|
Item 1.
|
Financial Statements.
|
NODECHAIN, INC.
CONDENSED BALANCE SHEETS
|
|
June 30, 2018
|
|
|
December 31, 2017
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
553
|
|
|
$
|
1,196
|
|
Trading securities
|
|
|
2,500
|
|
|
|
540
|
|
Inventory
|
|
|
134,000
|
|
|
|
–
|
|
Assets of discontinued operations
|
|
|
–
|
|
|
|
3,959
|
|
Total current assets
|
|
|
137,053
|
|
|
|
5,695
|
|
|
|
|
|
|
|
|
|
|
Equipment, net
|
|
|
21,648
|
|
|
|
26,616
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
158,701
|
|
|
$
|
32,311
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
17,157
|
|
|
$
|
4,264
|
|
Notes payable - related parties
|
|
|
46,320
|
|
|
|
55,160
|
|
Accrued rent – related party
|
|
|
16,150
|
|
|
|
13,150
|
|
Loan payable, net of discount of $1,750
|
|
|
750
|
|
|
|
–
|
|
Derivative liability
|
|
|
3,423
|
|
|
|
–
|
|
Deferred revenue
|
|
|
11,000
|
|
|
|
–
|
|
Total current liabilities
|
|
|
94,800
|
|
|
|
72,574
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, net of current portion
|
|
|
7,442
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
102,242
|
|
|
|
72,574
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity (deficit):
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value, 5,000,000 shares
authorized; none issued and outstanding
|
|
|
–
|
|
|
|
–
|
|
Common stock, $0.0001 par value, 100,000,000 shares authorized; 85,225,000 and 79,940,000 shares issued and outstanding, as of June 30, 2018 and December 31, 2017, respectively
|
|
|
8,523
|
|
|
|
7,994
|
|
Additional paid-in capital
|
|
|
13,349,828
|
|
|
|
668,763
|
|
Accumulated deficit
|
|
|
(13,301,892
|
)
|
|
|
(717,020
|
)
|
Total stockholders' equity (deficit)
|
|
|
56,459
|
|
|
|
(40,263
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
158,701
|
|
|
$
|
32,311
|
|
The accompanying notes are an integral
part of these unaudited condensed financial statements.
NODECHAIN, INC.
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
For the Three Months Ended June 30,
|
|
|
For the Six Months Ended June 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of mining rigs
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
28,000
|
|
|
|
$
|
|
Hosting revenue
|
|
|
2,750
|
|
|
|
–
|
|
|
|
3,558
|
|
|
|
–
|
|
Service revenue
|
|
|
12,697
|
|
|
|
–
|
|
|
|
16,847
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales
|
|
|
15,447
|
|
|
|
–
|
|
|
|
48,405
|
|
|
|
–
|
|
Cost of sales
|
|
|
–
|
|
|
|
–
|
|
|
|
30,000
|
|
|
|
–
|
|
Gross Margin
|
|
|
15,447
|
|
|
|
–
|
|
|
|
18,405
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
|
|
9,660
|
|
|
|
5,030
|
|
|
|
25,771
|
|
|
|
22,326
|
|
Director compensation
|
|
|
–
|
|
|
|
–
|
|
|
|
12,500,000
|
|
|
|
–
|
|
Rent expense, related party
|
|
|
1,500
|
|
|
|
6,600
|
|
|
|
3,000
|
|
|
|
13,200
|
|
General and administrative
|
|
|
19,107
|
|
|
|
1,277
|
|
|
|
56,279
|
|
|
|
2,189
|
|
Total operating expenses
|
|
|
30,267
|
|
|
|
12,907
|
|
|
|
12,585,050
|
|
|
|
37,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(14,820
|
)
|
|
|
(12,907
|
)
|
|
|
(12,566,645
|
)
|
|
|
(37,715
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of derivative
|
|
|
3,305
|
|
|
|
–
|
|
|
|
3,305
|
|
|
|
–
|
|
Loss on issuance of convertible debt
|
|
|
(4,228
|
)
|
|
|
(4,228
|
)
|
|
|
|
|
|
|
|
|
Interest expense – debt discount
|
|
|
(750
|
)
|
|
|
–
|
|
|
|
(750
|
)
|
|
|
–
|
|
Interest expense
|
|
|
(706
|
)
|
|
|
–
|
|
|
|
(1,339
|
)
|
|
|
–
|
|
Realized loss on trading securities
|
|
|
(694
|
)
|
|
|
–
|
|
|
|
(5,944
|
)
|
|
|
–
|
|
Unrealized loss on trading securities
|
|
|
(50
|
)
|
|
|
–
|
|
|
|
(9,346
|
)
|
|
|
–
|
|
Total other expense
|
|
|
(3,123
|
)
|
|
|
–
|
|
|
|
(18,302
|
)
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations
|
|
|
(17,943
|
)
|
|
|
(12,907
|
)
|
|
|
(12,584,947
|
)
|
|
|
(37,715
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from discontinued operations
|
|
|
–
|
|
|
|
12,451
|
|
|
|
75
|
|
|
|
22,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(17,943
|
)
|
|
$
|
(456
|
)
|
|
$
|
(12,584,872
|
)
|
|
$
|
(14,965
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share, basic and diluted
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic and diluted
|
|
|
85,204,505
|
|
|
|
77,866,522
|
|
|
|
84,492,873
|
|
|
|
77,696,133
|
|
The accompanying notes are an integral
part of these unaudited condensed financial statements.
NODECHAIN, INC.
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For the Six Months Ended
June 30,
|
|
|
|
2018
|
|
|
2017
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(12,584,872
|
)
|
|
$
|
(14,965
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
4,968
|
|
|
|
92
|
|
Change in fair value of derivative
|
|
|
(3,305
|
)
|
|
|
–
|
|
Debt discount
|
|
|
750
|
|
|
|
–
|
|
Loss on issuance of convertible debt
|
|
|
4,228
|
|
|
|
–
|
|
Director stock compensation expense
|
|
|
12,500,000
|
|
|
|
–
|
|
Stock for services
|
|
|
12,255
|
|
|
|
–
|
|
Realized loss on trading securities
|
|
|
5,944
|
|
|
|
–
|
|
Unrealized loss on trading securities
|
|
|
9,356
|
|
|
|
–
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
3,959
|
|
|
|
–
|
|
Digital assets
|
|
|
(1,960
|
)
|
|
|
–
|
|
Accounts payable and accrued liabilities
|
|
|
12,892
|
|
|
|
6,836
|
|
Accrued rent – related party
|
|
|
3,000
|
|
|
|
4,400
|
|
Deferred revenue
|
|
|
18,442
|
|
|
|
–
|
|
Net cash provided by discontinued operations
|
|
|
–
|
|
|
|
11,110
|
|
Net cash used in operating activities
|
|
|
(5,642
|
)
|
|
|
7,473
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from related party loan
|
|
|
660
|
|
|
|
–
|
|
Repayment of related party loans
|
|
|
(9,500
|
)
|
|
|
(9,500
|
)
|
Proceeds from convertible loan payable
|
|
|
2,500
|
|
|
|
–
|
|
Imputed interest expense
|
|
|
1,339
|
|
|
|
–
|
|
Proceeds from the sale of common stock
|
|
|
10,000
|
|
|
|
232
|
|
Net cash provided by (used in) financing activities
|
|
|
4,999
|
|
|
|
(9,268
|
)
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
(643
|
)
|
|
|
(1,795
|
)
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
|
1,196
|
|
|
|
2,848
|
|
|
|
|
|
|
|
|
|
|
Cash, end of period
|
|
$
|
553
|
|
|
$
|
1,053
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
–
|
|
|
$
|
–
|
|
Cash paid for taxes
|
|
$
|
–
|
|
|
$
|
–
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of noncash activities:
|
|
|
|
|
|
|
|
|
Contributed trading securities
|
|
$
|
24,000
|
|
|
$
|
–
|
|
The accompanying notes are an integral
part of these unaudited condensed financial statements.
NODECHAIN, INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2018
NOTE 1. ORGANIZATION
AND DESCRIPTION OF BUSINESS
Nodechain Inc., f/k/a, Vapetek, Inc. (the
“Company”), was incorporated under the laws of the State of Delaware on June 18, 2013. Nodechain, Inc. has, as of this
time, ceased any and all activities relating to the sale of e-cigarettes and vapor products. As such, all former assets and inventory
of the Company pertaining to the vape industry have been disposed of. Nodechain, Inc.’s current business operations are comprised
of activities revolving around the blockchain, with a particular emphasis on digital cryptocurrency mining and transaction validation.
On
March 6, 2014, the Board of Directors and majority stockholder of the Company approved an amendment to the Company’s Certificate
of Incorporation to change the name of the Company from ALPINE 2 Inc. to
VAPETEK Inc.
On
that date, the Company filed a Certificate of Amendment with the State of Delaware.
On
April 1, 2014, the Company entered into a product distribution agreement with West Coast Vape Supply Inc. to supply
electronic
cigarettes, vaporizers, e-liquids, and accessories, and other third party products.
West
Coast Vape Supply Inc. is a related party and owned 100% by the management of Vapetek Inc.
On
September 23, 2014, the Company filed its Form 8-K (“Super 8-K”) outlining its discussion on its asset acquisition
license with PennyGrab Inc., its entry into a product distribution agreement with West Coast Vape Supply Inc. to supply products
of electronic cigarettes, vaporizers, e-liquids, and accessories, and other third party products, the development of
its
corporate website and sales from its line of products that it now offers. As a fully-operating entity, the Super 8-K disclosed
that it had exited its shell company status pursuant to Item 5.06, Change in Shell Company Status.
On August 11, 2014, the Company entered
into a Licensing Agreement (the “Agreement”) with PennyGrab Inc. (“PennyGrab”). PennyGrab, a company owned
100% by our Chairman, Alham Benyameen, is the owner of technology, including software code, relating a website designed
for
wholesale, retail, and online auction compatible products
. The software code is
a
PHP website script that is 100% customizable and is SEO friendly that improves site search engines rankings.
The software
code is the “Licensed Technology.”
Pursuant to the Agreement, PennyGrab granted
to the Company an exclusive, transferable (including sublicensable) worldwide perpetual license of the Licensed Technology, to
make, use, lease, and sell products incorporating the Licensed Technology. The Company is required to pay to PennyGrab
royalty payments equal to $100 (One Hundred Dollars) per year. The term of the Agreement is ongoing and effective as of August
11, 2014.
On December 1, 2017, the Board of Directors
and majority stockholder of the Company approved an amendment to the Company’s Certificate of Incorporation to change the
name of the Company from Vapetek, Inc. to Nodechain, Inc. On that date, the Company filed a Certificate of Amendment with the State
of Delaware.
NOTE 2. SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
The Company’s unaudited condensed
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“U.S. GAAP”). These unaudited condensed financial statements should be read in conjunction with the audited financial
statements and footnotes for the year ended December 31, 2017 included on the Company’s Form 10-K filed on April 12, 2018.
The results of the six months ended June 30, 2018 are not necessarily indicative of the results to be expected for the full year
ending December 31, 2018.
Use of Estimates
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States of America requires the Company to make estimates
and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent
assets and liabilities. These estimates and judgments are based on historical information, information that is currently available
to the Company and on various other assumptions that the Company believes to be reasonable under the circumstances. Actual results
could differ from those estimates.
Revenue Recognition
Revenue is recognized when a customer obtains
control of promised goods or services and is recognized in an amount that reflects the consideration that an entity expects to
receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature, amount, timing, and
uncertainty of revenue and cash flows arising from contracts with customers. The amount of revenue that is recorded reflects the
consideration that the Company expects to receive in exchange for those goods. The Company applies the following five-step model
in order to determine this amount: (i) identification of the promised goods in the contract; (ii) determination of whether
the promised goods are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement
of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance
obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.
The Company only applies the five-step model to contracts
when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers
to the customer. Once a contract is determined to be within the scope of ASC 606 at contract inception, the Company reviews the
contract to determine which performance obligations the Company must deliver and which of these performance obligations are distinct.
The Company recognizes as revenues the amount of the transaction price that is allocated to the respective performance obligation
when the performance obligation is satisfied or as it is satisfied. Generally, the Company's performance obligations are transferred
to customers at a point in time, typically upon delivery.
For the Company’s new operations
there are four types of revenue. 1) Revenue is recognized from the sales of GPU mining units that are built and sold to third parties.
2) The Company earns revenue on the cryptocurrency that its GPU mining computers mine / blocks that are solved, 3) revenue from
the hosting of mining rigs that it sells, and 4) revenue from the leasing of mining rigs. The Company currently only mines Bitcoin
and Ethereum. The only cryptocurrency mined in 2017 was Bitcoin, payment is always in Bitcoin and recoded on the date it is earned.
When cryptocurrency is received as revenue is debited to an asset account and accounted for as trading securities. The Company
may sell the asset at a higher or lower price than when it was mined or may trade it for a different cryptocurrency asset.
Reclassifications
Certain reclassifications have been made
to the prior period financial information to conform to the presentation used in the financial statements for the three and six
months ended June 30, 2018.
Trading Securities
The Company holds trading securities, which
consist of investments in Digital Assets such as Bitcoin and Ethereum. The securities are recorded on the balance sheet in current
assets at their fair value at the time of receipt. Trading securities are marked to market at each balance sheet date with gains
and losses recorded in net income. As of June 30, 2018, the Company has 2,500 Ripple (XRP) on hand.
Fair Value
of Financial Instruments
The Company follows
paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments
and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the
fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting
principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements.
To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes
a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels.
The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets
or liabilities and the lowest priority to unobservable inputs. The three levels of fair value hierarchy defined by Paragraph 820-10-35-37
are described below:
Level 1: Quoted
market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2: Pricing
inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of
the reporting date.
Level 3: Pricing
inputs that are generally unobservable inputs and not corroborated by market data.
The carrying amount
of the Company’s financial assets and liabilities, such as cash, prepaid expenses, accrued expenses and notes payable approximate
their fair value because of the short maturity of those instruments.
The following
table classifies the Company’s liabilities measured at fair value on a recurring basis into the fair value hierarchy as of
June 30, 2018:
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total Gains and (Losses)
|
|
Derivative
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
3,423
|
|
|
$
|
3,305
|
|
Derivative
Financial Instruments
Derivative
liabilities are recognized in the balance sheets at fair value based on the criteria specified in Financial Accounting
Standards Board (
“FASB”
) Accounting Standards Codification (
“ASC”
) Topic 815-15
–
Derivatives and Hedging – Embedded Derivatives
(
“ASC 815-15”
). Pursuant to ASC Topic 815-15 an
evaluation of the embedded conversion feature of convertible debt is evaluated to determine if the bifurcated debt conversion
feature is required to be classified as a derivative liability. Since the terms of the embedded conversion features of the
Company’s convertible debt provides for the issuance of shares of common stock at the election of the holders and the
number of shares is subject to adjustment for a decline in the price of the Company’s common stock, the Company
determined that the embedded conversion option met the criteria of a derivative liability. The estimated fair value of the
embedded conversion feature of debt classified as derivative liabilities are determined using the Black-Scholes option
pricing model. The model utilizes Level 3 unobservable inputs to calculate the fair value of the derivative liabilities at
each reporting period.
The Company determined
that using an alternative valuation model such as a Binomial-Lattice model would result in minimal differences. The fair value
of the embedded conversion feature of debt classified as derivative liabilities are adjusted for changes in fair value at each
reporting period, and the corresponding non-cash gain or loss is recorded as other income or expense in the statement of operations.
As of June 30, 2018, the embedded conversion feature of $3,423 of convertible notes payable was classified as a derivative liability.
Each reporting period the embedded conversion feature is re-valued and adjusted through the caption “change in fair value
of derivative” on the statements of operations.
Recently issued accounting pronouncements
The Company has implemented all new accounting
pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise
disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might
have a material impact on its financial position or results of operations.
NOTE 3. GOING CONCERN
The accompanying
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. The Company has incurred losses since inception and has an accumulated a deficit
of $13,301,892 as of June 30, 2018. The Company requires capital for its contemplated operational and marketing activities. The
Company’s ability to raise additional capital through the future issuances of common stock is unknown. The obtainment of
additional financing, the successful development of the Company’s contemplated plan of operations, and its transition, ultimately,
to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve
these factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements
of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.
NOTE 4. RELATED PARTY TRANSACTIONS
On March 10, 2015, the Company executed
another Consolidated Loan Agreement for $20,000 to West Coast Vape Supply Inc., The note is unsecured, non-interest bearing, payable
on demand and is due no later than March 10, 2020. The note also contains a conversion feature that allows West Coast Vape Supply,
Inc. to convert into shares of restricted common stock at any time after the first year’s anniversary of the date of the
Loan Agreement, at the price based upon either: a) the price of its most recent private placement offering, closest to the time
of conversion, b) if publicly -traded, then the bid price of its common stock on the closing day of conversion at. This loan agreement
has been amended on April 1, 2015 to eliminate the conversion clause. All other terms remain the same. On August 1, 2016, $5,000
was repaid on the loan. As of June 30, 2018, $15,000 is still outstanding. The Company has recorded imputed interest for the six
months ended June 30, 2018 of $446.
On June 1, 2015, the Company entered into
a Lease Agreement (“Lease”) with West Coast Vape Supply, Inc. (“West Coast”) a company owned 100% by the
Company’s management. The term of the lease is one year commencing June 1, 2015 and ending March 31, 2017. The Company shall
pay West Coast rent of $26,400 per year in equal monthly installments of $2,200 payable in advance on the 1
st
of every
month. As of June 30, 2018, there is $4,400 of accrued unpaid rent for this lease agreement.
On July 17, 2015, West Coast Vape Supply
loaned the Company $5,000 for general operating expenses. The loan is unsecured, non-interest bearing, payable on demand, and due
no later than April 17, 2020. As of June 30, 2018, this loan is still outstanding. The Company has recorded imputed interest for
the six months ended June 30, 2018 of $149.
On April 1, 2017, the Company entered into
a Lease Agreement (“Lease”) with West Coast Vape Supply, Inc. (“West Coast”) a company owned 100% by the
Company’s management. The term of the lease was for two years commencing April 1, 2017. The Company shall pay West Coast
rent of $12,000 per year in equal monthly installments of $1,000 payable in advance on the 1
st
of every month. This
lease was terminated by both parties on March 31, 2017. As of June 30, 2018, there is $8,500 of accrued unpaid rent for this lease
agreement.
On July 7, 2017 and September 21, 2017,
MeWe World, a related party, loaned the Company $25,000 and $7,000, respectively. The loans were made to purchase inventory and
cover operating expenses. They are unsecured, non-interest bearing, payable on demand and due no later than March 10, 2020. During
the six months ended June 30, 2018, the Company repaid $9,500 of the loan. As of June 30, 2018, $25,000 is still outstanding. The
Company has recorded imputed interest for the six months ended June 30, 2018 of $370.
On December 15, 2017, the Company entered
into a Lease Agreement (“Lease”) with Andy Michael Ibrahim, the CEO. The term of the lease is one year commencing December
15, 2017. The Company shall pay Mr. Ibrahim rent of $6,000 per year in equal monthly installments of $500 payable in advance on
the 15th of every month. As of June 30, 2018, there is $3,250 of accrued unpaid rent for this lease agreement.
On January 25, 2018, the Company entered
into and consummated an agreement with Mewe World, Inc., a California Company owned and controlled by our Chairman of the Board,
Alham Benyameen, to purchase a total of five GPU Computers built specifically for mining various types of “cryptocurrency”
in exchange for $30,000.
On March 15, 2018, the Company acquired,
from Mewe World, Inc., forty computers modified for the purpose of mining cryptocurrency. The computers were valued at their cost
of $3,350 per unit. $134,000 has been credited to paid in capital.
On January 2, 2018, the Company acquired,
from Mewe World, Inc., 10,000 units of Ripple. The Ripple was valued at the fair market value on January 2, 2018 of $2.40. $24,000
has been credited to paid in capital.
NOTE 5 – CONVERTIBLE NOTE
On April 26, 2018 the Company executed
a convertible promissory note with GPL Ventures, LLC for $2,500. The note bears interest at 5% per annum and matures on December
16, 2018. The holder has the right at any time to convert any portion of the note and/or interest into shares of common stock at
a 35% discount of the lowest trade during the twenty days prior to conversion. The company bifurcated the conversion feature and
accounted for it as a derivative liability. The Company recorded the derivative liability at its fair value of $6,728 based on
the Black Scholes Merton pricing model, a loss on issuance of $4,228 and a corresponding debt discount of $2,500 to be amortized
utilizing the interest method of accretion over the term of the note. As of June 30, 2018, the Company fair valued the derivative
at $3,423 resulting in a gain on the change in the fair value of $3,305. In addition, $750 of the debt discount has been amortized
to interest expense.
NOTE 6 - STOCKHOLDER’S
DEFICIT
On January 22, 2018, we issued 1,000,000
shares of restricted common stock to David Kim, and Youssef Hanine, respectively, for services rendered to the Company. The shares
were issued at the closing stock price on the date of grant of $2.50 for total non-cash expense of $5,000,000.
On January 22, 2018, we issued 3,000,000
shares of restricted common stock to Phillip Nuciola for services rendered to the Company. The shares were issued at the closing
stock price on the date of grant of $2.50 for total non-cash expense of $7,500,000.
During the six months ended June 30, 2018
the Company sold 200,000 shares of common stock for total cash proceeds of $10,000.
On April 9, 2018, we issued 35,000 shares
of restricted common stock to Michael Stefanoski for services rendered to the Company. The shares were issued at the closing stock
price on the date of grant of $0.15 for total non-cash expense of $5,355.
On May 1, 2018, we issued 50,000 shares
of restricted common stock to Fadi Soliman for services rendered to the Company. The shares were issued at the closing stock price
on the date of grant of $0.15 for total non-cash expense of $6,900.
NOTE 6 – DISCONTINUED OPERATIONS
The Company has ceased any and all activities
relating to the sale of e-cigarettes and vapor products. As such, all former assets and inventory of the Company pertaining to
the vape industry have been disposed of. Revenue and expenses applicable to the discontinued operations are disclosed separately
on the face of the Statement of Operations in accordance with
ASC 205, Presentation of Financial Statements
.
Summarized operating results for the discontinuation
of operations is as follows:
|
|
June 30,
2018
|
|
|
June 30,
2017
|
|
Sales
|
|
$
|
75
|
|
|
$
|
25,081
|
|
Sales, related party
|
|
|
–
|
|
|
|
35,142
|
|
Total sales
|
|
|
75
|
|
|
|
60,223
|
|
Expenses
|
|
|
–
|
|
|
|
(37,473
|
)
|
Net income from discontinued operations
|
|
$
|
75
|
|
|
$
|
22,750
|
|
Assets and liabilities of discontinued
operations are as follows:
|
|
June 30,
2018
|
|
|
December 31, 2017
|
|
Accounts receivable
|
|
$
|
–
|
|
|
$
|
3,959
|
|
Inventory
|
|
|
–
|
|
|
|
–
|
|
Assets of discontinued operations
|
|
$
|
–
|
|
|
$
|
3,959
|
|
Accounts payable
|
|
$
|
–
|
|
|
$
|
–
|
|
Liabilities of discontinued operations
|
|
$
|
–
|
|
|
$
|
–
|
|
NOTE 7. COMMITMENTS
AND CONTINGENCIES
On December 15, 2017, the Company entered
into a Lease Agreement (“Lease”) with Andy Michael Ibrahim, the CEO. The term of the lease is one year commencing December
15, 2017. The Company shall pay Mr. Ibrahim rent of $6,000 per year in equal monthly installments of $500 payable in advance on
the 15th of every month.
NOTE 8. SUBSEQUENT EVENTS
In accordance with SFAS 165 (ASC 855-10)
management has performed an evaluation of subsequent events through the date that the financial statements were available to be
issued and through the date of the filing and has determined that it does not have any material subsequent events to disclose in
these financial statements.
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
Forward-Looking Statements
Certain statements, other than purely historical
information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results,
and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. These forward-looking statements generally are identified by the words “believes,” “project,”
“expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,”
“may,” “will,” “would,” “will be,” “will continue,” “will likely
result,” and similar expressions. We intend such forward-looking statements to be covered by the safe-harbor provisions for
forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for
purposes of complying with those safe-harbor provisions. Forward-looking statements are based on current expectations and assumptions
that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements.
Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could
have a material adverse effect on our operations and future prospects on a consolidated basis include but are not limited to: changes
in economic conditions, legislative/regulatory changes, availability of capital, interest rates, competition, and generally accepted
accounting principles. These risks and uncertainties should also be considered in evaluating forward-looking statements and undue
reliance should not be placed on such statements. We undertake no obligation to update or revise publicly any forward-looking statements,
whether as a result of new information, future events or otherwise. Further information concerning our business, including additional
factors that could materially affect our financial results, is included herein and in our other filings with the SEC.
Company Overview
Corporate History
The Company was incorporated under the
laws of the State of Delaware on June 18, 2013, with an objective to acquire, or merge with, an operating business.
On March 6, 2014, we entered into a Share
Purchase Agreement, resulting in a change of control, with Alham Benyameen and Andy Michael Ibrahim whereby Richard Chiang our
Chairman of the Board of Directors, President, CEO, CFO and Secretary elected Mr. Benyameen as our Chairman of the Board of Directors
and Mr. Ibrahim as our President, CEO, CFO, Secretary and Member of our Board of Directors.
Under the terms of the agreement, Mr. Chiang
our former President and CEO sold 7,200,000 shares of Nodechain, Inc., formerly known as ALPINE 2 Inc. to Mr. Benyameen and Mr.
Ibrahim in exchange for $20,000. Mr. Chiang simultaneously resigned from his positions held in the Company. Upon the closing of
our Share Purchase Agreement, we entered into an employment agreement with Mr. Benyameen and Mr. Ibrahim as officers and directors
of ALPINE 2 Inc. We issued in advance 20,000,000 shares of our common stock to Mr. Benyameen and 20,000,000 shares of our common
stock to Mr. Ibrahim. These shares were valued at par $0.0001 at the time of transfer. Immediately after the closing of the Share
Purchase Agreement, we had 50,000,000 shares of common stock outstanding, no shares of preferred stock, no options, and no warrants
outstanding. On March 12, 2014, we filed a certificate of amendment of certificate of incorporation with the State of Delaware
and on March 25, 2014, officially amended our name from ALPINE 2 Inc., to Vapetek, Inc.
On April 1, 2014, the Company entered into
a product distribution agreement with West Coast Vape Supply Inc. to supply electronic cigarettes, vaporizers, e-liquids, and accessories,
and other third-party products.
West Coast Vape Supply Inc. is a related party and owned
100% by the management of
Nodechain,
Inc.
On August 11, 2014, we entered into a Licensing
Agreement with PennyGrab Inc. (“PennyGrab”). PennyGrab is the owner of technology, including software code, relating
a website designed for wholesale, retail, and online auction compatible products. The software code is a PHP website script that
is 100% customizable and is SEO friendly that improves site search engines rankings. The software code is the “Licensed Technology.”
Pursuant to the Agreement, PennyGrab granted to the Company an exclusive, transferable (including sublicensable) worldwide perpetual
license of the Licensed Technology, to make, use, lease, and sell products incorporating the Licensed Technology (the “Licensed
Products”). The Company is required to pay to PennyGrab royalty payments equal to $100 per year. To date there has been
no revenue from the licensing agreement.
On September 23, 2014 we filed an 8-K regarding
a change in shell Company Status as we were no longer to be deemed a shell Company as we had more than nominal operations. There
are currently no outstanding comments in regards to the 8-K filed and as of today we are no longer deemed to be a shell Company.
On April 6, 2015 the Company completed
a reverse stock split in which every eight shares of common stock became one share of common stock.
On
December 1, 2017, the Board of Directors and majority stockholder of the Company approved an amendment to the Company’s Certificate
of Incorporation to change the name of the Company from Vapetek, Inc. to
Nodechain, Inc.
On
that date, the Company filed a Certificate of Amendment with the State of Delaware.
Our Business
Nodechain, Inc.’s current business
operations are comprised of activities revolving around the blockchain, with a particular emphasis on digital cryptocurrency mining
and transaction validation.
The Company utilizes, at present, forty-five
mining computers (rigs) that include 1070, 1070Ti and AMD 570 and 580 GPUs per unit. Our mining rigs are capable of efficiently
mining approximately $400-$500 per month in Ethereum cryptocurrency and $500-600 per month in Bitcoin cryptocurrency per mining
rig. It must be noted that the projected revenue estimates are directly linked to the highly volatile currency market conditions
and daily Bitcoin (BTC) and Ethereum (ETH) pricing.
Cryptocurrency mining is the underlying
system that allows Bitcoin, Ethereum, and other cryptocurrencies, to be traded in a decentralized manner. It revolves around a
ledger, or database, that is continuously updated and accessible to the public. Nodes have a copy of the ledger and verify the
transactions by completing difficult mathematical problems by utilizing the GPU of the mining rigs. The validators are called “miners”.
They authenticate and group transactions into cryptographically protected “blocks” which are then added to the public
“chain”. Cryptocurrency miners are slowly rewarded with Bitcoin or Ethereum for carrying out this work, which involves
substantial computing power.
In addition to our five current mining
rigs we may, in the future, create additional mining rigs to increase our operations. The majority of mining companies purchase
ASIC based mining rigs from China, which requires a long waiting period. In contrast, we believe all of our mining rigs will be
created in-house with hardware from US based suppliers. It is the belief of the Company that building rigs from the ground up will
allow us to scale our mining operations significantly faster than many competitors.
At present we will focus on mining Bitcoin
and Ethereum, which have seen substantial and very public growth since their introduction. Our mining rigs are capable of mining
alternative cryptocurrencies and we may evaluate, in the future, mining additional cryptocurrencies such as Zcash, Ethereum Classic,
Bitcoin Gold and Monero. Such plans have not been fully developed at this point in time. We store our mined Bitcoin and Ethereum
in a high-security, state-of-the-art cold storage wallets using the advanced cold storage wallet system provided by Coinbase.
In order to market and increase awareness
of our Company we have hired a third party graphic artist and website developer to create and build a new website for our Company.
This website is currently under development, although we anticipate it will be fully completed within several months.
In the future, the Company intends to,
through as of yet unidentified means, expand its operations into different sectors related to the blockchain including, but not
strictly limited to, dynamic cryptocurrency mining applications, blockchain applications, solidity smart contract development,
cryptocurrency hashpower leasing, sales, service and B2B cryptocurrency consultation.
At present all of our mining rigs are managed
and operated solely by our officers and directors.
The Company’s executive offices are
located in Huntington Beach, CA, at 5445 Oceanus Drive, Suite 102, Huntington Beach, CA, 92649.
Results of operations for the three
months ended June 30, 2018 and 2017.
Revenues
Our revenue was $15,447 for the three months
ended June 30, 2018, compared to $19,205 for the three months ended June 30, 2017. Of the sales in the current period $75 were
from our now discontinued operations. All of the sales in the prior period were from discontinued operations. The decrease in revenue
is due to the phasing out of the e-cigarettes and vapor product business. During the current period we used 5,000 Ripple (XRP)
for services resulting in a realized loss of $694 and had an unrealized loss of $50 on the mark to market of our digital assets.
Cost of Sales
Our cost of sales was $0 for the three
months ended June 30, 2018, compared to $6,554 of costs from discontinued operations for the three months ended June 30, 2017.
Operating Expenses
Our operating expenses from continuing
operations were $30,267 for the three months ended June 30, 2018 compared to $10,043 for the three months ended June 30, 2017.
During the current period we incurred professional fees of $9,660 compared to $5,030 in the prior period, $1,500 of rent expense
and $19,107 of general and administrative expense.
Other Income and Expense
During the three months ended June 30,
2018, we had a change in fair value of derivative of $3,305. We incurred $750 of interest expense from debt discount, $706 of interest
expense on related party loans that was credited to paid in capital, and a loss on issuance of convertible debt of $4,228. In addition,
we recognized a realized loss on trading securities of $694 and an unrealized loss of $50 on our digital assets.
Net Loss
We recorded a net loss of $17,943 for the
three months ended June 30, 2018, as compared to $456 for the three months ended June 30, 2017. The increase to our net loss is
due to increased professional fees and other expenses, including the loss on the issuance of convertible debt.
Results of operations for the six
months ended June 30, 2018 and June 30, 2017.
Revenues
Our sales revenue was $48,405 for the six
months ended June 30, 2018, compared to $25,081 for the six months ended June 30, 2017. All of the sales in the prior period were
from discontinued operations. During the current period we used 5,000 Ripple (XRP) for services resulting in a realized loss of
$5,944 and had an unrealized loss of $9,346 on the mark to market of our digital assets.
Cost of Sales
Our cost of sales was $30,000 for the six
months ended June 30, 2018, compared to $34,409 for the six months ended June 30, 2017. The decrease is in line with the discontinued
operations as mentioned above. All of the cost of sales in the prior period were from discontinued operations. In the current period
our cost of sales is due to the sale of five GPU Mining Units.
Operating Expenses
Our operating expenses were $12,585,050
for the six months ended June 30, 2018 as compared to $40,779 for the six months ended June 30, 2017. The increase in expenses
is primarily due to a $12,500,000 expense for director compensation. In the prior period $3,064 is from discontinued operations.
Net Loss
We recorded a net loss of $12,584,947 for
the six months ended June 30, 2018, as compared to $14,965 for the six months ended June 30, 2017. The increase is primarily attributed
to the $12,500,000 expense for director compensation.
Liquidity and Capital Resources
Cash Flows
Cash Used in Operating Activities
For the six months ended June 30, 2018
net cash used in operating activities was $5,642 compared to net cash provided by operating activities of $7,473 in the prior period.
The decrease in net cash used in operating activities is due to an increased level of operations for the six months ended June
30, 2018.
Cash from Investing Activities
There were no investing activities in either
the current or prior period.
Cash from Financing Activities
For the six months ended June 30, 2018
and 2017 we had net cash of $4,999 provided by and $9,268, used in financing activities, respectively. In the current period we
received $10,000 from the sale of common stock, $2,500 from a convertible note, $660 from a related party and repaid $9,500 of
related party loans. In the prior period the company sold stock for total proceeds of $232 and repaid $9,500 on loans.
As of June 30, 2018, we owed $20,000 to
West Coast Vape Supply Inc and $25,000 to MeWe World, Inc.
As of June 30, 2018, we have insufficient
cash to operate our business at the current level for the next twelve months and insufficient cash to achieve our business goals.
The success of our business plan beyond the next 12 months is contingent upon us obtaining additional financing. We intend to fund
operations through debt and/or equity financing arrangements, which may be insufficient to fund our capital expenditures, working
capital, or other cash requirements. We do not have any formal commitments or arrangements for the sales of stock or the advancement
or loan of funds at this time. There can be no assurance that such additional financing will be available to us on acceptable terms,
or at all.
Off-Balance
Sheet Arrangements and Contractual Obligations
We have not entered into any off-balance
sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources and would
be considered material to investors.
Critical Accounting
Policies and Estimates
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities
of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Note
2 to the Financial Statements describes the significant accounting policies and methods used in the preparation of the Financial
Statements. Estimates are used for, but not limited to, contingencies and taxes. Actual results could differ materially from
those estimates. The following critical accounting policies are impacted significantly by judgments, assumptions, and estimates
used in the preparation of the Financial Statements.
We are subject to various loss contingencies
arising in the ordinary course of business. We consider the likelihood of loss or impairment of an asset or the incurrence
of a liability, as well as our ability to reasonably estimate the amount of loss in determining loss contingencies. An estimated
loss contingency is accrued when management concludes that it is probable that an asset has been impaired, or a liability has been
incurred and the amount of the loss can be reasonably estimated. We regularly evaluate current information available to us
to determine whether such accruals should be adjusted.
We recognize deferred tax assets (future
tax benefits) and liabilities for the expected future tax consequences of temporary differences between the book carrying amounts
and the tax basis of assets and liabilities. The deferred tax assets and liabilities represent the expected future tax return
consequences of those differences, which are expected to be either deductible or taxable when the assets and liabilities are recovered
or settled. Future tax benefits have been fully offset by a 100% valuation allowance as management is unable to determine
that it is more likely than not that this deferred tax asset will be realized.
Revenue Recognition
Revenue is recognized when a customer obtains
control of promised goods or services and is recognized in an amount that reflects the consideration that an entity expects to
receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature, amount, timing, and
uncertainty of revenue and cash flows arising from contracts with customers. The amount of revenue that is recorded reflects the
consideration that the Company expects to receive in exchange for those goods. The Company applies the following five-step model
in order to determine this amount: (i) identification of the promised goods in the contract; (ii) determination of whether
the promised goods are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement
of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance
obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.
The Company only applies the five-step model to contracts
when it is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers
to the customer. Once a contract is determined to be within the scope of ASC 606 at contract inception, the Company reviews the
contract to determine which performance obligations the Company must deliver and which of these performance obligations are distinct.
The Company recognizes as revenues the amount of the transaction price that is allocated to the respective performance obligation
when the performance obligation is satisfied or as it is satisfied. Generally, the Company's performance obligations are transferred
to customers at a point in time, typically upon delivery.
For the Company’s
new operations there are two types of revenue as of December 31, 2017. 1) Revenue is recognized from the sales of GPU mining units
that are built and sold to third parties. 2) The Company earns revenue on the cryptocurrency that its
GPU
mining computers mine / blocks that are solved
. The Company currently only mines Bitcoin and Ethereum. The only cryptocurrency
mined in 2017 was Bitcoin, payment is always in Bitcoin and recoded on the date it is earned. When cryptocurrency is received as
revenue is debited to an asset account and accounted for as trading securities. The Company may sell the asset at a higher or lower
price than when it was mined or may trade it for a different cryptocurrency asset.
Trading Securities
The Company holds trading securities, which
consist of investments in Digital Assets such as Bitcoin and Ethereum. The securities are recorded on the balance sheet in current
assets at their fair value at the time of receipt. Trading securities are marked to market at each balance sheet date with gains
and losses recorded in net income.
Going Concern
The accompanying
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. The Company has incurred losses since inception and had accumulated a deficit
of $13,301,892 as of June 30, 2018. The Company requires capital for its contemplated operational and marketing activities. The
Company’s ability to raise additional capital through the future issuances of common stock is unknown. The obtainment of
additional financing, the successful development of the Company’s contemplated plan of operations, and its transition, ultimately,
to the attainment of profitable operations are necessary for the Company to continue operations. The ability to successfully resolve
these factors raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements
of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.
In order to mitigate
the risk related with this uncertainty, the Company plans to issue additional shares of common stock for cash and services during
the next 12 months.