Principal Subsidiary Undertakings
Our
consolidated financial statements for the years ended December 31,
2018 and 2017, include the following subsidiaries:
Name
|
Place of Incorporation / Establishment
|
Principal Activities
|
Date Formed
|
Ocean
Thermal Energy Bahamas Ltd.
|
Bahamas
|
Intermediate
holding company of OTE BM Ltd. and OTE Bahamas O&M
Ltd.
|
07/04/2011
|
|
|
|
|
OTE BM
Ltd.
|
Bahamas
|
OTEC/SDC
development in the Bahamas
|
09/07/2011
|
|
|
|
|
OCEES
International Inc.
|
Hawaii,
USA
|
Research and
development for the Pacific Rim
|
01/21/1998
|
|
|
|
|
Ocean
Thermal Energy UK Limited
|
England
and Wales
|
Dormant
|
07/22/2010
|
|
|
|
|
OTEC
Innovation Group Inc.
|
Delaware,
USA
|
Dormant
|
06/02/2011
|
|
|
|
|
OTE-BM
Energy Partners LLC
|
Delaware,
USA
|
Dormant
|
06/02/2011
|
|
|
|
|
OTE
Bahamas O&M Ltd.
|
Bahamas
|
Dormant
|
09/07/2011
|
|
|
|
|
Ocean
Thermal Energy Holdings Ltd.
|
Bahamas
|
Dormant
|
03/05/2012
|
|
|
|
|
Ocean
Thermal Energy Cayman Ltd.
|
Caymans
|
Dormant
|
03/26/2013
|
|
|
|
|
OTE HC
Ltd.
|
Caymans
|
Dormant
|
03/26/2013
|
|
|
|
|
Ocean
Thermal Energy USVI, Inc.
|
Virgin
Islands
|
Dormant
|
07/12/2016
|
We have
an effective interest of 100% in each of our
subsidiaries.
Use of Estimates
In
preparing financial statements in conformity with GAAP, management
is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial
statements and revenues and expenses during the reported period.
Actual results could differ from those estimates. Significant
estimates include the assumptions used in valuing equity
investments and issuances, valuation of deferred tax assets, and
depreciable lives of property and equipment.
Cash and Cash Equivalents
We
consider all highly liquid temporary cash investments with an
original maturity of three months or less to be cash equivalents.
At December 31, 2018 and 2017, we had no cash
equivalents.
Income Taxes
On
December 22, 2017, the Tax Cuts and Jobs Act (the “Jobs
Act”) was enacted. The Jobs Act significantly revised the
U.S. corporate income tax law by lowering the corporate federal
income tax rate from 35% to 21%.
We use
the liability method of accounting for income taxes. Under the
liability method, deferred tax assets and liabilities are
determined based on temporary differences between financial
reporting and tax bases of assets and liabilities and on the amount
of operating loss carry-forwards and are measured using the enacted
tax rates and laws that will be in effect when the temporary
differences and carry-forwards are expected to reverse. An
allowance against deferred tax assets is recorded when it is more
likely than not that such tax benefits will not be
realized.
Our
ability to use our net operating loss carryforwards may be
substantially limited due to ownership change limitations that may
have occurred or that could occur in the future, as required by
Section 382 of the Internal Revenue Code of 1986, as amended (the
“Code”), as well as similar state provisions. These
ownership changes may limit the amount of net operating loss that
can be utilized annually to offset future taxable income and tax,
respectively. In general, an “ownership change” as
defined by Section 382 of the Code results from a transaction or
series of transactions over a three-year period resulting in an
ownership change of more than 50.0% of the outstanding stock of a
company by certain stockholders or public groups.
We have
not completed a study to assess whether an ownership change has
occurred or whether there have been multiple ownership changes
since we became a “loss corporation” under the
definition of Section 382. If we have experienced an ownership
change, utilization of the net operating loss carryforwards would
be subject to an annual limitation under Section 382 of the Code,
which is determined by first multiplying the value of our stock at
the time of the ownership change by the applicable long-term,
tax-exempt rate, and then could be subject to additional
adjustments, as required. Any limitation may result in expiration
of a portion of the net operating loss carryforwards before
utilization. Further, until a study is completed and any limitation
known, no positions related to limitations are being considered as
an uncertain tax position or disclosed as an unrecognized tax
benefit. Any carryforwards that expire prior to utilization as a
result of such limitations will be removed from deferred tax assets
with a corresponding reduction of the valuation allowance. Due to
the existence of the valuation allowance, it is not expected that
any possible limitation will have an impact on our results of
operations or financial position.
Business Segments
We
conduct operations in various foreign jurisdictions where we are
developing projects to use our technology. Our segments were based
on the location of these projects. The U.S. territories segment
consists of projects in the U.S. Virgin Islands and Guam; and the
other segment currently consists of projects in the Cayman Islands.
Direct revenues and costs, depreciation, depletion, and
amortization costs, general and administrative costs, and other
income directly associated with their respective segments are
detailed within the following discussion. Identifiable net property
and equipment are reported by business segment for management
reporting and reportable business segment disclosure purposes.
Current assets, other assets, current liabilities, and long-term
debt are not allocated to business segments for management
reporting or business segment disclosure purposes.
Reportable
business segment information is as follows:
|
|
|
|
|
|
Revenue
|
$
-
|
$
-
|
$
-
|
$
-
|
Assets
|
$
9,070
|
$
-
|
$
-
|
$
9,070
|
Net
Loss
|
$
(6,987,374
)
|
$
(892,639
)
|
$
-
|
$
(7,880,013
)
|
Property
and equipment
|
$
672
|
$
-
|
$
-
|
$
672
|
Depreciation
|
$
680
|
$
-
|
$
-
|
$
680
|
Addtions
to Property and equipment
|
$
-
|
$
-
|
$
-
|
$
-
|
Impairment
of assets under construction
|
$
-
|
$
892,639
|
$
-
|
$
892,639
|
|
|
|
|
|
|
Revenue
|
$
-
|
$
-
|
$
-
|
$
-
|
Assets
|
$
451,367
|
$
892,639
|
$
-
|
$
1,344,006
|
Net
loss
|
$
(14,542,677
)
|
$
-
|
$
(48,998
)
|
$
(14,591,675
)
|
Property
and equipment
|
$
1,352
|
$
-
|
$
-
|
$
1,352
|
Assets
under construction
|
$
-
|
$
892,639
|
$
-
|
$
892,639
|
Depreciation
|
$
1,014
|
$
-
|
$
-
|
$
1,014
|
Additions
to assets under construction
|
$
-
|
$
95,352
|
$
-
|
$
95,352
|
Impairment
of assets under construction
|
$
-
|
$
-
|
$
48,998
|
$
48,998
|
During
the year ended December 31, 2018, $892,639 of Guam and U.S. Virgin
Islands assets under construction were considered to be impaired
due to the uncertainty of the project and were written
off.
For the
year ended December 31, 2017, the U.S. territories are comprised of
U.S. Virgin Islands project (approx. $728,000) and Guam project
(approx. $165,000). Other territories are comprised of Cayman
Islands project); however, during the year ended December 31, 2017,
$48,998 of Cayman Islands assets under construction was considered
to be impaired due to the uncertainty of the project and were
written off. The additions to assets under construction in 2017
were primarily salaries and consulting services.
Property and Equipment
Furniture,
equipment, and software are recorded at cost and include major
expenditures that increase productivity or substantially increase
useful lives.
Maintenance,
repairs, and minor replacements are charged to expenses when
incurred. When furniture, vehicles, or equipment is sold or
otherwise disposed of, the asset and related accumulated
depreciation are removed from this account, and any gain or loss is
included in the statement of operations.
Assets
under construction represent costs incurred by us for our renewable
energy systems currently in process. Generally, all costs incurred
during the development stage of our projects are capitalized and
tracked on an individual project basis and are included in
construction in progress until the project has been placed into
service. If a project is abandoned, the associated costs that have
been capitalized are charged to expense in the year of abandonment.
Expenditures for repairs and maintenance are charged to expense as
incurred. Interest costs incurred during the construction period of
defined major projects from debt that is specifically incurred for
those projects are capitalized.
Direct
labor costs incurred for specific major projects expected to have
long-term benefits are capitalized. Direct labor costs subject to
capitalization include employee salaries, as well as related
payroll taxes and benefits. With respect to the allocation of
salaries to projects, salaries are allocated based on the
percentage of hours that our key managers, engineers, and
scientists work on each project. These individuals track their time
worked at each project. Major projects are generally defined as
projects expected to exceed $500,000. Direct labor includes all of
the time incurred by employees directly involved with construction
and development activities. Time spent in general and indirect
management and in evaluating the feasibility of potential projects
is expensed when incurred.
We
capitalize costs incurred once the project has met the project
feasibility stage. Costs include environmental engineering,
permits, government approval, and site engineering costs. We
currently have several EcoVillage projects in the development
stage. We capitalize direct interest costs associated with the
projects. As of December 31, 2018 and 2017, we have no interest
costs capitalized for any of these projects.
The
cost of furniture, vehicles, equipment, and software is depreciated
over the estimated useful lives of the related assets.
Depreciation is
computed using the straight-line method for financial reporting
purposes. The estimated useful lives and accumulated depreciation
for land, buildings, furniture, vehicles, equipment, and software
are as follows:
|
|
Computer
Equipment
|
3
|
Software
|
5
|
Fair Value
Financial
Accounting Standards Board (“FASB”) Accounting Standard
Codification (“ASC”) Topic 820,
Fair Value Measurements and
Disclosures
, defines fair value, establishes a framework for
measuring fair value under GAAP, and enhances disclosures about
fair value measurements. ASC 820 describes a fair value hierarchy
based on three levels of inputs, of which the first two are
considered observable and the last unobservable, that may be used
to measure fair value, which are the following:
●
Level
1–Pricing inputs are quoted prices available in active
markets for identical assets or liabilities as of the reporting
date.
●
Level
2–Pricing inputs are quoted for similar assets or inputs that
are observable, either directly or indirectly, for substantially
the full term through corroboration with observable market data.
Level 2 includes assets or liabilities valued at quoted prices
adjusted for legal or contractual restrictions specific to these
investments.
●
Level
3–Pricing inputs are unobservable for the assets or
liabilities; that is, the inputs reflect the reporting
entity’s own assumptions about the assumptions market
participants would use in pricing the asset or
liability.
Management believes
the carrying amounts of the short-term financial instruments,
including cash and cash equivalents, prepaid expense and other
assets, accounts payable, accrued liabilities, notes payable,
deferred compensation, and other liabilities reflected in the
accompanying balance sheets approximate fair value at
December 31, 2018, and December 31, 2017, due to the
relatively short-term nature of these instruments.
We
account for derivative liability at fair value on a recurring basis
under level 3 at December 31, 2018 (see Note 5).
Concentrations
Cash,
cash equivalents, and restricted cash are deposited with major
financial institutions, and at times, such balances with any one
financial institution may be in excess of FDIC-insured limits. As
of December 31, 2018, and 2017, $0 and $179,855, respectively, were
deposited in excess of FDIC-insured limits. Management believes the
risk in these situations to be minimal.
Loss per Share
The
basic loss per share is calculated by dividing our 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 our 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. We have 350,073 and 134,000 shares issuable upon the
exercise of warrants and 47,046,431 and 7,056,721 shares issuable
upon the conversion of convertible notes that were not included in
the computation of dilutive loss per share because their inclusion
is antidilutive for the years ended December 31, 2018 and 2017,
respectively.
Revenue Recognition
In May
2014, the FASB issued Accounting Standard Update
(“ASU”) 2014-09,
Revenue from Contracts with Customers (Topic
606)
. This ASU is a comprehensive new revenue recognition
model that requires a company to recognize revenue to depict the
transfer of goods or services to a customer at an amount that
reflects the consideration it expects to receive in exchange for
those goods or services. We adopted the ASU on January 1, 2018. The
adoption of the ASU did not have an impact on our consolidated
financial statements during the years ended December 31, 2018 and
2017.
Recent Accounting Pronouncements
In June
2018, the FASB issued ASU 2018-07,
Compensation – Stock Compensation (Topic
718): Improvements to Nonemployee Share-Based Payment
Accounting
. This ASU relates to the accounting for
non-employee share-based payments. The amendment in this update
expands the scope of Topic 718 to include all share-based payment
transactions in which a grantor acquired goods or services to be
used or consumed in a grantor’s own operations by issuing
share-based payment awards. The ASU excludes share-based payment
awards that relate to: (1) financing to the issuer; or (2) awards
granted in conjunction with selling goods or services to customers
as part of a contract accounted for under Topic 606,
Revenue from Contracts from Customers
.
The share-based payments are to be measured at grant-date fair
value of the equity instruments that the entity is obligated to
issue when the goods or service has been delivered or rendered and
all other conditions necessary to earn the right to benefit from
the equity instruments have been satisfied. This standard will be
effective for public business entities for fiscal years beginning
after December 15, 2018, including interim periods within that
fiscal year. For all other entities, the amendments are effective
for fiscal years beginning after December 15, 2019, and interim
periods within fiscal years beginning after December 15, 2020.
Early adoption is permitted, but no earlier than an entity’s
adoption of Topic 606. We are currently reviewing the provisions of
this ASU to determine if there will be any impact on our results of
operations, cash flows, or financial condition.
We have
reviewed all recently issued, but not yet adopted, accounting
standards in order to determine their effects, if any, on our
consolidated results of operations, financial position, and cash
flows. Based on that review, we believe that none of these
pronouncements will have a significant effect on current or future
earnings or operations.
NOTE 2 – GOING CONCERN
The
accompanying consolidated financial statements have been prepared
on the assumption that we will continue as a going concern. As
reflected in the accompanying consolidated financial statements, we
had a net loss of $7,880,013 and used cash of $1,638,582 in
operating activities for the year ended December 31, 2018. We had a
working capital deficiency of $17,601,515 and a stockholders’
deficiency of $17,769,177 as of December 31, 2018. These factors
raise substantial doubt about our ability to continue as a going
concern. Our ability to continue as a going concern is dependent on
our ability to increase sales and obtain external funding for our
projects under development. The financial statements do not include
any adjustments that may result from the outcome of this
uncertainty.
NOTE 3 – PROPERTY AND EQUIPMENT
Property and
equipment as of December 31, 2018, consist of the
following:
Property & Equipment as of December 31, 2018
|
|
|
|
|
|
Useful Life
|
|
|
|
|
Life
|
Computer
& Office Equipment
|
$
13,751
|
$
13,079
|
$
672
|
3
Years
|
Software
(Video System)
|
19,061
|
19,061
|
-
|
5
Years
|
|
$
32,812
|
$
32,140
|
$
672
|
|
Property and
equipment as of December 31, 2017, consist of the
following:
|
|
|
|
Useful Life
|
|
|
|
|
Life
|
Computer
& Office Equipment
|
$
13,751
|
$
12,399
|
$
1,352
|
3
Years
|
Software
(Video System)
|
19,061
|
19,061
|
-
|
5
Years
|
Construction
in Process
|
892,639
|
|
892,639
|
|
|
$
925,451
|
$
31,460
|
$
893,991
|
|
Depreciation
expense for the years ended December 31, 2018 and 2017, was $680
and $1,014, respectively.
During the
year ended December 31, 2018, $892,639 of Guam and U.S. Virgin
Islands assets under construction were considered to be impaired
due to the uncertainty of the projects and written-off. During the
year ended December 31, 2017, $48,998 of Cayman Islands assets
under construction was considered to be impaired due to the
uncertainty of the project and were written
off.
NOTE 4 – CONVERTIBLE NOTES AND NOTES PAYABLE
On
December 12, 2006, we borrowed funds from the Southeast Idaho
Council of Governments (SICOG), the EDA-#180 loan. The interest
rate is 6.25%, and the maturity date was January 5, 2013. During
the year ended December 31, 2018, we made a repayment of $3,208.
The loan principal was $9,379 with accrued interest of $186 as of
December 31, 2018. This note is in default.
On
December 23, 2009, we borrowed funds from SICOG, the EDA-#273 loan.
The interest rate is 7%, and the maturity date was December 23,
2014. The loan principal was $94,480 with accrued interest of
$22,864 as of December 31, 2018. This note is in
default.
On
December 23, 2009, we borrowed funds from SICOG, the MICRO I-#274
loan and MICRO II-#275 loan. The interest rate is 7%, and the
maturity date was December 23, 2014. The loan principal was $47,239
with accrued interest of $11,349 as of December 31, 2018. These
notes are in default.
On
December 1, 2007, we borrowed funds from the Eastern Idaho
Development Corporation and the Economic Development Corporation.
The interest rate is 7%, and the maturity date was September 1,
2015. The loan principal was $85,821 with accrued interest of
$39,414 as of December 31, 2018. This note is in
default.
On
September 25, 2009, we borrowed funds from the Pocatello
Development Authority. The interest rate is 5%, and the maturity
date was October 25, 2011. The loan principal was $50,000 with
accrued interest of $20,740 as of December 31, 2018. This note is
in default.
On
March 12, 2015, we combined convertible notes issued in 2010, 2011,
and 2012, payable to our officers and directors in the aggregate
principal amount of $320,246, plus accrued but unpaid interest of
$74,134, into a single, $394,380 consolidated convertible note (the
“Consolidated Note”). The Consolidated Note was
assigned to JPF Venture Group, Inc., an investment entity that is
majority-owned by Jeremy Feakins, our director, chief executive
officer, and chief financial officer. The Consolidated Note was
convertible to common stock at $0.025 per share, the approximate
market price of our common stock as of the date of the issuance. On
February 24, 2017, the Consolidated Note was amended to eliminate
the conversion feature. The Consolidated Note bears interest at 6%
per annum and is due and payable within 90 days after demand. As of
December 31, 2018, the outstanding loan balance was $394,380 and
the accrued but unpaid interest was $95,011 on the Consolidated
Note. This note is in default.
During
2016 and 2015, we borrowed $75,000 from JPF Venture Group, Inc.
pursuant to promissory notes. The terms of the notes are as
follows: (i) interest is payable at 6% per annum;
(ii) the notes are payable 90 days after demand; and
(iii) payee is authorized to convert part or all of the note
balance and accrued interest, if any, into shares of our common
stock at the rate of one share each for $0.03 of principal amount
of the note. This conversion share price was adjusted to $0.01384
for the reverse stock splits. As of December 31, 2018, the
outstanding balance was $75,000, plus accrued interest of $12,173.
As of December 31, 2018, we have recorded a debt discount of
$75,000 for the fair value derivative liability and fully amortized
the debt discount.
During
2016, we borrowed $112,500 from JPF Venture Group, Inc. pursuant to
promissory notes. The terms of the notes are as follows:
(i) interest is payable at 6% per annum; (ii) the note
are payable 90 days after demand; and (iii) payee is
authorized to convert part or all of the note balance and accrued
interest, if any, into shares of our common stock at the rate of
one share for each $0.03 of principal amount of the note. This
conversion price is not required to adjust for the reverse stock
split as per the note agreement. On February 24, 2017, the notes
were amended to eliminate the conversion features. As of December
31, 2018, the outstanding balance was $112,500, plus accrued
interest of $18,197.
On
October 20, 2016, we borrowed $12,500 from an independent director
pursuant to a promissory note. The terms of the note are as
follows: (i) interest is payable at 6% per annum;
(ii) the note is payable 90 days after demand; and
(iii) the payee is authorized to convert part or all of the
note balance and accrued interest, if any, into shares of our
common stock at the rate of one share for each $0.03 of principal
amount of the note. This conversion share price was adjusted to
$0.01384 for the reverse stock splits. As of December 31, 2018, the
outstanding balance was $12,500, plus accrued interest of $1,754.
As of December 31, 2018, we have recorded a debt discount of
$12,500 for the fair value of derivative liability and fully
amortized the debt discount.
On
October 20, 2016, we borrowed $25,000 from a stockholder pursuant
to a promissory note. The terms of the note are as follows:
(i) interest is payable at 6% per annum; (ii) the note is
payable 90 days after demand; and (iii) the payee is
authorized to convert part or all of the note balance and accrued
interest, if any, into shares of our common stock at the rate of
one share for each $0.03 of principal amount of the note. This
conversion share price was adjusted to $0.01384 for the reverse
stock splits. As of September 5, 2017, the note holder converted
the note principal of $25,000 into 1,806,298 shares common stock.
As of December 31, 2018, there was an outstanding balance of
accrued interest of $904.
During
2012, we issued a note payable for $1,000,000 and three-year
warrants to purchase 3,295,761 shares of common stock with an
exercise price of $0.50 per share. The note had an interest rate of
10% per annum, was secured by a first lien in all of our assets,
and was due on February 3, 2015. We determined the warrants had a
fair value of $378,500 based on the Black-Scholes option-pricing
model. The fair value was recorded as a discount on the note
payable and was being amortized over the life of the note. We
repriced the warrants during 2013 and took an additional charge to
earnings of $1,269,380 related to the repricing. The warrants were
exercised upon the repricing. On March 6, 2018, the note was
amended to extend the due date to December 31, 2018. As of
December 31, 2018, the outstanding balance was $1,000,000,
plus accrued interest of $636,948. This note is in
default.
During
2013, we issued Series B units. Each unit is comprised of a note
agreement, a $50,000 promissory note that matures on September 30,
2023, and bears interest at 10% per annum payable annually in
arrears, a security agreement, and a warrant to purchase 10,000
shares of common stock at an exercise price to be determined
pursuant to a specified formula and expires on September 30, 2023.
During 2013, we issued $525,000 of 10% promissory notes and
warrants to purchase 105,000 shares of common stock. We determined
the warrants had a fair value of $60,068 based on the Black-Scholes
option-pricing model. As part of our agreement with a proposed
external financing source, the board repriced the warrants to
$0.00, exercised the warrants, and issued shares of common stock.
On August 15, 2017, loans of $316,666 and accrued interest of
$120,898 were converted to 437,564 shares at $1.00 per share, which
was ratified by a disinterested majority of the board of directors.
The shares were recorded at fair value of $1,165,892, which
resulted in a loss on settlement of debt of $728,328 on the
conversion date. As of December 31, 2018, the loan balance was
$158,334 and the accrued interest was $84,947.
During
2013, we issued a note payable for $290,000 in connection with the
reverse merger transaction with Broadband Network Affiliates, Inc.,
or BBNA. We have determined that no further payment of principal or
interest on this note should be made because the note holder failed
to perform his underlying obligations giving rise to this note. As
such, we are confident that if the note holder were to seek legal
redress, a court would decide in our favor by either voiding the
note or awarding damages sufficient to offset the note value. As of
December 31, 2018, the balance outstanding was $130,000, and the
accrued interest as of that date was $50,857. This note is in
default.
On
January 18, 2018, Jeremy P. Feakins & Associates, LLC, an
investment entity owned by our chief executive, chief financial
officer, and a director, agreed to extend the due date for
repayment of a $2,265,000 note issued in 2014 to the earlier of
December 31, 2018, or the date of the financial closings of our
Baha Mar project (or any other project of $25 million or more),
whichever occurs first. On August 15, 2017, principal of $618,500
and accrued interest of $207,731 were converted to 826,231 shares
at $1.00 per share, which was ratified by a disinterested majority
of the board of directors. The conversion was recorded at
historical cost due to the related-party nature of the transaction.
For the year ended December 31, 2018, we repaid $35,000. As of
December 31, 2018, the note balance was $1,102,500 and the accrued
interest was $511,818. This note is in default.
We have
$300,000 in principal amount of outstanding notes due to unrelated
parties, issued in 2014, in default since 2015, accruing interest
at a default rate of 22%. We intend to repay the notes and accrued
interest upon the Baha Mar SWAC/LWAC project’s financial
closing. Accrued interest totaled $247,045 as of December 31,
2018.
The due
date of April 7, 2017, on a $50,000 promissory note with an
unaffiliated investor, has been extended to April 7, 2019. The note
and accrued interest can be converted into our common stock at a
conversion rate of $0.75 per share at any time prior to the
repayment. This conversion price is not required to adjust for the
reverse stock split as per the note agreement. Accrued interest
totaled $18,917 as of December 31, 2018.
On
March 9, 2017, an entity owned and controlled by our chief
executive officer agreed to provide up to $200,000 in working
capital. The note bears interest of 10% and is due and payable
within 90 days of demand. During the year ended December 31,
2017, we received an additional $2,000 and repaid $25,000. As of
December 31, 2018, the balance outstanding was $177,000, plus
accrued interest of $32,851.
During
the third quarter of 2017, we completed a $2,000,000 convertible
promissory note private placement offering. The terms of the note
are as follows: (i) interest is payable at 6% per annum;
(ii) the note is payable two years after purchase; and (iii)
all principal and interest on each note automatically converts on
the conversion maturity date into shares of our common stock at a
conversion price of $4.00 per share, as long as the closing share
price of our common stock on the trading day immediately preceding
the conversion maturity date is at least $4.00, as adjusted for
stock splits, stock dividends, reclassification, and the like. If
the price of our shares on such date is less than $4.00 per share,
the note (principal and interest) will be repaid in full. As of
December 31, 2018, the outstanding balance for all four notes was
$80,000, plus accrued interest of $7,003.
On
November 6, 2017, we entered into an agreement and promissory note
with JPF Venture Group, Inc. to loan up to $2,000,000 to us. The
terms of the note are as follows: (i) interest is payable at
10% per annum; (ii) all unpaid principal and all accrued and
unpaid interest is due and payable at the earliest of a resolution
of the Memphis litigation, September 30, 2018, or when we are
otherwise able to pay. For the year ended December 31, 2018 and
2017, we repaid $29,474 and $39,432 respectively. As of December
31, 2018, the outstanding balance was $612,093 and the accrued
interest was $80,568. On September 30, 2018, the note was amended
to extend the maturity date to the earliest of a resolution of the
Memphis litigation, December 31, 2018, or when we are otherwise
able to pay. This note is in default.
In
December 2017, we entered into a note and warrant purchase
agreement pursuant to which we issued a series of unsecured
promissory notes to accredited investors, in the aggregate
principal amount of $979,156 as of December 31, 2018. These notes
accrue interest at a rate of 10% per annum payable on a quarterly
basis and are not convertible into shares of our capital stock. The
notes are payable within five business days after receipt of gross
proceeds of at least $1,500,000 from L2 Capital, LLC, an
unaffiliated Kansas limited liability company (“L2 Capital).
We may prepay the notes in whole or in part, without penalty or
premium, on or before the maturity date of July 30, 2019. In
connection with the issuance of the notes, for each note purchased,
the note holder will receive a warrant as follows:
●
$10,000 note with a
warrant to purchase 2,000 shares
●
$20,000 note with a
warrant to purchase 5,000 shares
●
$25,000 note with a
warrant to purchase 6,500 shares
●
$30,000 note with a
warrant to purchase 8,000 shares
●
$40,000 note with a
warrant to purchase 10,000 shares
●
$50,000 note with a
warrant to purchase 14,000 shares
The
exercise price per share of the warrants is equal to 85% of the
closing price of our common stock on the day immediately preceding
the exercise of the relevant warrant, subject to adjustment as
provided in the warrant. The warrant includes a cashless net
exercise provision whereby the holder can elect to receive shares
equal to the value of the warrant minus the fair market value of
shares being surrendered to pay the exercise price. As of December
31, 2018, and December 31, 2017, the balance outstanding was
$979,156 and $490,000, respectively. As of December 31, 2018, and
December 31, 2017, the accrued interest was $71,542 and $613,
respectively. As of December 31, 2018, and December 31, 2017, we
had issued warrants to purchase 262,000 and 134,000 shares of
common stock, respectively. As of December 31, 2018, and December
31, 2017, we determined that the warrants had a fair value of
$34,975 and $41,044, respectively, based on the Black-Scholes
pricing model. The fair value was recorded as a discount on the
notes payable and is being amortized over the life of the notes
payable. As of December 31, 2018, we have amortized $51,584 of debt
discount. As of December 31, 2018, warrants to purchase 39,000
shares have been exercised (see Note 6), and the debt discount
related to the exercised warrants has been fully expensed. As of
December 31, 2018, $21,367 of the principal payments of two notes
are due and in default.
On
February 15, 2018, we entered into an agreement with L2 Capital for
a loan of up to $565,555, together with interest at the rate of 8%
per annum, which consists of up to $500,000 to us and a prorated
original issuance discount of $55,555 and $10,000 for transactional
expenses to L2 Capital. L2 Capital has the right at any time to
convert all or any part of the note into fully paid and
nonassessable shares of our common stock at the fixed conversion
price, which is equal to $0.50 per share;
however
, at any time on or after the
occurrence of any event of default under the note, the conversion
price will adjust to the lesser of $0.50 or 65% multiplied by the
lowest volume weighted average price of the common stock during the
20-trading-day period ending, in L2 Capital’s sole discretion
on each conversion, on either the last complete trading day prior
to the conversion date or the conversion date. As of December 31,
2018, we have received five tranches totaling $482,222 with debt
issuance cost of $91,222. The debt issuance cost is amortized over
the life of the note. In addition, we also issued warrants to
purchase 56,073 shares of common stock in accordance with a
non-exclusive finder’s fee arrangement (see Note 6). These
warrants have a fair value of $13,280 based on the Black-Scholes
option-pricing model. The fair value was recorded as a discount on
the notes payable and is being amortized over the life of the notes
payable. As of December 31, 2018, we have fully amortized $91,222
of the debt issuance cost. During the year ended December 31, 2018,
L2 Capital converted $114,078 of the note into 4,000,000 shares of
common stock at an average conversion price of $0.0285 per share.
As of December 31, 2018, we have recorded a debt discount of
$475,481 for the fair value of derivative liability and fully
amortized the debt discount. As of December 31, 2018, the
outstanding balance of the original loan was $368,145 plus a
default penalty of $261,306 for a total of $629,451. The accrued
interest was $59,938. The note is in default as of December 31,
2018.
On May
22, 2018, we executed a convertible note with Collier Investments,
LLC, an unaffiliated California company, in the amount of $281,250
with an interest rate of 12% per annum. The maturity date of the
note is the earlier of: (i) seven months after the issuance date;
or (ii) the date on which we consummate a capital-raising
transaction for $6,000,000 or more primarily from the sale of
equity in the company. The note, or any portion of it, can be
convertible by the holder into shares of our common stock at any
time after the issuance date. The conversion price is equal to the
lesser of 80% multiplied by the price per share paid by the
investors in a “qualified financing” (as defined in the
note) or $0.20, subject to certain adjustments. At any time within
a 90-day period following the issuance date, we have the option to
prepay 145% of the outstanding balance. There were an original
issue discount and transaction fees of $36,250, yielding net
proceeds of $245,000 to us. In addition, we paid a finder’s
fee of $20,914. The original issue discount and transaction finder
fees are being amortized over the life of the note payable as debt
issuance cost. As of December 31, 2018, we have fully amortized the
debt issuance cost. As of December 31, 2018, we have recorded a
debt discount of $5,267 for the fair value of derivative liability
and fully amortized the debt discount. On December 14, 2018, L2
Capital LLC purchased this note payable from Collier Investments,
LLC. The total consideration was $371,250, including the
outstanding note balance, the accrued interest, and liquidated
damages (see below for convertible note issued to L2 Capital on
December 14, 2018). We recorded the loss on the extinguishment of
debt of $279,432.
On
September 19, 2018, we executed a note payable for $10,000 with an
unrelated party that bears interest at 6% per annum, which is due
quarterly beginning as of September 30, 2018. The maturity date for
the note is three years after date of issuance. In addition, the
lender received warrants to purchase 2,000 shares of common stock
upon signing the promissory note. The warrant can be exercised at a
price per share equal to a 15% discount from the price of common
stock on the last trading day before such purchase. As of December
31, 2018, the balance outstanding was $10,000 and the accrued
interest was $172.
On
December 14, 2018, L2 Capital LLC purchased our note payable from
Collier Investments, LLC. The total consideration was $371,250,
including the outstanding note balance of $281,250, the accrued
interest of $33,750, and liquidated damages of $56,250. There was
also a default penalty of $153,123. In addition, we issued 400,000
shares of common stock to L2 Capital, LLC as commitment shares with
a fair value of $21,200 in connection with the purchase of the
note. We executed a convertible note with L2 Capital in the amount
of $371,250 with an interest rate of 12% per annum. The maturity
date of the note is December 22, 2018. The holder of the note can
convert the note, or any portion of it, into shares of common stock
at any time after the issuance date. The conversion price is 65% of
the market price, which is defined as the lowest trading price for
our common stock during the 20-trading-day period prior to the
conversion date. As of December 31, 2018, we have recorded a debt
discount of $371,250 for the fair value of derivative liability and
fully amortized the debt discount. On December 31, 2018, the
outstanding balance was $524,373, which includes a default penalty,
and the accrued interest was $4,183. This note is in
default.
The
following convertible note and notes payable were outstanding at
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal
at
December
31,
2018
|
Discount
at
December
31,
2018
|
Carrying
Amount at December 31,
2018
|
|
|
|
|
12/12/06
|
|
6.25
%
|
Yes
|
58,670
|
9,379
|
-
|
9,379
|
-
|
-
|
9,379
|
-
|
12/01/07
|
|
7.00
%
|
Yes
|
125,000
|
85,821
|
-
|
85,821
|
-
|
-
|
85,821
|
-
|
09/25/09
|
|
5.00
%
|
Yes
|
50,000
|
50,000
|
-
|
50,000
|
-
|
-
|
50,000
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
100,000
|
94,480
|
-
|
94,480
|
-
|
-
|
94,480
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
25,000
|
23,619
|
-
|
23,619
|
-
|
-
|
23,619
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
25,000
|
23,620
|
-
|
23,620
|
-
|
-
|
23,620
|
-
|
02/10/18
|
|
10.00
%
|
Yes
|
1,000,000
|
1,000,000
|
-
|
1,000,000
|
|
-
|
1,000,000
|
-
|
08/15/13
|
|
10.00
%
|
No
|
525,000
|
158,334
|
-
|
158,334
|
-
|
-
|
-
|
158,334
|
12/31/13
|
|
8.00
%
|
Yes
|
290,000
|
130,000
|
-
|
130,000
|
-
|
-
|
130,000
|
-
|
04/01/14
|
|
10.00
%
|
Yes
|
2,265,000
|
1,102,500
|
-
|
1,102,500
|
1,102,500
|
-
|
-
|
-
|
12/22/14
|
|
22.00
%*
|
Yes
|
200,000
|
200,000
|
-
|
200,000
|
-
|
-
|
200,000
|
-
|
12/26/14
|
|
22.00
%*
|
Yes
|
100,000
|
100,000
|
-
|
100,000
|
-
|
-
|
100,000
|
-
|
03/12/15
|
(1
)
|
6.00
%
|
No
|
394,380
|
394,380
|
-
|
394,380
|
394,380
|
-
|
-
|
-
|
04/07/15
|
|
10.00
%
|
Yes
|
50,000
|
50,000
|
-
|
50,000
|
-
|
-
|
50,000
|
-
|
11/23/15
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
02/25/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
05/20/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
10/20/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
12,500
|
-
|
12,500
|
12,500
|
-
|
-
|
-
|
10/20/16
|
(1
)
|
6.00
%
|
No
|
12,500
|
12,500
|
-
|
12,500
|
12,500
|
-
|
-
|
-
|
12/21/16
|
(1
)
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
25,000
|
-
|
-
|
-
|
03/09/17
|
(1
)
|
10.00
%
|
No
|
200,000
|
177,000
|
-
|
177,000
|
177,000
|
-
|
-
|
-
|
07/13/17
|
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
-
|
-
|
25,000
|
-
|
07/18/17
|
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
-
|
-
|
25,000
|
-
|
07/26/17
|
|
6.00
%
|
No
|
15,000
|
15,000
|
-
|
15,000
|
-
|
-
|
15,000
|
-
|
07/27/17
|
|
6.00
%
|
No
|
15,000
|
15,000
|
-
|
15,000
|
-
|
-
|
15,000
|
-
|
12/20/17
|
(2
)
|
10.00
%
|
Yes**
|
979,156
|
979,156
|
24,435
|
954,721
|
-
|
-
|
954,721
|
-
|
11/06/17
|
|
10.00
%
|
Yes
|
646,568
|
612,093
|
-
|
612,093
|
612,093
|
-
|
-
|
-
|
02/19/18
|
|
18.00
%*
|
Yes
|
629,451
|
629,451
|
-
|
629,451
|
-
|
-
|
629,451
|
-
|
09/19/18
|
|
6.00
%
|
No
|
10,000
|
10,000
|
-
|
10,000
|
-
|
-
|
-
|
10,000
|
12/14/18
|
|
24.00
%*
|
Yes
|
524,373
|
524,373
|
-
|
524,373
|
-
|
-
|
524,373
|
-
|
|
|
|
$
8,515,098
|
$
6,634,206
|
$
24,435
|
$
6,609,771
|
$
2,485,973
|
$
-
|
$
3,955,464
|
$
168,334
|
(1)
Maturity
date is 90 days after demand.
(2)
Bridge
loans were issued at dates between December 2017 and May 2018.
Principal is due on the earlier of 18 months from the anniversary
date or the completion of L2 financing with a gross proceeds of a
minimum of $1.5 million.
(3)
L2
- Note was drawn down in five traunches between 02/16/18 and
05/02/18.
**
Partially
in default as of December 31, 2018
The following convertible notes and notes payable were outstanding
at December 31, 2017:
|
|
|
|
|
|
|
|
Related Party
|
|
Date of Issuance
|
|
|
In Default
|
|
Principal at
December 31,
2017
|
Discount at
December 31
2017
|
Carrying Amount at
December 31,
2017
|
|
|
|
|
12/12/06
|
|
6.25
%
|
Yes
|
58,670
|
12,272
|
-
|
12,272
|
-
|
-
|
12,272
|
-
|
12/01/07
|
|
7.00
%
|
Yes
|
125,000
|
85,821
|
-
|
85,821
|
-
|
-
|
85,821
|
-
|
09/25/09
|
|
5.00
%
|
Yes
|
50,000
|
50,000
|
-
|
50,000
|
-
|
-
|
50,000
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
100,000
|
94,480
|
-
|
94,480
|
-
|
-
|
94,480
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
25,000
|
23,619
|
-
|
23,619
|
-
|
-
|
23,619
|
-
|
12/23/09
|
|
7.00
%
|
Yes
|
25,000
|
23,620
|
-
|
23,620
|
-
|
-
|
23,620
|
-
|
02/03/12
|
|
10.00
%
|
No
|
1,000,000
|
1,000,000
|
-
|
1,000,000
|
1,000,000
|
-
|
-
|
-
|
08/15/13
|
|
10.00
%
|
No
|
525,000
|
158,334
|
-
|
158,334
|
-
|
|
-
|
158,334
|
12/31/13
|
|
8.00
%
|
Yes
|
290,000
|
130,000
|
-
|
130,000
|
130,000
|
-
|
-
|
-
|
04/01/14
|
|
10.00
%
|
No
|
2,265,000
|
1,137,500
|
-
|
1,137,500
|
1,137,500
|
-
|
-
|
-
|
12/22/14
|
|
22.00
%*
|
Yes
|
200,000
|
200,000
|
-
|
200,000
|
-
|
-
|
200,000
|
-
|
12/26/14
|
|
22.00
%*
|
Yes
|
100,000
|
100,000
|
-
|
100,000
|
-
|
-
|
100,000
|
-
|
03/12/15
|
(1
)
|
6.00
%
|
No
|
394,380
|
394,380
|
-
|
394,380
|
394,380
|
-
|
-
|
-
|
04/07/15
|
|
10.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
-
|
-
|
50,000
|
|
11/23/15
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
02/25/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
05/20/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
50,000
|
-
|
50,000
|
50,000
|
-
|
-
|
-
|
10/20/16
|
(1
)
|
6.00
%
|
No
|
50,000
|
12,500
|
-
|
12,500
|
12,500
|
-
|
-
|
-
|
10/20/16
|
(1
)
|
6.00
%
|
No
|
12,500
|
12,500
|
-
|
12,500
|
12,500
|
-
|
-
|
-
|
12/21/16
|
(1
)
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
25,000
|
-
|
-
|
-
|
03/09/17
|
(1
)
|
10.00
%
|
No
|
200,000
|
177,000
|
-
|
177,000
|
177,000
|
-
|
-
|
-
|
07/13/17
|
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
-
|
-
|
-
|
25,000
|
07/18/17
|
|
6.00
%
|
No
|
25,000
|
25,000
|
-
|
25,000
|
-
|
-
|
-
|
25,000
|
07/26/17
|
|
6.00
%
|
No
|
15,000
|
15,000
|
-
|
15,000
|
-
|
-
|
-
|
15,000
|
07/27/17
|
|
6.00
%
|
No
|
15,000
|
15,000
|
-
|
15,000
|
-
|
-
|
-
|
15,000
|
12/20/17
|
(2
)
|
10.00
%
|
No
|
490,000
|
490,000
|
41,044
|
448,956
|
-
|
-
|
-
|
448,956
|
11/06/17
|
|
10.00
%
|
No
|
646,568
|
641,568
|
-
|
641,568
|
641,568
|
-
|
-
|
-
|
|
|
|
|
$
5,048,594
|
$
41,044
|
$
5,007,550
|
$
3,680,448
|
$
-
|
$
639,812
|
$
687,290
|
(1)
Maturity
date is 90 days after demand.
(2)
Bridge
loans were issued at dates between December 2017 and May 2018.
Principal is due on the earlier of 18 months from the anniversary
date or the completion of L2 financing with a gross proceeds of a
minimum of $1.5 million.
(3)
Principal
and accrued interest will be due and payable at the earliest of A)
resolution of Memphis litigation; B) December 31, 2018 , or C) when
OTE is able to pay.
Maturities of Long-Term Obligations for Five Years and
Beyond
The
minimum principal payments of convertible notes and notes payable
at December 31, 2018:
2019
|
$
6,441,437
|
2020
|
-
|
2021
|
10,000
|
2022
and thereafter
|
158,334
|
Total
|
$
6,609,771
|
NOTE 5 – DERIVATIVE LIABILITY
We measure the fair value of our assets and
liabilities under the guidance of ASC 820,
Fair Value Measurements and
Disclosures
, which defines fair
value, establishes a framework for measuring fair value in
accordance with generally accepted accounting principles, and
expands disclosures about fair value measurements. ASC 820 does not
require any new fair value measurements, but its provisions apply
to all other accounting pronouncements that require or permit fair
value measurement.
On August 19, 2018, the note issued to L2 Capital
on February 19, 2018, went into default. In accordance with the
terms of the note,
at any time on or after the occurrence of
any event of default, the conversion price per share would adjust
to the lesser of $0.50 or 65% multiplied by the lowest volume
weighted average price of the common stock during the
20-trading-day period ending, in L2 Capital’s sole discretion
on each conversion, on either the last complete trading day prior
to the conversion date or the conversion date.
We identified conversion features embedded within
convertible debt issued. We have determined that the features
associated with the embedded conversion option should be accounted
for at fair value as a derivative liability. We have elected to
account for these instruments together with fixed conversion price
instruments as derivative liabilities as we cannot determine if a
sufficient number of shares would be available to settle all
potential future conversion transactions.
Following
is a description of the valuation methodologies used to determine
the fair value of our financial liabilities, including the general
classification of such instruments pursuant to the valuation
hierarchy:
|
Fair value
at
December
31,
2018
|
Quoted
prices in active markets for
identical
assets/liabilities
(Level
1)
|
Significant
other
observable
inputs
(Level
2)
|
Significant
unobservable
inputs
(Level
3)
|
|
|
|
|
|
Derivative
Liability
|
$
2,292,254
|
$
-
|
$
-
|
$
2,292,254
|
The
tables below set forth a summary of changes in fair value of our
Level 3 financial liabilities for the year ended December 31, 2018.
The tables reflect changes for all financial liabilities at fair
value categorized as Level 3 as of December 31, 2018:
|
|
Derivative
liability as of December 31, 2017
|
$
-
|
Fair
value at the commitment date for convertible
instruments
|
1,690,124
|
Change
in fair value of derivative liability
|
759,603
|
Reclassification
to additional paid-in capital for financial instruments that ceased
to be a derivative liability
|
(157,473
)
|
Derivative
liability as of December 31, 2018
|
$
2,292,254
|
|
|
|
|
Change
in fair value of derivative liability at the beginning of
year
|
$
-
|
Day
one gains/(losses) on valuation
|
441,865
|
Gains/(losses)
from the change in fair value of derivative liability
|
764,992
|
Change
in fair value of derivative liability at the end of
year
|
$
1,206,857
|
_______________
*
Gains/(losses)
related to the revaluation of Level 3 financial liabilities is
included in “Change in fair value of derivative
liability” in the accompanying consolidated audited statement
of operations.
The
fair value of the derivative liability was estimated using the
income approach and the Black-Scholes option-pricing model. The
fair values at the commitment and remeasurement dates for our
derivative liabilities were based upon the following management
assumptions:
|
Commitment Date
|
|
Remeasurement Date**
|
Expected dividends
|
0%
|
|
0%
|
Expected volatility
|
81% to 503%
|
|
87% to 515%
|
Risk free interest rate
|
2.05% to 3.07%
|
|
2.19% to 2.60%
|
Expected term (in years)
|
0.25 to 5.0
|
|
0.23 to 4.81
|
_______________
**
The
fair value at the remeasurement date is equal to the carrying value
on the balance sheet.
NOTE 6 – STOCKHOLDERS’ EQUITY
Common Stock
For the
year ended December 31, 2017, individuals exercised Series D
warrants to purchase 998,079 shares of common stock at a price of
$0.75 per share for cash totaling $748,535. These warrants were
related to the BBNA merger.
For the
year ended December 31, 2017, we issued 2,173,517 shares of common
stock for services performed with a fair value of
$2,388,478.
For the
year ended December 31, 2017, we issued 1,714,285 shares of common
stock to L2 Capital, LLC with a fair value of $514,286 under the
equity purchase agreement.
For the
year ended December 31, 2017, we issued 11,250 shares of common
stock pursuant to our private placement memorandum with a fair
value of $45,000 ($4.00 per share).
As part
of the Merger, 94,343,776 shares of common stock were issued to the
shareholders of OTE in exchange for common stock in the merged
company.
As a
part of our agreement with the Memphis Investors, the board
repriced 14,792,500 warrants and 100,000 options to $0.00 per
share, the Memphis Investors exercised the warrants and options,
and we issued 14,792,500 shares of common stock. These warrants had
a fair value of $6,769,562. Per ASC Topic 718, this exchange is
treated as a modification. The incremental value of $6,769,562
measured as the excess of the fair value of the modified award over
the fair value of the original award immediately before the
modification using the Black-Scholes option pricing model was
expensed fully when they were exercised.
On May
8, 2017, JPF Venture Group, Inc., an investment entity that is
majority-owned by our director, chief executive officer, and chief
financial officer, transferred 148,588 shares of common stock for
$111,440 to us to fulfill an overcommitment of Series D
warrants.
On May
9, 2017, we issued 536,490 shares of common stock to the former
shareholders of TetriDyn Solutions, Inc. for the assumption of
$617,032 of accrued expenses and $1,015,506 of convertible notes
and notes payable from related and unrelated parties. We recorded a
debit of $1,628,026 to additional paid-in capital as part of the
recapitalization.
On June
5, 2017, a note holder elected to convert a $25,000 convertible
note payable for 1,806,298 shares of common stock ($0.014 per
share).
On June
29, 2017, the board of directors approved a stock bonus for our
chief executive officer and and our senior financial advisor of
258,476 and 150,590 shares of common stock, respectively, at fair
value of $920,399. These shares were issued on November 1,
2017.
On
August 3, 2017, we entered into a compensation agreement with our
former legal counsel wherein we agreed to pay an outstanding legal
bill in the amount of $197,950 by issuance of 65,000 shares covered
by a registration statement on Form S-8, filed with the Securities
and Exchange Commission on August 25, 2017. The former legal
counsel may, at any time and from time to time following the filing
of the Form S-8, elect to call for the issuance of shares as
payment for the outstanding legal bill. As the shares are sold into
the market, the outstanding balance will be reduced. On October 17,
2017, we issued 65,000 shares of common stock pursuant to the
agreement with a fair value of $146,250. As of December 31, 2017,
our former legal counsel had sold 704 shares with total proceeds of
$1,133. As of December 31, 2017, the fair value of the 64,296
shares of common stock was $20,575 and $124,542 was recorded as a
change in fair value of liability. As of December 31, 2018, our
former legal counsel has sold the remaining 64,296 shares with
total proceeds of $14,367. The legal fees balance of $182,450
remains outstanding as of December 31, 2018.
On
August 15, 2017, Series B note holders elected to convert $316,666
in notes payable for 316,666 shares of common stock at a conversion
rate of $1.00. In addition, they converted accrued interest in the
amount of $120,898 for 120,898 shares of common stock. The shares
were recorded at fair value of $1,165,892. We recorded a loss on
the settlement of debt of $728,328 on the conversion
date.
On
August 15, 2017, Clean Energy note holders elected to convert
$166,800 in notes payable for 139,000 shares of common stock at a
conversion rate of $1.20. In addition, they converted accrued
interest in the amount of $48,866 for 40,722 shares of common
stock.
On
August 15, 2017, Jeremy P. Feakins & Associates, LLC, an
investment entity that is majority-owned by our director, chief
executive officer, and chief financial officer, elected to convert
$618,500 in notes payable for 618,500 shares of common stock at a
conversion rate of $1.00. In addition, it converted accrued
interest in the amount of $207,731 for 207,731 shares of common
stock.
On
September 8, 2017, JPF Venture Group, Inc., an investment entity
that is majority-owned by our director, chief executive officer,
and chief financial officer, elected to convert $50,000 in notes
payable for 3,612,596 shares of common stock at a conversion rate
of $0.014. In addition, it converted accrued interest in the amount
of $6,342 for 458,198 shares of common stock.
We
entered into a settlement agreement to convert an outstanding
payable balance totaling $180,000 into 360,000 shares of common
stock. The shares were recorded at fair value of $556,875. We
recorded a loss on settlement of debt of $376,875 on settlement
date.
On
November 8, 2017, Jeremy P. Feakins & Associates LLC, an
investment entity that is majority-owned by our director, chief
executive officer, and chief financial officer, elected to convert
$50,000 of Series B notes payable into 50,000 shares of common
stock at a conversion rate of $1.00. In addition, accrued interest
of $16,263 was converted into 16,263 shares of common
stock.
For the
year ended December 31, 2018, we issued 673,345 shares of common
stock for services performed with a fair value of
$138,986.
For the
year ended December 31, 2018, we issued 2,300,000 shares of common
stock for financing to L2 Capital with a fair value of $106,905 in
cash, net of offering cost.
For the
year ended December 31, 2018, we issued 4,000,000 shares of common
stock to L2 Capital for the conversion of a portion of our notes
payable to L2 Capital in the amount of $114,078.
For the
year ended December 31, 2018, note holders elected to exercise
warrants to purchase 39,000 shares of common stock for $9,520 in
cash.
For the
year ended December 31, 2018, we sold 984,352 shares of common
stock for $58,980 in cash. This includes 240,840 shares of common
stock for $10,000 that were issued to our chief executive officer
and an independent director.
For the
year ended December 31, 2018, we issued 400,000 shares to L2
Capital as a commitment fee for $21,200 to purchase our outstanding
note payable from Collier Investments LLC.
Warrants and Options
We used
the following assumptions for options during the year ended
December 31, 2018:
Expected
volatility:
|
462% -
509%
|
Expected
lives:
|
3
years
|
Risk-free
interest rate:
|
2.01% -
2.85%
|
Expected
dividend yield:
|
None
|
We used
the following assumptions for options during the year ended
December 31, 2017:
Expected
volatility:
|
485%
|
Expected
lives:
|
3
Years
|
Risk-free
interest rate:
|
1.98% -
2.01%
|
Expected
dividend yield:
|
None
|
During
2012, we issued warrants to purchase 1,075,000 shares of common
stock in conjunction with Series A notes payable that were
exercisable at a price of $3.00 per share and expired on March 31,
2017. The warrants were fully exercised at $0.00 per share upon
board of directors’ approval during the year ended December
31, 2017.
During
2013, we issued warrants to purchase 105,000 shares of common stock
in conjunction with Series B notes payable that were exercisable at
a price to be determined pursuant to a specified formula. Effective
July 21, 2014, our common stock was approved for listing on the GXG
Markets First Quote platform with an $0.85 per share price,
establishing a price of $0.68 per share for the warrants and making
them all exercisable. The warrants were fully exercised at $0.00
per share upon board of directors’ approval during the year
ended December 31, 2017.
During
2013, we issued warrants to purchase 300,000 shares of common
stock, with an exercise price equal to the greater of a 50%
discount of the stock price at our initial public offering of
shares or $0.425 per share (subject to adjustment), in conjunction
with a note payable to Jeremy P. Feakins & Associates, LLC, an
entity owned by our chief executive officer, in the amount of
$100,000. Effective July 21, 2014, we were approved for listing on
the GXG Markets First Quote platform with an $0.85 per share price,
establishing a price of $0.425 per share for the warrants and
making them all exercisable. The warrants were fully exercised at
$0.00 upon board of directors’ approval during the year ended
December 31, 2017.
As part
of the merger with BBNA, we assumed outstanding warrants to
purchase 10,000,000 shares of common stock with an expiration date
of December 31, 2018. These warrants are grouped into five tranches
of 2,000,000 shares. The pricing for each tranche was as follows:
Series A and Series B were $0.50 per share; Series C was $0.75 per
share; Series D was $1.00 per share; and Series E was $1.25 per
share. During 2014, 5,786,635 of these warrants were exercised and
1,157,989 were exercised during 2015. In addition, we repriced the
Series D warrants to $0.75 per share and Series E warrants to $0.50
per share. During the year ended December 31, 2017, 998,079 were
exercised.
During
2014, we issued warrants to purchase 12,912,500 shares of common
stock, with an exercise price of $0.425 per share (subject to
adjustment) in conjunction with a note payable to Jeremy P. Feakins
& Associates, LLC, an entity owned by our chief executive
officer, in the amount of $2,265,000. On April 4, 2016, the note
holder agreed to amend the note to extend the due date of the note
to December 31, 2017. We did not modify the terms of the warrants.
The warrants were fully exercised at $0.00 per share upon board of
directors’ approval during the year ended December 31,
2017.
During
2014, we issued warrants to purchase 300,000 shares of common
stock, with an exercise price of $1.00 per share and an expiration
date of December 31, 2018, in conjunction with notes payable to
individuals, including a then-related party, in the amount of
$300,000. The warrants were fully exercised at $0.00 per share upon
board of directors’ approval during the year ended December
31, 2017.
The
following table summarizes all warrants outstanding and exercisable
for the years ended December 31, 2018 and 2017:
Warrants
|
|
Weighted Average Exercise
Price
|
Balance at December
31, 2016
|
15,912,210
|
$
0.76
|
Granted
|
134,000
|
*
|
Exercised
|
(998,079
)
|
$
0.31
|
Exercised
(re-priced to $0.00)
|
(14,692,500
)
|
$
0.00
|
Forfeited
|
(221,631
)
|
$
0.00
|
Balance at December
31, 2017
|
134,000
|
$
0.76
|
Granted
|
255,073
|
$
0.21
|
Exercised
|
(39,000
)
|
$
0.24
|
Forfeited
|
-
|
$
0.00
|
Balance
at December 31, 2018
|
350,073
|
$
0.18
|
Exercisable
December 31, 2018
|
350,073
|
$
0.18
|
__________
*Discount of 15% of
CPWR closing price on OTCQB the day before the warrant is
exercised.
The
aggregate intrinsic value represents the excess amount over the
exercise price that optionees would have received if all options
had been exercised on the last business day of the period
indicated, based on our closing stock price of $0.06 per share on
December 31, 2018. The intrinsic value of warrants to purchase
350,073 shares on that date was $3,408.
During
the year ended December 31, 2018, we issued warrants to purchase
125,073 shares of our common stock, none of which has been
exercised, to Craft Capital Management, LLC, as a finder’s
fee for debt and equity transactions between L2 Capital and
us.
As of
December 31, 2017, we issued warrants to purchase 134,000 shares of
our common stock to note holders. During 2018, we issued additional
warrants to purchase 128,000 shares of our common stock (see Note
4). During 2018, the note holders elected to exercise warrants and
purchase 39,000 shares of common stock for $9,520 in cash (see Note
6). As of December 31, 2018, we have outstanding warrants to
purchase 223,000 shares of our common stock.
On,
January 1, 2015, we issued to our independent director, who was
then vice president shareholder relations, three-year options to
purchase an aggregate of 100,000 shares of common stock at $0.75
per share, which would expire on January 1, 2018. The options vest
in four segments of 25,000 shares per quarter commencing on: March
31, 2015; June 30, 2015; September 30, 2015, and December 31, 2015.
We calculated the fair value of the options by using the
Black-Scholes option-pricing model with the following weighted
average assumptions: no dividend yield for all the years; expected
volatility of 54%; risk-free interest rate of 0.25%; and an
expected life of one year. The fair value of the options was
$22,440 or $0.2244 per option. These options were fully exercised
at $0.00 upon approval by our board of directors during the year
ended December 31, 2017.
The
following table summarizes all options outstanding and exercisable
for the years ended December 31, 2018 and 2017:
|
Number
of
|
Weighted
Average
Exercise
|
|
Options
|
Price
|
Balance
at December 31, 2016
|
100,000
|
$
0.75
|
Granted
|
-
|
-
|
Exercised
|
(100,000
)
|
$
0.75
|
Forfeited
|
-
|
-
|
Balance at December 31, 2017
|
-
|
-
|
Granted
|
-
|
-
|
Exercised
|
-
|
-
|
Forfeited
|
-
|
-
|
Balance at December 31, 2018
|
-
|
-
|
Exercisable December 31, 2018
|
-
|
-
|
NOTE 7 – INCOME TAX
The
Jobs Act significantly revised the U.S. corporate income tax law by
lowering the corporate federal income tax rate from 35% to
21%.
Our
ability to use our net operating loss carryforwards may be
substantially limited due to ownership change limitations that may
have occurred or that could occur in the future, as required by
Section 382 of the Code, as well as similar state provisions. These
ownership changes may limit the amount of net operating loss that
can be utilized annually to offset future taxable income and tax,
respectively. In general, an “ownership change” as
defined by Section 382 of the Code results from a transaction or
series of transactions over a three-year period resulting in an
ownership change of more than 50.0% of the outstanding stock of a
company by certain stockholders or public groups.
We have
not completed a study to assess whether an ownership change has
occurred or whether there have been multiple ownership changes
since we became a “loss corporation” under the
definition of Section 382. If we have experienced an ownership
change, utilization of the net operating loss carryforwards would
be subject to an annual limitation under Section 382 of the Code,
which is determined by first multiplying the value of our stock at
the time of the ownership change by the applicable long-term,
tax-exempt rate, and then could be subject to additional
adjustments, as required. Any limitation may result in expiration
of a portion of the net operating loss carryforwards before
utilization. Further, until a study is completed, and any
limitation known, no positions related to limitations are being
considered as an uncertain tax position or disclosed as an
unrecognized tax benefit. Any carryforwards that expire prior to
utilization as a result of such limitations will be removed from
deferred tax assets with a corresponding reduction of the valuation
allowance. Due to the existence of the valuation allowance, it is
not expected that any possible limitation will have an impact on
our results of operations or financial position.
A
reconciliation of income tax expense and the amount computed by
applying the statutory federal income tax rate of 18.9% to the
income before provision for income taxes is as
follows:
|
For the Years
Ended December 31
|
|
|
|
Statutory rate
applied to loss before income taxes
|
$
(2,276,031
)
|
$
(5,903,355
)
|
Increase (decrease)
in income taxes results from:
|
|
|
Nondeductible
permanent differences
|
806,885
|
4,446,014
|
Change
in tax rate estimates
|
-
|
3,566,781
|
Change
in valuation allowance
|
1,469,146
|
(2,109,440
)
|
Income
tax expense (benefit)
|
$
-
|
$
-
|
Deferred
income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax
purposes. Significant components of our deferred tax assets and
liabilities are as follows:
|
For the Years
Ended December 31
|
|
|
|
Depreciation
and impairment
|
$
2,358,860
|
$
2,100,958
|
Operating loss
carryforwards
|
7,917,151
|
6,705,907
|
Gross deferred tax
assets
|
10,276,011
|
8,806,865
|
Valuation
allowance
|
(10,276,011
)
|
(8,806,865
)
|
Net
deferred income tax asset
|
$
-
|
$
-
|
We have
net operating loss carryforwards for income tax purposes of
approximately $27,400,000. This loss is allowed to be offset
against future income. The tax benefits relating to all timing
differences have been fully reserved for in the valuation allowance
account due to the substantial losses incurred through December 31,
2018. The change in the valuation allowance for the years ended
December 31, 2018 and 2017 was an increase (decrease) of $1,469,146
and $(2,109,440), respectively.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Commitments
On
December 11, 2017, we entered into an equity purchase agreement
with L2 Capital, LLC, for up to $15,000,000. As provided in the
agreement, we may require L2 Capital to purchase shares of common
stock from time to time by delivering a “put” notice to
L2 Capital specifying the total number of shares to be purchased.
L2 Capital will pay a purchase price equal to 85% of the
“market price,” which is defined as the lowest traded
price on the OTCQB marketplace during the five consecutive trading
days following the “Put Date,” or the date on which the
applicable shares are delivered to L2 Capital. The number of shares
may not exceed 300% of the average daily trading volume for our
common stock during the five trading days preceding the date on
which we deliver the applicable put notice. Additionally, such
amount may not be lower than $10,000 or higher than $1,000,000. L2
Capital has no obligation to purchase shares under this agreement
to the extent that such purchase would cause L2 Capital to own more
than 4.99% of our common stock.
Upon
the execution of this agreement, we issued 1,714,285 shares of
common stock valued at $514,286 as a commitment fee in connection
with the agreement. The shares to be issued pursuant to this
agreement were covered by a Registration Statement on Form S-1
effective on January 29, 2018. During the year ended December 31,
2018, we executed 12 put options for L2 Capital to purchase
2,300,000 shares of common stock.
On June
26, 2017, we entered a nonexclusive finder’s arrangement with
Craft Capital Management LLC (“Craft”) in the event
that proceeds with a debt or equity transaction or to finance a
merger/acquisition or another transaction are arranged by Craft. We
have no obligation to consummate any transaction, and we can choose
to accept or reject any transaction in our sole and absolute
discretion. Upon the successful completion of a placement, we will
pay to Craft 8% of the gross proceeds from an equity placement and
3% for a debt placement. In addition, we will issue to Craft, at
the time of closing, warrants with an aggregate exercise price
equal to 3% of the amount raised. These warrants have a fair value
of $13,280 based on the Black-Scholes option-pricing model. The
warrants have an exercise price ranging from $0.0425 to $0.25 per
share and are exercisable for a period of five years after the
closing of the placement. If we, at any time while these warrants
are outstanding, sell, grant any option to purchase or sell, grant
any right to reprice, or otherwise dispose of or issue any common
stock or securities entitling any person or entity to acquire
shares of common stock, at an effective price per share less than
the then-exercise price, then the exercise price will be reduced to
equal the lower share price, at the option of Craft. Such
adjustment will be made whenever such common stock is issued. We
will notify Craft in writing, no later than the trading day
following the issuance of any common stock, of the applicable
issuance price or applicable reset price, exchange price,
conversion price, and other pricing terms. As of December 31, 2018,
we have issued to Craft warrants to purchase 125,073 shares of
common stock, none of which has been exercised, as a finder’s
fee for debt and equity transactions between L2 Capital and
us.
On
August 7, 2018, we signed a non-binding letter of intent proposing
to acquire a heavy-duty commercial air conditioning company. We
believe that the acquisition will help support our existing
projects and enable us to enter new markets. Closing is subject to
additional due diligence, the negotiation of definitive agreements,
satisfaction of agreed conditions, and financing. We continue to
focus our efforts on satisfying the above conditions.
Litigation
From
time to time, we are involved in legal proceedings and regulatory
proceedings arising from operations. We establish reserves for
specific liabilities in connection with legal actions that
management deems to be probable and estimable.
On May
4, 2018, we reached a settlement of the claims at issue in
Ocean Thermal Energy Corp. v.
Robert Coe, et al.
, Case No. 2:17-cv-02343SHL-cgc, before
the United States District Court for the Western District of
Tennessee. On August 8, 2018, an $8 million judgment was entered
against the defendants and in our favor. We have reason to believe
the defendants have adequate assets to satisfy this judgment in
full. The collection process is ongoing. Between May 30 and July
19, 2018, we received three payments totaling $100,000 from the
defendants.
NOTE 9 – CONSULTING AGREEMENTS
For the
year ended December 31, 2018, we issued 673,345 shares of common
stock for services performed with a fair value of
$138,986.
On June
4, 2018, we entered into a consulting agreement to pay 20,000
shares of common stock when one of the conditions of the contract
was satisfied. Although this condition was satisfied on August 31,
2018, we have not issued the shares. As of December 31, 2018, we
have accrued the share compensation at fair value totaling
$1,600.
On
August 14, 2018, we entered into a consulting agreement to pay
$40,000 by issuing shares of common stock. As of December 31, 2018,
we have not issued the shares and have accrued the
amount.
NOTE 10 – EMPLOYMENT AGREEMENTS
On
January 1, 2011, we entered into a five-year employment agreement
with our chief executive officer, which provides for successive
one-year term renewals unless it is expressly cancelled by either
party 100 days prior to the end of the term. Under the agreement,
our chief executive officer will receive an annual salary of
$350,000, a car allowance of $12,000, and company-paid health
insurance. The agreement also provides for bonuses equal to one
times his annual salary plus 500,000 shares of common stock for
each additional project that generates $25 million or more in
revenue to us. Our chief executive officer is entitled to receive
severance pay in the lesser amount of three years’ salary or
100% of the remaining salary if the remaining term is less than
three years.
On June
29, 2017, the board of directors approved extending the employment
agreements for the chief executive officer and the senior financial
advisor for an additional five years. The salary and other
compensation were increased to account for inflation since the
original employment agreements were executed and became effective
June 30, 2017. These modifications were never reduced to
writing.
NOTE 11 – RELATED-PARTY TRANSACTIONS
For the
years ended December 31, 2018 and 2017, we paid rent of $120,000
and $95,000, respectively, to a company controlled by our chief
executive officer under an operating lease agreement.
On
January 18, 2018, Jeremy P. Feakins & Associates, LLC, an
investment entity owned by our chief executive, chief financial
officer, and a director, agreed to extend the due date for
repayment of a $2,265,000 note issued in 2014 to the earlier of
December 31, 2018, or the date of the financial closings of our
Baha Mar project (or any other project of $25 million or more),
whichever occurs first. On August 15, 2017, principal of $618,500
and accrued interest of $207,731 were converted to 826,231 shares
at $1.00 per share, which was ratified by a disinterested majority
of the board of directors. The conversion was recorded at
historical cost due to the related-party nature of the transaction.
For the year ended December 31, 2018, we repaid $35,000. As of
December 31, 2018, the note balance was $1,102,500 and the accrued
interest was $511,818. This note is in default.
During
the year ended December 31, 2017, we made a repayment of note
payable to a related party in the amount of $64,432.
On
March 9, 2017, we issued a promissory note payable of $200,000 to a
related party in which our chief executive officer is an officer
and director. The note bears interest of 10% and is due and payable
within 90 days after demand. During the year ended December 31,
2017, we received an additional $2,000 and repaid $25,000. The
outstanding balance was $177,000 and accrued interest was $32,851
as of December 31, 2018.
On May
8, 2017, JPF Venture Group. Inc., an investment entity that is
majority-owned by Jeremy Feakins, our director, chief executive
officer, and chief financial officer transferred 148,558 shares of
common stock for $111,440 to us to fulfill an over commitment of
"D'" warrants.
On June
5, 2017, a note holder and a shareholder elected to convert a
$25,000 convertible note payable for 1,806,298 shares of common
stock ($0.014 per share).
On
September 8, 2017, JPF Venture Group, Inc., an investment entity
that is majority-owned by our director, chief executive officer,
and chief financial officer elected to convert $50,000 in notes
payable for 3,612,596 shares of common stock at a conversion rate
of $0.014 per share. In addition, accrued interest in the amount of
$6,342 was converted to 458,198 shares.
On
November 6, 2017, we entered into an agreement and promissory note
with JPF Venture Group, Inc. to loan up to $2,000,000 to us. The
terms of the note are as follows: (i) interest is payable at
10% per annum; (ii) all unpaid principal and all accrued and
unpaid interest is due and payable at the earliest of resolution of
the Memphis litigation (as defined therein), December 31, 2018, or
when we are otherwise able to pay. As of December 31, 2018, the
outstanding balance was $612,093 and the accrued interest was
$80,568. For the year ended December 31, 2018 and 2017, we repaid
$29,474 and $39,432, respectively. On September 30, 2018, the note
was amended to extend the maturity date to the earliest of a
resolution of the Memphis litigation, December 31, 2018, or when we
are otherwise able to pay. This note is in default.
On
November 8, 2017, Jeremy P. Feakins & Associates. LLC, an
investment entity that is majority-owned by Jeremy Feakins, our
director, chief executive officer and chief financial officer, a
Series B note holder, elected to convert $50,000 in notes payable
for 50,000 shares of common stock at a conversion rate of $1.00. In
addition it converted accrued interest in the amount of $16,263 for
16,263 shares.
We
remain liable for the loans made to us by JPF Venture Group, Inc.
before the 2017 Merger. As of December 31, 2018, the outstanding
balance of these loans was $581,880 and the accrued interest was
$125,381. All of these notes are in default.
In
December 2018, Jeremy P. Feakins, our chief executive officer, made
two advances to us totaling $4,600. The total amount was repaid on
January 23, 2019.
For the
year ended December 31, 2018, we sold 240,840 shares of common
stock for $10,000 in cash to our chief executive officer and an
independent director.
On
October 20, 2016, we borrowed $12,500 from an independent director
pursuant to a promissory note. The terms of the note are as
follows: (i) interest is payable at 6% per annum;
(ii) the note is payable 90 days after demand; and
(iii) the payee is authorized to convert part or all of the
note balance and accrued interest, if any, into shares of our
common stock at the rate of one share for each $0.03 of principal
amount of the note. This conversion share price was adjusted to
$0.01384 for the reverse stock splits. As of December 31, 2018, the
outstanding balance was $12,500, plus accrued interest of
$1,754.
NOTE 12 – SUBSEQUENT EVENTS
On
January 2, 2019, we initiated a promissory note agreement pursuant
to which we issued a series of promissory notes in the amount of
$10,000 to accredited investors. Proceeds from these notes will be
used to support the administrative and legal expenses of our
lawsuit before the United District Court for the Western District
of Tennessee:
Ocean Thermal Energy
Corporation v. Robert Coe, el al.,
Case No.
2:17-cv-02343SHL-cgc; and any subsequent actions brought about as a
result of or in connection with this litigation. These notes are
secured against the proceeds from the litigation. The notes bear an
interest rate of 17%, plus one quarter of one percent of the actual
funds received from the litigation. The repayment of the principal,
accrued interest, and the percentage of the litigation funds
received will be paid immediately following the receipt of
sufficient funds from this litigation. As of March 22, 2019, the outstanding balance
of these loans is $290,000.
Subsequent to
December 31, 2018, L2 Capital LLC exercised four loan conversions
totaling $49,614 and was issued 1,800,000 shares.
On
January 23, 2019, we repaid advances totaling $4,600 to Jeremy P.
Feakins, our chief executive officer.