NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
1 – GENERAL ORGANIZATION AND BUSINESS
Xalles
Holdings, Inc. (“the Company”) was incorporated in the State of Nevada on December 14, 2009 under the name Stella
Blu, Inc. On August 24, 2015, the Company changed its name to Xalles Holdings Inc.
On
July 14, 2015, the Company entered into a Share Exchange Agreement (the “Agreement”) with Xalles Limited ("Xalles"),
a Delaware corporation (incorporated in October 2014), Arrowvista Corporation ("Arrowvista"), a Delaware corporation,
Xalles Singapore Pte. Ltd. ("Xalles Singapore"), a Singapore corporation, and the shareholders of Xalles, Arrowvista,
and Xalles Singapore. Pursuant to the Agreement, Xalles, Arrowvista, and Xalles Singapore will become wholly-owned subsidiaries
of the Company in exchange for the issuance of certain shares. Xalles became a wholly-owned subsidiary by the issuance of
19,500,000 shares of common stock on July 16, 2015 (the "First Tranche"). Please refer to Note 3. Arrowvista will become
a wholly-owned subsidiary by the issuance of 4,500,000 shares of common stock on or before June 30, 2016. Xalles Singapore will
become a wholly-owned subsidiary by the issuance of 2,250,000 shares of common stock on or before June 30, 2016. The consummation
of the transactions set forth in the Agreement are subject to certain conditions.
On
July 1, 2015, prior to the closing of the First Tranche of the Agreement, Arrowvista transferred a note receivable and a license
to Xalles in consideration of a note payable in the amount of $97,211. The amount owed is unsecured, non-interest bearing, and
due on demand. Please refer to Note 7(d).
On
August 19, 2015, the Company effected a 3-for-1 forward stock split of its common stock. All common share and per common share
amounts in these consolidated financial statements have been retroactively restated to reflect the stock split.
The
Company is engaged in the patent monetization business. The Company’s principal operations will include the acquisition,
licensing, and enforcement of patented technologies. The Company will develop portfolios from patents whose rights are obtained
from third parties. The Company expects to generate revenues and related cash flows from the subsequent sale, licensing and enforcement
of those patents.
These
consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize
its assets and discharge its liabilities in the normal course of business. The continuation of the Company as a going concern
is dependent upon the continued financial support from its shareholders, the ability of the Company to obtain necessary debt or
equity financing to continue operations, and the attainment of profitable operations. There is no guarantee that the Company will
be successful in these efforts. As of December 31, 2015, the Company has not commenced its planned operations, has a working capital
deficit of $283,531, and has accumulated losses of $156,934 since inception. These factors raise substantial doubt regarding the
Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments
to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should
the Company be unable to continue as a going concern.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Accounting
These
consolidated financial statements present the balance sheets, statements of operations, stockholders' deficit and cash flows of
the Company. These financial statements are presented in United States dollars and have been prepared in accordance with accounting
principles generally accepted in the United States. The Company’s financial statements are prepared using the accrual method
of accounting. The Company has elected a December 31 fiscal year end.
Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Xalles Limited. All intercompany
balances and transactions have been eliminated in consolidation.
Use
of Estimates and Assumptions
The
preparation of these 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 disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses
during the reporting period. Actual results could differ from those estimates. The results of operations and cash flows for the
periods shown are not necessarily indicative of the results to be expected for the full year. The Company regularly evaluates
estimates and assumptions related to valuation of license, stock-based compensation, and deferred income tax asset valuation allowances.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturity of three months or less when purchased to be cash equivalents.
License
The
Company acquired a license from a company controlled by our CEO on July 1, 2015 in consideration for a note payable of $97,211.
License has been capitalized in accordance with ASC 350-30 “Intangibles – Goodwill and Other – General Intangibles
Other Than Goodwill.” Amortization commenced on July 1, 2015 when the license was acquired and became ready for its intended
use. Amortization is calculated on a straight-line basis over its estimated useful life of 15 years.
If
the total of the expected undiscounted future cash flows is less than the carrying amount of the asset, a loss is recognized for
the excess of the carrying value over the fair value of the asset.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Financial
Instruments and Fair Value Measures
ASC
820, “
Fair Value Measurements and Disclosures
” requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes a fair value hierarchy based on the
level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization
within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC
820 prioritizes the inputs into three levels that may be used to measure fair value:
Level
1
Level
1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level
2
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in
markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant
inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level
3
Level
3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to
the measurement of the fair value of the assets or liabilities.
The
Company’s financial instruments consist principally of cash, accounts payable and accrued liabilities, convertible debenture,
stock-settled debt obligation, and amounts due to related parties. Pursuant to ASC 820, the fair value of cash is determined based
on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The recorded values of
all other financial instruments approximate their current fair values because of their nature and respective maturity dates or
durations. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest, currency
or credit risks arising from these financial statements.
Stock-based
Compensation
The
Company records stock-based compensation in accordance with ASC 718 “Compensation – Stock Compensation” and
ASC 505, “Equity Based Payments to Non-Employees”, using the fair value method. All transactions in which goods or
services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the
consideration received or the fair value of the equity instrument issued, whichever is more reliably measureable.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
Loss
per Share
The
Company computes net loss per share in accordance with ASC 260, “Earnings per Share”
,
which requires presentation
of both basic and diluted earnings per share (“EPS”) on the face of the statements of operations. Basic EPS is computed
by dividing net loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury
stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price
for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants.
Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of December 31, 2015, the Company has
10,000,000 (2014 – nil) potentially dilutive shares outstanding.
Comprehensive
Loss
ASC
220, “Comprehensive Income”, establishes standards for the reporting and display of comprehensive loss and its components
in the consolidated financial statements. As at December 31, 2015 and 2014, the Company had no items representing comprehensive
income or loss.
Income
Taxes
A
deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating
loss carry forwards. Deferred tax expense (benefit) results from the net change during the year of deferred tax assets and
liabilities. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely
than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are
adjusted for the effects of changes in tax laws and rates on the date of enactment.
When
required, the Company records a liability for unrecognized tax positions, defined as the aggregate tax effect of differences between
positions taken on tax returns and the benefits recognized in the financial statements. Tax positions are measured at the
largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. No tax benefits
are recognized for positions that do not meet this threshold. The Company has no uncertain tax positions that require the
Company to record a liability. The Company’s tax years ended December 31, 2009, 2010, 2011, 2012, 2013, 2014, and
2015 remain subject to examination by Federal and state jurisdictions.
The
Company recognizes penalties and interest associated with tax matters as part of the income tax provision and includes accrued
interest and penalties with the related tax liability in the balance sheet. The Company had no accrued penalties and interest
as of December 31, 2015 and 2014.
Recently
Issued Accounting Pronouncements
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and
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.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
3 – ACQUISITION OF XALLES LIMITED
On
July 14, 2015, the Company entered into an Agreement with Xalles Limited ("Xalles"), a Delaware corporation, Arrowvista
Corporation ("Arrowvista"), a Delaware corporation, Xalles Singapore Pte. Ltd. ("Xalles Singapore"), a Singapore
corporation, and the shareholders of Xalles, Arrowvista, and Xalles Singapore. Pursuant to the Agreement, Xalles, Arrowvista,
and Xalles Singapore will become wholly-owned subsidiaries of the Company in exchange for the issuance of certain shares. Xalles
became a wholly-owned subsidiary by the issuance of 19,500,000 shares of common stock on July 16, 2015. Arrowvista will
become a wholly-owned subsidiary by the issuance of 4,500,000 shares of common stock on or before June 30, 2016. Xalles Singapore
will become a wholly-owned subsidiary by the issuance of 2,250,000 shares of common stock on or before June 30, 2016. The
consummation of the transactions set forth in the Agreement are subject to certain conditions. The original shareholders of the
Company agreed to fund $300,000 to support the current operations and continued development of the business. Refer to Note 12.
The
share purchase agreement was a capital transaction in substance and therefore has been accounted for as a reverse capitalization.
Under reverse capitalization accounting, Xalles was considered the acquirer for accounting and financial reporting purposes, and
acquired the assets and assumed the liabilities of the Company. Assets acquired and liabilities assumed are reported at their
historical amounts. These consolidated financial statements include the accounts of the Company since the effective date of the
recapitalization and the historical accounts of Xalles since inception.
NOTE
4 – NOTE RECEIVABLE
As
at December 31, 2015, the Company is owed $45,642 (2014 - $nil) in a promissory note receivable from a non-related party, which
was transferred from a company controlled by our CEO. Under the terms of the note, the amount is unsecured, bears interest at
8% per annum, and is due on demand. As at December 31, 2015, the Company recorded a reserve of $45,642 (2014 - $nil) on the estimated
uncollectible note receivable and the accrued interest receivable of $16,656 (2014 - $nil) has been written off as a reduction
of additional paid-in capital prior to the recapitalization of Xalles Holdings, Inc., due to the related party nature.
NOTE
5 – LICENSE
License
|
|
$
|
1,000
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
34
|
|
|
|
|
|
|
Carrying value as at December 31, 2015
|
|
$
|
966
|
|
On
July 1, 2015, the Company acquired the license from a company controlled by our CEO. The license was recorded at the historical
cost incurred by the related party and amortized over its estimated useful life of 15 years.
NOTE
6 – CONVERTIBLE DEBENTURE
On
August 28, 2015, in consideration for future consulting services, the Company issued a $60,000 convertible note which is
unsecured, bears interest at 2% per annum and was due on November 28, 2015. The note is convertible into shares of common
stock 90 days after the date of issuance (November 26, 2015) at a conversion rate of 60% of the average of the three lowest
closing bid prices of the Company’s common stock for the twenty trading days ending one trading day prior to the date
the conversion notice is sent by the holder to the Company. If, at the time of conversion, the lowest trading prices during
the applicable 20 trading day period is equal to or less than $0.0001, then the conversion price shall equal the lesser of
the (1) variable conversion price or (2) $0.00001.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
6 – CONVERTIBLE DEBENTURE
(continued)
In
accordance with ASC 470-20, “Debt with Conversion and Other Options”, the Company recognized the intrinsic value of
the conversion feature of $40,000 as a stock-settled debt obligation and an equivalent discount which was charged to operations
over the term of the convertible debenture from the effective date to the convertible date. During the year ended December 31,
2015, the Company accreted $40,000 of the debt discount which was recorded as interest expense. As of December 31, 2015, the carrying
value of the debenture was $60,000 (2014 - $nil). As of December 31, 2015, accrued interest of $411 (2014 - $nil) has been recorded
in accounts payable and accrued liabilities.
NOTE
7 – RELATED PARTY TRANSACTIONS
|
a)
|
On
January 9, 2015, the Company entered into an agreement whereby a director of the Company
paid $11,629 to service providers on behalf of the Company. The amount was recorded as
additional paid-in-capital prior to the recapitalization.
|
|
b)
|
As
of December 31, 2015, the Company owed $52,600 (2014 - $nil) to a former director of
the Company. The amounts are unsecured, non-interest bearing and are due on demand.
|
|
c)
|
As
of December 31, 2015, the Company owed $833 (2014 - $nil) to the CEO of the Company.
The amount is unsecured, non-interest bearing and is due on demand.
|
|
d)
|
As
of December 31, 2015, the Company owed $97,211 (2014 - $nil) to a company controlled
by the CEO of the Company. The amount is unsecured, non-interest bearing and is due on
demand.
|
NOTE
8 – NOTES PAYABLE
|
a)
|
As
of December 31, 2015, the Company owed $52,600 (2014 - $nil) to a former director of
the Company. The amounts are unsecured, non-interest bearing and are due on demand.
|
|
b)
|
As
of December 31, 2015, the Company owed $833 (2014 - $nil) to the CEO of the Company.
The amount is unsecured, non-interest bearing and is due on demand.
|
|
c)
|
As
of December 31, 2015, the Company owed $97,211 (2014 - $nil) to a company controlled
by the CEO of the Company. The amount is unsecured, non-interest bearing and is due on
demand.
|
Debt
maturity schedule:
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
9 – STOCKHOLDERS’ EQUITY
Authorized:
The
Company is authorized to issue 500,000,000 shares of $0.0001 par value common stock and 5,000,000 shares of preferred stock, par
value $0.001. All common stock shares have equal voting rights, are non-assessable and have one vote per share. Voting rights
are not cumulative and, therefore, the holders of more than 50% of the common stock could, if they choose to do so, elect all
of the directors of the Company.
On
August 3, 2015, the Company filed a Certificate of Designation of Series A Preferred Stock (the "Certificate of Designation”)
with the Nevada Secretary of State designating 1,000,000 of the Company's previously authorized preferred stock. The holders
of the Series A Preferred Stock are granted 51% voting power on all matters to be voted on by the holders of the Company’s
common stock and is not convertible into any shares of the Company's common stock. With respect to rights on liquidation,
dissolution or winding up, shares of Series A Preferred Stock rank on a parity with the Company's common stock.
Issued
and Outstanding:
|
a)
|
On
July 16, 2015, the Company issued 19,500,000 shares of common stock pursuant to the Share
Exchange Agreement with Xalles Limited, a Delaware corporation, to effect the acquisition
and reverse capitalization. Refer to Note 3.
|
|
b)
|
On
July 16, 2015, the Company cancelled 19,500,000 shares of common stock held by the former
President of the Company.
|
|
c)
|
On
August 19, 2015, the Company effected a 3-for-1 forward stock split of its common stock.
All common share and per common share amounts in these consolidated financial statements
have been retroactively restated to reflect the stock split.
|
|
d)
|
On
October 7, 2015, the Company issued 1,000,000 shares of Series A preferred stock to the
CEO of the Company and a former director of the Company. The issuance of the Series A
preferred stock was made pursuant to the share exchange agreement, and recorded as contributed
capital. Refer to Note 1.
|
|
e)
|
On
December 30, 2015, the Company issued 15,000 shares of common stock with a fair value
of $15 to a consultant for services performed pursuant to an agreement dated August 28,
2015.
|
|
f)
|
On
December 30, 2015, a former director cancelled 500,000 shares of Series A preferred stock,
which were reissued to a new director.
|
|
g)
|
On
December 30, 2015, the Company issued 500,000 shares of Series A preferred stock to a
new director of the Company. The issuance of the Series A Preferred Stock was made pursuant
to the share exchange agreement, and recorded as contributed capital.
|
As
valuable consideration, the Company also issued 100,000 shares of common stock to this director.
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
10 – CONFLICTS OF INTEREST
The
officer and director of the Company is involved in other business activities and may, in the future, become involved in other
business opportunities. If a specific business opportunity becomes available, such person may face a conflict in selecting between
the Company and his other business interests. The Company has not formulated a policy for the resolution of such conflicts.
NOTE
11 - INCOME TAXES
The
Company is subject to income taxes at a combined rate of 35% (2014 – 43.7%). The reconciliation of the provision for income
taxes at the combined statutory rate compared to the Company’s income tax expense as reported is as follows:
|
|
2015
$
|
|
2014
$
|
|
|
|
|
|
Income tax expense (recovery) at statutory rate
|
|
|
(54,754
|
)
|
|
|
(212
|
)
|
|
|
|
|
|
|
|
|
|
Permanent difference and other
|
|
|
5
|
|
|
|
—
|
|
Difference in tax rates between foreign jurisdictions
|
|
|
(1,249
|
)
|
|
|
—
|
|
Valuation allowance change
|
|
|
55,998
|
|
|
|
212
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
—
|
|
|
|
—
|
|
The
significant components of deferred income tax assets and liabilities as at December 31, 2015 and 2014, after applying enacted
income tax rates, are as follows:
|
|
2015
$
|
|
2014
$
|
|
|
|
|
|
Net operating losses carried forward
|
|
|
56,224
|
|
|
|
212
|
|
License
|
|
|
(14
|
)
|
|
|
—
|
|
Valuation allowance
|
|
|
(56,210
|
)
|
|
|
(212
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred income tax asset
|
|
|
—
|
|
|
|
—
|
|
The
Company has net operating losses carried forward of $156,952 which may be carried forward to apply against future year taxable
income, subject to the final determination by taxation authorities, expiring in the following years:
|
|
$
|
|
|
|
|
|
|
|
|
2034
|
|
|
|
484
|
|
|
2035
|
|
|
|
156,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
156,952
|
|
XALLES
HOLDINGS INC.
(Formerly
Stella Blu, Inc.)
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
December
31, 2015
(Expressed
in US dollars)
NOTE
12 – SUBSEQUENT EVENTS
On
January 4, 2016, the Company entered into a consulting agreement for a term of six months (the "Initial Term"), which
would automatically extend for a subsequent six-months term (the "Renewal Term") unless terminated with written notice.
In consideration for future services, the Company is to issue a $90,000 convertible note for the Initial Term and for each Renewal
Term.
On
January 4, 2016, the Company issued a convertible note in the amount of $90,000 pursuant to the agreement. The note is unsecured,
bears interest at 6% per annum, and due on April 4, 2016. The note is convertible into shares of common stock during the period
from 90 days after the date of issuance (April 2, 2016) to three years from the date of issuance (January 4, 2019), at a conversion
rate of 60% of the average of the three lowest intraday trading prices of the Company’s common stock for the twenty trading
days ending one trading day prior to the date the conversion notice is sent by the holder to the Company.
On
February 29, 2016, the Company closed an Asset Purchase Agreement dated July 14, 2015 and amended December 2, 2015 (the “Agreement”)
with Co-Owners Inc. ("Co-Owners"), a Florida corporation, and the shareholders of Co-Owners. Pursuant to the Agreement,
the Company agreed to purchase certain assets and assume certain liabilities of Co-Owners and transfer these assets and liabilities
to a newly incorporated company, named Co-Owners Rewards Inc. (“Subco”). In consideration, Subco will issue 2,200,000
shares of common stock to the Company and 2,330,000 shares of common stock to certain shareholders of Co-Owners.
Subsequent
to December 31, 2015, the Company received $33,000 from the original shareholders of the Company prior to the acquisition of Xalles.
The proceeds received were pursuant to the agreement as described in Note 3.
Xalles
Holdings Inc. (“the Company”) was incorporated in the State of Nevada on December 14, 2009 under the name Stella Blu,
Inc. On August 24, 2015, the Company changed its name to Xalles Holdings Inc.
On
July 14, 2015, the Company entered into a Share Exchange Agreement (the “Agreement”) with Xalles Limited ("Xalles"),
a Delaware corporation (incorporated in October 2014), Arrowista Corporation ("Arrowvista"), a Delaware corporation,
Xalles Singapore Pte. Ltd. ("Xalles Singapore"), a Singapore corporation, and the shareholders of Xalles, Arrowvista,
and Xalles Singapore. Pursuant to the Agreement, Xalles, Arrowvista, and Xalles Singapore will become wholly-owned subsidiaries
of the Company in exchange for the issuance of certain shares. Xalles became a wholly-owned subsidiary by the issuance of
19,500,000 shares of common stock on July 16, 2015 (the "First Tranche"). Please refer to Note 3. Arrowvista will become
a wholly-owned subsidiary by the issuance of 4,500,000 shares of common stock on or before June 30, 2016. Xalles Singapore will
become a wholly-owned subsidiary by the issuance of 2,250,000 shares of common stock on or before June 30, 2016. The consummation
of the transactions set forth in the Agreement are subject to certain conditions.
On
July 1, 2015, prior to the closing of the First Tranche of the Agreement, Arrowvista transferred a note receivable and a license
to Xalles in consideration of a note payable in the amount of $97,211. The amount owed is unsecured, non-interest bearing, and
due on demand. Please refer to Note 7(d).
On
August 19, 2015, the Company effected a 3-for-1 forward stock split of its common stock. All common share and per common share
amounts in these consolidated financial statements have been retroactively restated to reflect the stock split.