NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
1 — NATURE OF OPERATIONS AND GOING CONCERN
Zoompass
Holdings, Inc. formerly known as UVIC. Inc. ("Zoompass Holdings" or the "Company") was incorporated under
the laws of the State of Nevada on August 21, 2013. Effective August 22, 2016, the Company entered into an Agreement for the Exchange
of Stock (the "Agreement") with Zoompass, Inc., an Ontario, Canada corporation ("Zoompass"). Pursuant to the
Agreement, the Company agreed to issue 8,050,784 shares of its restricted common stock to Zoompass' shareholders ("Zoompass'
shareholders") in exchange for all the shares of Zoompass Inc. owned by the Zoompass Inc.'s Shareholders. At the Closing
Date, Rob Lee, a significant shareholder of the Company agreed to cancel 7,000,000 shares of the Company's common stock, which
shares constituted the control shares of the Company. Other than this one significant shareholder, shareholders of the Company
held 2,670,000 shares. As a result of the Agreement, Zoompass is now a wholly owned subsidiary of the Company. The Company has
amended its Articles of Incorporation to change its name to Zoompass Holdings, Inc. and the appropriate forms were filed with
FINRA and the SEC to change its name, address and symbol and complete a 3.5-1 forward split, which was consented to by the majority
of shareholders on September 7, 2016 and approved in February 2017, for shareholders of record on September 7, 2016.
All
share figures have been retroactively stated to reflect the stock split approved by shareholders, unless otherwise indicated.
Additionally, the Company's shareholders consented to an increase of the shares authorized to 500,000,000 and a revision of the
par value to $0.0001.
As
the former Zoompass shareholders ended up owning the majority of the Company, the transaction does not constitute a business combination
and was deemed to be a recapitalization of the Company with Zoompass being the accounting acquirer, accordingly the accounting
and disclosure information is that of Zoompass going forward.
Effective
March 6, 2018 (the "Closing Date"), Zoompass Holdings, Inc.'s (the "Company") Canadian operating subsidiary,
Zoompass, Inc., entered into an Asset Purchase Agreement (the "Agreement") for the sale of its Prepaid Card Business
("Prepaid Business") to Fintech Holdings North America Inc., or its designee. The aggregate purchase price of the Prepaid
Business was C$400,000. The transaction was completed on March 26, 2018.
During
the first fiscal quarter of 2018, the Company implemented a plan to abandon the mobility solution operation. The Company has determined
that the mobility solution operation represents a component and a reportable segment of the Company. According to the plan of
abandonment, the Company gradually ceased accepting any new business during first fiscal quarter of 2018 and settled all the remaining
orders and obligations from mobility solution by end of March 2018.
On
October 17, 2018, the Company purchased certain business assets that represents a business from Virtublock Global Corp. (“Virtublock”,
“VGC”) in return the Company issued 44,911,724 shares to Virtublock and pursuant to the issuance of shares Virtublock
ended up owning 45% of total outstanding common shares of the Company.
Zoompass
Inc., was incorporated under the laws of Ontario on June 8, 2016. On October 17, 2018, pursuant to an asset purchase agreement
with Virtublock, certain net assets were acquired by the Company in exchange for shares of the Company. The net assets primarily
consisted of certain technology IP related to cryptocurrency exchange/wallet, certain strategic partnerships and customer contracts.
On March 25, 2019, the name of the Company was changed from Zoompass Inc. to Virtublock Canada Inc. (“VCI”).
There
is no certainty that the Company will be successful in generating sufficient cash flow from operations or achieving and maintaining
profitable operations in the future to enable it to meet its obligations as they come due and consequently continue as a going
concern. The Company will require additional financing this year to fund its operations and it is currently working on securing
this funding through corporate collaborations, public or private equity offerings or debt financings. Sales of additional equity
securities by the Company would result in the dilution of the interests of existing shareholders. There can be no assurance that
financing will be available when required.
The
Company expects the forgoing, or a combination thereof, to meet the Company's anticipated cash requirements for the next 12 months;
however, these conditions raise substantial doubt about the Company's ability to continue as a going concern. These unaudited
interim
condensed consolidated financial statements have been prepared on the basis that the Company will continue as a going concern,
which presumes that it will be able to realize its assets and discharge its liabilities in the normal course of business as they
come due. These unaudited interim condensed consolidated financial statements do not reflect the adjustments to the carrying values
of assets and liabilities and the reported expenses and consolidated balance sheets classifications that would be necessary if
the Company were unable to realize its assets and settle its liabilities as a going concern in the normal course of operations.
Such adjustments could be material.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Basis
of presentation
The
accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles
generally accepted in the United States (“US GAAP”) for interim financial information and the Securities and Exchange
Commission (“SEC”) instructions to Form 10-Q and Article 8 of SEC Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by generally accepted accounting principles for complete financial statements and
should be read in conjunction with the Company’s audited consolidated financial statements for the years ended December
31, 2018 and 2017 and their accompanying notes.
The
Interim condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, which,
in the opinion of management, are necessary to present a fair statement of the results for the period.
Basis
of consolidation:
The
interim condensed consolidated financial statements comprise the accounts of Zoompass Holdings, the legal parent company, and
its wholly owned subsidiaries, VCI and Paymobile Inc. (“Paymobile”), a company incorporated in Florida, USA, after
the elimination of all intercompany balances and transactions.
Subsidiaries
are all entities (including special purpose entities) over which the Company, either directly or indirectly, has the power to
govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights.
Where the group does not directly hold more than one half of the voting rights, significant judgment is used to determine whether
control exists. These significant judgments include assessing whether the group can control the operating policies through the
group's ability to appoint the majority of directors to the board. The existence and effect of potential voting rights that are
currently exercisable or convertible are considered when assessing whether the group controls another entity. Subsidiaries are
fully consolidated from the date on which control is transferred to the group until the date on which control ceases.
The
accounts of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies.
Inter-company transactions, balances and unrealized gains or losses on transactions between the entities are eliminated.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
2 — SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING PRONOUNCEMENTS
SIGNIFICANT
ACCOUNTING POLICIES
Translation
of foreign currencies
The
reporting and functional currency of the Company and Paymobile is the US dollar. The Company has determined that the functional
currency of VCI is the Canadian dollar. (references to which are denoted "C$").
Transactions
in currencies other than the functional currency are recorded at the rates of the exchange prevailing on dates of transactions.
At each balance sheet reporting date, monetary assets and liabilities that are denominated in foreign currencies are translated
at the rates prevailing at each reporting date. Non-monetary items that are measured in terms of historical cost in a foreign
currency are translated at the exchange rate at the historical date of the transaction. The impact from the translation
of foreign currency denominated items are reflected in the statement of operations and comprehensive loss.
Translation
of VCI assets and liabilities is done using the exchange rates at each balance sheet date; revenue and expenses are translated
at average rates prevailing during the reporting period or at the date of the transaction; shareholders' equity is translated
at historical rates. Adjustments resulting from translating the consolidated financial statements into the US Dollar are recorded
as a separate component of accumulated other comprehensive income in the statement of changes in stockholders’ deficiency.
Revenue
recognition
Revenue
is measured based on a consideration specified in a contract with a customer, and excludes any sales incentives and amounts collected
on behalf of third parties.
The
Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer.
Taxes
assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction, that
are collected by the Company from a customer, are excluded from revenue.
Shipping
and handling costs associated with outbound freight after control over a product has transferred to a customer are accounted for
as a fulfillment cost and are in included in cost of revenues.
The
following is a description of principal activities – separated by reportable segments – from which the Company generates
its revenue.
Prepaid
cards: The Company’s revenues are primarily generated from financial service fees charged to cardholders and merchants
accepting the cards for payment. Revenue for prepaid financial services is generated from multiple sources including transaction
fees, cardholder fees, load fees and interchange fees. These fees are recognized on the transaction date. Funds received from
customers are held in trust and the corresponding amount of funds available for use are recorded as a liability. Fees charged
for card program, website and card design are recognized when services are performed or when the product is transferred to the
customer. Other revenue represents gains realized on de-recognition of clients' funds payable. At end of March 2018, the Company
has discontinued the Prepaid cards business.
Mobility
solution: The Company recognizes revenue in products revenue when a customer takes possession of the device. This usually
occurs when the customer signs a contract. For mobile devices, customers usually pay within company specified credit term which
is within 12 months. At end of March 2018, the Company has discontinued the mobility solution business.
Cryptocurrency
platform: The company offers organizations the cryptocurrencies exchange & wallets platforms as a service in order to
facilitate the exchange of different cryptocurrencies to its end users. The revenue is mainly generated from the software customization
services fees charged to the organizations and transaction fees charged to the end users when using the exchange platform. The
Company, for the quarter ended September 30, 2019, has not generated revenue from the Cryptocurrency platform.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
The
Company accounts for individual products and services separately if they are distinct – i.e. if a product or service is
separately identifiable from other items in the bundled package and if a customer can benefit from it on its own or with other
resources that are readily available to the customer. The consideration (including any discounts) is allocated between separate
products and services in a bundle based on their stand-alone selling prices. The stand-alone selling prices are determined based
on the prices at which the Company separately provides prepaid cards related financial services and sells the mobile devices.
Disaggregation
of revenue for nine months ended September 30, 2018, In the following table, revenue is disaggregated by major product line and
timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue with the reportable and operating
segments. Also see Note 3.
|
|
Reportable
and operating segments
|
|
|
September
30, 2018
|
|
|
Prepaid
Cards
|
|
Mobility
Solution
|
|
Total
|
Major
products/services lines
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
prepaid card revenue (note 2)
|
|
|
98,502
|
|
|
|
—
|
|
|
|
98,502
|
|
Commissions
and agent fees (note 2)
|
|
|
(26,511
|
)
|
|
|
—
|
|
|
|
(26,511
|
)
|
Mobility
products revenue (note 2)
|
|
|
—
|
|
|
|
325,058
|
|
|
|
325,058
|
|
Fees
and other revenue (note 2)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Mobility
product commissions (note 2)
|
|
|
—
|
|
|
|
40,486
|
|
|
|
40,486
|
|
|
|
|
71,991
|
|
|
|
365,544
|
|
|
|
437,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Timing
of revenue recognition
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
transferred at a point in time (note 2)
|
|
|
71,991
|
|
|
|
365,544
|
|
|
|
437,535
|
|
|
|
|
71,991
|
|
|
|
365,544
|
|
|
|
437,535
|
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Financial
instruments
ASC
Topic 820 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.
Included in the ASC Topic 820 framework is a three level valuation inputs hierarchy with Level 1 being inputs and transactions
that can be effectively fully observed by market participants spanning to Level 3 where estimates are unobservable by market participants
outside of the Company and must be estimated using assumptions developed by the Company. The Company discloses the lowest level
input significant to each category of asset or liability valued within the scope of ASC Topic 820 and the valuation method as
exchange, income or use. The Company uses inputs which are as observable as possible and the methods most applicable to the specific
situation of each company or valued item.
The
carrying amounts reported in the consolidated balance sheet for cash and cash equivalents, cash in trust and customer deposits,
accounts receivables, net of any allowances for doubtful accounts, accounts payable and accrued liabilities, promissory note and
client funds approximate fair value because of the short period of time between the origination of such instruments and their
expected realization. The allowance for doubtful accounts is reflected in "Office and Sundry" expenses on the statement
of operations and comprehensive loss. Per ASC Topic 820 framework these are considered Level 2 inputs where inputs other
than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar assets or
liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that
are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
The
Company's policy is to recognize transfers into and out of Level 3 as of the date of the event or change in the circumstances
that caused the transfer. There were no such transfers during the year.
Basic
and diluted loss per share
Basic
and diluted loss per share has been determined by dividing the net loss available to shareholders for the applicable period by
the basic and diluted weighted average number of shares outstanding, respectively. The diluted weighted average number of shares
outstanding is calculated as if all dilutive options had been exercised or vested at the later of the beginning of the reporting
period or date of grant, using the treasury stock method.
Loss
per common share is computed by dividing the net loss by the weighted average number of shares of common shares outstanding during
the period. Common share equivalents, options and warrants are excluded from the computation of diluted loss per share when their
effect as anti-dilutive.
Segment
reporting
ASC
280-10, "Disclosures about Segments of an Enterprise and Related Information", establishes standards for the way that
public business enterprises report information about operating segments in the Company's consolidated financial statements. Operating
segments are components of an enterprise about which separate financial information is available that is evaluated regularly by
the chief operating decision maker in deciding how to allocate resources and in assessing performance. Significantly all of the
assets of the Company are located in, all revenues are currently earned in Canada and the Company’s research, development
and strategical planning operations are carried out and served as an integral part of the Company’s business. The Company’s
reportable segments and operating segments include prepaid card operations, mobility solution operations, cryptocurrency platform
operations and research, development and strategical planning operations.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Cash
and cash equivalents
Cash
and cash equivalents include demand deposits held with banks and highly liquid investments with remaining maturities of ninety
days or less at acquisition date. For purposes of reporting cash flows, the Company considers all cash accounts that are
not subject to withdrawal restrictions or penalties to be cash and cash equivalents. Cash in trust and customer deposits are amounts
held by the Company at various financial institutions for settlement of clients' funds payable. Client funds are amounts
owing on behalf of clients for prepaid debit cards.
Equipment
Equipment
is stated at historic cost. The Company has the following sub-categories of property and equipment with useful lives and depreciation
methods as follows:
|
•
|
Computer
equipment and furniture – 30% declining balance per year
|
The
cost of assets sold, retired, or otherwise disposed of and the related accumulated depreciation are eliminated from the accounts.
Expenditures for maintenance and repairs are charged to expense as incurred.
The
Company follows the ASC Topic 360, which requires that long-lived assets be reviewed annually for impairment whenever events or
changes in circumstances indicate that the assets' carrying amounts may not be recoverable.
In
performing the review for recoverability, if future undiscounted cash flows (excluding interest charges) from the use and ultimate
disposition of the assets are less than their carrying values, an impairment loss represented by the difference between its fair
value and carrying value, is recognized. When properties are classified as held for sale they are recorded at the lower of the
carrying amount or the expected sales price less costs to sell.
Goodwill
Goodwill
represents the excess purchase price over the estimated fair value of net assets acquired by the Company in business combinations.
Business acquisitions are accounted for using the acquisition method whereby acquired assets and liabilities are recorded at fair
value as of the date of acquisition with the excess of the acquisition amount over such fair value being recorded as goodwill
and allocated to reporting units ("RU"). RUs are the smallest identifiable group of assets, liabilities and associated
goodwill that generate cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Given how the Company is structured and managed, the Company has one RU. Goodwill arises principally because of the following
factors among other things: (1) the going concern value of the Company's capacity to sustain and grow revenues through securing
additional contracts and customers,; (2) the undeserved market of consumers looking for financial transactional alternatives;
(3) technological and mobile capabilities beyond acquired lines of business to capture buyer specific synergies arising upon a
transaction and (4) the requirement to record a deferred tax liability for the difference between the assigned values and the
tax bases of the assets acquired and liabilities assumed in a business combination, if any.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Intangibles
The
Company has applied the provisions of ASC topic 350 – Intangibles – goodwill and other, in accounting for its intangible
assets. Intangible assets subject to amortization are amortized on a straight-line method on the basis over the useful life of
the respective intangibles. The following useful lives are used in the calculation of amortization:
|
·
|
Acquired
payment platform – 5 years
|
|
·
|
Intellectual
property/Technology – 7.25 years
|
Impairment
goodwill and indefinite-lived intangible assets and intangible assets with definite lives
The
Company accounts for goodwill and intangible assets in accordance with ASC No. 350, Intangibles-Goodwill and Other ("ASC
350"). ASC 350 requires that goodwill and other intangibles with indefinite lives be tested for impairment annually or on
an interim basis if events or circumstances indicate that the fair value of an asset has decreased below its carrying value. In
addition, ASC 350 requires that goodwill be tested for impairment at the reporting unit level (operating segment or one level
below an operating segment) on an annual basis and between annual tests when circumstances indicate that the recoverability of
the carrying amount of goodwill may be in doubt. Application of the goodwill impairment test requires judgment, including the
identification of reporting units; assigning assets and liabilities to reporting units, assigning goodwill to reporting units,
and determining the fair value. Significant judgments required to estimate the fair value of reporting units include estimating
future cash flows, determining appropriate discount rates and other assumptions. Changes in these estimates and assumptions or
the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ
from such estimates and could also affect the determination of fair value and/or goodwill impairment at future reporting dates.
The
Company assesses the carrying value of goodwill, indefinite-lived intangible assets and intangible assets with definite lives,
such as Trademark, Technology platform, customer base and other intangible assets for potential impairment annually as of December
31, or more frequently if events or changes in circumstances indicate such assets might be impaired.
When
assessing goodwill for impairment the Company elects to first perform a qualitative assessment for a reporting unit to determine
if the quantitative impairment test is necessary. If we do not perform a qualitative assessment, or if the qualitative assessment
indicates it is more likely than not that the fair value of the reporting units, is less than its carrying amount, the Company
performs a quantitative test. The Company recognizes an impairment charge for the amount by which the carrying amount exceeds
the reporting unit’s fair value; however, the loss recognized would not exceed the total amount of goodwill allocated to
that reporting unit. The Company estimates fair value using the income approach, to estimate the future undiscounted cash flows
(excluding interest charges) from the use and ultimate disposition of the assets.
Income
taxes
Deferred
tax is recognized using the asset and liability method, on temporary differences between the carrying amounts of assets and liabilities
for financial reporting purposes and the amounts used for tax purposes. However, the deferred tax is not recognized if it arises
from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction
affects neither accounting nor taxable profit or loss. Deferred taxes determined using tax rates (and laws) that have been enacted
by the reporting date and are expected to apply when the related deferred taxation asset is realized, or the deferred taxation
liability is settled. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current
tax liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on
different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities
will be realized simultaneously.
A
deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which
the temporary difference can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent
that it is no longer probable that the related tax benefit will be realized.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Share-based
payment expense
The
Company follows the fair value method of accounting for stock awards granted to employees, directors, officers and consultants.
Share-based awards to employees are measured at the fair value of the related share-based awards. Share-based payments to others
are valued based on the related services rendered or goods received or if this cannot be reliably measured, on the fair value
of the instruments issued. Issuances of shares are valued using the fair value of the shares at the time of grant; issuances of
warrants and other share-based awards are valued using the Black-Scholes model with assumptions based on historical experience
and future expectations. All issuances of share-based payments have been fully vested, otherwise the Company recognizes such awards
over the vesting period based on expectations of the number of awards expected to vest over that period on a straight-line basis.
Business
combinations
A
business combination is a transaction or other event in which control over one or more businesses is obtained. A business is an
integrated set of activities and assets that is capable of being conducted and managed for the purpose of providing a return in
the form of dividends, lower costs or other economic benefits. A business consists of inputs and processes applied to those inputs
that have the ability to create outputs that provide a return to the Company and its shareholders. A business need not include
all of the inputs and processes that were used by the acquiree to produce outputs if the business can be integrated with the inputs
and processes of the Company to continue to produce outputs. The Company considers several factors to determine whether the set
of activities and assets is a business.
Business
acquisitions are accounted for using the acquisition method whereby acquired assets and liabilities are recorded at fair value
as of the date of acquisition with the excess of the purchase consideration over such fair value being recorded as goodwill and
allocated to reporting units (“RUs”). If the fair value of the net assets acquired exceeds the purchase consideration,
the difference is recognized immediately as a gain in the consolidated statement of operations. Acquisition related costs are
expensed during the period in which they are incurred, except for the cost of debt or equity instruments issued in relation to
the acquisition which is included in the carrying amount of the related instrument. Certain fair values may be estimated at the
acquisition date pending confirmation or completion of the valuation process. Where provisional values are used in accounting
for a business combination, they are adjusted retrospectively in subsequent periods. However, the measurement period
will not exceed one year from the acquisition date. If the assets acquired are not a business, the transaction is accounted for
as an asset acquisition.
Assets
and disposal groups held for sale and discontinued operations
Assets
and disposal groups (assets and liabilities relating to an activity that is to be sold or abandoned) are classified as ‘held
for sale’ if their carrying amount is to be recovered principally through a sales transaction rather than through continuing
use. The reclassification takes place when the assets are available for immediate sale and the sale is highly probable. These
conditions are usually met as from the date on which agreement to sell is ready for signing or an abandonment plan starts to implement.
Assets held for sale and disposal groups are measured at the lower of carrying amount and fair value less costs to sell. Assets
held for sale are not depreciated or amortized.
Discontinued
operations comprise those activities that were disposed of either via sales or abandonment during the period or which were classified
as held for sale at the end of the period, and represent a separate major line of business or geographical area that can be clearly
distinguished for operational and financial reporting purposes.
Leases
On
January 1, 2019, the Company adopted Accounting Standards Codification Topic 842, “Leases” (“ASC 842”)
to replace existing lease accounting guidance. This pronouncement is intended to provide enhanced transparency and comparability
by requiring lessees to record right-of-use assets and corresponding lease liabilities on the balance sheet for most leases. Expenses
associated with leases will continue to be recognized in a manner similar to previous accounting guidance. The Company adopted
ASC 842 utilizing the transition practical expedient added by the Financial Accounting Standards Board (“FASB”), which
eliminates the requirement that entities apply the new lease standard to the comparative periods presented in the year of adoption.
The
Company is the lessee in a lease contract when the Company obtains the right to use the asset. Operating leases are included in
the line items right-of-use asset, lease obligation, current, and lease obligation, long-term in the consolidated balance sheet.
Right-of-use (“ROU”) asset represents the Company’s right to use an underlying asset for the lease term and
lease obligations represent the Company’s obligations to make lease payments arising from the lease, both of which are recognized
based on the present value of the future minimum lease payments over the lease term at the commencement date. Leases with a lease
term of 12 months or less at inception are not recorded on the consolidated balance sheet and are expensed on a straight-line
basis over the lease term in our consolidated statement of income. The Company determines the lease term by agreement with lessor.
As
our current operating lease of office space, at the commencement, has a term of less than 12 months, we elect not to apply the
recognition requirements of ASC 842 to the short-term lease, instead lease payments are recognized in statement of operations
on a straight-line basis over the lease term.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
Use
of estimates
The
preparation of the consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of
the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results
could differ from these estimates.
The
areas where management has made significant judgments include, but are not limited to:
Accounting
for acquisitions: The accounting for acquisitions requires judgement to determine if an acquisition meets the definition of
a business combination under ASC 805. Further, management is required to use judgement to determine the fair value of the
consideration provided and the net assets and liabilities acquired.
Assessment
of Impairment: The Company has certain assets for which a determination of an impairment, if any, requires significant judgement
to determine if the carrying amount of any assets are impaired. Management uses judgement in determining among other things,
whether or not an indicator of impairment has occurred, future cash flows, time horizons, and likelihood of recoverability.
The assets where management has assessed the recoverability the carrying amount includes accounts receivable, equipment, intangibles
and goodwill.
Deferred
taxes: The Company recognizes the deferred tax benefit related to deferred income tax assets to the extent recovery is probable.
Assessing the recoverability of deferred income tax assets requires management to make significant estimates of future taxable
profit and the income tax rate at which the future tax assets will be realized. To the extent that future cash flows, taxable
profit and income tax rates differ significantly from estimates, the ability of the Company to realize deferred tax assets could
be impacted. In addition, future changes in tax laws could limit the ability of the Company to obtain tax deductions in
future periods from deferred income tax assets.
Share-based
payment expense: The calculation of share-based payment expense requires management to use significant judgment in
determining the fair value of share-based payment expense. Additionally, the management is required to make certain assumptions
in arriving at the fair value of share-based payment expense.
Derivative
financial instruments: The Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign
currency risks.
The
Company reviews the terms of equity instruments and other financing arrangements, if any, to determine whether there are embedded
derivative instruments, including embedded conversion options that are required to be bifurcated and accounted for separately
as a derivative financial instrument. Also, in connection with the issuance of financing instruments, the Company may issue freestanding
options or warrants to employees and non-employees in connection with consulting or other services. These options or warrants
may, depending on their terms, be accounted for as derivative instrument liabilities, rather than as equity.
Derivative
financial instruments are initially measured at their fair value. For derivative financial instruments that are accounted for
as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date,
with changes in the fair value reported as charges or credits to income. To the extent that the initial fair values of the freestanding
and/or bifurcated derivative instrument liabilities exceed the total proceeds received an immediate charge to income
is recognized in order to initially record the derivative instrument liabilities at their fair value.
The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is
reassessed at the end of each reporting period. If reclassification is required, the fair value of the derivative instrument,
as of the determination date, is reclassified. Any previous charges or credits to income for changes in the fair value of the
derivative instrument are not reversed. Derivative instrument liabilities are classified in the balance sheet as current or non-current
based on whether or not net-cash settlement of the derivative instrument could be required within twelve months of the balance
sheet date.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NEWLY
ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
In
June 2018, the FASB issued an accounting pronouncement (FASB ASU 2018-07) to expand the scope of ASC Topic 718, Compensation -
Stock Compensation, to include share-based payment transactions for acquiring goods and services from nonemployees. The pronouncement
is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2018, with early
adoption permitted. We are currently in the process of evaluating the effects of this pronouncement on our consolidated financial
statements, including potential early adoption.
On
January 1, 2018, the Company adopted the accounting pronouncement issued by the Financial Accounting Standards Board (“FASB”)
to clarify existing guidance on revenue recognition. This guidance includes the required steps to achieve the core principle that
a company should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration
to which the Company expects to be entitled in exchange for those goods or services. The Company adopted this pronouncement on
a modified retrospective and such adoption did not have a material impact on our financial position and/or results of operations.
On
January 1, 2018, the Company adopted the accounting pronouncement issued by the FASB to clarify how entities should present restricted
cash and restricted cash equivalents in the statement of cash flows. This guidance requires entities to show changes in the total
of cash, cash equivalents and restricted cash in the combined statement of cash flows. This guidance was adopted on a retrospective
basis, and such adoption did not have a material impact on combined financial position and/or results of operations.
In
July 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2017-11 (“ASU
2017-11”), which addressed accounting for (I) certain financial instruments with down round features and (II) replacement
of the indefinite deferral for mandatorily redeemable financial instruments of certain non-public entities and certain mandatorily
redeemable non-controlling interests with a scope exception. The main provisions of Part I of ASU 2017-11 “change the classification
analysis of certain equity-linked financial instruments (or embedded features) with down round features. When determining whether
certain financial instruments should be classified as liabilities or equity instruments, a down round feature no longer precludes
equity classification when assessing whether the instrument is indexed to an entity’s own stock. The amendments also clarify
existing disclosure requirements for equity-classified instruments. As a result, a freestanding equity-linked financial instrument
(or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence
of a down round feature. For freestanding equity classified financial instruments, the amendments require entities that present
earnings per share (EPS) to recognize the effect of the down round feature when it is triggered. That effect is treated as a dividend
and as a reduction of income available to common shareholders in basic EPS.” Under previous US GAAP, warrants with a down
round feature are not being considered indexed to the entity’s own stock, which results in classification of the warrant
as a derivative liability. Under ASU 2017-11, the down round feature qualifies for a scope exception from derivative treatment.
ASU 2017-11 is effective for public companies as of December 15, 2018 and interim periods within that fiscal year. Early adoption
is permitted, including adoption in an interim period, with adjustments reflected as of the beginning of the fiscal year. We are
currently in the process of evaluating the effects of this pronouncement on our consolidated financial statements, including potential
early adoption.
The
amendments in this Update require that a statement of cash flows explain the change during the period in the total of cash, cash
equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described
as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period
and end-of-period total amounts shown on the statement of cash flows. The amendments in this Update do not provide a definition
of restricted cash or restricted cash equivalents. The amendments in this Update are effective for public business entities for
fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. For all other entities, the amendments
are effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December
15, 2019. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an
interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period.
The amendments in this Update should be applied using a retrospective transition method to each period presented. Management does
not expect to have a significant impact of this ASU on the Company’s consolidated financial statements.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NEWLY
ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS (continued)
In
May 2017, an accounting pronouncement was issued by the Financial Accounting Standards Board (“FASB”) ASU 2017-09,
“Compensation - Stock Compensation: Scope of Modification Accounting.” ASU 2017-09 provides guidance about which changes
to the terms or conditions of a share-based payment award require an entity to apply modification accounting. The updated guidance
is effective for interim and annual periods beginning after December 15, 2017, and early adoption is permitted. The adoption of
this pronouncement is not expected to have a material impact on the unaudited interim condensed consolidated financial position
and/or results of operations.
On
April 1, 2017, the Company adopted the accounting pronouncement issued by the Financial Accounting Standards Board (“FASB”)
to simplify the presentation of deferred income taxes within the balance sheet. This pronouncement eliminates the requirement
that deferred tax assets and liabilities are presented as current or noncurrent based on the nature of the underlying assets and
liabilities. Instead, the pronouncement requires that all deferred tax assets and liabilities, including valuation allowances,
be classified as noncurrent. We adopted this pronouncement on a retrospective basis. The adoption of this guidance did not have
a material impact on the Company’s consolidated financial position and/or results of operations.
On
January 1, 2019, the Company adopted Accounting Standards Codification Topic 842, “Leases” (“ASC 842”)
to replace existing lease accounting guidance. This pronouncement is intended to provide enhanced transparency and comparability
by requiring lessees to record right-of-use assets and corresponding lease liabilities on the balance sheet for most leases. Expenses
associated with leases will continue to be recognized in a manner similar to previous accounting guidance. The Company adopted
ASC 842 utilizing the transition practical expedient added by the Financial Accounting Standards Board (“FASB”), which
eliminates the requirement that entities apply the new lease standard to the comparative periods presented in the year of adoption.
The Company is the lessee in a lease contract when the Company obtains the right to use the asset. Operating leases are included
in the line items right-of-use asset, lease obligation, current, and lease obligation, long-term in the consolidated balance sheet.
Right-of-use (“ROU”) asset represents the Company’s right to use an underlying asset for the lease term and
lease obligations represent the Company’s obligations to make lease payments arising from the lease, both of which are recognized
based on the present value of the future minimum lease payments over the lease term at the commencement date. Leases with a lease
term of 12 months or less at inception are not recorded on the consolidated balance sheet and are expensed on a straight-line
basis over the lease term in our consolidated statement of income. The Company determines the lease term by agreement with lessor.
As our current operating lease of office space, at the commencement, has a term of less than 12 months, we elect not to apply
the recognition requirements of ASC 842 to the short-term lease, instead lease payments are recognized in statement of operations
on a straight-line basis over the lease term.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
3 – ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS
On
March 6, 2018, the Company entered into an asset purchase agreement to sell the prepaid card business for total consideration
of C$400,000, comprised of C$200,000 upon closing, C$100,000 12 months from the date of closing and the equivalent of C$100,000
in shares. A former Director and Chief Executive Officer was related to an officer of the acquirer of the prepaid card business.
The transaction was approved by the Board of Directors at the time. The Company has determined that the prepaid card business
represents a component and is a reportable segment of the Company. The transaction completed in March 2018. As of March 31, 2018,
the Company received C$200,000 ($152,871).
During
the first quarter of 2018, the Company implemented a plan to abandon the mobility solution operation. The Company has determined
that the mobility solution operation represents a component and a reportable segment of the Company. According to the plan of
abandonment, the Company gradually ceased accepting any new business during first quarter of 2018 and settled all the remaining
orders and obligations from mobility solution by end of March 2018.
The
Company determined that the disposal of prepaid card business and abandonment of mobility solution operations represents a strategical
shift of the Company’s business operations. The prepaid card and mobility solution operations were part of the Company’s
plan of disposal and both met the held-for-sale criteria within a short period of time, therefor, the two operations were accounted
for, presented and disclosed as discontinued operations.
A
reconciliation of the carrying amounts of major classes of assets and liabilities of the discontinued operations to total assets
and liabilities of the disposal group classified as discontinued that are presented separately in the consolidated balance Sheets
is as below:
|
|
|
September
30, 2019
|
|
|
|
December
31, 2018
|
|
|
|
|
(unaudited)
|
|
|
|
(audited)
|
|
|
|
|
|
|
|
|
|
|
Major
classes of assets included in discontinued operations:
|
|
|
|
|
|
|
|
|
Cash
held in trust and customer deposits
|
|
$
|
—
|
|
|
$
|
—
|
|
Accounts
receivable
|
|
|
—
|
|
|
|
—
|
|
Equipment
(note 5)
|
|
|
—
|
|
|
|
—
|
|
Intangible
assets (note 6)
|
|
|
—
|
|
|
|
—
|
|
Total
assets of the from discontinued operations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Major
classes of liabilities included in
discontinued operations
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities
|
|
|
—
|
|
|
|
—
|
|
Client
funds
|
|
|
—
|
|
|
|
—
|
|
Total
liabilities from discontinued operations
|
|
|
—
|
|
|
|
—
|
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
3 – ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS (continued)
A
reconciliation of the major classes of line items constituting net loss from discontinued operations to net loss from discontinued
operations that are presented in the consolidated statements of operations and comprehensive loss is as below:
|
|
September
30,
2019
|
|
September
30, 2018
|
|
|
(unaudited)
|
|
(unaudited)
|
|
|
$
|
|
$
|
Major
classes of line items constituting net loss from discontinued operations
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
Gross
prepaid card revenue (note 2)
|
|
|
—
|
|
|
|
98,502
|
|
Commissions
and agent fees (note 2)
|
|
|
—
|
|
|
|
(26,511
|
)
|
Mobility
products revenue (note 2)
|
|
|
—
|
|
|
|
325,058
|
|
Fees
and other revenue (note 2)
|
|
|
—
|
|
|
|
—
|
|
Mobility
product commissions (note 2)
|
|
|
—
|
|
|
|
40,486
|
|
Net
revenue
|
|
|
—
|
|
|
|
437,535
|
|
Processing
and card fees
|
|
|
—
|
|
|
|
(118,765
|
)
|
Mobility
products cost of goods sold
|
|
|
—
|
|
|
|
(351,767
|
)
|
Gross
margin
|
|
|
—
|
|
|
|
(32,997
|
)
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Impairment
goodwill and trademark
|
|
|
—
|
|
|
|
—
|
|
Salaries
and consultants
|
|
|
—
|
|
|
|
(190,525
|
)
|
Rent
and occupancy costs
|
|
|
—
|
|
|
|
—
|
|
Depreciation
and amortization
|
|
|
—
|
|
|
|
—
|
|
Office
and sundry expenses and other
|
|
|
—
|
|
|
|
(199,250
|
)
|
Loss
on disposal of assets
|
|
|
—
|
|
|
|
(13,771
|
)
|
|
|
|
—
|
|
|
|
(403,546
|
)
|
Net
loss from discontinued operations that are presented in the consolidated statements of operations and comprehensive loss
|
|
|
—
|
|
|
|
(436,543
|
)
|
NOTE
4 – ACQUISTIONS OF BUSINESS
On
October 16, 2018, the Company entered into an agreement with Virtublock Global Corp (VGC), a corporation incorporated in Ontario
Canada, to acquire assets and intellectual property of VGC. Based on an examination of the net assets acquired, the acquisition
of the net assets was determined to be a business as defined under ASC 805.
Pursuant
to the agreement, the Company issued 44,911,724 shares of its common stock to VGC as purchase consideration. The fair value
of the shares issued was determined to be $3,458,203 based on the market value of the common stock as the date of issuance. The
following table sets forth the allocation of the purchase consideration to the fair value of the net assets acquired. The acquired
goodwill is primarily related to the value attributed to a company that is expected to experience accelerated growth.
The
Company assessed the goodwill and intangible assets assigned as a result of the acquisition for impairment and considered them
impaired.
Management
tested goodwill and intangibles for impairment and determined them to be impaired. The main cause of the impairment was Company’s
inability to secure the required financing and customer contracts in order to operationalize the new acquisition of VirtuBlock
Global, Inc. As a result, the carrying amounts of intangibles and goodwill could not be supported.
Impairment
of Goodwill and intangible assets:
Management
used the Income approach to estimate the value of the Company’s intangible assets based on projections (adjusted for multiple
scenarios and weighted probabilities) of future cash flows.
Impairment
regarding Goodwill
The
fair value of the business unit based on the discounted cash flow analysis and net asset valuations of the reporting unit do not
exceed the carrying amount, therefore goodwill was considered impaired.
Impairment
regarding Intangibles
The
undiscounted (pre-tax) cash flows of the reporting unit using projections do not exceed its’s carrying value, and therefore
intangibles were considered impaired.
Consideration
|
|
|
Common
shares issued
|
|
$
|
3,458,203
|
|
|
|
|
|
|
Net
assets acquired
|
|
|
|
|
Customer
base
|
|
$
|
—
|
|
Trade
name – Virtublock (note 6)
|
|
|
6,600
|
|
Intellectual
property / Technology (note 6)
|
|
|
11,200
|
|
Non-compete
agreements
|
|
|
—
|
|
Goodwill
(note 6)
|
|
|
3,440,403
|
|
Total
net assets acquired
|
|
$
|
3,458,203
|
|
Impairment
(note 6)
|
|
|
(3,458,203
|
)
|
|
|
|
—
|
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE 5
- EQUIPMENT
Cost
|
|
Computer
equipment
|
|
Furniture
|
|
Total
|
Balance
at December 31, 2018
|
$
|
-
|
$
|
-
|
$
|
-
|
Disposal
|
|
-
|
|
-
|
|
-
|
Foreign
exchange
|
|
-
|
|
-
|
|
-
|
Balance
at September 30, 2019 (unaudited)
|
$
|
-
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
Accumulated
depreciation
|
|
Computer
equipment
|
|
Furniture
|
|
Total
|
Balance
at December 31, 2018
|
$
|
-
|
$
|
-
|
$
|
-
|
Disposal
|
|
-
|
$
|
-
|
$
|
-
|
Foreign
exchange
|
|
-
|
|
-
|
|
-
|
Balance
at September 30, 2019 (unaudited)
|
$
|
-
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
Balance
at December 31, 2018 (note 3)
|
$
|
-
|
$
|
-
|
$
|
-
|
Balance
at September 30, 2019 (unaudited)
|
$
|
-
|
$
|
-
|
$
|
-
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
6 – INTANGIBLE ASSETS, GOODWILL AND IMPAIRMENT
|
|
Trademark/
|
|
Technology
|
|
|
Cost
|
|
Trade
name
|
|
platform/
IP
|
|
Total
|
Balance
at December 31, 2018
|
$
|
6,600
|
$
|
11,200
|
$
|
17,800
|
Additions
|
|
-
|
|
-
|
|
-
|
Disposal
|
|
-
|
|
-
|
|
-
|
Foreign
exchange
|
|
-
|
|
-
|
|
-
|
Balance
at September 30, 2019 (unaudited)
|
$
|
6,600
|
$
|
11,200
|
$
|
17,800
|
|
|
|
|
|
|
|
|
|
Trademark/
|
|
Technology
|
|
|
Accumulated
Amortization
|
|
Trade
name
|
|
platform/
IP
|
|
Total
|
Balance
at December 31, 2018
|
$
|
-
|
$
|
-
|
$
|
-
|
Amortization
|
|
-
|
|
-
|
|
-
|
Disposal
|
|
-
|
|
-
|
|
-
|
Foreign
exchange
|
|
-
|
|
-
|
|
-
|
Balance
at September 30, 2019 (unaudited)
|
$
|
-
|
$
|
-
|
$
|
-
|
|
|
|
|
|
|
|
Balance
at December 31, 2018 before impairment
|
$
|
6,600
|
$
|
11,200
|
$
|
17,800
|
Impairment
(note 4)
|
|
(6,600)
|
|
(11,200)
|
|
(17,800)
|
Balance
at December 31, 2018 (audited)
|
$
|
-
|
$
|
-
|
$
|
-
|
Balance
at September 30, 2019 before impairment
|
$
|
6,600
|
$
|
11,200
|
$
|
17,800
|
Impairment
(note 4)
|
|
(6,600)
|
|
(11,200)
|
|
(17,800)
|
Balance
at September 30, 2019 (unaudited)
|
$
|
-
|
$
|
-
|
$
|
-
|
Goodwill
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
$
|
Balance
at January 1, 2018
|
|
|
|
|
|
-
|
Acquisition
(note 4)
|
|
|
|
|
|
3,440,403
|
Impairment
|
|
|
|
|
|
(3,440,403)
|
Foreign
exchange
|
|
|
|
|
|
-
|
Balance
at December 31, 2018
|
|
|
|
|
|
-
|
Acquisition
|
|
|
|
|
|
-
|
Foreign
exchange
|
|
|
|
|
|
-
|
Balance
at September 30, 2019 (unaudited)
|
|
|
|
|
|
-
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
7 – PROMISSORY NOTES
On
December 5, 2017, the Company entered into a promissory note in the amount of $477,402 (C$588,600) with an arm’s length
third party. The note was to be repaid no later than 90 days from the date of issuance with an interest rate of 1.75% per 30-day
period. The Promissory note was settled in full in February 2018.
On
February 1, 2018, the Company entered into two promissory notes in the aggrege amount of $87,000 with arm’s length third
parties. The notes were to be repaid on December 31, 2018 with an interest rate of 4% per annum. The promissory notes were settled
on September 10, 2018 by issuance of 870,000 common shares of the Company. (note 9)
On
March 20, 2018, the Company entered into a promissory note in the amount of $750,000 with an arm’s length third party. The
note was to be repaid on December 31, 2018 with an interest rate of 4% per annum. The Promissory note was settled on September
10, 2018 by issuance of 7,500,000 common shares of the Company. (note 9)
NOTE 8
– FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
The
Company has exposure to liquidity risk and foreign currency risk. The Company's risk management objective is to preserve
and redeploy the existing treasury as appropriate, ultimately to protect shareholder value. Risk management strategies,
as discussed below, are designed and implemented to ensure the Company's risks and the related exposure are consistent with the
business objectives and risk tolerance.
Liquidity
Risk: Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due.
The Company manages its liquidity by ensuring that there is sufficient capital to meet short and long-term business requirements,
after taking into account cash requirements from operations and the Company's holdings of cash and cash equivalents. The Company
also strives to maintain sufficient financial liquidity at all times in order to participate in investment opportunities as they
arise, as well as to withstand sudden adverse changes in economic circumstances.
Management
forecasts cash flows for its current and subsequent fiscal years to predict future financing requirements. Future requirements
may be met through a combination of credit and access to capital markets. The Company's cash requirements are dependent
on the level of operating activity, a large portion of which is discretionary. Should management decide to increase its
operating activity, more funds than what is currently in place would be required. It is not possible to predict whether
financing efforts will be successful or sufficient in the future. At September 30, 2019, the Company had $20,886 in cash
and cash equivalents (December 2018 - $36,075).
Currency
risk: The Company's expenditures are incurred in Canadian and US dollars. The results of the Company's operations are
subject to currency translation risk. The Company mitigates foreign exchange risk through forecasting its foreign currency
denominated expenditures and maintaining an appropriate balance of cash in each currency to meet the expenditures. As the
Company's reporting currency is the US dollar, fluctuations in US dollar will affect the results of the Company.
Credit
risk: Credit risk is the risk of loss associated with a counterparty's inability to fulfill its payment obligations.
As at June 30, 2019, the Company's credit risk is primarily attributable to cash and cash equivalents. At September 30, 2019,
the Company's cash and cash equivalents were held with reputable Canadian chartered banks.
Interest
rate risk: Interest rate risk is the risk borne by an interest-bearing asset or liability as a result of fluctuations
in interest rates. Financial assets and financial liabilities with variable interest rates expose the Company to cash flow
interest rate risk. The Company's does not have significant interest rate risk as the promissory note have been settled
during the period ended September 30, 2019.
Fair
values: The carrying amounts reported in the consolidated balance sheet for cash and cash equivalents, accounts receivables,
accounts payable and accrued liabilities approximate fair value because of the short period of time between the origination of
such instruments and their expected realization.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE 9
– COMMON STOCK AND WARRANTS
Common
Stock
The
Company is authorized to issue 500,000,000 common stock with a par value of $0.0001.
For
the three months ended September 30, 2019, the Company completed several private placements for the sale of non-registered shares
of the Company's common stock. As a result of these private placements 1,000,000 non-registered shares of the Company's common
stock was issued for proceeds of $76,923 (C$35,000 and $50,000). The 181,818 non-registered shares of the Company's common stock
that was classified as shares to be issued for quarter ended June 30, 2018 was included in the 1,000,000 non-registered shares
of the Company's common stock.
For
the nine months ended September 30, 2019, the Company issued 1500,000 shares of the common stock to an arm’s length third
party as compensation for services rendered. The fair value of these shares was determined by using the market price of the common
stock as at the date of issuance.
For
the nine months ended September 30, 2019, the Company completed several private placements for the sale of non-registered shares
of the Company's common stock. As a result of these private placements 2,038,461 non-registered shares of the Company's common
stock was issued for proceeds of $196,154.
For
the three months ended September 30, 2018, on September 10, 2018, the Company issued 8,370,000 shares of the common stock to various
arm’s length third parties in respect of settlement of promissory notes previously issued in amount of $87,000 and $750,000
respectively. See note 7.
During
the nine months ended September 30, 2018, the Company completed several private placements for the sale of non-registered shares
of the Company's common stock. As a result of these private placements 887,500 non-registered shares of the Company's common stock
were issued for proceeds of $80,342.
For
the nine months ended September 30, 2018, on April 11, 2018, the Company issued 1,500,000 shares of the common stock to a corporation
controlled by an officer of the Company as compensation for services rendered, and on April 14, 2018, the Company issued 1,000,000
shares of the common stock to a current officer of the Company who at that time was an arm’s length consultant, as compensation
for services rendered. The fair value of these shares in amount of $337,250 was determined by using the market price of the common
stock as at the date of issuance. (note 10, note 11)
Common
Share Purchase Warrants
The
Company had no warrants outstanding at September 30, 2019.
The
Company had the following warrants outstanding at September 30, 2018.
Grant
date
|
|
Warrants
|
|
Weighted
Average
Exercise Price (C$)
|
|
Expiry
|
November 23, 2016
|
|
600,000
|
|
0.50
|
|
October 31, 2018
|
|
|
600,000
|
|
|
|
|
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
10– SHARE-BASED PAYMENTS
For
the nine months ended September 30, 2019, on January 20, 2019, the Company issued 1,000,000 shares of the common stock to an arm’s
length third party as compensation for services rendered. The fair value of these shares, in amount of $177,000, was determined
by using the market price of the common stock as at the date of issuance.
For
the nine months ended September 30, 2019, on April 20, 2019, the Company issued 500,000 shares of the common stock to an arm’s
length third party as compensation for services rendered. The fair value of these shares, in amount of $50,000, was determined
by using the market price of the common stock as at the date of issuance.
For
the three and nine months ended June 30, 2018, on April 11, 2018, the Company issued 1,500,000 shares of the common stock to a
corporation controlled by an officer of the Company as compensation for services rendered, and on April 14, 2018, the Company
issued 1,000,000 shares of the common stock to a current officer of the Company who at that time was an arm’s length consultant,
as compensation for services rendered. The fair value of these shares in amount of $337,250 was determined by using the market
price of the common stock as at the date of issuance. (note 9, note 11)
2016
stock option plan
For the three months ended September 30, 2018, the Company recognized stock option expenses in amount of 69,957 (September 30,
2017 – $146,253).
For the nine months ended September 30, 2018, the Company recognized stock option expenses in amount of 212,570 (June 30, 2017
– $568,785)
The
components of share-based payments expense are detailed in the table below.
|
Date
of grant
|
Contractual
life
|
Number
|
Exercise
price (C$)
|
Nine
months ended September 30, 2018 ($)
|
Six
months ended June 30, 2017 ($)
|
Share
price (C$)
|
Risk-free
rate
|
Volatility
|
Dividend
yield
|
Expected
life (years)
|
Warrant issuance
|
June
8, 2017
|
September
1, 2017
|
351,328
|
0.50
|
-
|
239,078
|
1.42
|
1%
|
54%
|
Nil
|
0.23
|
Deferred stock unit
grant
|
December
1, 2016
|
December
1, 2021
|
917,500
|
1.50
|
155,377
|
132,821
|
1.50
|
1%
|
108%
|
Nil
|
5
|
Deferred stock unit
grant
|
December
1, 2016
|
December
1, 2021
|
272,500
|
N/A
|
57,193
|
50,633
|
1.50
|
1%
|
108%
|
Nil
|
5
|
Warrants amendment
|
August
31, 2017
|
October
31, 2018
|
|
|
-
|
48,317
|
|
|
|
|
|
|
|
|
|
|
$212,570
|
568,785
|
|
|
|
|
|
As
at September 30, 2018, the Company had the following stock options and deferred stock units.
Award
|
Fair Value
|
Contractual
Life (years)
|
Units
|
Number of
units vested
|
Weighted
Average Exercise Price (C$)
|
Options
|
493,080
|
*
|
562,500
|
562,500
|
0.50
|
Fully vested options
|
210,961
|
*
|
187,500
|
187,500
|
-
|
Deferred stock units
|
304,405
|
*
|
272,500
|
107,319
|
-
|
Deferred stock units
|
798,517
|
*
|
917,500
|
367,164
|
0.50
|
Total
|
1,806,963
|
|
1,940,000
|
1,224,483
|
|
Subsequent
to the Company’s discontinuation of the two businesses (note 3) during year 2018, services of certain Directors, Officers,
Employees and Consultants were terminated accordingly. Those stock options and deferred option units were expired subsequently
to the termination of services.
ZOOMPASS
HOLDINGS, INC.
NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited,
Expressed in US dollars)
NOTE
11– RELATED PARTY TRANSACTIONS AND BALANCES
During
2016, the Company paid an advance on behalf of certain shareholders in the amount of $250,000. These shareholders also serve
as directors and officers of the Company. $120,000 was returned by December 31, 2016, and $50,000 was returned during the
year ended December 31, 2017. The amount reflected in prepaids and other current assets as at June 30, 2019 was $NIL (December
31, 2018 - $NIL after a 100% provision).
During
2018, the Company made advance to two corporations owned by the current Chief Executive Officer in the amount of $201,711 in the
normal course of operations. After the impairment assessment, the Company made a 100% provision for the advanced amounts.
The
total amount owing to the directors and officers of the Company and corporations controlled by the directors and officers, in
relation to the services they provide to the Company in their capacity as Officers and service provider at September 30, 2019
was 572,096 (December 31, 2018 - $337,762) which includes expense reimbursements. This amount is reflected in accounts payable
and is further described below.
As
at September 30, 2019, the Company had an amount owing to entities owned and controlled by the current Chief Executive Officer
of the Company of $250,617 (December 31, 2018 - $14,861). The amount owing relates to services provided by the Chief Executive
Officers and expense reimbursements.
As
at September 30, 2019, the Company had an amount owing to the Chief Financial Officer of the Company of $1,510 (December 31, 2018
- $2,932). The amount owing relates to services provided by the Chief Financial Officer.
As
at September 30, 2019, the Company had an amount owing to an entity owned and controlled by the then Chief Executive Officer
of the Company of $265,533 (December 31, 2018 - $265,533). The amount owing relates to services provided by the Chief
Executive Officer and expense reimbursements.
The
Company had an amount owing to an entity owned and controlled by the then Secretary of the Company of $54,436 as at September
30, (December 31, 2018 - $54,436). The amount owing relates to services provided by the Secretary and expense reimbursements.
$NIL
was recognized during three months ended September 30, 2019 (September 30, 2018: Issuance of shares for service – NIL, stock
options expenses - $69,957, totaling $69,957), for share-based payments expense to directors and officers of the Company.
$NIL
was recognized during six months ended September 30, 2019 (September 30, 2018: Issuance of shares for service – 337,250,
stock options expenses - $212,570, totaling $549,820), for share-based payments expense to directors and officers of the Company.
As
at September 30, 2019 and December 31, 2018, the amounts owing to officers of the Company are recorded in accounts payable and
accrued liabilities.
NOTE
12 – COMMITMENTS AND CONTINGENCIES
Contingencies
On
August 7, 2018, the United States District Court for the District of New Jersey dismissed the Class Action Complaint. Additionally,
subsequent to the year end on August 21, 2018, the Company was served with the Second Amended Complaint in the District of New
Jersey. The Company filed a motion to dismiss the Second Amended Complaint on September 18, 2018. On January 23, 2019,
the United States District Court for the District of New Jersey dismissed the Second Amended Complaint with prejudice. Plaintiff
filed a motion for reconsideration of the dismissal order on February 7, 2019. On May 14, 2019, the Plaintiff’s motion
to reconsider was denied. On June 27, 2019, the plaintiffs filed an appeal with United States Court of Appeals for the Third Circuit.
The
Company was also served with a third derivative action, which was filed March 23, 2018, against the Company’s Directors
and Chief Executive Officer, President, and Corporate Secretary, and nominally against the Company, in Nevada state court.
Subsequently, this case was removed to federal court.
During
the year ended December 31, 2017, the Company learned that a class action complaint (the “Class Action Complaint”)
had been filed against the Company, its Chief Executive Officer and its Chief Financial Officer in the United States District
Court for the District of New Jersey. The Class Action Complaint alleges, inter alia, that defendants violated the federal
securities laws by, among other things, failing to disclose that the Company was engaged in an unlawful scheme to promote its
stock. The Company has been served with the Class Action Complaint. The Company has analyzed the Class Action Complaint
and, based on that analysis, has concluded that it is legally deficient and otherwise without merit. The Company intends
to vigorously defend against these claims.
Also
during the year ended December 31, 2017, the Company learned that two derivative complaints (the “Derivative Complaints”)
on behalf of the Company have been filed against the Company’s Directors and Chief Executive Officer, President, Corporate
Secretary, and Chief Financial Officer, and nominally against the Company, in Nevada state and federal court. The state
court action subsequently was removed to federal court. The Derivative Complaints allege, inter alia, that the Company’s
officers and directors directed the Company to undertake an unlawful scheme to promote its stock. The Company has been served
with the Derivative Complaints. The Company has analyzed them and, based on its analysis, has concluded that the Derivative
Complaints are legally deficient and otherwise without merit. The Company intends to vigorously defend against these claims.
NOTE
13 – SUBSEQUENT EVENTS
None.