Exhibit 99.2

 

COORDINATES COLLECTION, INC.

 

Index to Financial Statements

 

CONTENTS

 

Unaudited Condensed Financial Statements    
    Page
Unaudited Condensed Balance Sheet   2
Unaudited Condensed Statements of Operations   3
Unaudited Condensed Statements of Cash Flows   4
Notes to Unaudited Condensed Financial Statements   5

 

 

 

 

COORDINATES COLLECTION, INC. 

UNAUDITED CONDENSED BALANCE SHEET

 

   September 30,
2016
 
     
ASSETS     
Current assets:     
Cash  $ 
Accounts receivable   62,751 
Inventory   5,814 
Prepaid expenses   20,110 
Total current assets   88,675 
      
Equipment, net   13,085 
Intangible assets   168,574 
Deposits   8,701 
Total assets  $279,035 
      
LIABILITIES AND STOCKHOLDERS’ DEFICIT     
Current liabilities:     
Accounts payable  $936,209 
Deferred revenue   165,239 
Cash overdraft   2,065 
Short term notes payable   171,680 
Short term notes payable - related party   542,234 
Other current liabilities   77,440 
Total current liabilities   1,894,867 
Total liabilities   1,894,867 
      
Commitments and contingencies     
      
Stockholders’ deficit     
Common stock, $0.00001 par value, 15,000,000 shares authorized; 10,032,000 shares issued and outstanding at September 30, 2016   100 
Additional paid-in-capital   1,588,167 
Accumulated deficit   (3,204,099)
Total stockholders’ deficit   (1,615,832)
Total liabilities and stockholders’ deficit  $279,035 

 

See accompanying notes to financial statements

  

2 

 

 

COORDINATES COLLECTION, INC.

UNAUDITED CONDENSED STATEMENTS OF OPERATIONS

         
   For the Nine Months Ended
September 30,
  

For the Three Months Ended

September 30,

 
   2016   2015   2016   2015 
   (unaudited)   (unaudited)   (unaudited)   (unaudited) 
Revenues  $1,437,330   $2,268,777   $342,164   $602,571 
                     
Cost of Sales   661,586    847,014    164,979    205,510 
                     
Gross Profit   775,744    1,421,763    177,185    397,061 
                     
Operating expenses:                    
Advertising and marketing expenses   225,620    561,260    17,056    186,368 
General and administrative   867,964    1,275,951    236,639    395,746 
Total operating expenses   1,093,584    1,837,211    253,695    582,114 
Loss from operations   (317,840)   (415,448)   (76,510)   (185,053)
                     
Other (income) expense:                    
Other income   (2,375)            
Other expense       29,282         
Interest expense   119,105    17,288    36,252    8,252 
Total other expense, net   116,730    46,570    36,252    8,252 
                     
Loss before income taxes   (434,570)   (462,018)   (112,762)   (193,305)
Income taxes                
                     
Net loss  $(434,570)  $(462,018)  $(112,762)  $(193,305)
                     
Net loss per share, basic and diluted  $(0.04)  $(0.05)  $(0.01)  $(0.02)
                     
Weighted average number of shares outstanding                    
Basic and diluted   10,032,000    9,800,000    10,032,000    9,800,000 

 

See accompanying notes to financial statements

 

3 

 

 

COORDINATES COLLECTION, INC. 

UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS

     
   For the Nine Months Ended
September 30,
 
   2016   2015 
   (unaudited)   (unaudited) 
Cash flows from operating activities:          
Net loss  $(434,570)  $(462,018)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:          
Depreciation expense   5,912    5,989 
Amortization expense   48,533    24,659 
Accretion of debt discount   31,500    6,988 
Changes in operating assets and liabilities:          
Accounts receivable   (36,850)   (68,665)
Inventory   1,173    (2,531)
Prepaid expenses   (3,908)   46,441 
Deposits       (5,076)
Accounts payable   359,103    54,550 
Deferred revenue   (96,423)   (125,502)
Other current liabilities   (9,721)   53,986 
Net cash used in operating activities   (135,251)   (471,179)
           
Cash flows from investing activities:          
Purchase of intangible assets   (90,855)   (86,632)
Purchases of computer equipment   (129)   (12,315)
Net cash used in investing activities   (90,984)   (98,947)
           
Cash flows from financing activities:          
Issuance of preferred stock for cash - related party       200,000 
Repayment of due to related party       (50,000)
Proceeds from short term notes payable   225,600    115,900 
Repayments of short term notes payable   (126,315)   (17,328)
Proceeds from short term notes payable - related party   82,553     
Cash overdraft   2,065     
Net cash provided by financing activities   183,903    248,572 
           
Net decrease in cash   (42,332)   (321,554)
           
Cash at beginning of period   42,332    341,710 
Cash at end of period  $   $20,156 
           
Supplemental disclosures of cash flow information:          
Cash paid during the period for:          
Interest  $477   $426 
Income taxes  $   $ 
           
Non-cash investing and financing activities:          
Exchange of preferred shares for common shares in restructuring - related party  $   $ 
Total debt discount at origination  $31,500   $29,039 

 

See accompanying notes to financial statements

 

4 

 

 

COORDINATES COLLECTION, INC.

NOTES TO THE FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2016 AND 2015

 

NOTE 1 – ORGANIZATION AND PRINCIPAL ACTIVITIES

 

Corporate History and Background

 

Coordinates Collection, Inc. (“CCI”), previously known as FD9 Group, Inc., markets and distributes classic custom jewelry through Le Bloc and custom jewelry, inscribed with location coordinates commemorating life’s special moments through Coordinates Collection. CCI was organized as a Delaware corporation in 2013 and is currently based in Los Angeles, California.

 

Coordinates Collection

 

Coordinates Collection markets and distributes custom jewelry, inscribed with location coordinates commemorating life’s special moments. Coordinates Collection is the next level of customized jewelry that pairs high quality craftsmanship with a fresh look. Geographic coordinates pinpoint the location of a favorite memory and the beautiful engraving personalizes each piece to the customer. Coordinates Collection uses high quality materials such as semi-precious to precious metals and stones as well as ceramic coatings. All products take personalization to the next level with stylish, high quality hand-crafted products, a customized experience and a unique technology platform that guides the customer through a step-by-step process to create the perfect meaningful piece.

 

Le Bloc

 

Le Bloc markets and distributes classic custom jewelry. Le Bloc is a way to wear your favorite letters and/or words. The collection is comprised of bracelets, necklaces, and rings featuring bloc’s engraved with a single letter in the finish of your choice.

 

The Company markets the Coordinates Collection and Le Bloc products using various strategies including social media, independent affiliates, Internet advertising, wholesale relationships, and “word of mouth” free advertising.

 

On December 1, 2016, substantially all of the operating assets of CCI was acquired by Reign Corporation (RGNP”), formerly known as Reign Sapphire Corporation. RGNP is a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company.

 

On December 21, 2015, the shareholders of CCI approved an amendment to the Articles of Incorporation to change the name to “Coordinates Collection Inc.”, increase the authorized number of shares of common stock from 1,000,000 to 15,000,000, par value $0.0001, eliminate the authorized preferred stock, convert each outstanding share of common stock into 9.8 shares of common stock, and convert each outstanding share of preferred stock into 1.16 shares of common stock. This transaction was accounted for as a stock split. CCI has retroactively restated per share and the outstanding shares for weighted average shares used in the basic and diluted earnings per share calculations for all periods presented, as a result of the reorganization.

 

The Company has begun its planned principal operations, and accordingly, the Company has prepared its financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

 

NOTE 2 – BASIS OF PRESENTATION

 

The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include all adjustments necessary for the fair presentation of the Company’s financial position for the periods presented.

 

The Company currently operates in one business segment. The Company is not organized by market and is managed and operated as one business. A single management team reports to the chief operating decision maker, the Chief Executive Officer, who comprehensively manages the entire business. The Company does not currently operate any separate lines of businesses or separate business entities.

 

 5

 

 

Going Concern

 

The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company had an accumulated deficit of approximately $3,204,000 at September 30, 2016, had a working capital deficit of approximately $1,806,000 at September 30, 2016, had a net loss of approximately $113,000 and $193,000 for the three months ended September 30, 2016 and 2015, respectively, and a net loss of approximately $435,000 and $462,000 for the nine months ended September 30, 2016 and 2015, respectively, and net cash used in operating activities of approximately $135,000 and $471,000 for the nine months ended September 30, 2016 and 2015, respectively, with limited revenue earned since inception, and a lack of operational history. These matters raise substantial doubt about the Company’s ability to continue as a going concern.

 

While the Company is attempting to expand operations and increase revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a private offering or an asset sale transaction. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While management believes in the viability of its strategy to generate revenues and in its ability to raise additional funds or transact an asset sale, there can be no assurances to that effect or on terms acceptable to the Company. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

 

The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

 

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

This summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to GAAP and have been consistently applied in the preparation of the financial statements.

 

Use of Estimates

 

The preparation of these financial statements in accordance 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 disclosures of contingent assets and liabilities at the dates of the financial statements and the reported amounts of net sales and expenses during the reported periods. Actual results may differ from those estimates and such differences may be material to the financial statements. The more significant estimates and assumptions by management include among others: inventory valuation, common stock valuation, and the recoverability of intangibles. The current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.

 

Cash

 

The Company’s cash is held in bank accounts in the United States and is insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. The Company has not experienced any cash losses.

 

Income Taxes

 

Income taxes are accounted for under an asset and liability approach. This process involves calculating the temporary and permanent differences between the carrying amounts of the assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The temporary differences result in deferred tax assets and liabilities, which would be recorded on the Balance Sheets in accordance with ASC 740, which established financial accounting and reporting standards for the effect of income taxes. The likelihood that its deferred tax assets will be recovered from future taxable income must be assessed and, to the extent that recovery is not likely, a valuation allowance is established. Changes in the valuation allowance in a period are recorded through the income tax provision in the Statements of Operations.

 

 6

 

 

ASC 740-10-30 was adopted from the date of its inception. ASC 740-10 clarifies the accounting for uncertainty in income taxes recognized in an entity’s consolidated financial statements and prescribes a recognition threshold and measurement attributes for financial statement disclosure of tax positions taken or expected to be taken on a tax return. Under ASC 740-10, the impact of an uncertain income tax position on the income tax return must be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Additionally, ASC 740-10 provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. As a result of the implementation of ASC 740-10, the Company does not have a liability for unrecognized income tax benefits.

 

Advertising and Marketing Costs

 

Advertising and marketing costs are recorded as operating expenses when they are incurred. Advertising and marketing expenses of $17,056 and $186,368 were recorded for the three months ended September 30, 2016 and 2015, respectively, and $225,620 and $561,260 for the nine months ended September 30, 2016 and 2015, respectively.

 

Revenue Recognition

 

Revenues are recognized in accordance with FASB ASC Topic 605, “Revenue Recognition”, and with the guidelines of the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 104 “Revenue Recognition”.

 

Under SAB 104, four conditions must be met before revenue can be recognized: (i) there is persuasive evidence that an arrangement exists, (ii) delivery has occurred or service has been rendered, (iii) the price is fixed or determinable, and (iv) collection is reasonably assured.

 

Revenue is recognized from product sales when the product is shipped to the customer, provided that collection of the resulting receivable is reasonably assured. Credit is granted generally for terms of 7 to 90 days, based on credit evaluations. Discounts and refunds are recorded as a reduction of revenue.

 

There is a no return policy. The return policy is being evaluated to be more in line with industry standards.

 

Inventories

 

CCI and Le Bloc products are outsourced to a third party for manufacture, made to order, and when completed are shipped to the customer. The inventory for CCI and Le Bloc are considered immaterial as of September 30, 2016.

 

Property and Equipment

 

Property and equipment are carried at cost and are depreciated on a straight-line basis over the estimated useful lives of the assets, generally five years. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition. Fixed assets are examined for the possibility of decreases in value when events or changes in circumstances reflect the fact that their recorded value may not be recoverable.

 

 7

 

 

Intangible Assets

 

Intangible assets consist primarily of tradenames, proprietary designs, developed technology – website, and developed technology – Ipad application. Our intangible assets are being amortized on a straight-line basis over a period of three to ten years.

 

Impairment of Long-lived Assets

 

We periodically evaluate whether the carrying value of property, equipment and intangible assets has been impaired when circumstances indicate the carrying value of those assets may not be recoverable.  The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset.  If the carrying value is not recoverable, the impairment loss is measured as the excess of the asset’s carrying value over its fair value. There are no impairments as of September 30, 2016.

 

Our impairment analyses require management to apply judgment in estimating future cash flows as well as asset fair values, including forecasting useful lives of the assets, assessing the probability of different outcomes, and selecting the discount rate that reflects the risk inherent in future cash flows. If the carrying value is not recoverable, we assess the fair value of long-lived assets using commonly accepted techniques, and may use more than one method, including, but not limited to, recent third party comparable sales and discounted cash flow models.  If actual results are not consistent with our assumptions and estimates, or our assumptions and estimates change due to new information, we may be exposed to an impairment charge in the future.

 

Deferred revenue

 

Deferred revenue consists of customer orders paid in advance of the delivery of the order. Deferred revenue is classified as short-term as the typical order ships within approximately three weeks of placing the order. Deferred revenue is recognized as revenue when the product is shipped to the customer and all other revenue recognition criteria have been met.

 

In March 2016, CCI entered into an agreement with Knight Capital LLC (“Knight”) whereby in exchange for $147,500, CCI agreed to sell Knight $199,125 of its future sales.

 

CCI accounted for the sale of future receivables in accordance with ASC 470 (“Debt”) as deferred revenue on the date of the agreement. For the nine months ended September 30, 2016, CCI repaid approximately $100,000 to Knight.

 

Fair Value of Financial Instruments

 

The provisions of accounting guidance, FASB Topic ASC 825 requires all entities to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized on the balance sheet, for which it is practicable to estimate fair value, and defines fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties. As of September 30, 2016, the fair value of cash, accounts receivable, accounts payable, accrued expenses, and notes payable approximated carrying value due to the short maturity of the instruments, quoted market prices or interest rates which fluctuate with market rates.

 

Fair Value Measurements

 

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value hierarchy is based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows:

 

Level 1 – Quoted prices in active markets for identical assets or liabilities.

 

 8

 

 

Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices 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.

 

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the measurement of the fair value of the assets or liabilities.

 

The carrying value of financial assets and liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. There were no financial assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets and liabilities measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared. There have been no transfers between levels.

 

Earnings per Share

 

Diluted earnings (loss) per share are computed on the basis of the weighted average number of common shares (including common stock subject to redemption) plus dilutive potential common shares outstanding for the reporting period. In periods where losses are reported, the weighted-average number of common stock outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

 

The total number of potential additional dilutive securities outstanding for the three and nine months ended September 30, 2016 and 2015, was none since the Company had net losses and any additional potential common shares would have an anti-dilutive effect.

 

Related Parties

 

Related parties are any entities or individuals that, through employment, ownership or other means, possess the ability to direct or cause the direction of the management and policies of the Company.

 

Concentrations, Risks, and Uncertainties

 

Business Risk

 

Substantial business risks and uncertainties are inherent to an entity, including the potential risk of business failure.

 

The Company is headquartered and operates in the United States. To date, the Company has generated limited revenues from operations. There can be no assurance that the Company will be able to successfully continue to produce its products and failure to do so would have a material adverse effect on the Company’s financial position, results of operations and cash flows. Also, the success of the Company’s operations is subject to numerous contingencies, some of which are beyond management’s control. These contingencies include general economic conditions, price of raw material, competition, and governmental and political conditions.

 

Interest rate risk

 

Financial assets and liabilities do not have material interest rate risk.

 

Credit risk

 

The Company is exposed to credit risk from its cash in banks and accounts receivable. The credit risk on cash in banks is limited because the counterparties are recognized financial institutions.

 

There was one customer that accounted for 10%, comprising 14.9%, or more of total revenue for the nine months ended September 30, 2016. There were no customers that accounted for 10% or more of total revenue for the nine months ended September 30, 2015. There was one customer that accounted for 10%, comprising 16.4%, or more of total revenue for the three months ended September 30, 2015. There were no customers that accounted for 10% or more of total revenue for the three months ended September 30, 2016. There was one customer that comprised 10%, comprising 97.9% and 44.5%, or more of accounts receivable at September 30, 2016, and 2015, respectively.

 

 9

 

 

Seasonality

 

The business is subject to substantial seasonal fluctuations.  Historically, a significant portion of net sales and net earnings have been realized during the period from October through December.

 

Major Suppliers

 

The Company does not manufacture its own products and currently depends primarily upon ASK Gold to manufacture its products.

 

In the event that the manufacturing provided by ASK Gold were discontinued, it is believed that alternate suppliers could be identified which would be able to provide it with sufficient levels of products at terms similar to those of ASK Gold.

 

Recent Accounting Pronouncements

 

Financial Accounting Standards Board, or FASB, Accounting Standards Update, or FASB ASU 2017-04 “Simplifying the Test for Goodwill Impairment (Topic 350)” – In January 2017, the FASB issued 2017-04.  The guidance removes “Step Two” of the goodwill impairment test, which required a hypothetical purchase price allocation.  A goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill.  The ASU is effective for annual reporting periods beginning after December 15, 2019, and for interim periods within those years, with early adoption permitted.  We do not expect this ASU to have a significant impact on our financial statements and related disclosures.

 

FASB ASU 2017-01 “Clarifying the Definition of a Business (Topic 805)” – In January 2017, the FASB issued 2017-1.  The new guidance that changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business.  The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities is not a business.  The guidance also requires a business to include at least one substantive process and narrows the definition of outputs by more closely aligning it with how outputs are described in ASC 606.  The ASU is effective for annual reporting periods beginning after December 15, 2017, and for interim periods within those years.  Adoption of this ASU is not expected to have a significant impact on our results of operations, cash flows and financial position.

 

FASB ASU 2016-15 “Statement of Cash Flows (Topic 230)” – In August 2016, the FASB issued 2016-15.  Stakeholders indicated that there is a diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows.  ASU 2016-15 addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice.  This ASU is effective for annual reporting periods beginning after December 15, 2017, and interim periods within those fiscal years.  Early adoption is permitted.  Adoption of this ASU will not have a significant impact on our statement of cash flows.

 

FASB ASU 2016-12 “Revenue from Contracts with Customers (Topic 606)” – In May 2016, the FASB issued 2016-12.  The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.  ASU 2016-12 provides clarification on assessing collectability, presentation of sales taxes, noncash consideration, and completed contracts and contract modifications.  This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our results of operations, cash flows and financial position.

 

 10

 

 

FASB ASU 2016-11 “Revenue Recognition (Topic 605) and Derivatives and Hedging (Topic 815)” – In May 2016, the FASB issued 2016-11, which clarifies guidance on assessing whether an entity is a principal or an agent in a revenue transaction.  This conclusion impacts whether an entity reports revenue on a gross or net basis.  This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our results of operations, cash flows and financial position.

 

FASB ASU 2016-10 “Revenue from Contracts with Customers (Topic 606)” – In April 2016, the FASB issued ASU 2016-10, clarify identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas.  This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our results of operations, cash flows and financial position.

 

FASB ASU 2016-09 “Compensation – Stock Compensation (Topic 718)” – In March 2016, the FASB issued ASU 2016-09, which includes multiple provisions intended to simplify various aspects of accounting for share-based payments.  The new guidance will require entities to recognize all income tax effects of awards in the income statement when the awards vest or are settled.  It also will allow entities to make a policy election to account for forfeitures as they occur.  This ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years.  We do not expect this standard will have a significant impact on our financial statements and related disclosures.

 

FASB ASU 2016-02 “Leases (Topic 842)” – In February 2016, the FASB issued ASU 2016-02, which will require lessees to recognize almost all leases on their balance sheet as a right-of-use asset and a lease liability.  For income statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance.  Classification will be based on criteria that are largely similar to those applied in current lease accounting, but without explicit bright lines.  Lessor accounting is similar to the current model, but updated to align with certain changes to the lessee model and the new revenue recognition standard.  This ASU is effective for fiscal years beginning after December 18, 2018, including interim periods within those fiscal years.  We are currently evaluating the potential impact this standard will have on our financial statements and related disclosures.

 

FASB ASU 2015-17 ”Income Taxes (Topic 740)” – In November 2015, the FASB issued ASU 2015-17, which simplifies the presentation of deferred tax assets and liabilities on the balance sheet.  Previous GAAP required an entity to separate deferred income tax liabilities and assets into current and noncurrent amounts on the balance sheet.  The amendment requires that deferred tax liabilities and assets be classified as noncurrent in a classified balance sheet.  This ASU is effective for annual periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018.  We are currently evaluating the potential impact this standard will have on our financial statements and related disclosures.

 

FASB ASU 2015-16 “Business Combinations (Topic 805),” or ASU 2015-16 - In September 2015, the FASB issued ASU 2015-16, which requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. This ASU is effective for interim and annual reporting period beginning after December 15, 2016, including interim periods within those fiscal years, with the option to early adopt for financial statements that have not been issued. We will apply this guidance to any business combinations that may occur.

 

FASB ASU 2015-11 “Inventory (Topic 330): Simplifying the Measurement of Inventory,” or ASU 2015-11 - In July 2015, the FASB issued ASU 2015-11, which requires an entity to measure in scope inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The amendments apply to inventory that is measured using first-in, first-out (FIFO) or average cost. This ASU is effective for interim and annual reporting periods beginning after December 15, 2016, with the option to early adopt as of the beginning of an annual or interim period. We do not expect the adoption of this ASU to have a significant impact on our financial position, results of operations and cash flows.

 

 11

 

 

NOTE 4 – INVENTORY

 

CCI and Le Bloc products are outsourced to a third party for manufacture, made to order, and when completed are shipped to the customer. The inventory for CCI and Le Bloc was $5,814 as of September 30, 2016.

 

NOTE 5 – Equipment

 

Equipment consisted of the following as of:

 

   Estimated Life  September 30, 2016 
        
Office equipment  5 years  $15,444 
Computer equipment  3 years   47,292 
Accumulated depreciation      (49,651)
      $13,085 

 

Depreciation expense was $1,754 and $4,309 for the three months ended September 30, 2016 and 2015, respectively, and $5,912 and $5,989 for the nine months ended September 30, 2016 and 2015, respectively, and is classified in general and administrative expenses in the Statements of Operations.

 

NOTE 6 – INTANGIBLE ASSETS

 

Intangible assets consisted of the following as of:

 

   Estimated Life  September 30, 2016 
        
Trademarks  3 years  $88,700 
Website  3 years   188,799 
Accumulated amortization      (108,925)
      $168,574 

 

Amortization expense was $17,569 and $9,889 for the three months ended September 30, 2016 and 2015, respectively, and $48,533 and $24,659 for the nine months ended September 30, 2016 and 2015, respectively, and is classified in general and administrative expenses in the Statements of Operations.

 

NOTE 7 – NOTES PAYBALE

 

CCI borrows funds from third parties from time to time for working capital purposes. For the year ended December 31, 2015, CCI had borrowings of $144,939 (including $29,039 of debt discount), repayments of $104,044, and accretion of debt discount of $29,039 for a balance of $40,895 at December 31, 2015. For the nine months ended September 30, 2016, CCI had borrowings of $257,110 (including $31,500 of debt discount), repayments of $126,315 and accretion of debt discount of $31,500.

 

CCI issued notes payable to Menno Holterman (“Holterman Notes”), a director of CCI. As of December 31, 2014, CCI had borrowed $181,408 bearing interest at 10%. During the year ended December 31, 2015, CCI borrowed an additional $278,273 (“2015 Note”) bearing no interest and had no repayments for a balance of $459,681 at December 31, 2015. During the nine months ended September 30, 2016, CCI borrowed an additional $82,553 bearing no interest and had no repayments (collectively, “2015 and 2016 Notes”) for a balance of $542,234 at September 30, 2016. For the 2015 and 2016 Notes, we imputed interest on the principal amount of the borrowings at 10% per annum. The terms of the December 2014 note call for interest only payments payable for the first three months of the note and beginning April 2015, payment of principal amortized over the remaining term of the note plus interest. The note was due June 1, 2016. As the Company is in default, the Holterman Notes were reclassed to short term note payable – related party. CCI recognized interest expense of $12,573 and $35,813, and $4,636 and $13,757 for the three and nine months ended September 30, 2016 and 2015, respectively, under Other (income) expense in the accompanying Statements of Operations.

 

 12

 

 

On October 1, 2014, CCI, through Owen deVries, its CEO and director, borrowed $50,000 from a related party through common ownership for working capital purposes. The loan was due on January 1, 2015 and bearing no interest. CCI imputed interest on $50,000 principal amount of the borrowings at 10% per annum. The note was repaid on January 2, 2015.

 

NOTE 8 – stock transactionS

 

On March 30, 2015, CCI issued 200,000 preferred shares for aggregate gross proceeds of $200,000. On December 21, 2015, the preferred shares were exchanged for 232,000 common shares in a restructuring. On December 21, 2015, CCI issued 8,800,000 common shares to the shareholders. This transaction was accounted for as a stock split.

 

CCI has retroactively restated per share and the outstanding shares for weighted average shares used in the basic and diluted earnings per share calculations for all periods presented, as a result of the reorganization.

 

NOTE 9 – Related Party Transactions

 

Other than as set forth below, and as disclosed in Notes 7, 8, and 9, there have not been any transaction entered into or been a participant in which a related person had or will have a direct or indirect material interest.

 

CCI had no employment agreement with its CEO and director but CCI still incurred compensation on behalf of the CEO and director. CCI incurred compensation expense of $20,110 and $56,884, and $18,000 and $54,000, for the three and nine months ended September 30, 2016 and 2015, respectively, with no amounts due at September 30, 2016. The CEO and director received employee benefits of $15,490 and $34,329, and $4,937and $14,812, for the three and nine months ended September 30, 2016 and 2015, respectively. In addition, the CEO/director incurred business expenses and had repayments for business expenses of $6,570 for the nine months ended September 30, 2016. The CEO/director incurred no business expenses and had no repayments for business expenses for the three months ended September 30, 2016 and 2015 and for the nine months ended September 30, 2015.

 

NOTE 10 – EARNINGS PER SHARE

 

FASB ASC Topic 260, Earnings Per Share, requires a reconciliation of the numerator and denominator of the basic and diluted earnings (loss) per share (EPS) computations.

 

Basic earnings (loss) per share are computed by dividing net earnings available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. In periods where losses are reported, the weighted-average number of common stock outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

 

Basic and diluted earnings (loss) per share are the same since net losses for all periods presented and including the additional potential common shares would have an anti-dilutive effect.

 

 13

 

 

The following table sets forth the computation of basic and diluted net income per share:

 

   For the Nine Months Ended   For the Three Months Ended 
   September 30,   September 30, 
   2016   2015   2016   2015 
                 
Net loss attributable to the common stockholders  $(434,570)  $(462,018)  $(112,762)  $(193,305)
                     
Basic weighted average outstanding shares of common stock   10,032,000    9,800,000    10,032,000    9,800,000 
Dilutive effect of options and warrants                
Diluted weighted average common stock and common stock equivalents   10,032,000    9,800,000    10,032,000    9,800,000 
                     
Loss per share:                    
Basic and diluted  $(0.04)  $(0.05)  $(0.01)  $(0.02)

 

NOTE 11 – COMMITMENTS AND CONTINGENCIES

 

Operating Leases

 

Effective September 1, 2015, the Company’s customer service and distribution facility is located at 1933 S. Broadway. Los Angeles, California. This facility is subleased at $7,834 per month through CCI for a period of eighteen months. The sublease may be terminated by either party with ninety (90) days written notice. On March 1, 2017, the Company gave ninety day written notice to terminate the sublease with no costs to terminate the lease.

 

Rent expense was $22,510 and $70,723, and $22,045 and $41,045 for the three and nine months ended September 30, 2016 and 2015, respectively.

 

Legal

 

From time to time, various lawsuits and legal proceedings may arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any legal proceedings or claims that it believes will have a material adverse effect on its business, financial condition or operating results.

 

NOTE 12 – SUBSEQUENT EVENTS

 

On December 1, 2016, substantially all of the operating assets of CCI was acquired by Reign Corporation (RGNP”). RGNP is a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company.

 

The purchase price of the operating assets of CCI was the issuance 7,000,000 shares of common stock (of which 1,000,000 shares were issued to ASK Gold, a major supplier) valued at $770,000 (based on RGNP’s stock price on the date of issuance). In addition, there is a cash payment of $500,000 contingent upon a future offering and earn out payments for all sales of CCI and RGNP products sold via CCI sales channels for the 2017, 2018, 2019 and 2020 calendar years. The estimated fair value of the contingent payments totaled $424,511. The total purchase consideration was $1,194,511. CCI’s fixed assets and identifiable intangible assets acquired were recorded based upon their estimated fair values as of the closing date of the Acquisition. The excess of purchase price over the value of the net assets acquired was recorded as goodwill by RGNP.

 

There were no other events subsequent to September 30, 2016, and up to the date of this filing that would require disclosure.

 

 14