Attached files
file | filename |
---|---|
EX-32 - CERTIFICATION - MAPTELLIGENT, INC. | lvxi_ex32.htm |
EX-31.2 - CERTIFICATION - MAPTELLIGENT, INC. | lvxi_ex312.htm |
EX-31.1 - CERTIFICATION - MAPTELLIGENT, INC. | lvxi_ex311.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2020
Commission file number: 333-218746
MAPTELLIGENT, INC. (FORMERLY LAS VEGAS XPRESS, INC.) |
Nevada |
| 88-0203182 |
(State or other jurisdiction of incorporation or organization) |
| (IRS Employer Identification Number) |
2381 St Rose Pkwy, Suite 297
Henderson, NV 89052
(Address of principal executive offices and former company)
561 926-3083
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act: None
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” or “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ☐ | Non-accelerated filer | ☒ |
Accelerated filer | ☐ | Smaller reporting company | ☒ |
Emerging growth company | ☒ |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
Number of outstanding shares of common stock as of November 23, 2020 was 1,521,811. The 1 for 4,000 reverse split that occurred on October 9, 2020 has been retroactively applied to all periods presented, and reflected in all common stock amounts reported in this Form 10-Q unless otherwise noted.
MAPTELLIGENT, INC.
(FORMERLY LAS VEGAS XPRESS, INC.)
2 |
Maptelligent, Inc.
(formerly Las Vegas Xpress, Inc.)
(Unaudited)
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
| ||||
Assets | ||||||||
|
|
|
|
|
|
| ||
Current assets |
|
|
|
|
|
| ||
Cash |
| $ | 13,852 |
|
| $ | - |
|
Prepaid expenses |
|
| 15,000 |
|
|
|
|
|
Total current assets |
|
| 28,852 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 28,852 |
|
| $ | - |
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity (Deficit) | ||||||||
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 140,857 |
|
| $ | 81,127 |
|
Accrued expenses |
|
| 2,746,828 |
|
|
| 2,615,890 |
|
Accrued expenses - related parties |
|
| 78,185 |
|
|
| 64,322 |
|
Notes payable to related parties |
|
| 531,722 |
|
|
| 531,722 |
|
Short term loan - related parties |
|
| 309,429 |
|
|
| - |
|
Notes payable |
|
| 2,868 |
|
|
| 2,868 |
|
Convertible notes payable |
|
| 324,058 |
|
|
| 324,058 |
|
Derivative liability |
|
| 200,975 |
|
|
| 143,678 |
|
Total current liabilities |
|
| 4,334,922 |
|
|
| 3,763,665 |
|
Total liabilities |
|
| 4,334,922 |
|
|
| 3,763,665 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity (deficit) |
|
|
|
|
|
|
|
|
Preferred stock, $0.00001 par value, 2,011,000 shares authorized, 98,800 shares issued and outstanding |
|
| 1 |
|
|
| 1 |
|
Common stock, $0.00001 par value, 10,000,000,000 shares authorized, 1,392,423 and 879,742 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively |
|
| 14 |
|
|
| 9 |
|
Additional paid-in capital |
|
| 19,874,398 |
|
|
| 19,632,880 |
|
Accumulated (deficit) |
|
| (24,180,483 | ) |
|
| (23,396,555 | ) |
Total shareholders' equity (deficit) |
|
| (4,306,070 | ) |
|
| (3,763,665 | ) |
Total liabilities and shareholders' equity (deficit) |
| $ | 28,852 |
|
| $ | - |
|
See accompanying notes to these unaudited condensed financial statements
3 |
Maptelligent, Inc.
(formerly Las Vegas Xpress, Inc.)
(Unaudited)
|
| Three months ended |
|
| Three months ended |
|
| Nine months ended |
|
| Nine months ended |
| ||||
|
| September 30, |
|
| September 30, |
|
| September 30, |
|
| September 30, |
| ||||
|
| 2020 |
|
| 2019 |
|
| 2020 |
|
| 2019 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | - |
|
| $ | - |
|
| $ | - |
|
| $ | - |
|
Cost of sales |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Gross profit (loss) |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and payroll taxes |
|
| 506,473 |
|
|
| 76,250 |
|
|
| 620,723 |
|
|
| 306,250 |
|
Selling, general and administrative |
|
| 25,455 |
|
|
| 4,634 |
|
|
| 45,593 |
|
|
| 37,785 |
|
Professional fees |
|
| 17,900 |
|
|
| 45,747 |
|
|
| 18,500 |
|
|
| 148,200 |
|
Total expenses |
|
| 549,828 |
|
|
| 126,631 |
|
|
| 684,816 |
|
|
| 492,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
| (549,828 | ) |
|
| (126,631 | ) |
|
| (684,816 | ) |
|
| (492,235 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| (13,151 | ) |
|
| (50,606 | ) |
|
| (41,815 | ) |
|
| (130,779 | ) |
Gain (loss) on change in value of derivative liability |
|
| 624,859 |
|
|
| 34,699 |
|
|
| (57,297 | ) |
|
| 171,684 |
|
Total other income (expense) |
|
| 611,708 |
|
|
| (15,907 | ) |
|
| (99,112 | ) |
|
| 40,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations before provision for income taxes |
|
| 61,880 |
|
|
| (142,538 | ) |
|
| (783,928 | ) |
|
| (451,330 | ) |
Provision for income taxes |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Net income (loss) |
| $ | 61,880 |
|
| $ | (142,538 | ) |
| $ | (783,928 | ) |
| $ | (451,330 | ) |
Basic earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share |
| $ | 0.05 |
|
| $ | (0.16 | ) |
| $ | (0.76 | ) |
| $ | (0.71 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding |
|
| 1,288,099 |
|
|
| 879,669 |
|
|
| 1,025,682 |
|
|
| 633,111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fully diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share |
| $ | 0.03 |
|
| $ | (0.16 | ) |
| $ | (0.76 | ) |
| $ | (0.71 | ) |
Weighted average number of common shares outstanding |
|
| 1,893,107 |
|
|
| 879,669 |
|
|
| 1,025,682 |
|
|
| 633,111 |
|
See accompanying notes to these unaudited condensed financial statements
4 |
Maptelligent, Inc.
(formerly Las Vegas Xpress, Inc.)
Statements of Shareholders’ Equity (Deficit)
Three and Nine Months Ended September 30, 2020 and 2019
(Unaudited)
|
|
|
|
|
| Additional |
|
|
|
|
| |||||||||||||||||
|
| Common Stock |
|
| Preferred Stock |
|
| Paid-in |
|
| Accumulated |
|
|
|
| |||||||||||||
|
| Shares |
|
| Amount |
|
| Shares |
|
| Amount |
|
| Capital |
|
| Deficit |
|
| Total |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Balance December 31, 2018 |
|
| 185,583 |
|
| $ | 2 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,382,744 |
|
| $ | (22,819,947 | ) |
| $ | (3,437,200 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for compensation |
|
| 193,750 |
|
|
| 2 |
|
|
| - |
|
|
| - |
|
|
| 77,498 |
|
|
| - |
|
|
| 77,500 |
|
Stock issued for notes and interest conversion |
|
| 256,440 |
|
|
| 3 |
|
|
| - |
|
|
| - |
|
|
| 120,522 |
|
|
| - |
|
|
| 120,525 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (189,119 | ) |
|
| (189,119 | ) |
Balance March 31, 2019 |
|
| 635,773 |
|
| $ | 7 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,580,764 |
|
| $ | (23,009,066 | ) |
| $ | (3,428,294 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for notes and interest conversion |
|
| 243,844 |
|
|
| 2 |
|
|
| - |
|
|
| - |
|
|
| 52,116 |
|
|
|
|
|
|
| 52,118 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (119,673 | ) |
|
| (119,673 | ) |
Balance June 30, 2019 |
|
| 879,617 |
|
| $ | 9 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,632,880 |
|
| $ | (23,128,739 | ) |
| $ | (3,495,849 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for subscription payable |
|
| 125 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
| - |
|
|
|
|
|
|
| - |
|
Net loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (142,538 | ) |
|
| (142,538 | ) |
Balance September 30, 2019 |
|
| 879,742 |
|
| $ | 9 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,632,880 |
|
| $ | (23,271,277 | ) |
| $ | (3,638,387 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2019 |
|
| 879,742 |
|
| $ | 9 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,632,880 |
|
| $ | (23,396,555 | ) |
| $ | (3,763,665 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (107,369 | ) |
|
| (107,369 | ) |
Balance March 31, 2020 |
|
| 879,742 |
|
| $ | 9 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,632,880 |
|
| $ | (23,503,924 | ) |
| $ | (3,871,034 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for notes and interest conversion |
|
| 26,291 |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 3,155 |
|
|
| - |
|
|
| 3,155 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (738,439 | ) |
|
| (738,439 | ) |
Balance June 30, 2020 |
|
| 906,033 |
|
| $ | 9 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,636,035 |
|
| $ | (24,242,363 | ) |
| $ | (4,606,318 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for notes and interest conversion |
|
| 111,390 |
|
|
| 1 |
|
|
| - |
|
|
| - |
|
|
| 13,366 |
|
|
|
|
|
|
| 13,367 |
|
Stock issued for compensation |
|
| 375,000 |
|
|
| 4 |
|
|
| - |
|
|
| - |
|
|
| 224,996 |
|
|
| - |
|
|
| 225,000 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 61,880 |
|
|
| 61,880 |
|
Balance September 30, 2020 |
|
| 1,392,423 |
|
| $ | 14 |
|
|
| 98,800 |
|
| $ | 1 |
|
| $ | 19,874,398 |
|
| $ | (24,180,483 | ) |
| $ | (4,306,070 | ) |
See accompanying notes to these unaudited condensed financial statements
5 |
Maptelligent, Inc.
(formerly Las Vegas Xpress, Inc.)
(Unaudited)
|
| September 30, |
|
| September 30, |
| ||
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
|
|
| ||
Cash flows from operating activities |
|
|
|
|
|
| ||
Net loss |
| $ | (783,928 | ) |
| $ | (451,330 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Amortization of debt discount on notes payable |
|
| - |
|
|
| 65,001 |
|
Common stock issued for compensation |
|
| 225,000 |
|
|
| 77,500 |
|
Change in fair value of derivative liability |
|
| 57,297 |
|
|
| (171,684 | ) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
| 190,668 |
|
|
| 379,225 |
|
Accounts payable and accrued expenses - related parties |
|
| 30,386 |
|
|
| 13,749 |
|
Accounts receivable |
|
| (15,000 | ) |
|
| - |
|
Unearned revenue |
|
|
|
|
|
| (1,516 | ) |
Net cash used in operating activities |
|
| (295,577 | ) |
|
| (89,055 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from short term loan |
|
| 309,429 |
|
|
|
|
|
Repayments on convertible notes payable |
|
| - |
|
|
| - |
|
Repayments on notes payable |
|
| - |
|
|
| (1,647 | ) |
Proceeds from related party notes payable |
|
| - |
|
|
| 86,082 |
|
Proceeds from notes payable |
|
| - |
|
|
| 1,546 |
|
Net cash provided by financing activities |
|
| 309,429 |
|
|
| 85,981 |
|
|
|
|
|
|
|
|
|
|
Net change in cash |
|
| 13,852 |
|
|
| (3,074 | ) |
Cash, beginning of the period |
|
| - |
|
|
| 3,088 |
|
Cash, end of the period |
| $ | 13,852 |
|
| $ | 14 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Interest paid with cash |
| $ | - |
|
| $ | - |
|
Income taxes paid |
| $ | - |
|
| $ | - |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing transactions: |
|
|
|
|
|
|
|
|
Conversion of notes payable and accrued interest to common stock |
| $ | 16,523 |
|
| $ | 172,643 |
|
See accompanying notes to these unaudited condensed financial statements
6 |
MAPTELLIGENT, INC.
(FORMERLY LAS VEGAS XPRESS, INC.)
NOTES TO CONDENSED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(Unaudited)
(1) Summary of Business and Significant Accounting Policies
Business:
The Company is a Nevada corporation, originally formed as a Utah corporation under the name State Cycle, Inc. on August 7, 1974. The Company re-domiciled to the state of Nevada and changed its name to X Rail Enterprises, Inc. on November 5, 2015, at which time its primary business changed from mining to rail transportation, passenger excursions, rail car construction and rail related operations and services. Effective November 4, 2017, the Company changed its name to Las Vegas Xpress, Inc. On April 13, 2020, the Company entered into an asset purchase agreement (the “Agreement”) with an entity affiliated with the Company’s CEO, whereby the Company would acquire certain intellectual property in connection with a planned change in business to assist first responders with data access and transfer in times of crisis using geospatial technology. To that end, on October 9, 2020 and pursuant to FINRA approval, the Company changed its name to Maptelligent, Inc., obtained a new ticker symbol “MAPT,” and effected a 4,000-to-1 reverse stock split.
As of the date of this report, the Agreement has not closed, pending the fulfillment of several provisions therein.
Going Concern:
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the accompanying financial statements, the Company had a net loss of $783,928 for the nine months ended September 30, 2020. The Company also has an accumulated deficit of $24,180,483 and a negative working capital of $4,306,070 as of September 30, 2020, including outstanding convertible notes payable of $324,058. Management believes that it will need additional equity or debt financing to be able to implement its business plan. Given the lack of revenue, capital deficiency and negative working capital, there is substantial doubt about the Company’s ability to continue as a going concern.
While we expect the impacts of COVID-19 to have an adverse effect on our business, financial condition and results of operations, we are unable to predict the extent or nature of these impacts at this time.
Management is attempting to raise additional equity and debt to sustain operations until it can market its services and achieves profitability. The successful outcome of future activities cannot be determined at this time and there are no assurances that, if achieved, the Company will have sufficient funds to execute its intended business plan or generate positive operating results.
The accompanying financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Basis of Financial Statement Presentation:
The accompanying unaudited interim financial statements of Maptelligent, Inc., (the “Company”) are condensed and have been prepared in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all information and footnotes required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statements. These statements reflect all normal and recurring adjustments which, in the opinion of management, are necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. However, the results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the year ending December 31, 2020 or any other future period. These interim financial statements should be read in conjunction with the audited financial statements and notes thereto for the year ended December 31, 2019.
Risks and Uncertainties:
To date, the company has not generated any sales. The Company operates in a software industry that is subject to intense competition. The inability of the Company to establish contracts and generate sales could have a materially adverse impact on the Company’s operations. Failure to generate significant revenues and ultimately profits, may force the Company to curtail plans or possibly suspend operations.
Use of Estimates:
The preparation of financial statements in conformity with 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 financial statements, and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates.
7 |
Cash and Cash Equivalents:
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents. As of September 30, 2020, and December 31, 2019, the Company had $13,852 and $0, respectively, in cash and cash equivalents.
Related Parties:
The Company follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions (see Note 2).
Income Taxes:
Deferred tax assets and liabilities are recognized for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The deferred tax assets of the Company relate primarily to operating loss carry forwards for federal income tax purposes. A full valuation allowance for deferred tax assets has been provided because the Company believes it is not more likely than not that the deferred tax asset will be realized. Realization of deferred tax assets is dependent on the Company generating sufficient taxable income in future periods.
The Company periodically evaluates its tax positions to determine whether it is more likely than not that such positions would be sustained upon examination by a tax authority for all open tax years, as defined by the statute of limitations, based on their technical merits. As of September 30, 2020, and December 31, 2019, the Company has not established a liability for uncertain tax positions.
Basic and Diluted Loss per Share:
In accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) 260, “Earnings per Share,” the basic income (loss) per common share is computed by dividing the net income (loss) available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if potential dilutive common stock equivalents had been converted to common stock. Common stock equivalents resulting from outstanding debt convertible into 605,008 shares of common stock have been included in the earnings per share computation for the three months ended September 30, 2020, as the Company earned a net income. These equivalents have been excluded from loss per share computations for the nine months ended September 30, 2020, and the nine months ended September 30, 2020 and 2019, as these amounts are anti-dilutive due to net losses.
Revenue Recognition:
The Company recognizes revenue from the sale of services in accordance with ASC 606, “Revenue Recognition,” only when all of the following criteria have been met:
| (i) | Identify the contract(s) with a customer; |
| (ii) | Identify the performance obligations in the contract(s); |
| (iii) | Determine the transaction price; |
| (iv) | Allocate the transaction price to the performance obligations in the contract(s); |
| (v) | Recognize revenue when the Company satisfies a performance obligation. |
The Company is still investigating possible revenue streams and the application of ASC 606 thereto.
Fair Value of Financial Instruments:
The Company’s financial instruments consist primarily of cash, prepaid expense, accounts payable and accrued liabilities, accrued expenses, convertible notes and notes payable. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments.
8 |
The Company adopted ASC Topic 820, Fair Value Measurements (“ASC Topic 820”), which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The standard provides a consistent definition of fair value which focuses on an exit price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standard also prioritizes, within the measurement of fair value, the use of market-based information over entity specific information and establishes a three-level hierarchy for fair value measurements based on the nature of inputs used in the valuation of an asset or liability as of the measurement date.
The three-level hierarchy for fair value measurements is defined as follows:
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets; liabilities in active markets;
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability other than quoted prices, either directly or indirectly, including inputs in markets that are not considered to be active; or directly or indirectly including inputs in markets that are not considered to be active;
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement
The following table summarizes fair value measurements by level at September 30, 2020 and December 31, 2019, measured at fair value on a recurring basis:
September 30, 2020 |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Derivative Liabilities |
| $ | - |
|
| $ | - |
|
| $ | 200,975 |
|
| $ | 200,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019 |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Liabilities |
| $ | - |
|
| $ | - |
|
| $ | 143,678 |
|
| $ | 143,678 |
|
Share Based Payments:
The Company issues stock, options, and warrants as share-based compensation to employees and non-employees.
The Company accounts for its share-based compensation to employees and non-employees in accordance FASB ASC 718. Stock-based compensation cost is measured at the grant date, based on the estimated fair value of the award, and is recognized as expense over the requisite service period.
During the nine months ended September 30, 2020 and 2019, the Company incurred $225,000 and $77,500, respectively, in stock-based compensation to employees / board members, for which it issued 375,000 and 193,750 shares of common stock, respectively.
The Company values warrants using the Black-Scholes option pricing model. Assumptions used in the Black-Scholes model to value options and warrants outstanding at September 30, 2020 and December 31, 2019 were as follows:
Variables |
| Values as of September 30, 2020 |
|
| Values as of December 30, 2019 |
| ||
Stock Price |
| $ | 0.0003 |
|
| $ | 0.00 |
|
Exercise Price |
| $ | 750 |
|
| $ | 750 |
|
Estimated Term |
| 0.01-0.44 years |
|
| 0.16-1.33 years |
| ||
Risk Free Rate |
| 0.25 | % |
| 0.25 | % | ||
Volatility |
| 581.1% - 598.6 | % |
| 579.6% - 674.6 | % |
9 |
(2) Related Party Notes Payable
The Company acquires on-going funding on an as-needed basis from related parties that include the Company’s officers, directors, majority shareholders, and these parties’ affiliates, pursuant to promissory notes with various origination dates in 2015 and 2017. A summary of outstanding notes payable is as follows:
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
|
|
| ||
Promissory note, dated December 15, 2015, bearing interest at 10% annually, payable on demand |
| $ | 41,810 |
|
| $ | 41,810 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated December 15, 2015, bearing interest at 10% annually, payable on demand |
|
| 24,101 |
|
|
| 24,101 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated December 15, 2015, bearing interest at 10% annually, payable on demand |
|
| 53,994 |
|
|
| 53,994 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated September 30, 2015, bearing no interest payable on demand |
|
| 349,573 |
|
|
| 349,573 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated September 30, 2017, bearing 10% interest, payable on demand |
|
| 59,044 |
|
|
| 59,044 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated September 30, 2017, bearing 10% interest, payable on demand |
|
| 3,200 |
|
|
| 3,200 |
|
|
|
|
|
|
|
|
|
|
|
| $ | 531,722 |
|
| $ | 531,722 |
|
For the nine months ended September 30, 2020 and 2019, proceeds from related party notes payable totaled $0 and $86,082 respectively, and no repayments were made. Accrued interest on the notes totaled $78,185 and $64,322 as of September 30, 2020 and December 31, 2019, respectively.
Other short-term loan – related parties:
The Company also received $309,429 in proceeds from a new incoming executive during the nine months ended September 30, 2020. This advance is a non-interest bearing, short-term loan that is due on demand. No repayments have been made on the loan, and no proceeds were received during the nine months ended September 30, 2019.
10 |
(3) Convertible Notes Payable
The following summarizes the book value of the convertible notes payable outstanding as of September 30, 2020 and December 31, 2019:
|
| September 30, |
|
| December 31, |
| ||
|
| 2020 |
|
| 2019 |
| ||
|
|
|
|
|
|
| ||
Promissory note, dated June 2, 2017, bearing interest of 4% annually, payable within a year, convertible to |
|
|
|
|
|
| ||
common stock at a discount of 40% of the lowest traded price of the common stock during 45 trading days |
|
|
|
|
|
| ||
prior to the conversion date. Note is currently in default. |
|
| 18,260 |
|
|
| 18,260 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated September 30, 2017, bearing 10% interest, payable on demand, convertible to common stock at the discount |
|
|
|
|
|
|
|
|
of 35% of the lowest traded price of the common stock during 20 trading days prior to the conversion. Note is currently in default. |
|
|
|
|
|
|
|
|
|
| 12,000 |
|
|
| 12,000 |
| |
|
|
|
|
|
|
|
|
|
Promissory note, dated November 27, 2017, with principal amount of $85,000 and aggregate purchase price of $79,900 , bearing interest |
|
|
|
|
|
|
|
|
of 12% annually, payable within a year, convertible to common stock at the conversion price equal to the lower of (i) the closing sale price |
|
|
|
|
|
|
|
|
of the common stock on the principal market on the trading day immediately preceding the closing date, and (ii) 50% of either the |
|
|
|
|
|
|
|
|
lowest sale price for the common stock during the 20 consecutive trading days including and immediately preceding the conversion date |
|
|
|
|
|
|
|
|
Note is currently in default. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note, dated December 20, 2017, bearing interest of 12% annually, payable on September 20, 2018, convertible to |
|
|
|
|
|
|
|
|
common stock at a discount of 50% of the lowest two traded prices of the common stock during the 25 trading |
|
|
|
|
|
|
|
|
days prior to the conversion date. Note is currently in default |
|
| 68,686 |
|
|
| 68,686 |
|
with interest rate increased to 24%. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note, dated April 17, 2018, bearing interest of 8% annually, payable on October 17, 2018, convertible to |
|
|
|
|
|
|
|
|
common stock at $15. Note is currently in default |
|
| 67,916 |
|
|
| 67,916 |
|
with interest rate increased to 24%. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note, dated April 20, 2018, bearing interest of 12% annually, payable on April 20, 2019, convertible to |
|
|
|
|
|
|
|
|
common stock at a discount of 50% of the average closing bid of the common stock during the 10 trading |
|
|
|
|
|
|
|
|
days prior to the conversion date. Note is currently in default. |
|
| 50,000 |
|
|
| 50,000 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated April 30, 2018, bearing interest of 12% annually, payable on April 30, 2019, convertible to |
|
|
|
|
|
|
|
|
common stock at a discount of 50% of the average closing bid of the common stock during the 10 trading |
|
|
|
|
|
|
|
|
days prior to the conversion date. Note is currently in default. |
|
| 50,000 |
|
|
| 50,000 |
|
|
|
|
|
|
|
|
|
|
Promissory note, dated January 5, 2018, bearing interest of 10% annually, payable on July 5, 2018, convertible to |
|
|
|
|
|
|
|
|
common stock at a discount of 25% of the average of 5 lowest traded prices of the common stock during the 10 trading |
|
|
|
|
|
|
|
|
days prior to the conversion date. Note is currently in default. |
|
| 37,616 |
|
|
| 37,616 |
|
|
|
|
|
|
|
|
|
|
Convertible notes before debt discount |
|
| 324,058 |
|
|
| 324,058 |
|
|
|
|
|
|
|
|
|
|
Less unamortized debt discount |
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total outstanding convertible notes payable |
| $ | 324,058 |
|
|
| 324,058 |
|
The Company recorded $0 and $65,001in debt discount amortization during the nine months ended September 30, 2020 and 2019, respectively. The aggregate debt discount was fully amortized at December 31, 2019.
Accrued interest on the convertible notes totaled $159,234 and $103,769 at September 30, 2020 and December 31, 2019, respectively.
During the nine months ended September 30, 2020, the Company converted $16,522 of interest on convertible note into 137,681 shares of common stock. During the nine months ended September 30, 2019, the Company converted $140,054 in convertible note principal and $32,589 in interest ($172,643 total debt) into 500,284 shares of common stock (Note 5).
See Note 5 for details of warrants issued in connection with the above convertible notes.
11 |
(4) Derivative Instruments
The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of September 30, 2020 and December 31, 2019. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each convertible note and warrant is estimated using the Black-Scholes valuation model. The following weighted-average assumptions were used at September 30, 2020 and December 31, 2019:
|
| September 30, 2020 |
|
| December 31, 2019 |
| ||
Expected term |
| 1 | year |
| 1 | year | ||
Average volatility |
|
| 0 | % |
|
| 0 | % |
Dividend yield |
|
| - |
|
|
| - |
|
Risk-free interest rate |
| 0.05–1.48 | % |
| 0.05–1.48 | % |
The Company valued the conversion feature using the Black-Scholes valuation model. During the nine months ended September 30, 2020 the stock price for the Company fluctuated causing a change in the valuation of the derivatives. The strike price was affected due to the change of the stock price and the discounts given per the convertible note arrangements. The fair value of the derivative liability for all the notes that were convertible as of September 30, 2020 and December 31, 2019 amounted to $200,975 and $143,678, respectively.
(5) Equity
Common and Preferred Stock
The Company is authorized to issue 10,000,000,000 shares of common stock and 1,000,000 shares of preferred A (each share convertible on one for one base for common stock, no voting rights), 10,000 shares of preferred A-2 convertible into four times the sum of all shares of common stock issued and outstanding with the same voting rights), 1,000,000 shares of preferred B (each share converted into 10 shares of common stock and has 10 votes for any election) and 1,000 shares of preferred C class (each share is not convertible and has voting rights equal to four time the sum of total common stock shares issued and outstanding plus the total number of series B, A and A-2 that are issued and outstanding.)
During the nine months ended September 30, 2020, the Company issued 375,000 shares of common stock for directors’ compensation of $225,000 valued at par value on grant date. During the nine months ended September 30, 2019, the Company issued an aggregate of 193,750 shares of common stock for compensation of $77,500 valued at the stock price on grant date.
As of October 9, 2020, a reverse stock split in the ratio of 4,000-for-1 and the name change from Las Vegas Xpress, Inc. to Maptelligent, Inc. was effective. All share amounts in this filing have been adjusted retroactively to reflect the split.
12 |
During the nine months ended September 30, 2020, the Company issued 137,682 shares of common stock for $16,522 accrued interest conversion. During the nine months ended September 30, 2019, the Company issued 500,283 shares of common stock for note and interest conversion of $172,643.
There were no warrants exercised during the nine months ended September 30, 2020 and 2019.
Warrants
The Company accounted for the issuance of Warrants in conjunction with the issuance of convertible notes as an equity instrument and recognized the warrants under the Black-Scholes valuation model based on the Company’s market share price on the grant date.
The below table summarizes warrant activity during the nine months ended September 30, 2020 on a pre-split basis:
|
| Number of Shares |
|
| Weighted- Average Exercise Price |
| ||
Balances as of December 31, 2019 |
|
| 1,436 |
|
| $ | 750 |
|
Granted |
|
| - |
|
|
| - |
|
Exercised |
|
| - |
|
|
| - |
|
Forfeited |
|
| (1,436 | ) |
|
| - |
|
Balances as of September 30, 2020 |
|
| - |
|
| N/A |
|
The following table summarizes information relating to outstanding and exercisable warrants as of September 30, 2020:
Warrants Outstanding |
|
| Warrants Exercisable |
| ||||||||||||||
|
|
| Weighted Average |
|
|
|
|
|
|
| ||||||||
Number |
|
| Remaining Contractual |
|
| Weighted Average |
|
| Number |
|
| Weighted Average |
| |||||
of Shares |
|
| life (in years) |
|
| Exercise Price |
|
| of Shares |
|
| Exercise Price |
| |||||
| - |
|
|
| - |
|
|
| N/A |
|
|
| - |
|
|
| N/A |
|
(6) Subsequent Events
On October 9, 2020, a reverse stock split in the ratio of 4,000-for-1, a stock ticker change to MAPT, and a name change from Las Vegas Xpress, Inc. to Maptelligent, Inc. were effective.
The Company has evaluated events from September 30, 2020 through the date these financial statements were issued and determined there are no additional events requiring disclosure.
13 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Forward-Looking Statements
This Form 10-Q (“Quarterly Report”) contains forward-looking statements about the Company’s business, financial condition and prospects that reflect management’s assumptions and beliefs based on information currently available. There can be no assurance that the expectations indicated by such forward-looking statements will be realized. If any of management’s assumptions should prove incorrect, or if any of the risks and uncertainties underlying such expectations should materialize, our actual results may differ materially from those indicated by the forward- looking statements.
The key factors that are not within the Company’s control and that may have a direct bearing on operating results include, but are not limited to, managements’ ability to raise capital in the future, the retention of key employees and changes in the regulation of our industry, as well as the risk factors identified in the Company’s filings.
When used in this Report, words such as, “believes,” “expects,” “intends,” “plans,” “anticipates,” “estimates” and similar expressions are intended to identify and qualify forward-looking statements, although there may be certain forward-looking statements not accompanied by such expressions. However, the forward-looking statements contained herein are not covered by the safe harbors created by Section 21E of the Securities Exchange Act of 1934.
The following discussion should be read in conjunction with our condensed financial statements and notes thereto included elsewhere herein.
For purposes of this Quarterly Report, “Maptelligent,” “we,” “our,” “us,” or similar references refers to Maptelligent, Inc, unless the context requires otherwise.
Business Overview
We are a Nevada corporation, originally formed as a Utah corporation under the name State Cycle, Inc. on August 7, 1974. We moved the corporation to the state of Nevada and changed our name to X Rail Enterprises, Inc. on November 5, 2015, at which time our primary business changed from mining to rail transportation, passenger excursions, rail car construction and rail related operations and services. Effective November 4, 2017, we changed our name to Las Vegas Xpress, Inc. On October 9, 2020 and pursuant to approval from FINRA, the Company effected a 4000-to-1 reverse stock split, changed its name to Maptelligent, and obtained the new ticker symbol “MAPT.”
We are on a mission to save lives through our novel use of geospatial technology. Our goal is to transform how data and information are accessed by those who need it most during a time of crisis, namely first responders. Our solution integrates disparate data from sensors, cameras, alarms, access control and accountability systems creating actionable intelligence by presenting their location within a building and by visualizing the data and information they provide on an intuitive map interface. We provide a geographic platform for first responders to access site specific information enhancing situational awareness while en route and upon arrival to an incident scene. This quick access to pertinent information shortens the time it takes for tactical action thereby mitigating additional life and property threat exposure. Our geocentric system serves as a common operating picture for all stakeholders involved in maintaining and protecting physical structures and venues. Through partnerships with industry leaders in physical security technology, our solutions act as the data integration platform for visualizing information produced by partner's technologies. Our solution serves a large market of organizations and entities who are often at risk from threats and emergency incidents, including schools, universities, hospitals, shopping malls, sporting events, commercial enterprises and ports.
Our customers begin their solution journey by uploading a building floor plan via a PDF file to a hosted solution in the cloud. This low-touch and low-cost solution allows users to quickly share site specific details with public safety. Our customers seeking to share additional relevant information and data are able to use our content management cloud services making it accessible anywhere on any device with permission. We offer a suite of maps and applications providing customers the ability to maintain and manage data in a mobile environment for public safety to create incident pre-plans associated with the building floor plan and for building engineers to manage maintenance schedules for critical elements of a building such as alarm panels, pull stations and fire extinguishers. We provide for our customers the ability to build high fidelity floor plans, safety assessments, and system integration services making the whole system complete and comprehensive.
GEOCommand Software
On April 13, 2020, the Company, under its former name Las Vegas Xpress Inc., entered into an asset purchase agreement with GEO command, Inc. a Florida corporation (“GEOcommand”), to acquire GEOcommand’s proprietary GEOcommand Software source code and the applicable access to operate such software (the “GEOcommand Software”) in exchange for common stock in the Company, such that the shares issued to GEOcommand shall represent eighty percent (80%) of the post-closing shares of the total outstanding common stock of the Company. Additionally, GEOcommand agreed to loan to the Company the sum of $75,000 to be used by the Company to bring current it’s accounting past due fees, bring current the fees for listing on the OTC Markets Exchange under an OTCQB listing, fees to the State of Nevada to remain current as a Nevada business, filing fees with FINRA, and fees and expenses required to create and file an S-1 registration statement in the future for an amount to raise at least $5 million (collectively, the “GEOcommand Transaction”). In connection with the GEOcommand Transaction, the Company intends to enter into a licensing agreement with GEOcommand for the exclusive, unlimited and world-wide use of the GEOcommand Software in exchange for $1,000,000. As of the date of this report, none of these above actions have been executed yet, as various provisions of the underlying contract have not been fulfilled. The timing of the satisfaction of these events is currently unknown.
14 |
Following the World Trade Center attack in 2001, Albert Koenigsberg, used his extensive background in communication technologies and investigated additional technologies that could make the response efforts of emergency managers more streamlined. Hurricane Katrina presented many new problems for first responders, so Mr. Koenigsberg attended a series of meetings to better understand the communication “gaps” that our responders identified. Following Hurricane Katrina Mr. Koenigsberg decided to take a pro-active position to these gaps and started GEOcommand, a company focused on the research and development of new world technologies dedicated to the safety and security of people and the places they congregate. With the Sandy Hook School shooting, the Aurora Theater attack, the Boston Marathon bombing, the horrific events that have taken place in 2015 Paris shootings, 2016 Orlando nightclub shooting and the Marjory Stoneman Douglas High School in Parkland, Florida (which was only 10 miles from his office in Boca Raton), Mr. Koenigsberg continued to pursue the creation of an interoperable method of sharing critical in-building information with our first responders. Following the 2017 Las Vegas shooting during the Harvest Music Festival, it was evident the problem of data sharing between our public servants needed to be solved. The current COVID-19 pandemic further identified the need for horizontal and vertical data sharing between hospitals and first responders worldwide.
GEOcommand has pioneered the development of their in-building intelligent real time, location-specific GIS platform and has invested over $8 million in the preparation of the GEOcommand Software. The GEOcommand Software is a site-specific mapping platform that provides a real time view utilizing the Esri ArcGIS, a geographic information software, for first responders to visualize the building floor plans, locations of critical assets such as electrical shutoff, water main valves, gas lines, metal detectors, door access controls and cameras before they arrived on scene. Researchers determined that upon arriving on scene, first responders were first required to obtain basic information on the infrastructure of the building or the location of the perpetrator. The GEOcommand, Software suite allows first responders to review the site en route to the scene and before entering the building which helps save lives and property.
Following the GEOcommand Transaction, the Company will be able to provide a multi-layer geographic information system which can serve as the common situational awareness tool for all community services, including fire, police, public works, local utility companies, community planners, and tax assessors. These solutions can act as the “heart” and “soul” for “Smart City Initiatives” both large and small. All products are scalable by design and encourage data sharing across multiple jurisdictions. Our technologies also encourage a public/private partnership for local, state, and national business enterprises the ability to provide the local responder agency the ability to assess an event while en route to an incident.
Critical Accounting Policies
The preparation of our condensed financial statements and notes thereto requires management to make estimates and assumptions that affect the amounts and disclosures reported within those financial statements. On an ongoing basis, management evaluates its estimates, including those related to impairment of long-lived assets, contingencies, litigation and income taxes. Management bases its estimates and judgments on historical experiences and on various other factors believed to be reasonable under the circumstances. Actual results under circumstances and conditions different than those assumed could result in differences from the estimated amounts in the financial statements. Please refer to Note 1 to the accompanying financial statements for a more detailed description of our critical accounting policies. There have been no material changes to these policies during the fiscal year.
15 |
Results of Operations for the Three Months Ended September 30, 2020 as Compared to the Three Months Ended September 30, 2019
The following is a comparison of the results of operations for the three months ended September 30, 2020 and 2019:
|
| Three months ended |
|
|
|
|
| |||||||||
|
| September 30, |
|
| September 30, |
|
|
|
|
|
|
| ||||
|
| 2020 |
|
| 2019 |
|
| $ Change |
|
| % Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | - |
|
| $ | - |
|
| $ | - |
|
|
| 0.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and payroll taxes |
| $ | 506,473 |
|
| $ | 76,250 |
|
| $ | 430,223 |
|
|
| 564.2 | % |
Selling, general and administrative |
|
| 25,455 |
|
|
| 4,634 |
|
|
| 20,821 |
|
|
| 449.3 | % |
Professional fees |
|
| 17,900 |
|
|
| 45,747 |
|
|
| (27,847 | ) |
|
| -60.9 | % |
Total expenses |
|
| 549,828 |
|
|
| 126,631 |
|
|
| 423,197 |
|
|
| 334.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
| (549,828 | ) |
|
| (126,631 | ) |
|
| (423,197 | ) |
|
| 334.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess derivative liability expense |
|
|
|
|
|
|
|
|
|
| - |
|
|
| 0.0 | % |
Interest expense |
|
| (13,151 | ) |
|
| (50,606 | ) |
|
| 37,455 |
|
|
| -74.0 | % |
Gain (loss) on change in value of derivative liability |
|
| 624,859 |
|
|
| 34,699 |
|
|
| 590,160 |
|
|
| 1700.8 | % |
Total other income (expense) |
|
| 611,708 |
|
|
| (15,907 | ) |
|
| 627,615 |
|
|
| -3945.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations before provision for income taxes |
|
| 61,880 |
|
|
| (142,538 | ) |
|
| 204,418 |
|
|
| -143.4 | % |
Provision for income taxes |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 0.0 | % |
Net income (loss) |
| $ | 61,880 |
|
| $ | (142,538 | ) |
| $ | 204,418 |
|
|
| -143.4 | % |
Revenue
During the three months ended September 30, 2020, the Company did not generate any revenue, as it was in the process of transitioning to Maptelligent, Inc. and revising its business and operations. During the three months ended September 30, 2019, the Company didn’t generate any revenue.
Operating Expenses
Compensation expense increased by $430,223, or 564.2% during the three months ended September 30, 2020 as compared to the three months ended September 30, 2019. The increase in compensation expense was primarily due to higher payroll and increased employees during such period in 2020. Selling, general and administrative expenses increased by $20,821, or 449.3%, during the three months ended September 30, 2020 as compared to the same period in 2019 primarily due to increase in office expenses. Professional fees decreased by $27,847, or 60.9%, during the three months ended September 30, 2020 as compared to the same period in 2019, as Company used less consulting and legal services.
Other (Expense) Income
Interest expense decreased by $37,455, or 74.0% during the quarter ended September 30, 2020 as compared to the same period in 2019 due to lower convertible promissory notes in 2020 and debt discount amortization during the three months ended September 30, 2019 (fully amortized at December 31, 2019). During the three months ended September 30, 2020, change in fair value of derivative liability increased by $590,160 or 1,700.8%.
16 |
Results of Operations for the Nine Months Ended September 30, 2020 as Compared to the Nine Months Ended September 30, 2019
The following is a comparison of the results of operations for the nine months ended September 30, 2020 and 2019:
|
| Nine months ended |
|
|
|
|
| |||||||||
|
| September 30, |
|
| September 30, |
|
|
|
|
| ||||||
|
| 2020 |
|
| 2019 |
|
| $ Change |
|
| % Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | - |
|
| $ | - |
|
| $ | - |
|
|
| 0 |
|
Cost of sales |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 0 |
|
Gross profit (loss) |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and payroll taxes |
| $ | 620,723 |
|
| $ | 306,250 |
|
| $ | 314,473 |
|
|
| 102.7 | % |
Selling, general and administrative |
|
| 45,593 |
|
|
| 37,785 |
|
|
| 7,808 |
|
|
| 20.7 | % |
Professional fees |
|
| 18,500 |
|
|
| 148,200 |
|
|
| (129,700 | ) |
|
| -87.5 | % |
Total expenses |
|
| 684,816 |
|
|
| 492,235 |
|
|
| 192,581 |
|
|
| 39.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
| (684,816 | ) |
|
| (492,235 | ) |
|
| (192,581 | ) |
|
| 39.1 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess derivative liability expense |
|
| - |
|
|
|
|
|
|
| - |
|
|
| 0.0 | % |
Interest expense |
|
| (41,815 | ) |
|
| (130,779 | ) |
|
| 88,964 |
|
|
| -68.0 | % |
Gain (loss) on change in value of derivative liability |
|
| (57,297 | ) |
|
| 171,684 |
|
|
| (228,981 | ) |
|
| -133.4 | % |
Total other income (expense) |
|
| (99,112 | ) |
|
| 40,905 |
|
|
| (140,017 | ) |
|
| -342.3 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from operations before provision for income taxes |
|
| (783,928 | ) |
|
| (451,330 | ) |
|
| (332,598 | ) |
|
| 73.7 | % |
Provision for income taxes |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Net income (loss) |
| $ | (783,928 | ) |
| $ | (451,330 | ) |
| $ | (332,598 | ) |
|
| 73.7 | % |
Revenue
During the nine months ended September 30, 2020, the Company did not generate any revenue, as it was in the process of transitioning to Maptelligent, Inc. and revising its business and operations. During the nine months ended September 30, 2019, the Company didn’t generate any revenue.
Operating Expenses
Compensation expense increased by $314,473, or 102.7% during the nine months ended September 30, 2020 as compared to the nine months ended September 30, 2019. The increase in compensation expense was primarily due to higher payroll and increased employees during such period in 2020. Selling, general and administrative expenses increased by $7,808, or 20.7%, during the nine months ended September 30, 2020 as compared to the same period in 2019 primarily due to increase in office expenses. Professional fees decreased by $129,700, or 87.5%, during the nine months ended September 30, 2020 as compared to the same period in 2019, as Company used less consulting and legal services.
Other (Expense) Income
Interest expense decreased by $88,964, or 68.0% during the nine months ended September 30, 2020 as compared to the same period in 2019 due to lower convertible promissory notes in 2020 and debt discount amortization during the nine months ended September 30, 2019 (fully amortized at December 31, 2019). During the nine months ended September 30, 2020, change in fair value of derivative liability decreased by $228,981 or 133.4%.
17 |
Liquidity and Capital Resources
Liquidity is the ability of a company to generate funds to support asset growth, satisfy disbursement needs, maintain reserve requirements and otherwise operate on an ongoing basis. The Company has no operating revenues and is currently dependent on debt financing and sale of equity to fund operations.
As shown in the accompanying financial statements, the Company has a net loss of $783,928 for the nine months ended September 30, 2020, and a net loss of $451,330 for the nine months ended September 30, 2019. The Company also has an accumulated deficit of $24,180,483 and a negative working capital of $4,306,070 as of September 30, 2020, which includes outstanding convertible notes payable $324,058. Management believes that it will need additional equity or debt financing to be able to implement its business plan. Given the lack of significant revenue, capital deficiency and negative working capital, there is substantial doubt about the Company’s ability to continue as a going concern.
We believe that the successful growth and operation of our business is dependent upon our ability to do the following:
| • | obtain adequate sources of debt or equity financing to fund our business; and |
| • | manage or control working capital requirements by controlling operating expenses. |
Management is attempting to raise additional equity and debt to fund our business which will sustain operations until it can market its services and achieve profitability. The successful outcome of future activities cannot be determined at this time and there are no assurances that, if achieved, the Company will have sufficient funds to execute its intended business plan or generate positive operating results.
Cash Flows
Net cash used in operating activities for the nine months ended September 30, 2020 and 2019 were $295,577 and $89,055, respectively. Cash used in operating activities for the nine months ended September 30, 2020 and 2019 were primarily due to net loss of $783,928 and $451,330, respectively. During the nine months ended September 30, 2020, the net loss was adjusted by $225,000 in stock issued for compensation, $206,054 in changes in operating assets and liabilities and change in fair value of derivative liability of $57,297. During the nine months ended September 30, 2019, the net loss included significant non-cash expenses of $77,500 in stock issued for compensation, $65,001 in debt discount amortization, and $171,684 in gain on change of derivative liability, as well as $391,458 in changes in operating assets and liabilities. There were no investing activities during the nine months ended September 30, 2020 and 2019.
Net cash provided by financing activities for the nine months ended September 30, 2020 amounted to $309,429 which consisted of $309,429 in proceeds from a short-term loan from a related party. Net cash provided by financing activities for the nine months ended September 30, 2019 was $85,981, which consisted of $86,082 in proceeds from related party notes payable, proceeds from notes payable of $1,546 and repayments on notes payable of $1,647.
Description of Indebtedness
For a complete description of our outstanding debt as of September 30, 2020 and December 31, 2019, see Notes 2 and 3 to the financial statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.
18 |
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures and Changes in Internal Control over Financial Reporting
Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) as of September 30, 2020. In designing and evaluating our disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applied its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on this evaluation, our chief executive officer and chief financial officer concluded that, as of September 30, 2020, our disclosure controls and procedures were not effective.
Management’s Responsibility for Financial Statements
Our management is responsible for the integrity and objectivity of all information presented in this Quarterly Report on Form 10-Q. The financial statements were prepared in conformity with accounting principles generally accepted in the United States of America and include amounts based on management’s best estimates and judgments. Management believes the financial statements fairly reflect the form and substance of transactions and that the financial statements fairly represent the Company’s financial position and results of operations.
Changes in Internal Control Over Financial Reporting
There were no changes during the nine months ended September 30, 2020 in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting, other than the following:
On September 15, 2020 Wanda Witoslawski resigned as CFO of Maptelligent, Inc., formerly known as Las Vegas Xpress, Inc. Richard Ziccardi was appointed by the Board of Directors as a new CFO effective October 9, 2020.
19 |
We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations and there is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.
As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the three months ended September 30, 2020, the Company issued shares of its common stock as follows:
| • | 111,390 shares of common stock issued for interest conversion of $13,368. |
Item 3. Default Upon Senior Securities
As of September 30, 2020, we are in default on certain convertible promissory notes:
| • | Promissory note dated December 20, 2017 payable on September 20, 2018 to Auctus Fund, LLC with outstanding balance of $68,686. |
| • | Promissory note dated January 5, 2018 payable on July 5, 2018 to GPL Ventures LLC with outstanding balance of $37,616. |
| • | Promissory note dated April 18, 2018 payable on October 17, 2018 to L2 Capital, LLC with outstanding balance of $67,916. |
| • | Promissory note dated June 2, 2017 payable on June 2, 2018 to East Shore Equities with outstanding balance of $18,260. |
| • | Promissory note dated September 30, 2017 payable on September 30, 2018 to Vortex Capital with outstanding balance of $12,000. |
| • | Promissory note dated November 27, 2017 payable on November 27, 2018 to EMA Financial, LLC with outstanding balance of $19,580. |
| • | Promissory note dated April 20, 2018 payable on April 20, 2019 to BGR Government Affairs with outstanding balance of $50,000. |
| • | Promissory note dated April 30, 2018 payable on April 30, 2019 to Albee There Too, LLC with outstanding balance of $50,000. |
Item 4. Mine Safety Disclosures
Not applicable to our Company.
None
20 |
Exhibit No. |
| Description |
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
| |
|
|
|
|
|
|
EX-101.INS |
| XBRL INSTANCE DOCUMENT |
|
|
|
EX-101.SCH |
| XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT |
|
|
|
EX-101.CAL |
| XBRL TAXONOMY EXTENSION CALCULATION LINKBASE |
|
|
|
EX-101.DEF |
| XBRL TAXONOMY EXTENSION DEFINITION LINKBASE |
|
|
|
EX-101.LAB |
| XBRL TAXONOMY EXTENSION LABELS LINKBASE |
|
|
|
EX-101.PRE |
| XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE |
21 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: November 23, 2020 | Maptelligent, Inc. |
| |
|
|
|
|
| By: | /s/ Albert Koenigsberg |
|
|
| Chief Executive Officer (Principal Executive Officer) |
|
|
|
|
|
Date: November 23, 2020 |
|
|
|
| By: | /s/ Richard Ziccardi |
|
|
| Chief Financial Officer (Principal Financial Officer) |
|
22 |