NOTES TO UNAUDITED INTERIM FINANCIAL STATEMENTS
NOTE 1 - BASIS OF PRESENTATION
The accompanying unaudited interim financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission for the presentation of interim financial information, but do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. The accompanying unaudited interim financial statements should be read in conjunction with the December 31, 2015 financial statements that were filed in our annual report on Form 10-K. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three-month and six-month periods ended June 30, 2016 are not necessarily indicative of the results that may be expected for the year ended December 31, 2016.
Accounting for Derivative Instruments
The Company accounts for derivative instruments in accordance with ASC Topic 815, Derivatives and Hedging (ASC 815) and all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet.
The Company uses estimates of fair value to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the Company's policy in estimating fair values is to first look at observable market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads (including for the Company's liabilities), relying first on observable data from active markets. Additional adjustments may be made for factors including liquidity, credit, bid/offer spreads, etc., depending on current market conditions. Transaction costs are not included in the determination of fair value. When possible, the Company seeks to validate the model's output to market transactions. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above. Changes in fair value are recognized in the period incurred as either gains or losses.
Fair Value of Financial Instruments
ASC 820, Fair Value Measurements (ASC 820) and ASC 825, Financial Instruments (ASC 825), requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value:
Level 1
- Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level 2
- Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level 3
- Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
7
The carrying values of cash, accounts payable, and accrued liabilities approximate fair value. Pursuant to ASC 820 and 825, the fair value of cash is determined based on "Level 1" inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
The following table sets forth by level within the fair value hierarchy the Company's financial assets and liabilities that are measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
| |
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|
Total
|
June 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
$
|
|
|
$
|
|
|
$
|
28,696
|
|
$
|
28,696
|
|
|
|
|
|
|
|
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
$
|
|
|
$
|
|
|
$
|
20,225
|
|
$
|
20,225
|
NOTE 2- GOING CONCERN
The Companys unaudited interim financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has an accumulated deficit and no cash flows from operating activities at June 30, 2016. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about the Companys ability to continue as a going concern.
In order to continue as a going concern, the Company will need, among other things, additional capital resources. Managements plans focus is on a variety of strategic acquisitions in service, agriculture and industrial companies to compliment and grow Astika Holdings, Inc.s business. The Company is positioning to capture the next wave of growth companies from Asia. As the centerpieces for Astika Holdings in Asia, the focus is on rapid economic growth and increased foreign investment sector companies which management believes is poised for accelerated economic growth with national modernization. Astikas planned focus is also on adding value through successful project development, efficient operations, and opportunistic acquisitions while maintaining a low risk profile through project diversification, astute financial management and operating in secure jurisdictions. Managements plan to obtain such resources for the Company include (i) obtaining capital from management and significant stockholders sufficient to meet its minimal operating expenses; (ii) obtaining funding from outside sources through the sale of its debt and/or equity securities; and (iii) completing a merger with or acquisition of an existing operating company. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.
NOTE 3 - CORRECTION OF PRIOR YEAR INFORMATION
During the audit of the Companys financial statements for the year ended December 31, 2015, the Company identified an error in the accounting and presentation of advances due to a related party in 2014. The advances due to related party should have been shown as $0 and there should have been a convertible note payable in the amount of $31,500 presented, resulting in adjustments to previously reported financial statements of the Company for the year ended December 31, 2014. In accordance with the SEC's Staff Accounting Bulletin Nos. 99 and 108 (SAB 99 and SAB 108), the Company evaluated this error and, based on an analysis of quantitative and qualitative factors, determined that the error was immaterial to the prior reporting period. However, if the adjustments to correct the cumulative effect of the above error had been recorded in the three and six months ended June 30, 2015, the Company believes the impact would have been significant and would impact comparisons to prior periods. Therefore, as permitted by SAB 108, the Company corrected, in the current filing, previously reported results for the three and six months ended June 30, 2015.
8
The following tables present the impact of the correction in the financial statements for the three and six months ended June 30, 2015:
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
| |
|
|
Three Months
Ended
June 30, 2015
|
|
|
|
|
Three Months
Ended
June 30, 2015
|
|
|
As Reported
|
|
Adjustments
|
|
|
As Adjusted
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
Selling, general & administrative
|
|
$
|
47,200
|
|
$
|
-
|
|
$
|
47,200
|
Total Operating Expenses
|
|
|
47,200
|
|
|
-
|
|
|
47,200
|
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS
|
|
|
(47,200)
|
|
|
-
|
|
|
(47,200)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
Gain on derivative
|
|
|
-
|
|
|
3,152
|
|
|
3,152
|
Interest expense, net
|
|
|
(16)
|
|
|
(10,500)
|
|
|
(10,516)
|
Total Other Income (Expense)
|
|
|
(16)
|
|
|
(7,348)
|
|
|
(7,364)
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(47,216)
|
|
$
|
(7,348)
|
|
$
|
(54,564)
|
|
|
|
|
|
|
|
|
| |
|
|
Six Months
Ended
June 30, 2015
|
|
|
|
|
Six Months
Ended
June 30, 2015
|
|
|
As Reported
|
|
Adjustments
|
|
|
As Adjusted
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
Selling, general & administrative
|
|
$
|
49,610
|
|
$
|
-
|
|
$
|
49,610
|
Total Operating Expenses
|
|
|
49,610
|
|
|
-
|
|
|
49,610
|
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS
|
|
|
(49,610)
|
|
|
-
|
|
|
(49,610)
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
Gain on derivative
|
|
|
-
|
|
|
3,152
|
|
|
3,152
|
Interest expense, net
|
|
|
(31)
|
|
|
(10,500)
|
|
|
(10,531)
|
Total Other Income (Expense)
|
|
|
(31)
|
|
|
(7,348)
|
|
|
(7,379)
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(49,641)
|
|
$
|
(7,348)
|
|
$
|
(56,989)
|
9
STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
| |
|
|
Six Months
Ended
June 30, 2015
|
|
|
|
|
Six Months
Ended
June 30, 2015
|
|
|
As Reported
|
|
Adjustments
|
|
|
As Adjusted
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(49,641)
|
|
$
|
(7,348)
|
|
$
|
(56,989)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt issuance costs
|
|
|
-
|
|
|
10,500
|
|
|
10,500
|
Gain on derivative
|
|
|
-
|
|
|
(3,152)
|
|
|
(3,152)
|
Changes in operating assets & liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
49,641
|
|
|
-
|
|
|
49,641
|
NET CASH USED IN
OPERATING ACTIVITIES
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
-
|
|
|
-
|
|
|
-
|
CASH, BEGINNING OF PERIOD
|
|
|
-
|
|
|
-
|
|
|
-
|
CASH, END OF PERIOD
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Debt discount due to derivative liabilities
|
|
$
|
-
|
|
$
|
31,500
|
|
$
|
31,500
|
NOTE 4 - LOAN TRANSACTION
The Company purchased a recorded music compilation from EuGene Gant for a purchase price of $5,000 pursuant to a Bill of Sale and Assignment dated June 15, 2012, an Exclusive Songwriter Agreement dated June 15, 2012, and a Promissory Note that the Company concurrently executed and delivered to him on the same date with a June 15, 2013 maturity date. The Company made payments to Mr. Gant in the amount of $4,000 as of June 15, 2013, and the remaining $1,000 principal amount under Promissory Note bears interest at five percent (5%) per annum. There is one remaining principal installment payment in the amount of $1,000 due as of the June 15, 2013 maturity date. Accrued and unpaid interest on the Promissory Note is also due in the amount of $32 and $31 for the six-month periods ended June 30, 2016, and 2015, respectively. As of June 30, 2016 and December 31, 2015, total outstanding short-term debt is $1,317 and $1,285, respectively, and the loan is in default.
The songwriter agreement expired on June 15, 2014 and the Company did not renew.
On October 22, 2015, Artfield Investment paid $2,100 in expenses on behalf of the Company. This loan is unsecured, due on demand, and carries no interest. At June 30, 2016 and December 31, 2015, the total amount owed was $2,100 and $2,100, respectively.
10
NOTE 5 - RELATED PARTY TRANSACTIONS
The Company has entered into transactions with the related party, IQ Acquisition (NY), Ltd, owned by Mr. Richards, the CEO of the Company. IQ Acquisition (NY), Ltd, the major shareholder of the Company, has paid expenses on behalf of the Company in the amount of $40,734 as of June 30, 2016 and $21,319 at December 31, 2015. The advances are unsecured, payable on demand and carry no interest.
The Company does not own or rent property. The office space is provided by an officer at no charge.
NOTE 6 - MATERIAL CONTRACTS
On June 4, 2015, Artfield Investment RD, Inc. is contracted to provide restructuring consulting services to the Company for $45,000. Consultation fee shall be payable $22,500 in cash at the time of signing (June 4, 2015), and the remaining fee of $22,500 to be paid through unrestricted shares. The entire $45,000 was due upon signing the agreement, and was recorded as a liability. The shares have not been issued as of the reporting date.
NOTE 7 - EQUITY TRANSACTIONS
The Company has authorized 10,000,000 shares of Preferred Stock and 140,000,000 shares of Common Stock at par value of $0.001. At June 30, 2016 and December 31, 2015, the Company had 11,626,857 shares of common stock issued and outstanding. No preferred shares have been issued.
On December 3, 2015, the Company issued 549,107 common shares in the conversion of $7,611 ($7,000 principal and $611 interest) in debt to LG Capital Funding. LLC at $0.014 per share, as calculated per the loan agreement. (See Note 8 - Convertible Note Payable and Note 9 - Derivative Liability)
On March 10, 2016, the Company filed an Amendment to the Articles of Incorporation breaking out the Preferred Stock into Series A, B, C, D, E, F, G, H, I, J, K, and L, with the series designation of each issuance of preferred stock set forth by the Board of Directors at the time of issuance.
NOTE 8 - CONVERTIBLE NOTE PAYABLE
During October 2014, the Company issued an 8.0% convertible debenture for $31,500 in cash. The convertible debenture accrues interest at 8.0% per annum, is unsecured, due in one year from the date of issuance and is convertible into shares of the Companys common stock after 180 days at the option of the holder at a rate equal to 55% of the lowest trading price of the Companys common stock out of the last 20 trading trades including the date of conversion.
During December 2015, the holder of the convertible debenture elected to convert $7,000 in principal into 549,107 shares of the Companys common stock, or a conversion price of $0.014 per share.
The balance of the convertible debenture at June 30, 2016 and December 31, 2015 was $24,500 and $24,500, respectively. The amount of accrued interest due at June 30, 2016 is $3,332, with $2,355 at December 31, 2015
As a result of the variable conversion rate, the conversion option embedded in this instrument is classified as a liability in accordance with ASC 815 as of the date the note became convertible in 2015 and the Company recognized a debt discount of $31,500. During the year ended December 31, 2015, the Company recognized $31,500 of interest expense from the amortization of the debt discount.
Per the convertible agreement, upon an event of default, interest shall accrue at a default rate of 24% per annum or, if that rate is exorbitant or not permitted by current law, then at the highest rate of interest permitted by law. As of June 30, 2016, the loan was in default.
11
NOTE 9 - DERIVATIVE LIABILITY
The Company analyzed the conversion option embedded in the convertible debenture for derivative accounting consideration under ASC 815 and determined that the embedded instrument should be classified as a liability and recorded at fair value due to the variable conversion prices. The fair value of the conversion options was determined to be $52,267 as of the issuance date using a Black-Scholes option-pricing model. Upon the date of issuance of the convertible debenture, $31,500 was recorded as debt discount and $20,767 was recorded as day one loss on derivative liability.
During December 2015, the holder of the convertible debenture elected to convert $7,000 in principal of the convertible debenture into 549,107 shares of the Companys common stock. As a result, $7,072 of derivative liability was extinguished through a charge to paid-in capital.
During the six months ended June 30, 2016 and 2015, $8,471 was recorded as a loss, and $3,152 was recorded as a gain, on mark-to-market of the conversion options, respectively.
The following table summarizes the change in the derivative liability during the six months ended June 30, 2016:
|
| |
Balance, December 31, 2015
|
$
|
20,225
|
Loss on change in fair value
|
|
8,471
|
Balance, June 30, 2016
|
$
|
28,696
|
The Company valued its derivative liability using the Black-Scholes option-pricing model. Assumptions used during the six months ended June 30, 2016 include (1) risk-free interest rates of 0.25% and 0.26% (2) lives of 0.12 years, (3) expected volatility of 292% and 52%, (4) zero expected dividends, (5) conversion prices as set forth in the related instruments, and (6) the common stock price of the underlying share on the valuation dates.
NOTE 10 - SUBSEQUENT EVENTS
As per Note 4, the Company has entered into transactions with the related party, IQ Acquisition (NY), Ltd, owned by Mr. Richards, the CEO of the Company. IQ Acquisition (NY), Ltd, the major shareholder of the Company, has paid additional expenses on behalf of the Company in the amount of $58,530 between July 1, 2016 and June 5, 2017. The total due to the related party as of June 5, 2017 is $99,264. The advances are unsecured, payable on demand, and carry no interest.
During March 2017, the holder of the convertible debenture elected to convert $2,000 in principal and $834 in interest into 572,476 shares of the Companys common stock, at a conversion price of $0.00495 per share. The shares were issued on April 10, 2017.
12