The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
Note 1 - Organization and Basis of Presentation
Organization and Line of Business
Bravatek Solutions, Inc., a Colorado corporation (the “Company”), was incorporated on April 19, 2007, as eCrypt Technologies, Inc. Effective October 23, 2015, the Company changed its name to “Bravatek Solutions, Inc.” in order to better reflect the Company’s expanding operations and strategy. The Company’s business operations are oriented around the marketing and distribution of proprietary and allied security, defense and information security software, hardware and services (including telecom services). Products include software, hardware and services, and span a diverse variety of industries including, but not limited to, email security, user authentication, telecommunications and cyber breach protection. Bravatek is a security platform company offering services, software, tools and systems that it provides, develops, acquires or obtains through strategic marketing or other agreements. The Company began taking pre-orders of Tuitio, a consumer software product (protected by two issued patents and licensed by the Company) in the second quarter of 2018.
In December 2017, the Company entered into a Joint Venture Agreement (the “Agreement”) with DarkPulse Technologies, Inc. (“DarkPulse”), pursuant to which the parties formed a joint venture limited liability company in Delaware to develop, market and sell products and services based on DarkPulse’s patented BOTDA DarkPulse technology (the “Technology”) to be owned 40% by the Company and 60% by Dark Pulse (the “JV”). During the year ended December 31, 2018, the Company funded $89,450 to the JV which was written off in in its entirety at December 31, 2018.
In January of 2018, the Company acquired HelpComm, Inc., a Virginia corporation engaged in the provision of telecom services. These telecom services include cellular tower mapping and audits, ground audits, civil equipment installation, cellular site decommissioning, 3G/4G/5G installations, project/construction management, battery installation and maintenance, shelter and compound preventative maintenance, site cleanup, and other related services. On March 12, 2019, the Company and HelpComm entered into a Rescission, Settlement and Confidentiality Agreement with Mutual Releases; whereby the acquisition of HelpComm was fully rescinded as of January 1, 2018 resulting in a loss on rescinded acquisition of $150,000.
Basis of Presentation
The unaudited condensed consolidated financial statements are prepared by the Company, pursuant to the rules and regulations of the Securities Exchange Commission (“SEC”). The information furnished herein reflects all adjustments, consisting only of normal recurring adjustments, which in the opinion of management, are necessary to fairly state the Company’s financial position, the results of its operations, and cash flows for the periods presented. Certain information and footnote disclosures normally present in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America were omitted pursuant to such rules and regulations. The results of operations for the nine months ended September 30, 2019 are not necessarily indicative of the results expected for the year ending December 31, 2019.
Going Concern
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has recurring losses, an accumulated deficit of $37,833,451 and has a working capital deficit of $8,291,261 as of September 30, 2019, which raises substantial doubt about its ability to continue as a going concern.
The Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management has plans to seek additional capital through a private placement and public offering of its common stock. These plans, if successful, will mitigate the factors which raise substantial doubt about the Company’s ability to continue as a going concern. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.
Stock Split
On January 16, 2019, the Company affected a 10,000 for 1 reverse stock split. All common stock share and per share information has been retroactively adjusted to reflect this reverse stock split.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Note 2 – Summary of Significant Accounting Policies
Use of Estimates
The preparation of financial statements in conformity with U.S. 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 reporting period. The Company regularly evaluates estimates and assumptions. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected. Significant estimates in the accompanying financial statements include net realizable value of accounts receivable, estimated useful lives and potential impairment of property and equipment, the valuation of intangible assets, estimate of fair value of share-based payments and derivative liabilities, estimates of the valuation allowances on deferred tax assets and estimates of the probability and potential magnitude of contingent liabilities.
Advertising and Promotion
The Company expenses advertising costs as incurred. Advertising expenses for nine months ended September 30, 2019 and 2018 was $14,877 and $50,869, respectively.
Derivative Financial Instruments
The Company evaluates all of its agreements to determine if such instruments have derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes-Merton option pricing model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. As of September 30, 2019, and December 31, 2018, the Company’s only derivative financial instrument was an embedded conversion feature associated with convertible notes payable due to certain provisions that allow for a change in the conversion price based on a percentage of the Company’s stock price at the date of conversion.
Fair Value of Financial Instruments
At September 30, 2019 and December 31, 2018, the Company identified the following liabilities that are required to be presented on the balance sheet at fair value:
|
|
Fair Value
|
|
|
|
|
|
|
As of
|
|
|
Fair Value Measurements at
|
|
|
|
September 30,
|
|
|
September 30, 2019
|
|
Description
|
|
2019
|
|
|
Using Fair Value Hierarchy
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Conversion feature on convertible notes
|
|
$
|
4,440,863
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,440,863
|
|
|
|
Fair Value
|
|
|
|
|
|
|
As of
|
|
|
Fair Value Measurements at
|
|
|
|
December 31,
|
|
|
December 31, 2018
|
|
Description
|
|
2018
|
|
|
Using Fair Value Hierarchy
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Conversion feature on convertible notes
|
|
$
|
5,540,889
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,540,889
|
|
Revenue Recognition
Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ Topic 606 “), became effective for the Company on January 1, 2018. The Company’s revenue recognition disclosure reflects its updated accounting policies that are affected by this new standard. The Company applied the “modified retrospective” transition method for open contracts for the implementation of Topic 606. The Company had no significant post-delivery obligations; therefore, this new standard did not result in a material recognition of revenue on the Company’s accompanying financial statements for the cumulative impact of applying this new standard. The Company made no adjustments to its previously-reported total revenues, as those periods continue to be presented in accordance with its historical accounting practices under Topic 605, Revenue Recognition.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Revenue from licensing software is recognized under Topic 606 in a manner that reasonably reflects the delivery of its services and products to customers in return for expected consideration and includes the following elements:
·
|
executed contracts with the Company’s customers that it believes are legally enforceable;
|
·
|
identification of performance obligations in the respective contract;
|
·
|
determination of the transaction price for each performance obligation in the respective contract;
|
·
|
allocation of the transaction price to each performance obligation; and
|
·
|
recognition of revenue only when the Company satisfies each performance obligation.
|
After applying these five elements the Company’s recognizes licensed software revenue at the time the software is delivered or available to the customer, at which time the Company has no further obligations related to the sales contract with its customers.
Basic and Diluted Earnings Per Share
As of September 30, 2019, and 2018, there were warrants and options to purchase 2 and 2 shares, respectively, of common stock and the Company’s outstanding convertible debt is convertible into approximately 22,599,284 and 603,828 shares, respectively, of common stock. Diluted EPS excludes all dilutive potential common shares if their effect is anti-dilutive. The following table illustrates the computation of basic and diluted EPS for the three and nine months ended September 30, 2019 and 2018:
|
|
For the Three Months ended
September 30, 2019
|
|
|
For the Three Months ended
September 30, 2018
|
|
|
|
Net Income
(Loss)
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
|
Net Income
(Loss)
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
Basic EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) available to stockholders
|
|
$
|
(867,219
|
)
|
|
|
1,716,914
|
|
|
$
|
(0.51
|
)
|
|
$
|
141,778
|
|
|
|
938,491
|
|
|
$
|
0.15
|
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
603,828
|
|
|
|
-
|
|
Dilute EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) available to stockholders plus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assumed conversions
|
|
$
|
(867,219
|
)
|
|
|
1,716,914
|
|
|
$
|
(0.51
|
)
|
|
$
|
141,778
|
|
|
|
1,542,319
|
|
|
$
|
0.09
|
|
|
|
For the Nine Months ended
September 30, 2019
|
|
|
For the Nine Months ended
September 30, 2018
|
|
|
|
Net Income
(Loss)
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
|
NetIncome
(Loss)
|
|
|
Shares
|
|
|
Per Share
Amount
|
|
Basic EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) available to stockholders
|
|
$
|
(238,505
|
)
|
|
|
1,411,243
|
|
|
$
|
(0.17
|
)
|
|
$
|
(3,982,771
|
)
|
|
|
892,236
|
|
|
$
|
(4.46
|
)
|
Effect of Dilutive Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Dilute EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) available to stockholders plus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
assumed conversions
|
|
$
|
(238,505
|
)
|
|
|
1,411,243
|
|
|
$
|
(0.17
|
)
|
|
$
|
(3,982,771
|
)
|
|
|
892,236
|
|
|
$
|
(4.46
|
)
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Recent Accounting Pronouncements
In June 2018, the FASB issued Accounting Standards Update (“ASU”) ASU 2018-07, Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting , which simplifies the accounting for share-based payments granted to nonemployees for goods and services and aligns most of the guidance on such payments to nonemployees with the requirements for share-based payments granted to employees. ASU 2018-07 is effective on January 1, 2019. Early adoption is permitted. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfer of Assets Other than Inventory, which requires the recognition of the income tax consequences of an intra-entity transfer of an asset, other than inventory, when the transfer occurs. ASU 2016-16 is effective for interim and annual periods beginning after December 15, 2018, with early adoption permitted. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires lessees to recognize lease assets and lease liabilities on the balance sheet and requires expanded disclosures about leasing arrangements. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018 and interim periods in fiscal years beginning after December 15, 2018, with early adoption permitted. The adoption of this ASU did not have a material impact on the Company’s consolidated financial statements as the Company did not have any lease arrangements that were subject to this new pronouncement.
Management does not believe that any recently issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting pronouncements are issued, we will adopt those that are applicable under the circumstances.
Note 3 – Related Party Transactions
As of September 30, 2019, and December 31, 2018, included in accounts payable - related party is $500,529 and $367,432, respectively, for amounts owed to the Company’s CEO.
For the nine months ended September 30, 2019, the Company recognized revenue from DarkPulse Technology Holdings Inc., a former joint venture partner, of $85,750 which is included in Sales, related party on the financial statements. For the nine months ended September 30, 2018, the Company recognized revenue from Mile High Construction, a former joint venture partner, $24,837 which is included in Sales, related party on the financial statements.
Note 4 – Accrued Settlement
On July 3, 2019, the Company entered into a settlement agreement with Global in connection with the $400,000 note payable (See Note 5), whereby the Company agreed to pay $385,000 in cash and issue a convertible note payable for $95,000. The cash is to be paid $7,500 at the end of each calendar month with the unpaid balance accruing interest at 10% after one year. The convertible note accrues interest at 10% per annum after one year and is convertible into shares of common stock based on the average of the three lowest closing bid prices 10 days prior to conversion. If the Company does not make the required $7,500 monthly payments, it is required to issue a $5,000 convertible note, with term similar to the above, for each month the $7,500 payment is not made. As of September 30, 2019, the Company had not made any of the $7,500 monthly payments. In connection with this settlement, the Company recognized a loss on the settlement of debt of $80,000. The Company did not make any $7,500 payments for July and August of 2019 (making September’s $7,500 payment in October), and the Company is obligated to issue Global two $5,000 convertible notes for the July and August missed payments.
Note 5 – Notes Payable
Notes payable consisted of the following at September 30, 2019 and December 31, 2018:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Notes issued from May 18, 2010 to June 27, 2013 (A)
|
|
$
|
-
|
|
|
$
|
400,000
|
|
Notes issued from December 18, 2012 to May 30, 2013 (B)
|
|
|
199,960
|
|
|
|
199,960
|
|
Notes issued from July 12, 2013 to June 16, 2014 (C)
|
|
|
230,828
|
|
|
|
230,828
|
|
Total notes payable
|
|
$
|
430,788
|
|
|
$
|
830,788
|
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
(A) From May 18, 2010 through June 27, 2013, the Company issued in the aggregate $558,500 of unsecured notes payable to a Nevada corporation, lender and preferred shareholder of the Company (“Global”). The notes bear interest at 10%, compounded annually and $553,000 and $5,500 matured on November 30, 2014, and June 27, 2015, respectively. On February 16, 2015, the Company secured extensions on all of the notes that matured on November 30, 2014 through April 1, 2015, with no change in original terms of the agreement.
On June 15, 2015, Company entered into a Settlement Agreement and Partial Waiver and Release (the “Settlement Agreement”) with Global. Global owned 2,377,500 shares of the Company’s Series A Convertible Preferred Stock and is the holder of outstanding promissory notes in the original principal amount of $558,500, with accrued interest thereon due to Global of approximately $267,960 (the “Global Notes”) immediately prior to the Settlement Agreement. Pursuant to the Settlement Agreement, Global agreed to (1) waive interest due of $267,960 under the Global Notes and $158,500 of principal, such that only $400,000 of principal and interest would be considered outstanding as of the settlement agreement date, and (2) immediately return all of the Preferred Stock to the Company for cancellation, in consideration for the Company issuing 856 shares of common stock to Global. As of June 15, 2015, the note is payable on demand as part of the Settlement Agreement. As of September 30, 2019, and December 31, 2018, the note balance was $0 and $400,000, respectively. See Note 4.
(B) The Company issued five notes from December 18, 2012 to May 30, 2013 totaling $199,960 in unsecured notes payable to a third party. The notes bear an interest rate of 10%, compounded annually and matured from December 18, 2014 through May 30, 2015. On February 16, 2015, the Company secured a notes payable extension through April 1, 2015, with no change in original terms of the agreements. The notes payable was again extended on August 6, 2015, through January 1, 2016, with no change in original terms of the agreement. As of September 30, 2019, and December 31, 2018, the note balance was $199,960 and the notes are currently in default.
(C) The Company issued six notes from July 12, 2013 to June 16, 2014, totaling $230,828 in unsecured notes payable to a third party. The notes bear an interest rate of 10%, compounded annually and matured from July 12, 2014 through June 16, 2015. On February 16, 2015, the Company secured a notes payable extension through April 1, 2015, with no other changes in original terms of the agreements. The notes payable was again extended on August 6, 2015, through January 1, 2016, with no other changes in original terms of the agreements. As of September 30, 2019, and December 31, 2018, the note balance was $230,828 and the notes are currently in default.
Note 6 – Convertible Notes Payable
Convertible notes payable consisted of the following at September 30, 2019 and December 31, 2018:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Issued on December 19, 2014 for $156,000; accrues interest at 8% per annum; due December 19, 2015 (in default); convertible at 68% of the lowest closing price 20 days prior to conversion
|
|
$
|
121,767
|
|
|
$
|
135,371
|
|
Issued on May 1, 2017 for $50,000; accrues interest at 8% per annum; due May 1, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
50,000
|
|
|
|
50,000
|
|
Issued on May 1, 2017 for $50,000; accrues interest at 8% per annum; due May 1, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
50,000
|
|
|
|
50,000
|
|
Issued on May 1, 2017 for $17,500; accrues interest at 8% per annum; due May 1, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
17,500
|
|
|
|
17,500
|
|
Issued on May 1, 2017 for $25,000; accrues interest at 8% per annum; due May 1, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
25,000
|
|
|
|
25,000
|
|
Issued on May 3, 2017 for $29,700; accrues interest at 8% per annum; due May 3, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
-
|
|
|
|
29,700
|
|
Issued on May 3, 2017 for $25,300; accrues interest at 8% per annum; due May 3, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
-
|
|
|
|
25,300
|
|
Issued on May 3, 2017 for $22,000; accrues interest at 8% per annum; due May 3, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
-
|
|
|
|
22,000
|
|
Issued on June 8, 2017 for $140,750; accrues interest at 8% per annum; due June 8, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
140,750
|
|
|
|
140,750
|
|
Issued on June 8, 2017 for $140,750; accrues interest at 8% per annum; due June 8, 2018 (in default); convertible at 55% of the lowest closing price 20 days prior to conversion
|
|
|
140,750
|
|
|
|
140,750
|
|
Issued on December 26, 2017 for $120,750; accrues interest at 12% per annum; due June 26, 2018 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
-
|
|
|
|
8,750
|
|
Issued on January 26, 2018 for $184,000; accrues interest at 10% per annum; due January 26, 2019 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
130,567
|
|
|
|
150,000
|
|
Issued on April 2, 2018 for $45,000; accrues interest at 12% per annum; due October 2, 2018 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
45,000
|
|
|
|
45,000
|
|
Issued on May 11, 2018 for $215,000; accrues interest at 12% per annum; due May 11, 2019 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
215,000
|
|
|
|
215,000
|
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Issued on June 21, 2018 for $184,000; accrues interest at 12% per annum; due June 21, 2019 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
163,000
|
|
|
|
163,000
|
|
Issued on November 9, 2018 for $241,500; accrues interest at 10% per annum; due May 9, 2019 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
202,800
|
|
|
|
214,500
|
|
Issued on December 4, 2018 for $54,500; accrues interest at 10% per annum; due June 4, 2019 (in default); convertible at 60% of the average of the three lowest closing price 20 days prior to conversion
|
|
|
54,500
|
|
|
|
54,500
|
|
Issued on November 7, 2017 for $120,750; accrues interest at 10% per annum; due May 1, 2018 (in default); convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
105,750
|
|
|
|
105,750
|
|
Issued on January 29, 2018 for $84,525; accrues interest at 10% per annum; due January 29, 2019 (in default); convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
52,159
|
|
|
|
84,525
|
|
Issued on April 8, 2018 for $34,500; accrues interest at 10% per annum; due April 8, 2019 (in default); convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
34,500
|
|
|
|
34,500
|
|
Issued on May 22, 2018 for $52,969; accrues interest at 10% per annum; due May 22, 2019 (in default); convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
52,969
|
|
|
|
52,969
|
|
Issued on June 15, 2018 for $63,000; accrues interest at 10% per annum; due June 15, 2019 (in default); convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
63,000
|
|
|
|
63,000
|
|
Issued on December 11, 2018 for $59,000; accrues interest at 12% per annum; due December 11, 2019; convertible at 60% of the lowest closing price 25 days prior to conversion
|
|
|
59,000
|
|
|
|
59,000
|
|
Issued on April 8, 2019 for $105,000; accrues interest at 8% per annum; due April 8, 2020; convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
105,000
|
|
|
|
-
|
|
Issued on April 22, 2019 for $41,345; accrues interest at 12% per annum; due April 22, 2020; convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
41,345
|
|
|
|
-
|
|
Issued on April 30, 2019 for $16,100; accrues interest at 10% per annum; due April 30, 2020; convertible at 60% of the lowest closing price 25 days prior to conversion
|
|
|
16,100
|
|
|
|
-
|
|
Issued on May 15, 2019 for $52,500; accrues interest at 8% per annum; due May 15, 2020; convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
52,500
|
|
|
|
-
|
|
Issued on June 27, 2019 for $68,250; accrues interest at 8% per annum; due June 27, 2020; convertible at 60% of the lowest closing price 20 days prior to conversion
|
|
|
68,250
|
|
|
|
-
|
|
Issued on July 3, 2019 for $95,000; accrues interest at 10% per annum after one year; due July 3, 2020; convertible at 100% of the average of the three lowest closing price 10 days prior to conversion
|
|
|
105,000
|
|
|
|
-
|
|
Total convertible notes payable
|
|
|
2,112,207
|
|
|
|
1,886,865
|
|
Unamortized debt discount
|
|
|
(242,461
|
)
|
|
|
(471,020
|
)
|
Convertible notes payable, net
|
|
$
|
1,869,746
|
|
|
$
|
1,415,845
|
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
The following is a roll-forward of the Company’s convertible notes and related discounts for the nine months ended September 30, 2019:
|
|
Principal
|
|
|
Debt
|
|
|
|
|
|
|
Balance
|
|
|
Discount
|
|
|
Total
|
|
Balance, December 31, 2018
|
|
$
|
1,886,865
|
|
|
$
|
(471,020
|
)
|
|
$
|
1,415,845
|
|
New issuances
|
|
|
378,195
|
|
|
|
(378,195
|
)
|
|
|
-
|
|
Issuances for penalties
|
|
|
10,500
|
|
|
|
-
|
|
|
|
10,500
|
|
Conversions
|
|
|
(151,653
|
)
|
|
|
-
|
|
|
|
(151,653
|
)
|
Cash payment
|
|
|
(11,700
|
)
|
|
|
-
|
|
|
|
(11,700
|
)
|
Amortization
|
|
|
-
|
|
|
|
606,754
|
|
|
|
606,754
|
|
Balance, September 30, 2019
|
|
$
|
2,112,207
|
|
|
$
|
(242,461
|
)
|
|
$
|
1,869,746
|
|
Note 7 - Derivative Liability
The Company determined that the conversion features of the convertible notes represented embedded derivatives since the notes are convertible into a variable number of shares upon conversion. Accordingly, the notes are not considered to be conventional debt and the embedded conversion feature is bifurcated from the debt host and accounted for as a derivative liability. Accordingly, the fair value of these derivative instruments is recorded as liabilities on the balance sheet with the corresponding amount recorded as a discount to each note, with any excess of the fair value of the derivative component over the face amount of the note recorded as an expense on the issue date. Such discounts are amortized from the date of issuance to the maturity dates of the notes. The change in the fair value of the derivative liabilities are recorded in other income or expenses in the statements of operations at the end of each period, with the offset to the derivative liabilities on the balance sheet.
The Company uses a weighted average Black-Scholes option pricing model with the following assumptions to measure the fair value of derivative liability at September 30, 2019 and December 31, 2018:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Risk free rate
|
|
|
1.83
|
%
|
|
|
2.56
|
%
|
Volatility
|
|
|
304
|
%
|
|
|
231
|
%
|
Terms (years)
|
|
0.50 to 0.76
|
|
|
0.27 to 0.50
|
|
Dividend rate
|
|
|
0
|
%
|
|
|
0
|
%
|
The following table represents the Company’s derivative liability activity for the nine months ended September 30, 2019:
Derivative liability balance, December 31, 2018
|
|
$
|
5,540,889
|
|
Issuance of derivative liability during the period
|
|
|
654,205
|
|
Fair value of beneficial conversion feature of debt converted
|
|
|
(377,172
|
)
|
Change in derivative liability during the period
|
|
|
(1,377,059
|
)
|
Derivative liability balance, September 30, 2019
|
|
$
|
4,440,863
|
|
Loss on fair value of derivatives for the three and nine months ended September 30, 2019 and 2018 is comprised of:
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
Initial derivative expense
|
|
$
|
5,940
|
|
|
$
|
20,393
|
|
|
$
|
294,185
|
|
|
$
|
518,704
|
|
Fair value change in derivatives
|
|
|
521,861
|
|
|
|
(864,898
|
)
|
|
|
(1,377,059
|
)
|
|
|
(1,541,611
|
)
|
Loss (gain) on fair value of derivatives
|
|
$
|
527,801
|
|
|
$
|
(844,505
|
)
|
|
$
|
(1,082,874
|
)
|
|
$
|
(1,022,907
|
)
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Note 8- Stockholders’ Deficit
Common stock
On July 27, 2018, the Company amended its Articles of Incorporation in the State of Colorado to increase the authorized shares of common stock to 10,600,000,000 shares. During the nine months ended September 30, 2019, the Company issued:
|
·
|
1,216,865 shares of common stock for conversion of $151,653 of principal and $46,907 of accrued interest, for a total of $198,560; and
|
|
|
|
|
·
|
200,000 shares of common stock to a consultant valued at $50,000 for playing an instrumental part in assisting the Company with obtaining approval of contract vehicle on both the SEWP contract vehicle, as well as the GSA Schedule 70 IT contract vehicle. The value of the shares were based on the Company’s stock price on the grant date.
|
During the nine months ended September 30, 2018, the Company issued 145,099 shares of common stock for conversion of $1,121,691 of principal and $55,742 of accrued interest, for a total of $1,177,433, and the Company agreed to issue 2,500 shares of the Company’s common stock to Triton Funds, LP’s (“Triton”) affiliate, Triton Funds LLC. (See Note 9)
Stock Options
The following table summarizes activities related to stock options:
|
|
Number of Options
|
|
|
Weighted-Average Exercise Price per Share
|
|
|
Weighted-Average Remaining Life (Years)
|
|
Outstanding and exercisable at December 31, 2018
|
|
|
1
|
|
|
$
|
11,030,000
|
|
|
|
6.19
|
|
Outstanding and exercisable at September 30, 2019
|
|
|
1
|
|
|
$
|
11,030,000
|
|
|
|
5.79
|
|
The following table summarizes stock option information as of September 30, 2019:
Exercise Prices
|
|
|
Outstanding
|
|
|
Weighted Average
Contractual Life
|
|
Exercisable
|
|
$
|
75,000,000
|
|
|
|
-
|
|
|
2.38 Years
|
|
|
0
|
|
$
|
2,500,000
|
|
|
|
1
|
|
|
5.81 Years
|
|
|
1
|
|
Total
|
|
|
|
1
|
|
|
5.54 Years
|
|
|
1
|
|
Warrants
The following table summarizes the activity related to warrants:
|
|
Number of
Warrants
|
|
|
Weighted-Average
Exercise Price per
Share
|
|
|
Weighted-Average
Remaining Life
(Years)
|
|
Outstanding and exercisable at December 31, 2018
|
|
|
1
|
|
|
$
|
4,470,000
|
|
|
|
1.49
|
|
Outstanding and exercisable at September 30, 2019
|
|
|
1
|
|
|
$
|
4,470,000
|
|
|
|
0.99
|
|
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
Note 9 – Commitments and Contingencies
The Company is not a party to any significant pending legal proceedings other than as disclosed below, and no other such proceedings are known to be contemplated. No director, officer or affiliate of the Company, and no owner of record or beneficial owner of more than 5.0% of the securities of the Company, or any associate of any such director, officer or security holder is a party adverse to the Company or has a material interest adverse to the Company in reference to pending litigation.
On or about March 27, 2018, Global Capital Partners, LLC (“Global”) sent a demand for payment of amounts allegedly owed by the Company to Global pursuant to several promissory notes and threatening legal action. The Company retained Texas litigation counsel and responded to the demand letter. On or about March 1, 2019, Global filed a breach of contract complaint (the “Action”) against the Company in Travis County, Texas district court (case no. D-1-GN-19-001078). On July 3, 2019, the Company entered into a settlement agreement with Global, whereby Global agreed to dismiss the Action, and the Company agreed to pay $385,000 in cash and issue a convertible note payable to Global for $95,000. The cash is to be paid $7,500 at the end of each calendar month with the unpaid balance accruing interest at 10% after one year. The convertible note, which was issued to Global on July 3, 2019, accrues interest at 10% per annum and is convertible into shares of common stock based on the average of the three lowest closing bid prices 10 days prior to conversion. On or about July 10, 2019, Global dismissed the Action.
On September 7, 2018, the Company filed a claim against Liberated Solutions, Inc. d/b/the Go Eco Group and Brian Conway for breach of contract and other causes of action in the County Court No. 2 for Travis County, Texas (case no. C-1-CV-18-008488), seeking approximately $55,000 in damages. On November 2, 2018, the court entered judgment against the defendants in favor of the Company for $55,000 in damages, plus $4,244 in attorney’s fees. To date the Company has not received any payments toward the judgement from Go Eco Group or Brian Conway, and has written the receivable off as a loss. On or about October 11, 2019, the Company received payment from Liberated to satisfy the judgement.
On October 1, 2018, the Company filed a lawsuit against Mile High Construction seeking $134,900 in damages plus interest and attorney’s fees. To date the company has not received any payments toward the judgement from Mile High Construction.
During October of 2018, Adar Bays, LLC (“Adar”), one of the Company’s lenders holding approximately $636,371 in convertible notes, sent two demand letters to the Company noting the Company in default for the Company’s failure to (i) repay the notes at maturity, (ii) honor a partial conversion of the notes, and (iii) reserve sufficient shares for issuance upon conversion of the notes. The Company retained litigation counsel, which responded to Adar’s counsel, and on or about November 9, 2018, Adar’s manager and the Company’s CEO agreed to headline settlement terms. The parties reached a settlement agreement on or about December 3, 2018, in which Bravatek agreed to reserve 100,000,000 shares of common stock for issuance to Adar upon Adar’s conversion of its convertible notes.
Strategic Alliance Agreements
On September 5, 2017, the Company entered into a Strategic Alliance Agreement with DarkPulse Technology Holdings Inc. (“DarkPulse”), a New York corporation engaged in manufacturing hardware and software based on its BOTDA (Brillouin Optical Time Domain Analysis) technology, designating the Company as DarkPulse’s project-based partnership channel for government and non-governmental departments, agencies and units, for the purpose of promoting DarkPulse’s products, and pursuant to which DarkPulse will cross-promote the Company’s products and services, and the Company will be paid sales commissions for clients introduces to DarkPulse by the Company. On October 19, 2017, the Company entered into an Addendum (the “Addendum”) to the Strategic Alliance Agreement with DarkPulse, pursuant to which Addendum the Company shall receive 20% of project revenue for DarkPulse’s “Five Deployments Eurasian Mining Project,” and 10% of project revenue for two additional DarkPulse agency agreements more specifically described in the Addendum. As of September 30, 2019, the Company has recognized $85,750 of revenue related to this agreement.
On January 5, 2018, the Company entered into a Strategic Alliance Agreement with QBRICS, Inc. (“QBRICS”), a corporation organized under the laws of Delaware engaged in providing customized private blockchain platforms and solutions for governmental and non-governmental departments / agencies / units for the purpose of promoting QBRICS’s relevant capabilities, products and/or service solutions, and pursuant to which QBRICS will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with QBRICS, and delivered through the Company or a QBRICS-designated distribution affiliate or sales channel. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
On January 4, 2018, the Company entered into a Strategic Alliance Agreement with AppGuard LLC (“AppGuard”), a corporation organized under the laws of Delaware engaged in providing anti-malware software for Windows devices, for the purpose of promoting AppGuard’s relevant capabilities, products and/or service solutions, and pursuant to which AppGuard will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with AppGuard, and delivered through the Company or a AppGuard-designated distribution affiliate or sales channel. As of September 30, 2019, the Company has recognized $1,666 in revenue and $738 in expenses related to the agreement.
On January 10, 2018, the Company entered into a Strategic Alliance Agreement with Fazync LLC (“Fazync”), a Colorado limited liability company engaged in providing energy-saving solutions and capabilities to the Critical Infrastructure/Key Resources arena, for the purpose of promoting Fazync’s relevant capabilities, products and/or service solutions, and pursuant to which Fazync will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with Fazync, and delivered through the Company or a Fazync-designated distribution affiliate or sales channel. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On February 15, 2018, the Company entered into a Strategic Alliance Agreement (the “DP Telecom Strategic Alliance Agreement”) with IEVOLV Ventures, Inc., a California corporation engaged in providing turnkey telecom services (“IEVOLV”), and with DP Telecom Inc., a Wyoming corporation engaged in providing telecommunications implementation support for turn-key vendors with a focus on electrical and ground-based projects while providing logistical management for strategic partners in the northern California market (“DP Telecom” and together with IEVOLV the “MAP Partners”), for the purpose of promoting the MAP Partners’ relevant capabilities, products and/or service solutions, and pursuant to which the MAP Partners will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 15%-20% of project net profit for clients introduced by the Company. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
Pursuant to the DP Telecom Strategic Alliance Agreement, the parties also agreed that the Company would make every reasonable effort to fund $200,000 to DP Telecom within 60 days pursuant to a Credit Agreement attached to the DP Telecom Strategic Alliance Agreement as Exhibit A (the “Credit Agreement”), which the MAP Partners and the Company would execute at closing of the funding (the “Closing”). At the Closing, (1) Bravatek was to fund DP Telecom $200,000, (2) DP Telecom was to execute a secured promissory note (the “Note”) and security agreement (the “Security Agreement”) in the forms attached as exhibits to the Credit Agreement, (3) IEVOLV was to execute a guaranty (the “Guaranty”) in the form attached as an exhibit to the Credit Agreement, (4) each of DP Telecom and IEVOLV were to pay Bravatek 20% of their net profits for a minimum of 6 months following the Closing, and (5) each of DP Telecom and IEVOLV were to grant the Company a right of first refusal to provide telecom services for all telecom projects that either DP Telecom or IEVOLV receive for a minimum of 6 months following Closing. On March 1, 2018, the Company remitted $25,000 to DP Telecom in exchange for a Promissory Note. Since the entire $200,000 was not funded, other than the issuance of the Promissory Note, the parties have not proceeded to Closing and executed the additional agreements that were to be executed at Closing. The Company and DP Telecom entered into a settlement agreement on October 8, 2018 whereby DP Telecom agreed to repay the $25,000 with weekly payments of $300. As of September 30, 2019, the company has received $2,100 of the outstanding settlement agreement.
On March 14, 2018, the Company entered into a Strategic Alliance Agreement with OrangeHook, Inc. (“OrangeHook”), a Florida corporation engaged in the business of providing identification authentication and credentialing software, for the purpose of promoting OrangeHook’s relevant capabilities, products and/or service solutions, and pursuant to which OrangeHook will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with OrangeHook, and delivered through the Company or a OrangeHook-designated distribution affiliate or sales channel. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On March 28, 2018, the Company entered into a Strategic Alliance Agreement with Center for Threat Intelligence, LLC (“Center”), a Washington limited liability company engaged in the business of providing critical threat intelligence training, for the purpose of promoting Center’s relevant capabilities, products and/or service solutions, and pursuant to which Center will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with Center, and delivered through the Company or a Center-designated distribution affiliate or sales channel. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
On May 11, 2018, the Company entered into a Strategic Alliance Agreement with KP Consulting, a Guam-based systems integration consulting services business. Pursuant to the agreement, the Company will offer a business advisory role to KP Consulting for prospective clients in the private and public sectors. KP Consulting will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with KP Consulting. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On June 26, 2018, the Company entered into a Strategic Alliance Agreement with AG Capital Management, LLP (“AG”), a Kazakhstan-based company engaged in the business of providing scalable integrated secure IT services focused on financial, security, commerce and other markets for the purpose to streamline secure low-cost transactions. Pursuant to the agreement, the Company will offer a business advisory role to KP Consulting for prospective clients in the private and public sectors. AG will cross-promote the Company’s products and services, and the Company will be paid sales commissions in the range of 10%-20% of project revenue for clients introduced by the Company, registered with AG. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On January 7, 2019, the Company entered into a Strategic Alliance Agreement with Optimized Fuel Technologies, a Wyoming corporation engaged in the business of manufacturing and distributing Electric Vehicles, for the purpose of developing a joint Product Solution and Application Strategy whereby targeted markets, potential clients, and types of applications can be developed. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On March 25, 2019, the Company entered into a Strategic Alliance Agreement with MC Smart Controls, a Utah corporation engaged in the business of providing engineering, design, manufacturing, sales, marketing, and installation of irrigation controls, water flow sensors and IIOT (Industrial Internet of Things) technology, for the purpose developing and implementing joint Product Solution and Application Strategy for targeted markets, potential clients, and applications. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On April 1, 2019, the Company entered into a Strategic Alliance Agreement with Cellcrypt, Inc, (Cellcrypt), a Delaware corporation engaged in the business of secure mobile communications for smartphones, tables, and desktop PCs and Macs that have and are being certified for US Government use for the purpose of promoting Cellcrypt’s products through Solutions for Enterprise-Wide Procurement (SEWP) Government-Wide Acquisition Contract (GWAC). As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On May 3, 2019, the Company entered into a Strategic Alliance Agreement with Neotericon, LLC, a New Hampshire corporation engaged in the business of providing novel materials for use in energy generation and storage, substance detection and analysis, chemical manufacture, and secure identification of materials, for the purpose of developing a project-based channel for governmental and non-governmental departments, agencies, or units to promote Neotricon’s capabilities, products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On May 10, 2019, the Company entered into a Strategic Alliance Agreement with HS Today, a nonprofit, nonpartisan media outlet dedicated to informing and supporting the efforts of public, private, nonprofit, and academic organizations and practitioners engaged in homeland security mission, for the purpose of regularly featuring advertisements from the Company related to its cybersecurity software enterprise and consumer solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On May 21, 2019, the Company entered into a Strategic Alliance Agreement with Attacktica, Inc., a Virginia corporation, engaged in the business of providing top-tier cyber analysis services and cyber-security based products for both the public and private sectors—helping its clients maintain compliancy and improve their security posture in order to protect their valuable assets from unauthorized access and possible theft, modification, or destruction, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Critical Power Group’s relevant products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On June 3, 2019, the Company entered into a Strategic Alliance Agreement with Emmet Harvest LLP, a corporation organized under the laws of Kazakhstan, engaged in the business of providing novel, higher yield metal-leaching processes, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Emmet Harvest’s relevant products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
On June 12, 2019, the Company entered into a Strategic Alliance Agreement with Mani Group a Utah corporation, engaged in the business of providing engineering, design, manufacturing, sales, marketing and installation of irrigation controls and water flow sensor technology, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote the Mani Group’s relevant products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On June 12, 2019, the Company entered into a Strategic Alliance Agreement with Critical Power Group, a Virginia corporation, engaged in the business of providing sales, marketing, and servicing energy efficient solutions for buildings and off-grid projects to high performance and energy efficient data centers in the public and private sector, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Critical Power Group’s relevant products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On June 14, 2019, the Company entered into a Strategic Alliance Agreement with RMA Armament, a Iowa corporation, engaged in the business of providing top-tier, fully-tested body armor and protection for applications in both the public and private sectors for helping its clients maintain the capability to perform their duties in harsh or dangerous environments, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Critical Power Group’s relevant products and/or service solutions. As of September 30, 2019, the Company has not recognized any revenue or expenses related to this agreement.
On August 5, 2019, the Company entered into a Strategic Alliance Agreement with Easy Aerial, Inc., a Delaware corporation, a small business which designs, produces, deploys and supports IT network integrated and fully autonomous drone-based solutions for perimeter security, first responders and incident management applications. Easy Aerial products include patented and cutting-edge technologies which are all implemented to create a highly reliable, dependable and effective system to deliver improved security and surveillance communications for the purpose of early detection and identification of security threats, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Easy Aerial’s relevant capabilities, products and/or service solutions.
On August 22, 2019, the Company entered into a Strategic Alliance Agreement with Attacktica, Inc.., a Delaware corporation, a firm engaged in the business of providing top-tier cyber analysis services and cyber-security based products for both the public and private sections—helping its clients maintain compliance and improve their security posture in order to protect their valuable assets from authorized access and possible theft, modification, or destruction, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Attacktica’s relevant capabilities, products and/or service solutions. Attacktica notified the Company of its 90-day termination of the agreement on October 19, 2019
On September 16, 2019, the Company entered into a Strategic Alliance Agreement with Mani Group, LLC, a Utah corporation, a firm engaged in the business of providing engineering, design, manufacturing, sales, marking and installation of irrigation controls and water flow sensor technology, for the purpose of forming a project-based business partnership channel for governmental and non-governmental departments, agencies, or units to promote Mani Group’s relevant capabilities, products and/or service solutions. Mani Group issued a purchase order to Bravatek in the amount of $159,000 on July 18, 2019 under the agreement.
Joint Venture Agreements
Effective December 21, 2017, the Company entered into a Joint Venture Agreement (the “Agreement”) with DarkPulse Technologies, Inc. (“DarkPulse”), pursuant to which (1) the parties formed a joint venture limited liability company in Delaware to develop, market and sell products and services based on DarkPulse’s patented BOTDA DarkPulse technology (the “Technology”) to be owned 40% by the Company and 60% by Dark Pulse (the “JV”); (2) the Company would fund $10,000 in initial capital to the JV; and (3) and the JV would have a royalty-free non-exclusive license to use the Technology in the North America, Asia and European government, military and CI/KR (Critical Infrastructure / Key Resources) market segments. While DarkPulse has a controlling financial interest in the JV, the Company and DarkPulse jointly managed the JV, and any significant decisions and/or actions of the JV required the mutual consent of both parties. On January 25, 2018, our CEO was appointed to the Board of Directors of DarkPulse, and on February 5, 2018, he was also named Co-CEO of DarkPulse. Dr. Cellucci was terminated as co-CEO and Board Member of DarkPulse as of February 2019, which removes the significant influence aspect of the association with DarkPulse. Additionally, during the year ended December 31, 2018, the Company funded $89,450 to the JV and was the only party with a financial risk in the JV. Due to the termination of the relationship between our CEO and DarkPulse in 2019, the Company has recorded a loss for these funds in the amount of $89,450. On March 26, 2019, DarkPulse notified the JV that it was terminating the JV’s license to DarkPulse’s technology.
Other
On April 19, 2018, the Company entered into a three-year White Label Distribution and Marketing Agreement with a MAP partner, whereas, they developed a security application product that blocks the ability of malware to execute (the “Software”). The Company will market, distribute and sell the Software under the Company’s registered trademark “Tuitio”. The Company will amortize the $40,000 over the three-year term of the agreement beginning on the date that the product is delivered and by the vendor fulfilling all of their product delivery obligations of the agreement. Product delivery commenced in June 2018.
BRAVATEK SOLUTIONS, INC.
NOTES TO CONDENSED CONSOLIDATED STATEMENTS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 AND 2018
(unaudited)
On May 9, 2018, the Company entered into an Equity Purchase Agreement (the “EPA”) with Triton Funds, LP (“Triton”) for $500,000, which EPA was amended effective as of August 30, 2018. Triton, a new fund launched by students at the University of California, San Diego (UCSD), is making the investment to drive the continued expansion of BVTK’s proprietary technology which assists corporate entities, governments, and individuals in protecting their organizations against errors, as well as cyber and physical attacks. Pursuant to the EPA, each closing for Capital Call Shares shall occur on the date that is 5 business days following the date that the Investor receives Capital Call Shares from the Company. The purchase price for the shares to be paid by Triton at each closing shall be 75% of the lowest daily volume-weighted average price of the Company’s common stock during the 5 trading days prior to a closing date. Triton’s obligation to purchase Capital Call Shares is subject to several conditions, including (i) that the Company has filed a registration statement with the SEC registering the Capital Call Shares within 130 days from the date of the amended EPA, and (ii) that the purchase of Capital Call Shares shall not cause Triton to own more than 4.99% of the outstanding shares of the Company’s common stock. On October 26, 2018, the Company filed the registration statement, but it has not been declared effective. In connection with the EPA, the Company issued 2,500 shares common stock to Triton’s affiliate, Triton Funds LLC, on May 18, 2018.
Management and the Board of Directors believes it is owed monies in the following amounts, by the following firms, for breaches of executed agreements of the given party. None of the amounts below are included in the assets of the Company reflected on its balance sheet. In April of 2018, the Company engaged a law firm to pursue collections of the following: (As of the date of this report, nothing has been collected.)
DTREDS, LLC
|
|
$
|
1,376,167
|
|
YKTG LLC
|
|
|
4,857,441
|
|
TOTAL
|
|
$
|
6,233,608
|
|
Note 10 – Subsequent Events
The Company has evaluated subsequent events from September 30, 2019, through the date of filing this Form 10-Q, and determined there are no other items to disclose other than those disclosed herein or below:
Subsequent to September 30, 2019, the Company issued 1,375,249 shares of common stock for conversion of $82,849 of principal and $1,042 of accrued interest, for a total of $84,121.
On October 1, 2019, the Board of Directors voted unanimously to grant an aggregate of 1,675,000 stock options to the board members, consultants, and attorney at an exercise price of $.20 per share with an authorized issuance of 6 months from date of execution.
On October 11, 2019, the Company received payment from LIBE for a judgment in the amount of $60,000.
On October 31, 2019, the Company entered into a binding letter of intent with RMA Armament, Inc., an Iowa company engaged in the development and manufacture of body armor (“RMA”), pursuant to which the parties would use their best efforts to negotiate and execute a definitive stock purchase agreement whereby the Company would issue RMA shares of non-convertible preferred stock entitling RMA to $1,900,000 in cash payments from the Company (the “Bravatek Payment Amount”), in consideration of RMA agreeing to make quarterly payments to BVTK consisting of 51% of the operating profits of RMA, with 39% of the 51% retained by RMA and credited against the Bravatek Payment Amount until the Bravatek Payment Amount has been deemed paid in full, and 10% of the 49% paid to Bravatek by RMA quarterly. On November 8, 2019, RMA released a press release that it viewed the letter of intent as terminated.