Nevada
|
26-2754069
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
☒
|
(Do not check if a smaller reporting company)
|
Page
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
4
|
|
4
|
||
5
|
||
6
|
||
7
|
||
Item 2.
|
14
|
|
Item 3.
|
18
|
|
Item 4.
|
18
|
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
20
|
|
Item 1A.
|
20
|
|
Item 2.
|
20
|
|
Item 3.
|
20
|
|
Item 4.
|
20
|
|
Item 5.
|
20
|
|
Item 6.
|
21
|
|
22
|
May 31,
|
August 31,
|
|||||||
2016
|
2015
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
89,088
|
$
|
-
|
||||
Inventory
|
1,049
|
-
|
||||||
Total current assets
|
90,137
|
-
|
||||||
Intangible Assets
|
81,700
|
-
|
||||||
Equipment, net of accumulated depreciation
|
552
|
2,190
|
||||||
Total Assets
|
172,389
|
2,190
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
60,203
|
21,322
|
||||||
Derivative liability
|
193,842
|
-
|
||||||
Convertible notes, net of unamortized debt discounts of $392,822 and $0
|
47,178
|
38,543
|
||||||
Total current liabilities
|
301,223
|
59,865
|
||||||
Commitments and contingencies
|
-
|
-
|
||||||
Stockholders' equity (deficit)
|
||||||||
Preferred stock, $0.001 par value, 20,000,000 shares authorized, 1,000 shares issued and outstanding as of May 31, 2016 and August 31, 2015
|
1
|
1
|
||||||
Common stock, $0.001 par value, 580,000,000 shares authorized, 77,775,303 and 37,581,903 shares issued and outstanding as of May 31, 2016 and August 31, 2015
|
77,775
|
37,582
|
||||||
Additional paid-in capital
|
720,870
|
336,195
|
||||||
Subscription receivable
|
(5,372
|
)
|
-
|
|||||
Accumulated deficit
|
(922,108
|
)
|
(431,453
|
)
|
||||
Total stockholders' equity (deficit)
|
(128,834
|
)
|
(57,675
|
)
|
||||
Total liabilities and stockholders' equity (deficit)
|
172,389
|
$
|
2,190
|
For the
|
For the
|
For the
|
For the
|
|||||||||||||
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
|||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Operating expenses:
|
||||||||||||||||
General and administrative
|
61,862
|
2,069
|
74,993
|
5,452
|
||||||||||||
Professional fees
|
53,525
|
3,200
|
63,217
|
11,973
|
||||||||||||
Impairment of assets
|
167,251
|
-
|
167,251
|
-
|
||||||||||||
Depreciation
|
546
|
548
|
1,638
|
1,644
|
||||||||||||
Total operating expenses
|
283,184
|
5,817
|
307,099
|
19,069
|
||||||||||||
Net Operating Loss
|
(283,184
|
)
|
(5,817
|
)
|
(307,099
|
)
|
(19,069
|
)
|
||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(180,298
|
)
|
(6,092
|
)
|
(182,555
|
)
|
(18,345
|
)
|
||||||||
Change in fair value of derivative liability
|
(1,001
|
)
|
-
|
(1,001
|
)
|
-
|
||||||||||
Total other expense
|
(181,299
|
)
|
(6,092
|
)
|
(183,556
|
)
|
(18,345
|
)
|
||||||||
Loss before provision for income taxes
|
(464,483
|
)
|
(11,909
|
)
|
(490,655
|
)
|
(37,414
|
)
|
||||||||
Provision for income taxes
|
-
|
-
|
-
|
-
|
||||||||||||
Net loss
|
$
|
(464,483
|
)
|
$
|
(11,909
|
)
|
$
|
(490,655
|
)
|
$
|
(37,414
|
)
|
||||
Net income (loss) per share - basic
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
||||
Net income (loss) per share - diluted
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
||||
Weighted average shares outstanding - basic
|
77,618,781
|
37,581,903
|
68,008,151
|
37,581,903
|
||||||||||||
Weighted average shares outstanding - diluted
|
77,618,781
|
37,581,903
|
68,008,151
|
37,581,903
|
For the
|
For the
|
|||||||
Nine Months Ended
|
Nine Months Ended
|
|||||||
May 31,
|
May 31,
|
|||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$
|
(490,655
|
)
|
$
|
(37,414
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation
|
1,638
|
1,644
|
||||||
Impairment of assets
|
167,251
|
-
|
||||||
Inducement shares
|
112,841
|
-
|
||||||
Change in fair value of derivative liability
|
1,001
|
-
|
||||||
Amortization of discount on convertible debt
|
48,878
|
16,918
|
||||||
Amortization of discount on accrued interest
|
2,383
|
|||||||
Imputed interest
|
670
|
1,427
|
||||||
Changes in assets and liabilities:
|
||||||||
Accounts payable
|
7,624
|
507
|
||||||
Accrued liabilities
|
31,257
|
-
|
||||||
Net cash used operating activities
|
(117,112
|
)
|
(16,918
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Payments to acquire assets
|
(250,000
|
)
|
-
|
|||||
Net cash used in investing activities
|
(250,000
|
)
|
-
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from sale of common stock
|
14,500
|
-
|
||||||
Proceeds from officer loans
|
12,626
|
-
|
||||||
Repayment of officer loans
|
(12,626
|
)
|
-
|
|||||
Proceeds from convertible debt
|
441,700
|
16,918
|
||||||
Net cash provided by financing activities
|
456,200
|
16,918
|
||||||
Net increase in cash and cash equivalents
|
89,088
|
-
|
||||||
Cash and cash equivalents at beginning of period
|
-
|
-
|
||||||
Cash and cash equivalents at end of period
|
$
|
89,088
|
$
|
-
|
||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest paid
|
$
|
-
|
$
|
-
|
||||
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Common stock issued for conversion of notes payable
|
$
|
40,243
|
$
|
-
|
||||
Common stock issued for discount
|
247,159
|
-
|
||||||
Common stock issued for subscription receivable
|
5,372
|
-
|
||||||
Discount on beneficial conversion feature
|
-
|
16,918
|
||||||
Discount on convertible accrued interest
|
4,083
|
-
|
||||||
Discount related to derivative liability
|
192,841
|
-
|
Computer equipment
|
5 years
|
Furniture and fixtures
|
7 years
|
Inventory
|
$
|
3,169
|
||
Trade secrets
|
188,824
|
|||
Trade names
|
28,007
|
|||
Total purchase price
|
$
|
250,000
|
May 31, 2016
|
August 31, 2015
|
|||||||
Computer equipment
|
$
|
10,000
|
$
|
10,000
|
||||
Furniture and fixtures
|
15,340
|
15,340
|
||||||
Total
|
25,340
|
25,340
|
||||||
Less accumulated depreciation
|
(24,788
|
)
|
(23,150
|
)
|
||||
Total
|
$
|
552
|
$
|
2,190
|
May 31, 2016
|
August 31, 2015
|
|||||||
Trade secrets
|
$
|
188,824
|
$
|
-
|
||||
Trade name
|
58,007
|
-
|
||||||
Intangible assets, gross
|
246,381
|
-
|
||||||
Impairment of intangible assets
|
165,131
|
-
|
||||||
Intangible assets, net
|
$
|
81,700
|
$
|
-
|
May 31, 2016
|
August 31, 2015
|
|||||||
Trade accounts payable
|
28,946
|
21,322
|
||||||
Payroll and related
|
28,874
|
-
|
||||||
Accrued interest
|
2,383
|
-
|
||||||
60,203
|
21,322
|
May 31, 2016
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
193,842
|
$
|
193,842
|
August 31, 2015
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Derivative
|
||||
Liability
|
||||
Liabilities Measured at Fair Value
|
||||
Balance as of August 31, 2015
|
$
|
-
|
||
Issuances
|
192,841
|
|||
Revaluation loss
|
1,001
|
|||
Balance as of May 31, 2016
|
$
|
193,842
|
May 31,
2016
|
August 31,
2015
|
|||||||
Current Assets
|
$
|
90,137
|
$
|
0
|
||||
Current Liabilities
|
$
|
301,223
|
$
|
59,865
|
||||
Working Capital (Deficit)
|
$
|
(211,086
|
)
|
$
|
(59,865
|
)
|
·
|
Asset Impairment Charges: Our assets, including inventory and intangibles, are reviewed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. Determining whether an impairment has occurred typically requires various estimates and assumptions, including determining which undiscounted cash flows are directly related to the potentially impaired asset, the useful life over which cash flows will occur, their amount, and the asset’s residual value, if any. In turn, measurement of an impairment loss requires a determination of fair value, which is based on the best information available. We derive the required undiscounted cash flow estimates from our historical experience and our internal business plans. To determine fair value, we use our internal cash flow estimates discounted at an appropriate interest rate, quoted market prices when available and independent appraisals, as appropriate. Accordingly, the fair value of an asset could be different using different estimates and assumptions in these valuation techniques which would increase or decrease the impairment charge. During the nine months ended May 31, 2016 the Company recorded asset impairment charges of $167,251 on its inventory and intangible assets.
|
·
|
Inventory: Inventories are valued at the lower of cost or market (“LCM”), which requires us to make significant estimates in assessing our inventory balances for potential LCM adjustments.
|
·
|
Intangible Asset Valuation: We value our intangible assets at fair value. We test identified intangible assets whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. We perform this test by initially comparing the carrying amount to the sum of undiscounted cash flows expected to be generated by the asset. If the carrying amount of an intangible asset exceeds its estimated future undiscounted cash flows, then an impairment loss would be indicated. The amount of the impairment loss to be recorded would be based on the excess of the carrying amount of the intangible asset over its discounted future cash flows. We use judgment in assessing whether the carrying amount of our intangible assets is not expected to be recoverable over their estimated remaining useful lives.
|
·
|
Estimates and assumptions used in valuation of derivative liability: Management utilizes a lattice model to estimate the fair value of derivative liabilities. The model includes subjective assumptions that can materially affect the fair value estimates.
|
● | The Company does not have an independent board of directors or audit committee or adequate segregation of duties; |
● | All of our financial reporting is carried out by our financial consultant; |
● | We do not have an independent body to oversee our internal controls over financial reporting and lack segregation of duties due to the limited nature and resources of the Company. |
Incorporated by reference
|
||||||||||||
Exhibit
|
Exhibit Description
|
Filed herewith
|
Form
|
Filing date
|
Exhibit
|
|||||||
3.2
|
Bylaws, effective April 25, 2016
|
8-K
|
4/29/16
|
3.2
|
||||||||
4.1
|
Form of Senior Secured Convertible Promissory Note
|
8-K
|
5/13/16
|
4.1
|
||||||||
10.1
|
Form of Securities Purchase Agreement
|
8-K
|
5/13/16
|
10.1
|
||||||||
10.2
|
Form of Security Agreement
|
8-K
|
5/13/16
|
10.2
|
||||||||
10.3
|
X
|
|||||||||||
31.1
|
X
|
|||||||||||
31.2
|
X
|
|||||||||||
32.1
|
X
|
|||||||||||
101.INS
|
XBRL Instance Document
|
X
|
||||||||||
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
X
|
||||||||||
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
X
|
||||||||||
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
X
|
||||||||||
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
X
|
||||||||||
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
X
|
SPORT ENDURANCE, INC.
|
|||
Date:
July 15, 2016
|
By:
|
/s/ David Lelong
|
|
David Lelong
|
|||
President, Chief Executive Officer, Director
(Principal Executive Officer, Principal Financial Officer,
and Principal Accounting Officer)
|
(a)
|
tangible assets of Seller consisting of approximately 450 containers of that performance drink currently marketed under the name “sports leg and lung” (“Product”);
|
(b)
|
all intangible assets of Seller, including good will, licenses, patents, trade secrets,
|
(a)
|
tangible assets of Seller consisting of approximately 450 containers of that performance drink currently marketed under the name “sports leg and lung” (“Product”);
|
(b)
|
all intangible assets of Seller, including good will, licenses, patents, trade secrets, trademarks, copyrights, marketing rights, etc., specifically relating to and including certain intellectual property described as: that certain website URL
www.sportslegand
lung.com, the product formula for that performance drink currently marketed under the name “sports leg and lung”, all proprietary data owned and collected by the Seller with respect to that Product, and all rights whatsoever of whatsoever kind related to two future product formulations (one for weight loss and one for anti-aging, both of which the Seller has agreed to develop to completion and timely deliver to the Purchaser at no further charge) (collectively, the above-described tangible and intangible assets are the "Purchased Assets").
|
Date:
July 15, 2016
|
/s/ David Lelong
|
|
David Lelong
|
||
Chief Executive Officer
|
Date:
July 15, 2016
|
/s/ David Lelong
|
|
David Lelong
|
||
Principal Financial Officer
|
Date:
July 15, 2016
|
/s/ David Lelong
|
|
David Lelong
|
||
Chief Executive Officer and Principal Financial Officer
|