ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
For the year ended November 30, 2013, our independent auditor, De Joya Griffith LLC, billed us as follows:
We incurred audit professional fees of $10,500, which is attributable to fiscal years ended 2012 and 2011. We also incurred professional fees associated with two review engagements for a total of $6,000, which is attributable to our interim financial statements for May 31, 2013 and August 31, 2013. In addition, we incurred audit professional fees of $9,000 in the first quarter of fiscal year 2014, which is attributable to fiscal years 2013 and 2012.
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES
|
Item 15(a) Financial Statements
Index to Financial Statements:
Exeo Entertainment, Inc.'s audited Financial Statements, as described below, are attached hereto.
1.
|
Audited Financial Statements
|
(a)
|
Report of Independent Auditor
|
(c)
|
Statements of Operations
|
(d)
|
Statements of Stockholders’ Equity
|
(e)
|
Statements of Cash Flows
|
(f)
|
Notes to Financial Statements
|
EXEO ENTERTAINMENT, INC.
(A DEVELOPMENT STAGE COMPANY)
TABLE OF CONTENTS
NOVEMBER 30, 2013 and 2012
Report of Independent Registered Public Accounting Firm
|
F - 1
|
|
|
Balance Sheets as of November 30, 2013 and 2012
|
F - 2
|
|
|
Statements of Operations for the years ended
November 30, 2013 and 2012 and the period from
May 12, 2011 (inception) to November 30, 2013
|
F - 3
|
|
|
Statement of Stockholders’ Equity for the period from
May 12, 2011 (inception) to November 30, 2013
|
F - 4
|
|
|
Statements of Cash Flows for the years ended
November 30, 2013 and 2012 and the period from
May 12, 2011 (inception) to November 30, 2013
|
F - 5
|
|
|
Notes to Financial Statements
|
F - 6 – F – 16
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
Exeo Entertainment, Inc.
We have audited the accompanying balance sheets of Exeo Entertainment, Inc. (A Development Stage Company) (the “Company”) as of November 30, 2013 and 2012 and the related statements of operations, stockholders’ equity and cash flows for the years then ended and for the period from inception (May 12, 2011) to November 30, 2013. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Exeo Entertainment, Inc. (A Development Stage Company) as of November 30, 2013 and 2012 and the related statements of operations, stockholders’ equity (deficit) and cash flows for the years then ended and for the cumulative period from inception (May 12, 2011) to November 30, 2013 in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note A to the financial statements, the Company has incurred losses from operations, which raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note A. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ De Joya Griffith, LLC
Henderson, Nevada
February 25, 2014
EXEO ENTERTAINMENT, INC.
|
|
|
|
|
|
|
(A DEVELOPMENT STAGE COMPANY)
|
|
|
|
|
|
|
BALANCE SHEETS
|
|
|
|
|
|
|
November 30, 2013 and 2012
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
358,299
|
|
|
$
|
130,676
|
|
Prepaid expenses
|
|
|
44,146
|
|
|
|
14,506
|
|
Total current assets
|
|
|
402,445
|
|
|
|
145,182
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
105,563
|
|
|
|
107,126
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
508,008
|
|
|
$
|
252,308
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
47,480
|
|
|
$
|
22,076
|
|
Due to related parties
|
|
|
-
|
|
|
|
16,097
|
|
Notes payable
|
|
|
9,698
|
|
|
|
15,410
|
|
Total current liabilities
|
|
|
57,178
|
|
|
|
53,583
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
Note payable
|
|
|
19,186
|
|
|
|
29,263
|
|
Total long-term liabilities
|
|
|
19,186
|
|
|
|
29,263
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
76,364
|
|
|
|
82,846
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
Convertible Preferred Stock Series A- $0.0001 par value, 1,000,000 shares,
|
|
|
|
|
|
|
|
|
authorized, no shares issued and outstanding, respectively
|
|
|
-
|
|
|
|
-
|
|
Convertible Preferred Stock Series B- $0.0001 par value, 1,000,000 shares,
|
|
|
|
|
|
|
|
|
authorized, no shares issued and outstanding, respectively
|
|
|
-
|
|
|
|
-
|
|
Common stock - $0.0001 par value, 100,000,000 shares authorized; 23,433,100
|
|
|
|
|
|
|
|
|
and 22,495,360 shares issued and outstanding, respectively
|
|
|
2,344
|
|
|
|
2,250
|
|
Additional paid-in capital
|
|
|
2,076,147
|
|
|
|
957,652
|
|
Deficit accumulated during the development stage
|
|
|
(1,646,847
|
)
|
|
|
(790,440
|
)
|
Total stockholders' equity
|
|
|
431,644
|
|
|
|
169,462
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
$
|
508,008
|
|
|
$
|
252,308
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
|
|
EXEO ENTERTAINMENT, INC.
|
|
|
|
|
|
|
|
|
|
(A DEVELOPMENT STAGE COMPANY)
|
|
|
|
|
|
|
|
|
|
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
Year ended November 30, 2013
|
|
|
Year ended November 30, 2012
|
|
|
From Inception (May 12, 2011) to November 30, 2013
|
|
REVENUES
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
|
1,418
|
|
|
|
-
|
|
|
|
1,418
|
|
Automobile and truck
|
|
|
4,369
|
|
|
|
3,154
|
|
|
|
7,938
|
|
Bank service charges
|
|
|
1,310
|
|
|
|
178
|
|
|
|
1,528
|
|
Compensation - non-directors
|
|
|
93,711
|
|
|
|
112,291
|
|
|
|
208,402
|
|
Compensation - officers/directors
|
|
|
121,107
|
|
|
|
113,000
|
|
|
|
279,107
|
|
Stock-based compensation to officers and employee
|
|
|
200,004
|
|
|
|
100,616
|
|
|
|
319,295
|
|
Computer and internet
|
|
|
1,346
|
|
|
|
572
|
|
|
|
2,136
|
|
Consulting fees
|
|
|
60,000
|
|
|
|
-
|
|
|
|
60,000
|
|
Depreciation
|
|
|
25,604
|
|
|
|
6,030
|
|
|
|
31,634
|
|
Filing fees
|
|
|
725
|
|
|
|
717
|
|
|
|
1,442
|
|
Legal and professional
|
|
|
64,248
|
|
|
|
15,788
|
|
|
|
91,447
|
|
Meals and entertainment
|
|
|
819
|
|
|
|
411
|
|
|
|
1,230
|
|
Office rent
|
|
|
84,072
|
|
|
|
85,538
|
|
|
|
204,360
|
|
Office expense
|
|
|
9,955
|
|
|
|
14,926
|
|
|
|
25,196
|
|
Organizational cost
|
|
|
-
|
|
|
|
-
|
|
|
|
875
|
|
Promotions - tradeshow exhibitor
|
|
|
38,677
|
|
|
|
-
|
|
|
|
38,677
|
|
Research and product development
|
|
|
128,108
|
|
|
|
193,405
|
|
|
|
321,513
|
|
Royalties
|
|
|
12,030
|
|
|
|
-
|
|
|
|
12,030
|
|
Travel
|
|
|
9,094
|
|
|
|
-
|
|
|
|
9,094
|
|
Utilities
|
|
|
19,586
|
|
|
|
20,485
|
|
|
|
45,413
|
|
TOTAL OPERATING EXPENSES
|
|
|
876,183
|
|
|
|
667,111
|
|
|
|
1,662,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
|
|
(876,183
|
)
|
|
|
(667,111
|
)
|
|
|
(1,662,735
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Forgiveness of debt
|
|
|
21,018
|
|
|
|
-
|
|
|
|
21,018
|
|
TOTAL OTHER INCOME
|
|
|
21,018
|
|
|
|
-
|
|
|
|
21,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(1,242
|
)
|
|
|
(3,089
|
)
|
|
|
(5,130
|
)
|
TOTAL OTHER EXPENSE
|
|
|
(1,242
|
)
|
|
|
(3,089
|
)
|
|
|
(5,130
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(856,407
|
)
|
|
$
|
(670,200
|
)
|
|
$
|
(1,646,847
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS PER SHARE: BASIC
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: BASIC
|
|
|
23,021,562
|
|
|
|
21,519,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
|
|
|
|
EXEO ENTERTAINMENT, INC.
|
|
|
|
|
|
|
|
|
|
|
(A DEVELOPMENT STAGE COMPANY)
|
|
|
|
|
|
|
|
|
|
|
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
|
|
|
|
|
|
Common
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
Total
|
|
|
|
Stock
|
|
|
Preferred
|
|
|
Stock
|
|
|
Common
|
|
|
Additional
|
|
|
Advances
|
|
|
During the
|
|
|
Stockholders'
|
|
|
|
Issued and
|
|
|
Stock
|
|
|
Issued and
|
|
|
Stock
|
|
|
Paid-in
|
|
|
to Related
|
|
|
Development
|
|
|
Equity
|
|
|
|
Outstanding
|
|
|
at Par Value
|
|
|
Outstanding
|
|
|
at Par Value
|
|
|
Capital
|
|
|
Party
|
|
|
Stage
|
|
|
(Deficit)
|
|
Beginning Balance at Inception, May 12, 2011
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in lieu of officers' compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
18,675,000
|
|
|
|
1,868
|
|
|
|
16,808
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18,675
|
|
Shares issued in lieu of organizational cost
|
|
|
-
|
|
|
|
-
|
|
|
|
875,000
|
|
|
|
88
|
|
|
|
788
|
|
|
|
-
|
|
|
|
-
|
|
|
|
875
|
|
Shares issued to founder for cash at $0.001 per share
|
|
|
-
|
|
|
|
-
|
|
|
|
450,000
|
|
|
|
45
|
|
|
|
405
|
|
|
|
-
|
|
|
|
-
|
|
|
|
450
|
|
Shares issued for cash at $0.25 per share
|
|
|
-
|
|
|
|
-
|
|
|
|
340,000
|
|
|
|
34
|
|
|
|
84,966
|
|
|
|
-
|
|
|
|
-
|
|
|
|
85,000
|
|
Equity issuance cost
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
(1,650
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,650
|
)
|
Imputed interest on payable
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
635
|
|
|
|
-
|
|
|
|
-
|
|
|
|
635
|
|
Advance to related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(854
|
)
|
|
|
-
|
|
|
|
(854
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the period ended December 31, 2011
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(120,240
|
)
|
|
|
(120,240
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2011
|
|
|
-
|
|
|
|
-
|
|
|
|
20,340,000
|
|
|
|
2,034
|
|
|
|
101,951
|
|
|
|
(854
|
)
|
|
|
(120,240
|
)
|
|
|
(17,109
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for cash at $0.25 per share
|
|
|
-
|
|
|
|
-
|
|
|
|
1,843,100
|
|
|
|
184
|
|
|
|
460,591
|
|
|
|
-
|
|
|
|
-
|
|
|
|
460,775
|
|
Shares issued for cash at $1.00 per share
|
|
|
-
|
|
|
|
-
|
|
|
|
312,260
|
|
|
|
31
|
|
|
|
312,229
|
|
|
|
-
|
|
|
|
-
|
|
|
|
312,260
|
|
Stock options granted to officers and employee
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100,616
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100,616
|
|
Equity issuance costs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(19,332
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(19,332
|
)
|
Imputed interest on payable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,598
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,598
|
|
Proceeds from related party
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
854
|
|
|
|
-
|
|
|
|
854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended November 30, 2012
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(670,200
|
)
|
|
|
(670,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2012
|
|
|
-
|
|
|
|
-
|
|
|
|
22,495,360
|
|
|
|
2,250
|
|
|
|
957,652
|
|
|
|
-
|
|
|
|
(790,440
|
)
|
|
|
169,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for cash at $1.00 per share
|
|
|
|
|
|
|
|
|
|
|
937,740
|
|
|
|
94
|
|
|
|
937,646
|
|
|
|
|
|
|
|
|
|
|
|
937,740
|
|
Stock options granted to officers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,004
|
|
|
|
|
|
|
|
|
|
|
|
200,004
|
|
Equity issuance costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,193
|
)
|
|
|
|
|
|
|
|
|
|
|
(19,193
|
)
|
Imputed interest on payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year ended November 30, 2013
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(856,407
|
)
|
|
|
(856,407
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, November 30, 2013
|
|
|
-
|
|
|
$
|
-
|
|
|
|
23,433,100
|
|
|
$
|
2,344
|
|
|
$
|
2,076,147
|
|
|
$
|
-
|
|
|
$
|
(1,646,847
|
)
|
|
$
|
431,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
EXEO ENTERTAINMENT, INC.
|
|
|
|
|
|
|
|
|
|
(A DEVELOPMENT STAGE COMPANY)
|
|
|
|
|
|
|
|
|
|
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
Year ended November 30, 2013
|
|
|
Year ended November 30, 2012
|
|
|
From Inception (May 12, 2011) to November 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(856,407
|
)
|
|
$
|
(670,200
|
)
|
|
$
|
(1,646,847
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
25,604
|
|
|
|
6,030
|
|
|
|
31,634
|
|
Stock-based compensation
|
|
|
200,004
|
|
|
|
100,616
|
|
|
|
319,295
|
|
Organization costs paid by stock
|
|
|
-
|
|
|
|
-
|
|
|
|
875
|
|
Forgiveness of debt
|
|
|
(21,018
|
)
|
|
|
|
|
|
|
(21,018
|
)
|
Imputed interest
|
|
|
38
|
|
|
|
1,598
|
|
|
|
2,271
|
|
Changes in assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in prepaid expenses
|
|
|
(29,640
|
)
|
|
|
(14,506
|
)
|
|
|
(44,146
|
)
|
Increase in accounts payable and accrued expenses
|
|
|
46,422
|
|
|
|
(2,008
|
)
|
|
|
68,498
|
|
Increase in accrued interest due to related parties
|
|
|
885
|
|
|
|
1,485
|
|
|
|
2,528
|
|
Net cash used in operating activities
|
|
|
(634,112
|
)
|
|
|
(576,985
|
)
|
|
|
(1,286,910
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
|
(24,041
|
)
|
|
|
(69,522
|
)
|
|
|
(93,563
|
)
|
Cash flows used in investing activities
|
|
|
(24,041
|
)
|
|
|
(69,522
|
)
|
|
|
(93,563
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net of issuance costs
|
|
|
918,547
|
|
|
|
753,703
|
|
|
|
1,756,050
|
|
Proceeds from related party debt
|
|
|
-
|
|
|
|
11,656
|
|
|
|
21,476
|
|
Payments on related party debt
|
|
|
(16,982
|
)
|
|
|
-
|
|
|
|
(16,982
|
)
|
Proceeds from notes payable
|
|
|
-
|
|
|
|
3,000
|
|
|
|
12,018
|
|
Payments on notes payable
|
|
|
(5,712
|
)
|
|
|
(17,138
|
)
|
|
|
(22,850
|
)
|
Payments on notes payable - auto loan
|
|
|
(10,077
|
)
|
|
|
(863
|
)
|
|
|
(10,940
|
)
|
Cash flows provided by financing activities
|
|
|
885,776
|
|
|
|
750,358
|
|
|
|
1,738,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
227,623
|
|
|
|
103,851
|
|
|
|
358,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of the year
|
|
|
130,676
|
|
|
|
26,825
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of the period
|
|
$
|
358,299
|
|
|
$
|
130,676
|
|
|
$
|
358,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Cash paid for taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Vehicle purchased with financing
|
|
$
|
-
|
|
|
$
|
39,824
|
|
|
$
|
39,824
|
|
Vehicle purchased using a related party trade-in vehicle
|
|
$
|
-
|
|
|
$
|
3,810
|
|
|
$
|
3,810
|
|
Assumption of related party debt
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note A:
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This summary of significant accounting policies of Exeo Entertainment, Inc. (the “Company”) is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, who is responsible for their integrity and objectivity. These accounting policies conform to generally accepted accounting principles and have been consistently applied to the preparation of the financial statements. The Company will adopt accounting policies and procedures based upon the nature of future transactions.
Nature of Business
The Company was incorporated in Nevada on May 12, 2011, and is in the development stage. The Company is based in Las Vegas, Nevada, and designs, develops, licenses, manufactures, and distributes its products. The Company plans to market the
Zaaz™ Keyboard
, to be used with Samsung’s Smart TV® as well as other smart devices, the
Extreme Gamer™
, and other new peripheral products for the video gaming industry, including the
Psyko Krypton™
surround sound gaming headphones.
Development Stage Company
The accompanying financial statements have been prepared in accordance with generally accepted accounting principles related to development-stage companies. A development-stage company is one in which planned principal operations have not commenced or if its operations have commenced, there has been no significant revenues there from.
Basis of Presentation
The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars.
Accounting Basis
The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP” accounting). The Company has adopted a November 30 fiscal year end. Prior to that, the Company adopted a calendar year end for 2011.
Cash and Cash Equivalents
The Company considers cash on hand, cash in banks, certificates of deposit, time deposits, and U.S. government and other short-term securities with maturities of three months or less when purchased as cash and cash equivalents.
Fair Value of Financial Instruments
The Company’s financial instruments consist of cash and cash equivalents, accounts payable, notes payable, and accrued expenses. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these financial statements.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note A:
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Property and Equipment
Property and equipment are stated at the lower of cost or fair value. Depreciation is provided on a straight-line basis over the estimated useful lives of the assets, as follows:
Description
|
Estimated Life
|
Furniture & Equipment
|
5 years
|
Vehicles
|
5 years
|
The estimated useful lives are based on the nature of the assets as well as current operating strategy and legal considerations such as contractual life. Future events, such as property expansions, property developments, new competition, or new regulations, could result in a change in the manner in which the Company uses certain assets requiring a change in the estimated useful lives of such assets.
Maintenance and repairs that neither materially add to the value of the asset nor appreciably prolong its life are charged to expense as incurred. Gains or losses on disposition of property and equipment are included in the statements of operations. There were no dispositions during the periods presented.
Impairment of Long-Lived Assets
The Company evaluates its property and equipment and other long-lived assets for impairment in accordance with related accounting standards. The Company has impaired no fixed assets during the periods presented. For assets to be held and used (including projects under development), fixed assets are reviewed for impairment whenever indicators of impairment exist. If an indicator of impairment exists, the Company first groups its assets with other assets and liabilities at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities (the “asset group”). Secondly, the Company estimates the undiscounted future cash flows that are directly associated with and expected to arise from the completion, use and eventual disposition of such asset group. The Company estimates the undiscounted cash flows over the remaining useful life of the primary asset within the asset group. If the undiscounted cash flows exceed the carrying value, no impairment is indicated. If the undiscounted cash flows do not exceed the carrying value, then an impairment is measured based on fair value compared to carrying value, with fair value typically based on a discounted cash flow model. If an asset is still under development, future cash flows include remaining construction costs.
Income Taxes
Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.
Management Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note A:
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Revenue Recognition
The Company recognizes revenue when products are fully delivered or services have been provided and collection is reasonably assured. From inception, the Company recognized no revenue.
Basic Income (Loss) Per Share
Basic income (loss) per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity.
Stock-Based Compensation
Pursuant to ASC Topic 718, the Company recorded the fair value of the stock options on a monthly basis over the vesting period as stock-based compensation expense. The fair value of the options is calculated using the Black-Scholes method as of the date of grant. In fiscal year 2012, the Company adopted an incentive stock option plan for its employees. In fiscal year 2012 the Company granted stock options to three officers of the Company. These are described in Note G- Stock Options and Warrants.
Concentrations of Risk
The Company’s bank accounts are deposited in insured institutions. The funds are insured up to $250,000. At November 30, 2012, the Company’s bank deposits did not exceed the insured amounts. At November 30, 2013, the Company’s bank deposits did exceed the insured amounts.
Accounting for Research and Development Costs
The Company records an expense in the current period for all research and development costs, which include Hardware Development Costs. The Company does not capitalize such amounts. Pursuant to ASC Topic 730 Research and Development, once we determine that our Extreme Gamer video game console is technologically feasible and a working model is put into use, the Company will capitalize Software Development costs associated with its products. Once this occurs we will determine a useful life of our software and apply a reasonable economic life of five years or less. At this time, our software development costs only relate to the Extreme Gamer and Zaaz keyboard hardware. The software development costs cannot be separated from the associated hardware development. We do not develop stand-alone software for sale to the retail consumers, rather we develop software in order to operate the designed hardware. The software is designed to be encoded within chips inside the hardware. Thus, it has been determined that the current software development costs, which are intertwined within the hardware development, are to be expensed rather than capitalized pursuant to ASC Topic 730.
This conclusion is also based upon our decision to devote further research and development costs in the support of our product interface to the video game players: Sony PS3® (and other products such as Nintendo Wii® and Microsoft Xbox 360®).
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note A:
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Liquidity and Going Concern
The Company has incurred an accumulated deficit of $1,646,847 since inception and receives no revenue from the sales of products. The Company incurred significant initial research and product development costs, including expenditures associated with hardware engineering and the design and development of its hardware components and prototypes associated with the Zaaz™ keyboard, the Extreme Gamer, and the Psyko Krypton™ surround sound gaming headphones. The Company also incurred costs associated with its acquisition of property, plant and equipment for its 10,000 square foot office and warehouse.
These factors create substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern.
The ability of the Company to continue as a going concern is dependent on the Company generating cash from the sale of its common stock or obtaining debt financing and attaining future profitable operations. Management’s plan includes selling its equity securities and obtaining debt financing to fund its capital requirement and ongoing operations; however, there can be no assurance the Company will be successful in these efforts.
Recent Accounting Pronouncements
The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.
Note B:
PROPERTY AND EQUIPMENT
The Company owned property and equipment, recorded at cost, which consisted of the following at November 30, 2013 and 2012:
|
|
November, 2013
|
|
|
November 30, 2012
|
|
Furniture and fixtures
|
|
$
|
21,045
|
|
|
$
|
15,000
|
|
Office & computer equipment
|
|
|
29,631
|
|
|
|
11,685
|
|
Vehicles
|
|
|
86,471
|
|
|
|
86,471
|
|
Subtotal
|
|
|
137,147
|
|
|
|
113,156
|
|
Less: Accumulated depreciation
|
|
|
(31,584
|
)
|
|
|
(6,030
|
)
|
Property and equipment, net
|
|
$
|
105,563
|
|
|
$
|
107,126
|
|
Depreciation expense was $25,604 and $6,030 for the fiscal years ended November 30, 2013 and 2012, respectively.
Note C:
HARDWARE DEVELOPMENT COSTS
The Company incurred $128,108 and $193,405 for research and development costs during the fiscal years ended November 30, 2013 and 2012, respectively. As to the 2012 fiscal year, these costs relate to hardware engineering, design and development of the Zaaz Keyboard and the Extreme Gamer. As to the 2013 fiscal year these costs pertain to the Psyko Krypton™ surround sound gaming headphones, Zaaz Keyboard and the Extreme Gamer.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note D:
PREPAID EXPENSES
Prepaid expenses consist of royalty fees of $44,146 paid to Psyko Audio Labs as to the Psyko Audio Headphones.
Note E:
PATENT AND TRADEMARKS
In June 2013, the Company executed a license agreement with Psyko Audio Labs Canada to manufacture and distribute the Carbon and Krypton line of patented headphones. US Patent # 8,000,486 (for the Psyko Krypton™ surround sound gaming headphones).
The Company entered into a license agreement with Digital Extreme Technologies, Inc., a Delaware corporation, (also referred to as DXT) for use of certain intellectual property associated with the products being designed and developed by the Company. The specific terms of the license agreement are addressed under the related party transactions note H. The Black Widow keyboard is now known as the Zaaz keyboard. DXT worked to design and develop the Extreme Gamer as well as the Black Widow keyboard. The Company continues to work, under a license agreement, with DXT to advance the use of technologies designed by DXT.
DXT applied to the U.S. PTO for a patent of its Multi Video Game Changer. The agency assigned an application number of 12/543,296 to its application, which was published on February 25, 2010. The proposed 10 disk Video Game Changer is designed to interface directly with Sony PS3®, Nintendo Wii®, and Mircosoft Xbox 360®. The Company anticipates incorporating Blu-Ray® compatible optics technology under a license agreement. This would allow users to insert Blu-Ray® discs into the Video Game Changer, and once connected to the video game console, to play movies on television. Sony PS3® is now capable of playing Blu-Ray® discs, but only with a capacity for a single disk. This technology would provide for the loading of up to 10 DVD’s, CD’s or Blu-Ray® discs into a single console that communicates with a video game console via USB. Furthermore, users would be able to plug in any external hard disc drive (“HDD”) directly into the console via an internal ATPI port, allowing movies, music and pictures to be played directly from the HDD.
Note F:
COMMON STOCK
The Company has 100,000,000 shares at $0.0001 par value common stock authorized and 23,433,100 and 22,495,360 shares issued and outstanding at November 30, 2013 and 2012, respectively. During fiscal year ended November 30, 2013, the Company granted 1,875,480 stock warrants to investors in exchange for cash. Details associated with stock warrants are described in Note G.
On December 24, 2012, the Company filed an amendment to its Articles of Incorporation to change the par value of its common stock from $0.001 to $0.0001 and to add to the authorized capital of the Company 1,000,000 Series A Preferred Stock at par value $0.0001. As of September 20, 2013, there have been no issuances of Preferred Stock. On January 13, 2014, the Company filed an amendment to its Articles of Incorporation to add to the authorized capital of the Company 1,000,000 Series B Preferred Stock at par value $0.0001. The Company has no other class of stock authorized by the State of Nevada.
During the fiscal year ended November 30, 2012, the Company issued 2,155,360 common shares to investors in exchange for cash. The Company recorded this stock issuance at the dollar amount of total capital raised from this group, which equals $773,035.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note F:
COMMON STOCK (CONTINUED)
During the fiscal year ended November 30, 2013, the Company issued 937,740 common shares to investors in exchange for cash. The Company recorded this stock issuance at the dollar amount of total capital raised from this group, which equals $937,740. Each person executed a stock subscription agreement and delivered funds in exchange for our equity at a price of $1.00 for each common share and two stock warrants.
We incurred equity issuance costs of $19,193 and $19,332 during the fiscal years ended November 30, 2013 and 2012, respectively. Rather than expense these costs, such items are charged against the Company’s equity. These costs include mailing, copying, courier, and other miscellaneous costs associated with the duplication and delivery of our offering circular to investors and paying for the return delivery of signed stock subscription agreements.
Note G:
STOCK OPTIONS AND WARRANTS
Stock-Based Compensation to Employees
Pursuant to the employee incentive stock option plan, on July 15, 2012, the Company granted 2,000,000 shares to each of its two officers and directors. The option agreement provides the employee has no more than five years from the date of the grant to exercise the options at an exercise price of $0.25 per share. The employee may only exercise such options based upon the contracted vesting schedule, which provides that the options vest on a pro-rata basis over 60 months of future services to be rendered by such employee. In addition, on August 15, 2012, the Company granted 100,000 incentive stock options to another officer of the Company. This employee received the right to exercise the options on the date of grant at an exercise price of $0.25 per share. As the officer was fully vested in his right to such exercise at the time of the grant, the Company recorded the entire fair value of his stock options at the date of grant.
The fair value of the options is calculated using the Black-Scholes method as of the date of grant. The factors used to calculate fair value of the stock options include the following: 1) Risk free interest rate, 2) Volatility of returns of the underlying asset, 3) current stock price, 4) Term of the Option, and 5) The exercise price. The risk free interest rate used in this calculation equals 0.63% and 0.80% for the stock options granted on July 15, 2012 and August 15, 2012, respectively. The term of the option is 5 years from the date of the grant. The exercise price is $0.25 per share. The current stock price at the dates of grant, which is July 15, 2012 and August 15, 2012, is $0.25 based on the sale of common shares to investors for the eleven months prior to the date of grant. Several industry comparables to this Company were used in order to determine an approximation of the volatility. The approximate volatility based on these comparables is approximately 458%.
The following is a summary of the status of all of the Company’s stock options issued to the Company’s management as of November 30, 2013 and the changes from December 1, 2012 to November 30, 2013.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note G:
STOCK OPTIONS AND WARRANTS (CONTINUED)
|
# of Options
|
Weighted Average Exercise Price
|
Weighted Average Remaining Life
|
Outstanding November 30, 2012
|
4,100,000
|
$0.25
|
46.75 months
|
Granted
|
-
|
$ -
|
-
|
Exercised
|
-
|
$ -
|
-
|
Cancelled
|
100,000
|
$0.25
|
-
|
Outstanding at November 30, 2013
|
4,000,000
|
$0.25
|
43.50 months
|
Exercisable at November 30, 2013
|
800,000
|
$0.25
|
43.50 months
|
Stock Warrants Issued to Investors
There were no stock warrants granted by the Company from inception through August 16, 2012. For each common share purchased by an investor, for no additional consideration, each investor acquired a warrant to purchase an additional two shares at the fixed price of $1.00 per share. During the period June 1, 2013 to August 31, 2013, in connection with a private placement, the Company raised $126,719 from the sale of securities to four new investors and 13 previous investors. 746,203 stock warrants to purchase common stock were granted in conjunction with the purchase by each investor of our common stock. The terms of the stock warrant include the right to exercise all or a portion of the warrants granted, shall be no more than 2 years from the date of grant of the warrant, and the exercise price is $1.00 per warrant. The warrant may not be transferred or assigned in whole or in part by the grantee. There were no Stock Warrants issued during the period September 1, 2013 to fiscal year ended November 30, 2013.
The following is a summary of the status of all of the Company’s stock warrants as of November 30, 2013 and the changes from December 1, 2012 to November 30, 2013.
|
# of Warrants
|
Weighted Average Exercise Price
|
Weighted Average Remaining Life
|
Outstanding at November 30, 2012
|
624,520
|
$1.00
|
10 months
|
Granted
|
1,875,480
|
$1.00
|
18 months
|
Exercised
|
-
|
$ -
|
-
|
Cancelled
|
-
|
$ -
|
-
|
Outstanding at November 30, 2013
|
2,500,000
|
$1.00
|
16 months
|
Exercisable at November 30, 2013
|
2,500,000
|
$1.00
|
16 months
|
Note H:
RELATED PARTY TRANSACTIONS
Advances and Expenses paid on behalf of the Company
On August 1, 2011, the Company entered into a promissory note agreement with DXT for any advances to the Company or expenses paid on behalf of the Company during the period from inception (May 12, 2011) to May 31, 2013. This note is unsecured, with 8% interest rate per annum, and a due date of November 1, 2013. The Company has paid off the entire note. As of November 30, 2013 and 2012, the Company has owed a total of $0 and $12,149, respectively, to DXT as advances or expenses paid on behalf of the Company.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note H:
RELATED PARTY TRANSACTIONS (CONTINUED)
Compensation of Officers
The Company entered into officer compensation agreements with two officer/directors whereby each receives $60,000 per annum as cash compensation. The Company pays each officer $5,000 per month. The amount paid to the two officers in total was $121,107 and $113,000 during the fiscal years ended November 30, 2013 and 2012. In addition, each officer/director received additional compensation in the form of non-cash incentive stock options granted on July 15, 2012. Each person received 2,000,000 stock options. For further discussion of the terms of the grant of stock options, see Note G.
Due to related party
On September 21, 2012, the Company used a vehicle belonging to an officer for the purpose of a trade-in acquire a pre-owned company vehicle from a dealer. This amount, limited to its cost basis, was recorded in 2012 as a short-term obligation due to the officer as a current liability of $3,810. The Company accrues interest on the amount owed to the officer/director at a rate of 8% per annum. The Company paid off the liabilities during the year ended November 30, 2013. The Company has a due to officer of $3,810 plus $138 interest payable as of November 30, 2012 and $0 as of November 30, 2013.
Note I:
COMMITMENTS AND CONTINGENCIES
License Agreement
On June 10, 2013, Exeo Entertainment, Inc. entered into a license agreement with Psyko Audio Labs, Canada whereby Exeo Entertainment. Inc. will manufacture and market the Psyko Krypton and Carbon line of gaming headphones. The company will owe a 5% royalty on all headphone sales to Psyko Audio Labs. Payments are due quarterly on January 15, April 15, July 15, and October 15. In fiscal year 2013, the Company incurred a minimum royalty expense of $12,130. In fiscal year 2014, the Company will incur increasing minimum royalty expenses as follows: $24,063 (CDN $26,741), $33,088 (CDN $36,770), $42,102 (CDN $46,787), and $60,155 (CDN $66,849) in each of the four quarters, respectively. Prepaid expenses consist of royalty fees of $44,146 (CDN $49,058) paid to Psyko Audio Labs. These prepaid expenses shall be applied towards royalty expenses incurred in fiscal year 2014. At January 1, 2015, we are obligated to pay minimum monthly royalties of $89,986 (CDN $100,000) per quarter for the remaining term of the contract. The company carries the risk of currency exchange rate fluctuations as our royalty obligation under the license agreement is stated in Canadian dollars.
Operating Lease Obligation
On October 25, 2012, the Company signed a lease for its current office and warehouse. The Company became a co-tenant along with DXT. The new lease agreement expires September 30, 2014 and has an option for a three year renewal. The typical monthly rent expense is $7,006, which includes base rent of $5,496 and common area maintenance of $1,510. The Company is not obligated to pay a security deposit to the management company. A deposit to secure the current lease was made by DXT in 2009. DXT will receive the security deposit at the end of the lease.
As of November 30, 2013, the monthly minimum rental payment is $7,006. Rent expense was $84,072 and $85,538 for the fiscal years ended November 30, 2013 and 2012, respectively.
As of November 30, 2013, minimum rent to be paid under this lease agreement is summarized as follows:
|
|
Minimum rent payments
|
|
Year ended November 30, 2014
|
|
$
|
70,060
|
|
Total Lease Obligation
|
|
$
|
70,060
|
|
Note Payable for Vehicle Financing Obligations
On September 27, 2012, the Company acquired a pre-owned company vehicle on credit. The total cost basis is $49,824. The Company paid $10,000 as a down payment. The amount financed by the seller is $39,824, and the Company makes monthly payments of $863. The Company is obligated to pay a total of $41,420 over the course of the loan. This note bears interest at the annual percentage rate of 1.9%, and the term is 48 months. The total finance charge associated with this note is $1,596.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note I:
COMMITMENTS AND CONTINGENCIES (CONTINUED)
Minimum financing payment to be paid under this finance agreement is summarized as follows:
Years ending November 30,
|
|
Total Payments
|
|
|
Principal
|
|
|
Interest
|
|
2014
|
|
|
10,355
|
|
|
|
9,883
|
|
|
|
472
|
|
2015
|
|
|
10,355
|
|
|
|
10,073
|
|
|
|
282
|
|
2016
|
|
|
9,492
|
|
|
|
9,401
|
|
|
|
91
|
|
Total Financing Obligation
|
|
$
|
30,202
|
|
|
$
|
29,357
|
|
|
$
|
845
|
|
Note J:
INCOME TAXES
Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. The Company's marginal tax rate is at 34% and its effective tax rate differs from the federal statutory rate due to a 100% valuation allowance effectively provided for any tax benefits that may result from net operating losses incurred, because of uncertainty discussed in Note A “Liquidity and Going Concern.”
As of the most recent balance sheet date presented, the Company’s available unused operating loss carry-forwards are estimated to approximate $1,292,564.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
The Company provides for income taxes under FASB ASC 740, Accounting for Income Taxes. FASB ASC 740 requires the use of an asset and liability approach in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax bases of assets and liabilities and the tax rates in effect currently.
FASB ASC 740 requires the reduction of deferred tax assets by a valuation allowance, if, based on the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized. In the Company’s opinion, it is uncertain whether they will generate sufficient taxable income in the future to fully utilize the net deferred tax asset. Accordingly, a valuation allowance equal to the deferred tax asset would be recorded. The total deferred tax asset is $500,332 which is calculated by multiplying a 34% estimated tax rate by the cumulative net operating loss (NOL).
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note J:
INCOME TAXES - DEFERRED TAX ASSET (CONTINUED)
Net deferred tax assets consist of the following components as of November 30, 2013 and 2012:
|
|
|
2013
|
|
|
|
2012
|
|
Net loss for the year
|
|
$
|
856,407
|
|
|
$
|
670,200
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Accrued expenses,
Accounts payable and
Credit card liability
|
|
|
(47,480
|
)
|
|
|
(22,076
|
)
|
Prepaid
|
|
|
44,146
|
|
|
|
14,506
|
|
Stock-based compensation
|
|
|
(200,004
|
)
|
|
|
(100,616
|
)
|
Tax loss for the year
|
|
|
653,069
|
|
|
|
562,014
|
|
Estimated effective tax rate
|
|
|
34
|
%
|
|
|
34
|
%
|
Deferred tax asset
|
|
$
|
222,043
|
|
|
$
|
191,085
|
|
The total valuation allowance is $222,043 and $191,085 as of November 30, 2013 and 2012. Details are as follows:
|
|
|
2013
|
|
|
|
2012
|
|
Deferred tax asset
|
|
$
|
222,043
|
|
|
$
|
191,085
|
|
Valuation allowance
|
|
|
(222,043
|
)
|
|
|
(191,085
|
)
|
Current taxes payable
|
|
|
—
|
|
|
|
—
|
|
Provision for income tax
|
|
$
|
—
|
|
|
$
|
—
|
|
Below is a chart showing the estimated corporate federal net operating loss (NOL) and the year in which it will expire.
Year
|
|
Amount
|
|
Expiration
|
2011
|
|
$
|
77,481
|
|
|
2031
|
2012
|
|
$
|
562,014
|
|
|
2032
|
2013
|
|
$
|
653,069
|
|
|
2033
|
Net operating loss carry forwards of $1,292,564 for federal income tax reporting purposes are subject to annual limitations. Should a change in ownership occur in the future, net operating loss carry forwards may be limited as to use in future years.
EXEO ENTERTAINMENT, INC.
(A Development Stage Company)
Notes to Financial Statements
November 30, 2013 and 2012
Note K:
SUBSEQUENT EVENTS
After November 30, 2013, an officer loaned $92,500, in total, to the Company. The terms of the notes provide that the Company shall repay the principal of each note in full within six months of the date of each note. In addition, the Company is obligated to pay interest at a flat rate of 6.00% upon maturity of each note. At the sole discretion of the officer, the notes may be extended for an additional six month term.
Date of Each Note
|
Amount of Each Note
|
Maturity Date of Each Note
|
December 18, 2013
|
$ 10,000
|
June 15, 2014
|
December 30, 2013
|
$ 25,000
|
June 27, 2014
|
January 24, 2014
|
$ 50,000
|
July 22, 2014
|
February 8, 2014
|
$ 7,500
|
August 6, 2014
|
On February 3, 2014, the Company entered into an agreement with RedChip Companies, Inc., who is based in Maitland, Florida. The agreement provides for certain investor relations services including the preparation of a research profile, an investment thesis and media content for distribution in print and via the internet. The Company intends to reach out to investment firms and sophisticated individuals who are already registered with RedChip and who opted in to receive media created on behalf of the Company. RedChip also agrees to respond to inquiries from investors and to introduce the Company via press releases to RedChip’s existing business network. The term of the agreement is one year. Cash consideration to be paid to RedChip is $10,000 per month with each payment being due by the 3
rd
of each month for services to be performed during that month. Stock based consideration for the duration of the contracted term shall be delivered by the Company to RedChip in February, 2014, and equals 400,000 common shares of restricted stock. The Company did not agree to register such shares with the U.S. Securities and Exchange Commission.
ITEM 15.
|
EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES
- continued
|
Item 15(b) Exhibits
INDEX TO EXHIBITS
Exhibit
|
|
Description
|
|
|
|
|
|
Articles of Incorporation (1)
|
|
|
Amendment to Articles of Incorporation (1)
|
|
|
|
|
|
Certificate of Designation (for Series A Preferred Stock) (1)
|
|
|
|
|
|
Employment Agreement (Jeffrey Weiland, President) (1)
|
|
|
Employment Agreement (Robert S. Amaral, CEO) (1)
|
|
|
Consulting Agreement (Hildebrandt Consulting) (1)
|
|
|
Exclusive License Agreement (Psyko Audio Labs) (1)
|
|
|
Exclusive License Agreement (Digital Extreme Technologies, Inc.) (1)
|
|
|
Project Management Agreement (Elite Product Management) (1)
|
|
|
2012 Employees/Consultants Stock Compensation Plan Agreement (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Not filed herewith, but this exhibit is incorporated by reference. Previously filed as an exhibit to Exeo Entertainment, Inc.’s Form S-1 filed with the Commission on August 16, 2013, as amended.
|
Item 15(c) Reports on Form 8-K
On January 14, 2014, the Board of Directors of Exeo Entertainment, Inc. (the “Company” adopted a resolution pursuant to the Company’s Certificate of Incorporation, as amended, providing for the designations, preferences and relative, participating, optional and other rights, and the qualifications, limitations and restrictions, of the Series B Convertible Preferred Stock.
On January 18, 2014, the Company filed a Certificate of Designations for a Series B Convertible Preferred Stock. The authorized number of Series B Convertible Preferred Stock is 1,000,000 shares, par value 0.0001. The holders of shares of Series B Convertible Preferred Stock shall vote as a separate class on all matters adversely affecting the Series B Stock. The authorization or issuance of additional Common Stock, Series B Convertible Preferred Stock or other securities having liquidation, dividend, voting or other rights junior to or on a parity with, the Series B Convertible Preferred Stock shall not be deemed to adversely affect the Series B Convertible Preferred Stock. In each case the holders shall be entitled to one vote per share.
On January 23, 2014, the Company filed Form 8-K with the Commission to report a material modification of rights to security holders, as described above.
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
EXEO ENTERTAINMENT, INC. (Registrant)
Signature
|
|
Title
|
|
Date
|
Jeffrey A. Weiland
|
|
|
|
|
/s/ Jeffery A. Weiland
|
|
President and Director
|
|
March 13, 2014
|
|
|
|
|
|
Robert S. Amaral
|
|
|
|
|
/s/ Robert S. Amaral
|
|
Chief Executive Officer,
|
|
March 13, 2014
|
|
|
Treasurer and Director
|
|
|
|
|
(Principal Executive and Financial Officer)
|
|
|