
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Exeo Entertainment Inc (CE) | USOTC:EXEO | OTCMarkets | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0.0002 | 0.00 | 00:00:00 |
|
|
(Exact
name of registrant as specified in its charter)
|
||
|
|
|
Nevada
|
|
45-2224704
|
(State
or other jurisdiction of
|
|
(I.R.S.
Employer
|
incorporation
or organization)
|
|
Identification
No.)
|
|
|
|
4478 Wagon Trail Ave., Las Vegas, NV 89118
|
||
(Address
of principal executive offices and Zip Code)
|
||
|
|
|
(702) 361-3188
|
||
(Registrant's
telephone number, including area code)
|
Large
accelerated filer
|
☐
|
Accelerated
filer
|
☐
|
Non-accelerated
filer
(Do not
check if a smaller reporting company)
|
☐
|
Smaller
reporting company
|
☒
|
|
|
|
Page
|
|
|
|
|
2
|
|||
|
|
|
|
|
2
|
||
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
5-6
|
|
|
|
|
|
|
|
7
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
16
|
||
|
|
|
|
|
19
|
||
|
|
|
|
|
20
|
||
|
|
|
|
21
|
|||
|
|
|
|
|
21
|
||
|
|
|
|
|
21
|
||
|
|
|
|
|
21
|
||
|
|
|
|
|
21
|
||
|
|
|
|
|
21
|
||
|
|
|
|
|
21
|
||
|
|
|
|
|
22
|
||
|
|
|
|
|
|
23
|
E
XEO ENTERTAINMENT,
INC.
|
|
|
BALANCE SHEETS
|
|
|
|
May 31,
|
November 30,
|
|
2019
|
2018
|
|
(unaudited)
|
|
ASSETS
|
|
|
|
|
|
Current Assets
|
|
|
Cash
and cash equivalents
|
$
191,612
|
$
104,485
|
Inventory
|
68,914
|
39,456
|
Prepaid
expenses
|
138,488
|
138,850
|
Accounts
Receivable
|
124,086
|
186
|
Total current assets
|
523,100
|
282,977
|
|
|
|
Right of use assets
|
180,557
|
-
|
Property and equipment, net
|
57,677
|
28,576
|
|
|
|
TOTAL ASSETS
|
$
761,334
|
$
311,553
|
|
|
|
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS' DEFICIT
|
||
|
|
|
Liabilities
|
|
|
Current liabilities
|
|
|
Accounts
payable and accrued expenses
|
$
37,396
|
$
44,111
|
Accrued
interest payable - related party
|
25,754
|
23,436
|
Payroll
liabilities
|
174,264
|
161,839
|
Due
to related parties
|
75,000
|
75,000
|
Royalty
payable
|
1,257,413
|
1,129,455
|
Notes
payable
|
9,314
|
9,314
|
Operating
lease liabilities - current portion
|
126,546
|
-
|
Total current liabilities
|
1,705,687
|
1,443,155
|
|
|
|
Long-term liabilities
|
|
|
Notes
payable
|
5,928
|
10,851
|
Operating
lease liabilities
|
49,985
|
-
|
Total long-term liabilities
|
55,913
|
10,851
|
|
|
|
Total Liabilities
|
1,761,600
|
1,454,006
|
|
|
|
Commitments and Contingencies – Note D
|
|
|
|
|
|
Series A redeemable convertible preferred stock; $0.0001 par
value,
|
|
|
1,000,000
shares authorized; 19,500 shares issued and outstanding; 0 shares
unissued as of May 31, 2019 and November 30, 2018 (liquidation
preference of $102,425 and $95,213, respectively). Stated at
redemption value.
|
170,673
|
163,361
|
Series B redeemable convertible preferred stock; $0.0001 par
value,
|
|
|
1,000,000
shares authorized; 241,690 and 246,690 shares issued and
outstanding; 2,500 shares unissued as of May 31, 2019 and November
30, 2018 (liquidation preference of $873,860 and $799,853,
respectively). Stated at redemption value, net of Treasury Stock
(2,500 shares)
|
1,799,194
|
1,725,191
|
|
|
|
Stockholders' equity (deficit)
|
|
|
Convertible
Preferred Stock Series A - 15%, $0.0001 par value, 1,000,000
shares
|
||
authorized,
19,500 and 19,500 shares issued, respectively
|
-
|
-
|
Convertible
Preferred Stock Series B - 12%, $0.0001 par value, 1,000,000
shares
|
||
authorized,
244,190 and 246,690 shares issued, respectively
|
-
|
-
|
Common stock - $0.0001 par value, 100,000,000 shares
authorized;
|
|
|
27,829,742
and 26,697,109 shares issued and outstanding,
respectively
|
2,783
|
2,670
|
Additional
paid-in capital
|
5,987,667
|
5,135,475
|
Treasury
stock, Series B Preferred Stock - 2,500 shares
|
(12,500
)
|
(12,500
)
|
Stock
payable
|
288,485
|
426,000
|
Deficit
accumulated
|
(9,236,568
)
|
(8,582,650
)
|
Total stockholders' deficit
|
(2,970,133
)
|
(3,031,005
)
|
|
|
|
TOTAL LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND
STOCKHOLDERS' DEFICIT
|
$
761,334
|
$
311,553
|
|
|
|
The
accompanying notes are an integral part of these financial
statements.
|
|
|
E
XEO ENTERTAINMENT,
INC.
|
|
|
|
|
STATEMENTS OF OPERATIONS
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the
three months ended
|
For the
six months ended
|
||
|
May
31,
|
May
31,
|
||
|
2019
|
2018
|
2019
|
2018
|
REVENUES
|
$
125,062
|
$
1,162
|
$
125,812
|
$
3,927
|
COST OF GOOD SOLD
|
|
|
|
|
Cost
of direct materials, shipping and labor
|
(69,300
)
|
(20
)
|
(71,394
)
|
(1,699
)
|
GROSS PROFIT
|
55,762
|
1,142
|
54,418
|
2,228
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
General
and administrative
|
228,720
|
161,883
|
520,246
|
325,685
|
Executive
compensation
|
47,374
|
37,087
|
81,212
|
77,693
|
Professional
fees
|
23,923
|
43,385
|
41,548
|
103,455
|
Depreciation
|
2,641
|
3,560
|
7,599
|
7,508
|
TOTAL OPERATING EXPENSES
|
302,658
|
245,915
|
650,605
|
514,341
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
(246,896
)
|
(244,773
)
|
(596,187
)
|
(512,113
)
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
Loss
from foreign currency transactions
|
33,789
|
12,476
|
21,743
|
5,203
|
Interest
expense - related party
|
(1,171
)
|
(1,171
)
|
(2,318
)
|
(2,318
)
|
Interest
expense
|
(127
)
|
(196
)
|
(274
)
|
(414
)
|
TOTAL OTHER INCOME (EXPENSES)
|
32,491
|
11,109
|
19,151
|
2,471
|
|
|
|
|
|
NET LOSS
|
(214,405
)
|
(233,664
)
|
(577,036
)
|
(509,642
)
|
|
|
|
|
|
DIVIDEND OF REDEEMABLE PREFERRED STOCK
|
(40,660
)
|
(40,660
)
|
(81,320
)
|
(81,320
)
|
|
|
|
|
|
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
(255,065
)
|
$
(274,324
)
|
$
(658,356
)
|
$
(590,962
)
|
|
|
|
|
|
NET LOSS PER SHARE: BASIC
|
$
(0.01
)
|
$
(0.01
)
|
$
(0.02
)
|
$
(0.02
)
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: BASIC
|
|
|
|
|
|
27,807,299
|
26,289,685
|
27,569,689
|
26,289,685
|
The accompanying notes are an integral part of these financial
statements.
|
|
|
|
E
XEO ENTERTAINMENT,
INC.
|
|||||||
STATEMENT OF STOCKHOLDERS' DEFICIT
|
|||||||
(unaudited)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
Total
|
|
Common Shares
|
Paid-In
|
Treasury
|
Stock
|
Deficit
|
Stockholders'
|
|
|
Shares
|
Amount
|
Capital
|
Stock
|
Payable
|
Accumulated
|
Deficit
|
|
|
|
|
|
|
|
|
Balance,
November 30, 2018
|
26,697,109
|
$
2,670
|
$
5,135,475
|
$
(12,500
)
|
$
426,000
|
$
(8,582,650
)
|
$
(3,031,005
)
|
|
|
|
|
|
|
|
|
Cash
received for sale of
|
|
|
|
|
|
|
|
common
stock
|
170,997
|
17
|
132,483
|
|
307,500
|
|
440,000
|
|
|
|
|
|
|
|
|
Stock
issued for
|
|
|
|
|
|
|
|
subscriptions
payable
|
564,132
|
56
|
413,444
|
|
(413,500
)
|
|
-
|
|
|
|
|
|
|
|
|
Stock
issued for
|
|
|
|
|
|
|
|
conversion
of preferred stock
|
16,860
|
2
|
1
|
|
|
|
3
|
|
|
|
|
|
|
|
|
Net loss for the three months ended
|
|
|
|
|
|
|
|
February
28, 2019
|
|
|
|
|
|
(403,291
)
|
(403,291
)
|
|
|
|
|
|
|
|
|
Balance,
February 28, 2019
|
27,449,098
|
$
2,745
|
$
5,681,403
|
$
(12,500
)
|
$
320,000
|
$
(8,985,941
)
|
$
(2,994,293
)
|
|
|
|
|
|
|
|
|
Adoption
of lease accounting
|
|
|
|
|
|
4,438
|
4,438
|
|
|
|
|
|
|
|
|
Stock
issued for
|
|
|
|
|
|
|
|
subscriptions
payable
|
363,155
|
36
|
306,263
|
|
(307,500
)
|
|
(1,201
)
|
|
|
|
|
|
|
|
|
Stock
issued for
|
|
|
|
|
|
|
|
conversion
of preferred stock
|
17,489
|
2
|
1
|
|
|
|
3
|
|
|
|
|
|
|
|
|
Cash
received for
|
|
|
|
|
|
|
|
warrant
exercises
|
|
|
|
|
275,985
|
|
275,985
|
|
|
|
|
|
|
|
|
Net loss for the three months ended
|
|
|
|
|
|
|
|
May
31, 2019
|
|
|
|
|
|
(255,065
)
|
(255,065
)
|
|
|
|
|
|
|
|
|
Balance,
May 31, 2019
|
27,829,742
|
$
2,783
|
$
5,987,667
|
$
(12,500
)
|
$
288,485
|
$
(9,236,568
)
|
$
(2,970,133
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
|
|
|
|
|
E
XEO ENTERTAINMENT,
INC.
|
|
|
STATEMENTS OF CASH FLOWS
|
|
|
(unaudited)
|
|
|
|
For the
six months ended
|
|
|
May
31,
|
|
|
2019
|
2018
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
Net
loss for the period
|
$
(577,036
)
|
$
(509,642
)
|
Adjustments to reconcile net loss to net cash used in operating
activities
|
|
|
Depreciation
|
7,599
|
7,508
|
Non
cash lease expense
|
2,708
|
-
|
Changes in assets and liabilities
|
|
|
Decrease
(Increase) in prepaid expenses
|
362
|
68,332
|
Decrease
(Increase) in accounts receivable
|
(123,900
)
|
(186
)
|
Decrease
(Increase) in inventory
|
(29,458
)
|
4,277
|
(Decrease)
Increase in accounts payable and accrued expenses
|
(6,715
)
|
(5,865
)
|
Decrease
in accrued interest - related party
|
2,318
|
2,319
|
Increase
in payroll liabilities
|
12,425
|
11,886
|
Increase
in royalty payable
|
127,958
|
152,110
|
Net Cash Used in Operating Activities
|
(583,739
)
|
(269,261
)
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
Acquisition
of property and equipment
|
(39,001
)
|
-
|
Cash Flows Used in Investing Activities
|
(39,001
)
|
-
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
Proceeds
from issuance of common stock, net of issuance costs
|
714,790
|
216,250
|
Payments
on notes payable - auto loan (principal)
|
(4,923
)
|
(4,783
)
|
Cash Flows Provided by Financing Activities
|
709,867
|
211,467
|
|
|
|
Net increase in cash and cash equivalents
|
87,127
|
(57,794
)
|
|
|
|
Cash and cash equivalents, beginning of the period
|
104,485
|
139,525
|
|
|
|
Cash and cash equivalents, end of the period
|
$
191,612
|
$
81,731
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
Cash
paid for interest
|
$
-
|
$
-
|
Dividend
of redeemable preferred stock
|
$
81,320
|
$
81,320
|
|
|
|
The accompanying notes are an integral part of these financial
statements.
|
|
Description
|
Estimated Life
|
Furniture
& Equipment
|
5
years
|
Vehicles
|
5
years
|
|
For the three months ended May 31, 2019
|
Operating
lease cost
|
$
2,717
|
Total
lease cost
|
$
2,717
|
|
For the three months ended May 31, 2019
|
Remaining
lease term – operating leases (years)
|
1.83
|
Incremental
borrowing rate
|
5.57
%
|
Fiscal
Year
|
For the three months ended May 31, 2019
|
2019
(remaining)
|
$
61,479
|
2020
|
106,728
|
2021
|
14,049
|
Total
lease payments
|
182,256
|
Less:
interest
|
5,725
|
Total
lease obligation
|
$
176,531
|
EXEO ENTERTAINMENT, INC.
|
||
(Registrant)
|
||
|
||
Signature
|
Title
|
Date
|
|
|
|
/s/ Jeffrey A. Weiland
|
President
and Director
|
July
18, 2019
|
Jeffrey
A. Weiland
|
|
|
|
|
|
|
|
|
/s/ Robert S. Amaral
|
Chief
Executive Officer,
|
July
18, 2019
|
Robert
S. Amaral
|
Treasurer
and Director
|
|
|
(Principal
Executive and Financial Officer)
|
|
1 Year Exeo Entertainment (CE) Chart |
1 Month Exeo Entertainment (CE) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions