Converted by EDGARwiz


UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q



(Mark One)

 

þ

QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended June 30, 2014




o

TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

OR

 

For the transition period from                      to

 

Commission file number 000-54026

 

INTELLIGENT LIVING INC.

(Exact name of small business issuer as specified in its charter)

 




CALIFORNIA

 

45-1498410

State or other jurisdiction of

 

(IRS Employer

Incorporation or organization

 

Identification Number)

 

 

 




80 SW 8th Street, Suite 1870

 

33130

Miami, FL



(Address of principal executive offices)

 

(Zip Code)

 

866-326-3000

(Issuers telephone number, including area code)


Feel Golf Co., Inc.

20801 Biscayne Blvd, Suite 403, Miami, FL  33180

(Former name, former address, and former fiscal year, if changed)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). o Yes x No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.


 

Large accelerated filer

o

Accelerated filer

o

 

 

 

 

Non-accelerated filer

(Do not check if a smaller reporting company)

o

Smaller reporting company

x


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes o   No x


APPLICABLE ONLY TO CORPORATE ISSUERS

 

The number of common shares outstanding as of June 30, 2014 was 2,671,079,575 and as of the filing date, the outstanding is 2,828,079,575.






 

EXPLANATORY NOTE

On April 15, 2014 the management of Intelligent Living Inc. (the Company) and its Board of Directors (the Board) concluded that the previously issued consolidated financial statements contained in the Companys Quarterly Report on Form 10-Q (the Form 10-Q) for the quarter ended June 30, 2013 (the Prior Period) should no longer be relied upon because of errors related to the presentation of certain information included in the consolidated financial statements and footnotes to the consolidated financial statements. The Company has determined that it is necessary to reclassify and correct certain non-cash related transactions as presented within the statement of operations and statement of cash flows along with their corresponding impact on the Companys consolidated financial statements. The Company, with the concurrence of its independent registered public accounting firm, DArelli Pruzansky, P.A, is restating its consolidated financial statements in this Form 10-Q for the quarter ended June 30, 2013 as part of the filing of this Form 10-Q.



 









1



INTELLIGENT LIVING INC.


Table of Contents


PART I - FINANCIAL INFORMATION

4

Item 1. Consolidated Financial Statements

4

Consolidated Balance Sheets as of June 30, 2014 (Unaudited) and June 30, 2013 (Unaudited and Restated) and December 31, 2013 (Audited)

4

Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2014 (Unaudited) and 2013 (Unaudited and Restated)

5

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2014 (Unaudited) and 2013 (Unaudited and Restated)

6

NOTES TO THE CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

7

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

27

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

31

ITEM 4. CONTROLS AND PROCEDURES

31

PART II - OTHER INFORMATION

33

ITEM 1 - LEGAL PROCEEDINGS

33

ITEM 1A - RISK FACTORS

33

ITEM 2 - UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

33

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES

33

ITEM 4 MINE SAFETY DISCLOSURES

33

ITEM 5 - OTHER INFORMATION

33

Item 6 - Exhibits

34

SIGNATURES

34





 

 

 

 

 



2



PART I - FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

INTELLIGENT LIVING INC.

Consolidated Balance Sheets



June 30,




June 30,


2014


December 31,


2013


(unaudited)


2013(1)


(unaudited)

CURRENT ASSETS:

 


 


(restated)

Cash

$

112,873

 

$

85,695


$

100,590

Accounts receivable


65,376



-



-

Inventory

 

1,728

 

 

-


 

-

Other current assets


20,834



-



-

Total Current Assets

 

200,811

 

 

85,695


 

100,590










OTHER ASSETS:

 

 

 

 

 


 

 

Property and equipment, net


376,145



102,281



16,957

Other assets

 

16,192

 

 

-


 

-

Intangible assets, net


2,841,410


 

1,507,042



1,507,042

Total assets

$

3,434,558

 

$

1,695,018


$

1,624,589










Liabilities and Stockholders' Deficit

 

 

 

 

 


 

 










Current Liabilities:

 

 

 

 

 


 

 

Accounts payable and accrued expenses

$

391,763


$

350,818


$

337,729

Accrued salaries

 

340,374

 

 

216,000


 

39,250

Accrued royalty on preferred stock


28,794



-



-

Leases payable


125,688



-



-

Convertible notes payable, current portion, net of discounts and premiums

 

1,027,802

 

 

923,439


 

771,600

 Derivative liability


765,215



951,267



2,907,086

Total Current Liabilities

 

2,679,636

 

 

2,441,524


 

4,055,665










Long Term Liabilities:

 

 

 

 

 


 

 

Convertible notes payable, net


2,330,358



1,274,782



950,000

 

 

 

 

 

 


 

 

Total Liabilities


5,009,994



3,716,306



5,005,665

 

 

 

 

 

 


 

 

Stockholders' Deficit









Preferred stock, $0.0001 par value; 20,000,000 shares authorized, 2,127,600 and 0 and 0  outstanding)

 

 

 

 

 


 

 

Series A preferred stock (2,127,600 and 0 and 0  issued and outstanding, respectively)


213



-



-

Series B preferred stock (96,000 and 0 and 0 outstanding, respectively)

 

96,000

 

 


 

-

Common stock, $0.001 par value; 6,000,000,000 shares authorized, 2,671,079,575 and  683,157,893 and 194,617,091 shares issued and outstanding, respectively


2,671,079



683,157



194,617

Additional paid-in capital

 

4,633,257

 

 

3,093,960


 

2,757,893

Accumulated deficit


(8,975,985)



(5,798,405)



(6,333,587)

 

 

 

 

 

 


 

 

Total stockholders' deficit


(1,575,436)



(2,021,288



(3,381,077)

 

 

 

 

 

 


 

 

Total Liabilities and Stockholders' Deficit

$

3,434,558


$

1,695,018


$

1,624,589


 See accompanying notes to unaudited consolidated financial statements

(1)

Derived from audited financial statement



3



INTELLIGENT LIVING INC.

Consolidated Statements of Operations

(Unaudited)




Three Months Ended


Six Months Ended



June 30


June 30



2014


2013


2014


2013





(Restated)




(Restated)

Sales

 

$     379,073

 

$               51

 

$411,340

 

$              51










Cost of sales

 

175,259

 

5

 

189,394

 

5

Gross profit


203,814


46


221,946


46

 

 

 

 

 

 

 

 

 

Operating expenses:









Depreciation and amortization expense


279,821




461,611



General and administrative


2,477,715


179,334


2,779,055


179,334

Total Operating Expenses

 

2,757,536

 

179,334

 

3,240,666

 

179,334










Loss from operations

 

(2,553,722)

 

(179,288)

 

(3,018,720)

 

(179,288)










Other income (expenses):

 

 

 

 

 

 

 

 

Gain/(loss) on change of fair value of derivative liability


4,818,541


10,761,243


237,875


10,761,243

Interest income

 

-

 

1

 

-

 

1

Interest expense


(246,400)


(357,346)


(396,735)

 

(357,346)

Total other income (expenses):

 

4,572,141

 

10,403,898

 

(158,860)

 

10,403,898

Income from continuing operations


2,018,419


10,224,610


(3,177,580)


10,224,610

 

 


 

 

 

 

 

 

Discontinued operations:









Loss from operations of discontinued Feel Golf division

 

-

 

-

 

-

 

(134,905)

Loss on disposal of Feel Golf Division

 

-

 

(414,290)

 

-

 

(414,290)

Net income (loss)


$    2,018,419


$    9,810,320


$  (3,177,580)


$ 9,675,415

 

 

 

 

 

 

 

 

 

Income (loss) per common share - basic


$0.00


$0.06


$0.00


$0.07

Income (loss) per common share diluted

 

$0.00


$0.00


$0.00


$0.00

Weighted average common shares outstanding basic


1,792,485,393


164,861,554


1,422,856,276


140,379,846

Weighted average common shares outstanding fully diluted


4,502,367,949


4,785,328,011


-


4,760,846,302



See accompanying notes to unaudited consolidated financial statements


 

 

 




4



INTELLIGENT LIVING INC.

Consolidated Statements of Cash Flows

(Unaudited)




Six Months Ended



June 30,



2014


2013

Net Cash Used in Operating Activities

 

 $

(422,685)

 

 $

(132,554)

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in capitalized software

 

 

(71,067)

 

 

(22,654)

Purchase of property and equipment

 

 

-

 

 

(500)

Net Cash Used in Investing Activities

 

 

(71,067)

 

 

(23,154)

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of related party note payable



-



(12,450)

Proceeds from notes payable

 

 

520,930

 

 

257,604

Net Cash Provided by Financing Activities



520,930


 

245,154

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

 

27,178

 

 

89,445

CASH AT BEGINNING OF PERIOD

 

 

85,695

 

 

11,145

 

 

 

 

 

 

 

CASH AT END OF PERIOD

 

$

112,873

 

$

100,590

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF

 

 

 

 

 

 

CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

Interest

 

$

-

 

$

-

Income taxes

 

 

 

 

-

 

 

 

 

 

 

 

NON CASH FINANCING AND INVESTING ACTIVITIES:

 

 

 

 

 

 

Stock issued in conversion of convertible notes

 

$

535,655

 

$

113,658 



 

The accompanying notes are an integral part of these financial statements.

 

 

 

 




5



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Business

Intelligent Living Inc. (Intelligent Living, the Company, we, us), formerly known as Feel Golf Co., Inc. (FGC), was  incorporated in the State of California in 2000.  As a result of acquisitions completed during this fiscal year, which are described below, we operate in two business segments:


Health and Wellness


In January, 2014 we acquired certain assets of Health and Beyond LLC, a Florida corporation.  Through our subsidiary, Health & Beyond Nutra Company, LLC and related website, www.drlarrydirect.com, we develop, market, and sell health and wellness products.


In May, 2013, we acquired all of the assets related to cognitive brain training, the website and blog at www.Mind360.com, which operates as our Mind360 Studios, LLC subsidiary.  The website is intended to provide activities that enhance and maintain the users mental fitness through an online cognitive training platform.  Revenues are generated through a subscription-based model.


In April, 2014 we created Social420, LLC with the mission to provide a secure platform for the growing market of the cannabis public to connect and utilize a host of social and social media based tools in a proprietary cloud based system. We plan to derive our revenue from fee-based advertising, classifieds, our PuffPassPay eWallet system, and other fees that may be added over the development of the platform.  The PuffPassPay eWallet system is in development, and will act as an online payment solution that consumers can use to make deposits and pay for goods on web sites that will offer eWallet services.


Cloud Computing and IT Managed Services

In April, 2014, through our subsidiary, Provectus, LLC, we entered into two transactions.  We acquired:

·

certain assets of Venturian Group, Inc. (a Florida corporation) related to Venturians cloud based computing system and IT managed services business, and

·

Perfect Solutions Software Inc. and Perfect Solutions, Inc. both New Jersey corporations, which is a provider of managed IT services and support, cloud computing, and website design.

As a result of these acquisitions, we provide:

·

cloud computing

·

systems architecture

·

managed IT services

·

Remote desktop and remote server monitoring and remediation

·

Third party data storage

·

Backup and disaster recovery solutions; and

·

Project management services


We provide cloud computing solutions that include public and private cloud architectures along with hybrid scalable cloud hosting, server virtualization and desktop virtualization solutions.  In addition, we provide IT solutions that address mobility, and unified communications.   Our cyber security practice provides information security services including internal and external security assessments and recommended solutions.  We focus on aligning business processes with technology for delivery of solutions meeting our clients needs and providing expert management services to the lifecycle of technology-based projects.








6



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Basis of Presentation

The unaudited interim consolidated financial information furnished herein reflects all adjustments, consisting only of normal recurring items, which in the opinion of management are necessary to fairly state Intelligent Living Inc.s (collectively, the Company or we, us or our) financial position, results of operations and cash flows for the dates and periods presented and to make such information not misleading. Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to rules and regulations of the Securities and Exchange Commission (SEC); nevertheless, management of the Company believes that the disclosures herein are adequate to make the information presented not misleading.

 

These consolidated financial statements should be read in conjunction with the Companys audited financial statements for the year ended December 31, 2013, contained in the Companys Annual Report on Form 10-K/A filed with the SEC on June 13, 2014. The results of operations for the three and six months ended June 30, 2014, are not necessarily indicative of results to be expected for any other interim period or the fiscal year ending December 31, 2014.


Year-End

The Company has selected December 31 as its year end.

 

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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. Actual results could differ from those estimates.


Reclassification of Financial Statement Accounts

Certain amounts in the December 31, 2013 financial statements have been reclassified to conform to the presentation in the June 30, 2014 financial statements.


Cash and Cash Equivalents

For purposes of the balance sheets and cash flow statements, the Company considers all highly liquid investments with original maturities of three months or less at time of purchase to be cash equivalents.


Concentrations of Risk

The Companys bank accounts are deposited in insured institutions. The funds are insured up to $250,000 USD. At June 30, 2014, the Companys bank deposits did not exceed the insured amount.


Basis of Consolidation

The consolidated financial statements for the six months ended June 30, 2014 include the operations of the Company and its wholly-owned operating subsidiaries, Provectus, LLC and Health & Beyond Nutra Company, LLC.  All significant intercompany accounts and transactions have been eliminated in consolidation.


Trade Accounts Receivable

Accounts receivable consists of normal trade receivables. We recorded a bad debt allowance of $0 as of June 30, 2014.  Management performs ongoing evaluations of its accounts receivable, and believes that all remaining receivables are fully collectable.  Bad debt expense amounted to $0 and $0 for the six months ended June 30, 2014 and 2013, respectively.

 

Inventory

Inventory is valued at the lower of cost or market, on an average cost basis.





7



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)



Property and Equipment

Property and equipment is located at the Company's headquarters in Miami, FL and is recorded at cost less accumulated depreciation. Depreciation and amortization is calculated using the straight-line method over the expected useful life of the asset, beginning on the date that the asset is placed in service. The Company generally uses the following depreciable lives for its major classifications of property and equipment:

 



Description

Useful Lives

Computer hardware

3-7 years

Computer software

3-5 years

Furniture and Office Equipment

7 years

Production Equipment

7 years

Leasehold improvements

10 years

 


Website Development

The Company capitalizes the costs associated with the development of its websites.  Other costs related to the maintenance of the website are expensed as incurred.  Amortization will be provided over the estimated useful life of 3 years using the straight-line method for financial statement purposes.


Valuation of Long-Lived Assets

Long-lived tangible assets and definite-lived intangible assets are reviewed for possible impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Company uses an estimate of undiscounted future net cash flows of the assets over the remaining useful lives in determining whether the carrying value of the assets is recoverable. If the carrying values of the assets exceed the expected future cash flows of the assets, the Company recognizes an impairment loss equal to the difference between the carrying values of the assets and their estimated fair values.


Impairment of long-lived assets is assessed at the lowest levels for which there are identifiable cash flows that are independent from other groups of assets. The evaluation of long-lived assets requires the Company to use estimates of future cash flows. However, actual cash flows may differ from the estimated future cash flows used in these impairment tests. As of June 30, 2014, management does not believe any of the Companys long-lived assets require impairment.


Below is a table identifying the intangible assets subject to amortization and estimated amortization over the next three years and thereafter.  Intangible assets are amortized over their estimated useful lives, which management has determined to be three years.  At June 30, 2014, management determined that the remaining net book value of its purchased patents, copyrights, and Intellectual property related to the Intelligent Living, and Mind360 acquisitions should be valued as follows: 



June 30,



2014

Mind360 Studios

 

 $      1,000,000

Intelligent Living


            507,042

Health and Beyond Nutra, LLC


            200,000

Venturian Group, Inc. (1)

 

         1,194,104

Perfect Solutions (1)


            386,571

Total intangible assets

 

         3,287,717

Less: Accumulated amortization


          (446,307)

Total intangible assets

 

$      2,841,410


(1) Venturian Group and Perfect Solutions comprise our Provectus, LLC subsidiary

INTELLIGENT LIVING INC.



8



NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Fair Value of Financial Instruments

In accordance with ASC 820, the carrying value of cash and cash equivalents, accounts receivable and accounts payable approximates fair value due to the short-term maturity of these instruments. ASC 820 clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:


Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.


Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.


Level 3-Inputs are unobservable inputs that reflect the reporting entitys own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.


The following table presents assets and liabilities that are measured and recognized at fair value as of June 30, 2014 













Assets and liabilities measured at fair

 

 

 

 

 

 

 

value on a recurring and nonrecurring

 

 

 

 

 

 

 

basis at June 30, 2014:

 

 

 

 

 

 

 

Recurring:

 

Level 1

 

Level 2

 

Level 3

 

Derivative liability 

 

$

-

 

$

-

 

$

   765,215

 

  Total

 

$

-

 

$

-

 

$

765,215

 


A financial instrument's categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The following is a description of the valuation methodology used to measure fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.


The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, Distinguishing Liabilities from Equity and ASC 815, Derivatives and Hedging. Derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. The effects of interactions between embedded derivatives are calculated and accounted for in arriving at the overall fair value of the financial instruments. In addition, the fair value of free standing derivative instruments such as warrant and option derivatives are valued using the Black-Scholes model.


The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as their fair value as their fair value were determined by using the Black-Scholes option-pricing model based on various assumptions. The Companys derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives.


The following table sets forth a summary of change in fair value of our derivative liabilities for the six months ended June 30, 2014:





Beginning balance at December 31, 2013

 

 $                             951,267

Change in fair value of embedded conversion features of convertible debentures included in earnings

 

              (237,875)

Embedded conversion derivative liability recorded in connection with the issuance of convertible debentures

 

 $                               51,823

Ending balance

 

 $                             765,215

INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014



9



(Unaudited)

 

NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Revenue Recognition


We follow the guidance of Accounting Standards Codification (ASC) Topic 605, Revenue Recognition (formerly Staff Accounting Bulletin (SAB) No. 104, Revenue Recognition) for revenue recognition. In general, we record revenue when persuasive evidence of an arrangement exists, services have been rendered or product delivery has occurred, the sales price to the customer is fixed or determinable, and collectability is reasonably assured.


It is our customary business practice to obtain a signed master sales agreement for recurring revenue sales, and/or a sales order for events and one-time services. Taxes collected from customers and remitted to governmental authorities are reported on a net basis and are excluded from revenue.


·

Revenues from recurring revenue streams are generally billed monthly and recognized ratably over the term of the contract, generally one to three years for data center space customers. We generally recognize revenue beginning on the date the customer commences use of our services.

·

Implementation and set-up fees are recognized at the time those services are completed, unless prior agreement was made for interim billings (for work completed).

·

For services that are billed according to customer usage, revenue is recognized in the month in which the usage is provided.

·

Professional services are recognized in the period services are provided.

·

Amounts that have been invoiced are recorded in accounts receivable and revenue.


Our customers generally have the right to cancel their contracts by providing prior written notice to us of their intent to cancel the remainder of the contract term. The customer would be required to pay any charge for early cancellation that their contract specifies.  In the event that a customer cancels their contract, they are not entitled to a refund for services already rendered.  A customer can continue service on a month-to-month basis after their contract expires.

 

Shipping and Handling Costs

Shipping and handling costs billed to the customer are classified in revenues. Such costs incurred to ship our products are included in cost of sales.


Advertising Costs

The Company expenses the costs of advertising as advertising is normally in short-term publications. Total advertising costs for the six months ended June 30, 2014 and 2013 were $582 and $0, respectively.

 

Stock-Based Compensation

The Company follows the provisions of ASC 718, which requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values. The Company uses the Black-Sholes pricing model for determining the fair value of stock based compensation.


Equity instruments issued to non-employees for goods or services are accounted for at fair value and are marked to market until service is complete or a performance commitment date is reached, whichever is earlier, in accordance with ASC 505-50.


Software Development Costs

Capitalization of software development costs for products to be sold to third parties begins upon the establishment of technological feasibility and ceases when the product is available for general release. As a result of the Companys practice of releasing source code that it has developed on a weekly basis for unrestricted download on the Internet, there is generally no passage of time between achievement of technological feasibility and the availability of the Companys product for general release.


Basic and Diluted Net Income (Loss) per Share

Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period.

INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014



10



(Unaudited)


NOTE 1 NATURE OF ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Recently Issued Accounting Pronouncements

The Company has adopted all recently issued accounting pronouncements.  The adoption of the accounting pronouncements, including those not yet effective, is not anticipated to have a material effect on the consolidated financial position or results of operations of the Company.


Income Taxes

The Company accounts for income taxes under the asset and liability method. Deferred tax assets and liabilities are determined based on differences between the financial reporting and tax bases of assets and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.

 

In July 2006, the FASB issued ASC 740, Accounting for Uncertainty in Income Taxes, which clarifies the accounting for uncertainty in tax positions taken or expected to be taken in a return. ASC 740 provides guidance on the measurement, recognition, classification, and disclosure of tax positions, along with accounting for the related interest and penalties. ASC 740 became effective as of January 1, 2007 and had no impact on the Companys financial statements.


The charge for taxation is based on the results for the year as adjusted for items, which are non-assessable or disallowed. It is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.


Convertible Debt Instruments

The Company records debt net of debt discount for beneficial conversion features and warrants, on a relative fair value basis. Beneficial conversion features are recorded pursuant to the Beneficial Conversion and Debt Topics of the FASB Accounting Standards Codification. The amounts allocated to beneficial conversion rights are recorded as debt discount and as additional paid-in-capital. Debt discount is amortized to interest expense over the life of the debt.


Derivative Instruments

The Company enters into financing arrangements that consist of freestanding derivative instruments or are hybrid instruments that contain embedded derivative features. The Company accounts for these arrangements in accordance with Accounting Standards Codification topic 815, Accounting for Derivative Instruments and Hedging Activities (ASC 815) as well as related interpretation of this standard. In accordance with this standard, derivative instruments are recognized as either assets or liabilities in the balance sheet and are measured at fair values with gains or losses recognized in earnings. Embedded derivatives that are not clearly and closely related to the host contract are bifurcated and are recognized at fair value with changes in fair value recognized as either a gain or loss in earnings. The Company determines the fair value of derivative instruments and hybrid instruments based on available market data using appropriate valuation models, giving consideration to all of the rights and obligations of each instrument.


We estimate fair values of derivative financial instruments using various techniques (and combinations thereof) that are considered to be consistent with the objective measuring fair values. In selecting the appropriate technique, we consider, among other factors, the nature of the instrument, the market risks that it embodies and the expected means of settlement. For less complex derivative instruments, such as free-standing warrants, we generally use the Black-Scholes model, adjusted for the effect of dilution, because it embodies all of the requisite assumptions (including trading volatility, estimated terms, dilution and risk free rates) necessary to fair value these instruments. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price of our common stock. Since derivative financial instruments are initially and subsequently carried at fair values, our income (expense) going forward will reflect the volatility in these estimates and assumption changes. Under the terms of the new accounting standard, increases in the trading price of the companys common stock and increases in fair value during a given financial quarter result in the application of non-cash derivative expense. Conversely, decreases in the trading price of the Companys common stock and decreases in trading fair value during a given financial quarter result in the application of non-cash derivative income.

 




11



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 2 - GOING CONCERN


The Company's consolidated financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. During the six months ended June 30, 2014, the Company realized an operating loss of $3,018,720, and had a working capital deficit and stockholders deficit of $2,478,825 and $1,575,436, respectively, as of June 30, 2014. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.  These facts raise substantial doubt about the Companys ability to continue as a going concern.

 

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management's plan is to obtain such resources for the Company by obtaining capital from investors and/or revenue sufficient to meet its minimal operating expenses and seeking equity and/or debt financing. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.


The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.


NOTE 3  PROPERTY AND EQUIPMENT


Property and equipment consisted of the following:  

 

 

June 30,


December 31,



June 30,

 

 

2014

 

2013



2013

Furniture & Office Equipment

 

$              42,112

 

$              500



$                 500

Capitalized software development costs

 

169,081

 

101,781



16,457

Equipment


371,446


-



-

Total Property and Equipment

 

582,639

 

102,281



16,957









Less: Accumulated Depreciation

 

(206,494)

 

-



-

Net Property and Equipment

 

$           376,145

 

$       102,281



$              16,957


Depreciation expense for the six months ended June 30, 2014 and 2013 was $19,047 and $21,310 respectively, which is included as part of discontinued operations for fiscal 2013.

 

Note 4 - ACQUISITIONS


Acquisition of Intelligent Living

On April 5, 2013, the shareholders of Intelligent Living, Inc. (ILIV)., a Florida corporation, entered into a share exchange agreement with Feel Golf Company, Inc. (the Company)., for the transfer of all of the issued and outstanding capital stock of Intelligent Living, in exchange for 35,714,286 shares of the Companys common stock representing consideration of $500,000 based on the closing price of the Companys common stock.


Effective April 5, 2013, ILIV became a wholly owned subsidiary of the Company.  The Company accounted for the acquisition utilizing the acquisition method of accounting in accordance with ASC 805 "Business Combinations". The Company is the acquirer for accounting purposes and Intelligent Living, Inc. is the acquired Company.

  

The net purchase price, including acquisition costs paid by the Company, was allocated to intangible assets acquired on the records of ILIV as follows:

Intangible asset (Software Platform)

 

$  

507,042

 

Purchase price

 

$

507,042

 



12



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

 

Note 4 ACQUISITIONS, continued


Acquisition of Health and Beyond, LLC

On January 4, 2014, Intelligent Living Inc. (the Buyer) entered into an Asset Acquisition Agreement with Health and Beyond LLC (Seller), a Florida corporation. The Agreement calls for Intelligent Living to pay $200,000 to Health and Beyond for the assets, payable as follows:




Promissory note

$     100,000

Issuance of 35 million shares of common stock

21,000

Cash payable

79,000

 Total purchase price

$     200,000


The $100,000 promissory note is in the form of a Revenue Assignment Agreement in which the Company will pay down the note using the proceeds from the revenues earned from the Health and Beyond assets acquired.   


The 35,000,000 restricted common shares issued were valued at $0.0006 per share, the fair market value on the date of the transaction, as quoted on the OTC market.


In addition to the above consideration, the Company entered into a Royalty Agreement with the seller, whereby we will pay the seller not less than 10% on any formulary product delivered, 20% for any special products delivered and $30 for any test kit processed under the Health and beyond label.


The Company also entered into a 5 year employment agreement with Dr. Larry LeGunn for a salary of $96,000 per year to become the VP, Alternative Medicine and President of Health and Beyond Nutra Company Inc.


The intellectual assets purchased under the Agreement comprise the following:



1.  

Formulary Assets: Pressure Norm, Advanced HCG, Heart Helper, Neuroease, Metal Tox, Sweet Dreams, Gastric LG, Arthro Assist, Cranberine, Betaine HCL, Multi-mineral complex without Iron, Bi-Carb, Pycnogenol, Chrom mate, Hepato Thera, Theragest, Magnesium Chelate, Alpha Ketoglutaric Acid, Pyridoxal 5 phosphate, Calcium Citrate, Antioxthera Pack, Borage Oil, and Ester C Bio.

2.  

Specialty Assets: Oxy Cell, Oxy colonease, Dermis, Osseo, Allergen, Canderill, Climateric, Perk up, Relax, Focal Point, Happy Go Lucky, Immunostat, Prostical, Thyrocal, Circulase, Diabtrol, and Flora.


The Company accounted for the acquisition utilizing the purchase method of accounting in accordance with ASC 805 Business Combinations.  The Company is the acquirer for accounting purposes and Health and Beyond, LLC is the acquired Company.


The net purchase price, was allocated to assets acquired on the records of ILIV as follows:





Intangible asset

 

$  200,000

Purchase price

 

$  200,000






13



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


 Note 4 ACQUISITIONS, continued


Acquisition of Mind360

On July 16, 2013, the Company modified its acquisition agreement with New Castle County Services, Inc. (NCCS), a Delaware corporation, for the purchase of all assets related to cognitive brain training games websites and blog (including the website Mind360.com).  Originally, as consideration for the acquisition of the assets, the Company was to pay $150,000 in cash, no later than November 14, 2014 and to deliver to NCCS a promissory note in the amount of $850,000.  The Company and NCCS subsequently agreed that the Company will issue to NCCS 50,000,000 million shares of its common stock in exchange for $50,000 of the $150,000 that was due to be paid in cash. The remaining amount of $100,000 was paid in the first quarter of 2014.


The Company accounted for the acquisition utilizing the acquisition method of accounting in accordance with ASC 805 "Business Combinations".

  

The net purchase price, including acquisition costs paid by the Company, was allocated to the intangible assets acquired from NCCS:






 

 

 

 

 

Intangible asset (Mind360 website)

 

 

1,000,000

 

 

 

 

 

 

Purchase price

 

$

1,000,000

 



Acquisition of Venturian Group and Perfect Solutions, Inc.

On April 25, 2014, Intelligent Living Inc. completed the asset purchase(s) of Venturian Group, Inc. and Perfect Solutions Inc. pursuant to separate Asset Purchase Agreements, dated as of April 25, 2014. As a result of this transaction, both assets now form a wholly-owned subsidiary of Intelligent Living called Provectus LLC.


The aggregate purchase price consisted of the following for each transaction:


Venturian Group

Cash payment to seller

$

150,000

 

Fair value of series A preferred stock issued to seller

 

610,000

 

Note payable to seller

 

610,000

 

 

$

1,370,000

 

 



The following table summarizes the estimated fair values of Venturians assets acquired and liabilities assumed at the date of the acquisition:

 

Cash

$

8,995

 

Accounts Receivable and other assets

 

10,676


Property and equipment, net

 

199,464

 

Intangible assets

 

1,194,104

 

Accounts payable and accrued expenses

 

(43,239

)

 

$

1,370,000

 





14



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


Note 4 ACQUISITIONS, continued


Acquisition of Venturian Group and Perfect Solutions, Inc.


The following table summarizes the required disclosures of the pro forma combined entity, as if the acquisition of Venturian Group occurred at January 1, 2012.

 

For the Six Months Ended June 30,

 

For the Year Ended December 31,

 

 

2013

 

2014

 

2012

 

2013

 

Revenues, net

$

857,998

 

$

776,408

 

$

1,414,621

 

$

1,595,067

 














Net income (loss)

 

9,809,271

 

 

(3,250,363)

 

 

(1,425,226)

 

 

10,822,624

 














Net loss per common share

 

$            0.07

 

 

$       (0.00)

 

 

$        (0.05)

 

 

$           0.04

 


The above unaudited pro forma results have been prepared for comparative purposes only and do not purport to be indicative of results of operations that actually would have resulted had the acquisition occurred at January 1, 2012, nor is it necessarily indicative of future operating results.


Perfect Solutions

Cash payment to seller

$

150,000

 

Note payable to seller

 

275,000

 

 

$

425,000

 


The following table summarizes the estimated fair values of Perfect Solutions assets acquired and liabilities assumed at the date of the acquisition:

 

Cash

$

26,115

 

Accounts Receivable

 

10,804

 

Other current assets

 

(432

Property and equipment, net

 

30,372

 

Intangible assets

 

386,571

 

Accounts payable and accrued expenses

 

(28,430

)

 

$

425,000

 


NOTE 5 - INTANGIBLE ASSETS 

 

Intangible assets consist of the following:









 

 

June 30,


December 31,



June 30,

 

 

2014

 

2013



2013

Mind360 Studios (Note 4)

 

$        1,000,000

 

$        1,000,000



$        1,000,000

Intelligent Living (Note 4)

 

507,042

 

507,042



507,042

Health & Beyond


200,000






Investment in Venturian, Inc.


1,194,104






Investment in Perfect Solutions


386,571








$        3,287,717

 

$            1,507,042 



$            1,507,042 

Less: Accumulated amortization


(446,307)


-



-









Total intangible assets

 

$        2,841,410

 

$            1,507,042 



$            1,507,042 



15



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)


NOTE 5 - INTANGIBLE ASSETS, continued


The Company is amortizing the assets over their useful lives, which range from three to five years, once placed in service.  The Company determined that the future cash flows to be provided from these assets exceed the carrying amount as of June 30, 2014 and therefore determined that no impairment charge was necessary as of June 30, 2014.


Amortization expense subsequent to the quarter ended June 30, 2014 is as follows:

 

Years ending December 31,:



2014

 

$

614,620

2015

 

 

1,029,239

2016

 

 

1,029,239

2017



168,312

 

 

$

2,841,410


NOTE 6  RELATED PARTY TRANSACTIONS


As of June 30, 2014 and December 31, 2013, the following amounts were owed to officers to the Company as accrued but unpaid compensation:



June 30,

 

December 31,


June 30,



2014


2013


2013

Dr. Rouziers, Chief Medical Officer

 

 $              96,000

 

 $          48,000


 $       -

Josh Eikov, Chief Strategy Officer


26,667


40,000


-

Paul Favata, President

 

120,167

 

56,000


-

Victoria Rudman, Chief Executive Officer

32,500


72,000


39,250

Chief Financial Officer

 

65,040

 

-


-

Total


 $            340,374


 $       216,000


 $    39,250



NOTE 7 - LEASES PAYABLE


Intelligent Living acquired Venturian Group, Inc. in April, 2014, and included the following capital lease obligations related to the acquisition of office furniture and computer networking equipment:



June 30,



2014

Baytree Furniture

$

5,221

Cisco Systems

$

47,414

NetApp

$

73,053



125,688


Minimum lease commitments remaining for the fiscal periods subsequent to June 30, 2014 are as follows:


Years ending December 31,:



2014

 

$

59,018

2015

 

 

58,312

2016

 

 

8,358

 

 

$

125,688



16



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

 NOTE 8  CONVERTIBLE DEBENTURES


On February 11, 2011, the Company entered into a convertible promissory note with Long Side Ventures (LSV) for $250,000. The note was convertible at the higher of a) 50% of the average of the five lowest closing prices for the Companys stock during the previous 15 trading days or b) $0.0001. On September 18, 2012, LSV assigned portions of the debt to other note holders as follows: Arnold Goldin $25,000, Somesing $25,000 and R&T Sports Marketing $25,000. On January 31, 2013, LSV assigned $50,000 to Taconic Group.


The original note matured on December 31, 2012 and was in default as of December 31, 2013. Due to the default, the Company entered into an amendment and changed the conversion terms to $0.0001 effective January 29, 2013. On August 14, 2013, the conversion terms were reverted back to the original terms. As of June 30, 2014 the outstanding balance on the LSV portion of the note is $0; the Arnold Goldin portion is $4,809; the Somesing portion is $0; the R&T Sports Marketing portion is $0; and the Taconic portion is $12,009.  A derivative liability was recorded on these notes as the Company was unable to determine if they had sufficient authorized shares as a result of the convertible note that was issued in March, 2013 which was convertible at 50% of the market price of the common stock.


On January 31, 2013 the Company entered into a convertible note agreement with Taconic Group, LLC, (the Holder) for $20,000.  The note bears interest at the rate of 15% per annum beginning January 31, 2013, and matures on January 31, 2015.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of $.0001. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $20,000.  The Company recorded a beneficial conversion feature on this note.  The unamortized debt discount is $5,000 at June 30, 2014.


On February 21, 2013 the Company entered into a convertible note agreement with Long Side Ventures, LLC, (the Holder) for $5,000.   The note bears interest at the rate of 10% per annum beginning February 21, 2013, and matures on February 21, 2015.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of $.0001. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $0.

On March 8, 2013 the Company entered into a convertible note agreement with Michael A. Rogoff, an individual (the Holder) for $50,000.  The note bears interest at the rate of 10% per annum beginning March 1, 2013, and matures on March 1, 2015.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price based on 50% of the average of the five lowest intraday prices for the common stock during the previous twenty trading days immediately preceding the conversion request.  The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The note was purchased by Longside Ventures for $85,000.  The additional $25,000 incurred has been recorded as an expense during the year ended December 31, 2013.  The balance outstanding on the new note to Longside Ventures is $85,000 at June 30, 2014.  The Company recorded a put premium on this note as of the date of the transaction.


On March 8, 2013 the Company entered into a convertible note agreement with Marvin Neuman, an individual (the Holder) for $50,000.   The note bears interest at the rate of 10% per annum beginning March 1, 2013, and matures on March 1, 2015.  The note is convertible at any time after thirty days, at the option of the Holder into the Companys common stock at a conversion price based on 50% of the average of the five lowest intraday prices for the common stock during the previous twenty trading days immediately preceding the conversion request.  The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The note was purchased by Longside Ventures for $85,000.  The additional $25,000 incurred has been recorded as an expense during the year ended December 31, 2013.  The balance outstanding on the new note to Longside Ventures is $85,000 at June 30, 2014.  The Company recorded a put premium on this note as of the date of the transaction.





17



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 8  CONVERTIBLE DEBENTURES, continued


On May 1, 2013 the Company entered into a convertible note agreement with Monbridge, Inc., (the Holder) for $150,000.   The note bears interest at the rate of 15% per annum beginning May 1, 2013, and matures on May 1, 2014.  The note is convertible, at the option of the Holder into the Companys common stock at a Variable Conversion Price calculated at 40% times the market price. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The balance outstanding at June 30, 2014 is $0.


On May 10, 2013, the Company entered into an acquisition agreement with New Castle County Services, Inc., a Delaware corporation (NCCS) for the purchase of all assets relating to cognitive bran training games websites and blog (including the website Mind360.com).  As consideration for the acquisition of the assets, the Company agreed to pay $150,000 to NCCS, no later than November 10, 2014 and delivered to NCCS a promissory note in the amount of $850,000.  The $150,000 upfront obligation was fully paid in the first quarter of 2014.  The promissory note has a due date of May 1, 2016 and is convertible at NCCSs option, into the Companys common stock at the average trading prices for the common stock during the ten trading day period ending one trading day prior to the date of the conversion notice.  The principal balance outstanding at June 30, 2014 is $850,000.


On September 25, 2013 the Company entered into convertible note agreement with Pasquale Pascullo, an individual (the Holder) for $50,000.  The note bears interest at the rate of 10% per annum beginning September 25, 2013, and matures on


September 25, 2015.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price based on 50% of the average of the five lowest intraday prices for the common stock during the previous twenty trading days immediately preceding the conversion request.  The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $0.


On November 12, 2013 the Company entered into a convertible note agreement with Michael A. Rogoff, an individual (the Holder) for $100,000.  The note bears interest at the rate of 10% per annum beginning November 12, 2013, and matures on November 12, 2015.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price based on 50% of the average of the five lowest intraday prices for the common stock during the previous twenty trading days immediately preceding the conversion request.  The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $100,000.  The Company recorded a put premium on this note as of the date of the transaction.


On December 31, 2013 the Company entered into a convertible note agreement with Marvin Neuman, an individual (the Holder) for $85,000.   The note bears interest at the rate of 10% per annum beginning December 31, 2013, and matures on December 31, 2015.  The note is convertible at any time after thirty days, at the option of the Holder into the Companys common stock at a conversion price based on 50% of the average of the five lowest intraday prices for the common stock during the previous twenty trading days immediately preceding the conversion request.  The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $85,000.  The Company recorded a put premium on this note as of the date of the transaction.


On February 20, 2014 the Company entered into a convertible note agreement with Long Side Ventures, LLC, (the Holder) for $20,000.   The note bears interest at the rate of 10% per annum beginning February 20, 2014, and matures on February 20, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $20,000.  The Company recorded a put premium on this note as of the date of the transaction.





18



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 8  CONVERTIBLE DEBENTURES, continued


On March 11, 2014 the Company entered into a convertible note agreement with R&T Sports Marketing Inc., a Florida corporation, (the Holder) for $50,000.   The note bears interest at the rate of 10% per annum beginning March 11, 2014, and matures on March 11, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $50,000.  The Company recorded a put premium on this note as of the date of the transaction.


On March 24, 2014 the Company entered into a convertible note agreement with Long Side Ventures, LLC, (the Holder) for $20,000.   The note bears interest at the rate of 10% per annum beginning March 24, 2014, and matures on March 24, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $40,000.  The Company recorded a put premium on this note as of the date of the transaction.


On April 8, 2014 the Company entered into a convertible note agreement with Arnold Goldin, (the Holder) for $50,000.  The note bears interest at the rate of 10% per annum beginning April 8, 2014, and matures on April 8, 2016.  The note bears interest at the rate of 10% per annum beginning March 24, 2014, and matures on March 24, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $50,000.  The Company recorded a put premium on this note as of the date of the transaction.


On April 8, 2014 the Company entered into a convertible note agreement with Brent Coetzee, (the Holder) for $50,000.  The note bears interest at the rate of 10% per annum beginning April 8, 2014, and matures on April 8, 2016.  The note bears interest at the rate of 10% per annum beginning March 24, 2014, and matures on March 24, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $50,000.  The Company recorded a put premium on this note as of the date of the transaction.


On April 8, 2014 the Company entered into a convertible note agreement with Somesing, LLC, (the Holder) for $50,000.  The note bears interest at the rate of 10% per annum beginning April 8, 2014, and matures on April 8, 2016.  The note bears interest at the rate of 10% per annum beginning March 24, 2014, and matures on March 24, 2016.  The note is convertible, at the option of the Holder into the Companys common stock at a conversion price of 50% of the average of the five lowest intraday prices for the Companys stock during the previous 20 trading days. The note may be redeemed by the Company at any time prior to maturity with notice to the Holder, and payment of a premium of 150% on the unpaid principal and interest amount of the note.  The principal balance outstanding at June 30, 2014 is $50,000.  The Company recorded a put premium on this note as of the date of the transaction.


On April 25, 2014 the Company acquired certain assets from Venturian Group, Inc. in exchange for a cash payment of $150,000, and 880,000 Series A preferred shares valued at $610,000, and a promissory note in the principal amount of $610,000, carrying an interest rate on the outstanding balance of 6% per annum.  Principal and interest totaling $28,892 commences January 1, 2015 with the final payment due on or before April 1, 2016.  The principal balance outstanding at June 30, 2014 is $610,000.


On April 25, 2014 the Company acquired Perfect Solutions Software, Inc. and Perfect Solutions, Inc., in exchange for a promissory note in the amount of $285,000, carrying an interest rate on the outstanding balance of 6% per annum.  Principal and interest is due on or before January 1, 2015.  The principal balance outstanding at June 30, 2014 is $285,000.



19



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 8  CONVERTIBLE DEBENTURES, continued


On April 25, 2014 the Company executed a Senior Secured Promissory Note (the Note) in the amount of $300,000 with Hoyts Hollow Management LLC. The proceeds from this financing were used to finance the acquisition agreements with both Venturian and Perfect Solutions Software.  The note bears interest at the rate of 18% per annum.  The payment maturity date is November 1, 2015. Monthly payments of principal and interest total $19,142 and commence June 1, 2014.  The Note is secured by a continuing security interest in and to, and lien upon, all of the Companys and its current or future subsidiaries assets as well as all accounts and other receivables from the sales of the Company, instruments or other forms of obligations as well as all products and proceeds from the above described collateral.  The principal balance outstanding at June 30, 2014 is $285,358.


On June 10, 2014, the Company entered into a Securities Purchase Agreement with KBM Worldwide, Inc., pursuant to which we sold to KBM an 8% Convertible Promissory Note in the original principal amount of $42,500 (the Note). The Note has a maturity date of March 15, 2015, and is convertible after 180 days into our common stock at the greater of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The Variable Conversion Price shall mean 52% multiplied by the Market Price (representing a discount rate of 48%). Market Price means the average of lowest three (3) Trading Prices for the Common Stock during the ten (10) Trading Day period ending on the latest complete Trading Day prior to the Conversion Date. Trading Price means the closing bid price on the applicable day. The Fixed Conversion Price shall mean $0.000058. The shares of common stock issuable upon conversion of the Note will be restricted securities as defined in Rule 144 promulgated under the Securities Act of 1933. The Note can be prepaid by us at a premium as follows: (a) between 0 and 30 days after issuance 110% of the principal amount; (b) between 31 and 60 days after issuance 115% of the principal amount; (c) between 61 and 90 days after issuance 120% of the principal amount; (d) between 91 and 120 days after issuance 125% of the principal amount; and (e) between 121 and 180 days after issuance 130% of the principal amount. The purchase and sale of the Note closed on June 10, 2014, the date that the purchase price was delivered to us.  The principal balance outstanding at June 30, 2014 is $42,500.  The Company recorded a derivative liability on this note.




20



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 8  CONVERTIBLE DEBENTURES, continued

 

A summary of our notes payable is as follows:








 

 

 

 

 



 

 

June 30, 2014

 

December 31, 2013


June 30, 2013

Current:

 

 

 

 


 

Long Side Ventures 15% convertible debenture

 

$                  -

 

$   88,116


$                  124,530

E-Lionheart Associates 8% convertible debenture


-


-


13,000

E-Lionheart Associates 8% convertible debenture


-


-


50,000

Arnold S. Goldin Inc.  15% convertible debenture

 

4,809

 

19,250


24,180

R&T Sports Marketing  15% convertible debenture

 

                 -

 

                 -


10,195

Somesing LLC  15% convertible debenture

 

-

 

14,208


20,285

Taconic Group LLC  15% convertible debenture

 

12,009

 

40,366


48,180

Taconic Group LLC  15% convertible debenture

 

20,000

 

20,000


20,000

Long Side Ventures  10% convertible debenture

 

-

 

5,000


5,000

Monbridge Inc.  15% convertible debenture

 

-

 

150,000


150,000

Health & Beyond

 

84,500

 

-


-

KBM Worldwide


42,500


-


-

Perfect Solutions, Inc.

 

285,000

 

-


-

Notes payable - current portion

 

438,818

 

335,939


465,350

Unamortized debt discount

 

(45,916)

 

(12,500)


(18,850)

Put Premium

 

635,000

 

600,000


325,000

Net current notes payable

 

$1,028,802

 

$923,439


$881,600

 

 

 

 

 


 

Long term:

 

 

 

 


 

New Castle County Services Inc.  5% convertible debenture

 

850,000

 

850,000


850,000

Pascullo  10% convertible debenture

 

-

 

50,000


-

Long Side Ventures  10% convertible debenture

 

85,000

 

85,000


-

Michael Rogoff  10% convertible debenture

 

100,000

 

100,000


50,000

Long Side Ventures

 

20,000

 

-


-

R&T Sports Marketing  

 

50,000

 

-


-

Long Side Ventures

 

40,000

 

-


-

Venturian Group, Inc.


610,000


-


-

Hoyts Hollow


285,358


-


-

Arnold Goldin


50,000


-


-

Brent Coetzee


50,000


-


-

Somesing, LLC


50,000


-


-

Marvin Neumann  10% convertible debenture

 

85,000

 

85,000


50,000

R&T DPA Blulife  8% convertible debenture

 

-

 

49,882


-

Long Side Ventures  10% convertible debenture

 

85,000

 

85,000


-

Notes payable - long term

 

2,330,358

 

1,284,882


950,000

 

 

 

 

 


 

Total notes payable

 

$3,358,160

 

$2,198,221


$1,821,600


The Company recorded derivative liabilities as follows:






 

 

 

 


 

 

Ending Liability at June 30, 2014

Ending Liability at December 31, 2013

Ending Liability at June 30, 2013

 

 

 

 

 

Long Side Ventures 250k

 

$      30,256

380,388

$      465,044

Arnold Goldin 25k

 

130,868

                     141,086

625,485

Somesing LLC 25k

 

                       143

                       32,416

                       48,383

R&T Sports Marketing 25k

 

                         -

                         1,282

25,888

Taconic Group LLC 50k

 

                     248,848

                     254,408

                     1,150,863

KBM Worldwide


84,185

-

-

Taconic Group LLC 20k

 

                   281,916

                     122,883

                     486,141

Long Side Ventures 5k

 

                       -

                       28,835

                       115,300

 

 

 $     865,214

 $     951,268

 $     2,908,086



21



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014

(Unaudited)

NOTE 9 - STOCKHOLDERS EQUITY

 

Preferred Stock

 

Series A Preferred Stock

On March 10, 2010, the Company authorized the creation of Series A Preferred Stock. The Company is authorized to issue 20,000,000 shares of its Series A Preferred stock at a par value of $0.001 per share. The Series A Preferred Stock have the following rights and provisions:

 

Voting: Holders of the Series A Preferred Stock have three hundred and fifty times the number of votes on all matters submitted to the shareholders that is equal to the number of share of Common Stock into which such holders shared of Series A Preferred Stock are then convertible.

 

Liquidation Preference:  The holders of the Series A Preferred Stock are entitled to receive five times the sum of assets or earnings available for distribution available for distribution to common stock holders.

 

Dividends: None

 

Conversion:  The shares of Series A Preferred Stock are convertible into shares of the Companys Common Stock at the rate of 500 shares of Common Stock for each share of Series A Preferred Stock.

 

On September 15, 2011, the Company issued 6,000,000 shares of its Series A Preferred Stock to Company officers as compensation for services rendered to the Company. These services were based on the value of the underlying common stock on the date of issuance, multiplied by the number of convertible shares for each share of Preferred Stock. Accordingly, the Company recognized a one-time of $900,000 expense for stock compensation related to this issuance.

 

On February 8, 2011, the Company issued 120,000 shares of its Series A Preferred Stock to Company officers for services rendered to the Company. The services were valued based on the value of the underlying common stock on the date of issuance multiplied by the number of convertible shares for each share of Preferred Stock. Accordingly, the Company recognized a onetime $168,000 expense for stock compensation related to this issuance.

 

On May 21, 2010, the Company issued 808,200 shares of its Series A Preferred Stock to Company officers for services rendered to the Company. The services were valued based on the value of the underlying common stock on the date of issuance multiplied by the number of convertible shares for each share of Preferred Stock. Accordingly, the Company recognized a onetime $3,541,000 expense for stock compensation related to this issuance.


On or about March 29, 2013, the Company redeemed 2,148,200 preferred shares held by former officers Otterbach, Worrell, and Cottingham with 1,124,000, 1,014,000, and 10,000, respectively, for agreed to consideration totaling $11,000. As of March 31 2013, there remain 4,680,000 preferred shares outstanding (see subsequent events footnote regarding retirement of the Companys remaining outstanding Class A Preferred shares).


On April 5, 2013, under the terms of the Asset Purchase Agreement described in Note 4 above, all remaining issued and outstanding preferred stock of Feel Golf Company, Inc. was redeemed by its former officer and shareholder. Concurrent with the redemption and per the terms of the Asset Purchase Agreement, the former officer and shareholder was issued 3,300,000 shares of Feel Golf common stock at the conversion rate of 500 shares of common stock for each share of Series A Preferred stock.


On January 8, 2014, in lieu of $82,000 of accrued salary due to our CEO, the Company issued 820,000 shares of Series A preferred stock, valued at $8,200.  The remaining balance of $64,800 was forgiven by our CEO, and credited to paid in capital.


On April 25, 2014, per the terms of his employment agreement, the Company issued 538,600 shares of Series A preferred stock, valued at $385,808.  The issuance was accounted for as stock-based compensation expense, valued base on the number of common shares the preferred stock is convertible into, at the market price on the date of the transaction.




22



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014


NOTE 9 - STOCKHOLDERS EQUITY, continued


Series B Preferred Stock


On February 12, 2014, Intelligent Living Inc.s Board of Directors authorized the issuance of 96,000 Series B 8% Royalty Interest Preferred Shares.  On February 25, 2014, the Company authorized the creation of Series B 8% Royalty Interest Participating Preferred Stock (the Series B Preferred Stock). The Company was authorized to issue 96,000 shares of its Series B Preferred stock at a par value of $1.00 per share. The Series B Preferred Stock have the following rights and provisions:

 

Royalty Payments: Holders of the Series B Preferred Stock shall be entitled to receive, prior to and senior to any series of Preferred Stock, Notes or other obligations of the Company, recurring royalty payments, calculated and payable monthly, derived from the net sales of the company on all current and future subsidiaries.


Voting: Each share of the Series B Preferred Stock shall entitle the holder thereof to 1,000 votes on all matters submitted to a vote of the stockholders of the Corporation.


Liquidation Preference: Upon any liquidation (voluntary or otherwise), dissolution or winding up of the Corporation, no distribution shall be made to the holders of shares of stock ranking junior (either as to dividends or upon liquidation, dissolution or winding up) to the Series B 8% Royalty Interest Participating Preferred Stock unless, prior thereto, the holders of shares of Series B 8% Royalty Interest Participating Preferred Stock shall have received an amount equal to $1,000 per share of Series B 8% Royalty Interest Participating Preferred Stock, plus an amount equal to accrued and unpaid royalties, dividends and distributions thereon, whether or not declared, to the date of such payment.


Dividends: the holders of shares of Series B 8% Royalty Interest Participating Preferred Stock shall be entitled to receive, when, as and if declared by the Board out of funds legally available for the purpose, quarterly dividends payable in cash on the last day of March, June, September and December in each year.



Conversion:  None


Effective February 25, 2014, the Board of Directors of Intelligent Living agreed to issue Preferred Stock of its Series B 8% Royalty Interest Participating Preferred Stock with a par value of $1.00 to certain Officers and Directors: 




Paul Favata

56,000 Preferred B Shares

 

 

L. Joshua Eikov

40,000 Preferred B Shares

 

The Preferred Shares were issued in lieu of pay for services provided by Paul Favata from June 2013 through December 2013, and L. Joshua Eikov from September 2013 through December 2013.  The shares were value at par value of $1.00 per share.






23



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014


NOTE 9 - STOCKHOLDERS EQUITY, continued



 Common Stock

 

As of September 30, 2011, the Company increased its authorized common to 6,000,000,000 shares.

 

During the six months ended June 30, 2014, the Company issued 69,691,892 shares of its common stock to consultants, vendors and advisory board members for services rendered, valued at $156,530, the fair value of the shares on the date of issuance based on the market price, resulting in an average of $0.00225 per share.


During the six months ended June 30, 2014, the Company issued 886,122,381 shares of its common stock to employees, and officers of the Company for services valued at $1,518,982, the fair value of the shares on the date of issuance based on the market price, resulting in an average of $0.00181 per common share.

 

The Company also issued 992,108,519 shares of its common stock for conversion of a portion of the Companys convertible debentures valued at $535,656. The average conversion price was $0.00054 per share.


In January, 2014 the Company issued 40,000,000 shares of common stock pursuant to an asset acquisition agreement with Health and Beyond, LLC, valued at $21,000, the fair value of the shares on the date of issuance.


NOTE 10 DISCONTINUED OPERATIONS


Up until April 5, 2013, the Miller Family Trust with Lee Miller as their Trustee, held the majority voting power in the Company. The Trust held 4,680,000 of Class A Preferred Shares and the Miller Family Trustee agreed to retire 4,673,400 shares of their Class A Preferred held in the Company. The Miller Family Trust retained 6,600 of the Class A Preferred and concurrently agreed to convert the 6,600 balance of the Class A Preferred Shares (500:1 conversion) into 3,300,000 common shares in the Company. In turn, the Company's new Board of Directors agreed in consideration and for the retirement of the Miller Family Trust Class A Preferred shares, to sell certain golf related assets and certain liabilities to a newly formed private corporation, called Feel Golf Products, Inc.  Concurrent with this transaction, the Company changed its name to Intelligent Living Inc.


Results from operations from the discontinued Feel Golf business segment have been presented in our Consolidated Statement of Operations as discontinued operations.


The components of the result of discontinued operations for this division are as follows:


 

 

For the Six Months Ended

 

 

June 30

 

 

2014

 

2013

Sales

 

$                       -

 

$                40,312

 

 

 

 

 

Cost of sales

 

                -

 

23,328

 

 

 

 

 

Gross profit

 

               -

 

16,984

 

 

 

 

 

Operating expenses:

 

 

 

 

Sales, general and administrative expense

 

-

 

54,300

Depreciation and amortization expense

 

-

 

21,310

 

 

 

 

 

Total operating expenses

 

-

 

75,610

Loss from operations

 

-

 

(58,626)

 

 

 

 

 

Other income (expenses):

 

 

 

 

Other expense

 

-

 

(44,490)

Interest expense

 

-

 

(31,789)

Total other income (expense):

 

-

 

(76,279)

Loss from discontinued operations

 

$                      -

 

$           (134,905)




24



INTELLIGENT LIVING INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2014


NOTE 11 - SEGMENT REPORTING


Although the Company has a number of operating divisions, separate segment data has not been presented as they meet the criteria for aggregation as permitted by ASC Topic 280, Segment Reporting (formerly Statement of Financial Accounting Standards (SFAS) No. 131, Disclosures About Segments of an Enterprise and Related Information).


Our chief operating decision-maker is considered to be our Chief Executive Officer (CEO). The CEO reviews financial information presented on a consolidated basis for purposes of making operating decisions and assessing financial performance. The financial information reviewed by the CEO is identical to the information presented in the accompanying consolidated statements of operations. Therefore, the Company has determined that it operates in a single operating segment. For the periods ended June 30, 2014 and 2013 all material assets and revenues of the Company were in the United States.



NOTE 12 - RESTATEMENT


The consolidated financial statements as of June 30, 2013 and for the three-month and six month periods ended June 30, 2013 have been restated to correct for the accounting related to errors in the presentation of certain information included in the financial statements and footnotes to the financial statements. The Company has determined that it is necessary to reclassify and correct certain non-cash related transactions as presented within the statement of operations and statement of cash flows along with their corresponding impact on the Companys financial statements.

The adjustments primarily include properly accounting for the derivative liabilities associated with our convertible debt as of June 30, 2013, and adjustments to reflect the results of operations from the Feel Golf division as discontinued operations.  Total assets went from $1,631,322 to $1,624,589 and total liabilities went from $1,370,075 to $4,234,065, primarily due to the recording of the derivative liability related to our convertible debt of $2,907,086.  Net income for the six months period ended June 30, 2013 went from $3,718,879 to $9,675,415, primarily due to the recognition of gain on the change in the value of derivative liabilities.



NOTE 13 SUBSEQUENT EVENTS

 

Subsequent to June 30, 2014:


 In July, 2014, the Company entered into a securities purchase agreement with Adar Bays, LLC, a Florida limited liability company (the Holder), for the purchase and sale of $50,000 of a convertible note (Note).  The Note bears interest at the rate of 8% per annum beginning as of July 7, 2014, and matures on July 7, 2015.  The principal and accrued interest under the Notes will be convertible into shares of Common Stock of the Company at a 45% discount to the lowest trading price with a 12 day look back.  The Notes may be prepaid with during the first 180 days at 150% of the face amount plus any accrued interest. This Note may not be prepaid after the 180th day.


 In July, 2014, the Company entered into entered into a securities purchase agreement with LG Capital Funding, LLC, a New York limited liability company (the Holder), for the purchase and sale of $75,000 of a convertible note (Note).  The Note bears interest at the rate of 8% per annum beginning as of July 7, 2014, and matures on July 7, 2015.  The principal and accrued interest under the Notes will be convertible into shares of Common Stock of the Company at a 45% discount to the lowest trading price with a 12 day look back.  The Notes may be prepaid with during the first 180 days at 150% of the face amount plus any accrued interest. This Note may not be prepaid after the 180th day.








25



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.


CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS


Forward-Looking Statements


This Quarterly Report on Form 10-Q (this Report) contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). Forward-looking statements discuss matters that are not historical facts. Because they discuss future events or conditions, forward-looking statements may include words such as anticipate, believe, estimate, intend, could, should, would, may, seek, plan, might, will, expect, predict, project, forecast, potential, continue negatives thereof or similar expressions. Forward-looking statements speak only as of the date they are made, are based on various underlying assumptions and current expectations about the future, and are not guarantees. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, level of activity, performance, or achievement to be materially different from the results of operations or plans expressed or implied by such forward-looking statements.


We cannot predict all of the risks and uncertainties. Accordingly, such information should not be regarded as representations that the results or conditions described in such statements or that our objectives and plans will be achieved and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. These forward-looking statements are found at various places throughout this Report and include information concerning possible or assumed future results of our operations, including statements about potential acquisition or merger targets; business strategies; future cash flows; financing plans; plans and objectives of management; any other statements regarding future acquisitions, future cash needs, future operations, business plans and future financial results, and any other statements that are not historical facts.


These forward-looking statements represent our intentions, plans, expectations, assumptions, and beliefs about future events and are subject to risks, uncertainties and other factors. Many of those factors are outside of our control and could cause actual results to differ materially from the results expressed or implied by those forward-looking statements. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than we have described. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Report. All subsequent written and oral forward-looking statements concerning other matters addressed in this Report and attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this Report.


Except to the extent required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, a change in events, conditions, circumstances or assumptions underlying such statements, or otherwise.


CERTAIN TERMS USED IN THIS REPORT


When this report uses the words we, us, our, and the Company, they refer to Intelligent Living Inc. and Feel Golf Co., Inc.  SEC refers to the Securities and Exchange Commission.


General


The following discussion should be read in conjunction with the financial statements and notes thereto included in this report. Except for the historical information contained herein, the discussion in this report contains certain forward-looking statements that involve risks and uncertainties, such as statements of the Companys plans, objectives, expectations, and intentions as of the date of this filing. The cautionary statements made above should be read as being applicable to all related forward-looking statements wherever they appear in this document.

 


Company Overview

Intelligent Living Inc. (Intelligent Living, the Company, we, us), formerly known as Feel Golf Co., Inc. (FGC), was  incorporated in the State of California in 2000.  As a result of two recent acquisitions, which are described below, we operate in two business segments:





26



Health and Wellness


In January, 2014 we acquired certain assets of Health and Beyond LLC, a Florida corporation.  Through our subsidiary, Health & Beyond Nutra Company, LLC and related website, www.drlarry.com, we develop, market, and sell health and wellness products.


Cloud Computing and IT Managed Services

In April, 2014, through our subsidiary, Provectus, LLC, we entered into two transactions.  We acquired:

·

certain assets of Venturian Group, Inc.(a Florida corporation) related to Venturians cloud based computing system and IT managed services business, and

·

Perfect Solutions Software Inc. and Perfect Solutions, Inc. both New Jersey corporations, which is a provider of managed IT services and support, cloud computing, and website design.

As a result of these acquisitions, we provide:

·

cloud computing

·

managed IT services

·

Remote desktop and remote server monitoring and remediation

·

Third party data storage

·

Backup and disaster recovery solutions; and

·

Project management services


We provide cloud computing solutions that include public and private cloud architectures along with hybrid scalable cloud hosting, server virtualization and desktop virtualization solutions.  In addition, we provide IT solutions that address mobility, and unified communications.   Our cyber security practice provides information security services including internal and external security assessments and recommended solutions.  We focus on aligning business processes with technology for delivery of solutions meeting our clients needs and providing expert management services to the lifecycle of technology-based projects.


CRITICAL ACCOUNTING POLICIES

 

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates based on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

A summary of significant accounting policies is included in Note 1 to the audited consolidated financial statements included for the year ended December 30, 2013 and notes thereto contained on Form 10-K of the Company as filed with the Securities and Exchange Commission. Management believes that the application of these policies on a consistent basis enables us to provide useful and reliable financial information about the companys operating results and financial condition.

 

Financial Reporting Release No. 60, which was released by the U.S. Securities and Exchange Commission, encourages all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements. Our consolidated financial statements include a summary of the significant accounting policies and methods used in the preparation of our consolidated financial statements. Management believes the following critical accounting policies affect the significant judgments and estimates used in the preparation of the financial statements.

 

Use of Estimates - Managements Discussion and Analysis or Plan of Operations is based upon our unaudited consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, management evaluates these estimates, including those related to allowances for doubtful accounts receivable, the carrying value of property and equipment and long-lived assets, and the value of stock-option based compensation. Management bases these estimates on historical experience and on various other



27



assumptions that are believed to be reasonable under the circumstances, the results of which form the basis of making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.


We account for stock based compensation under ASC Topic 718, Compensation Stock Compensation.   ASC Topic 718 establishes the financial accounting and reporting standards for stock-based compensation plans. As required by ASC Topic 718, we recognize the cost resulting from all stock-based payment transactions including shares issued under our stock option plans in the financial statements. The adoption of ASC Topic 718 will have a negative impact on our future results of operations.


Revenue Recognition - We follow the guidance of Accounting Standards Codification (ASC) Topic 605, Revenue Recognition for revenue recognition. In general, we record revenue when persuasive evidence of an arrangement exists, services have been rendered or product delivery has occurred, the sales price to the customer is fixed or determinable, and collectability is reasonably assured. The following policies reflect specific criteria for our various revenues streams: 




 

 

 

 

Revenues from sales of products are generally recognized when products are shipped unless the Company has obligations remaining under sales or licensing agreements, in which case revenue is either deferred until all obligations are satisfied or recognized ratably over the term of the contract.


 

Revenue from services is recorded as it is earned. Commissions earned on third party sales are recorded in the month in which contracts are awarded. Customers are generally billed every two weeks based on the units of production for the project. Each project has an estimated total which is based on the estimated units of production and agreed upon billing rates.

 

 

 

 

Amounts billed in advance of services being provided are recorded as deferred revenues and recognized in the consolidated statement of operations as services are provided.


 

THREE AND SIX MONTHS ENDED JUNE 30, 2014 COMPARED TO THE THREE AND SIX MONTHS ENDED JUNE 30, 2013



Three months ended June 30,


Six months ended June 30,




2014


2013


2014

2013


Net Revenues

 

$      379,073

 

 $           51

 

$       411,340

 $           51

 

Cost of sales


175,259


5


189,394

5


Operating Expenses:

 


 


 



 

Depreciation and amortization


279,821


-


461,611

-


General and administrative

 

2,477,715

 

179,334

 

2,779,055

179,334

 

Total operating expenses


2,757,536


179,334


3,240,667

179,334


Loss from operations

 

(2,553,722)

 

(179,287)

 

(3,018,720

(179,288)

 

Gain/(loss) on change of fair value of derivative liability


4,418,541


10,761,243


237,875

10,761,243


Interest income


-


1


-

1


Interest expense


(246,400)


(357,346)


(396,835)

(357,346)


Total other income (expense)


4,572,141


10,403,898


(158,859)

10,403,898


Income (loss) from continuing operations


2,018,419


10,224,611


(3,177,580)

10,224,610


Discontinued operations:







 


Loss from operations of discontinued Feel Golf Division

 

 -

 

 -

 

(134,905) 

 

Loss on disposal of Feel Golf Division


-


(414,290)


-

(414,290)


Net income (loss)

 

$ 2,018,419

 

$ 9,810,321

 

$ (3,177,580)

 $ 9,675,416

 


Three Month period ended June 30, 2014


Sales

 

Sales increased to $379,073 during the three months ended June 30, 2014, as compared to $51 for the year-ago period.  The increase is due to revenues generated from the acquisitions made by the Company during fiscal 2014, including Health & Beyond Nutra, LLC, in January, 2014 and Provectus, LLC (created by the acquisitions of Venturian Group, Inc. and Perfect Solutions, Inc., both acquired in April, 2014.

 

Cost of Sales and Gross Profit



28



Our cost of sales increased to $175,259 for the three months ended June 30, 2014, as a result of the increase in revenues for the three months ended June 30, 2014, from our Health & Beyond Nutra, LLC and Provectus, LLC subsidiaries.  Cost of sales for fiscal 2013 were attributed to the revenue generated from our Mind360, LLC subsidiary.


Operating Expenses


Depreciation and amortization expense

Depreciation and amortization expense totaled $279,821 for the three months ended June 30, 2014, as compared to $0 in the prior year period.  The increase is due to the acquisitions completed during the fiscal 2014.


General and administrative expenses

Our General and administrative expenses from continuing operations increased to $2,477,715, and is primarily due to accrued and unpaid salary and other administrative costs related to the acquisitions made during fiscal 2014, and share-based compensation for our corporate officers of $1,453,093 issued during the three months ended June 30, 2014.  Operating expenses during the three months ended June 30, 2013 were primarily due to accrued and unpaid salary and other administrative costs.


Other Income (Expenses)


 Gain on change in derivative liability.  For the three months ended June 30, 2014 we had a gain on the change in derivative liability of $4,818,541, which represents the change in the value of the derivative liability based on the Black-Scholes value of our outstanding convertible notes payable.


Interest Expense.  For the three months ended June 30, 2014, interest expense totaled $246,400, as compared to $357,346 in the prior year.  The decrease is due to lower interest bearing note balances and a lower premium expense in the prior year.


Discontinued operations

In April, 2013 we exited the Feel Golf business segment, in order to focus on creating a bridge between technology, product branding and social networking in a cloud based environment.  As a result, we incurred the following:


Loss on disposition of business segment.  We incurred a loss related to the disposition of net assets and liabilities of the Feel Golf business segment totaling $414,289 during the three months ended June 30, 2013.  We had no similar loss in fiscal 2014.


Loss from discontinued operations.  We incurred a loss from the discontinued operations of the Feel Golf business segment in fiscal 2013 of $134,905.  We had no similar loss from discontinued operations during the three months ended June 30, 2014.


 

Six Month period ended June 30, 2014


Sales

 

Sales increased to $411,340 for the six months ended June 30, 2014, as compared to $51 for the year-ago period.  The increase is due to revenues generated from the acquisitions made by the Company during fiscal 2014, including Health & Beyond Nutra, LLC, in January, 2014 and Provectus, LLC (created by the acquisitions of Venturian Group, Inc. and Perfect Solutions, Inc., both acquired in April, 2014.


 

Cost of Sales and Gross Profit

Our cost of sales increased to $189,394 for the six months ended June 30, 2014, as a result of the increase in revenues for the six months ended June 30, 2014, from our Health & Beyond Nutra, LLC and Provectus, LLC subsidiaries.  Cost of sales for fiscal 2013 were attributed to the revenue generated from our Mind360, LLC subsidiary.  


Operating Expenses


Depreciation and amortization expense

Depreciation and amortization expense totaled $461,611 for the six months ended June 30, 2014, as compared to $0 in the prior year period.  The increase is due to the acquisitions completed during the fiscal 2014.




29



General and administrative expenses

Our General and administrative expenses from continuing operations increased to $2,779,055, and is primarily due to accrued and unpaid salary and other administrative costs related to the acquisitions made during fiscal 2014, and share-based compensation for our corporate officers of $1,453,093 issued during the six months ended June 30, 2014.  Operating expenses during the six months ended June 30, 2013 were primarily due to accrued and unpaid salary and other administrative costs.


Other Income (Expenses)


Gain on change in derivative liability.  For the six months ended June 30, 2014 we had a gain on the change in derivative liability of $237,875, which represents the change in the value of the derivative liability based on the Black-Scholes value of our outstanding convertible notes payable.


Premium expense.  For the six months ended June 30, 2014 we had a premium expense of $260,000 included in interest expense, attributable to our convertible notes payable, versus $0 in fiscal 2013.


Interest Expense.  For the six months ended June 30, 2014, interest expense totaled $396,735, as compared to $357,346 in the prior year.  The decrease is due to lower interest bearing note balances and a lower premium expense in the prior year.


Discontinued operations


In April, 2013 we exited the Feel Golf business segment, in order to focus on creating a bridge between technology, product branding and social networking in a cloud based environment.  As a result, we incurred the following:


Loss on disposition of business segment.  We incurred a loss related to the disposition of net assets and liabilities of the Feel Golf business segment totaling $414,289 during the six months ended June 30, 2014.  We had no similar loss in fiscal 2014.


Loss from discontinued operations.  We incurred a loss from the discontinued operations of the Feel Golf business segment in fiscal 2013 of $134,905.  We had no similar loss in fiscal 2014.

 

 

LIQUIDITY AND CAPITAL RESOURCES

We had cash of $112,873 as of June 30, 2014, as compared to cash of $85,695 as of December 31, 2013.  Net cash used in operating activities for six months ended June 30, 2014 and 2013 was $422,684 and $193,773 respectively.

Cash flows used in investing activities totaled $71,067 and $193,773 for the six months ended June 30, 2014 and 2013, respectively.


Cash flows provided by financing activities totaled $520,930 during the six months ended June 30, 2014 compared to $193,987 for the six months ended June 30, 2013.

 

Off-balance Sheet Arrangements


We have no off-balance sheet arrangements.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


Smaller reporting companies are not required to provide the information required by this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures


Disclosure controls and procedures (as defined in Rules  13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms. Disclosure and control procedures are also designed to ensure that such information is accumulated and communicated to management, including the



30



chief executive officer and principal accounting officer, to allow timely decisions regarding required disclosures. As of the end of the period covered by this quarterly report, we carried out an evaluation, under the supervision and with the participation of management, including our chief executive officer and principal accounting officer, of the effectiveness of the design and operation of our disclosure controls and procedures. In designing and evaluating the disclosure controls and procedures, management recognizes that there are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures.  Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their desired control objectives. Additionally, in evaluating and implementing possible controls and procedures, management is required to apply its reasonable judgment. Based on the evaluation described above, our management, including our principal executive officer and principal accounting officer, have concluded that, as of June 30, 2014, our disclosure controls and procedures were not effective due to a lack of adequate segregation of duties and the absence of an independent audit committee.

 

Remediation of Material Weaknesses in Internal Control over Financial Reporting


In order to remedy our existing internal control deficiencies, and as our finances allow, we will hire additional accounting staff.

 

 Changes in Internal Control over Financial Reporting


Management has evaluated whether any changes in our internal control over financial reporting as of June 30, 2014 were made. Based on its evaluation, management, including the chief executive officer and principal accounting officer, has concluded that there has been no change in our internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 




31



PART II - OTHER INFORMATION


NONE


ITEM 1 - LEGAL PROCEEDINGS


None

 

ITEM 1A - RISK FACTORS


Smaller reporting companies are not required to provide the information required by this item.


ITEM 2 - UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


On June 1, 2014 the Company issued three of its officers 854,760,778 shares pursuant to their employment agreements.  The shares were valued at $1,453,093, or $0.00171/share, and was recorded as compensation expense in the accompanying financial statements.  The recipients were accredited investors and the issuances were exempt from registration under the Securities Act of 1933 in reliance on exemptions provided by Section 4(2) of that act.


In February, 2014 the Company issued 46,000,000 shares to four members of its advisory committee.  The shares were valued at $0.0015/share or $69,000.  The recipients were accredited investors and the issuances were exempt from registration under the Securities Act of 1933 in reliance on exemptions provided by Section 4(2) of that act.


In February, 2014 the Company issued 11,866,792 shares to settle outstanding amounts due to two creditors.  The shares were valued at $0.004/share, or $57,500.


In May, 2014 the Company issued 30,769,231 shares of its common stock, in lieu of pay to three of its executive officers.  The shares were valued at $64,000, or $0.00208 per share.  The recipients were accredited investors and the issuances were exempt from registration under the Securities Act of 1933 in reliance on exemptions provided by Section 4(2) of that act.


In April, 2014 the Company issued 870,000 shares of its Series A preferred stock to Venturian Group, Inc. as part of the consideration for the acquisition.  The shares were valued at $610,000.


In April, 2014, the Company issued 537,600 shares of its Series A preferred stock to Stephen Vogt per the terms of his employment agreement.  The shares were valued at $385,807.


ITEM 3 - DEFAULTS UPON SENIOR SECURITIES


None.

 

ITEM 4 MINE SAFETY DISCLOSURES


None.

 

ITEM 5 - OTHER INFORMATION


None.





32



ITEM 6 - EXHIBITS


 ExhibitNumber

Description

 

 

31.1

Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *

 

 

31.2

Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *

 

 

32.1

Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 *

 

 

32.2

Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 *

 

* Filed herein

 

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

INTELLIGENT LIVING INC.

(Registrant)

 

 

 

Date:  August 19, 2014

By:

/s/ Paul Favata

 

 

Paul Favata

President and principal executive officer




Date:  August 19, 2014

By:

/s/ Mark Lucky


 

Mark Lucky

Chief Financial Officer

  



33