Financial Statements.
−Removed: The Financial Statements of the Registrant
−Removed: required to be filed with this 10-Q Quarterly Report were prepared by management and commence below, together with related notes.
−Removed: In the opinion of management, the Financial Statements fairly present the financial condition of the Registrant.
−Removed: PART I - FINANCIAL INFORMATION
−Removed: Balance sheets (Unaudited)
+Added: Financial Statements of the Registrant required to be filed with this 10-Q Quarterly Report were prepared by management and commence
+Added: below, together with related notes.
+Added: In the opinion of management, the Financial Statements fairly present the financial condition
+Added: of the Registrant.
+Added: I - FINANCIAL INFORMATION
+Added: Balance Sheets
Statements of Operations (Unaudited)
Statement of Stockholders’
−Removed: Deficit (Unaudited)
+Added: Equity (Deficit) (Unaudited)
Statements of Cash Flows (Unaudited)
−Removed: Notes to Financial Statements (Unaudited)
−Removed: Management’s Discussion and Analysis of Financial Conditions and Results of
−Removed: Controls and Procedures
−Removed: PART II - OTHER INFORMATION
−Removed: EXHIBIT INDEX
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Balance Sheets
−Removed: September 30, 2015
−Removed: March 31, 2015 (audited)
+Added: to Consolidated Financial Statements (Unaudited)
+Added: Management’s
+Added: Discussion and Analysis of Financial Condition and Results of Operations
+Added: and Procedures
+Added: II - OTHER INFORMATION
+Added: EDVENTURES!.COM, INC.
+Added: December 31, 2015
+Added: March 31, 2015
CURRENT ASSETS
−Removed: Accounts receivable, net of allowance for doubtful accounts of $3,184 and $3,184, respectively
+Added: Accounts receivable, net of allowance for doubtful accounts of $3,184 and
+Added: $3,184, respectively
Prepaid expenses
3 unchanged sentences
FIXED ASSETS, net of accumulated depreciation of $152,616 and $144,821, respectively
−Removed: Note Receivable net of allowance of $49,513 and $47,998, respectively
+Added: Note Receivable, net of allowance of $49,513
Total Other Assets
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements.
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Balance Sheets
−Removed: September 30, 2015
+Added: accompanying notes are an integral part of these financial statements.
+Added: EDVENTURES!.COM, INC.
+Added: Sheets (continued)
+Added: December 31, 2015
March 31, 2015
4 unchanged sentences
Deferred revenue
−Removed: Note payable convertible, related party net of $3,723 and $24,063 discount for September 30 and March 31, 2015, respectively
−Removed: Note payable, related party
+Added: Note payable, convertible, related party, net of $0 and $24,063 discount
+Added: as of December 31, 2015 and March 31, 2015, respectively
+Added: Note payable, related party, net discount of $0 and $38,184
Current portion of long term liabilities
−Removed: Total Short term and current portion long term notes payable
+Added: Total Short term and current portion
+Added: long term notes payable
Total Current Liabilities
Long term debt
+Added: Total Long Term Liabilities
Total Liabilities
STOCKHOLDERS’
−Removed: Preferred stock, no par value, 20,000,000 authorized shares, no shares issued and outstanding
−Removed: Common stock, no par value, 100,000,000 authorized shares, 75,194,368 and 74,235,284 shares issued and outstanding, respectively
+Added: EQUITY (DEFICIT)
+Added: Preferred stock, no par value, 20,000,000 authorized shares, no shares issued
+Added: and outstanding
+Added: Common stock, no par value, 100,000,000 authorized shares, 76,530,590 and
+Added: 74,235,284 shares issued and outstanding, respectively
Stock payable
5 unchanged sentences
TOTAL LIABILITIES AND STOCKHOLDERS’
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements.
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Statements of Operations
+Added: accompanying notes are an integral part of these financial statements.
+Added: EDVENTURES!.COM, INC.
For the Three Months Ended
−Removed: For the Six Months Ended
−Removed: September 30,
−Removed: September 30,
+Added: For the Nine Months Ended
International service revenue
5 unchanged sentences
Salaries and wages
−Removed: Depreciation and amortization expense
+Added: Depreciation and amortization
General and administrative expenses
2 unchanged sentences
OTHER INCOME AND EXPENSES
+Added: Interest income
Interest expense
−Removed: Total Other Income/(Expense)
−Removed: INCOME (LOSS) FROM OPERATIONS
+Added: Gain on Bad Debt Collection
+Added: Total Other Income and (Expenses)
+Added: LOSS FROM CONTINUING OPERATIONS
+Added: LOSS FROM DISCONTINUED OPERATIONS
NET INCOME/(LOSS)
−Removed: NET COMPREHENSIVE INCOME (LOSS)
−Removed: NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS
−Removed: $ (1,088,143 )
−Removed: Net income per common share:
+Added: COMPREHENSIVE INCOME/(LOSS)
+Added: LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS
+Added: Basic and diluted net income (loss) per common share:
+Added: Basic and diluted net loss per share
Weighted Average Number of Shares Outstanding, Basic and Diluted
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements.
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Statement of Stockholders’
−Removed: Stockholders’
+Added: accompanying notes are an integral part of these financial statements.
+Added: EDVENTURES!.COM, INC.
+Added: of Stockholders’
Equity (Deficit)
+Added: Stockholders’
Balance at 3/31/2015
1 unchanged sentence
$ (1,673,404 )
+Added: Stock for exercise of options and warrants
Stock for Services
−Removed: Stock for RSU’s
−Removed: Stock for exercise of options & warrants
Stock for cash
+Added: Stock for RSU’s
Conversion of Notes Payable
4 unchanged sentences
$ (1,977,290 )
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements.
+Added: accompanying notes are an integral part of these financial statements.
EDVENTURES!.COM, INC.
Statements of Cash Flows
−Removed: For the Six Months Ended
−Removed: September 30,
+Added: For the Nine Months Ended
CASH FLOWS FROM OPERATING ACTIVITIES
−Removed: $ (1,088,143 )
−Removed: Adjustments to reconcile net loss to net cash provided by operating activities:
+Added: Adjustments to reconcile net loss to net cash provided (used) by operating activities:
Debt discount amortization
Depreciation and amortization
−Removed: Stock on settlement
−Removed: Impairment of Brain Mold
Common stock issued for services
−Removed: Stock payable for service
+Added: Common stock for settlement
Amortization of fair value of stock options
+Added: Amortization of brain molds
+Added: Impairment of Brain Molds
+Added: (Gain) on Bad Debt Collection
Changes in operating assets and liabilities:
5 unchanged sentences
(Decrease) increase in accounts payable and accrued liabilities
−Removed: Increase (decrease) in unearned revenue
+Added: Increase (decrease) in deferred revenue
Net Cash Provided (Used) by Operating Activities
3 unchanged sentences
CASH FLOWS FROM FINANCING ACTIVITIES
−Removed: Repayment on LOC
Proceeds from sale of stock
−Removed: Borrowings on note payable
−Removed: Proceeds from note payable –
−Removed: Principal payments on debt –
+Added: Proceeds from notes payable
+Added: Proceeds from notes payable, related party
+Added: Borrowings on debt
+Added: Principal payments on debt, Convertible debt
Principal payments on debt
−Removed: Net Cash Provided by Financing Activities
+Added: Net Cash Used by Financing Activities
Net Increase (Decrease) in Cash
1 unchanged sentence
Cash at End of Period
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Statements of Cash Flows (continued)
−Removed: For the Six Months Ended
−Removed: September 30,
+Added: accompanying notes are an integral part of these financial statements.
+Added: EDVENTURES!.COM, INC.
+Added: of Cash Flows (continued)
+Added: For the Nine Months Ended
NON-CASH INVESTING & FINANCING ACTIVITIES
+Added: RSU accrued in prior period and issued in current period
Conversion of debt
+Added: Debt discount
+Added: Stock payable accrued in prior period and issued in current period
+Added: For the Nine Months Ended
CASH PAID FOR:
−Removed: The accompanying notes are an integral part
−Removed: of these financial statements.
−Removed: PCS EDVENTURES!.COM, INC.
−Removed: Notes to the Financial Statements
−Removed: September 30, 2015
−Removed: NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
−Removed: The financial statements presented are those
−Removed: of PCS Edventures!.com, Inc., an Idaho corporation (“PCS”
+Added: accompanying notes are an integral part of these financial statements.
+Added: EDVENTURES!.COM, INC
+Added: to the Financial Statements
+Added: 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
+Added: financial statements presented are those of PCS Edventures!.com, Inc., an Idaho corporation (“PCS”
or “the Company”).
−Removed: In October 1994, PCS exchanged common stock
−Removed: on a one-for-one basis for common stock of PCS Schools, Inc.
−Removed: As a result of this exchange, PCS Schools, Inc.
−Removed: became a wholly-owned
−Removed: subsidiary of PCS.
−Removed: In the late 1990s, the Company divested the stand-alone learning labs to focus on the creation of turn-key
−Removed: lab modules coupled with web-based technology for use in the classroom and afterschool programs.
−Removed: On March 27, 2000, PCS changed its name from
−Removed: PCS Education Systems, Inc.
+Added: October 1994, PCS exchanged common stock on a one-for-one basis for common stock of PCS Schools, Inc.
+Added: As a result of this exchange,
+Added: PCS Schools, Inc.
+Added: became a wholly-owned subsidiary of PCS.
+Added: In the late 1990s, the Company divested the stand-alone learning labs
+Added: to focus on the creation of turn-key lab modules coupled with web-based technology for use in the classroom and afterschool programs.
+Added: March 27, 2000, PCS changed its name from PCS Education Systems, Inc.
to PCS Edventures!.
−Removed: In August 2001, PCS successfully completed
−Removed: an offering public pursuant to an SB-2 Registration Statement and began trading publicly on the OTC Bulletin Board (“OTCBB”).
−Removed: On November 30, 2005, PCS entered into an
−Removed: agreement with 511092 N.B.
−Removed: LTD., a Canadian corporation (LabMentors), to exchange PCS common stock for common stock of 511092
−Removed: LTD., which exchange was completed in December, 2005, with LabMentors becoming a wholly-owned subsidiary.
−Removed: In December 2005,
−Removed: the name of this subsidiary was formally changed to PCS LabMentors, Ltd.
+Added: August 2001, PCS successfully completed a public offering pursuant to an SB-2 Registration Statement and began trading publicly
+Added: on the OTC Bulletin Board (“OTCBB”).
+Added: November 30, 2005, PCS entered into an agreement with 511092 N.B.
+Added: LTD., a Canadian corporation (LabMentors), to exchange PCS common
+Added: stock for common stock of 511092 N.B.
+Added: LTD., which exchange was completed in December, 2005, with LabMentors becoming a wholly-owned
+Added: In December 2005, the name of this subsidiary was formally changed to PCS LabMentors, Ltd.
(See Note 17).
−Removed: The Company divested LabMentors in August
−Removed: In January, 2012, the Company committed to
−Removed: a business plan enhancement, which included the opening, operating, and licensing of EdventuresLab private learning centers and
−Removed: launched a pilot program in the spring of 2012.
−Removed: As of June 30, 2014, two EdventuresLab programs had been opened and were
−Removed: operating in the Idaho Treasure Valley.
−Removed: On January 31, 2013, PCS formed a subsidiary
−Removed: called Premiere Science, Inc., incorporated and registered in the State of Idaho.
−Removed: The subsidiary is 100% wholly-owned by the Company
−Removed: and was formed to use as an additional sales and marketing tool to gain other business opportunities.
−Removed: There were no operations
−Removed: for this subsidiary during the quarter year ended September 30, 2015.
−Removed: On September 26, 2014, the shareholders voted
−Removed: for the proposal to grant the Board of Directors the authority to change the name of the Company in a fashion that will remove
−Removed: the “.com”, but retain the current brand.
−Removed: On July 23, 2015, the Board of Directors resolved
−Removed: that the name of the Company be changed to PCS Edventures!, Inc.
−Removed: No amendment to the Company’s Articles of Incorporation
−Removed: has yet been filed, though it is anticipated that following the assignment of a new Cusip Number and the required filing with
−Removed: the Financial Industry Regulatory Authority, that this name change will become effective.
−Removed: NOTE 2 - UNAUDITED FINANCIAL STATEMENTS
−Removed: The September 30, 2015, financial
−Removed: statements presented herein are unaudited, and in the opinion of management, include all adjustments (consisting of only normal
−Removed: recurring accruals) necessary for a fair presentation of financial position, results of operations and cash flows.
−Removed: Such financial
−Removed: statements do not include all of the information and footnote disclosures normally included in financial statements prepared in
−Removed: accordance with accounting principles generally accepted in the United States of America.
−Removed: This Quarterly Report on Form 10-Q should
−Removed: be read in conjunction with the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2015.
−Removed: Certain items for March 31, 2015 have been
−Removed: reclassified to conform to presentation in the second quarter ended September 30, 2015.
−Removed: The operating results for interim periods
−Removed: are not necessarily indicative of the results for the entire year.
−Removed: NOTE 3 - GOING CONCERN
−Removed: The Company’s financial statements are
−Removed: prepared using accounting principles generally accepted in the United States of America applicable to a going concern that contemplates
−Removed: the realization of assets and liquidation of liabilities in the normal course of business.
−Removed: The established sources of revenues
−Removed: are not sufficient to cover the Company’s operating costs.
−Removed: The Company has accumulated significant losses and payables and
−Removed: generated negative cash flows.
−Removed: The combination of these items raises substantial doubt about its ability to continue as a going
−Removed: The ability of the Company to continue as
−Removed: a going concern is dependent upon its ability to increase revenue, to raise capital as needed, to continue to monitor and reduce
−Removed: overhead costs, and to attain profitable operations.
−Removed: The accompanying consolidated financial statements do not include any adjustments
−Removed: that might be necessary if the Company is unable to continue as a going concern.
−Removed: NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
+Added: divested LabMentors in August of 2013.
+Added: January, 2012, the Company committed to a business plan enhancement, which included the opening, operating, and licensing of EdventuresLab
+Added: private learning centers and launched a pilot program in the spring of 2012.
+Added: As of June 30, 2014, two EdventuresLab programs had
+Added: been opened and were operating in the Idaho Treasure Valley.
+Added: January 31, 2013, PCS formed a subsidiary called Premiere Science, Inc., incorporated and registered in the State of Idaho.
+Added: subsidiary is 100% wholly-owned by the Company and was formed to use as an additional sales and marketing tool to gain other business
+Added: opportunities.
+Added: There were no operations for this subsidiary during the quarter year ended December 31, 2015.
+Added: September 26, 2014, the shareholders voted for the proposal to grant the Board of Directors the authority to change the name of
+Added: the Company in a fashion that will remove the “.com”, but retain the current brand.
+Added: July 23, 2015, the Board of Directors resolved that the name of the Company be changed to PCS Edventures!, Inc.
+Added: No amendment to
+Added: the Company’s Articles of Incorporation has yet been filed, though it is anticipated that following the assignment of a
+Added: new Cusip Number and the required filing with the Financial Industry Regulatory Authority, that this name change will become effective.
+Added: 2 - UNAUDITED FINANCIAL STATEMENTS
+Added: December 31, 2015, financial statements presented herein are unaudited, and in the opinion of management, include all adjustments
+Added: (consisting of only normal recurring accruals) necessary for a fair presentation of financial position, results of operations
+Added: and cash flows.
+Added: Such financial statements do not include all of the information and footnote disclosures normally included in
+Added: financial statements prepared in accordance with accounting principles generally accepted in the United States of America.
+Added: Quarterly Report on Form 10-Q should be read in conjunction with the Annual Report on Form 10-K for PCS Edventures!.com for the
+Added: fiscal year ended March 31, 2015.
+Added: items for March 31, 2015 have been reclassified to conform to presentation in the third quarter ending December 31, 2015.
+Added: operating results for the period ended December 31, 2015 are not necessarily indicative of the results that may be expected for
+Added: the fiscal year ending March 31, 2016.
+Added: 3 - GOING CONCERN
+Added: Company’s financial statements are prepared using accounting principles generally accepted in the United States of America
+Added: applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course
+Added: The established sources of revenues are not sufficient to cover the Company’s operating costs.
+Added: has accumulated significant losses and payables and generated negative cash flows.
+Added: The combination of these items raises substantial
+Added: doubt about its ability to continue as a going concern.
+Added: ability of the Company to continue as a going concern is dependent upon its ability to increase revenue, to raise capital as needed,
+Added: to continue to monitor and reduce overhead costs, and to attain profitable operations.
+Added: The accompanying consolidated financial
+Added: statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
+Added: 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Concentration of Credit Risk
−Removed: The Company extends
−Removed: credit to customers and is therefore subject to credit risk.
−Removed: The Company performs initial and ongoing credit evaluations of its
−Removed: customers’
+Added: Company extends credit to customers and is therefore subject to credit risk.
+Added: The Company performs initial and ongoing credit evaluations
+Added: of its customers’
financial condition and does not require collateral.
−Removed: An allowance for doubtful accounts is recorded to account
−Removed: for potential bad debts.
+Added: An allowance for doubtful accounts is recorded to
+Added: account for potential bad debts.
Estimates are used in determining the allowance for doubtful accounts and are based upon an assessment
2 unchanged sentences
the Company evaluates historical write-offs, and current trends in customer credit quality, as well as changes in credit policies.
−Removed: At September 30, 2015, Tatweer Company for Educational Services and STEMfinity accounted for 52.5% and 26.2% of the Company’s
+Added: At December 31, 2015, Tatweer Company for Educational Services and STEMfinity accounted for 34.3% and 52.5% of the Company’s
accounts receivable, respectively.
−Removed: NOTE 5 –
5 - PREPAID EXPENSES
−Removed: Prepaid expenses for the periods are as follows:
−Removed: September 30, 2015
+Added: expenses for the periods are as follows:
+Added: December 31, 2015
March 31, 2015
4 unchanged sentences
Total Prepaid Expenses
−Removed: NOTE 6 –
−Removed: Assets and depreciation for the periods are as follows:
−Removed: September 30, 2015
+Added: 6 - FIXED ASSETS
+Added: and depreciation for the periods are as follows:
+Added: December 31, 2015
March 31, 2015
Computer/office equipment
−Removed: Accumulated depreciation
+Added: A Accumulated depreciation
Total Fixed Assets
−Removed: Fixed asset depreciation expense for the six months ended September
−Removed: 30, 2015, and 2014, was $14,316 and $12,582, respectively.
−Removed: NOTE 7 –
+Added: asset depreciation expense for the nine months ended December 31, 2015 and 2014 was $16,915 and $19,699 respectively.
7 - ACCRUED EXPENSES
−Removed: Accrued expenses for the periods are as follows:
+Added: expenses for the periods are as follows:
+Added: December 31, 2015
+Added: March 31, 2015
Interest payable
4 unchanged sentences
Total accrued expenses
−Removed: NOTE 8 –
8 - NOTES PAYABLE
−Removed: Notes payable consisted of the following:
−Removed: September 30, 2015
+Added: payable consisted of the following:
+Added: December 31, 2015
March 31, 2015
Short Term Debt
−Removed: Short Term Convertible Note, Related Party net discount of $3,723
−Removed: and $24,063 for period ended September 30, 2015 and March 31, 2015, respectively
−Removed: Short Term Note Payable, Related Party, net discount of $0 and $38,184 for period ended September 30, 2015 and March 31, 2015, respectively
−Removed: Total Short Debt
+Added: Short Term Convertible Note, Related Party net discount of $0 and $24,063 for period
+Added: ended December 31, 2015 and March 31, 2015, respectively
+Added: Short Term Note Payable, Related Party, net discount of $0 and $38,184
+Added: for period ended December 31, 2015 and March 31, 2015, respectively
+Added: Total Short Term Debt
Long Term Debt
7 unchanged sentences
Total Long Term Debt, less current portion
−Removed: Long Term Note Payable
−Removed: On May 1, 2014, the Company entered into a
−Removed: 36 month note payable of $20,000.
+Added: Term Note Payable
+Added: May 1, 2014, the Company entered into a 36 month note payable of $20,000.
The note bears interest at 12% per annum.
−Removed: The Company has paid $5,155 in principal, leaving
−Removed: a balance of $14,845 at September 30, 2015.
−Removed: Total interest accrued as of September 30, 2015, was $1,973.
−Removed: Line of Credit
−Removed: On September 13, 2011, the Company drew down
−Removed: a line of credit at a financial institution in the amount of $39,050.
−Removed: The line of credit bears interest at 8.75% per annum.
−Removed: Company makes variable monthly payments.
−Removed: As of September 30, 2015, the Company has paid $19,592 in principal leaving a balance
−Removed: of $19,458 payable.
−Removed: Related Party Debt
−Removed: Short term note payable
−Removed: On October 21, 2014, the Company executed
−Removed: a Promissory Note with one of our shareholders and board members in the amount of $870,457.
−Removed: The note was partially taken out to
−Removed: finance operations and inventory purchases and was partly a combination of the renewal of other notes with the same lender.
−Removed: was due on May 31, 2015, was non-convertible, had an interest rate of 10% per annum, was secured by accounts receivable, fixed
−Removed: assets, intellectual property and our net loss carry forward.
−Removed: On January 1, 2015, accrued interest through
−Removed: December 31, 2014, was rolled into the principal balance per the terms and conditions of the Promissory Note.
−Removed: On January 1, 2015,
−Removed: the Promissory Note principal balance was $892,679.
−Removed: The balance was due in full on or before May 31, 2015, and was extended to
−Removed: September 30, 2015, under the terms and conditions of the original Promissory Note.
−Removed: On October 1, 2015, the Promissory Note executed
−Removed: on October 21, 2014 went into default.
−Removed: The lender has provided the Company with an extension of due dates for principle and accrued
−Removed: interest of $66,768, until November 30, 2015.
−Removed: On January 16, 2015, the Company executed a non-convertible promissory
−Removed: note with warrants attached, with one of our shareholders and board members, for $400,000 at 10% interest per annum, due June
−Removed: 30, 2015, secured by T4EDU Contract 0006/2017 Work Orders 5, 6, 7, and 8 less Zakat and holdback, to finance operations and
−Removed: inventory purchases.
−Removed: The warrants were valued using the
−Removed: Company’s common stock price on the date of grant, discount rates 0.35%, and volatility approximating 180%.
−Removed: of the debt discount is accreted up to the face value of the promissory note over the term of the note using the effective
−Removed: interest method.
−Removed: This note was subsequently extended to October 31 November 30, 2015.
+Added: Total interest
+Added: accrued as of December 31, 2015 was $2,430.
+Added: The Company has paid $5,829 in principal, leaving a remaining balance at December
+Added: 31, 2015 of $14,171.
+Added: September 13, 2011, the Company drew down a line of credit at a financial institution in the amount of $39,050.
+Added: The line of credit
+Added: bears interest at 8.75% per annum.
+Added: The Company makes variable monthly payments.
+Added: As of Deccember 31, 2015, the Company has paid
+Added: $20,598 in principal leaving a balance of $18,452 payable.
+Added: Short term notes payable
+Added: October 21, 2014, the Company executed a Promissory Note with one of our shareholders and board members in the amount of $870,457.
+Added: The note was partially taken out to finance operations and inventory purchases and was partly a combination of the renewal of
+Added: other notes with the same lender.
+Added: It was due on May 31, 2015, was non-convertible, had an interest rate of 10% per annum, was
+Added: secured by accounts receivable, fixed assets, intellectual property, and our net loss carry forward.
+Added: January 1, 2015, accrued interest through December 31, 2014, was rolled into the principal balance per the terms and conditions
+Added: of the Promissory Note.
+Added: On January 1, 2015, the Promissory Note principal balance was $892,679.
+Added: The balance was due in full on
+Added: or before May 31, 2015, and was extended to September 30, 2015, under the terms and conditions of the original Promissory Note.
+Added: On October 1, 2015, the Promissory Note executed on October 21, 2014, went into default.
+Added: The lender has provided the Company with
+Added: extensions of due dates for principal and accrued interest of $89,268, until January 31, 2016.
+Added: This note due date was subsequently
+Added: January 16, 2015, the Company executed a non-convertible Promissory Note with warrants attached, with one of our shareholders
+Added: and board members, for $400,000 at 10% interest per annum, due June 30, 2015, secured by T4EDU Contract 0006/2017 Work Orders
+Added: 5, 6, 7, and 8 less Zakat and holdback, to finance operations and inventory purchases.
+Added: The warrants were valued using the Company’s
+Added: common stock price on the date of grant, discount rates 0.35%, and volatility approximating 180%.
+Added: The value of the debt discount
+Added: is accreted up to the face value of the Promissory Note over the term of the note using the effective interest method.
+Added: was extended to January 31, 2016.
The debt discount was calculated as $66,717.
−Removed: The remaining $38,184 of the debt discount was amortized during the quarter ending June 30, 2015.
−Removed: The principal
−Removed: balance at September 30, 2015, was $400,000.
−Removed: Total interest accrued as of September 30, 2015 was $10,082.
−Removed: On February 17, 2015, the Company executed
−Removed: a promissory note with one of our shareholders and board members, for $135,000 at 10% interest per annum, due June 30, 2015, secured
−Removed: by T4EDU existing AR on completed contracts, to finance operations and inventory purchases.
−Removed: This note was extended
−Removed: to September 30, 2015, and then December 31, 2015.
−Removed: There is no conversion feature associated with this promissory note.
−Removed: Total interest accrued as of September 30, 2015 was $8,141.
−Removed: On April 20, 2015, the Company executed a
−Removed: promissory note with one of our shareholders and board members, for $135,000 at 10% interest per annum, due June 30, 2015, secured
−Removed: by T4EDU existing AR on completed contracts, to finance operations and inventory purchases.
−Removed: This note was extended
−Removed: to September 30, 2015, and then December 31, 2015.
−Removed: Principal payments of $95,000 were made by the Company in September 2015, leaving
−Removed: a $40,000 principal balance outstanding on September 30, 2015.
+Added: The remaining $38,184 of the debt discount was
+Added: amortized during the quarter ending June 30, 2015.
+Added: The principal balance at December 31, 2015, was $400,000.
+Added: The lender has provided
+Added: the Company with extensions of due dates for principal and accrued interest of $20,164, until January 31, 2016.
+Added: This note due
+Added: date was subsequently extended.
+Added: February 17, 2015, the Company executed a Promissory Note with one of our shareholders and board members, for $135,000 at 10%
+Added: interest per annum, due June 30, 2015, secured by T4EDU and accounts receivable on completed contracts, to finance operations
+Added: and inventory purchases.
+Added: This note was extended to January 31, 2016.
There is no conversion feature associated with this Promissory
−Removed: Total interest accrued as of September 30, 2015, was $6,029.
+Added: The lender has provided the Company with an extensions of due dates for principal of $135,000 and accrued interest of $11,544,
+Added: until January 31, 2016.
+Added: This note due date was subsequently extended.
+Added: April 20, 2015, the Company executed a Promissory Note with one of our shareholders and board members, for $135,000 at 10% interest
+Added: per annum, due June 30, 2015, secured by T4EDU existing AR on completed contracts, to finance operations and inventory purchases.
+Added: This note was extended to January 31, 2016.
+Added: Principal payments of $95,000 were made by the Company in September 2015, leaving
+Added: a $40,000 principal balance outstanding on December 31, 2015.
+Added: There is no conversion feature associated with this Promissory Note.
+Added: The lender has provided the Company with an extensions of due dates for principal and accrued interest of $7,037, until January
+Added: This note due date was subsequently extended.
Short term convertible note payable
−Removed: On October 21, 2014, the Company entered into
−Removed: at 10% Convertible Promissory Note with a current board member and shareholder, in the amount of $200,000, convertible into shares
−Removed: of common stock of the Company, at the market price of $0.04.
−Removed: The debt discount was calculated as $50,000.
−Removed: As of September 30,
−Removed: 2015, $46,277 of discount was amortized.
−Removed: The note principal balance net of discount at September 30, 2015 was $196,277.
−Removed: was subsequently extended to November 30, 2015.
−Removed: Total accrued interest as of September 30, 2015, was $18,849.
+Added: October 21, 2014, the Company entered into at 10% Convertible Promissory Note with a current board member and shareholder, in
+Added: the amount of $200,000, convertible into shares of common stock of the Company, at the market price of $0.04.
+Added: The debt discount
+Added: was calculated as $50,000.
+Added: As of December 31, 2015, the entire debt discount of $50,000 was amortized.
+Added: The note principal balance
+Added: net of discount at December 31, 2015 was $200,000.
+Added: The lender has provided the Company with an extensions of due dates for principal
+Added: and accrued interest of $23,890, until January 31, 2016.
+Added: This note due date was subsequently extended.
Long term convertible note
−Removed: In 2011, the Company entered into several
−Removed: convertible promissory notes in the aggregate amount of $215,000, including a note in the amount of $34,011 from a related party.
+Added: 2011, the Company entered into several convertible Promissory Notes in the aggregate amount of $215,000, including a note in the
+Added: amount of $34,011 from a related party.
The notes are convertible into common stock at a rate of $0.15 per share.
−Removed: The notes bear interest at ten percent (10%) per
−Removed: annum and include attached warrants to purchase two shares of restricted Rule 144 common stock for every dollar loaned.
−Removed: 13, 2015, the related party holder of the convertible notes of the Company elected to convert their note and accrued interest
−Removed: of $5,963 in to 266,492 shares of our common stock.
+Added: The notes bear
+Added: interest at 10% per annum and include attached warrants to purchase two shares of restricted Rule 144 common stock for every dollar
+Added: On July 13, 2015, the related party holder of the convertible notes of the Company elected to convert their note and accrued
+Added: interest of $5,963 into 266,492 shares of our common stock.
+Added: Due to conversion within the terms of the note, no gain of loss was
Long term note payable
−Removed: 13, 2012, the Company entered into two separate promissory notes in the amount of $35,000 each for an aggregate amount of $70,000.
+Added: January 13, 2012, the Company entered into two separate Promissory Notes in the amount of $35,000 each for an aggregate amount
The notes bear interest at 9% per annum and were previously due and payable on or before January 10, 2013.
−Removed: Minimum monthly payments
−Removed: of 1.5% of the loan balances are required and are submitted to the lender’s financial institution.
−Removed: The notes were amended
−Removed: April 1, 2013, and re-written with a new principal amount of $32,100 each for an aggregate amount of $64,200.
−Removed: The notes bear interest
−Removed: at nine percent (9%) per annum and are due and payable on or before April 1, 2020.
−Removed: The underlying loan requires that the Company
−Removed: pay to the lender’s financial institution monthly payments of $1,033 on or before the 1st day of each month, beginning May
−Removed: 1, 2013, and continuing each month in like amounts until the final payment due on April 1, 2020.
−Removed: The Company has paid $17,827
−Removed: in principal, leaving a balance of $46,373 at September 30, 2015.
−Removed: 2012, the Company entered into a long-term promissory note with a person who was then an officer and director of the Company for
−Removed: $25,000, with an interest rate of 7.5% per annum.
+Added: monthly payments of 1.5% of the loan balances are required and are submitted to the lender’s financial institution.
+Added: notes were amended April 1, 2013, and re-written with a new principal amount of $32,100 each for an aggregate amount of $64,200.
+Added: The notes bear interest at 9% per annum and are due and payable on or before April 1, 2020.
+Added: The underlying loan requires that
+Added: the Company pay to the lender’s financial institution monthly payments of $1,033 on or before the 1st day of each month,
+Added: beginning May 1, 2013, and continuing each month in like amounts until the final payment due on April 1, 2020.
+Added: The Company has
+Added: paid $19,902 in principal, leaving a balance of $44,298 at December 31, 2015.
+Added: April 18, 2012, the Company entered into a long-term Promissory Note with a person who was then an officer and director of the
+Added: Company for $25,000, with an interest rate of 7.5% per annum.
The balance is due in full on or before April 18, 2017.
−Removed: Monthly payments are
−Removed: made for interest only to the lender’s financial intuition.
−Removed: On September 30, 2015, a total of $3,005 in principal had been
−Removed: paid, resulting in ending principal amount of $21,995 .
−Removed: 2014, the Company entered into a 36 month promissory note payable of $60,000.
−Removed: The note bears interest at twelve percent
−Removed: (12%) per annum.
+Added: payments are made for interest only to the lender’s financial intuition.
+Added: On December 31, 2015, a total of $3,908 in principal
+Added: had been paid, resulting in ending principal amount of $21,092.
+Added: April 11, 2014, the Company entered into a 36 month Promissory Note payable of $60,000.
+Added: The note bears interest at 12% per annum.
There is no conversion feature associated with this Promissory Note.
−Removed: The company has paid $12,020 in principal,
−Removed: leaving a balance of $47,980 at September 30, 2015.
−Removed: Total interest accrued as of September 30, 2015, was $873 .
−Removed: Convertible Note
−Removed: In 2011, the Company entered into several convertible promissory
−Removed: notes in the aggregate amount of $215,000, including a note in the amount of $34,011 from a related party.
−Removed: The notes are convertible
−Removed: into common stock at a rate of $0.15 per share.
−Removed: The notes bear interest at ten percent (10%) per annum and include attached
−Removed: warrants to purchase two shares of restricted Rule 144 common stock for every dollar loaned.
−Removed: At the Lender’s sole option,
−Removed: Lenders may elect to receive payment of their respective note and all accrued interest in restricted common stock of the Borrower
−Removed: at the price per share of said common stock at same rate as the warrants.
−Removed: The notes are secured by that portion or percentage
−Removed: of the Borrower’s Intellectual Property which the principal amount of the note bears to the fair market value of all Intellectual
−Removed: Property of the Borrower.
−Removed: The notes had an original due date of June 29, 2011 but have been amended to extend the expiration dates
−Removed: to April 30, 2016.
−Removed: As of March 31, 2015, the ending principle balance was $226,740 including the related party convertible note
−Removed: balance of $34,011.
−Removed: On July 13, 2015, the holders of four the
−Removed: convertible notes of the Company elected to convert those notes into shares of our common stock.
−Removed: The aggregate principal amount
−Removed: of the convertible notes being converted was $136,044.
−Removed: Conversion of the aggregate principal and accrued interest of $23,857 resulted
−Removed: in the issuance of 1,066,006 shares of our common stock.
−Removed: Conversion occurred within the terms of the note, no gain or loss was
−Removed: As of September 30, 2015, the principal balance of convertible notes payable, non-related party was $90,696.
−Removed: interest as of September 30, 2015, related to these notes, was $18,139.
−Removed: On April 30, 2013, the Company entered into
−Removed: a loan transaction with an “accredited investor”
−Removed: for a Promissory Note, payable with interest at 8% per annum in the
−Removed: amount of $5,000, convertible into shares of common stock of the Company at a price of $0.20 per share.
−Removed: The note was due 24 months
−Removed: from the date of the note, or on or before August 31, 2015.
−Removed: The note was paid in full with all accrued interest on June 25, 2015.
−Removed: On July 30, 2013, the Company entered into
−Removed: a loan transaction with an “accredited investor”
−Removed: for a Promissory Note, payable with interest at 8% per annum in the
−Removed: amount of $5,000, convertible into shares of common stock of the Company at a price of $0.20 per share.
−Removed: The note was due 24 months
−Removed: from the date of the note, or on or before July 30, 2015.
−Removed: No debt discount was recognized as the conversion price was considered
−Removed: “out of the money”;
−Removed: therefore, no discount was necessary.
−Removed: Total accrued interest as of July 23, 2015, was $795.
−Removed: note was paid in full with all accrued interest on July 23, 2015.
−Removed: NOTE 9 –
+Added: The Company has paid $14,356 in principal, leaving a balance
+Added: of $45,675 at December 31, 2015.
+Added: Total interest accrued as of December 31, 2015, was $2,208.
+Added: Term Convertible Note
+Added: 2011, the Company entered into several convertible Promissory Notes in the aggregate amount of $215,000, including a note in the
+Added: amount of $34,011 from a related party.
+Added: The notes are convertible into common stock at a rate of $0.15 per share.
+Added: The notes bear
+Added: interest at 10% per annum and include attached warrants to purchase two shares of restricted Rule 144 common stock for every dollar
+Added: At the Lender’s sole option, Lenders may elect to receive payment of their respective note and all accrued interest
+Added: in restricted common stock of the Borrower at the price per share of said common stock at the same rate as the warrants.
+Added: are secured by that portion or percentage of the Borrower’s Intellectual Property which the principal amount of the note
+Added: bears to the fair market value of all Intellectual Property of the Borrower.
+Added: The notes had an original due date of June 29, 2011
+Added: but have been amended to extend the expiration dates to April 30, 2016.
+Added: As of March 31, 2015, the ending principal balance was
+Added: $226,740 including the related party convertible note balance of $34,011.
+Added: July 13, 2015, the holders of four of the convertible notes of the Company elected to convert those notes into shares of our common
+Added: The aggregate principal amount of the convertible notes being converted was $136,044.
+Added: Conversion of the aggregate principal
+Added: and accrued interest of $23,857 resulted in the issuance of 1,066,006 shares of our common stock.
+Added: Conversion occurred within the
+Added: terms of the note, no gain or loss was recognized.
+Added: As of December 31, 2015, the principal balance of convertible notes payable,
+Added: to a non-related party, was $90,696.
+Added: The accrued interest as of December 31, 2015, related to these notes, was $20,425.
9 - NOTE RECEIVABLE
−Removed: On July 31, 2013, the Company signed a Memorandum
−Removed: of Understanding with a Canadian company owned by Joseph Khoury (“JAK”) proposing a purchase agreement in which JAK
−Removed: shall purchase LabMentors from PCS for USD $150,000.
−Removed: JAK has agreed to assume 100% of LabMentors outstanding liabilities and to
−Removed: pay the remainder of the USD $150,000 through a note payable.
−Removed: The Company note receivable in the amount of $50,740, carries an
−Removed: annual interest rate of 3% compounded annually and is to be paid over a period of 60 months in equal monthly payments beginning
−Removed: in month 13 of the 60 month period.
+Added: July 31, 2013, the Company signed a Memorandum of Understanding with a Canadian company owned by Joseph Khoury (“JAK”),
+Added: proposing a purchase agreement in which JAK shall purchase LabMentors from PCS for USD $150,000.
+Added: JAK has agreed to assume 100%
+Added: of LabMentors outstanding liabilities and to pay the remainder of the USD $150,000 through a note payable.
+Added: The Company note receivable
+Added: in the amount of $50,740, carries an annual interest rate of 3% compounded annually and is to be paid over a period of 60 months
+Added: in equal monthly payments beginning in month 13 of the 60 month period.
This sale was finalized during the period ending September
−Removed: On April 14, 2015, JAK informed PCS of the potential closure of LabMentors and an inability to meet its note obligations.
+Added: On April 14, 2015, JAK informed PCS of the potential closure of LabMentors and
+Added: an inability to meet its note obligations.
LabMentors had made three note payments as of the date of the notification totaling
−Removed: The note receivable principal
−Removed: balance at September 30, 2015, was $49,513.
−Removed: The note receivable allowance balance at September 30, 2015 is $49,513.
−Removed: NOTE 10 - COMMITMENTS AND CONTINGENCIES
+Added: The note receivable principal balance at December 31, 2015 was $49,513.
+Added: The note receivable allowance balance at December
+Added: 31, 2015 is $49,513.
+Added: 10 - COMMITMENTS AND CONTINGENCIES
Operating Lease Obligation
−Removed: The Company leases its main office under a
−Removed: non-cancelable lease agreement accounted for as an operating lease.
−Removed: On December 31, 2013, the Company signed an amendment to the
−Removed: existing contract to reduce the leased square feet to 5,412 for $6,765/ month for the 12 months ending December 31, 2014.
−Removed: On February 1, 2015, the Company signed a new lease to reduce the square feet to 3,609 for $4,511/ month for the 12 months ending
+Added: Company leases its main office under a non-cancelable lease agreement accounted for as an operating lease.
+Added: The lease expired in
+Added: This lease was extended for 13 months beginning June 1, 2012.
+Added: On December 31, 2013, the Company signed an amendment
+Added: to the existing contract to reduce the leased square feet to 5,412 for $6,765/ month for 12 months ending December 31, 2014.
+Added: February 1, 2015, the Company signed a new lease to reduce the square feet to 3,609 for $4,511/ month for the 12 months ending
January 31, 2016.
−Removed: Rent expense including CAM charges for the corporate offices, was $14,106 and $21,196 for the quarters
−Removed: ended September 30, 2015 and 2014, and $77,869 and $99,318 for the 12 months ended March 31, 2015 and 2014, respectively, under
−Removed: this lease arrangement.
−Removed: The Company leases additional warehouse space
−Removed: in Boise, Idaho.
+Added: Rent expense for the corporate offices was $13,533 and $20,295 for the quarter ended December 31, 2015 and 2014,
+Added: and $49,467 and $63,684 for the 9 months ended December 31, 2015 and 2014, respectively, under this lease arrangement.
+Added: Company leases additional warehouse space in Boise, Idaho.
This warehouse space consists of approximately 2,880 square feet.
−Removed: The lease expired in June 2012.
+Added: lease expired in June 2012.
This lease was extended for 24 months, beginning July 1, 2012.
−Removed: The lease was extended to a new expiration of October 31,
−Removed: The Company signed a sixth amendment on
−Removed: April 15, 2015, to lease an additional approximately
−Removed: 1400 square foot bay adjacent to the existing leased space.
−Removed: Rent expense for the warehouse was $6,345 and $3,975 for the quarters
−Removed: ended September 30, 2015 and 2014, and $16,225 and $15,901 for the 12 months ended March 31, 2015, and 2014, respectively.
−Removed: The Company leased and additional learning
−Removed: lab site in Eagle Idaho in Q1 of fiscal year 2015.
−Removed: The lease term is three years for 1,050 square feet for an annual base
−Removed: rent of $16,640 or $1,387 per month, with 3% growth per year.
−Removed: Anthony Maher brought suit against PCS in
−Removed: January of 2014, claiming breach of an employment contract, interference with economic expectancy, and fraud.
−Removed: was agreed in exchange for dismissal of the suit, and release of PCS from any liability to Mr.
−Removed: Maher for any and all claims related
−Removed: Maher’s employment contract with PCS;
−Removed: PCS issued Mr.
−Removed: Maher 400,000 shares of the common stock of PCS;
−Removed: Maher $50,000.
−Removed: PCS does not admit the allegations or any other wrongdoing, but settled the matter for a modest amount costing
−Removed: the Company $10,000 after insurance settlement and $2,650 in mediation fees, to avoid the expense of litigation.
−Removed: The settlement
−Removed: agreement was executed on July 9, 2014.
−Removed: On or about May 18, 2015, the Company was
−Removed: named as a co-defendant in a legal action related to one of its employees, alleged to have been driving an automobile negligently
−Removed: while on work related services for the Company, and causing damages to the plaintiffs in the action.
−Removed: The Company has engaged
−Removed: legal counsel to represent it in this matter, and it is not presently in a position to determine what, if any, liability it may
−Removed: have for the actions of its employee, or even whether such employee was negligence in any manner.
+Added: The Fifth Lease Amendment was entered
+Added: into for the warehouse space extending the lease period through October 31, 2015.
+Added: The Company signed a sixth amendment on April
+Added: 15, 2015, to lease an additional approximately 1400 square foot bay adjacent to the existing leased space.
+Added: The Company signed
+Added: a Seventh Lease Amendment on October 28, 2015, leasing the same three bays through April 30, 2016, at the cost of $730 per bay.
+Added: Rent expense for the warehouse was $6,535 and $2,780 for the quarter ended December 31, 2015 and 2014, and $18,500 and $12,055
+Added: for the 9 months ended December 31, 2015 and 2014, respectively, under this lease arrangement.
+Added: Company leased an additional learning lab site in Eagle, Idaho, in Q1 of fiscal year 2015.
+Added: The lease term is three years for 1,050
+Added: square feet for an annual base rent of $16,640 or $1,387 per month, with 3% growth per year.
+Added: Maher brought suit against PCS in January of 2014, claiming breach of an employment contract, interference with economic expectancy,
+Added: Settlement was agreed in principle during mediation on July 9, 2014, as follows:
+Added: in exchange for dismissal of the suit,
+Added: and release of PCS from any liability to Mr.
+Added: Maher for any and all claims related to Mr.
+Added: Maher’s employment contract with
+Added: PCS, PCS issued Mr.
+Added: Maher 400,000 shares of the common stock of PCS, and paid him $50,000.
+Added: PCS does not admit the allegations
+Added: or any other wrongdoing, but would rather settle the matter for a modest amount to avoid the expense of defending it in court.
+Added: The settlement agreement was executed on July 9, 2014.
+Added: There are no other lawsuits pending involving PCS.
+Added: or about May 18, 2015, the Company was named as a co-defendant in a legal action related to one of its employees, alleged to have
+Added: been driving an automobile negligently while on work related services for the Company, and causing damages to the plaintiffs in
+Added: The Company has engaged legal counsel to represent it in this matter, and it is not presently in a position to determine
+Added: what, if any, liability it may have for the actions of its employee, or even whether such employee was negligent in any manner.
Contingencies
−Removed: On October 14, 2015, the Company received a demand letter alleging
−Removed: patent infringement related to certain of our data processing systems.
−Removed: The Company has responded to this demand and has
−Removed: advised the claimed patent owner that the Company does not own the systems claimed to be used by us in this demand.
−Removed: the Company believes that no such claimed infringement has occurred, we cannot presently evaluate the potential costs that we
−Removed: might incur in regard to defending any legal action brought against us regarding such claims.
−Removed: NOTE 11 - STOCKHOLDERS’
−Removed: During the three months ended September 30,
−Removed: 2015, the Company expensed amounts related to stock options and warrants granted in the current period as well as prior periods
−Removed: valued at $1,834.
−Removed: During the three months ended September 30, 2015, a related party
−Removed: one warrant holder exercised 120,000 warrants issued on January 11, 2013, at a price of $.07 for a total of $8,400, resulting
−Removed: in 120,000 shares of “restricted”
+Added: October 14, 2015, the Company received a demand letter alleging patent infringement related to certain of our data processing
+Added: The Company has responded to this demand and has advised the claimed patent owner that the Company does not own the systems
+Added: claimed to be used by us in this demand.
+Added: While the Company believes that no such claimed infringement has occurred, we cannot
+Added: presently evaluate the potential costs that we might incur in regard to defending any legal action brought against us regarding
+Added: 11 - STOCKHOLDERS’
+Added: the period ended December 31, 2015, the Company expensed $8,461 related to stock options and warrants granted in the current period
+Added: as well as prior periods.
+Added: the period ended December 31, 2015, a related party one warrant holder exercised 120,000 warrants issued on January 11, 2013,
+Added: at a price of $.07 for a total of $8,400, resulting in 120,000 shares of “restricted”
common stock.
−Removed: During the three months ended September 30,
−Removed: 2015, the CEO exercised 25,000 options earned from an ISO agreement dated July 15, 2012, using the cashless option into 19,000
−Removed: shares of “restricted”
+Added: the period ended December 31, 2015, the CEO exercised 25,000 options earned from an ISO agreement dated July 15, 2012, using the
+Added: cashless option into 19,000 shares of “restricted”
common stock.
−Removed: During the three months ended September 30, 2015, the Company issued
−Removed: 200,000 shares of “restricted”
−Removed: common stock for consulting services.
−Removed: The shares were valued based on the fair market
−Removed: price of $0.11 on the date of grant for a total of $22,000.
−Removed: During the three months ended September 30, 2015, the Company accrued
−Removed: $10,140 in stock payable for consulting services for 78,000 shares to be issued in future periods.
−Removed: Each stock unit was valued
−Removed: at $0.13, based on the closing price of the Company’s common stock at the date of grant.
−Removed: During the three months ending September 30,
−Removed: 2015, $10,730 has been accrued in Restricted Stock Units payable for the issue of 165,082 shares for services that will be issued
−Removed: in future periods.
−Removed: Each Restricted Stock Unit was valued at $0.065, based on the closing price of the Company’s common stock
−Removed: at the date of grant.
−Removed: The total amount recorded in stock payable as of September 30, 2015, for deferred RSU’s and other
−Removed: services was $20,140.
−Removed: During the three months ended September 30,
−Removed: 2015, the holders of four convertible notes of the Company elected to convert such notes into shares of common stock.
−Removed: The aggregate
−Removed: principal and interest amount of the convertible notes being converted of $159,901 resulted in the issuance of 1,066,006 shares
+Added: the period ended December 31, 2015, the holders of four convertible notes of the Company elected to convert such notes into shares
of common stock.
−Removed: conversion within terms of the note, no gain
−Removed: or loss was recognized.
−Removed: During the six months ending September
−Removed: 30, 2015, the Company expensed amounts related to stock options and warrants granted in the current period as well as prior periods
−Removed: valued at $5,381.
−Removed: During the six
−Removed: months ended September 30, 2015, the Company accrued $18,980 payable in Restricted Stock Units to its non-management directors.
−Removed: Each Restricted Stock Unit was valued at $0.065, based on the closing price of the Company’s common stock at the date of
−Removed: These agreements call for payment of current
−Removed: year director fees via issuance of Restricted Stock Units, required continued service through September 30, 2015, and re-election
−Removed: at the September 25, 2015, annual shareholder meeting.
−Removed: The Restricted Stock Units were revalued to $0.15 at the close of the market
−Removed: on the date of vesting resulting in an additional accrual of $50,248.
−Removed: As of September 30, 2015, $81,345 has been accrued for director
−Removed: services and recorded in stock payable.
+Added: The aggregate principal and interest amount of the convertible notes being converted of $159,901 resulted in
+Added: the issuance of 1,066,006 shares of common stock.
+Added: Due to conversion within terms of the note, no gain of loss was recognized.
+Added: the period ended December 31, 2015, the Company authorized 50,000 shares of common stock for services to employee, Robert Grover.
+Added: The shares were valued based on fair market price on the date of grant, as of December 31, 2015, $5,000 has been accrued in stock
+Added: the period ended December 31, 2015, the Company issued 398,000 shares of common stock for services.
+Added: The shares were valued based
+Added: on the fair market price on the date of grant for a total of $48,440.
+Added: the period ended December 31, 2015, the Company issued 692,300 in Restricted Stock Units to its non-management directors.
+Added: agreements call for payment of current year director fees via issuance of Restricted Stock Units, required continued service through
+Added: September 30, 2015, and re-election at the September 25, 2015, annual shareholder meeting.
+Added: The shares were re-valued based on
+Added: the fair market price on the date of vesting for a total of $97,846.
+Added: Prior to the issuance, the Company accrued a total of $81,345
+Added: payable in Restricted Stock Units to its non-management directors and $9,000 stock payable to a former director.
+Added: As a result of
+Added: re-valuation, the Company recognized an additional compensation expense of $7,500.
+Added: During the same period, the Company accrued
+Added: $1,500 payable in Restricted Stock Units to its non-management director.
+Added: Each restricted stock unit is valued at $0.04, based
+Added: on the closing price of the Company’s common stock at the date of grant.
+Added: These agreements call for payment of current year
+Added: director fees via issuance of restricted stock units over a vesting period ending September 30, 2016, and reelection at the next
+Added: annual shareholder meeting.
+Added: Ranganathan, Britt Ide, Paula LuPriore, and K.
+Added: Sue Redman resigned from the board between November 1, 2015, to December 10, 2015,
+Added: forfeiting $10,260.
+Added: This amount was removed from Restricted Stock Units payable.
Preferred Stock
−Removed: The Company has 20,000,000 authorized shares
−Removed: of preferred stock.
−Removed: As of September 30, 2015, there are no preferred shares issued or outstanding.
−Removed: NOTE 12 - BASIC AND DILUTED NET LOSS PER COMMON SHARE
−Removed: Basic net loss per common share for the three
−Removed: month periods ended September 30, 2015, and 2014, are based on 74,917,541 and 60,843,159, respectively, of weighted average common
−Removed: shares outstanding.
−Removed: Dilutive net loss per common share for the six month periods ended September 30, 2015, and 2014, are based
−Removed: on 74,365,634 and 60,825,672, respectively, of weighted average common shares outstanding.
−Removed: For the Three Months Ended
−Removed: September 30,
−Removed: For the Six Months Ended
−Removed: September 30,
−Removed: Net income per common share:
−Removed: Weighted Average Number
−Removed: Outstanding, Basic and Diluted
−Removed: NOTE 13 - DILUTIVE INSTRUMENTS
−Removed: Stock Options and Warrants
−Removed: The Company is required to recognize expense
−Removed: of options or similar equity instruments issued to employees using the fair-value-based method of accounting for stock-based payments
−Removed: in compliance with the financial accounting standard pertaining to share-based payments.
−Removed: This standard covers a wide range of
−Removed: share-based compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation
−Removed: rights, and employee share purchase plans.
−Removed: Application of this standard requires significant judgment regarding the assumptions
−Removed: used in the selected option pricing model, including stock price volatility and employee exercise behavior.
−Removed: Most of these inputs
−Removed: are either highly dependent on the current economic environment at the date of grant or forward-looking over the expected term
−Removed: of the award.
+Added: Company has 20,000,000 authorized shares of preferred stock.
+Added: As of December 31, 2015, there are no preferred shares issued or
+Added: 12 - BASIC AND DILUTED NET LOSS PER COMMON SHARE
+Added: and diluted net loss per common share for the three month periods ended December 31, 2015 and 2014, are based on 76,134,002 and
+Added: 72,855,781, respectively, of weighted average common shares outstanding.
+Added: and diluted net loss per common share for the nine month periods ended December 31, 2015 and 2014, are based on 75,247,919 and
+Added: 64,850,290, respectively, of weighted average common shares outstanding.
+Added: No adjustment has been made for any common
+Added: stock equivalents outstanding because their effects would be antidilutive.
+Added: 13 - DILUTIVE INSTRUMENTS
+Added: Options and Warrants
+Added: Company is required to recognize expense of options or similar equity instruments issued to employees using the fair-value-based
+Added: method of accounting for stock-based payments in compliance with the financial accounting standard pertaining to share-based payments.
+Added: This standard covers a wide range of share-based compensation arrangements including share options, restricted share plans, performance-based
+Added: awards, share appreciation rights, and employee share purchase plans.
+Added: Application of this standard requires significant judgment
+Added: regarding the assumptions used in the selected option pricing model, including stock price volatility and employee exercise behavior.
+Added: Most of these inputs are either highly dependent on the current economic environment at the date of grant or forward-looking over
+Added: the expected term of the award.
and Outstanding
1 unchanged sentence
Common Stock Options
−Removed: Balance as of September 30, 2015
−Removed: On July 14, 2015, the Company CEO converted
−Removed: 25,000 options using the cashless option into 19,000 shares of
−Removed: “restricted”
−Removed: common stock issued
−Removed: during the period ended September 30, 2015.
−Removed: The Board of Directors resolved on July 15,
−Removed: 2015, to increase the Company authorized common stock from 90,000,000 shares with no par value to 100,000,000 shares of common
−Removed: stock with no par value.
−Removed: The resolution was ratified on September 25, 2015, by the shareholders at the Annual Meeting.
−Removed: January 1, 2014, the Company granted 40,000 incentive options each
−Removed: to three employees per year for three years.
−Removed: These options were issued as incentive compensation to the employees.
−Removed: were valued using the Black-Scholes valuation model.
−Removed: The options have an expected volatility rate of 259.07% calculated using
−Removed: the Company stock price for a three-year period.
−Removed: A risk free interest rate of 0.26% - 0.76% was used to value the options.
−Removed: total value of these options was $17,726.
−Removed: The options vest over a three year period and are exercisable at a range of $.05 to
−Removed: $0.6 per share, which represented the fair market value at the date of grant in accordance with the 2009 Equity Incentive Plan.
−Removed: As of September 30, 2014, $10,803 of the total value was expensed.
−Removed: $2,530 was expensed in the six months ending September 30,
−Removed: February 1, 2014, the Company granted 40,000 incentive options
−Removed: to one employee per year for three years.
−Removed: These options were issued as incentive compensation to the employee.
−Removed: The options were
−Removed: valued using the Black-Scholes valuation model.
−Removed: The options have an expected volatility rate of 258.20% calculated using the Company
−Removed: stock price for a three-year period.
−Removed: A risk free interest rate of 0.41% - 0.64% was used to value the options.
+Added: Balance as of December 31, 2015
+Added: 14, 2015, the Company CEO converted 25,000 options using the cashless option into 19,000 shares of “restricted”
+Added: stock issued during the period ended September 30, 2015.
+Added: Board of Directors resolved on July 15, 2015, to increase the Company authorized common stock from 90,000,000 shares with no par
+Added: value to 100,000,000 shares of common stock with no par value.
+Added: The resolution was ratified on September 25, 2015, by the shareholders
+Added: at the Annual Meeting.
+Added: 1, 2014, the Company granted 40,000 incentive options each to three employees per year for three years.
+Added: These options were issued
+Added: as incentive compensation to the employees.
+Added: The options were valued using the Black-Scholes valuation model.
+Added: The options have
+Added: an expected volatility rate of 259.07% calculated using the Company stock price for a three-year period.
+Added: A risk free interest
+Added: rate of 0.26% - 0.76% was used to value the options.
+Added: The total value of these options was $17,726.
+Added: The options vest over a three
+Added: year period and are exercisable at a range of $.05 to $0.06 per share, which represented the fair market value at the date of
+Added: grant in accordance with the 2009 Equity Incentive Plan.
+Added: As of December 31, 2015, $12,278 of the total value was expensed.
+Added: was expensed in the three months ending December 31, 2015.
+Added: 1, 2014, the Company granted 40,000 incentive options to one employee per year for three years.
+Added: These options were issued as incentive
+Added: compensation to the employee.
+Added: The options were valued using the Black-Scholes valuation model.
+Added: The options have an expected volatility
+Added: rate of 258.20% calculated using the Company stock price for a three-year period.
+Added: A risk free interest rate of 0.41% - 0.64% was
+Added: used to value the options.
+Added: The total value of these options was $4,701.
+Added: The options vest over a three-year period and are exercisable
+Added: at $.04 per share, which represents the fair market value at the date of grant in accordance with the 2009 Equity Incentive Plan.
+Added: As of December 31, 2015, $2,731 of the total value was expensed.
+Added: $341 was expensed in the three months ending December 31, 2015.
+Added: May 15, 2012, the Company granted 850,000 incentive stock options to an officer, Robert Grover.
+Added: The expected volatility rate of
+Added: 223.62% calculated using the Company stock price over the period beginning June 1, 2009, through date of issue.
+Added: A risk free interest
+Added: rate of 0.38 % was used to value the options.
+Added: The options were valued using the Black-Scholes valuation model.
The total value
−Removed: of these options was $4,107.
−Removed: The options vest over a three-year period and are exercisable at a range of $.05 to $0.6 per share,
−Removed: which represents the fair market value at the date of grant in accordance with the 2009 Equity Incentive Plan.
−Removed: As of September
−Removed: 30, 2015, $2,389 of the total value was expensed.
−Removed: $690 was expensed in the six months ending September 30, 2015.
−Removed: On May 15, 2012, the Company granted 850,000 incentive stock options
−Removed: to an officer, Robert Grover.
−Removed: The expected volatility rate of 223.62% calculated using the Company stock price over the period
−Removed: beginning June 1, 2009 through date of issue.
−Removed: A risk free interest rate of 0.38 % was used to value the options.
−Removed: The options were
−Removed: valued using the Black-Scholes valuation model.
−Removed: The total value of this option was $44,495.
−Removed: The options vest over a three year
−Removed: period and are exercisable at $0.06 per share which represents the fair market value at the date of grant in accordance with the
−Removed: 2009 Equity Incentive Plan.
−Removed: As of June 30, 2015, the entire value of the options was expensed.
−Removed: $2,161 was expensed in the six
−Removed: months ending September 30, 2015.
−Removed: On July 30, 2015, 120,000 common stock warrants were exercised
−Removed: at a price of $.07 per share for a total of $8,400, resulting in the issuance of 120,000 shares of “restricted”
−Removed: NOTE 14 - SUBSEQUENT EVENTS
−Removed: On January 16, 2015, the Company executed
−Removed: a non-convertible promissory note with warrants attached, with one of our shareholders and board members, for $400,000 at 10%
−Removed: interest per annum, due June 30, 2015.
−Removed: The note due date was subsequently amended to November 30, 2015.
−Removed: On October 13, 2015, PCS filed
−Removed: a Summons and Complaint against Ty Jacobsen (Ada County Case No.
−Removed: CV OC 1517581) in the Idaho Fourth Judicial District Court.
−Removed: parties to the suit are PCS Edventures!, Inc., plaintiff, v.
−Removed: Ty Jacobsen d/b/a Jacobsen Enterprises, defendant.
−Removed: Our claims primarily
−Removed: involve defamation, breach of contract and injunctive relief.
−Removed: Through the Complaint, PCS alleges Jacobsen violated the terms of
−Removed: his Consulting Agreement, which included a non-disparagement agreement, by publishing false and defamatory material in a Facebook
−Removed: forum and on his Twitter feed, along with making defamatory statements to other PCS investors or potential investors.
−Removed: On October 21, 2014, the Company executed
−Removed: a promissory note with one of our shareholders and board members in the amount of $870,457.
−Removed: The note is non-convertible, bears
−Removed: and interest rate of 10% per annum, is secured by accounts receivable, fixed assets, intellectual property, and the public entity
−Removed: PCS net loss carry forward to finance operations and inventory purchases, due May 31, 2015.
−Removed: This note due date was extended
−Removed: to September 30, 2015, then amended and extended to November 30, 2015.
−Removed: On October 21, 2014, the Company entered into
−Removed: at 10% Convertible Promissory Note with a current board member and shareholder, in the amount of $200,000, convertible into shares
−Removed: of common stock of the Company, at the market price of $0.04.
−Removed: This note due date was extended to September 30, 2015, then amended
−Removed: and extended to November 30, 2015.
−Removed: On November 1, 2015, the Board of Directors of PCS Edventures!.com,
−Removed: (the “Company”) has accepted the resignation of Britt E.
−Removed: Ide as a member of the board of directors of the Company.
−Removed: There were no disagreements between the Company and Ms.
−Removed: Ide regarding her resignation.
−Removed: Ide has no family relationships
−Removed: with anyone at PCS.
−Removed: Management’s Discussions and Analysis
−Removed: of Financial Condition and Results of Operations .
−Removed: Cautionary Statements for Purposes of “Safe Harbor
−Removed: Provisions”
+Added: of this option was $46,175.
+Added: The options vest over a three year period and are exercisable at $0.06 per share which represents
+Added: the fair market value at the date of grant in accordance with the 2009 Equity Incentive Plan.
+Added: As of June 30, 2015, the entire
+Added: value of the options was expensed.
+Added: November 18, 2015, the Company granted 200,000 stock options to an officer, Robert Grover.
+Added: The expected volatility rate of 186.52%
+Added: calculated using the Company stock price over the period beginning November 17, 2015, through date of issue.
+Added: A risk free interest
+Added: rate of 0.80 % was used to value the options.
+Added: The options were valued using the Black-Scholes valuation model.
+Added: The total value
+Added: of this option was $14,659.
+Added: The options vest over a three year period and are exercisable at $0.09 per share which represents
+Added: the fair market value at the date of grant in accordance with the 2009 Equity Incentive Plan.
+Added: For the period ending December 31,
+Added: 2015, $1,757 of the option value was expensed.
+Added: July 30, 2015, 120,000 common stock warrants were exercised at a price of $.07 per share for a total of $8,400, resulting in the
+Added: issuance of 120,000 shares of “restricted”
+Added: common stock.
+Added: 14 - SUBSEQUENT EVENTS
+Added: January 28, 2016, Mr.
+Added: Hackett, the holder of these Promissory Notes, approved a Note Extension Agreement extending the due dates
+Added: of the specific Promissory Notes detailed in the Note Table below:
+Added: Original Principal Balance
+Added: Principal 11/30/15
+Added: Origination Date
+Added: Original Due Date
+Added: Amended Due Date
+Added: Interest Rate
+Added: 2/17 & 3/5/15
+Added: February 6, 2016, the Company entered into at 10% Promissory Note with a current board member, CEO and shareholder, Todd Hackett
+Added: in the amount of $100,000, secured by accounts receivable and NOL carry forward to finance
+Added: operations and inventory purchases, due February 29, 2016.
+Added: Management’s Discussions and Analysis of Financial Condition and Results of Operations .
+Added: Statements for Purposes of “Safe Harbor Provisions”
of the Private Securities Litigation Reform Act of 1995:
−Removed: Except for historical facts, all matters discussed
−Removed: in this Quarterly Report, which are forward-looking, involve a high degree of risk and uncertainty.
−Removed: Certain statements in this
−Removed: report set forth management’s intentions, plans, beliefs, expectations, or predictions of the future based on current facts
−Removed: and analyses.
−Removed: When we use the words “believe”, “expect”, “anticipate”, “estimate”,
−Removed: “intend”
+Added: for historical facts, all matters discussed in this report, which are forward-looking, involve a high degree of risk and uncertainty.
+Added: Certain statements in this report set forth management’s intentions, plans, beliefs, expectations, or predictions of the
+Added: future based on current facts and analyses.
+Added: When we use the words “believe”, “expect”, “anticipate”,
+Added: “estimate”, “intend”
or similar expressions, we intend to identify forward-looking statements.
−Removed: You should not place undue reliance
−Removed: on these forward-looking statements.
−Removed: Actual results may differ materially from those indicated in such statements, due to a variety
−Removed: of factors, risks and uncertainties.
−Removed: Potential risks and uncertainties include, but are not limited to, competitive pressures
−Removed: from other companies within the Educational Industries, economic conditions in the Company’s primary markets, exchange rate
−Removed: fluctuation, reduced product demand, increased competition, inability to produce required capacity, unavailability of financing,
−Removed: government action, weather conditions and other uncertainties, including those detailed in the Company’s Securities and
−Removed: Exchange Commission filings.
+Added: not place undue reliance on these forward-looking statements.
+Added: Actual results may differ materially from those indicated in such
+Added: statements, due to a variety of factors, risks and uncertainties.
+Added: Potential risks and uncertainties include, but are not limited
+Added: to, competitive pressures from other companies within the Educational Industries, economic conditions in the Company’s primary
+Added: markets, exchange rate fluctuation, reduced product demand, increased competition, inability to produce required capacity, unavailability
+Added: of financing, government action, weather conditions and other uncertainties, including those detailed in the Company’s Securities
+Added: and Exchange Commission filings.
The Company assumes no duty to update forward-looking statements to reflect events or circumstances
after the date of such statements.
−Removed: The following discussion should be read in
−Removed: conjunction with our audited financial statements and Management’s Discussion and Analysis of Financial Condition and Results
−Removed: of Operations (“MD&A”) contained in our Form 10-K for the year ended March 31, 2015.
−Removed: Plan of Operation
−Removed: PCS sells into the STEM education market with
−Removed: (1) an existing STEM library and deep expertise in creating STEM solutions comprised of curriculum and materials;
−Removed: PCS learning methodology –
−Removed: an adaptive (customizes to individual learners), experiential (hands-on in nature),
−Removed: learning framework that can be monetized in a number of ways, with what we believe is an approach to educational assessment and
−Removed: incentivizing students for the future, and PCS is an innovative leader in this area;
+Added: following discussion should be read in conjunction with our audited consolidated financial statements and Management’s Discussion
+Added: and Analysis of Financial Condition and Results of Operations (“MD&A”) contained in our Form 10-K for the year
+Added: ended March 31, 2015.
+Added: sells into the STEM education market with (1) an existing STEM library and deep expertise in creating STEM solutions comprised
+Added: of curriculum and materials;
+Added: (2) a unique PCS learning methodology –
+Added: an adaptive (customizes to individual learners), experiential
+Added: (hands-on in nature), learning framework that can be monetized in a number of ways, with what we believe is an approach to educational
+Added: assessment and incentivizing students for the future, and PCS is an innovative leader in this area;
(3) PCS has developed an innovative
1 unchanged sentence
such as hands-on physics and engineering and coding;
−Removed: and (4) PCS entered the B2C space with a retail product launch this
−Removed: year and also has a working model for experiential learning labs operational.
−Removed: With a plan to expand higher margin digital
−Removed: delivery products, PCS is now in the development stage of a unique, subscription-based online learning system that can be licensed
−Removed: to schools or non-profit organizations, as well as be used in the home environment.
−Removed: As we enter FY2016, our strategy is profitability
−Removed: driven seeking to optimize and streamline operations while moving our digital learning and robotics product strategy forward.
−Removed: A continued underlying principle will be the building of services and products with recurring revenue traits such as online licensing.
−Removed: Tactically, we will focus on improving product quality, improving our delivery and support infrastructure to accommodate larger
−Removed: scale delivery, improving our sales infrastructure, and building our new, higher margin digital products to add to our lineup
−Removed: of STEM products and services.
−Removed: We will continue to focus on the improvement of our web-based marketing efforts, expand
−Removed: our sales force and channel partners, and tighten sales processes for our domestic STEM sales.
−Removed: We will continue to use our EdventuresLab
−Removed: program for (1) an R&D test bed for product improvement and refinement with a major emphasis on digital delivery of content
+Added: and (4) PCS entered the B2C space with a retail product launch this year
+Added: and also has a working model for experiential learning labs operational.
+Added: With a plan to expand higher margin digital delivery
+Added: products, PCS is now in the development stage of a unique, subscription-based online learning system that can be licensed to schools
+Added: or non-profit organizations, as well as be used in the home environment.
+Added: Phase one of this online learning platform, called EdApp,
+Added: was launched in Q3 with a product called EdApp Droneology.
+Added: Phase two is in the functional design stage and is planned to be developed
+Added: and deployed in Q4.
+Added: PCS expertise in the area of Drone technology evolved over the course of 12 months in 2015 as we developed
+Added: a drone curriculum, technical expertise, and a supply chain partner supplying drone solutions.
+Added: We believe the Drone market to
+Added: be highly viable for rapid growth of our retail product strategy.
+Added: In addition, the drone technology we are working on aligns strongly
+Added: with our STEM robotics product roadmap.
+Added: we approach FY2017, our strategy is growth and profitability driven seeking to optimize and streamline operations while aggressively
+Added: moving our digital learning and robotics product strategy forward.
+Added: A continued underlying principle will be the building of services
+Added: and products with recurring revenue traits such as online licensing.
+Added: Tactically, we will focus on improving product quality, improving
+Added: our delivery and support infrastructure to accommodate larger scale delivery, improving our sales infrastructure, and building
+Added: our new, higher margin digital products to add to our lineup of STEM products and services.
+Added: We will continue to focus on the improvement
+Added: of our web-based marketing efforts, expand our sales force and channel partners, and tighten sales processes for our domestic
+Added: We will also continue to fulfill existing and capture new STEM contracts on International projects where these make
+Added: We will continue to use our EdventuresLab program for (1) an R&D test bed for product improvement and refinement with
+Added: a major emphasis on digital delivery of content in FY2017;
(2) revenue generation through afterschool and summer course fees;
−Removed: (3) revenue through licensing EdventuresLab
−Removed: curriculum and methods;
+Added: (3) revenue through licensing EdventuresLab curriculum and methods;
and (4) revenues from STEM retail products.
−Removed: We believe e-commerce sales of kits associated with STEM
−Removed: learning targeting the families of students attending the centers as well as the larger home retail market will provide a consistent,
−Removed: dependable boost in Q3 annual revenues to offset low education sales traditionally anticipated during this time frame.
−Removed: will actively seek retail distribution methods and channels for our robotics retail products and expand their usability for other
−Removed: market segments.
−Removed: Results of Operations
−Removed: For the six month period ended September 30,
−Removed: 2015, the Company reported a net loss of ($200,682) as compared to a net loss of ($1,088,143) for the six month period ended September
−Removed: The $887,461 reduction in loss was
−Removed: due to a 22% improvement in gross margin due
−Removed: to sales mix and reduction in employee expenses over last year, and full amortization of the note payable discounts totaling $301,131
−Removed: in the second quarter of fiscal 2015 , as a result of $646,500 in notes payable conversion into 18,455,666 shares of our common
−Removed: The Basic Loss per Share for the six month period ended September 30, 2015, was ($0.00), which varies from the ($0.01)
−Removed: loss per share for the six month period ended September 30, 2014.
−Removed: for the six month period ended September 30, 2015, was $1,816,026, as compared to revenue during the six month period ended September
−Removed: 30, 2014, of $1,557,104.
−Removed: The revenue increase was due to an increase in domestic product sales to our two major customers.
−Removed: For the three months ended September 30, 2015,
−Removed: the Company reported a net loss of ($331,548) as compared to a net loss of ($760,883) for the quarter ended September 30, 2014.
−Removed: The loss reduction was predominantly due to the prior year full amortization of all note payable discounts totaling $301,131 on
−Removed: July 21, 2014, as a result of $646,500 in notes payable conversion into 18,455,666 shares of our common stock.
−Removed: The Basic Loss
−Removed: per Share for the quarter ended September 30, 2015, was ($0.00), which varies from the ($0.01) loss per share for the three-month
−Removed: period ended September 30, 2014.
−Removed: Revenue for the three months ended September
−Removed: 30, 2015, was $524,807, as compared to revenue during the quarter ended September 30, 2014, of $554,539.
−Removed: The decrease in revenue
−Removed: was due to $218,409 less in international sales that was almost recaptured in a domestic sales increase of $175,550 over the same
−Removed: period in the prior year.
−Removed: Additional work orders from International efforts in the second quarter of fiscal 2016, though not
−Removed: invoiced, were substantial, although not anticipated to continue beyond this fiscal year.
−Removed: Operating expenses decreased by $7,686 (1%)
−Removed: and $131,312 (11%) in the three and six months of fiscal 2016, respectively, relative to prior year periods.
−Removed: The largest changes
−Removed: decreases in the areas of product development, decreases in employee expenses, and increase in Restricted Stock Unit accrued
−Removed: Product development expense decreased significantly due to prior year fulfillment of outreach contract custom product development
−Removed: for Tatweer Company for Education Services.
−Removed: Employee expenses decreased due to not filling open positions, product development,
−Removed: and international contract administration.
−Removed: The Restricted Stock Units were revalued at the close of the market on the date of
−Removed: vesting for Board of Director compensation through September 30, 2015.
−Removed: Interest expense decreased by $283,274 and
−Removed: $252,552 in the three and first six months of fiscal 2016, respectively, relative to prior year periods.
−Removed: Interest expense in the
−Removed: second quarter of fiscal 2015 included amortization of note payable discounts totaling $301,131 as a result of $646,500 in conversion
−Removed: of notes payable into common stock.
−Removed: Cash provided by operations for the second
−Removed: quarter of fiscal 2016 was $38,571 compared to cash used by operations of ($421,026) in the same period last year.
−Removed: ended the second quarter of fiscal 2016 with $192,665 in cash, total current assets of $891,685, and total current liabilities
+Added: We believe e-commerce
+Added: sales of kits associated with STEM learning targeting the families of students attending the centers as well as the larger home
+Added: retail market will provide a consistent, dependable boost in Q3 annual revenues to offset low education sales traditionally anticipated
+Added: during this time frame.
+Added: We will actively seek retail distribution methods and channels for our robotics retail products and expand
+Added: their usability for other market segments.
+Added: We are actively pursuing an expansion strategy for retail and STEM education that involves
+Added: Drone technology.
+Added: of Operations
+Added: the nine-month period ended December 31, 2015, the Company reported a net loss of ($612,316) as compared to a net loss of ($1,123,512)
+Added: for the nine-month period ended December 31, 2014.
+Added: The significant reduction in net loss was predominantly due to the reduction
+Added: of interest expense year over year of $253,410.
+Added: The nine month period ending net loss December 31, 2014 included $301,131 in debt
+Added: discount amortized on July 21, 2014 as a result of $646,500 in notes payable conversion into 18,455,666 common stock shares.
+Added: remaining reduction in loss was due to a improvement in gross margin due to sales mix and reduction in employee expenses over
+Added: The Basic Loss per Share for nine-month period ended December 31, 2015, is ($0.01), which varies from the ($0.02) loss
+Added: per share for the nine-month period ended December 31, 2014.
+Added: for the nine month period ended December 31, 2015 decreased $193,707 to $2,145,719 as compared to revenue during the nine month
+Added: period ended December 31, 2014 of $2,339,426.
+Added: This was primarily due to the timing of acceptance of deliverables by our client
+Added: in Saudi Arabia.
+Added: Although contracted materials were delivered, the lack of official receiving notes from the client preclude this
+Added: revenue in this quarterly report.
+Added: We believe acceptance of these items to be imminent and will be reported in Q4.
+Added: of Sales for the nine month period ended December 31, 2015 decreased $349,579 to $953,448 (27%) as compared to cost of sales during
+Added: the nine month period ended December 31, 2014 of 1,303,027.
+Added: Gross margin was improved in the top three revenue catagories of Domestic,
+Added: Learning Centers, and International through a combination of sales mix and bill of materials and freight cost reduction.
+Added: expenses for the nine-month period ended December 31, 2015, decreased by $108,098 (6%) to $1,587,786 compared to $1,695,884 for
+Added: the nine-month period ended December 31, 2014.
+Added: The majority of savings stemming from employee expenses.
+Added: the three months ended December 31, 2015, the Company reported the net loss for the quarter was ($411,634) as compared to a net
+Added: loss of ($35,369) for the quarter ended December 31, 2014.
+Added: The Basic Loss per Share for the quarter ended December 31, 2015, is
+Added: ($0.01), compared to the ($0.00) loss per share for the three month period ended December 31, 2014.
+Added: The increased loss per share
+Added: is the result of the decreased revenues not covering operations overhead.
+Added: for the three months ended December 31, 2015 decreased by $452,628 (58%) to $329,694, as compared to revenue during the quarter
+Added: ended December 31, 2014 of $782,322.
+Added: The significant difference in revenue from period to period is due to the large contract
+Added: received in FY2015 from Saudi Arabia and the non-reportable revenue for Q3 related to the current Saudi contract
+Added: expenses for the three month period ended December 31, 2015, increased by $23,214 (5%) to $521,863, as compared to $498,649 for
+Added: the three month period ended December 31, 2014.
+Added: used by operations for Q3 was ($92,392) compared to cash used by operations for Q3 ($512,325) in the same period last year.
+Added: Company ended the third quarter of FY 2016 with $57,820 in cash, total current assets of $544,707 and total current liabilities
of $2,463,427, resulting in a working capital deficit of $1,918,720 compared to a working capital deficit of $1,402,547 for the
year ended March 31, 2015.
−Removed: The Company had a current ratio at September 30, 2015, and March
−Removed: 31, 2015, of .37 and .39, respectively.
+Added: used in financing activities FY 2016 to December 31, 2015, was $263,350 in short term debt repayments.
+Added: For financing activities
+Added: through December 31, 2014, management obtained $538,116 in cash for operations and working capital by issuing Promissory Notes.
+Added: Company had a current ratio at December 31, 2015, and March 31, 2015, of .22 and .39, respectively.
PCS Edventures!.com, Inc.
does not possess enough current assets to pay current liabilities.
−Removed: The majority of the current liabilities relate to notes payable to one of its shareholders and board members.
−Removed: This lender has
−Removed: on numerous occasions provided the Company with extensions of due dates for principal and accrued interest.
−Removed: The most recent grant
−Removed: extended the due date until November 30, 2015 for these notes.
−Removed: The company is continuing to pursue raising capital to pay these
−Removed: There is no guarantee that this lender will continue to provide extensions for payments and the Company cannot predict
−Removed: that it will be successful in obtaining funding or generating cash in order to pay the lender.
−Removed: The Company has an accumulated
−Removed: deficit of ($39,818,688) and shareholders’
−Removed: equity (deficit) of ($1,598,036).
−Removed: Quantitative and Qualitative Disclosures About Market
−Removed: The Company is a smaller reporting company as defined by Rule 12b-2
−Removed: of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and is not required to provide the information
−Removed: required under this item.
+Added: The majority of the current liabilities relate to notes payable
+Added: to one of its shareholders and board members.
+Added: This lender has on numerous occasions provided the Company with extensions of due
+Added: dates for principal and accrued interest.
+Added: The most recent grant extended the due date until February 29, 2015 for these notes.
+Added: The Company is continuing to pursue raising capital to pay these obligations.
+Added: There is no guarantee that this lender will continue
+Added: to provide extensions for payments and the Company cannot predict that it will be successful in obtaining funding or generating
+Added: cash in order to pay the lender.
+Added: The Company has an accumulated deficit of ($40,230,322) and shareholders’
+Added: equity (deficit)
+Added: of ($1,977,290).
+Added: Quantitative and Qualitative Disclosures About Market Risk.
+Added: Company is a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended (the “Exchange
+Added: Act”) and is not required to provide the information required under this item.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.