10-Q

U. S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

Form 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended November 30, 2016

Commission File Number: 333-153502

TOTAL SPORTS MEDIA, INC.

(Exact name of registrant as specified in its charter)

Wyoming	26-2589503
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)

5662 Calle Real #231

Goleta, California 93117

(Address of principal executive offices)

(805) 500-6260

(Registrant’s telephone number, including area code)

___________________________________________________________

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

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

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

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

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	o	Smaller reporting company	x
(Do not check if a smaller reporting company)

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

On November 9, 2017 the registrant had 9,004,564 shares of the Company’s common stock outstanding.

TABLE OF CONTENTS

		Page
PART I
Item 1.	Financial Statements (unaudited)		3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operation		13
Item 3.	Quantitative and Qualitative Disclosure About Market Risk		17
Item 4.	Controls and Procedures		17
PART II
Item 1.	Legal Proceedings		18
Item 1A.	Risk Factors		18
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		18
Item 3.	Defaults Upon Senior Securities		18
Item 4.	Mine Safety Disclosures		18
Item 5.	Other Information		18
Item 6.	Exhibits		19

 

2

PART I

Item 1. FINANCIAL STATEMENTS

Total Sports Media, Inc.

Condensed Consolidated Balance Sheets

 (unaudited)

	As of November 30, 2016			As of August 31, 2016
Assets:
Current assets
Cash	$	5,339		$	6,461
Accounts receivable, net of allowances of $6,000 and $6,000, respectively		43,846			64,499
Prepaid expenses		577			931
Total current assets		49,762			71,891
Property and equipment, net		219,469			362,244
Other assets
Other assets		-			27,033
Total other assets		-			27,033
Total assets	$	269,231		$	461,168
Liabilities and Stockholders' Deficit
Current liabilities
Account payable and accrued expenses	$	1,391,916		$	1,255,239
Line of credit		1,063,142			955,320
Capital lease payable - in default		54,704			54,704
Related party payables		296,600			281,291
Convertible notes payable, net of discount of $28,501 and $56,151, respectively		935,897			954,372
Related party convertible notes payable, net of discount of $605 and $67,687, respectively		1,103,359			961,277
Derivative liabilities embedded within convertible notes payable		1,088,002			561,374
Total current liabilities		5,933,620			5,023,577
Long term liabilities
Convertible notes payable		25,000			75,000
Related party convertible notes payable		-			75,000
Total long term liabilities		25,000			150,000
Total liabilities		5,958,620			5,173,577
Series C preferred stock; $0.0001 par value; 20,000 shares authorized; 11,270 shares issued and outstanding as of November 30, 2016 and August 31, 2016		1,690,500			1,690,500
Commitments and contingencies (Note 5)
Stockholders' Deficit:
Series A preferred stock; $0.0001 par value; 100 shares authorized; 0 shares issued and outstanding as of November 30, 2016 and August 31, 2016		-			-
Series B preferred stock; $0.0001 par value; 200,000 shares authorized; 200,000 shares issued and outstanding as of November 30, 2016 and August 31, 2016		20			20
Common stock, $0.0001 par value; Unlimited shares authorized at November 30, 2016 and August 31, 2016; 5,248,150 shares issued and outstanding at November 30, 2016 and August 31, 2016		525			525
Additional paid-in capital		3,761,164			3,761,164
Common stock to be issued		87,500			87,500
Accumulated deficit		(11,229,098	)		(10,252,118	)
Total stockholders' deficit		(7,379,889	)		(6,402,909	)
Total liabilities and stockholders' deficit	$	269,231		$	461,168

The accompanying notes are an integral part of the condensed consolidated financial statements. 

 

3

Total Sports Media, Inc.

Condensed Consolidated Statements of Operations

 (unaudited)

	For the Three Months Ended November 30, 2016			For the Three Months Ended November 30, 2015
Revenues:
Advertising	$	57,283		$	174,025
Services		-			8,250
Total revenues		57,283			182,275
Costs of revenues:
Media network		49,054			70,266
Colocation services		-			6,136
Broadcaster commissions		7,581			11,530
Other costs		122			274
Total costs of revenues		56,757			88,206
Gross profit		526			94,069
Operating expenses:
Product development		6,000			72
Officer compensation		25,000			25,000
Sales and marketing		308			5,748
Other expenses		207,304			281,495
Total operating expenses		238,612			312,315
Loss from operations		(238,086	)		(218,246	)
Other income (expense):
Other income (expense)		940			-
Interest expense (including accretion of debt discount of $94,732 and $123,489, respectively)		(242,379	)		(219,508	)
Gain on debt extinguishment		150,387			-
Loss on disposal of assets		(69,011	)		-
Change in fair value of derivatives		(578,831	)		3,882
Total other income (expense)		(738,894	)		(215,626	)
Loss before provision for income taxes		(976,980	)		(433,872	)
Provision for income taxes		-			-
Net loss	$	(976,980	)	$	(433,872	)
Basic and diluted net loss per common share attributable to common stockholders	$	(0.19	)	$	(0.10	)
Weighted-average number of shares used in computing basic and diluted per share amounts		5,248,150			4,281,900

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

4

Total Sports Media, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

	For the Three Months Ended November 30, 2016			For the Three Months Ended November 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(976,980	)	$	(433,872	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		73,764			77,801
Re-measurement of derivative liabilities		578,831			(3,882	)
Accretion of debt discount		94,732			123,490
Impairment of patents		27,033			-
Loss on disposal of assets		69,011			-
Gain on extinguishment of debt and accrued interest		(150,387	)		-
Changes in operating assets and liabilities:
Accounts receivable		20,653			(7,687	)
Prepaid expenses		354			354
Accounts payable and accrued expenses		163,736			(63,996	)
Related party accrued liabilities		15,309			100,392
Net cash used in operating activities		(83,944	)		(207,400	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase or development of property and equipment		-			(18,417	)
Net cash used in investing activities		-			(18,417	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments on convertible notes		(25,000	)		-
Proceeds from line of credit		107,822			217,908
Net cash provided by financing activities		82,822			217,908
Change in cash and cash equivalents		(1,122	)		(7,909	)
Cash and cash equivalents, beginning of period		6,461			7,909
Cash and cash equivalents, end of period	$	5,339		$	-
Supplemental disclosures of cash flow information:
Cash paid for interest	$	-		$	5,728
Cash paid for income taxes	$	-		$	-
Non cash investing and financing activities:
Conversion of Series C preferred stock in common stock	$	-		$	16,500
Increase in line of credit for facility fee	$	-		$	2,500

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

5

Total Sports Media, Inc.

Notes to Condensed Consolidated Financial Statements

November 30, 2016

(unaudited)

1. Nature of Business

Total Sports Media, Inc. (the “Company”) is a digital media and technology services company. The Company provides audio and video streaming and advertising services through its RadioLoyaltyTM Platform (the “Platform”) to over 5,000 internet and terrestrial radio stations and other broadcast content providers. The Platform consists of a web-based and mobile player that manages streaming audio and video content, social media engagement, display and video ad serving within the web player and is also capable of replacing audio ads with video ads within the web player in a live or on-demand environment. The Company offers the Platform directly to its broadcasters and integrates or white labels its technologies with web-based internet radio guides and other web-based content providers. The Company is also continuing development of SportsAlert™, a product subscriber based alert product. The Company was incorporated as a Wyoming corporation on May 6, 2008.

Basis of Presentation

The accompanying interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Form 10-K for year ended August 31, 2016. In the opinion of management, all adjustments necessary in order for the consolidated financial statements to be not misleading have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year ended August 31, 2017. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, StreamTrack Media, Inc. and RadioLoyalty, Inc., California corporations. Radio Loyalty, Inc. is in the process of being dissolved with operations being transferred to StreamTrack Media, Inc.. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of the Company’s management, the consolidated financial statements include all adjustments, which include only normal recurring adjustments, necessary for the fair presentation of the Company’s financial position for the periods presented.

Going Concern

The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. For the three months ended November 30, 2016, the Company recorded an operating loss of $238,086 and a net loss of $976,980. As of November 30, 2016, the Company had a working capital deficit of $5,883,858, which excluding the derivative liability was $4,795,856. The net loss and negative working capital indicate substantial doubt about the entity’s ability to continue as a going concern.

Management is confident but cannot guarantee that the Company will be able to raise additional capital in order to repay debts and continue operations. As of August 31, 2016, and during fiscal 2017, the Company is obligated to make payments on certain operating leases, convertible debts, and a capital lease, among others. The Company’s normal operating costs are also significant and include consulting fees, professional fees, product development costs and marketing and sales costs associated with management’s business plan. Since inception and through the date of these financial statements, the Company has successfully raised a significant amount of capital through debt and equity offerings. The Company anticipates launching several new product offerings and initiating certain new partnerships during the fiscal year ending August 31, 2018. The Company anticipates those products and partnerships to be profitable but notes that it will require an unknown amount of capital for product development and commercial deployment. The Company will attempt to have its potential partners pay for the some of these costs but management cannot be certain that it will succeed in entering into such arrangements. Management may potentially make a business decision to move forward, delay, or cancel certain partnerships because of the Company’s overall capital needs. Nonetheless, the ability of the Company to continue as a going concern is dependent on the successful execution of the business plan and become profitable. If the Company is unable to become profitable and sustain positive cash flow from operations, the Company could be forced to modify its business operations or possibly cease operations entirely. Management cannot provide any assurances that the Company will be successful in its operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgments, and assumptions that affect the reported amounts of assets and liabilities and the related disclosures at the date of the financial statements, as well as the reported amounts of revenue and expenses during the periods presented. Estimates are used for determining the allowance for doubtful accounts, stock-based compensation, fair values of warrants to purchase common stock, derivative liabilities and income taxes. To the extent there are material differences between these estimates, judgments, or assumptions and actual results, the Company’s financial statements could be affected. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting among available alternatives would not produce a materially different result.

 

6

Net Loss Per Share

Basic net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock outstanding during the period. As of November 30, 2016, there were 11,207,173,094 potentially dilutive shares of common stock that were excluded because their effect would be anti-dilutive.

Diluted net loss per share is computed by giving effect to all potential shares of common stock, including convertible debt instruments, preferred stock, restricted stock unit grants and detachable stock warrants. Basic and diluted net loss per share was the same as basic for the three months ended November 30, 2016 and 2015 presented as the inclusion of all potential common shares outstanding would have been anti-dilutive.

Recent Accounting Pronouncements

The Financial Accounting Standards Board issued Accounting Standard Updates (“ASUs”) to amend the authoritative literature in Accounting Standards Codification (“ASC”). There have been a number of ASUs to date that amend the original text of ASC. The Company believes those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.

2. Composition of Certain Financial Statement Captions

Property and Equipment

Property and equipment consisted of the following:

	November 30, 2016			August 31, 2016
Software	$	1,673,497		$	1,804,257
Servers, computers, and other related equipment		153,824			153,824
Leasehold improvements		1,675			1,675
		1,828,996			1,959,756
Less accumulated depreciation and amortization		(1,609,527	)		(1,597,512	)
Property and equipment, net	$	219,469		$	362,244

Depreciation expense totaled $73,764 and $77,801 for the three months ended November 30, 2016 and 2015, respectively. During the three months ended November 30, 2016, the Company discontinued the development of their Amped Fantasy products. In connection with this, the Company recorded an impairment loss on disposal of assets of $69,011.

Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses consisted of the following:

	November 30, 2016		August 31, 2016
Accounts payable	$	845,778	$	814,707
Accrued interest		394,971		87,661
Accrued broadcaster commissions		88,981		301,883
Credit card		62,186		50,989
Accounts payable and accrued expenses	$	1,391,916	$	1,255,239

3. Fair Value

Fair value is an exit price, representing the amount that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. Fair value measurements are required to be disclosed by level within the following fair value hierarchy:

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

Level 2 – Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.

 

7

Level 3 – Inputs lack observable market data to corroborate management’s estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

When determining fair value, whenever possible the Company uses observable market data, and relies on unobservable inputs only when observable market data is not available. Fair-value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of November 30, 2016 and August 31, 2016. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, accounts receivable, prepaids, accounts payable, accrued liabilities, notes payable, and convertible notes payable. Fair values for these items were assumed to approximate carrying values because of their short term in nature or they are payable on demand.

The fair value of these financial assets and liabilities was determined using the following inputs:

	Fair Value Measurement Using
	Quoted Prices in Active Markets for Identical Instruments (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Fair values as of November 30, 2016
Liabilities:
Derivative liabilities	$	-	$	1,088,002		-	$	1,088,002
Total liabilities measured at fair value	$	-	$	1,088,002		-	$	1,088,002
Fair values as of August 31, 2016
Liabilities:
Derivative liabilities		-	$	561,374		-	$	561,374
Total liabilities measured at fair value	$	-	$	561,374		-	$	561,374

The Company’s derivative liabilities were classified as Level 2 within the fair value hierarchy because they were valued using significant other observable inputs. At each reporting period, the Company calculates the derivative liability using the Black-Scholes pricing model taking into account variables such as expected life, risk free interest rate, expected volatility, the fair market value of the Company’s common stock and the conversion price.

4. Asset Acquisition / Disposition

Asset Disposition

On February 19, 2016, the Company, entered into and closed an Asset Purchase Agreement with Electric Lightwave, LLC (“Electric Lightwave”), a wholly owned subsidiary of Integra Telecom Holdings, Inc. pursuant to which, Electric Lightwave purchased from the Company certain assets related to the Company’s data center located in Santa Barbara, including equipment and inventory, for a purchase price of $150,000. As of the date of the sale all the assets were fully depreciated. In connection with the transaction, the Company recorded a gain of $146,012, as rent deposit of $3,988 was transferred as part of the sale, which is recorded within gain on sale of co-location and domain on the accompanying statement of operations.

On February 2, 2016, the Company sold the watchthis.com domain name for $30,000, which is recorded within gain on sale of co-location and domain on the accompanying consolidated statement of operations.

5. Commitments and Contingencies

On October 23, 2013, the Superior Court in the Judicial District of Danbury, Connecticut entered an order approving the stipulation of the parties (the “Stipulation”) in the matter of ASC Recap LLC (“ASC”) v. StreamTrack, Inc. Under the Stipulation, the Company agreed to issue to ASC, as settlement of liabilities owed by the Company to ASC in the aggregate amount of $766,288 (the “Claim Amount”), shares of common stock (the “Settlement Shares”) as follows:

(a) In one or more tranches as necessary, 4,675 shares of common stock (the “Initial Issuance”) and an additional 250 shares of common stock as a settlement fee.

 

8

(b) Through the Initial Issuance and any required additional issuances, that number of shares of common stock with an aggregate value equal to (A) the sum of 

(i) the Claim Amount and (ii) reasonable attorney fees and trade execution fees in the amount of $75,000, divided by (B) the Purchase Price (defined under the Stipulation as the market price) (defined as the lowest closing bid price of the Company’s common stock during the valuation period set forth in the Stipulation) less the product of the Discount (equal to 25%) and the market price. The parties reasonably estimated that the fair market value of the Settlement Shares and all other amounts to be received by ASC is equal to approximately $1,100,000.

(c) If at any time during the valuation period the closing bid price of the Company’s common stock is below 90% of the closing bid price on the day before an issuance date, the Company will immediately cause to be issued to ASC such additional shares as may be required to effect the purposes of the Stipulation.

(d) Notwithstanding anything to the contrary in the Stipulation, the number of shares beneficially owned by ASC will not exceed 9.99% of the Company’s outstanding common stock.

In connection with the Settlement Shares, the Company relied on the exemption from registration provided by Section 3(a)(10) under the Securities Act.

There were no shares issued to ASC during the three months ended November 30, 2016 and 2015. The remaining amount on the settlement of liabilities owed by the Company to ASC is in the aggregate amount of $151,290 as of November 30, 2016 and 2015. The Company cannot reasonably estimate the amount of proceeds ASC expects to receive from the sale of these shares which will be used to satisfy the liabilities. Thus, the Company accounts for the transaction as the shares are sold and the liabilities are settled. All amounts are included within accounts payable. Shares which are held by ASC at each reporting period are accounted for as issued but not outstanding, of which there are none as of period end.

Legal Proceedings

The Company is potentially subject to various legal proceedings and claims arising in the ordinary course of its business. There are no pending legal proceedings against the Company as of the date of these financial statements. See Note 11 for a subsequent event related to a legal proceeding.

6. Capital Lease

On March 22, 2013, the Company reached a settlement and release agreement with IBM Credit, LLC, (“IBM”) the lessor associated with the Company’s computer servers and software classified under capital lease. The balance owed to IBM as of March 22, 2013 was agreed to be $108,704. The Company agreed to make payments of $9,000 per month, with a final payment of $9,704 on March 1, 2014, in order to satisfy this balance. As of November 30, 2016 and August 31, 2016, the Company was in default of this agreement and the amount outstanding of $54,704 is reflected as a current liability on the accompanying consolidated balance sheets. 

7. Related Party Transactions

The related party payable as of November 30, 2016 and August 31, 2016 consists of unpaid compensation, cash advances and charges on personal credit lines made on behalf of the Company by the Executives. The balances owed to the Executives are not secured and are due on demand. The Company is required to pay the interest charges on personal credit cards. Interest will be charged on these credit line balances based upon effective credit card rates. During the period from December 1, 2014 to May 31, 2015, the Executives agreed to a temporary reduction in their annual salary from $240,000 to $50,000 per annum. As of June 1, 2015 the effective rate of pay should be $240,000 per year but subsequently the executives verbally agreed to continue the moratorium until May 31, 2017. Subsequent to May 31, 2017, the annual salary due to the executives was reinstated to the $240,000 per annum. As of November 30, 2016 and August 31, 2016, amounts due to these Executive related to accrued compensation and advances were $296,600 and $281,291, respectively.

See Notes 8 and 10 for additional related party transactions.

 

9

8. Debt Instruments

Line of Credit

On April 11, 2013, the Company executed a non-dilutive asset-based debt financing (the “Lender Financing”) with a third party (the “Lender”). The Lender Financing for a line of credit, secured by all of the Company’s assets. The Company’s management also executed limited recourse guarantees with the Lender. Interest is payable monthly based on a floating interest rate determined based on a formula outlined in detail within the financing agreement. The Company anticipates the effective monthly interest rate charged on the outstanding balance owed to the third party will be approximately 9.75%.

On January 22, 2016, the Company executed an addendum to the Lender Financing agreement whereby the maturity date has been extended to December 15, 2016 with interest calculated at Prime plus 15.25% per annum. In the event the facility is below $750,000 prior to March 15, 2016 the interest rate shall be Prime plus 12.5%; below $500,000 prior to June 15, 2016 the interest rate shall be Prime plus 10%.

On September 6, 2016, the Company executed an addendum to this agreement whereby the maturity date has been extended to November 16, 2017. The line of credit was also increased to $1,055,000.

On June 1, 2017, the Company executed an addendum to this agreement whereby the maturity date has been extended to May 15, 2018 with interest calculated at Prime plus 6.25%. The line of credit was also increased to $1,123,642

Creditor #2 Convertible Promissory Notes

In April 2014, the Creditor entered into an exchange agreement with another lender (the “Creditor #2”) whereby the Creditor transferred the Creditor’s notes and accrued interest to Creditor #2. In April 2014, the Company entered into i) a note agreement for $284,560 representing amounts transferred from the Creditor; ii) two $125,000 notes in which the proceeds were received on the same date (collectively referred to as the “Creditor #2 Notes”) with Creditor #2. The Creditor #2 Notes bear interest per annum at 10.0%, payable six months after the issuance date and are convertible on the date of issuance based upon based upon a 45% discount to lowest trading price, for the 15 trading days prior to conversion. As a result, the lower the stock price at the time the Creditor #2 converts the Creditor #2 Notes, the more common shares the Creditor #2 will receive. There were no conversions during the three months ended November 30, 2016 and 2015. The remaining principal balance was $391,242 as of November 30, 2016 and August 31, 2016. The convertible notes were due October 2014, however, as of the date of this filing there have been no demands or notifications of default received from the holder. Based upon the agreements, at the time of default the Company was potentially liable for $90,000 in additional penalties. During the three months ended November 30, 2016, the Company recorded $90,000 in penalties as accrued interest and interest expense. The impact of the penalty wasn’t significant to previously issued financial statements as well as the current period being reported on. The penalty doesn’t incur interest and isn’t convertible into shares of the Company’s common stock.

To the extent the Creditor #2 converts the Creditor #2 Notes and then sells its common stock, the market price of the common stock may decrease due to the additional shares in the market. This could allow the Creditor #2 to receive greater amounts of common stock upon conversion. The sale of each share of common stock could further depress the stock price. Due to the floating conversion price of the notes, the Company does not know the exact number of shares that the Creditor #2 would be issued upon conversion. The shares issuable upon conversion of the Creditor #2 Notes may result in substantial dilution to the interests of the Company’s other shareholders. In this regard, even though the investor may not hold shares amounting to more than 9.99% of the outstanding shares at one time, this restriction does not prevent the investor from selling some of its holdings and then receiving additional shares. In this way, the investor could sell more than the 9.99% limit while never holding more than the limit.

Creditor #3 Convertible Promissory Note

In December 2014, a convertible promissory note holder (“Holder”) entered into an exchange agreement with another lender (the “Creditor #3”) whereby the Holder transferred the Holder’s notes and accrued interest to Creditor #3. In December 2014, the Company entered into i) a note agreement for $150,000 representing the principal amount transferred from the Holder. The Creditor #3 Note bears interest per annum at 10.0%, due on August 22, 2015 and is convertible on the date of issuance based upon based upon a 25% discount to lowest trading price, for the 5 trading days prior to conversion. As a result, the lower the stock price at the time the Creditor #3 converts the Creditor #3 Notes, the more common shares the Creditor #3 will receive. There were no conversions during the three months ended November 30, 2016 and 2015. In September 2016, the Creditor #3 note and accrued interest was satisfied by the Company for $25,000. The Company recorded a gain on extinguishment of $150,387 during the three months ended November 30, 2016. The gain consisted of forgiven principal and accrued interest of $98,184 and removal of the derivative liability of $52,203. The remaining principal balance was $93,350 as of August 31, 2016.

Convertible Promissory Notes

As of November 30, 2016 and August 31, 2016, in addition to the notes owing to Creditors #2 and #3 (above) the Company has outstanding 35 convertible promissory notes respectively issued between December 2011 and November 2016. The convertible promissory notes bear interest at either 4% or 8% per year and are due in full, including principal and interest, two-three years from the issuance date ranging from August 2014 to February 2018. The convertible promissory notes also include a conversion option whereby the holders may elect at any time to convert any portion or the entire balance into the Company’s common stock at conversion prices ranging from $0.0001 to $0.50. There were no transactions in which impacted these 35 convertible notes payable during the three months ended November 30, 2016, other than the accrual of interest. As of November 30, 2016 and August 31, 2016, the balance of convertible notes payable was $1,704,895 and $1,704,895, respectively.

 

10

As of November 30, 2016 and August 31, 2016, 26 of the above-mentioned 35 convertible promissory notes with outstanding balances totaling $1,103,964 and $1,103,964 respectively, are held by related parties. As of November 30, 2016, amounts included within accounts payable and accrued interest due to related parties for accrued interest on these convertible promissory notes was $105,477. These related parties consist of the Company’s officers, a Director, significant shareholders or entities controlled by these individuals.

For some of the convertible promissory notes, the conversion feature associated with the convertible promissory notes provide for a rate of conversion that is below market value. This conversion feature is accounted for as a beneficial conversion feature. A beneficial conversion feature was recorded and classified as a debt discount on the balance sheet at the time of issuance of each convertible promissory note with a corresponding credit to additional paid-in capital.

The discounts are amortized over the term of the convertible promissory note using the straight line method. The amortized value for each period is recorded as an offset against the debt discount on the balance sheet, classified as interest expense. During the three months ended November 30, 2016 and 2015, $94,732 and $123,490 of the discounts were amortized to interest expense, respectively. As of November 30, 2016, $29,106, $28,501 of which is on non-related party notes discounts remained which will be expensed in fiscal 2017 through 2018.

9. Derivatives

In connection with convertible notes payable, the Company records derivative liabilities for the conversion feature. The derivative liabilities are valued on the date the convertible note payable become convertible and revalued at each reporting period. During the three months ended November 30, 2016 and 2015, the Company didn’t record any additional derivative liabilities as no new convertible notes were issued. On November 30, 2016, the derivative liabilities were revalued at $1,088,002 resulting in a loss of $578,831 related to the change in fair market value of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: exercise prices ranging from of $0.044 to $0.072, the closing stock price of the Company’s common stock on the date of valuation $0.08, an expected dividend yield of 0%, expected volatility of 579%, risk-free interest rates ranging from 0.49% to 0.62%, and an expected term of 0.5 years. On November 30, 2015, the derivative liabilities were revalued at $894,974 resulting in a gain of $3,882 related to the change in fair market value of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: exercise prices ranging from of $0.048 to $0.072, the closing stock price of the Company’s common stock on the date of valuation $0.08, an expected dividend yield of 0%, expected volatility of 360%, risk-free interest rates ranging from 0.27% to 0.75%, and an expected term ranging from 0.5 to 1.42 years.

10. Stockholders’ Equity

Series A Preferred Stock

Each share of Series A Preferred Stock has voting rights equal to the voting equivalent of the common stock into which it is convertible at the time of the vote. The holders of the Series A Preferred Stock are not entitled to dividends. The Series A Preferred Stock has no preferential rights to the Company’s common stock and will share in any liquidation proceeds with the common stock on an as converted basis. No shares of Series A Preferred Stock are outstanding as of November 30, 2016.

Series B Preferred Stock

On October 25, 2013, the Company filed a Certificate of Designation of Series B Preferred Stock (the “Series B Certificate of Designation”) with the Secretary of State of Wyoming. Pursuant to the Series B Certificate of Designation, the Company designated 200,000 shares of its blank check preferred stock as Series B Preferred Stock. The Series B Preferred Stock will rank senior to the common stock, Series A Preferred Stock and any subsequently created series of preferred stock that does not expressly rank pari passu with or senior to the Series B Preferred Stock (the “Junior Stock”). The Series B Preferred Stock will not be entitled to dividends. In the event of a liquidation, the Series B Preferred Stock will be entitled to a payment of the Stated Value of $1.00 per share prior to any payments being made in respect of the Junior Stock. Each share of Series B Preferred Stock will entitle the holder to vote on all matters voted on by holders of common stock as a single class. With respect to any such vote, each share of Series B Preferred Stock will entitle the holder to cast such number of votes equal to 0.000255% of the total number of votes entitled to be cast in other words, 51% of the voting interest for the entire Series B. Effective upon the closing of a Qualified Financing, all issued and outstanding shares of Series B Preferred Stock will automatically convert into common stock in an amount determined by dividing the product of the number of shares being converted and the Stated Value by the Conversion Price. The Conversion Price will be equal to the price per share of the common stock sold under the Qualified Financing (or, if the Qualified Financing involves the sale of securities convertible into common stock, by the conversion price of such convertible securities). A “Qualified Financing” is defined as the sale by the Company in a single offering of common stock or securities convertible into common stock for gross proceeds of at least $5,000,000.

 

11

Series C Preferred Stock

Effective December 29, 2014, the Company filed a Certificate of Designation of Series C Convertible Preferred Stock (the “Series C”) with the Secretary of State of Wyoming. Pursuant to the Series C, the Company designated 20,000 shares of its blank check preferred stock as Series C Preferred Stock. Each share of Series C is convertible into $150 in fair market value of the Company’s common stock, which fair market value will be equal to the average closing price of the common stock on the over-the-counter market during the 10 trading days immediately prior to the delivery to the Company of a conversion notice. The Series C will share in any liquidation proceeds with the common stock on an as-converted basis, will not have voting rights prior to being converted to common stock, and in the event of any payment of dividends by the Company, will be entitled to dividends on an as-converted basis with the common stock. The Company has presented the Series C outside of stockholders’ equity due to the variable conversion price.

Common Stock

Each share of common stock has the right to one vote per share. The holders of common stock are also entitled to receive dividends as and when declared by the board of directors of the Company, whenever funds are legally available, subject to the rights under any outstanding preferred stock.

On October 26, 2015, the Company filed a 14C with the Securities and Exchange Commission indicating their intent to amendment the Articles of Incorporation to: (i) change the Company’s name from StreamTrack, Inc. to Total Sports Media, Inc., (ii) effect a 1-for 800 reverse split of the Company’s common stock and (iii) decrease the authorized number of shares of common stock from an unlimited number to 40,000,000. The Company received approval to these actions on December 6, 2016 and will reflect under the new ticker TSMI, after 20 days. The 1-for 800 reverse split has been retroactively reflected within these consolidated financial statements.

Common Stock to be Issued

On April 27, 2015, the Company entered into an Investment Agreement with RTV Media Corp. (“RTV”) pursuant to which RTV initially invested $75,000 into the Company in consideration for $75,000 of worth of warrants. On December 3, 2015, the Company issued RTV additional warrants in consideration of $12,500. The warrants have an exercise price which is equal to the higher of (i) $0.001 or (ii) 85% of the average closing price of the Company’s common stock as quoted on the public securities trading market for the ten (10) consecutive trading days immediately prior to the Holder’s exercise of this warrant. RTV has up to five years to exercise the warrants. In addition, RTV agreed to invest up to an additional $412,500 of capital into the Company in consideration for which additional warrants will be granted upon investment. The Company has accounted for the warrants as common stock to be issued as there are no provisions within the agreement in which will require the Company to return the capital provided. As of November 30, 2016, if exercised, the Company has the obligation to issue 1,286,765 shares of common stock. Subsequent to November 30, 2016, the Company has received an additional $25,000.

11. Subsequent Events

On January 20, 2017, a lawsuit was filed against one of our subsidiaries StreamTrack Media, Inc. by Prodedge, LLC for $80,500 plus attorney fees for breach of contract, covenant of good faith and fair dealing, which has been recorded in accounts payable as of August 31, 2016 and November 30, 2016. The settlement reached stipulated a payment schedule of $2,000 per month for twelve months starting June 15, 2017 and $4,708 per month for twelve months starting June 15, 2018. As of October 31, 2017, $76,500 is still owed under the settlement.

On June 1, 2017, the Company executed an addendum to the Lender Financing agreement whereby the maturity date has been extended to May 15, 2018 with interest calculated at Prime plus 6.25%. The line of credit was also increased to $1,123,642.

On November 10, 2017, the Company entered into an agreement with a third party to sell a website in exchange for 10 million shares of restricted shares of the third party's common stock. The Company is still evaluating the accounting treatment.

See Notes 7, 8 and 10 for additional subsequent events.

 

12

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes included in this report and those in our Form 10-K for the fiscal year ended August 31, 2016 filed with the Securities and Exchange Commission March 7, 2017 and all subsequent filings.

Overview

Total Sports Media, Inc. (“Total Sports Media,” or the “Company”) is a digital media and technology services company. The Company provides audio and video streaming and advertising services through the RadioLoyalty^TM Platform (the “Platform”) to a global group of over 5,000 internet and terrestrial radio stations and other broadcast content providers. We are also developing Robot Fruit, which is intended to be a powerful marketing tool that combines a mobile app creation platform, customer loyalty program, and content management system into an instant and measurable marketing engine for businesses. The Company is also continuing development of StreamTrak, designed to enable fans, artists, bands, music publishers and record labels to distribute, discover, create and share content. Through sportsalert.com the Company owns a subscriber based alert system for various sports with over 100,000 registered users. Users can choose whether they want score updates sent to their mobile phone or email, customizable by sport and events.

Our streaming business model is focused on the following core principles:

1.	We barter with audio content providers, namely internet and terrestrial radio stations, to obtain control and management of their desktop advertising opportunity (“Ad Inventory”). We also routinely purchase any Ad Inventory the content providers have not previously transferred to us by barter.
2.	In exchange for the Ad Inventory, we pay for all internet and mobile streaming costs associated with the broadcaster’s content that is streamed through our platform. We barter in order to scale our business. The end result of the barter is that we aggregate Ad Inventory from broadcasters that management believes can reach substantial size while maintaining a primarily fixed cost structure for our hardware, content delivery, labor and other costs, respectively.
3.	We re-broadcast original audio broadcast content through the Platform in a streaming media format in desktop and mobile environments. By re-broadcasting we ensure that we do not pay any royalties. Royalties are the responsibility of our broadcasters. This is a substantial advantage for us as many of our competitors pay royalties of up to 70% of revenues generated from licensed broadcast content.
4.	We serve advertisements (“Ads”) within the Platform in audio, display and video formats in a desktop environment and display ads in a mobile environment using our RadioLoyaltyTM Apps.
5.	Ads are served by our automated systems based on geography and demographics data, among others.
6.	The primary technology that makes our Platform unique in the industry is that we are able to re-broadcast audio content with geographically targeted Ads that replace Ads served within an original broadcast targeting a listener in a certain geography. By having this capability we can also choose to replace audio Ads that do not generate as high of Ad revenues with video-based Ads that generate much higher Ad revenues. In effect, we make the broadcaster’s original broadcast capable of delivering Ads that are geographically targeted throughout a global broadcast marketplace while also utilizing video Ads and our proprietary video in-stream technology to increase advertising rates.
7.	All of our primary technology that supports the Platform is automated and capable of operating in a live environment. Audio content is streamed, Ads are targeted and served, audio Ads are replaced as needed and video Ads replace audio Ads, as desired and when possible.

Advertising revenue constitutes the majority of our total revenue, representing 100% of total revenue for the three months ended November 30, 2016. We anticipate this trend will continue and our revenues will be generated primarily from advertising. Our advertising revenue for the three months ended November 30, 2016 was almost entirely derived from advertising delivered on desktop devices.

We deliver content on mobile devices through our RadioLoyalty^TM app but we do not currently generate significant mobile advertising revenues. Management believes that mobile advertising represents an opportunity for the Company in the coming years and on an ongoing basis. Management expects the mobile advertising market will grow at substantial rates in the coming years. However, many challenges exist in this market. We believe these challenges will be solved primarily with new technologies. We believe our current technologies and other technology under development will solve some of these challenges. By solving these challenges, we will be able to monetize the mobile listenership we are growing today.

In June 2015, the Company received an Office Action where the examiner laid out new grounds of rejection addressed to the new claim language from our previous amendment to U.S. App No.: 12/146,922 - WATCH THIS - RAD-00330. Claims 20, 22-27, 36, and 38-43 were rejected under 35 U.S.C. 103(a) as being unpatentable over US 2006/0089843 filed 10/26/2004 by Flather in view of US 2008/0307454 filed 6/6/08 by Ahanger et al in view of US 2008/0109844 filed 11 /2/06 by Baldeschwieler et al. in view of US 2013/0061262 with priority to 1 /30/0S, filed by Briggs et al. The Company had until June 19, 2015 to respond to this decision, and while the Company believes that its claims are patentable, it choose not to pursue the claims further because it would have been cost prohibitive.

The Company is exploring alternative options as it relates to the WatchThis technology. On February 2, 2016 the Company sold the domain name www.watchthis.com for $30,000. While the USPTO has rejected our claims put forth, management believes that the viability of the technology is still feasible. Currently we have stopped development of this product until management identifies all of the options that are available for the business to potentially pursue.

 

13

In November 2013, we completed an asset purchase of RobotFruit, a mobile loyalty and application platform. Robot Fruit provides a complete SAAS based mobile platform for publishers and content owners to directly sell their mobile web and in-app ad inventory on leading mobile devices. The platform is a self-service mobile loyalty and development platform that has an easy to use interface which enables station owners, content owners, business owners, artists and bands to quickly deploy in HTML5, native iOS and Android based application environments. We anticipate making the technology available to broadcasters, content owners and artists in the coming months.

In April 2015, we completed an asset purchase of Amped Fantasy and SportsAlert™, a daily fantasy sports and alert platform. The company ceased development of Amped Fantasy in the first quarter of 2016 due to uncertain regulatory changes and a lack of funding to continue development SportsAlert is an alert messaging platform that allows subscribers to obtain current stats and scores relating to teams or individual players performances.

The Company received a Final Office Action rejecting the company’s claims to U.S. App No.: 13/559,503 - Ads with Media Streams - RAD-0045.

Key Metrics:

We track listener hours because we believe it is the best key indicator of the growth of our Platform business. Revenues from advertising through our Platform represented substantially all of our revenues for the three months ended November 30, 2016. We also track the number of active users on our Platform as well as the RadioLoyalty^TM app as indicators of the size and quality of our audience, which are particularly important to potential advertisers.

We calculate actual listener hours using our internal analytics systems. Some of our competitors do not always calculate their listener hours in the same way we do. As a result, their stated listener hours may not represent a truly comparable figure.

Player launches are defined as the number of individual times the UniversalPlayer™ was launched.

Registered users are defined as the number of users who have signed up for an account with us in order to access our broadcasters’ content and to earn loyalty points. The number of registered users may overstate the number of actual unique individuals who have signed up for an account with us in order to earn loyalty points, as an individual may register for, and use, multiple accounts under unique registration information. This is in breach of our terms and conditions but we may not be able to effectively manage and authenticate registration information in order to ensure each user is a unique individual. We define registered users as those who have signed up with us to receive loyalty points. We calculate this by the number of submissions we receive from users signing up for our loyalty service.

We calculate listener hours as follows. When the UniversalPlayer ^TM is launched a session is created - this is considered the listener’s start time. At one minute following the launch of the UniversalPlayer^TM, we record 1 minute of listening time. If a session lasts between 1 and 59 seconds, we record 30 seconds of listening time. At ten-minute intervals following the session being created, we count each 10 minute period as listening time. So for example, if a user launched the UniversalPlayer TM at 11:00am, we will recognize 1 minute of listening time at 11:01, then 10 minutes of listening time at 11:10, 20 minutes at 11:20, etc.

Stations are defined as the total of all stations created by broadcasters that utilize the Platform. A single broadcaster may create many stations and these stations may be active or inactive.

Events are user interactions such as a 10 minute interval, clicking song like/dislike, sharing what they are listening to, checking the news through our news app in the player, etc. The last event we see for the user is considered the end of their session. We then take that time minus the time the session started to determine how long the session is. So for example, if a user launched the UniversalPlayer^TM at 11am, and liked a song at 11:07am, but exited the player at 11:09am, we would recognize 7 minutes of listening.

 

14

Comparison of the Three Months Ended November 30, 2016 and November 30, 2015

	For the Three Months Ended November 30, 2016		For the Three Months Ended November 30, 2015
Revenue:
Advertising	$	57,823	$	174,025
Services				8,250
Total revenue	$	57,823	$	182,275

Revenues for the three months ended November 30, 2016 and 30, 2015, totaled $57,823 and $182,275, respectively. The period over period decline can be attributed to several factors. Video revenue decreased for the three month period year over year by $59,914 attributable to reduced listening time, overall industry technical changes and ad related errors including Vpaid errors, ad response times, increased latency, creative errors and creative load time. Display revenue decreased for the three month period year over year by $56,043. Tighter buying criteria by Customers as a result of quality scoring from companies such as Integral Ad Science, Doubleverify and ForensIQ also reduced buys from some Customers. 

	For the Three Months Ended November 30, 2016		For the Three Months Ended November 30, 2015
Costs of revenues:
Media network	$	49,054	$	70,266
Colocation services		-		6,136
Broadcaster commissions		7,581		11,530
Other		122		274
Total costs of revenue	$	56,757	$	88,206

Costs of revenues for the three months ended November 30, 2016 and 2015 totaled $56,757 and $88,206, respectively. We incurred substantial media network costs associated with the distribution of our content across a variety of advertising networks. Our costs of distributing our content will proportionally decrease dramatically as we reach scale. In order to operate the RadioLoyaltyTM online broadcasting platform, RadioLoyaltyTM mobile and tablet apps and our ad-serving technologies, we primarily utilize ASW’s cloud. We refer to these costs as streaming services. Our advertising sales arrangements with over 5,000 RadioLoyaltyTM stations facilitate us paying the broadcasters a monthly revenue sharing fee or license fee in exchange for advertising inventory around their content and listenership. We refer to these costs as broadcaster commissions in the event that we purchase the ad inventory. Other costs of sales include streaming services, depreciation associated with computer servers, streaming costs, adserving costs, and various application technologies that support our primary product offerings.

	For the Three Months Ended November 30, 2016		For the Three Months Ended November 30, 2015
Operating expenses
Product development	$	6,000	$	72
Officer compensation		25,000		25,000
Sales and marketing		308		5,748
Other		207,304		281,495
Total operating expenses	$	238,612	$	312,315

 

15

Operating expenses for the three months ended November 30, 2016 and 2015 totaled $238,612 and $312,315, respectively. We have a broad-based business strategy to acquire more broadcasters directly, enter into joint ventures, revenue sharing arrangements or similar contracts with internet radio station guides (aggregators), and consider mergers and acquisition targets on an ongoing basis. Product development costs were associated with continuing improvements to the software and related infrastructure for our primary product offering as well as development work on our online product portfolio including the Robot Fruit, StreamTrak, SportsAlert and mobile technology. We expect these costs to increase in the current fiscal year. Marketing and sales costs included compensation for our sales staff and various internet marketing-related costs. Officer compensation related to a variety of accruals to the two primary executives that operate our business. Other operating costs include telecom, depreciation, utilities, travel and entertainment and various other costs of doing business. 

	For the Three Months Ended November 30, 2016			For the Three Months Ended November 30, 2015
Other income (expenses)
Other income (expense)	$	940		$	-
Interest expense		(147,647	)		(96,019	)
Interest expense – accretion		(94,732	)		(123,489	)
Gain on debt extinguishment		150,387			-
Loss on disposal of assets		(69,011	)		-
Change in fair value of derivatives		(578,831	)		3,882
Total other income (expenses)	$	(738,894	)	$	(215,626	)

Other (expense) income for the three months ended November 30, 2016 and 2015, totaled $(738,894) and $(215,626), respectively. We incurred interest expense calculated on our convertible promissory notes and fees charged by the provider of our factoring line of credit, among others. We recorded the amortization of various debt discounts associated with our convertible promissory notes. The discounts are the result of derivative liabilities in which are recorded due to the variability of the notes conversion price. The derivative liabilities have to be re-measured as of each reporting date. For the three months ended November 30, 2016 and 2015, the re-measurement resulted in a gain (loss) on change in fair value of derivative liabilities of $(578,831) and $3,882, respectively.

We did not generate taxable profits for the three months ended November 30, 2016 and 2015. As a result, no provision for income taxes was recorded during either period.

Liquidity and Capital Resources

As of November 30, 2016, we had cash totaling $5,339. We had a net working capital deficit of $5,883,858 as of November 30, 2016, compared to a net working capital deficit of $4,951,686 as of August 31, 2016. Our principal uses of cash during the three months ending November 30, 2016 were funding our operations.

Going Concern

The Company’s consolidated financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. For the three months ended November 30, 2016, the Company recorded an operating loss of $238,086 and a net loss of $976,980. As of November 30, 2016, the Company had a working capital deficit of $5,883,858, which excluding the derivative liability was $4,795,856, indicating substantial doubt regarding the Company’s ability to continue as a going concern.

Management is confident but cannot guarantee that the Company will be able to raise in order to repay debts and continue operations. During the year ending August 31, 2017, the Company is obligated to make payments on certain operating leases, convertible debts, and a capital lease, among others. The Company’s normal operating costs are also significant and include consulting fees, professional fees, product development costs and marketing and sales costs associated with management’s business plan. Additionally, the Company is currently in default on its capital lease. If the Company defaults on this capital lease, the lessor may decide to take back its equipment. The Company has replaced its use of the equipment with ASW’s cloud so if the lessor decides to take back its equipment the impact operational impact would be minimal. Since inception and through November 30, 2016, the Company has successfully raised a significant amount of capital. However, the ability of the Company to continue as a going concern is dependent on the successful execution of the business plan in order to become profitable. If the Company is unable to become profitable or sustain its cash flow, the Company could be forced to modify its business operations or possibly cease operations entirely. Management cannot provide any assurances that the Company will be successful in its operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Working Capital Related Party Financing

The Company has only been operating since November 30, 2011. As a result, the Company has an extremely limited credit history. The Company’s Chief Executive Officer, and the Chief Executive Officer of StreamTrack Media, Inc. use their personal credit cards to fund operations on a frequent basis. If the Company did not have access to these credit cards, the Company would have to rely exclusively on external sources of capital. The Company’s external sources of capital are not always readily available. As a result, in time-constrained circumstances, the use of personal credit cards is necessary until such time as the Company is able to build up its own credit-worthiness and access more readily available and significant credit.

 

16

Capital Expenditures

Based on current estimates, we believe that our anticipated capital expenditures will be adequate to implement our current plans.

Historical Trends

The following table summarizes our cash flow data for the three months ended November 30, 2016 and 2015.

	For the Three Months Ended November 30, 2016			For the Three Months Ended November 30, 2015
Net cash used in operating activities	$	(83,944	)	$	(207,400	)
Net cash used in investing activities		-			(18,417	)
Net cash provided by financing activities		82,822			217,908

Cash flow used in operating activities totaled ($83,944) for the three months ended November 30, 2016, compared to $(207,400) used for the three months ended November 30, 2015. Operating cash flow was negative as we continued operations and a focused effort on product development and efforts towards certain potential significant partnerships with third parties within the digital media industry.

Cash flow used in investing activities totaled ($0) for the three months ended November 30, 2016, compared to ($18,417) the three months ended November 30, 2015. The decrease is due to the limited capital on hand for the continued development of new products.

Cash flow provided by financing activities totaled $82,822 for the three months ended November 30, 2016, compared to $217,908 for the three months ended November 30, 2015. We raised substantial capital through net proceeds from the line of credit, and advances from related our primary executive officers during the three months ended November 30, 2016 and 2015, respectively.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

Not required for a smaller reporting company.

Item 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

For purposes of this section, the term disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Act (15 U.S.C. 78a et seq.) is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by in our reports filed under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

As of the end of the period covered by this Quarterly Report, we conducted an evaluation, under the supervision and with the participation of our Chief Executive Officer (Principal Executive and Financial Officer); of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act). Based upon this evaluation, our Chief Executive Officer (Principal Executive and Financial Officer) concluded that the Company’s disclosure controls and procedures are not effective to ensure that information required to be disclosed by the Company in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and which also are not effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer (Principal Executive and Financial Officer), to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There has not been any changes in our internal controls over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

17

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

The Company is not party to any legal proceeding.

Item 1A. RISK FACTORS.

Not required for a smaller reporting company.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None

Item 3. DEFAULTS UPON SENIOR SECURITIES

None

Item 4. MINE SAFETY DISCLOSURES

Not applicable.

Item 5. OTHER INFORMATION

None

 

18

Item 6. EXHIBITS

(a) Exhibits:

Number	Description
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Chief Executive Officer pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS	XBRL Instance Document
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

19

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	TOTAL SPORTS MEDIA, INC.
Date: November 16, 2017	By:	/s/ Michael Hill
	Name:	Michael Hill
	Title:	Chairman of the Board of Directors, Chief Executive Officer, President, and Chief Financial Officer (Principal Executive Officer, Principal Financial Officer, and Principal Accounting Officer)

20

EX-31.1

EXHIBIT 31.1

CERTIFICATION

I, Michael Hill, certify that:

1.  I have reviewed this report on Form 10-Q of Total Sports Media, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (of persons performing the equivalent functions):

a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer’s internal control over financial reporting.

Dated: November 16, 2017	By:	/s/ Michael Hill
		Michael Hill
		Chief Executive Officer and Chief Financial Officer (Principal Executive and Financial Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Total Sports Media, Inc. (the “Company”) on Form 10-Q for the period ending November 30, 2016 (the “Report”) I, Michael Hill, Chief Executive Officer and Chief Financial Officer of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Dated: November 16, 2017	By:	/s/ Michael Hill
		Michael Hill
		Chief Executive Officer and Chief Financial Officer (Principal Executive and Financial Officer)

This certification accompanies the Report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.

XML

Document and Entity Information - shares	3 Months Ended
	Nov. 30, 2016	Nov. 09, 2017
Document And Entity Information
Entity Registrant Name	Total Sports Media, Inc.
Entity Central Index Key	0001442376
Document Type	10-Q
Document Period End Date	Nov. 30, 2016
Amendment Flag	false
Current Fiscal Year End Date	--08-31
Is Entity a Well-known Seasoned Issuer?	No
Is Entity a Voluntary Filer?	No
Is Entity's Reporting Status Current?	No
Entity Filer Category	Smaller Reporting Company
Entity Common Stock, Shares Outstanding		9,004,564
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2017

XML

Condensed Consolidated Balance Sheets - USD ($)	Nov. 30, 2016	Aug. 31, 2016
Current assets
Cash	$ 5,339	$ 6,461
Accounts receivable, net of allowances of $6,000 and $6,000, respectively	43,846	64,499
Prepaid expenses	577	931
Total current assets	49,762	71,891
Property and equipment, net	219,469	362,244
Other assets
Other assets		27,033
Total other assets		27,033
Total assets	269,231	461,168
Current liabilities
Account payable and accrued expenses	1,391,916	1,255,239
Line of credit	1,063,142	955,320
Capital lease payable - in default	54,704	54,704
Related party payables	296,600	281,291
Convertible notes payable, net of discount of $28,501 and $56,151, respectively	935,897	954,372
Related party convertible notes payable, net of discount of $605 and $67,687, respectively	1,103,359	961,277
Derivative liabilities embedded within convertible notes payable	1,088,002	561,374
Total current liabilities	5,933,620	5,023,577
Long term liabilities
Convertible notes payable	25,000	75,000
Related party convertible notes payable		75,000
Total long term liabilities	25,000	150,000
Total liabilities	5,958,620	5,173,577
Commitments and contingencies (note 5)
Stockholders' Deficit:
Common stock, $0.0001 par value; Unlimited shares authorized at November 30, 2016 and August 31, 2016; 5,248,150 shares issued and outstanding at November 30, 2016 and August 31, 2016	525	525
Additional paid-in capital	$ 3,761,164	$ 3,761,164
Common stock to be issued	87,500	87,500
Accumulated deficit	$ (11,229,098)	$ (10,252,118)
Total stockholders' deficit	(7,379,889)	(6,402,909)
Total liabilities and stockholders' deficit	269,231	461,168
Series A Preferred Stock [Member]
Stockholders' Deficit:
Preferred stock
Series B Preferred Stock [Member]
Stockholders' Deficit:
Preferred stock	20	20
Series C Preferred Stock [Member]
Stockholders' Deficit:
Preferred stock	$ 1,690,500	$ 1,690,500

XML

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($)	Nov. 30, 2016	Aug. 31, 2016
Assets
Accounts receivable, net of allowances	$ 6,000	$ 6,000
Current liabilities
Convertible notes payable, net of discount	28,501	56,151
Related party convertible notes payable, net of debt discount	$ 605	$ 67,687
Stockholders' deficit:
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, Authorized
Common stock, Issued	5,248,150	5,248,150
Common stock, outstanding	5,248,150	5,248,150
Series A Preferred Stock [Member]
Stockholders' deficit:
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, Authorized	100	100
Preferred stock, Issued	0	0
Preferred stock, outstanding	0	0
Series B Preferred Stock [Member]
Stockholders' deficit:
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, Authorized	200,000	200,000
Preferred stock, Issued	200,000	200,000
Preferred stock, outstanding	200,000	200,000
Series C Preferred Stock [Member]
Stockholders' deficit:
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, Authorized	20,000	20,000
Preferred stock, Issued	11,270	11,270
Preferred stock, outstanding	11,270	11,270

XML

Condensed Consolidated Statements of Operations (unaudited) - USD ($)	3 Months Ended
	Nov. 30, 2016	Nov. 30, 2015
Revenues:
Advertising	$ 57,283	$ 174,025
Services		8,250
Total revenues	57,283	182,275
Costs of revenues:
Media network	49,054	70,266
Colocation services		6,136
Broadcaster commissions	7,581	11,530
Other costs	122	274
Total costs of revenues	56,757	88,206
Gross profit	526	94,069
Operating expenses:
Product development	6,000	72
Officer compensation	25,000	25,000
Sales and marketing	308	5,748
Other expenses	207,304	281,495
Total operating expenses	238,612	312,315
Loss from operations	(238,086)	(218,246)
Other income (expense):
Other income (expense)	940
Interest expense (including accretion of debt discount of $94,732 and $123,489, respectively)	(242,379)	(219,508)
Gain on debt extinguishment	150,387
Loss on disposal of assets	(69,011)
Change in fair value of derivatives	(578,831)	3,882
Total other income (expense)	(738,894)	(215,626)
Loss before provision for income taxes	(976,980)	(433,872)
Provision for income taxes
Net loss	$ (976,980)	$ (433,872)
Basic and diluted net loss per common share attributable to common stockholders	$ (0.19)	$ (0.10)
Weighted-average number of shares used in computing basic and diluted per share amounts	5,248,150	4,281,900

XML

Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)	3 Months Ended
	Nov. 30, 2016	Nov. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$ (976,980)	$ (433,872)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization	73,764	77,801
Re-measurement of derivative liabilities	578,831	(3,882)
Accretion of debt discount	94,732	123,490
Impairment of patents	27,033
Loss on disposal of assets	69,011
Gain on extinguishment of debt and accrued interest	(150,387)
Changes in operating assets and liabilities:
Accounts receivable	20,653	(7,687)
Prepaid expenses	354	354
Accounts payable and accrued expenses	163,736	(63,996)
Related party accrued liabilities	15,309	100,392
Net cash used in operating activities	(83,944)	(207,400)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase or development of property and equipment		(18,417)
Net cash used in investing activities		(18,417)
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments on convertible notes	(25,000)
Proceeds from line of credit	107,822	217,908
Net cash provided by financing activities	82,822	217,908
Change in cash and cash equivalents	(1,122)	(7,909)
Cash and cash equivalents, beginning of period	6,461	7,909
Cash and cash equivalents, end of period	5,339
Supplemental disclosures of cash flow information:
Cash paid for interest		5,728
Cash paid for income taxes
Non cash investing and financing activities:
Conversion of Series C preferred stock in common stock		16,500
Increase in line of credit for facility fee		$ 2,500

XML

Nature of Business

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 1 - Nature of Business

Total Sports Media, Inc. (the “Company”) is a digital media and technology services company. The Company provides audio and video streaming and advertising services through its RadioLoyaltyTM Platform (the “Platform”) to over 5,000 internet and terrestrial radio stations and other broadcast content providers. The Platform consists of a web-based and mobile player that manages streaming audio and video content, social media engagement, display and video ad serving within the web player and is also capable of replacing audio ads with video ads within the web player in a live or on-demand environment. The Company offers the Platform directly to its broadcasters and integrates or white labels its technologies with web-based internet radio guides and other web-based content providers. The Company is also continuing development of SportsAlert™, a product subscriber based alert product. The Company was incorporated as a Wyoming corporation on May 6, 2008.

Basis of Presentation

The accompanying interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Form 10-K for year ended August 31, 2016. In the opinion of management, all adjustments necessary in order for the consolidated financial statements to be not misleading have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year ended August 31, 2017. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, StreamTrack Media, Inc. and RadioLoyalty, Inc., California corporations. Radio Loyalty, Inc. is in the process of being dissolved with operations being transferred to StreamTrack Media, Inc.. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of the Company’s management, the consolidated financial statements include all adjustments, which include only normal recurring adjustments, necessary for the fair presentation of the Company’s financial position for the periods presented.

Going Concern

The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. For the three months ended November 30, 2016, the Company recorded an operating loss of $238,086 and a net loss of $976,980. As of November 30, 2016, the Company had a working capital deficit of $5,883,858, which excluding the derivative liability was $4,795,856. The net loss and negative working capital indicate substantial doubt about the entity’s ability to continue as a going concern.

Management is confident but cannot guarantee that the Company will be able to raise additional capital in order to repay debts and continue operations. As of August 31, 2016, and during fiscal 2017, the Company is obligated to make payments on certain operating leases, convertible debts, and a capital lease, among others. The Company’s normal operating costs are also significant and include consulting fees, professional fees, product development costs and marketing and sales costs associated with management’s business plan. Since inception and through the date of these financial statements, the Company has successfully raised a significant amount of capital through debt and equity offerings. The Company anticipates launching several new product offerings and initiating certain new partnerships during the fiscal year ending August 31, 2018. The Company anticipates those products and partnerships to be profitable but notes that it will require an unknown amount of capital for product development and commercial deployment. The Company will attempt to have its potential partners pay for the some of these costs but management cannot be certain that it will succeed in entering into such arrangements. Management may potentially make a business decision to move forward, delay, or cancel certain partnerships because of the Company’s overall capital needs. Nonetheless, the ability of the Company to continue as a going concern is dependent on the successful execution of the business plan and become profitable. If the Company is unable to become profitable and sustain positive cash flow from operations, the Company could be forced to modify its business operations or possibly cease operations entirely. Management cannot provide any assurances that the Company will be successful in its operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgments, and assumptions that affect the reported amounts of assets and liabilities and the related disclosures at the date of the financial statements, as well as the reported amounts of revenue and expenses during the periods presented. Estimates are used for determining the allowance for doubtful accounts, stock-based compensation, fair values of warrants to purchase common stock, derivative liabilities and income taxes. To the extent there are material differences between these estimates, judgments, or assumptions and actual results, the Company’s financial statements could be affected. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting among available alternatives would not produce a materially different result.

Net Loss Per Share

Basic net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock outstanding during the period. As of November 30, 2016, there were 11,207,173,094 potentially dilutive shares of common stock that were excluded because their effect would be anti-dilutive.

Diluted net loss per share is computed by giving effect to all potential shares of common stock, including convertible debt instruments, preferred stock, restricted stock unit grants and detachable stock warrants. Basic and diluted net loss per share was the same as basic for the three months ended November 30, 2016 and 2015 presented as the inclusion of all potential common shares outstanding would have been anti-dilutive.

Recent Accounting Pronouncements

The Financial Accounting Standards Board issued Accounting Standard Updates (“ASUs”) to amend the authoritative literature in Accounting Standards Codification (“ASC”). There have been a number of ASUs to date that amend the original text of ASC. The Company believes those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.

XML

Composition of Certain Financial Statement Captions

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 2 - Composition of Certain Financial Statement Captions

Property and Equipment

Property and equipment consisted of the following:

	November 30, 2016			August 31, 2016
Software	$	1,673,497		$	1,804,257
Servers, computers, and other related equipment		153,824			153,824
Leasehold improvements		1,675			1,675
		1,828,996			1,959,756
Less accumulated depreciation and amortization		(1,609,527	)		(1,597,512	)
Property and equipment, net	$	219,469		$	362,244

Depreciation expense totaled $73,764 and $77,801 for the three months ended November 30, 2016 and 2015, respectively. During the three months ended November 30, 2016, the Company discontinued the development of their Amped Fantasy products. In connection with this, the Company recorded an impairment loss on disposal of assets of $69,011.

Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses consisted of the following:

	November 30, 2016		August 31, 2016
Accounts payable	$	845,778	$	814,707
Accrued interest		394,971		87,661
Accrued broadcaster commissions		88,981		301,883
Credit card		62,186		50,989
Accounts payable and accrued expenses	$	1,391,916	$	1,255,239

XML

Fair Value

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 3 - Fair Value

Fair value is an exit price, representing the amount that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. Fair value measurements are required to be disclosed by level within the following fair value hierarchy:

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

Level 2 – Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.

Level 3 – Inputs lack observable market data to corroborate management’s estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

When determining fair value, whenever possible the Company uses observable market data, and relies on unobservable inputs only when observable market data is not available. Fair-value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of November 30, 2016 and August 31, 2016. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, accounts receivable, prepaids, accounts payable, accrued liabilities, notes payable, and convertible notes payable. Fair values for these items were assumed to approximate carrying values because of their short term in nature or they are payable on demand.

The fair value of these financial assets and liabilities was determined using the following inputs:

	Fair Value Measurement Using
	Quoted Prices in Active Markets for Identical Instruments (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Fair values as of November 30, 2016
Liabilities:
Derivative liabilities	$	-	$	1,088,002		-	$	1,088,002
Total liabilities measured at fair value	$	-	$	1,088,002		-	$	1,088,002
Fair values as of August 31, 2016
Liabilities:
Derivative liabilities		-	$	561,374		-	$	561,374
Total liabilities measured at fair value	$	-	$	561,374		-	$	561,374

The Company’s derivative liabilities were classified as Level 2 within the fair value hierarchy because they were valued using significant other observable inputs. At each reporting period, the Company calculates the derivative liability using the Black-Scholes pricing model taking into account variables such as expected life, risk free interest rate, expected volatility, the fair market value of the Company’s common stock and the conversion price.

XML

Asset Acquisition / Disposition

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 4 - Asset Acquisition / Disposition

Asset Disposition

On February 19, 2016, the Company, entered into and closed an Asset Purchase Agreement with Electric Lightwave, LLC (“Electric Lightwave”), a wholly owned subsidiary of Integra Telecom Holdings, Inc. pursuant to which, Electric Lightwave purchased from the Company certain assets related to the Company’s data center located in Santa Barbara, including equipment and inventory, for a purchase price of $150,000. As of the date of the sale all the assets were fully depreciated. In connection with the transaction, the Company recorded a gain of $146,012, as rent deposit of $3,988 was transferred as part of the sale, which is recorded within gain on sale of co-location and domain on the accompanying statement of operations.

On February 2, 2016, the Company sold the watchthis.com domain name for $30,000, which is recorded within gain on sale of co-location and domain on the accompanying consolidated statement of operations.

XML

Commitments and Contingencies

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 5 - Commitments and Contingencies

On October 23, 2013, the Superior Court in the Judicial District of Danbury, Connecticut entered an order approving the stipulation of the parties (the “Stipulation”) in the matter of ASC Recap LLC (“ASC”) v. StreamTrack, Inc. Under the Stipulation, the Company agreed to issue to ASC, as settlement of liabilities owed by the Company to ASC in the aggregate amount of $766,288 (the “Claim Amount”), shares of common stock (the “Settlement Shares”) as follows:

(a) In one or more tranches as necessary, 4,675 shares of common stock (the “Initial Issuance”) and an additional 250 shares of common stock as a settlement fee.

(b) Through the Initial Issuance and any required additional issuances, that number of shares of common stock with an aggregate value equal to (A) the sum of 

(i) the Claim Amount and (ii) reasonable attorney fees and trade execution fees in the amount of $75,000, divided by (B) the Purchase Price (defined under the Stipulation as the market price) (defined as the lowest closing bid price of the Company’s common stock during the valuation period set forth in the Stipulation) less the product of the Discount (equal to 25%) and the market price. The parties reasonably estimated that the fair market value of the Settlement Shares and all other amounts to be received by ASC is equal to approximately $1,100,000.

(c) If at any time during the valuation period the closing bid price of the Company’s common stock is below 90% of the closing bid price on the day before an issuance date, the Company will immediately cause to be issued to ASC such additional shares as may be required to effect the purposes of the Stipulation.

(d) Notwithstanding anything to the contrary in the Stipulation, the number of shares beneficially owned by ASC will not exceed 9.99% of the Company’s outstanding common stock.

In connection with the Settlement Shares, the Company relied on the exemption from registration provided by Section 3(a)(10) under the Securities Act.

There were no shares issued to ASC during the three months ended November 30, 2016 and 2015. The remaining amount on the settlement of liabilities owed by the Company to ASC is in the aggregate amount of $151,290 as of November 30, 2016 and 2015. The Company cannot reasonably estimate the amount of proceeds ASC expects to receive from the sale of these shares which will be used to satisfy the liabilities. Thus, the Company accounts for the transaction as the shares are sold and the liabilities are settled. All amounts are included within accounts payable. Shares which are held by ASC at each reporting period are accounted for as issued but not outstanding, of which there are none as of period end.

Legal Proceedings

The Company is potentially subject to various legal proceedings and claims arising in the ordinary course of its business. There are no pending legal proceedings against the Company as of the date of these financial statements. See Note 11 for a subsequent event related to a legal proceeding.

XML

Capital Lease

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 6 - Capital Lease

On March 22, 2013, the Company reached a settlement and release agreement with IBM Credit, LLC, (“IBM”) the lessor associated with the Company’s computer servers and software classified under capital lease. The balance owed to IBM as of March 22, 2013 was agreed to be $108,704. The Company agreed to make payments of $9,000 per month, with a final payment of $9,704 on March 1, 2014, in order to satisfy this balance. As of November 30, 2016 and August 31, 2016, the Company was in default of this agreement and the amount outstanding of $54,704 is reflected as a current liability on the accompanying consolidated balance sheets. 

XML

Related Party Transactions

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 7 - Related Party Transactions

The related party payable as of November 30, 2016 and August 31, 2016 consists of unpaid compensation, cash advances and charges on personal credit lines made on behalf of the Company by the Executives. The balances owed to the Executives are not secured and are due on demand. The Company is required to pay the interest charges on personal credit cards. Interest will be charged on these credit line balances based upon effective credit card rates. During the period from December 1, 2014 to May 31, 2015, the Executives agreed to a temporary reduction in their annual salary from $240,000 to $50,000 per annum. As of June 1, 2015 the effective rate of pay should be $240,000 per year but subsequently the executives verbally agreed to continue the moratorium until May 31, 2017. Subsequent to May 31, 2017, the annual salary due to the executives was reinstated to the $240,000 per annum. As of November 30, 2016 and August 31, 2016, amounts due to these Executive related to accrued compensation and advances were $296,600 and $281,291, respectively.

See Notes 8 and 10 for additional related party transactions.

XML

Debt Instruments

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 8 - Debt Instruments

Line of Credit

On April 11, 2013, the Company executed a non-dilutive asset-based debt financing (the “Lender Financing”) with a third party (the “Lender”). The Lender Financing for a line of credit, secured by all of the Company’s assets. The Company’s management also executed limited recourse guarantees with the Lender. Interest is payable monthly based on a floating interest rate determined based on a formula outlined in detail within the financing agreement. The Company anticipates the effective monthly interest rate charged on the outstanding balance owed to the third party will be approximately 9.75%.

On January 22, 2016, the Company executed an addendum to the Lender Financing agreement whereby the maturity date has been extended to December 15, 2016 with interest calculated at Prime plus 15.25% per annum. In the event the facility is below $750,000 prior to March 15, 2016 the interest rate shall be Prime plus 12.5%; below $500,000 prior to June 15, 2016 the interest rate shall be Prime plus 10%.

On September 6, 2016, the Company executed an addendum to this agreement whereby the maturity date has been extended to November 16, 2017. The line of credit was also increased to $1,055,000.

On June 1, 2017, the Company executed an addendum to this agreement whereby the maturity date has been extended to May 15, 2018 with interest calculated at Prime plus 6.25%. The line of credit was also increased to $1,123,642

Creditor #2 Convertible Promissory Notes

In April 2014, the Creditor entered into an exchange agreement with another lender (the “Creditor #2”) whereby the Creditor transferred the Creditor’s notes and accrued interest to Creditor #2. In April 2014, the Company entered into i) a note agreement for $284,560 representing amounts transferred from the Creditor; ii) two $125,000 notes in which the proceeds were received on the same date (collectively referred to as the “Creditor #2 Notes”) with Creditor #2. The Creditor #2 Notes bear interest per annum at 10.0%, payable six months after the issuance date and are convertible on the date of issuance based upon based upon a 45% discount to lowest trading price, for the 15 trading days prior to conversion. As a result, the lower the stock price at the time the Creditor #2 converts the Creditor #2 Notes, the more common shares the Creditor #2 will receive. There were no conversions during the three months ended November 30, 2016 and 2015. The remaining principal balance was $391,242 as of November 30, 2016 and August 31, 2016. The convertible notes were due October 2014, however, as of the date of this filing there have been no demands or notifications of default received from the holder. Based upon the agreements, at the time of default the Company was potentially liable for $90,000 in additional penalties. During the three months ended November 30, 2016, the Company recorded $90,000 in penalties as accrued interest and interest expense. The impact of the penalty wasn’t significant to previously issued financial statements as well as the current period being reported on. The penalty doesn’t incur interest and isn’t convertible into shares of the Company’s common stock.

To the extent the Creditor #2 converts the Creditor #2 Notes and then sells its common stock, the market price of the common stock may decrease due to the additional shares in the market. This could allow the Creditor #2 to receive greater amounts of common stock upon conversion. The sale of each share of common stock could further depress the stock price. Due to the floating conversion price of the notes, the Company does not know the exact number of shares that the Creditor #2 would be issued upon conversion. The shares issuable upon conversion of the Creditor #2 Notes may result in substantial dilution to the interests of the Company’s other shareholders. In this regard, even though the investor may not hold shares amounting to more than 9.99% of the outstanding shares at one time, this restriction does not prevent the investor from selling some of its holdings and then receiving additional shares. In this way, the investor could sell more than the 9.99% limit while never holding more than the limit.

Creditor #3 Convertible Promissory Note

In December 2014, a convertible promissory note holder (“Holder”) entered into an exchange agreement with another lender (the “Creditor #3”) whereby the Holder transferred the Holder’s notes and accrued interest to Creditor #3. In December 2014, the Company entered into i) a note agreement for $150,000 representing the principal amount transferred from the Holder. The Creditor #3 Note bears interest per annum at 10.0%, due on August 22, 2015 and is convertible on the date of issuance based upon based upon a 25% discount to lowest trading price, for the 5 trading days prior to conversion. As a result, the lower the stock price at the time the Creditor #3 converts the Creditor #3 Notes, the more common shares the Creditor #3 will receive. There were no conversions during the three months ended November 30, 2016 and 2015. In September 2016, the Creditor #3 note and accrued interest was satisfied by the Company for $25,000. The Company recorded a gain on extinguishment of $150,387 during the three months ended November 30, 2016. The gain consisted of forgiven principal and accrued interest of $98,184 and removal of the derivative liability of $52,203. The remaining principal balance was $93,350 as of August 31, 2016.

Convertible Promissory Notes

As of November 30, 2016 and August 31, 2016, in addition to the notes owing to Creditors #2 and #3 (above) the Company has outstanding 35 convertible promissory notes respectively issued between December 2011 and November 2016. The convertible promissory notes bear interest at either 4% or 8% per year and are due in full, including principal and interest, two-three years from the issuance date ranging from August 2014 to February 2018. The convertible promissory notes also include a conversion option whereby the holders may elect at any time to convert any portion or the entire balance into the Company’s common stock at conversion prices ranging from $0.0001 to $0.50. There were no transactions in which impacted these 35 convertible notes payable during the three months ended November 30, 2016, other than the accrual of interest. As of November 30, 2016 and August 31, 2016, the balance of convertible notes payable was $1,704,895 and $1,704,895, respectively.

As of November 30, 2016 and August 31, 2016, 26 of the above-mentioned 35 convertible promissory notes with outstanding balances totaling $1,103,964 and $1,103,964 respectively, are held by related parties. As of November 30, 2016, amounts included within accounts payable and accrued interest due to related parties for accrued interest on these convertible promissory notes was $105,477. These related parties consist of the Company’s officers, a Director, significant shareholders or entities controlled by these individuals.

For some of the convertible promissory notes, the conversion feature associated with the convertible promissory notes provide for a rate of conversion that is below market value. This conversion feature is accounted for as a beneficial conversion feature. A beneficial conversion feature was recorded and classified as a debt discount on the balance sheet at the time of issuance of each convertible promissory note with a corresponding credit to additional paid-in capital.

The discounts are amortized over the term of the convertible promissory note using the straight line method. The amortized value for each period is recorded as an offset against the debt discount on the balance sheet, classified as interest expense. During the three months ended November 30, 2016 and 2015, $94,732 and $123,490 of the discounts were amortized to interest expense, respectively. As of November 30, 2016, $29,106, $28,501 of which is on non-related party notes discounts remained which will be expensed in fiscal 2017 through 2018.

XML

Derivatives

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 9 - Derivatives

In connection with convertible notes payable, the Company records derivative liabilities for the conversion feature. The derivative liabilities are valued on the date the convertible note payable become convertible and revalued at each reporting period. During the three months ended November 30, 2016 and 2015, the Company didn’t record any additional derivative liabilities as no new convertible notes were issued. On November 30, 2016, the derivative liabilities were revalued at $1,088,002 resulting in a loss of $578,831 related to the change in fair market value of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: exercise prices ranging from of $0.044 to $0.072, the closing stock price of the Company’s common stock on the date of valuation $0.08, an expected dividend yield of 0%, expected volatility of 579%, risk-free interest rates ranging from 0.49% to 0.62%, and an expected term of 0.5 years. On November 30, 2015, the derivative liabilities were revalued at $894,974 resulting in a gain of $3,882 related to the change in fair market value of the derivative liabilities. The derivative liabilities were revalued using the Black-Scholes option pricing model with the following assumptions: exercise prices ranging from of $0.048 to $0.072, the closing stock price of the Company’s common stock on the date of valuation $0.08, an expected dividend yield of 0%, expected volatility of 360%, risk-free interest rates ranging from 0.27% to 0.75%, and an expected term ranging from 0.5 to 1.42 years.

XML

Stockholders' Equity

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 10 - Stockholders' Equity

Series A Preferred Stock

Each share of Series A Preferred Stock has voting rights equal to the voting equivalent of the common stock into which it is convertible at the time of the vote. The holders of the Series A Preferred Stock are not entitled to dividends. The Series A Preferred Stock has no preferential rights to the Company’s common stock and will share in any liquidation proceeds with the common stock on an as converted basis. No shares of Series A Preferred Stock are outstanding as of November 30, 2016.

Series B Preferred Stock

On October 25, 2013, the Company filed a Certificate of Designation of Series B Preferred Stock (the “Series B Certificate of Designation”) with the Secretary of State of Wyoming. Pursuant to the Series B Certificate of Designation, the Company designated 200,000 shares of its blank check preferred stock as Series B Preferred Stock. The Series B Preferred Stock will rank senior to the common stock, Series A Preferred Stock and any subsequently created series of preferred stock that does not expressly rank pari passu with or senior to the Series B Preferred Stock (the “Junior Stock”). The Series B Preferred Stock will not be entitled to dividends. In the event of a liquidation, the Series B Preferred Stock will be entitled to a payment of the Stated Value of $1.00 per share prior to any payments being made in respect of the Junior Stock. Each share of Series B Preferred Stock will entitle the holder to vote on all matters voted on by holders of common stock as a single class. With respect to any such vote, each share of Series B Preferred Stock will entitle the holder to cast such number of votes equal to 0.000255% of the total number of votes entitled to be cast in other words, 51% of the voting interest for the entire Series B. Effective upon the closing of a Qualified Financing, all issued and outstanding shares of Series B Preferred Stock will automatically convert into common stock in an amount determined by dividing the product of the number of shares being converted and the Stated Value by the Conversion Price. The Conversion Price will be equal to the price per share of the common stock sold under the Qualified Financing (or, if the Qualified Financing involves the sale of securities convertible into common stock, by the conversion price of such convertible securities). A “Qualified Financing” is defined as the sale by the Company in a single offering of common stock or securities convertible into common stock for gross proceeds of at least $5,000,000.

Series C Preferred Stock

Effective December 29, 2014, the Company filed a Certificate of Designation of Series C Convertible Preferred Stock (the “Series C”) with the Secretary of State of Wyoming. Pursuant to the Series C, the Company designated 20,000 shares of its blank check preferred stock as Series C Preferred Stock. Each share of Series C is convertible into $150 in fair market value of the Company’s common stock, which fair market value will be equal to the average closing price of the common stock on the over-the-counter market during the 10 trading days immediately prior to the delivery to the Company of a conversion notice. The Series C will share in any liquidation proceeds with the common stock on an as-converted basis, will not have voting rights prior to being converted to common stock, and in the event of any payment of dividends by the Company, will be entitled to dividends on an as-converted basis with the common stock. The Company has presented the Series C outside of stockholders’ equity due to the variable conversion price.

Common Stock

Each share of common stock has the right to one vote per share. The holders of common stock are also entitled to receive dividends as and when declared by the board of directors of the Company, whenever funds are legally available, subject to the rights under any outstanding preferred stock.

On October 26, 2015, the Company filed a 14C with the Securities and Exchange Commission indicating their intent to amendment the Articles of Incorporation to: (i) change the Company’s name from StreamTrack, Inc. to Total Sports Media, Inc., (ii) effect a 1-for 800 reverse split of the Company’s common stock and (iii) decrease the authorized number of shares of common stock from an unlimited number to 40,000,000. The Company received approval to these actions on December 6, 2016 and will reflect under the new ticker TSMI, after 20 days. The 1-for 800 reverse split has been retroactively reflected within these consolidated financial statements.

Common Stock to be Issued

On April 27, 2015, the Company entered into an Investment Agreement with RTV Media Corp. (“RTV”) pursuant to which RTV initially invested $75,000 into the Company in consideration for $75,000 of worth of warrants. On December 3, 2015, the Company issued RTV additional warrants in consideration of $12,500. The warrants have an exercise price which is equal to the higher of (i) $0.001 or (ii) 85% of the average closing price of the Company’s common stock as quoted on the public securities trading market for the ten (10) consecutive trading days immediately prior to the Holder’s exercise of this warrant. RTV has up to five years to exercise the warrants. In addition, RTV agreed to invest up to an additional $412,500 of capital into the Company in consideration for which additional warrants will be granted upon investment. The Company has accounted for the warrants as common stock to be issued as there are no provisions within the agreement in which will require the Company to return the capital provided. As of November 30, 2016, if exercised, the Company has the obligation to issue 1,286,765 shares of common stock. Subsequent to November 30, 2016, the Company has received an additional $25,000.

XML

Subsequent Events

3 Months Ended

Nov. 30, 2016

Notes to Financial Statements

Note 11 - Subsequent Events

On January 20, 2017, a lawsuit was filed against one of our subsidiaries StreamTrack Media, Inc. by Prodedge, LLC for $80,500 plus attorney fees for breach of contract, covenant of good faith and fair dealing, which has been recorded in accounts payable as of August 31, 2016 and November 30, 2016. The settlement reached stipulated a payment schedule of $2,000 per month for twelve months starting June 15, 2017 and $4,708 per month for twelve months starting June 15, 2018. As of October 31, 2017, $76,500 is still owed under the settlement.

On June 1, 2017, the Company executed an addendum to the Lender Financing agreement whereby the maturity date has been extended to May 15, 2018 with interest calculated at Prime plus 6.25%. The line of credit was also increased to $1,123,642.

On November 10, 2017, the Company entered into an agreement with a third party to sell a website in exchange for 10 million shares of restricted shares of the third party's common stock. The Company is still evaluating the accounting treatment.

See Notes 7, 8 and 10 for additional subsequent events.

XML

Nature of Business (Policies)

3 Months Ended

Nov. 30, 2016

Nature Of Business Policies

Basis of Presentation

The accompanying interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Form 10-K for year ended August 31, 2016. In the opinion of management, all adjustments necessary in order for the consolidated financial statements to be not misleading have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year ended August 31, 2017. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, StreamTrack Media, Inc. and RadioLoyalty, Inc., California corporations. Radio Loyalty, Inc. is in the process of being dissolved with operations being transferred to StreamTrack Media, Inc.. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of the Company’s management, the consolidated financial statements include all adjustments, which include only normal recurring adjustments, necessary for the fair presentation of the Company’s financial position for the periods presented.

Going Concern

The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. For the three months ended November 30, 2016, the Company recorded an operating loss of $238,086 and a net loss of $976,980. As of November 30, 2016, the Company had a working capital deficit of $5,883,858, which excluding the derivative liability was $4,795,856. The net loss and negative working capital indicate substantial doubt about the entity’s ability to continue as a going concern.

Management is confident but cannot guarantee that the Company will be able to raise additional capital in order to repay debts and continue operations. As of August 31, 2016, and during fiscal 2017, the Company is obligated to make payments on certain operating leases, convertible debts, and a capital lease, among others. The Company’s normal operating costs are also significant and include consulting fees, professional fees, product development costs and marketing and sales costs associated with management’s business plan. Since inception and through the date of these financial statements, the Company has successfully raised a significant amount of capital through debt and equity offerings. The Company anticipates launching several new product offerings and initiating certain new partnerships during the fiscal year ending August 31, 2018. The Company anticipates those products and partnerships to be profitable but notes that it will require an unknown amount of capital for product development and commercial deployment. The Company will attempt to have its potential partners pay for the some of these costs but management cannot be certain that it will succeed in entering into such arrangements. Management may potentially make a business decision to move forward, delay, or cancel certain partnerships because of the Company’s overall capital needs. Nonetheless, the ability of the Company to continue as a going concern is dependent on the successful execution of the business plan and become profitable. If the Company is unable to become profitable and sustain positive cash flow from operations, the Company could be forced to modify its business operations or possibly cease operations entirely. Management cannot provide any assurances that the Company will be successful in its operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgments, and assumptions that affect the reported amounts of assets and liabilities and the related disclosures at the date of the financial statements, as well as the reported amounts of revenue and expenses during the periods presented. Estimates are used for determining the allowance for doubtful accounts, stock-based compensation, fair values of warrants to purchase common stock, derivative liabilities and income taxes. To the extent there are material differences between these estimates, judgments, or assumptions and actual results, the Company’s financial statements could be affected. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting among available alternatives would not produce a materially different result.

Net Loss Per Share

Basic net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock outstanding during the period. As of November 30, 2016, there were 11,207,173,094 potentially dilutive shares of common stock that were excluded because their effect would be anti-dilutive.

Diluted net loss per share is computed by giving effect to all potential shares of common stock, including convertible debt instruments, preferred stock, restricted stock unit grants and detachable stock warrants. Basic and diluted net loss per share was the same as basic for the three months ended November 30, 2016 and 2015 presented as the inclusion of all potential common shares outstanding would have been anti-dilutive.

Recent Accounting Pronouncements

The Financial Accounting Standards Board issued Accounting Standard Updates (“ASUs”) to amend the authoritative literature in Accounting Standards Codification (“ASC”). There have been a number of ASUs to date that amend the original text of ASC. The Company believes those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.

XML

Composition of Certain Financial Statement Captions (Tables)

3 Months Ended

Nov. 30, 2016

Composition Of Certain Financial Statement Captions Tables

Property and Equipment

Property and equipment consisted of the following:

	November 30, 2016			August 31, 2016
Software	$	1,673,497		$	1,804,257
Servers, computers, and other related equipment		153,824			153,824
Leasehold improvements		1,675			1,675
		1,828,996			1,959,756
Less accumulated depreciation and amortization		(1,609,527	)		(1,597,512	)
Property and equipment, net	$	219,469		$	362,244

Accounts Payable and Accrued Expenses

Accounts payable and accrued expenses consisted of the following:

	November 30, 2016		August 31, 2016
Accounts payable	$	845,778	$	814,707
Accrued interest		394,971		87,661
Accrued broadcaster commissions		88,981		301,883
Credit card		62,186		50,989
Accounts payable and accrued expenses	$	1,391,916	$	1,255,239

XML

Fair Value (Tables)

3 Months Ended

Nov. 30, 2016

Fair Value Tables

Fair Value of financial assets and liabilities

The fair value of these financial assets and liabilities was determined using the following inputs:

	Fair Value Measurement Using
	Quoted Prices in Active Markets for Identical Instruments (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Fair values as of November 30, 2016
Liabilities:
Derivative liabilities	$	-	$	1,088,002		-	$	1,088,002
Total liabilities measured at fair value	$	-	$	1,088,002		-	$	1,088,002
Fair values as of August 31, 2016
Liabilities:
Derivative liabilities		-	$	561,374		-	$	561,374
Total liabilities measured at fair value	$	-	$	561,374		-	$	561,374

XML

Nature of Business (Details Narrative) - USD ($)	3 Months Ended
	Nov. 30, 2016	Nov. 30, 2015
Nature Of Business Details Narrative
Date of incorporation	May 06, 2008
Loss from operations	$ (238,086)	$ (218,246)
Net income (loss)	(976,980)	$ (433,872)
Working capital deficit	5,883,858
Derivative liability	$ 4,795,856
Potentially dilutive shares	11,207,173,094

XML

Composition of Certain Financial Statement Captions (Details) - USD ($)	Nov. 30, 2016	Aug. 31, 2016
Property and equipment, gross	$ 1,828,996	$ 1,959,756
Less accumulated depreciation and amortization	(1,609,527)	(1,597,512)
Property and equipment, net	219,469	362,244
Software [Member]
Property and equipment, gross	1,673,497	1,804,257
Servers computers and other related equipment [Member]
Property and equipment, gross	153,824	153,824
Leasehold improvements [Member]
Property and equipment, gross	$ 1,675	$ 1,675

XML

Composition of Certain Financial Statement Captions (Details 1) - USD ($)	Nov. 30, 2016	Aug. 31, 2016
Composition Of Certain Financial Statement Captions Details 1
Accounts payable	$ 845,778	$ 814,707
Accrued interest	394,971	87,661
Accrued broadcaster commissions	88,981	301,883
Credit card	62,186	50,989
Accounts payable and accrued expenses	$ 1,391,916	$ 1,255,239

XML

Composition of Certain Financial Statement Captions (Details Narrative) - USD ($)	3 Months Ended
	Nov. 30, 2016	Nov. 30, 2015
Composition Of Certain Financial Statement Captions Details Narrative
Depreciation and amortization expense	$ 73,764	$ 77,801
Loss on disposal of assets	$ 69,011

XML

Fair Value (Details) - USD ($)	Nov. 30, 2016	Aug. 31, 2016	Nov. 30, 2015
Liabilities:
Derivative liabilities	$ 1,088,002	$ 561,374	$ 894,974
Total liabilities measured at fair value	1,088,002	561,374
Level 1 [Member]
Liabilities:
Derivative liabilities
Total liabilities measured at fair value
Level 2 [Member]
Liabilities:
Derivative liabilities	1,088,002	561,374
Total liabilities measured at fair value	1,088,002	561,374
Level 3 [Member]
Liabilities:
Derivative liabilities
Total liabilities measured at fair value

XML

Asset Acquisition / Disposition (Details Narrative) - USD ($)		1 Months Ended
	Feb. 02, 2016	Feb. 19, 2016
Asset purchase agreement [Member] | Electric Lightwave, LLC [Member]
Disposition of asset, Value		$ 150,000
Gain on disposition of asset		146,012
Rent deposit transferred as part of the sale		$ 3,988
Watchthis.com domain [Member]
Disposition of asset, Value	$ 30,000

XML

Commitments and Contingencies (Details Narrative) - ASC Recap LLC [Member]

3 Months Ended

Nov. 30, 2016

USD ($)

shares

Common stock shares issuable under settlement of liabilities

$ 766,288

Litigation settlement shares issuable | shares

4,675

Attorney fees and trade execution fees

$ 75,000

Claim settlement, discount rate

25.00%

Claim settlement purchase price, Description

Reasonable attorney fees and trade execution fees in the amount of $75,000, divided by (B) the Purchase Price (defined under the Stipulation as the market price (defined as the lowest closing bid price of the Company's common stock during the valuation period set forth in the Stipulation) less the product of the Discount (equal to 25%) and the market price

Fair value of the shares and amount issued under settlement

$ 1,100,000

Common stock shares issuance under claim settlement, Description

If at any time during the valuation period the closing bid price of the Company's common stock is below 90% of the closing bid price on the day before an issuance date

Remaining amount on the settlement of liabilities

$ 151,290

Settlement fee [Member]

Litigation settlement shares issuable | shares

250

Settlement fee [Member] | Maximum [Member]

Percentage of ownership owned by related party

9.99%

XML

Capital Lease (Details Narrative) - USD ($)		1 Months Ended
	Mar. 01, 2014	Mar. 22, 2013	Nov. 30, 2016	Aug. 31, 2016
Capital lease payable - in default			$ 54,704	$ 54,704
IBM Credit, LLC [Member]
Capital lease payable - in default		$ 108,704
Capital lease obligation, periodic payment	$ 9,704	$ 9,000

XML

Related Party Transactions (Details Narrative) - USD ($)	3 Months Ended	6 Months Ended
	Nov. 30, 2016	May 31, 2015	Aug. 31, 2016
Related party payables	$ 296,600		$ 281,291
Executive [Member]
Annual salary	$ 240,000	$ 50,000
Annual salary term, description	During the period from December 1, 2014 to May 31, 2015, the Executives agreed to a temporary reduction in their annual salary from $240,000 to $50,000 per annum. As of June 1, 2015 the effective rate of pay should be $240,000 per year but subsequently the executives verbally agreed to continue the moratorium until May 31, 2017. Subsequent to May 31, 2017

XML

Debt Instruments (Details Narrative)

1 Months Ended

3 Months Ended

Jun. 01, 2017

USD ($)

Sep. 06, 2016

USD ($)

Mar. 15, 2016

USD ($)

Apr. 11, 2013

Jun. 15, 2016

USD ($)

Jan. 22, 2016

Dec. 31, 2014

USD ($)

Apr. 30, 2014

USD ($)

Nov. 30, 2016

USD ($)

Number

$ / shares

Nov. 30, 2015

USD ($)

Aug. 31, 2016

USD ($)

Amortized discount to interest expense

$ 94,732

$ 123,490

Convertible promissory notes

28,501

$ 56,151

Loss on extinguishment of debt

(150,387)

Convertible Promissory Note [Member]

Convertible promissory notes held by related parties

1,103,964

1,103,964

Convertible promissory notes

105,477

Convertible notes payable, net of discount

29,106

Convertible notes payable

1,704,895

1,704,895

Convertible Promissory Note [Member] | 2017 through 2018 [Member]

Convertible notes payable, net of discount

28,501

Convertible Promissory Notes [Member]

Amortized discount to interest expense

$ 94,732

123,490

Number of outstanding convertible promissory notes | Number

35

Common stock conversion prices | $ / shares

$ 0.0001

Convertible Promissory Notes [Member] | Maximum [Member]

Convertible debt bearing interest rate

8.00%

Common stock conversion prices | $ / shares

$ 0.50

Convertible Promissory Notes [Member] | Minimum [Member]

Convertible debt bearing interest rate

4.00%

Common stock conversion prices | $ / shares

$ 0.0001

Creditor Notes 3 [Member]

Amortized discount to interest expense

$ 150,000

Discount due to derivative liability

150,000

Convertible promissory notes

$ 150,000

Conversion price, Description

convertible on the date of issuance based upon based upon a 25% discount to lowest trading price, for the 5 trading days prior to conversion

Convertible debt bearing interest rate

10.00%

Percentage of ownership owned by related party

9.99%

Percentage of maximum outstanding shares investor can hold, Description

The investor may not hold shares amounting to more than 9.99% of the outstanding shares at one time, this restriction does not prevent the investor from selling some of its holdings and then receiving additional shares. In this way, the investor could sell more than the 9.99% limit while never holding more than the limit

Loss on extinguishment of debt

$ (150,387)

(150,387)

Derivative liability

52,203

Accrued interest

98,184

98,184

Repurchase of convertible note

25,000

$ 25,000

Remaining principal balance

93,350

Creditor Notes 2 [Member]

Convertible promissory notes

$ 284,560

Conversion price, Description

convertible on the date of issuance based upon based upon a 45% discount to lowest trading price, for the 15 trading days prior to conversion

Convertible debt bearing interest rate

10.00%

Percentage of ownership owned by related party

9.99%

Percentage of maximum outstanding shares investor can hold, Description

The investor may not hold shares amounting to more than 9.99% of the outstanding shares at one time, this restriction does not prevent the investor from selling some of its holdings and then receiving additional shares. In this way, the investor could sell more than the 9.99% limit while never holding more than the limit

Accrued interest

90,000

Remaining principal balance

$ 391,242

$ 391,242

Creditor Notes 2 [Member] | Creditor 2 [Member]

Convertible promissory notes

$ 125,000

Asset-Based Debt Financing [Member]

Line of credit facility, Amount

$ 750,000

$ 500,000

Line of credit facility, Increased amount

$ 1,055,000

Line of credit, Interest rate

12.50%

9.75%

10.00%

15.25%

Line of credit, expiration date

Nov. 16, 2017

Dec. 15, 2016

Asset-Based Debt Financing [Member] | Subsequent Event [Member]

Line of credit facility, Increased amount

$ 1,123,642

Line of credit, Interest rate

6.25%

Line of credit, expiration date

May 15, 2018

XML

Derivatives (Details Narrative) - USD ($)	3 Months Ended
	Nov. 30, 2016	Nov. 30, 2015	Aug. 31, 2016
Derivative liabilities	$ 1,088,002	$ 894,974	$ 561,374
Change in fair value of derivatives	$ (578,831)	$ 3,882
Stock price	$ 0.08	$ 0.08
Expected dividend yield	0.00%	0.00%
Expected volatility	579.00%	360.00%
Expected term	6 months
Minimum [Member]
Exercise prices	$ 0.044	$ 0.048
Risk-free interest rates	0.49%	0.27%
Expected term		6 months
Maximum [Member]
Exercise prices	$ 0.072	$ 0.072
Risk-free interest rates	0.62%	0.75%
Expected term		1 year 5 months 1 day

XML

Stockholders’ Equity (Details Narrative)		1 Months Ended				3 Months Ended
	Dec. 03, 2015 USD ($) Number $ / shares	Oct. 26, 2015 shares	Apr. 27, 2015 USD ($)	Dec. 29, 2014 USD ($) Number shares	Oct. 25, 2013 USD ($) $ / shares shares	Nov. 30, 2016 USD ($) $ / shares shares	Aug. 31, 2016 $ / shares shares
Detachable stock warrants	$ 12,500		$ 75,000
Additional detachable stock warrants			412,500
Warrants Term						5 years
Detachable stock warrants exercise price | $ / shares	$ 0.001
Percentage of closing price	85.00%
Investment Agreement			$ 75,000
Trading days | Number	10
Common stock, Authorized | shares
Description of Warrant exercised						If exercised, the Company has the obligation to issue 1,286,765 shares of common stock
Common stock issuable | shares						1,286,765
Additional investment						$ 25,000
Common Stock [Member]
Common stock, Authorized | shares		40,000,000
Stock split		1-for 800 reverse split
Series B Preferred Stock [Member]
Designated shares | shares					200,000
Stated Value | $ / shares					$ 1.00	$ 0.0001	$ 0.0001
Description of votes					Series B Preferred Stock will entitle the holder to cast such number of votes equal to 0.000255% of the total number of votes entitled to be cast in other words, 51% of the voting interest for the entire Series B
Proceeds of common stock					$ 5,000,000
Series C Preferred Stock [Member]
Designated shares | shares				20,000
Fair market value				$ 150
Trading days | Number				10
Stated Value | $ / shares						$ 0.0001	$ 0.0001

XML

Subsequent Events (Details Narrative) - USD ($)							1 Months Ended
	Nov. 10, 2017	Jun. 15, 2017	Jun. 01, 2017	Sep. 06, 2016	Mar. 15, 2016	Apr. 11, 2013	Jun. 15, 2018	Jun. 15, 2016	Jan. 22, 2016	Oct. 31, 2017	Nov. 30, 2016	Aug. 31, 2016
Asset-Based Debt Financing [Member]
Line of credit facility, Increased amount				$ 1,055,000
Line of credit, Interest rate					12.50%	9.75%		10.00%	15.25%
Line of credit, expiration date				Nov. 16, 2017					Dec. 15, 2016
Subsequent Event [Member]
Settlement fees payable										$ 76,500
Settlement payments per month		$ 2,000					$ 4,708
Restricted shares of common stock	10,000,000
Subsequent Event [Member] | Asset-Based Debt Financing [Member]
Line of credit facility, Increased amount			$ 1,123,642
Line of credit, Interest rate			6.25%
Line of credit, expiration date			May 15, 2018
StreamTrack Media, Inc [Member] | Prodedge, LLC [Member]
Accounts payable											$ 80,500	$ 80,500