OMB APPROVAL

 

OMB Number: 3235-0070

Expires: September 30, 2018

Estimated average burden

hours per response 187.43

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the Quarterly Period ended JanuaryOctober 31, 2017

 

OR

 

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

 

For the transition period from _____________ to _____________

 

Commission file number: 000-55690

 

MIRAGE ENERGY CORPORATION

(Exact name of registrant as specified in its charter)

 

NEVADA

 

33-1231170

(State or other jurisdiction of incorporation)

 

(IRS Employer Identification No.)

 

900 Isom Rd., Ste. 306, San Antonio, TX

 

78216

(Address of principal executive offices)

 

(Zip Code)

 

(210) 858-3970

(Issuer'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 issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 at least the past 90 days. Yes x No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). 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 or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, and “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange:

 

Large accelerated filer

o

Accelerated filer

o

Non-accelerated filer

o

Smaller reporting company

o

Emerging growth company

x

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

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

 

Indicate the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: As of March 21,December 20, 2017, there were 310,190,456 shares of the Company’s common stock $0.001 par value,were issued and outstanding.

 

 
 
 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JANUARYOCTOBER 31, 2017

TABLE OF CONTENTS

 

 

 

PAGE

 

 

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

Unaudited Financial Statements.

 

3

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

1012

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk.

 

16

 

 

 

 

Item 4.

Controls and Procedures.

 

16

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

Item 1.

Legal Proceedings.

 

17

 

Item 1A.

Risk Factors.

17

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

 

17

 

 

 

 

Item 3.

Defaults Upon Senior Securities.

 

17

 

 

 

 

Item 4.

Mine Safety Disclosures.

 

17

 

 

 

 

Item 5.

Other Information.

 

17

 

 

 

 

Item 6.

Exhibits.

 

18

 

 

 

 

SIGNATURES

 

19

 

 
2
 
 

 

PART I - FINANCIAL INFORMATION

 

ITEMItem 1. UNAUDITED FINANCIAL STATEMENTS.Unaudited Financial Statements.

 

The accompanying unaudited 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 consolidated financial statements and notes thereto contained in the Company's 10-K for the year ending July 31, 2017 filed with the Securities and Exchange Commission on October 31, 2016 and the financial statements contained in the Company's Current Report on Form 8-K filed on January 27, 2017.Commission. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the periods presented have been reflected herein. The results of operations for the periods presented are not necessarily indicative of the results to be expected for the full year ending July 31, 2017.2018.

 

 

3

 
 

 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

 

INDEX TO CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

JanuaryOctober 31, 2017

 

Page

Consolidated Balance Sheets as of JanuaryOctober 31, 2017 (Unaudited) and July 31, 20162017

5

Consolidated Statements of Operations and Comprehensive Loss for the Three Months and Six Months Ended JanuaryOctober 31, 2017 and 2016 (Unaudited)

6

Consolidated StatementStatements of Cash Flows for the SixThree Months Ended JanuaryOctober 31, 2017 and 2016 (Unaudited)

7

Notes to the Consolidated Interim Financial Statements (Unaudited)

8

 

 
4
 
 

 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

Consolidated Balance Sheets

 

 

 

October 31,

 

 

July 31,

 

 

 

2017

 

 

2017

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$748

 

 

$11,776

 

Prepaid expenses

 

 

1,313

 

 

 

1,559

 

Total Current Assets

 

 

2,061

 

 

 

13,335

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

5,797

 

 

 

6,192

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

 

Deposits

 

 

6,921

 

 

 

6,921

 

Total Other Assets

 

 

6,921

 

 

 

6,921

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$14,779

 

 

$26,448

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Loans payable, related parties

 

$214,694

 

 

$208,678

 

Accounts payable and accrued liabilities

 

 

369,627

 

 

 

337,384

 

Convertible debentures

 

 

71,000

 

 

 

33,000

 

Accrued salaries and payroll taxes, related parties

 

 

1,030,127

 

 

 

854,553

 

Total Current Liabilities

 

 

1,685,448

 

 

 

1,433,615

 

 

 

 

 

 

 

 

 

 

Long-Term Liabilities

 

 

 

 

 

 

 

 

Loan payable

 

 

50,000

 

 

 

50,000

 

TOTAL LIABILITIES

 

 

1,735,448

 

 

 

1,483,615

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001, 10,000,000 shares authorized, 10,000,000 shares issued and outstanding as of October 31, 2017 and July 31, 2017

 

 

10,000

 

 

 

10,000

 

Common stock, par value $0.001, 900,000,000 shares authorized, 310,190,456 shares issued and outstanding as of October 31, 2017; 310,190,456 shares issued and outstanding as of July 31, 2017

 

 

310,190

 

 

 

310,190

 

Additional paid-in capital

 

 

66,101

 

 

 

66,101

 

Accumulated deficit

 

 

(2,106,860)

 

 

(1,843,358)

Accumulated other comprehensive loss

 

 

(100)

 

 

(100)

TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

(1,720,669)

 

 

(1,457,167)

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

$14,779

 

 

$26,448

 

 

 

January 31,

 

 

July 31,

 

 

 

2017

 

 

2016

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$863

 

 

$76,165

 

Loans receivable and salary advances, related parties

 

 

44,610

 

 

 

20,000

 

Prepaid expenses

 

 

593

 

 

 

2,859

 

Total Current Assets

 

 

46,066

 

 

 

99,024

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

7,379

 

 

 

7,774

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

 

Deposits

 

 

6,920

 

 

 

6,920

 

U.S. & Mexican projects

 

 

97,494

 

 

 

78,445

 

Total Other Assets

 

 

104,414

 

 

 

85,365

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$157,859

 

 

$192,163

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Loan payable, related party

 

$184,100

 

 

$50,000

 

Accounts payable and accrued liabilities

 

 

346,098

 

 

 

142,896

 

Other payables

 

 

661

 

 

 

-

 

Accrued salaries and payroll taxes, related party

 

 

453,472

 

 

 

303,750

 

Total Current Liabilities

 

 

984,331

 

 

 

496,646

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

984,331

 

 

 

496,646

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Common stock, par value $0.001, 900,000,000 shares authorized, 310,000,456 shares issued and outstanding as of January 31, 2017; 127,864,000 shares issued and outstanding as of July 31, 2016

 

 

310,000

 

 

 

127,864

 

Preferred stock, par value $0.001, 10,000,000 shares authorized, 10,000,000 shares issued and outstanding as of January 31, 2017 and July 31, 2016

 

 

10,000

 

 

 

10,000

 

Additional paid-in capital

 

 

(216,209

)

 

 

6,215

 

Accumulated deficit

 

 

(929,237)

 

 

(448,551)

Accumulated other comprehensive loss

 

 

(1,026)

 

 

(11)

TOTAL STOCKHOLDERS' EQUITY (DEFICIT)

 

 

(826,472)

 

 

(304,483)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$157,859

 

 

$192,163

 

 

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

 

 
5
 
Table of Contents

 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

 

 

 

Three Months Ended

 

 

 

October 31,

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

General and administrative expenses

 

 

227,882

 

 

 

190,926

 

Professional fees

 

 

30,482

 

 

 

14,488

 

Total Operating Expenses

 

 

258,364

 

 

 

205,414

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

 

(258,364)

 

 

(205,414)

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

Interest expense

 

 

5,138

 

 

 

1,029

 

Total Other Expense

 

 

5,138

 

 

 

1,029

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(263,502)

 

 

(206,443)

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(263,502)

 

 

(206,443)

 

 

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE LOSS

 

$(263,502)

 

$(206,443)

 

 

 

 

 

 

 

 

 

Basic and Diluted Loss per Common Share

 

$(0.00)

 

$(0.01)

Basic and Diluted Weighted Average Common Shares Outstanding

 

 

310,190,456

 

 

 

127,864,141

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

January 31,

 

 

January 31,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$-

 

 

$-

 

 

$-

 

 

$-

 

COST OF GOODS SOLD

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

GROSS LOSS

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

248,979

 

 

 

79,310

 

 

 

440,905

 

 

 

157,574

 

Professional fees

 

 

23,701

 

 

 

1,398

 

 

 

37,189

 

 

 

1,398

 

Total Operating Expenses

 

 

272,680

 

 

 

80,708

 

 

 

478,094

 

 

 

158,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE OPERATIONS

 

 

(272,680)

 

 

(80,708)

 

 

(478,094)

 

 

(158,972)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,080

 

 

 

-

 

 

 

3,108

 

 

 

7

 

Total Other Expense

 

 

2,080

 

 

 

-

 

 

 

3,108

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(274,760)

 

 

(80,708)

 

 

(481,202)

 

 

(158,979)

Income tax recovery

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(274,760)

 

 

(80,708)

 

 

(481,202)

 

 

(158,979)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TOTAL COMPREHENSIVE LOSS

 

$(274,760)

 

$(80,708)

 

$(481,202)

 

$(158,979)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Loss per Common Share

 

$(0.00)

 

$

(0.01

)

 

$(0.00)

 

$(0.02)

Basic and Diluted Weighted Average Common Shares Outstanding

 

 

134,793,104

 

 

 

13,232,283

 

 

 

141,722,209

 

 

 

8,225,682

 

 

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

 

 
6
 
Table of Contents

 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

Consolidated Statement of Cash Flows

(Unaudited)

 

 

Six Months Ended

 

 

Three Months Ended

 

 

January 31,

 

 

October 31,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Net (loss)

 

$(481,202)

 

$(158,979)

 

$(263,502)

 

$(206,443)

Adjustments to reconcile net (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

395

 

-

 

 

395

 

396

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

Salary advances

 

(10,000)

 

-

 

Salary Advances

 

-

 

(10,000)

Prepaid expenses

 

2,290

 

(136)

 

246

 

(8,378)

Accounts payable

 

152,077

 

539

 

 

36,416

 

(45,015)

Accrued expenses

 

 

149,061

 

 

 

136,398

 

 

14,247

 

15,004

 

Net cash used in operating activities

 

 

(187,379)

 

 

(22,178)

Accrued salaries and payroll taxes, related parties

 

 

161,327

 

 

 

153.750

 

Net cash (used) in operating activities

 

 

(50,871)

 

 

(100,686)

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Loans receivable, officer

 

(3,610)

 

(3,000)

Project development costs

 

 

(18,940)

 

 

(572)

 

 

 

 

 

Net cash used in investing activities

 

 

(22,550)

 

 

(3,572)

Loans receivable, related parties

 

-

 

(22,409)

U.S. and Mexican project development costs

 

 

-

 

 

 

(22,099)

Net cash (used) in investing activities

 

 

-

 

 

 

(44,508)

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Proceeds from loan, related party

 

 

134,100

 

 

 

25,750

 

Proceeds from sale of convertible debentures

 

38,000

 

-

 

Proceeds from related parties loan payable

 

14,200

 

85,000

 

Repayments of related parties debt

 

 

(12,357)

 

 

-

 

Net cash provided by financing activities

 

 

134,100

 

 

 

25,750

 

 

 

39,843

 

 

 

85,000

 

 

 

 

 

 

 

 

 

 

 

Effects on changes in foreign exchange rate

 

 

527

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) in cash

 

(75,302)

 

-

 

 

(11,028)

 

(60,194)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents - beginning of period

 

 

76,165

 

 

 

-

 

 

 

11,776

 

 

 

76,165

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents - end of period

 

$863

 

 

$-

 

 

$748

 

 

$15,971

 

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CASH TRANSACTIONS:

 

 

 

 

 

Common stock issued for related party loan

 

$-

 

 

$25,750

 

Net assets assumed in reverse merger

 

$234,583

 

 

$-

 

 

 

 

 

 

Cash paid for interest

 

$32

 

 

$7

 

 

$641

 

 

$1,029

 

 

 

 

 

 

 

 

 

 

 

Cash payments for income taxes

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

 

 

 

Non-Cash Transactions

 

 

 

 

 

Expenses paid by shareholder

 

$4,173

 

 

 

-

 

 

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

 

 
7
 
Table of Contents

 

MIRAGE ENERGY CORPORATION

(FORMERLY 4WARD RESOURCES, INC.)

Notes to the Consolidated Interim Financial Statements
January

October 31, 2017

(Unaudited)

 

NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS

 

Mirage Energy Corporation (formerly Bridgewater Platforms Inc.) (the "Company"“Company”) is a Nevada corporation incorporated on May 6, 2014. On May 20, 2014, the Company incorporated a Canadian subsidiary known as Bridgewater Construction Ltd. in Ontario in association with its construction business. Mirage Energy Corporation is based at 900 Isom Rd Suite 306, San Antonio, TX 78216. The Company'sCompany’s fiscal year end is July 31.

On August 11, 2016, a change in Company control occurred whereby Company affiliate shareholder, Eric Davies, sold 2,500,000 (90,000,000 post split shares) of his Company shares to Michael R. Ward. The sale represented 30% of the Company's total issued and outstanding common shares. Additionally, Emanuel Oliveira, an affiliate shareholder, sold 774,000 common shares (27,864,033 post split shares) to Mr. Ward and 1,726,000 shares (62,136,075 post split shares) to Choice Consulting, LLC, a Wyoming limited liability company.

On November 7, 2016, the Company increased the authorized shares from 75,000,000 to 900,000,000 shares of $0.001 par value. It also designated 10,000,000 shares of Series A Preferred Stock. On November 7, 2016, the Company implemented a forward stock split of its common shares on a 36:1 basis. The issued and outstanding common shares increased from 8,333,336 to 300,000,456 shares. All share and per share amounts have been restated from the first day of the first period presented to reflect the split.

On January 24, 2017, Mirage Energy Corporation, a Nevada corporation (“Mirage” or the “Company”) entered into an agreement with Mirage’s President and CEO, Mr. Michael Ward, whereby Mirage acquired all of the issued and outstanding shares of 4Ward Resources Inc., a Texas corporation (“4Ward Resources”) from Mr. Ward in exchange for 10,000,000 shares of Mirage’s Common Stock and 10,000,000 shares of Mirage’s Series A Preferred Stock. The acquisition of 4Ward Resources was completed on January 24, 2017. The Series A shares possess 20 votes per share and are convertible into 200,000,000 common shares. Through this acquisition, the Company's scope of business was expanded to include 4Ward Resource's development of an integrated Texas/Mexico natural gas pipeline transportation and storage facility in Northeastern Mexico. This transaction was combined with the August 11, 2016 transaction and treated as a reverse merger and recapitalization whereby 4Ward Resources was determined to be the accounting acquirer under ASC 805 and assumed $39,772 of net assets of Mirage.

Total ownership of a majority of the Company's issued and outstanding common shares as a result of these transactions is as follows:

Michael R. Ward

 

 

127,864,000

 

 

 

41.3%

Choice Consulting, LLC

 

 

62,136,000

 

 

 

20.1%

 

NOTE 2 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

 

The Financial Statements and related disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"(“SEC”). The Financial Statements have been prepared using the accrual basis of accounting in accordance with Generally Accepted Accounting Principles ("GAAP"(“GAAP”) of the United States.

 

In the opinion of management, all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial position; (b) the result of operations; and (c) cash flows, have been made in order to make the financial statements presented not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto contained in the Company's 8-KCompany’s 10-K filed with the Securities and Exchange Commission on January 27,November 30, 2017.

Earnings or Loss per Share:

The Company accounts for earnings per share pursuant to ASC 260, Earnings per Share, which requires disclosure on the financial statements of “basic” and “diluted” earnings (loss) per share. Basic earnings (loss) per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the year. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding plus common stock equivalents (if dilutive) related to convertible debt, stock options and warrants for each year.

As of October 31, 2017 and 2016, there were no stock equivalents so basic and diluted losses per share in each of the period presented are the same.

8
Table of Contents

 

Basis of Consolidation

 

These financial statements include the accounts of the Company and its wholly owned subsidiaries, Bridgewater Construction Ltd.4Ward Resources, Inc., Cenote Energy, S. de R.L. de C.V., WPF Transmission, Inc., and WPF Mexico Pipelines, S. de R.L. de C.V. All material intercompany balances and transactions have been eliminated.

 
8
Table of Contents

NOTE 3 - GOING CONCERN

 

The Company'sCompany’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. The Company had a net loss of $481,202$263,502 and had net cash used in operations of $187,379$50,871 for the sixthree months ended JanuaryOctober 31, 2017 and had an accumulated deficit and working capital deficit of $929,237$2,106,860 and $938,265$1,683,387 at that date. The Company has not established an ongoing source of revenues sufficient to cover its operating cost, and requires additional capital to commence its operating plan. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about its ability to continue as a going concern.

 

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management'sManagement’s plan to obtain such resources for the Company may include, but not be limited to: sales of equity instruments; traditional financing, such as loans; sale of participation interests and obtaining capital from management and significant stockholders sufficient to meet its minimal operating expenses. However, management cannot provide any assurance that the Company will be successful in accomplishing any of its plans.

 

There is no assurance that the Company will be able to obtain sufficient additional funds when needed or that such funds, if available, will be obtainable on terms satisfactory to the Company. In addition, profitability will ultimately depend upon the level of revenues received from business operations. However, there is no assurance that the Company will attain profitability. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

9
Table of Contents

NOTE 4 - DEBT

A summary of debt at October 31, 2017 and July 31, 2017 is as follows:

 

 

October 31,

 

 

July 31,

 

 

 

2017

 

 

2017

 

 

 

 

 

 

 

 

Notes payables related party, unsecured, interest bearing at 5% rate per annum, on demand

 

$182,600

 

 

$187,600

 

Note, unsecured interest bearing at 2% per annum, due 07/09/2020

 

 

50,000

 

 

 

50,000

 

Convertible debenture, unsecured, interest bearing at 12% per annum,, convertible at 12/25/2017 with conversion price at a discount rate of 45% of market price which is the average of the lowest trading price during the twenty trading day period ending on the latest complete trading day prior to the conversion date, maturity date of 03/30/2018

 

 

33,000

 

 

 

33,000

 

Convertible debenture, unsecured, interest bearing at 12% per annum,, convertible at 02/18/2018 with conversion price at a discount rate of 45% of market price which is the average of the lowest trading price during the twenty trading day period ending on the latest complete trading day prior to the conversion date, maturity date of 05/30/2018

 

 

38,000

 

 

 

-

 

Loan payable related party, unsecured, non-interest bearing, on demand

 

 

32,094

 

 

 

21,078

 

Total Debt

 

 

335,694

 

 

 

291,678

 

Less: Current Maturities

 

 

285,694

 

 

 

241,678

 

 

 

 

 

 

 

 

 

 

Total Long-Term Debt

 

$50,000

 

 

$50,000

 

The Company analyzed the conversion option in the notes for derivative accounting treatment under ASC Topic 815, “Derivatives and Hedging,” and determined that the instrument does not qualify for derivative accounting.

 

NOTE 45 - RELATED PARTY TRANSACTIONS

 

On January 24,As of October 31, 2017 Mirage Energy Corporation,and 2016, the CEO and two other members of management and one other employee had earned accrued unpaid salary in the amount of $987,750, as of October 31, 2017. Accrued salaries of $987,750 combined with accrued payroll taxes of $42,377 for a Nevada corporation (“Mirage” ortotal accrued related party salaries and payroll tax of $1,030,127 for the “Company”) entered into an agreement with Mirage’s President and CEO,year ended.

Also, Mr. Michael Ward, whereby Mirage acquired all of the issued and outstanding shares of 4Ward Resources Inc., a Texas corporation (“4Ward Resources”) from Mr. Ward in exchange for 10,000,000 shares of Mirage’s Common Stock and 10,000,000 shares of Mirage’s Series A Preferred Stock. The acquisition of 4Ward Resources was completed on January 24, 2017.

On January 28, 2017, 4Ward Resources, Inc., Mirage Energy Corporation's wholly owned subsidiary, acquired Michael Ward's ninety (90%) percent interest in two Mexican companies. The remaining ten (10%) percent interest was acquired by Mirage Energy Corporation from Patrick Dosser. Patrick DosserPresident, is Michael Ward's son.

Together, Mirage Energy and 4Ward Resources own 100% of the two Mexican corporations. The two Mexican corporations are WPF MEXICO PIPELINES, S. de R.L. de C.V., and CENOTE ENERGY S. de R.L. de C.V. Additionally, 4Ward Resources acquired all of Michael Ward's interest in WPF TRANSMISSION, INC., a Texas corporation. These transactions were valuedowed $21,078 at their carry over basis of $140,286, representing $99,821 expended on behalf of these companies by 4Ward Resources, $1,500 expended by Mr. Michael Ward to be reimbursed by 4Ward Resources and $38,965 whose vendor payments will be assumed or paid by 4Ward Resources. These transactions were accounted for as a merger of entities under common control under ASC 805-50 whereby the financial information has been combined from the first day of the first period presented similar to a pooling of interest.

The CEO of the Company was advanced $3,610 during the six months ending January 31, 2017. This advance increased the total advance to $14,610. As of January 31, 2017, the CEO was due $438,750 representing accrued unpaid salary earned from June 24, 2015 until JanuaryJuly 31, 2017 which is less than the balance sheet by $14,722 by the amounthas increased to $32,094 as of accrued payroll taxes. Also,October 31, 2017 resulting from $14,200 of cash proceeds, expenses paid of $4,173, and repayments of $7,357. Additionally, a company owned by the spouse of the CEO provided a loan of $132,600$187,600 to 4Ward Resources, Inc. Due to a $5,000 payment made during the six months. This additional loan increasedquarter ended, the balance was decreased to a total loan amount of $182,600.

NOTE 6 – LEASES

On June 9, 2016, the Company entered into a Lease Agreement for its San Antonio, Texas office lease location. The Lease Period is for three (3) years beginning July 1, 2016. The Company shall pay as additional rent all other sums of money as shall become due and payable by them under this Lease. To date after sixteen (16) months of this thirty-six (36) month lease, no such additional charges have been made. Below is the schedule of rent for the remaining Lease term as of October 31, 2017.

10
Table of Contents

Year

 

Amount

 

2018

 

$67,854.28

 

2019

 

$69,204.60

 

 

 

 

 

 

Total Remaining Base Rent

 

$137,058.88

 

NOTE 7 - COMMITMENTS AND CONTINGENCIES

The Company has committed to $182,600. Additionally $1,500 is owed to Mr. Michael WardMarcos y Asociados for attorney fees paid on behalfservices as of October 31, 2017, two (2) months of Acquisition of Pipeline Rights of Way remaining of the original eighteen (18) months commitment at $5,000 per month which leaves remaining balance of $10,000.

From time to time the Company may become a party to litigation matters involving claims against the Company. Management believes that it is adequately insured for its operations and there are no current matters that would have a material effect on the Company’s financial position or results of operations.

 

NOTE 58 - SUBSEQUENT EVENTS

 

The Company evaluated events occurring subsequentOn December 4, 2017, Mirage Energy Corporation entered into Securities Purchase Agreement with PowerUp Lending Group, Ltd. to January 31, 2017, identifying those that are requiredissue an additional amount of convertible debenture in the amount of $53,000. Convertible debenture, unsecured, interest bearing at 12% per annum, convertible at 06/2/2018 with conversion price at a discount rate of 45% of market price which is the average of the lowest trading price during the twenty trading day period ending on the latest complete trading day prior to be disclosed as follows:the conversion date, maturity date of 09/15/2018.

 

On February 2, 2017, the Company offered and sold 40,000 shares of common stock to an individual investor for $40,000.

On March 8, 2017, the Company granted three members of the board of directors a total of 150,000 shares of common stock valued at $1.05 per share as director compensation.

 
911
 
Table of Contents

 

ITEMItem 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Forward-Looking Statements

 

Except for historical information, this report contains certain forward-looking statements. Such forward-looking statements involve risks and uncertainties, including, among other things, statements regarding our business strategy, future revenues and anticipated costs and expenses. Such forward-looking statements include, among others, those statements including the words “expects,” “anticipates,” “intends,” “believes” and similar language. Our actual results may differ significantly from those projected in the forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to, those discussed herein as well as in the “Current Business” and "Risk Factors" sections in our Form 8-K,10-K, as filed on January 27, 2017.November 30, 2017 . You should carefully review the risks described in our documents we file from time to time with the Securities and Exchange Commission (“SEC”). You are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the date of this report. We undertake no obligation to publicly release any revisions to the forward-looking statements or reflect events or circumstances after the date of this document.

 

Although we believe that the expectations reflected in these forward-looking statements are based on reasonable assumptions, there are a number of risks and uncertainties that could cause actual results to differ materially from such forward-looking statements.

 

All references in this Form 10-Q to the “Company,” “Mirage Energy,” “we,” “us,” or “our” are to Mirage Energy Corporation (formerly Bridgewater Platforms Inc.)

 

Corporate Overview

 

Mirage Energy Corporation (the “Company”) was incorporated in the State of Nevada on May 6, 2014 as Bridgewater Platforms Inc. On November 7, 2016, the Company filed Articles of Merger with the Nevada Secretary of State whereby it entered into a statutory merger with its wholly owned subsidiary, Mirage Energy Corporation, pursuant to Nevada Revised Statutes 92A.200 et. seq. The effect of such merger is that the Company is the surviving entity and changed its name to “Mirage Energy Corporation”.

On January 24, 2017, the Company entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with Michael Ward, the sole director of the Company, whereby on the same date the Company issued 10,000,000 shares of its Common Stock and 10,000,000 shares of Series A Preferred Stock in exchange for 100% of the issued and outstanding equity interests of 4Ward Resources. The acquisition was completed on January 24, 2017. 4Ward Resources, Inc. is a wholly owned subsidiary of Mirage Energy Corporation. 4Ward Resources was incorporated in the State of Texas on June 24, 2015.Company’s Plans

 

The purpose of acquiring 4Ward Resources, Inc., a Texas corporation, was for the Company to enter into the natural gas pipeline transportation and storage business. The Company intendshas proposed to develop an integrated natural gas pipeline system in Texas and Mexico. The purpose of these pipelines will be to transport and store natural gas in an underground natural gas storage facility, which the Company proposes to permit and develop in northern Mexico. The Company believes that it has made substantial progress toward these goals with its preliminary project engineering designs and high level meetings with representatives of various Mexican regulatory agencies.

 

The Company, through a wholly owned subsidiary, has applied forDiscussion and is in the processAnalysis of obtaining the necessary natural gas storage permits in Mexico.

10
Table of ContentsFinancial Condition and Results of Operations

 

Results of Operations

The following table provides selected financial data about our Company as of January 31, 2017 and July 31, 2016.  

 

 

January 31,
2017

 

 

July 31,
2016

 

Cash and cash equivalents

 

$863

 

 

$76,165

 

Total assets

 

$157,859

 

 

$192,163

 

Total liabilities

 

$984,331

 

 

$496,646

 

Stockholders' deficit

 

$(826,472)

 

$

(304,483

)
 
11
Table of Contents

 

Three Months ended JanuaryOctober 31, 2017 and 20162016

 

The following table provides the results of operations for the three months ended January 31, 2017 and 2016:Revenues

 

 

 

Three Months Ended

 

 

 

January 31,

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

REVENUES

 

$-

 

 

$-

 

COST OF GOODS SOLD

 

 

-

 

 

 

-

 

GROSS LOSS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

248,979

 

 

 

79,310

 

Professional fees

 

 

23,701

 

 

 

1,398

 

Total Operating Expenses

 

 

272,680

 

 

 

80,708

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE OPERATIONS

 

 

(272,680)

 

 

(80,708)

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

Interest expense

 

 

2,080

 

 

 

-

 

Total Other Expense

 

 

2,080

 

 

 

-

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(274,760)

 

 

(80,708)

Income tax recovery

 

 

-

 

 

 

-

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(274,760)

 

 

(80,708)

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

-

 

 

 

-

 

TOTAL COMPREHENSIVE LOSS

 

$(274,760)

 

$(80,708)
Three month period ended October 31, 2017

 

For the three months(3) month period ended JanuaryOctober 31, 2017, we generated no revenue and 2016, our revenues were $nil, our costincurred a net loss of goods sold was $nil, and our gross (loss) was $nil.

For the three months ended January 31, 2017 and 2016, our operating expenses were $272,680 and $80,708, respectively; our net losses were $274,760 and $80,708, respectively; other comprehensive income and loss were $nil, respectively; and our total comprehensive loss was $274,760 and $80,708, respectively.$263,502.

 

Our net loss of $263,502 for the three (3) month period ended October 31, 2017 was the result of operating expenses were primarily composed of salaries$258,364 and wages.other expense (comprised of interest expense) of $5,138. Our operating expenses consisted of $227,882 in general and administrative expenses, and $30,482 in professional fees.

 

 
12
 
Table of Contents

 

Six MonthsThree month period ended JanuaryOctober 31, 2017 and 2016

The following table provides the results of operations for the six months ended January 31, 2017 and 2016:

 

 

Six Months Ended

 

 

 

January 31,

 

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$-

 

 

$-

 

COST OF GOODS SOLD

 

 

-

 

 

 

-

 

GROSS LOSS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

440,905

 

 

 

157,574

 

Professional fees

 

 

37,189

 

 

 

1,398

 

Total Operating Expenses

 

 

478,094

 

 

 

158,972

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE OPERATIONS

 

 

(478,094)

 

 

(158,972)

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

Interest expense

 

 

3,108

 

 

 

7

 

Total Other Expense

 

 

3,108

 

 

 

7

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(481,202)

 

 

(158,979)

Income tax recovery

 

 

-

 

 

 

-

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(481,202)

 

 

(158,979)

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME (LOSS)

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

-

 

 

 

-

 

TOTAL COMPREHENSIVE LOSS

 

$(481,202)

 

$(158,979)
 

For the six months ended January 31, 2017 and 2016, our revenues were $nil; our cost of goods sold was $nil; and our gross profit was $nil.

 

For the sixthree (3) month period ended October 31, 2016, we generated no revenue and incurred a net loss of $206,443.

Our net loss of $206,443 for the three (3) month period ended October 31, 2016 was the result of operating expenses of $205,414 and other expense (comprised of interest expense) of $1,029. Our operating expenses consisted of $190,926 in general and administrative expenses, and $14,488 in professional fees.

Costs and Expenses

Our primary costs going forward are related to engineering, travel, professional fees, and legal fees associated with our proposed pipeline and natural gas storage activities in Mexico.

For the three (3) months ended JanuaryOctober 31, 2017 and October 31, 2016, our operatingtotal general and administrative expenses were $478,094$227,882 and $158,972, respectively;$190,926, respectively.

For the three (3) months ended October 31, 2017, we had $227,882 in general and administrative expenses compared to $190,926 in general and administrative expenses for the three (3) months ended October 31, 2016. The $36,956 increase in general and administrative expenses was primarily the result of spending related to executive compensation, office rental, travel and entertainment, public relations fees and other general and administrative expenses.

The professional fees for the three (3) months ending October 31, 2017 and October 31, 2016 were $30,482 and $14,488, respectively. The $15,994 increase was primarily related to increases in legal fees, auditing fees and other professional fees.

The executive compensation for the three (3) months ending October 31, 2017 and October 31, 2016 was $116,500 and $116,500, respectively. No change was due to same executives on the payroll during this quarter ended.

Liquidity and Capital Resources

Cash Flows

Operating Activities

For the three (3) month period ended October 31, 2017, net cash used in operating activities was $50,871. The negative cash flow for the three (3) months ended October 31, 2017 related to our net operating loss was $478,094of $263,502, an increase in prepaid expenses of $246, adjusted for depreciation of $395, an increase of $36,416 in accounts payable, an increase of $14,247 in accrued expenses and $158,972, respectively. Our operating expenses were primarily composedan increase of $161,327 in accrued salaries and wages.payroll taxes – related parties.

 

For the three (3) month period ended October 31, 2016, net cash used in operating activities was $100,686. The negative cash flow for the three (3) months ended October 31, 2016 related to our net loss of $206,443, plus salary advances of $10,000, prepaid expenses of $8,378, adjusted for depreciation of $396, a decrease of $45,015 in accounts payable, an increase of $15,004 in accrued expenses and an increase of $153,750 in accrued salaries – related parties.

 
13
 
Table of Contents

 

For the six months ended January 31, 2017 and 2016, other comprehensive income and loss was $nil; and our total comprehensive loss was $481,202 and $158,979, respectively.Investing Activities

 

Limited Operating History; Need for Additional CapitalFor the three (3) months ended October 31, 2017 net cash used in investing activities was nil.

 

There is no historical financial information about us on which to base an evaluationFor the three (3) months ended October 31, 2016 net cash used in investing activities was $44,508. The negative cash flow from investing activities for such period was comprised of our performance. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherentloans receivable – officer in the establishmentamount of a new business enterprise, including limited capital resources, possible delays in developing our website,$22,409 and possible cost overruns due to the price and cost increases in supplies and services.project development costs of $22,099.

 

WhileFinancing Activities

For the officersthree (3) months ended October 31, 2017, net cash used from financing activities was $39,843. The negative cash flow from financing activities for such period was comprised of an increase in loans payable from related parties and directorsproceeds from a long-term loan and convertible debenture.

For the three (3) months ended October 31, 2016, net cash provided from financing activities was $85,000. The positive cash flow from financing activities for such period was comprised of an increase in loans payable from related parties.

Liquidity

To date, we have generally indicatedfunded our operations primarily with capital provided and loans provided by related parties, accruable of salaries and accounts payable along with sale of convertible debentures and a willingness to provide services and financial contributions if necessary, there are presently no agreements, arrangements, commitments, or specific understandings, either verbally or in writing, between the officers and directors andloan both from unrelated parties.

As of October 31, 2017, Mirage Energy Corporation.

If we areCorporation had $748 in cash on hand and prepaid expenses of $1,313. Since Mirage Energy Corporation was unable to meet our needs for cash from either the stockholders and / or the moneyreasonably project its future revenue, it must presume that we raise from future financings, or possible alternative sources, then we may be unable to continue, develop, or expand our operations.

We have no plans to undertakeit will not generate any product research and developmentrevenue during the next twelve (12) to twenty-four (24) months. We therefore will need to obtain additional debt or equity funding in the next two (2) – three (3) months, but there can be no assurances that such funding will be available to us in sufficient amounts or on reasonable terms.

The Company’s audited financial statements for the year ended July 31, 2017 contain a “going concern” qualification. As discussed in Note 3 of the Notes to Financial Statements, the Company has incurred losses and has not demonstrated the ability to generate cash flows from operations to satisfy its liabilities and sustain operations. Because of these conditions, our independent auditors have raised substantial doubt about our ability to continue as a going concern.

Our financial objective is to make sure the Company has the cash and debt capacity to fund on-going operating activities, investments and growth. We intend to fund future capital needs through our current cash position, additional credit facilities, future operating cash flow and debt or equity financing. We are continually evaluating these options to make sure we have capital resources to meet our needs.

Existing capital resources are insufficient to support continuing operations of the Company over the next 12 months.

 

Management makes no assurances that adequate capital resources will be available to support continuing operations over the next 12 months. Management plans to pursue additional capital funding through multiple sources.

For the three months ended October 31, 2017, the Company has funded operations $39,843 through loan proceeds of $38,000, proceeds from related parties’ loan payable of $14,200 less repayments of related parties’ debt of $12,357. The $38,000 loan proceeds are from a sale of a convertible debenture. The Company plans to raise additional funds through various sources to support ongoing operations during 2017 and 2018.

While no assurances can be given regarding the achievement of future results as actual results may differ materially, management anticipates adequate capital resources to support continuing operations over the next 12 months through the combination of infused capital through exercised warrants, infused capital through non-public private placement and existing cash reserves.

 
14
 
Table of Contents

 

Liquidity and Capital ResourcesCritical Accounting Policies

 

Working CapitalOur financial statements are prepared in accordance with accounting principles generally accepted in the United States of America, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

 

 

January 31

 

 

July 31,

 

 

 

2017

 

 

2016

 

Current Assets

 

$46,066

 

 

$99,024

 

Current Liabilities

 

 

984,331

 

 

 

496,646

 

Working Capital (Deficit)

 

$(938,265)

 

$(397,622)
Revenue Recognition

 

Cash FlowsThe Company recognizes revenues when earned which shall be as products are shipped and services are delivered to customers or distributors. The Company shall also record accounts receivable for revenue earned but not yet collected.

 

 

 

Six Months Ended

 

 

 

January 31,

 

 

 

2017

 

 

2016

 

Cash used in operating activities

 

$

(187,379

)

 

$(22,178)

Cash used in investing activities

 

$

(22,550

)

 

$(3,572)

Cash provided by financing activities

 

$

134,100

 

 

$25,750

 

Cash and cash equivalents on hand

 

$863

 

 

$-

 

Income Taxes

 

AsIncome taxes are provided based upon the liability method of accounting pursuant to FASB ASC 740-10-25 Income Taxes – Recognition. Under this approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at Januaryeach year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the “more likely than not” standard imposed by FASB ASC 740-10-25-5.

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amount used for income tax purposes.

At July 31, 2017, our Company’s cash balance was $863 comparedthe Company had net operating loss carry forwards of approximately ($794,945), which will begin to $76,165 asexpire in 2036 and are calculated at July 31, 2016. The decrease in cash was primarily due to cash used in operating expenses and expenditures for our Mexican and U.S. projects.an expected tax rate of approximately 34%.

 

As at JanuaryFASB ASC 740 prescribes recognition threshold and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FASB ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. At December 31, 2017, our2015, the Company had total liabilities of $984,331 compared with total liabilities of $496,646 as at July 31, 2016. The increase in total liabilities was due to increase of accrued salaries and wages.has not taken any tax positions that would require disclosure under FASB ASC 740.

 

AsPursuant to FASB ASC 740, income taxes are provided for based upon the liability method of accounting. Under this approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at January 31, 2017, oureach year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company had working capital deficithas met the “more likely than not” standard imposed by FASB ASC 740 to allow recognition of $938,265 compared with working capital deficit of $397,622 as at July 31, 2016. The decrease in working capital was primarily attributed to increase of accrued salaries and wages and accumulated costs for our Mexican and U.S. projects.such assets.

 

Cash Flow from Operating ActivitiesEarnings (Loss) Per Share (“EPS”)

 

DuringFASB ASC 260, Earnings Per Share provides for calculation of “basic” and “diluted” earnings per share. Basic earnings per share includes no dilution and is computed by dividing net income (loss) available to common shareholders by the six months ended January 31, 2017weighted average common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of an entity similar to fully diluted earnings per share. Basic and 2016,diluted losses per share were the Company used $187,379same at the reporting dates as there were no common stock equivalents considered dilutive and $22,178 in cash from operating activities, respectively.outstanding.

 

Cash Flow from Investing ActivitiesDerivative Instruments

 

DuringFASB ASC 815, Derivatives and Hedging establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. They require that an entity recognize all derivatives as either assets or liabilities in the six months ended January 31, 2017balance sheet and 2016, the Company used $22,550 and $3,572 in cash for investing activities, respectively.measure those instruments at fair value.

 

 
15
 
Table of Contents

 

Cash Flow from Financing ActivitiesIf certain conditions are met, a derivative may be specifically designated as a hedge, the objective of which is to match the timing of gain or loss recognition on the hedging derivative with the recognition of (i) the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk; or (ii) the earnings effect of the hedged forecasted transaction. For a derivative not designated as a hedging instrument, the gain or loss is recognized in income in the period of change.

 

During the six months ended January 31, 2017 and 2016,Impairment of Long-Lived Assets

Long-lived assets of the Company, was provided withincluding the Technology Rights, are reviewed for impairment when changes in circumstances indicate their carrying value has become impaired, pursuant to guidance established in the FASB ASC 360, “Accounting for the Impairment or Disposal of Long-Lived Assets.” Management considers assets to be impaired if the carrying amount of an asset exceeds the future projected cash flows from related operations (undiscounted and without interest charges). If impairment is deemed to exist, the asset will be written down to fair value, and a loss is recorded as the difference between the carrying value and the fair value. Fair values are determined based on quoted market values, discounted cash flows, or internal and external appraisals, as applicable. Assets to be disposed of $134,100 and $25,750 by financing activities, respectively.are carried at the lower of carrying value or estimated net realizable value.

 

Going ConcernFair Value of Financial Instruments

 

Our auditors have issued a going concern opinion on our year-end consolidatedThe Company’s financial statements ended July 31, 2015instruments as defined by FASB ASC 825-10-50 include cash, trade accounts receivable, and July 31, 2016. This means that there is substantial doubt that we can continue as an on-going business for the next twelve months unless we obtain additional capital to pay for ouraccounts payable and accrued expenses. This is because we have generated limited revenues and have limited operating history. There are no assurances that we will be able to obtain additional financing through either private placements, bank financing or other loans necessary to support our working capital requirements. To the extent that funds generated from operations and any private placements, public offerings and/or bank financing are insufficient, we will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to us.

 

Off-Balance Sheet Arrangements

 

We do not have any off-balance sheet arrangementsarrangements.

Inflation

It is our opinion that have or are reasonably likely to haveinflation has not had a current or futurematerial effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.operations.

 

ITEMItem 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.Quantitative and Qualitative Disclosures About Market Risk.

 

As a “smaller reporting company”Company”, we are not required to provide the information required by this Item.

 

ITEMItem 4. CONTROLS AND PROCEDURES.Controls and Procedures.

 

Management’s Report on Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to our management, including our president (our principal executive officer, principal financial officer and principal accounting officer) to allow for timely decisions regarding required disclosure.

 

As of the end of the quarter covered by this report, we carried out an evaluation, under the supervision and with the participation of our president (our principal executive officer, principal financial officer and principle accounting officer), of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our president (our principal executive officer, principal financial officer and principal accounting officer) concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this quarterly report due to our limited member of officers and members of the Board of Directors.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes in our internal controls over financial reporting that occurred during the quarter ended JanuaryOctober 31, 2017, that have materially or are reasonably likely to materially affect, our internal controls over financial reporting.

 
16
 
Table of Contents

 

PART II - OTHERII-OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

There are no material legal proceedings pending against the Company to the knowledge of management.

ITEM 1A. RISK FACTORS

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

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

 

As previously reported on Form 8-K filed on January 27, 2017, Mirage Energy Corporation, a Nevada corporation (“Mirage” or the “Company”) entered into an agreement with Mirage’s President and CEO, Mr. Michael Ward, whereby Mirage acquired all of the issued and outstanding shares of 4Ward Resources Inc., a Texas corporation (“4Ward Resources”) from Mr. Ward in exchange for 10 million shares of Mirage’s Common Stock and 10 million shares of Mirage’s Series A Preferred Stock.None.

The issuance of the shares of common stock grant was made in reliance upon an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”). The offer and sale represented a private transaction not involving a public offering. As such, the shares may not be offered or sold in the United States unless they are registered under the Securities Act, or an exemption from the registration requirements of the Securities Act is available.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

On January 28, 2017, 4Ward Resources, Inc., Mirage Energy Corporation's wholly owned subsidiary, acquired Michael Ward's ninety (90%) percent interest in two Mexican companies. The remaining ten (10%) percent interest was acquired by Mirage Energy Corporation from Patrick Dosser. Together, Mirage Energy and 4Ward Resources own 100% of the two Mexican corporations. The two Mexican corporations are WPF MEXICO PIPELINES, S. de R.L. de C.V., and CENOTE ENERGY S. de R.L. de C.V. Additionally, 4Ward Resources, Inc. acquired all of Michael Ward's interest in WPF TRANSMISSION, INC., a Texas corporation. These transactions were valued at $140,286. These transactions constitute related party transactions. Patrick Dosser is Michael Ward's son.None.

 

 
17
 
Table of Contents

 

ITEM 6. EXHIBITS

 

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 Section 906 of the Sarbanes-Oxley Act of 2002

 

101

 

The following financial information from our Quarterly Report on Form 10-Q for the quarter ended January 31, 2017 formatted in Extensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows, and (iv) Condensed Notes to Interim Consolidated Financial Statements

 

 
18
 
Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date: December 20, 2017

Mirage Energy Corporation

(Registrant)

Date: March 30, 2017

 

Mirage Energy Corporation

(Registrant)

   

By:

/s/ Michael R. Ward

/s/ Michael R. Ward

 

Michael R. Ward 

Michael R. Ward

 

Chief Executive Officer

(Principal Executive Officer)

 

Chief Financial Officer

(Principal Accounting Officer)

 

 

19