We have audited the accompanying balance
sheets of AMERITEK VENTURES (“the Company”) as of May 31, 2018 and 2017, the related statement of operations, stockholders’
equity (deficit), and cash flows for the years then ended and the related notes (collectively referred to as the “financial
statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of
the Company May 31, 2018 and 2017, and the results of their operations and their cash flows for the years ended May 31, 2018 and
2017, in conformity with accounting principles generally accepted in the United States of America.
These financial statements
are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial
statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required
to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are
required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures
to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures
in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made
by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a
reasonable basis for our opinion.
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements,
the Company has earned no revenues in the year ended May 31, 2018, has negative working capital at May 31, 2018, has incurred recurring
losses and recurring negative cash flow from operating activities, and has an accumulated deficit. These factors raise substantial
doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described
in Note 3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The accompanying notes are an integral
part of these financial statements.
The accompanying notes are an integral
part of these financial statements.
The accompanying notes are an integral
part of these financial statements.
The accompanying notes are an integral
part of these financial statements.
Notes to the Financial Statements
May 31, 2018
NOTE 1. GENERAL ORGANIZATION AND BUSINESS
The Company was organized on December
27, 2010 under the laws of the State of Nevada, as ATVROCKN. On June 20, 2017, the Company changed its corporate name to Ameritek
Ventures.
NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Accounting
The financial statements and accompanying
notes are prepared under accrual of accounting in accordance with generally accepted accounting principles of the United States
of America ("US GAAP").
Cash and Cash Equivalents
For purposes of the statement of cash
flows, the Company considers highly liquid financial instruments purchased with a maturity of three months or less to be cash equivalents.
The Company also has cash held in escrow in the amount of $12,385 at May 31, 2018. This money was held back in escrow by a convertible
note holder to be disbursed for accounting and legal services relative to an S1 filing of the Company, should that occur.
Noncash financing activities include
the conversion of $5,000 of accrued interest on a convertible note payable in exchange for issuance of 40,578 shares of the Company’s
common stock during the year ended May 31, 2018.
Noncash financing activities include
the conversion of accrued interest and other financing related costs on certain convertible notes payable into principal in the
amount of $33,456 during the year-ended August 31, 2018.
Earnings per Share
The basic earnings (loss) per share
is calculated by dividing the Company's net income (loss) available to common shareholders by the weighted average number of common
shares issued and outstanding during the year. The diluted earnings (loss) per share is calculated by dividing the Company's net
income (loss) available to common shareholders by the diluted weighted average number of shares outstanding during the year. The
diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted as of the first year for
any potentially dilutive debt or equity.
The Company has not issued any options
or similar securities since inception, however the Company has issued warrants to purchase common stock of the Company that are
associated with the Company’s convertible notes payable. There were 208,000 Warrant Shares issued to Emunah Funding, LLC
on 7/31/2017 and 204,800 Warrant Shares issued to Emunah Funding, LLC on 8/25/2017. These Warrant Shares may be exercised now at
the discretion of the Note Holder.
F-6
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
Dividends
The Company has not yet adopted any
policy regarding payment of dividends. No dividends have been paid during the period shown.
Income Taxes
The Company utilizes the asset and liability
method of accounting for deferred income taxes as prescribed by the FASB Accounting Standard Codification, ("ASC"), 740
(Income Taxes). This method requires the recognition of deferred tax liabilities and assets for the expected future tax consequences
of temporary differences between the tax return and financial statement reporting basis of certain assets and liabilities.
As required by ASC 740-10, "Income Taxes",
the Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority
would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold,
the amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized
upon ultimate settlement with the relevant tax authority. Management does not believe that there are any uncertain tax positions
which would have a material impact on the financial statements. The Company has elected to include interest and penalties related
to uncertain tax positions as a component of income tax expense. To date, the Company has not recorded any interest or penalties
related to uncertain tax positions.
Long-lived Assets
The Company reviews the carrying value of property, plant,
and equipment (including its fiber optic assets) for impairment whenever events and circumstances indicate that the carrying value
of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition.
In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal
to an amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this
assessment include current operating results, trends, and prospects, as well as the effects of obsolescence, demand, competition,
and other economic factors.
Year-end
The Company has selected May 31 as its
year-end.
Advertising
Advertising is expensed when incurred.
There have been no advertising costs incurred during the current period.
Use of Estimates
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results
could differ from those estimates.
F-7
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
Recent Accounting Pronouncements
The Company's management has evaluated
all the recently issued accounting pronouncements through the filing date of these financial statements and does not believe that
any of these pronouncements will have a material impact on the Company's current financial position and results of operations.
NOTE 3 - GOING CONCERN
These financial statements have been
prepared in accordance with generally accepted accounting principles applicable to a going concern which contemplates the realization
of assets and the satisfaction of liabilities and commitments in the normal course of business. As of May 31, 2018, the Company
has accumulated operating losses of $1,077,655 since inception. The Company's ability to continue as a going concern is contingent
upon the successful completion of additional financing arrangements and its ability to achieve and maintain profitable operations.
Management plans to raise equity capital
to finance the operating and capital requirements of the Company. Amounts raised will be used to further development of the Company's
products, to provide financing for marketing and promotion, to secure additional property and equipment, and for other working
capital purposes. While the Company is putting forth its best efforts to achieve the above plans, there is no assurance that any
such activity will generate funds that will be available for operations.
These conditions raise substantial doubt
about the Company's ability to continue as a going concern. These financial statements do not include any adjustments that might
arise from this uncertainty.
NOTE 4 – FIBER OPTIC ASSETS
On August 30, 2017, the Company entered
into an Asset Purchase Agreement with Clinton L. Stokes, the Company’s
current majority shareholder,
Chief Executive Officer and Principal Executive Officer
, whereby 19,770,000 unregistered restricted common shares of stock
were approved for issuance by the Board of Directors, along with payment of $100,000, in exchange for fiber optic assets. The terms
of this agreement were fulfilled on September 15, 2017 and the Company has not placed the fiber optic assets into service as of
May 31, 2018. The fiber optic assets consisted of schematic diagrams of the VAD & OVD equipment, vendors and associated parts
used in the manufacturing of equipment, proprietary computer programming, process control software, intellectual property associated
with preform chemical composition, and future rights to patent development of the technologies.
During the quarter ended May 31, 2018,
the Company determined that, based on uncertainty of the estimated future cash flows associated with the acquired fiber optic assets,
the carrying amount of the fiber optic assets exceeds its fair value by $100,000; accordingly, an impairment loss of that amount
was recognized and is included in net income. The Company still has plans to utilize the fiber optic assets once funding has been
secured to implement the Company’s future business development plans.
F-8
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
NOTE 5 - STOCKHOLDERS' EQUITY AND CONTRIBUTED CAPITAL
Series B Preferred Stock
The Company is authorized to issue 5,000,000
shares of $0.001 par value Series B Preferred Stock. Series B Preferred Stock has liquidation and first position ownership rights
on any assets owned by the Company. The Series B Preferred Stock has no voting rights and are not entitled to receive dividends.
The holders of Series B Preferred Stock shall be entitled to interest payments on monies paid or loaned to the corporation for
their Series B Preferred Shares and a first position in a security interest on any assets of the Company upon default of a loan
to the Company, liquidation or dissolution of the Company. Further, the Company may call these shares at any time provided the
holders of the Series B Preferred Stock are paid the amount of monies they paid for their Series B Preferred Stock along with any
interest due. Upon the payment of principal and interest to the Series B Preferred Stock shareholders, the shares must be returned
to the Company.
As of May 31, 2018 and May 31, 2017,
there is no Series B Preferred Stock outstanding.
Series A Preferred Stock
The Company is authorized to issue 5,000,000
shares of $0.001 par value Series A Preferred Stock. Series A Preferred Stock have no liquidation rights. Series A Preferred Stock
shall not be entitled to receive any dividends nor are they entitled to any voting rights with respect to the Series A Preferred
Stock. At any time and from time-to-time after the issuance of the Series A Preferred Stock, any holder may convert any or all
of the shares of Series A Preferred Stock held by such holder at the ratio of one hundred (100) shares of Common Stock for every
one (1) share of Series A Preferred Stock. However, the beneficial owner of such Series A Preferred Stock cannot convert their
Series A Preferred stock where they will beneficially own in excess of 4.9% of the shares of the Common Stock.
During the year ended May 31, 2017, Arden A. Johnson, who
was the beneficial owner of the Company’s Series A Convertible Preferred Stock, entered into an agreement whereby he sold
his ownership in Legal Beagle Services to J. Chad Guidry who is now currently the beneficial owner of the Company’s Series
A Convertible Preferred Stock.
Also during the year ended May 31, 2017,
Legal Beagle Services exercised the conversion feature of 3,300 shares owned by them of the Series A Preferred Stock. These shares
converted into 330,000 shares of registered Common Stock.
During the year ended May 31, 2018, there were numerous conversions
of the Company’s Series A Preferred Stock in Common Stock. The total amount of conversions were 66,273 of Series A Preferred
Stock that was converted into 6,627,300 shares of Common Stock. See additional Series A Preferred Stock conversions described below.
F-9
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
During the year ended May 31, 2018, there were no issuances
of Series A Preferred Stock.
As of May 31, 2018 and May 31, 2017, there were 52,927 and
119,200 shares of Series A Preferred Stock issued and outstanding, respectively.
Series C Preferred Stock
The Company is authorized to issue 5,000,000
shares of $0.001 par value Series C Preferred Stock, of which no shares are issued and outstanding as of May 31, 2018 and May 31,
2017, respectively. The designation of these shares have yet to be determined by the Board of Directors.
Common Stock
The Company is authorized to issue 185,000,000
shares of its $0.001 par value common stock, of which 33,714,307 and 7,230,004 shares are issued and outstanding as of May 31,
2018 and May 31, 2017, respectively.
On September 14, 2016, the Company underwent
a change of control of ownership. Hal Heyer, former CEO of the Company, entered into an agreement on September 23, 2016 whereby
he sold his ownership of 5,100,000 control block shares to Mark Cole. Mark Cole paid cash consideration of ten thousand ($10,000)
for the 5,100,000 control block shares. The terms of this agreement were fulfilled on September 20, 2016.
During the year ended May 31, 2017,
a shareholder who owned 3,300 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred
Stock and they converted their shares into common stock and received 330,000 registered common shares.
On August 30, 2017, the Company entered
into an Asset Purchase Agreement with Clinton L. Stokes, the Company’s Chief Executive Officer, whereby 19,770,000 unregistered
restricted common shares of stock were approved for issuance by the Board of Directors, along with payment of $100,000, in exchange
for fiber optic assets. The terms of this agreement were fulfilled on September 15, 2017.
On August 30, 2017, the Company sold
71,429 shares of its common stock to Meridian Pacific Holdings, LLC, in exchange for $100,000. These shares were subsequently issued
on October 3, 2017. The aforementioned shares were sold with an exemption from registration pursuant to Section 4(a)(2) of the
Securities Act of 1933.
On August 30, 2017, a shareholder who
owned 170 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 17,000 registered common shares.
F-10
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
On September 1, 2017, a shareholder
who owned 1,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and
they converted their shares into common stock and received 100,000 registered common shares.
On October 3, 2017, a shareholder who
owned 1,500 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 150,000 registered common shares.
On October 5, 2017, a shareholder who
owned 500 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 50,000 registered common shares.
On October 16, 2017, a shareholder who
owned 1,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 100,000 registered common shares.
On October 23, 2017, a shareholder who
owned 280 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 28,000 registered common shares.
On October 27, 2017, a shareholder who
owned 5,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 500,000 registered common shares.
On October 31, 2017, a shareholder who
owned 5,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 500,000 registered common shares.
On November 1, 2017, a shareholder who
owned 5,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 500,000 registered common shares.
On November 7, 2017, a shareholder who
owned 1,450 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 145,000 registered common shares.
On November 10, 2017, a shareholder
who owned 655 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 65,500 registered common shares.
F-11
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
On November 13, 2017, a shareholder
who owned 10,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and
they converted their shares into common stock and received 1,000,000 registered common shares.
On November 13, 2017, a shareholder
who owned 5,500 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and
they converted their shares into common stock and received 550,000 registered common shares.
On November 14, 2017, a shareholder
who owned 50 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 5,000 registered common shares.
On November 27, 2017, a shareholder
who owned 480 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 48,000 registered common shares.
On November 29, 2017, a shareholder
who owned 8 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 800 registered common shares.
On December 6, 2017, a shareholder who
owned 200 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 20,000 registered common shares.
On December 6, 2017, a shareholder who
owned 700 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 70,000 registered common shares.
On December 19, 2017, a shareholder
who owned 2,980 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and
they converted their shares into common stock and received 298,000 registered common shares.
On January 17, 2018, a shareholder who
owned 9,500 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 950,000 registered common shares.
On March 6, 2018, a shareholder who
owned 5,500 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 550,000 registered common shares.
F-12
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
On April 6, 2018, a shareholder who
owned 900 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they converted
their shares into common stock and received 90,000 registered common shares.
On April 26, 2018, a shareholder who
owned 8,000 registered shares of the Series A Preferred Stock, exercised the conversion feature of the Preferred Stock and they
converted their shares into common stock and received 800,000 registered common shares.
NOTE 6 - RELATED PARTY TRANSACTIONS
Advances
During the year ended May 31, 2018,
the Principal Financial Officer of the Company advanced $67,793 to the Company for operating expenses.
Total
outstanding advances from the Company’s
Principal Financial Officer amounted to $0 at May 31, 2018 and 2017, respectively.
During the year ended May 31, 2018, the Company’s
current majority shareholder, Chief Executive
Officer and Principal Executive Officer
advanced $9,723 to the Company for operating expenses. Total outstanding advances
from the Company’s
current majority shareholder and Principal Executive Officer amounted to $1,523
and $0 at May 31, 2018 and 2017, respectively. Total advances from two of the Company’s former Director and Principal Executive
officers amounted to $50,500 and 60,500 at May 31, 2018 and 2017, respectively.
These advances are payable on demand and
bears no interest. The total balances owed to related parties at May 31, 2018 and 2017 was $52,023 and $60,500, respectively.
Contributed Capital
On November 19, 2014, Hal Heyer, M.D.,
former President, Chief Executive Officer and Chairman of the Board of Directors personally loaned $250,000 to VoCare, Inc., an
Indiana company. The $250,000 Promissory Note pays 12% interest per annum with a maturity date of December 31, 2017. On December
10, 2014, Hal Heyer, M.D., assigned this Promissory Note to the Company. On June 2, 2015, VoCare, Inc. repaid a portion of the
Promissory Note in the amount of $120,000 directly to Hal Heyer, M.D., the payment was recorded as a reduction of the Promissory
Note as well as a non-cash distribution and related reduction in paid-in-capital in the quarter-ended August 31, 2015.
During the quarter ended November 30,
2015, the Company recorded a valuation adjustment for the outstanding interest that had accrued per the terms of the original terms
of the promissory note. On March 20, 2017, the Company reassigned the remaining note receivable amount of $130,000 to Hal Heyer.
Fiber Optic Asset Purchase
On August 30, 2017, the Company entered
into an Asset Purchase Agreement with Clinton L. Stokes, the Company’s
current majority shareholder,
Chief Executive Officer and Principal Executive Officer
, whereby 19,770,000 unregistered restricted common shares of stock
were approved for issuance by the Board of Directors, along with payment of $100,000, in exchange for fiber optic assets. The terms
of this agreement were fulfilled on September 15, 2017 and the Company has not placed the fiber optic assets into service as of
May 31, 2018. See Note 4.
F-13
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
NOTE 7 - NOTE PAYABLE
On July 31, 2017, the Company entered
into a convertible note agreement in which the Company received $65,000 of proceeds and the Company is required to make a balloon
payment of principal and accrued interest of $70,200 on the maturity date of April 31, 2018. This note accumulates interest at
a rate of 8% from the original issue date through the maturity date. At any time while there is an outstanding balance, the note
may be converted at a conversion price for the principal and interest in connection with voluntary conversions by the holder shall
be 75% multiplied by the market price, representing a discount rate of 25%. The note also provides for warrants of up to 208,000
shares of common stock which may be exercised any time from the issuance date of July 31, 2017 (initial exercise date) until July
31, 2022 (termination date). The exercise price of this warrant is $1.35. Further, if at any time after the initial exercise date,
there is no effective registration statement registering the warrant shares, or no current prospectus available for the resale
of the warrant shares by the holder, then the warrant may be exercised at the holder’s election, in whole or in part, at
such times by means of a cashless exercise in which the holder shall be entitled to receive a number of warrant shares equal to
the quotient obtained by dividing [(A-B)(X)] by (A), where (A) equals the VWAP on the trading day immediately preceding the date
on which the holder elects to exercise the warrant; (B) equals the exercise price of the warrant; and (X) equals the number of
warrant shares that would be issuable upon exercise of the warrant if such exercise were by means of a cash exercise rather than
a cashless exercise. Regardless, on the termination date if there is no effective Registration Statement registering the warrant
shares, or no current prospectus available for the resale of the warrant shares by the holder, then the warrant shall be automatically
exercised via cashless exercise. Failure of the Company to issue shares in a timely manner will result in a late issuance penalty
of $10 per trading day, increasing to $20 per trading day after the fifth trading day, for each $1,000 of exercise price of the
warrant shares.
In the event of default, the outstanding
amount due on the note will be adjusted to the mandatory default amount which is the sum of (a) the greater of (i) the outstanding
principal amount of this Note divided by the Conversion Price on the date the Mandatory Default Amount is either (A) demanded (if
demand or notice is required to create an Event of Default), (B) otherwise due, or (C) paid in full, whichever is lowest, multiplied
by the VWAP on the date the Mandatory Default Amount is either (x) demanded, (y) due, or (z) paid in full, whichever is highest,
or (ii) 120% of the outstanding principal amount of this Note plus (b) all other amounts, costs, expenses and liquidated damages
due in respect of this note. Also as a result of default, interest on this note shall accrue at an interest rate equal to the lesser
of 24% per annum or the maximum rate permitted under applicable law.
During the year ended May 31, 2018,
the Company was in default with the convertible note agreement and certain adjustments have been recorded by the Company to factor
in the default remedies. The adjustment included an increase in interest to 24% per annum as well as an increase in the total principal
amount due by $14,040. The total amount due under the convertible promissory note at May 31, 2018 was $84,240.
On May 22, 2018, the convertible note
agreement holder converted $5,000 of interest that had accrued on the convertible note into 40,578 shares of the Company’s
common stock.
F-14
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
Subsequent to May 31, 2018, on
July 5, 2018,
the convertible note agreement holder converted
$28,300 of principal and $11,337
of accrued interest into 499,838 shares of the Company’s common stock. See Note 9.
On August 25, 2017, the Company entered
into a convertible note agreement in which the Company received $64,000 of proceeds and the Company is required to make a balloon
payment of principal and accrued interest of $69,120 on the maturity date of August 25, 2018. This note accumulates interest at
a rate of 8% from the original issue date through the maturity date. At any time while there is an outstanding balance, the note
may be converted at a conversion price for the principal and interest in connection with voluntary conversions by the holder shall
be 75% multiplied by the market price, representing a discount rate of 25%. The note also provides for warrants of up to 204,800
shares of common stock which may be exercised any time from the issuance date of August 25, 2017 (initial exercise date) until
August 25, 2022 (termination date). The exercise price of this warrant is $1.35. Further, if at any time after the initial exercise
date, there is no effective registration statement registering the warrant shares, or no current prospectus available for the resale
of the warrant shares by the holder, then the warrant may be exercised at the holder’s election, in whole or in part, at
such times by means of a cashless exercise in which the holder shall be entitled to receive a number of warrant shares equal to
the quotient obtained by dividing [(A-B)(X)] by (A), where (A) equals the VWAP on the trading day immediately preceding the date
on which the holder elects to exercise the warrant; (B) equals the exercise price of the warrant; and (X) equals the number of
warrant shares that would be issuable upon exercise of the warrant if such exercise were by means of a cash exercise rather than
a cashless exercise. Regardless, on the termination date if there is no effective Registration Statement registering the warrant
shares, or no current prospectus available for the resale of the warrant shares by the holder, then the warrant shall be automatically
exercised via cashless exercise. Failure of the Company to issue shares in a timely manner will result in a late issuance penalty
of $10 per trading day, increasing to $20 per trading day after the fifth trading day, for each $1,000 of exercise price of the
warrant shares.
In the event of default, the outstanding
amount due on the note will be adjusted to the mandatory default amount which is the sum of (a) the greater of (i) the outstanding
principal amount of this Note divided by the Conversion Price on the date the Mandatory Default Amount is either (A) demanded (if
demand or notice is required to create an Event of Default), (B) otherwise due, or (C) paid in full, whichever is lowest, multiplied
by the VWAP on the date the Mandatory Default Amount is either (x) demanded, (y) due, or (z) paid in full, whichever is highest,
or (ii) 120% of the outstanding principal amount of this Note plus (b) all other amounts, costs, expenses and liquidated damages
due in respect of this note. Also as a result of default, interest on this note shall accrue at an interest rate equal to the lesser
of 24% per annum or the maximum rate permitted under applicable law.
During the year ended May 31, 2018,
the Company was in default with the convertible note agreement and certain adjustments have been recorded by the Company to factor
in the default remedies. The adjustment included an increase in interest to 24% per annum as well as an increase in the total principal
amount due by $13,824. The total amount due under the convertible promissory note at May 31, 2018 was $82,944.
F-15
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
On March 12, 2018 the Company entered
into a convertible note agreement in which the Company received $103,000 of proceeds and the Company is required to make a balloon
payment of principal and accrued interest of $115,360 on the maturity date of March 12, 2019. This note accumulates interest at
a rate of 12% from the original issue date through the maturity date or in the event of default the note will accumulate interest
at a rate of 22%. From time to time, and at any time during the period beginning on the date which is one hundred eighty (180)
days following the date of the Note and ending on the later of: (i) the Maturity Date and (ii) the date of the payment of the Default
Amount, each in respect of the remaining outstanding principal amount of this Note to convert all or any part of the outstanding
and unpaid principal amount of this Note into fully paid and non-assessable shares of Common Stock, as such common stock exists
on the issue Date, or any shares of capital stock or other securities of the borrower into which such Common stock shall hereafter
be changed or reclassified at the conversion price determined as provided. The Conversion Price shall equal the Variable Conversion
Price (subject to equitable adjustments by the Borrower relating to the Borrower’s securities). The Variable Conversion Price
shall mean 61% multiplied by the Market Price, representing a 39% discount rate. Market Price means the lowest Trading Price for
the Common Stock during the fifteen (15) Trading Day period ending on the latest complete Trading Day prior to the Conversion Date.
Trading Price means, for any security as of any date, the closing bid price on the OTCQB, OTCQX, Pink Sheets electronic quotation
system or applicable trading market (the “OTC”). The Borrower is required at all times to have authorized and reserved
eight times the number of shares that would be issuable upon full conversion of the Note in effect from time to time, initially
2,214,458 (the “Reserved Amount”).
Subsequent to the year ended May 31,
2018, the Company was in default with the convertible note agreement. The total amount due under the convertible promissory note
at May 31, 2018 was $103,000.
On April 27, 2018 the Company entered
into a convertible note agreement in which the Company received $68,000 of proceeds and the Company is required to make a balloon
payment of principal and accrued interest of $76,160 on the maturity date of April 27, 2019. This note accumulates interest at
a rate of 12% from the original issue date through the maturity date or in the event of default the note will accumulate interest
at a rate of 22%. From time to time, and at any time during the period beginning on the date which is one hundred eighty (180)
days following the date of the Note and ending on the later of: (i) the Maturity Date and (ii) the date of the payment of the Default
Amount, each in respect of the remaining outstanding principal amount of this Note to convert all or any part of the outstanding
and unpaid principal amount of this Note into fully paid and non-assessable shares of Common Stock, as such common stock exists
on the issue Date, or any shares of capital stock or other securities of the borrower into which such Common stock shall hereafter
be changed or reclassified at the conversion price determined as provided. The Conversion Price shall equal the Variable Conversion
Price (subject to equitable adjustments by the Borrower relating to the Borrower’s securities). The Variable Conversion Price
shall mean 61% multiplied by the Market Price, representing a 39% discount rate. Market Price means the lowest Trading Price for
the Common Stock during the fifteen (15) Trading Day period ending on the latest complete Trading Day prior to the Conversion Date.
Trading Price means, for any security as of any date, the closing bid price on the OTCQB, OTCQX, Pink Sheets electronic quotation
system or applicable trading market (the “OTC”). The Borrower is required at all times to have authorized and reserved
eight times the number of shares that would be issuable upon full conversion of the Note in effect from time to time, initially
1,350,820 (the “Reserved Amount”).
F-16
AMERITEK VENTURES
Notes to the Financial Statements
May 31, 2018
Subsequent to the year ended May 31,
2018, the Company was in default with the convertible note agreement. The total amount due under the convertible promissory note
at May 31, 2018 was $68,000.
On May 10, 2018 the Company entered
into a convertible note agreement in which the Company received $160,000 of proceeds and the Company is required to make a balloon
payment of principal and accrued interest of $181,500 on the maturity date of May 10, 2019. This note accumulates interest at a
rate of 10% from the original issue date through the maturity date. The Holder of this Note is entitled, at its option, at any
time after 6 months and full cash payment, to convert all or any amount of the principal face amount of this Note then outstanding
into shares of the company’s common stock at a Conversion Price for each share of Common Stock equal to 57% of the lowest
trading price of the Common Stock as reported on the National Quotations Bureau OTC market exchange which the Company’s shares
are traded or any exchange upon which the Common Stock may be traded in the future, for the 20 prior trading days including the
day upon which a Notice of Conversion is received by the Company. The Company shall reserve 1,536,000 shares of its Common Stock
for conversions under this Note, (the “Share Reserve”). This note was secured by the pledge of the $165,000 10% convertible
promissory note issued to the Company by the lender. The Company may exchange this collateral for other collateral with an appraised
value of at least $160,000, by providing 3 days prior written notice to the lender.
The total amount due under the convertible
promissory note at May 31, 2018 was $165,000.
NOTE 8 – INCOME TAXES
The Company accounts for income taxes
under FASB Accounting Standard Codification ASC 740 "Income Taxes". ASC 740 provides that deferred tax assets and liabilities
are recorded based on the differences between the tax basis of assets and liabilities and their carrying amounts for financial
reporting purposes, referred to as temporary differences. Deferred tax assets and liabilities at the end of each period are determined
using the currently enacted tax rates applied to taxable income in the periods in which the deferred tax assets and liabilities
are expected to be settled or realized.
As of May 31, 2018 and May 31, 2017,
the Company did not have any eligible net operating loss carry forwards as the Company has not filed the appropriate federal and
state income tax returns so any accumulated net operating losses could be subject to the respective tax agency disallowance. Any
actual net operating losses would be limited by a valuation allowance, as their realization, as determined by management, is determined
to be not likely to occur and accordingly, the Company would have recorded a valuation allowance for the deferred tax asset relating
to the tax potential net operating loss carry-forwards. Additionally, actual net operating losses carry-forwards and the related
deferred tax assets would also be limited due to the various changes in control that has occurred during prior reporting periods.
NOTE 9 - SUBSEQUENT EVENTS
The Company has evaluated subsequent
events through the date the financial statements were available to be issued.
Subsequent to May 31, 2018, on July 5, 2018, one of the holders
of the Company’s convertible promissory notes converted $28,300 of principal and $11,337 of accrued interest into 499,838
shares of the Company’s common stock.
F-17