Stockholders
of Creatd, Inc. and Subsidiaries
We have
audited the accompanying balance sheets of Creatd, Inc. and Subsidiaries (the Company) as of December 31, 2021 and 2020, and the related
statements of income, comprehensive income, stockholders’ equity, and cash flows for 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 as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years
then ended, 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 critical audit
matters communicated below are matters arising from the current period audit of the financial statements that were communicated or
required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the
financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical
audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating
the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to
which they relate.
Stockholders of
Creatd, Inc. and Subsidiaries
As
described in Note 2 to the consolidated financial statements, the Company recognizes revenue in accordance with FASB Accounting
Standards Codification 606, Revenue from Contracts with Customers (“ASC 606”). ASC 606 requires the Company to apply the
following steps: (1) identify the contract with the customers; (2) identify performance obligations in the contract; (3) determine
the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue
when, or as, the Company satisfies the performance obligations.
For subscription
revenue recognized by the Company, the transaction price is reduced for consideration payable to customers. Because such consideration
is paid to both customers and “freemium” subscribers, it requires significant estimates as to the allocation and timing of
these reductions in the transaction price. These estimates required auditor judgment and consideration of some subjective factors in evaluating
the estimates.
The primary audit procedures we performed to address this
critical audit matter included:
As described
in Note 2 to the consolidated financial statements, the Company’s management performs an ongoing assessment of its noncontrolling
interests from investments in unrelated entities to determine if those entities are variable interest entities (VIEs), and if so, whether
the Company is the primary beneficiary. If an entity in such a transaction, by design, meets the definition of a VIE and the Company determines
that it, or a consolidated subsidiary is the primary beneficiary, the Company will include the VIE in its consolidated financial statements.
If such an entity is deemed to not be consolidated, the Company records only its investment in equity securities as a marketable security
or investment under the equity method, as applicable.
We identified management’s accounting for variable interest entities
as a critical audit matter because there is significant judgment required by management to evaluate the contractual arrangements under
the variable interest entity consolidation model. Auditing such considerations involved especially challenging auditor judgment in evaluating
the appropriateness of the Company’s assessment and an increased audit effort.
Stockholders of
Creatd, Inc. and Subsidiaries
The primary audit procedures we performed to address this
critical audit matter included:
We have served as the Company’s auditor since 2018.
Creatd,
Inc.
Consolidated
Statements of Cash Flows
| |
For the
Year Ended | | |
For the
Year Ended | |
| |
December 31,
2021 | | |
December 31,
2020 | |
| |
| | |
| |
CASH FLOWS FROM OPERATING
ACTIVITIES: | |
| | |
| |
Net
loss | |
$ | (37,379,153 | ) | |
$ | (24,162,783 | ) |
Adjustments
to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation
and amortization | |
| 397,440 | | |
| 157,760 | |
Impairment
of investments | |
| 589,461 | | |
| 11,450 | |
Impairment
of intangible assets | |
| 1,727,032 | | |
| - | |
Accretion
of debt discount and issuance cost | |
| 3,612,669 | | |
| 4,303,072 | |
Share-based
compensation | |
| 9,661,174 | | |
| 6,861,163 | |
Bad
debt expense | |
| 110,805 | | |
| 53,692 | |
Change
in fair value of derivative liabilities | |
| - | | |
| (3,019,457 | ) |
Gain
on marketable securities | |
| - | | |
| 7,453 | |
Gain
on Forgiveness of debt | |
| (279,022 | ) | |
| - | |
Settlement
of vendor liabilities | |
| (59,692 | ) | |
| 126,087 | |
Change
in fair value of derivative liability | |
| 1,096,287 | | |
| - | |
Derivative
Expense | |
| 100,502 | | |
| - | |
(Gain)
loss on extinguishment of debt | |
| (1,025,655 | ) | |
| 5,586,012 | |
Non
cash lease expense | |
| 82,511 | | |
| 72,553 | |
Equity
interest granted for other income | |
| (123,710 | ) | |
| - | |
Equity
in net loss from unconsolidated investment | |
| 16,413 | | |
| - | |
Changes
in operating assets and liabilities: | |
| | | |
| | |
Prepaid
expenses | |
| (174,819 | ) | |
| (19,729 | ) |
Inventory | |
| (39,182 | ) | |
| - | |
Accounts
receivable | |
| (80,407 | ) | |
| (93,198 | ) |
Deposits
and other assets | |
| (527,115 | ) | |
| (4,829 | ) |
Deferred
revenue | |
| 144,851 | | |
| 37,946 | |
Accounts
payable and accrued expenses | |
| 1,714,902 | | |
| 2,880,392 | |
Unrecognized
tax benefit | |
| - | | |
| (68,000 | ) |
Operating
lease liability | |
| (84,099 | ) | |
| (70,071 | ) |
Net
Cash Used In Operating Activities | |
| (20,518,807 | ) | |
| (7,340,487 | ) |
| |
| | | |
| | |
CASH
FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Issuance
of note receivable | |
| - | | |
| - | |
Cash
paid for property and equipment | |
| (95,935 | ) | |
| (44,988 | ) |
Deposits | |
| - | | |
| (175,000 | ) |
Cash
paid for minority investment in business | |
| (325,000 | ) | |
| - | |
Cash
paid for equity method investment | |
| (510,000 | ) | |
| (115,000 | ) |
Cash
paid for investments in marketable securities | |
| - | | |
| (248,272 | ) |
Sale
of marketable securities | |
| - | | |
| 36,048 | |
Cash
consideration for acquisition | |
| (225,947 | ) | |
| - | |
Purchases
of digital assets | |
| (11,241 | ) | |
| - | |
Net
Cash Used In Investing Activities | |
| (1,168,123 | ) | |
| (547,212 | ) |
| |
| | | |
| | |
CASH
FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds
from the exercise of warrant | |
| 9,487,223 | | |
| - | |
Net
proceeds from issuance of notes | |
| 747,937 | | |
| 1,501,661 | |
Repayment
of notes | |
| (456,233 | ) | |
| (492,665 | ) |
Proceeds
from issuance of demand loan | |
| - | | |
| 440,000 | |
Repayment
of demand Loan | |
| - | | |
| (90,000 | ) |
Proceeds
from issuance of convertible note | |
| 3,610,491 | | |
| 3,650,835 | |
Repayment
of convertible notes | |
| (941,880 | ) | |
| (1,658,001 | ) |
Proceeds
from issuance of convertible notes - related party | |
| - | | |
| 50,000 | |
Proceeds
from issuance of note payable - related party | |
| - | | |
| 152,989 | |
Repayment
of note payable - related party | |
| (538,574 | ) | |
| (983,752 | ) |
Proceeds
from issuance of common stock and warrants | |
| 5,666,951 | | |
| 6,662,015 | |
Cash
received for preferred series E and warrants | |
| - | | |
| 6,670,417 | |
Purchase
of treasury stock and warrants | |
| - | | |
| (89,416 | ) |
Net
Cash Provided By Financing Activities | |
| 17,615,915 | | |
| 15,814,083 | |
| |
| | | |
| | |
Effect
of exchange rate changes on cash | |
| (41,038 | ) | |
| (31,239 | ) |
| |
| | | |
| | |
Net
Change in Cash | |
| (4,112,048 | ) | |
| 7,895,145 | |
| |
| | | |
| | |
Cash
- Beginning of Year | |
| 7,906,782 | | |
| 11,637 | |
| |
| | | |
| | |
Cash
- End of year | |
$ | 3,794,734 | | |
$ | 7,906,782 | |
| |
| | | |
| | |
SUPPLEMENTARY
CASH FLOW INFORMATION: | |
| | | |
| | |
Cash
Paid During the Year for: | |
| | | |
| | |
Income
taxes | |
$ | - | | |
$ | - | |
Interest | |
$ | 60,073 | | |
$ | 178,461 | |
| |
| | | |
| | |
SUPPLEMENTARY
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Settlement
of vendor liabilities | |
$ | 168,667 | | |
$ | 475,220 | |
Conversion
of marketable debt securities into equity securities | |
$ | - | | |
$ | 102,096 | |
Beneficial
conversion feature on convertible notes | |
$ | - | | |
$ | 3,099,837 | |
Warrants
issued with debt | |
$ | 1,665,682 | | |
$ | 1,078,500 | |
Shares
issued with debt | |
$ | - | | |
$ | 243,741 | |
Issuance
of common stock for prepaid services | |
$ | 226,500 | | |
$ | 585,000 | |
Cancellation
of Treasury stock | |
$ | - | | |
$ | 374,184 | |
Conversion
of note payable and interest into convertible notes | |
$ | - | | |
$ | 385,000 | |
Conversion
of Demand loan into notes payable | |
$ | - | | |
$ | 200,000 | |
Deferred
offering costs | |
$ | 4,225 | | |
$ | - | |
Common
stock and warrants issued upon conversion of notes payable | |
$ | 5,156,994 | | |
$ | 11,217,362 | |
Shares
issued for acquisition | |
$ | 1,318,218 | | |
$ | - | |
Conversion
of note payable and interest into convertible notes | |
$ | - | | |
$ | 385,000 | |
Reduction
of ROU asset related to re-measurement of lease liability | |
$ | 135,086 | | |
$ | - | |
Repayment
of promissory notes from Australian R&D credits | |
$ | 146,630 | | |
$ | - | |
The
accompanying notes are an integral part of these consolidated financial statements.
Creatd,
Inc.
December
31, 2021
Notes
to the Consolidated Financial Statements
Note
1 – Organization and Operations
Creatd,
Inc., formerly Jerrick Media Holdings, Inc. (“we,” “us,” the “Company,” or “Creatd”),
is a technology company focused on providing economic opportunities for creators, which it accomplishes through its four main business
pillars: Creatd Labs, Creatd Partners, Creatd Ventures, and Creatd Studios. Creatd’s flagship product, Vocal, delivers a robust
long-form, digital publishing platform organized into highly engaged niche-communities capable of hosting all forms of rich media content.
Through Creatd’s proprietary algorithm dynamics, Vocal enhances the visibility of content and maximizes viewership, providing advertisers
access to target markets that most closely match their interests.
The
Company was originally incorporated under the laws of the State of Nevada on December 30, 1999 under the name LILM, Inc. The Company
changed its name on December 3, 2013 to Great Plains Holdings, Inc. as part of its plan to diversify its business.
On
February 5, 2016 (the “Closing Date”), GTPH, GPH Merger Sub, Inc., a Nevada corporation and wholly-owned subsidiary of GTPH
(“Merger Sub”), and Jerrick Ventures, Inc., a privately-held Nevada corporation headquartered in New Jersey (“Jerrick”),
entered into an Agreement and Plan of Merger (the “Merger”) pursuant to which the Merger Sub was merged with and into Jerrick,
with Jerrick surviving as a wholly-owned subsidiary of GTPH (the “Merger”). GTPH acquired, pursuant to the Merger, all of
the outstanding capital stock of Jerrick in exchange for issuing Jerrick’s shareholders (the “Jerrick Shareholders”),
pro-rata, a total of 475,000 shares of GTPH’s common stock. In connection therewith, GTPH acquired 33,415 shares of Jerrick’s
Series A Convertible Preferred Stock (the “Jerrick Series A Preferred”) and 8,064 shares of Series B Convertible Preferred
Stock (the “Jerrick Series B Preferred”).
In
connection with the Merger, on the Closing Date, GTPH and Kent Campbell entered into a Spin-Off Agreement (the “Spin-Off Agreement”),
pursuant to which Mr. Campbell purchased from GTPH (i) all of GTPH’s interest in Ashland Holdings, LLC, a Florida limited liability
company, and (ii) all of GTPH’s interest in Lil Marc, Inc., a Utah corporation, in exchange for the cancellation of 39,091 shares
of GTPH’s Common Stock held by Mr. Campbell. In addition, Mr. Campbell assumed all debts, obligations and liabilities of GTPH,
including any existing prior to the Merger, pursuant to the terms and conditions of the Spin-Off Agreement.
Upon
closing of the Merger on February 5, 2016, the Company changed its business plan to that of Jerrick.
Effective
February 28, 2016, GTPH entered into an Agreement and Plan of Merger (the “Statutory Merger Agreement”) with Jerrick, pursuant
to which GTPH became the parent company of Jerrick Ventures, LLC, a wholly-owned operating subsidiary of Jerrick (the “Statutory
Merger”) and GTPH changed its name to Jerrick Media Holdings, Inc. to better reflect its new business strategy.
On
September 11, 2019, the Company acquired 100% of the membership interests of Seller’s Choice, LLC, a New Jersey limited liability
company (“Seller’s Choice”). Seller’s Choice is a digital e-commerce agency based in New Jersey.
On
September 9, 2020, the Company filed a certificate of amendment with the Secretary of State of the State of Nevada to change our name
to “Creatd, Inc.”, which became effective on September 10, 2020.
On
June 4, 2021, the Company acquired 89% of the membership interests of Plant Camp, LLC, a Delaware limited liability company (“Plant
Camp”), which the Company subsequently rebranded as Camp. Plant Camp is a direct-to-consumer (DTC) food brand which creates healthy
upgrades to classic comfort food favorites. The results of Plant Camp’s operations have bene included since the date of acquisition
in the Statements of Operations.
On
July 20, 2021, the Company acquired 44% of the membership interests of WHE Agency, Inc,. WHE Agency, Inc, is a talent management and
public relations agency based in New York. WHE Agency, Inc, has been consolidated due to the Company’s ownership of 55% voting
control, and the results of operations have been included since the date of acquisition in the Statements of Operations.
On
August 16, 2021, the Company acquired 16% of the membership interests of Dune, Inc. bring our total membership interests to 21%.
On
October 3, 2021, the Company acquired 29% of the membership interests of Dune, Inc. bring our total membership interests to 50%. Dune,
Inc. is a direct-to-consumer brand focused on promoting wellness through its range of health-oriented beverages. Dune, Inc, has been consolidated due to the Company’s ownership
of 50% voting control, and the results of operations have been included since the date of acquisition in the Statements of Operations.
Note
2 – Significant Accounting Policies and Practices
Management
of the Company is responsible for the selection and use of appropriate accounting policies and the appropriateness of accounting policies
and their application. Critical accounting policies and practices are those that are both most important to the portrayal of the Company’s
financial condition and results and require management’s most difficult, subjective, or complex judgments, often as a result of
the need to make estimates about the effects of matters that are inherently uncertain. The Company’s significant and critical accounting
policies and practices are disclosed below as required by the accounting principles generally accepted in the United States of America.
Use
of Estimates and Critical Accounting Estimates and Assumptions
The
preparation of financial statements in conformity with U.S. GAAP 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 dates of the financial statements
and the reported amounts of revenues and expenses during the reporting periods.
These
significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these
estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.
Management
bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial
statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Management
regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes
in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates
are adjusted accordingly. The Company uses estimates in accounting for, among other items, revenue recognition, allowance for doubtful
accounts, stock-based compensation, income tax provisions, excess and obsolete inventory reserve, and impairment of intellectual property.
During
the fourth quarter of 2021, management changed its estimates for cost of revenues. This change in estimates did not result in a change
to loss from operations or net loss.
Actual
results could differ from those estimates.
Presentation
During
2021, we adopted a change in presentation on our Consolidated Statements of Comprehensive Loss in order to present a gross profit line
and allocate certain overhead expenses, the presentation of which is consistent with our peers. Under the new presentation, we began
allocating overhead expenses related to cost of goods sold. Prior periods have been revised to reflect this change in presentation.
Principles
of consolidation
The
Company consolidates all majority-owned subsidiaries, if any, in which the parent’s power to control exists.
As
of December 31, 2021, the Company’s consolidated subsidiaries and/or entities are as follows:
Name
of combined affiliate |
|
State
or other
jurisdiction of
incorporation
or organization |
|
Company
Ownership
Interest |
|
Jerrick
Ventures LLC |
|
Delaware |
|
100 |
% |
Abacus
Tech Pty Ltd |
|
Australia |
|
|
100 |
% |
Seller’s
Choice, LLC |
|
New Jersey |
|
|
100 |
% |
Recreatd,
LLC |
|
Delaware |
|
|
100 |
% |
Give,
LLC |
|
Delaware |
|
|
100 |
% |
Creatd
Partners LLC |
|
Delaware |
|
|
100 |
% |
Dune
Inc. |
|
Delaware |
|
|
50 |
% |
Plant
Camp LLC |
|
Delaware |
|
|
89 |
% |
Sci-Fi
Shop, LLC |
|
Delaware |
|
|
100 |
% |
OG
Collection LLC |
|
Delaware |
|
|
100 |
% |
VMENA
LLC |
|
Delaware |
|
|
100 |
% |
Vocal
For Brands, LLC |
|
Delaware |
|
|
100 |
% |
Vocal
Ventures LLC |
|
Delaware |
|
|
100 |
% |
What
to Buy, LLC |
|
Delaware |
|
|
100 |
% |
WHE
Agency, Inc. |
|
Delaware |
|
|
44 |
% |
All
inter-company balances and transactions have been eliminated.
Variable Interest Entities
Management performs an ongoing assessment of its noncontrolling interests
from investments in unrelated entities to determine if those entities are variable interest entities (VIEs), and if so, whether the Company
is the primary beneficiary. If an entity in such a transaction, by design, meets the definition of a VIE and the Company determines that
it, or a consolidated subsidiary is the primary beneficiary, the Company will include the VIE in its consolidated financial statements.
If such an entity is deemed to not be consolidated, the Company records only its investment in equity securities as a marketable security
or investment under the equity method, as applicable
Fair
Value of Financial Instruments
The
fair value measurement disclosures are grouped into three levels based on valuation factors:
|
● |
Level
1 – quoted prices in active markets for identical investments |
|
● |
Level
2 – other significant observable inputs (including quoted prices for similar investments and market corroborated inputs) |
|
● |
Level
3 – significant unobservable inputs (including our own assumptions in determining the fair value of investments) |
The
Company’s Level 1 assets/liabilities include cash, accounts receivable, marketable trading securities, accounts payable, prepaid
and other current assets, line of credit and due to related parties. Management believes the estimated fair value of these accounts at
December 31, 2021 approximate their carrying value as reflected in the balance sheets due to the short-term nature of these instruments
or the use of market interest rates for debt instruments.
The
Company’s Level 2 assets/liabilities include certain of the Company’s notes payable and capital lease obligations. Their
carrying value approximates their fair values based upon a comparison of the interest rate and terms of such debt given the level of
risk to the rates and terms of similar debt currently available to the Company in the marketplace.
The
Company’s Level 3 assets/liabilities include goodwill, intangible assets, marketable debt securities, equity investments at
cost, and derivative liabilities. Inputs to determine fair value are generally unobservable and typically reflect management’s
estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined
using model-based techniques, including option pricing models and discounted cash flow models. Unobservable inputs used in the models
are significant to the fair values of the assets and liabilities.
The
following tables provides a summary of the relevant assets and liabilities that are measured at fair value on recurring basis:
Fair
Value Measurements as of
December
31, 2020
| |
Total | | |
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Quoted
Prices for Similar Assets or Liabilities in Active Markets (Level 2) | | |
Significant
Unobservable Inputs (Level 3) | |
Assets: | |
| | | |
| | | |
| | | |
| | |
Marketable
securities - debt securities | |
$ | 62,733 | | |
$ | - | | |
$ | - | | |
$ | 62,733 | |
Total
assets | |
$ | 62,733 | | |
$ | - | | |
$ | - | | |
$ | 62,733 | |
| |
| | | |
| | | |
| | | |
| | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
Derivative
liabilities | |
$ | 42,231 | | |
$ | - | | |
$ | - | | |
$ | 42,231 | |
Total
Liabilities | |
| 42,231 | | |
$ | - | | |
$ | - | | |
$ | 42,231 | |
Fair
Value Measurements as of
December
31, 2021
|
|
Total |
|
|
Quoted
Prices
in Active
Markets for
Identical
Assets or
Liabilities
(Level 1) |
|
|
Quoted
Prices
for Similar
Assets or
Liabilities in
Active
Markets
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable
securities - debt securities |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Total
assets |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liabilities |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Total
Liabilities |
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
The
following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on
recurring basis as of December 31, 2021 and 2020:
| |
Fair
Value
As of
December 31,
2021 | | |
Fair
Value
As of
December 31,
2020 | | |
Valuation
Methodology | |
Unobservable
Inputs |
Marketable
securities - debt securities | |
$ | - | | |
$ | 62,733 | | |
Discounted cash flow analysis | |
Expected cash flows from the investment |
| |
| | | |
| | | |
| |
|
Derivative
liabilities | |
$ | - | | |
$ | 42,231 | | |
Monte Carlo simulations and Binomial model | |
Risk free rate Expected volatility; Drift rate |
The
following tables provides a summary of the relevant assets that are measured at fair value on non-recurring basis:
Fair
Value Measurements as of
December
31, 2021
| |
Total | | |
Quoted
Prices in Active Markets for Identical Assets or Liabilities (Level 1) | | |
Quoted
Prices for Similar Assets or Liabilities in Active Markets (Level 2) | | |
Significant
Unobservable Inputs (Level 3) | |
Assets: | |
| | |
| | |
| | |
| |
Equity
investments, at cost | |
$ | 50,000 | | |
$ | - | | |
$ | - | | |
$ | 50,000 | |
Total
assets | |
$ | 50,000 | | |
$ | - | | |
$ | - | | |
$ | 50,000 | |
Fair
Value Measurements as of
December
31, 2020
|
|
Total |
|
|
Quoted
Prices
in Active
Markets for
Identical
Assets or
Liabilities
(Level 1) |
|
|
Quoted
Prices
for Similar
Assets or
Liabilities in
Active
Markets
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Equity
investments, at cost |
|
$ |
217,096 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
217,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
assets |
|
$ |
217,096 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
217,096 |
|
The
following table shows the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on non-recurring basis
as of December 31, 2021:
| |
Fair
Value
As of
December 31,
2021 | | |
Fair
Value
As of
December 31,
2020 | | |
Valuation Methodology | |
Unobservable Inputs |
Equity
investments, at cost | |
$ | - | | |
$ | 217,096 | | |
Qualitative assessment per ASC 321-10-35 | |
Qualitative factors |
The
Company recognizes impairment on loans or notes receivable (that do not meet the definition of a debt security) when it is probable that
it will be unable to collect all amounts due according to the contractual terms, and the amount of loss can be estimated. The loss is
estimated based on the present value of expected cash flows.
The
change in net realized depreciation on equity trading securities that has been included in other expenses for the year ended December
31, 2021 and 2020 was $0 and $(7,453), respectively.
The
Company valued the initial value of debt securities, which are investments in convertible notes receivable, by assessing the separate
values of the debt and equity components for similar instruments convertible into private company equity (Level 3). The investment was
initially measured at cost, which was determined to approximate fair value due to the lack of marketability of the conversion shares
underlying these convertible instruments and the expected recoverability of the note principal. The key assumption affecting the level
3 fair values would be observable price changes to the equity investments. The Company monitors for impairment indicators at each balance
sheet date.
Cash
Equivalents
The
Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
At
times, cash balances may exceed the Federal Deposit Insurance Corporation (“FDIC”) or Financial Claims Scheme (“FCS”)
insurable limits . The Company has never experienced any losses related to these balances. As of December 31, 2021 and 2020, cash amounts
in excess of $250,000 were not fully insured. The uninsured cash balance as of December 31, 2021 and 2020, was approximately $2.7 million
and $7.7 million, respectively. The Company does not believe it is exposed to significant credit risk on cash and cash equivalents.
Concentration
of Credit Risk and Other Risks and Uncertainties
The
Company provides credit in the normal course of business. The Company maintains allowances for credit losses on factors surrounding the
credit risk of specific customers, historical trends, and other information.
The
Company operates in Australia and holds total assets of $675,024 that are considered to be reasonably possible that operations located
outside an entity’s home country will be disrupted in the near term.
Property
and Equipment
Property
and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged
to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated
residual values) over the estimated useful lives of the respective assets as follows:
|
|
Estimated
Useful Life
(Years) |
|
|
|
Computer
equipment and software |
|
3 |
Furniture
and fixtures |
|
5 |
Upon
sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain
or loss is reflected in the consolidated statements of operations.
Long-lived
Assets Including Goodwill and Other Acquired Intangible Assets
We
evaluate the recoverability of property and equipment and acquired finite-lived intangible assets for possible impairment whenever events
or circumstances indicate that the carrying amount of such assets may not be recoverable. The evaluation is performed at the lowest level
for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of these
assets is measured by a comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate
from the use and eventual disposition. If such review indicates that the carrying amount of property and equipment and intangible assets
is not recoverable, the carrying amount of such assets is reduced to fair value. During the year ended December 31, 2021 and 2020, the
Company recorded an impairment charge of $688,127.00 and $0, respectively for intangible assets.
Acquired
finite-lived intangible assets are amortized on a straight-line basis over the estimated useful lives of the assets. We routinely review
the remaining estimated useful lives of property and equipment and finite-lived intangible assets. If we change the estimated useful
life assumption for any asset, the remaining unamortized balance is amortized or depreciated over the revised estimated useful life.
The remaining weighted average life of the intangible assets are 7.26 years.
Scheduled
amortization over the next five years are as follows: |
Twelve months ending December 31, |
|
|
|
|
2022 |
|
$ |
493,660 |
|
2023 |
|
|
407,848 |
|
2024 |
|
|
347,936 |
|
2025 |
|
|
231,624 |
|
2026 |
|
|
219,749 |
|
Thereafter |
|
|
732,024 |
|
Total |
|
$ |
2,432,841 |
|
Goodwill
is not amortized but is subject to periodic testing for impairment in accordance with ASC Topic 350 “Intangibles - Goodwill and
Other - Testing Indefinite-Lived Intangible Assets for Impairment” (“ASC Topic 350”). The Company tests goodwill for
impairment on an annual basis as of the last day of the Company’s fiscal December each year or more frequently if events occur
or circumstances change indicating that the fair value of the goodwill may be below its carrying amount. The Company has four reporting
units. The Company uses an income-based approach to determine the fair value of the reporting units. This approach uses a discounted
cash flow methodology and the ability of our reporting units to generate cash flows as measures of fair value of our reporting units.
During
the year ended December 31, 2021, the Company completed its annual impairment test of goodwill. The Company performed the qualitative
assessment as permitted by ASC 350-20 and determined for three of its reporting units that the fair value of those reporting units was
more likely than not greater than their carrying value, including Goodwill. However, based on this qualitative assessment, the Company
determined that the carrying value of the Seller’s Choice reporting unit was more likely than not greater than its carrying value,
including Goodwill. Based on completion of the annual impairment test, the Company recorded an impairment charge of $1,035,795 for goodwill.
The
following table sets forth a summary of the changes in goodwill for the years ended December 31, 2020 and 2021.
| |
For
the
years ended
December 31,
2021 and
2020 | |
| |
Total | |
As of January 1, 2020 and 2021 | |
$ | 1,035,795 | |
Goodwill acquired in a business
combination | |
| 1,374,835 | |
Impairment of goodwill | |
| (1,035,795 | ) |
As of December 31, 2021 | |
| 1,374,835 | |
Investments
Marketable
securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities
and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt securities not classified as held-to-maturity
or as trading are classified as available-for-sale, and are carried at fair market value, with the unrealized gains and losses, net of
tax, included in the determination of comprehensive income and reported in stockholders’ equity.
The
Company accounts for its investments in available-for-sale debt securities, in accordance with sub-topic 320-10 of the FASB ASC (“Sub-Topic
320-10”). Accrued interest on these securities is included in fair value and amortized cost.
Pursuant
to Paragraph 320-10-35, investments in debt securities that are classified as available for sale shall be measured subsequently at fair
value in the statement of financial position. Unrealized holding gains and losses for available-for-sale securities (including those
classified as current assets) shall be excluded from earnings and reported in other comprehensive income until realized.
The
Company follows FASB ASC 320-10-35 to assess whether an investment in debt securities is impaired in each reporting period. An investment
in debt securities is impaired if the fair value of the investment is less than its amortized cost. If the Company intends to sell the
debt security (that is, it has decided to sell the security), an other-than-temporary impairment shall be considered to have occurred.
If the Company more likely than not will be required to sell the security before recovery of its amortized cost basis or it otherwise
does not expect to recover the entire amortized cost basis of the security, an other-than-temporary impairment shall be considered to
have occurred. The Company considers the expected cash flows from the investment based on reasonable and supportable forecasts as well
as several other factors to estimate whether a credit loss exists. If the Company intends to sell the security or more likely than not
will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the other-than-temporary
impairment shall be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its
fair value at the balance sheet date.
The
following table sets forth a summary of the changes in marketable securities - available-for-sale debt securities that are measured at
fair value on a recurring basis:
| |
For
the years ended December 31, 2021 and
2020 | |
| |
Total | |
As of January 1, 2020 | |
| - | |
Purchase of marketable
securities | |
$ | 210,000 | |
Interest due at maturity | |
| 4,829 | |
Other than temporary impairment | |
| (50,000 | ) |
Conversion
of marketable securities | |
| (102,096 | ) |
As
of December 31, 2020 | |
| 62,733 | |
Purchase
of marketable securities | |
| - | |
Interest
due at maturity | |
| - | |
Other
than temporary impairment | |
| (62,733 | ) |
Conversion
of marketable securities | |
| - | |
December
31, 2021 | |
$ | - | |
We
invest in debt securities. Our investments in debt securities are subject to interest rate risk. To minimize the exposure due to an
adverse shift in interest rates, we invest in securities with maturities of two years or less and maintain a weighted average
maturity of one year or less. As of December 31, 2021, all of our investments had maturities between one and three years. The
marketable debt security investments are evaluated for impairment if events or circumstances arise that indicate that the carrying
amount of such assets may not be recoverable. During the years ended December 31, 2021 and 2020, the Company recognized a $62,733
and $50,000 respectively from the impairment of the debt security.
The
following table sets forth a summary of the changes in equity investments, at cost that are measured at fair value on a non-recurring
basis:
| |
For
the years ended December 31, 2021 and
2020 | |
| |
Total | |
As of January 1, 2020 | |
$ | - | |
Purchase of equity
investments | |
| 115,000 | |
Conversion
of marketable securities | |
| 102,096 | |
As
of December 31, 2020 | |
| 217,096 | |
Purchase
of equity investments | |
| 150,000 | |
Other
than temporary impairment | |
| (102,096 | ) |
Conversion
to equity method investments | |
| (215,000 | ) |
As
of December 31, 2021 | |
$ | 50,000 | |
The
Company has elected to measure its equity securities without a readily determinable fair value at cost minus impairment, if any, plus
or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same
issuer. An election to measure an equity security in accordance with this paragraph shall be made for each investment separately.
The
Company performed a qualitative assessment considering impairment indicators to evaluate whether these investments were impaired. Impairment
indicators that the Company considered included the following: a) a significant deterioration in the earnings performance, credit rating,
asset quality or business prospects of the investee; b) a significant adverse change in the regulatory, economic or technology environment
of the investee; c) a significant adverse change in the general market condition of either the geographical area or the industry in which
the investee operates; d) a bona fide offer to purchase or an offer by the investee to sell the investment; e) factors that raise significant
concerns about the investee’s ability to continue as a going concern. During the year ended December 31, 2021 the Company recognized
a $102,096 impairment of the equity security.
Equity
Method Investments
Investments
in unconsolidated entities over which we have significant influence are accounted for under the equity method of accounting. Under the
equity method of accounting, the Company does not consolidate the investment’s financial statements within its consolidated financial
statements. Equity method investments are initially recorded at cost, then our proportional share of the underlying net income or loss
is recorded as equity in net loss from equity method investments in our statement of operations, with a corresponding increase or decrease
to the carrying value of the investment. Distributions received from the investee reduce our carrying value of the investment and are
recorded in the consolidated statements of cash flows using the cumulative earnings approach. These investments are evaluated for impairment
if events or circumstances arise that indicate that the carrying amount of such assets may not be recoverable. There were indicators
of impairment related to our equity method investments for the year ended December 31, 2021. During the year ended December 31, 2021,
the Company recorded an impairment charge of $487,365 for investments.
Commitments
and Contingencies
The
Company follows subtopic 450-20 of the FASB ASC to report accounting for contingencies. Certain conditions may exist as of the date the
consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or
more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves
an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted
claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims
as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment
indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated,
then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be
disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
Foreign
Currency
Foreign
currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at our Consolidated Balance
Sheet dates. Results of operations and cash flows are translated using the average exchange rates throughout the periods. The effect
of exchange rate fluctuations on the translation of assets and liabilities is included as a component of stockholders’ equity in
accumulated other comprehensive income. Gains and losses from foreign currency transactions, which are included in operating expenses,
have not been significant in any period presented.
Derivative
Liability
The
Company evaluates its debt and equity issuances to determine if those contracts or embedded components of those contracts qualify as
derivatives to be separately accounted for in accordance with paragraph 815-10-05-4 and Section 815-40-25 of the FASB Accounting Standards
Codification. The result of this accounting treatment is that the fair value of the embedded derivative is marked-to-market each balance
sheet date and recorded as either an asset or a liability. In the event that the fair value is recorded as a liability, the change in
fair value is recorded in the consolidated statement of operations as other income or expense. Upon conversion, exercise or cancellation
of a derivative instrument, the instrument is marked to fair value at the date of conversion, exercise or cancellation and then the related
fair value is reclassified to equity.
In
circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other
embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments
are accounted for as a single, compound derivative instrument.
The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed
at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification
are reclassified to liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities will
be classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument
is expected within 12 months of the balance sheet date.
The
Company adopted Section 815-40-15 of the FASB Accounting Standards Codification (“Section 815-40-15”) to determine whether
an instrument (or an embedded feature) is indexed to the Company’s own stock. Section 815-40-15 provides that an entity should
use a two-step approach to evaluate whether an equity-linked financial instrument (or embedded feature) is indexed to its own stock,
including evaluating the instrument’s contingent exercise and settlement provisions. The Company changed its method of accounting
for the debt and warrants through the early adoption of ASU 2017-11 during the three months ended December 31, 2017, on a retrospective
basis.
The
Company utilizes a Monte Carlo simulation model for the make whole feature and a binomial option model for convertible notes that have
an option to convert at a variable number of shares to compute the fair value of the derivative and to mark to market the fair value
of the derivative at each balance sheet date. The inputs utilized in the application of the Monte Carlo model included a starting stock
price, an expected term of each debenture remaining from the valuation date to maturity, an estimated volatility, drift, and a risk-free
rate. The inputs utilized in the application of the Binomial model included a stock price on valuation date, an expected term of each
debenture remaining from the valuation date to maturity, an estimated volatility, and a risk-free rate. The Company records the change
in the fair value of the derivative as other income or expense in the consolidated statements of operations.
Shipping
and Handling Costs
The
Company classifies freight billed to customers as sales revenue and the related freight costs as cost or revenue.
Revenue
Recognition
Under
Topic 606, revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects
the consideration we expect to be entitled to in exchange for those goods or services.
We
determine revenue recognition through the following steps:
|
● |
identification
of the contract, or contracts, with a customer; |
|
● |
identification
of the performance obligations in the contract; |
|
● |
determination
of the transaction price. The transaction price for any given subscriber could decrease based on any payments made to that subscriber.
A subscriber may be eligible for payment through one or more of the monetization features offered to Vocal creators, including earnings
through reads (on a cost per mile basis) and cash prizes offered to Challenge winners; |
|
● |
allocation
of the transaction price to the performance obligations in the contract; and |
|
● |
recognition
of revenue when, or as, we satisfy a performance obligation. |
Revenue
disaggregated by revenue source for the years ended December 31, 2021 and 2020 consists of the following:
| |
Years
Ended | |
| |
December 31, | |
| |
2021 | | |
2020 | |
Agency
(Managed Services, Branded Content, & Talent Management Services) | |
$ | 2,256,546 | | |
$ | 1,100,199 | |
Platform
(Creator Subscriptions) | |
| 1,926,135 | | |
| 70,623 | |
Ecommerce
(Tangible products) | |
| 90,433 | | |
| - | |
Affiliate
Sales | |
| 26,453 | | |
| 33,748 | |
Other
Revenue | |
| 150 | | |
| 8,300 | |
| |
$ | 4,299,717 | | |
$ | 1,212,870 | |
The
Company utilizes the output method to measures the results achieved and value transferred to a customer over time. Timing of revenue
recognition for the years ended December 31, 2021 and 2020 consists of the following:
| |
Years
Ended | |
| |
December 31, | |
| |
2021 | | |
2020 | |
Products and services
transferred over time | |
$ | 4,182,681 | | |
$ | 1,100,199 | |
Products
and services transferred at a point in time | |
| 117,036 | | |
| 112,671 | |
| |
$ | 4,299,717 | | |
$ | 1,212,870 | |
Agency
Revenue
Managed
Services
The
Company provides Studio/Agency Service offerings to business-to-business (B2B) and business-to-consumer (B2C) product and service brands
which encompasses a full range of digital marketing and e-commerce solutions. The Company’s services include the setup and ongoing
management of clients’ websites, Amazon and Shopify storefronts and listings, social media pages, search engine marketing, and
other various tools and sales channels utilized by e-commerce sellers for sales and growth optimization. Contracts are broken into three
categories: Partners, Monthly Services, and Projects. Contract amounts for Partner and Monthly Services clients range from approximately
$500-$7,500 per month while Project amounts vary depending on the scope of work. Partner and Monthly clients are billed monthly for the
work completed within that month. Partner Clients may or may not have an additional billing component referred to as Sales Performance
Fee, which is a fee based upon a previously agreed upon percentage point of the client’s total sales for the month. Some Partners
may also have projects within their contracts that get billed and recognized as agreed upon project milestones are achieved. Revenue
is recognized over time as service obligations and milestones in the contract are met.
Branded
Content
Branded
content represents the revenue recognized from the Company’s obligation to create and publish branded articles and/or branded
challenges for clients on the Vocal platform and promote said stories, tracking engagement for the client. In the case of branded
articles, the performance obligation is satisfied when the Company successfully publishes the articles on its platform and meets any
required promotional milestones as per the contract. In the case of branded challenges, the performance obligation is satisfied when
the Company successfully closes the challenge and winners have been announced. The Company utilizes the completed contract method
when revenue is recognized over time as the services are performed and any required milestones are met. Certain contracts contain
separate milestones whereas the Company separates its performance obligations and utilizes the stand-alone selling price method and
residual method to determine the estimate of the allocation of the transaction price.
Below
are the significant components of a typical agreement pertaining to branded content revenue:
| ● | The Company collects fixed fees ranging from $10,000 to $110,000, with branded challenges ranging from $10,000 to $25,000 and branded articles ranging from $2,500 to $7,500 per article. |
| | |
| ● | Branded articles are created and published, and challenges are completed, within three months of the signed agreement, or as previously negotiated with the client. |
|
● |
Branded articles and challenges
are promoted per the contract and engagement reports are provided to the client. |
|
|
|
|
● |
Most contracts include
provisions for clients to acquire content rights at the end of the campaign for a flat fee. |
Talent
Management Services
Talent
Management represents the revenue recognized by WHE Agency, Inc. (“WHE”) from the Company’s obligation to manage and
oversee influencer-led campaigns from the contract negotiation stage through content creation and publication. WHE acts in an agent capacity
for influencers and collects a management fee of 20% of the value of an influencer’s contract with a brand. Revenue is recognized
net of the 80% of the contract that is collected by the influencer and is recognized when performance obligations of the contract are
met. Performance obligations are complete when milestones and deliverables of contracts are delivered to the client.
Below
are the significant components of a typical agreement pertaining to talent management revenue:
| ● | Total gross contracts range from $500-$50,000. |
| ● | The Company collects fixed fees in the amount of 20% of the gross contract amount, ranging from $100 to $20,000 in net revenue per contract. |
|
● |
The
campaign is created and made live by the influencer within one month of the signed agreement, or as previously negotiated with the
client. |
|
● |
Campaigns
are promoted per the contract and the customer is provided a link to the live deliverables on the influencer’s social media
channels. |
| ● | Most billing for contracts occur 100% at execution of the performance obligation. Net payment terms vary by client. |
Platform
Revenue
Creator
Subscriptions
Vocal+
is a premium subscription offering for Vocal creators. In addition to joining for free, Vocal creators now have the option to sign up
for a Vocal+ membership for either $9.99 monthly or $99 annually, though these amounts are subject to promotional discounts and free
trials. Vocal+ subscribers receive access to value-added features such as increased rate of cost per mille (thousand) (“CPM”)
monetization, a decreased minimum withdrawal threshold, a discount on platform processing fees, member badges for their profiles, access
to exclusive Vocal+ Challenges, and early access to new Vocal features. Subscription revenues stem from both monthly and annual subscriptions,
the latter of which is amortized over a twelve-month period. Any customer payments received are recognized over the subscription period,
with any payments received in advance being deferred until they are earned.
The
transaction price for any given subscriber could decrease based on any payments made to that subscriber. A subscriber may be eligible
for payment through one or more of the monetization features offered to Vocal creators, including earnings through reads (on a cost per
mille basis) and cash prizes offered to Challenge winners. Estimates are utilized for payments made for earnings through reads, by establishing
the lifetime a subscriber has had a Vocal account, determining the percentage of that lifetime that the subscriber has been a paying
customer, and applying that percentage to payments for earnings through reads in the relevant reporting period.
Affiliate
Sales Revenue
Affiliate
sales represents the commission the Company receives when a purchase is made through affiliate links placed within content hosted on
the Vocal platform. Affiliate revenue is earned on a “click through” basis, upon referring visitors, via said links, to an
affiliate’s site and having them complete a specific outcome, most commonly a product purchase. The Company uses multiple affiliate
platforms, such as Skimlinks, Amazon, and Tune, to form and maintain thousands of vendor relationships. Each vendor establishes their
own commission percentage, which typically range from 2-20%. The revenue is recognized upon receipt as reliable estimates could not be
made.
E-Commerce
Revenue
The
Company’s e-commerce businesses are housed under Creatd Ventures, and currently consists of two majority-owned e-commerce companies,
Camp (previously Plant Camp) and Dune Glow Remedy (“Dune”). The Company generates revenue through the sale of Camp
and Dune’s consumer products through its e-commerce distribution channels. The Company satisfies its performance obligation upon
shipment of product to its customers and recognizes shipping and handling costs as a fulfillment cost. Customers have 30 days from
receipt of an item to return unopened, unused items. The Company runs discounts from time to time to promote sales, improve market penetration,
and increase customer retention.
Deferred
Revenue
Deferred revenue consists of billings and payments
from clients in advance of revenue recognition. The Company has two types of deferred revenue, subscription revenue whereas the revenue
is recognized over the subscription period and contract liabilities where the performance obligation was not satisfied. The Company will
recognize the deferred revenue over the next year. As of December 31, 2021, and 2020, the Company had deferred revenue of $234,159 and
$88,637, respectively.
Accounts
Receivable and Allowances
Accounts
receivable are recorded and carried when the Company has performed the work in accordance with managed services, project, partner, consulting
and branded content agreements. For example, we bill a managed service client monthly when we have updated their Amazon store, modified
SEO or completed the other services listed in the agreement. For projects and branded content, we will bill the client and record the
receivable once milestones are reached that are set in the agreement. We make estimates for the allowance for doubtful accounts and allowance
for unbilled receivables based upon our assessment of various factors, including historical experience, the age of the accounts receivable
balances, credit quality of our customers, current economic conditions, and other factors that may affect our ability to collect from
customers. During the years ended December 31, 2021 and 2020, the Company recorded $110,805 and $53,692, respectively as a bad debt expense.
As of December 31, 2021 and 2020, the Company has an allowance for doubtful accounts of $186,147 and $80,509, respectively.
Inventory
Inventories
are stated at the lower of cost (first-in, first-out basis) or net realizable value. Inventories are periodically evaluated to identify
obsolete or otherwise impaired products and are written off when management determines usage is not probable. The Company estimates the
balance of excess and obsolete inventory by analyzing inventory by age using last used and original purchase date and existing sales
pipeline for which the inventory could be used. As of December 31, 2021 and 2020, the Company has no valuation allowance.
Stock-Based
Compensation
The
Company recognizes compensation expense for all equity–based payments granted in accordance with Accounting Standards Codification
(“ASC”) 718 “Compensation – Stock Compensation”. Under fair value recognition provisions, the Company recognizes
equity–based compensation over the requisite service period of the award. The company has a relatively low forfeiture rate of stock
based compensation and forfeitures are recognized as they occur.
Restricted
stock awards are granted at the discretion of the Company. These awards are restricted as to the transfer of ownership and generally
vest over the requisite service periods.
The
fair value of an option award is estimated on the date of grant using the Black–Scholes option valuation model. The Black–Scholes
option valuation model requires the development of assumptions that are inputs into the model. These assumptions are the value of the
underlying share, the expected stock volatility, the risk–free interest rate, the expected life of the option, the dividend yield
on the underlying stock and the expected forfeiture rate. Expected volatility is volatility is derived from the Company’s historical
data over the expected option life and other appropriate factors. Risk–free interest rates are calculated based on continuously
compounded risk–free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or
declared any cash dividends on its Common stock and does not intend to pay dividends on its Common stock in the foreseeable future. Forfeitures
are recognized as they occur.
Determining the appropriate fair value model and
calculating the fair value of equity–based payment awards requires the input of the subjective assumptions described above. The
assumptions used in calculating the fair value of equity–based payment awards represent management’s best estimates, which
involve inherent uncertainties and the application of management’s judgment. As a result, if factors change and the Company uses
different assumptions, our equity–based compensation could be materially different in the future. The Company issues awards of equity
instruments, such as stock options and restricted stock units, to employees and certain non-employee directors. Compensation expense related
to these awards is based on the fair value of the underlying stock on the award date and is amortized over the service period, defined
as the vesting period. The vesting period is generally one to three years. A Black-Scholes model is utilized to estimate the fair value
of stock options, while the market price of the Company’s common stock at the date of grant is used for restricted stock units.
Compensation expense is reduced for actual forfeitures as they occur.
Income
Taxes
Income
taxes are provided in accordance with ASC No. 740, “Accounting for Income Taxes”. A deferred tax asset or liability
is recorded for all temporary differences between financial and tax reporting and net operating loss carryforwards. Deferred tax expense
(benefit) results from the net change during the period of deferred tax assets and liabilities.
Deferred
tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all
of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws
and rates on the date of enactment.
Management
makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates
of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions.
In management’s opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction
varies from estimates, additional allowances or reversals of reserves may be necessary.
During
the year ended December 31, 2021 and 2020, we recognized a $275,213 and $507,242 respectively, benefit for research and development tax
credits in other income on the Statements of Comprehensive Income (Loss). The tax credits were claimed on our previous Australian tax
returns and were based upon a research and development costs paid to an Australian company.
Loss
Per Share
Basic
net loss per common share is computed by dividing net loss attributable to common stockholders by the weighted-average number of common
shares outstanding during the period. Diluted net loss per common share is determined using the weighted-average number of common shares
outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, which
is the case for the years ended December 31, 2021 and 2020 presented in these consolidated financial statements, the weighted-average
number of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
The
Company had the following common stock equivalents at December 31, 2021 and 2020:
| |
December
31, | |
| |
2021 | | |
2020 | |
Options | |
| 2,902,619 | | |
| 541,021 | |
Warrants | |
| 5,658,830 | | |
| 3,228,235 | |
Totals | |
| 8,561,449 | | |
| 3,769,256 | |
Reclassifications
Certain
prior year amounts in the consolidated financial statements and the notes thereto have been reclassified where necessary to conform to
the current year’s presentation. These reclassifications did not affect the prior period’s total assets, total liabilities,
stockholders’ deficit, net loss or net cash used in operating activities. During the year ended December 31, 2021, we adopted a
change in presentation on our consolidated statements of operations and comprehensive loss in order to present a gross profit line, the
presentation of which is consistent with our peers. Under the new presentation, we began allocating payroll and related expenses, professional
services and creator payouts. Prior periods have been revised to reflect this change in presentation.
Recently
Adopted Accounting Guidance
In
December 2019, the FASB issued authoritative guidance intended to simplify the accounting for income taxes (ASU 2019-12, “Income
Taxes (Topic 740): Simplifying the Accounting for Income Taxes”). This guidance eliminates certain exceptions to the general approach
to the income tax accounting model and adds new guidance to reduce the complexity in accounting for income taxes. This guidance is effective
for annual periods after December 15, 2020, including interim periods within those annual periods. The updated guidance, which became
effective for fiscal years beginning after December 15, 2020, did not have a material impact on the Company’s consolidated financial
statements.
Recent
Accounting Guidance Not Yet Adopted
In
June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial
Instruments (“ASU-2016-13”). ASU 2016-13 affects loans, debt securities, trade receivables, and any other financial assets
that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred
losses for financial assets. ASU 2016-13 is effective for the fiscal year beginning after December 15, 2022, including interim periods
within that fiscal year. The Company is currently evaluating the impact of the new guidance on its consolidated financial statements.
In
August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.
This ASU amends the guidance on convertible instruments and the derivatives scope exception for contracts in an entity’s own equity,
and also improves and amends the related EPS guidance for both Subtopics. The ASU will be effective for annual reporting periods after
December 15, 2021, and interim periods within those annual periods and early adoption is permitted. The Company is currently evaluating
the impact of the new guidance on its consolidated financial statements.
In
May 2021, the FASB issued authoritative guidance intended to clarify and reduce diversity in an issuer’s accounting for modifications
or exchanges of freestanding equity-classified written call options that remain equity classified after modification or exchange. (ASU
2021-04), “Derivatives and Hedging Contracts in Entity’s Own Equity (Topic 815). This guidance amendments provide measurement,
recognition, and disclosure guidance for an issuer’s accounting for modifications or exchanges of freestanding equity-classified
written call options that remain equity classified after modification or exchange. This guidance is effective for annual periods after
December 15, 2021, including interim periods within those annual periods. The Company is currently evaluating the impact of the new guidance
on its consolidated financial statements.
In
July 2021, the FASB issued ASU No. 2021-05, Lessors—Certain Leases with Variable Lease Payments (Topic 842), Which requires a lessor
to classify a lease with variable lease payments that do not depend on an index or rate (hereafter referred to as “variable payments”)
as an operating lease on the commencement date of the lease if specified criteria are met. ASU 2021-05 is effective for the fiscal year
beginning after December 15, 2022, including interim periods within that fiscal year. The Company expects that there would be no material
impact on the Company’s consolidated financial statements upon the adoption of this ASU.
In
October 2021, the FASB issued ASU No. 2021-08, Business Combinations — Accounting for Contract Assets and Contract Liabilities
from Contracts with Customers (Topic 805), Which aims to improve the accounting for acquired revenue contracts with customers in a business
combination by addressing diversity in recognition and payment terms that effect subsequent revenue recognition. ASU 2021-08 is effective
for the fiscal year beginning after December 15, 2022, including interim periods within that fiscal year. The Company expects that there
would be no material impact on the Company’s consolidated financial statements upon the adoption of this ASU.
Management
does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material effect
on the accompanying consolidated financial statements.
Note
3 – Going Concern
The
Company’s consolidated financial statements have been prepared assuming that it will continue as a going concern, which contemplates
continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As reflected in the consolidated financial statements,
as of December 31, 2021, the Company had an accumulated deficit of $109.6 million, a net loss of $37.3 million and net cash used in operating
activities of $21.1 million for the reporting period then ended. These factors raise substantial doubt about the Company’s ability
to continue as a going concern for a period of one year from the issuance of these financial statements.
On
January 30, 2020, the World Health Organization declared the COVID-19 novel coronavirus outbreak a “Public Health Emergency of
International Concern” and on March 10, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the
spread of the coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain types of
public places and businesses. The COVID-19 coronavirus and actions taken to mitigate it have had and are expected to continue to have
an adverse impact on the economies and financial markets of many countries, including the geographical area in which the Company operates.
While it is unknown how long these conditions will last and what the complete financial impact will be to the Company, capital raising
efforts and our operations may be negatively affected.
The
Company is attempting to further implement its business plan and generate sufficient revenues; however, its cash position may not be
sufficient to support its daily operations. While the Company believes in the viability of its strategy to further implement its business
plan and generate sufficient revenues and in its ability to raise additional funds by way of a public or private offering of its debt
or equity securities, there can be no assurance that it will be able to do so on reasonable terms, or at all. The ability of the Company
to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenues
and its ability to raise additional funds by way of a public or private offering.
The
consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts
or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Note
4 – Inventory
Inventory
was comprised of the following at December 31, 2021:
| |
December 31, 2021 | |
Packaging | |
$ | 2,907 | |
Finished
goods | |
| 103,496 | |
| |
$ | 106,403 | |
Note
5 – Property and Equipment
Property
and equipment stated at cost, less accumulated depreciation and amortization, consisted of the following:
| |
December 31,
2021 | | |
December 31,
2020 | |
Computer Equipment | |
$ | 353,880 | | |
$ | 284,928 | |
Furniture and Fixtures | |
| 102,416 | | |
| 86,888 | |
Leasehold
Improvements | |
| 11,457 | | |
| - | |
| |
| 467,753 | | |
| 371,816 | |
Less:
Accumulated Depreciation | |
| (364,814 | ) | |
| (315,558 | ) |
| |
$ | 102,939 | | |
$ | 56,258 | |
Depreciation
expense was $49,254 and $31,094 for the year ended December 31, 2021 and 2020, respectively.
Note
6 – Equity investments, at cost
The
Company has elected to measure its equity securities without a readily determinable fair value at cost minus impairment, if any, plus
or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same
issuer. An election to measure an equity security in accordance with this paragraph shall be made for each investment separately.
The
Company performed a qualitative assessment considering impairment indicators to evaluate whether these investments were impaired. Impairment
indicators that the Company considered included the following: a) a significant deterioration in the earnings performance, credit rating,
asset quality or business prospects of the investee; b) a significant adverse change in the regulatory, economic or technology environment
of the investee; c) a significant adverse change in the general market condition of either the geographical area or the industry in which
the investee operates; d) a bona fide offer to purchase or an offer by the investee to sell the investment; e) factors that raise significant
concerns about the investee’s ability to continue as a going concern.
On
October 2, 2020, the Company converted $102,096 of its marketable debt security into 119,355 shares of preferred stock or a 1.3% equity
investment in a private company. During the year ended December 31, 2021, the Company recorded a full impairment on this investment.
On
October 23, 2020, the Company entered into an equity interest purchase agreement whereas the Company purchased 3.8% ownership of a private
company for $115,000. During the year ended December 31, 2021, the Company acquired additional equity interests that resulted in the
Company achieving significant influence over this investee, therefore the investments were reclassified as an equity method investment
(see Note 7).
On
February 17, 2021, the Company entered into a membership interest purchase agreement whereas the Company purchased another 3.3% ownership
of a private company for $100,000. During the year ended December 31, 2021, the Company acquired additional equity interests that resulted
in the Company achieving significant influence over this investee, therefore the investments were reclassified as an equity method investment
(see Note 7).
On
May 21, 2021, the Company entered into a common stock purchase agreement whereas the Company purchased 10.0% ownership of a private company
for $50,000.
Note
7 – Equity Method Investments
During the year ended December 31, 2021, we invested
$410,000 in cash into Dune, Inc., and received equity interest for services valued at $123,710 that were recorded to other income on the
Statement of Operations. Our investment in Dune, Inc., was accounted for under the equity method until the 29% purchased on October 3,
2021 that increased our ownership to 50.41%. During the year ended December 31, 2021, we recorded $16,413 of losses from this investment
as equity in net loss from equity method investment and an impairment in investment of $424,632 related to the remeasurement of previously
held interest as of October 3, 2021. These amounts are recorded within our consolidated statements of operations. As of December 31, 2021,
our Equity method investment total $0.
Note
8 – Notes Payable
Notes
payable as of December 31, 2021 and 2020 is as follows:
|
|
Outstanding Principal as of |
|
|
|
|
|
|
|
|
December 31,
2021 |
|
|
December 31,
2020 |
|
|
Interest
Rate |
|
|
Maturity
Date |
Seller’s Choice Note |
|
$ |
660,000 |
|
|
$ |
660,000 |
|
|
|
30 |
% |
|
September 2020 |
The May 2020 PPP Loan Agreement |
|
|
- |
|
|
|
412,500 |
|
|
|
1 |
% |
|
April 2022 |
The April 2020 PPP Loan Agreement |
|
|
198,577 |
|
|
|
282,432 |
|
|
|
1 |
% |
|
May 2022 |
The October 2020 Loan Agreement |
|
|
- |
|
|
|
55,928 |
|
|
|
14 |
% |
|
July 2021 |
The November 2020 Loan Agreement |
|
|
- |
|
|
|
23,716 |
|
|
|
14 |
% |
|
May 2021 |
The February 2021 Loan Agreement |
|
|
- |
|
|
|
- |
|
|
|
14 |
% |
|
July 2021 |
The July 2021 Loan Agreement |
|
|
- |
|
|
|
- |
|
|
|
10 |
% |
|
October 2022 |
The First December 2021 Loan Agreement |
|
|
185,655 |
|
|
|
- |
|
|
|
10 |
% |
|
June 2023 |
The Second December 2021 Loan Agreement |
|
|
313,979 |
|
|
|
- |
|
|
|
14 |
% |
|
June 2022 |
|
|
|
1,358,211 |
|
|
|
1,434,576 |
|
|
|
|
|
|
|
Less: Debt Discount |
|
|
(15,547 |
) |
|
|
- |
|
|
|
|
|
|
|
Less: Debt Issuance Costs |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
1,342,664 |
|
|
|
1,434,576 |
|
|
|
|
|
|
|
Less: Current Debt |
|
|
(1,278,672 |
) |
|
|
(1,221,539 |
) |
|
|
|
|
|
|
Total Long-Term Debt |
|
$ |
63,992 |
|
|
$ |
213,037 |
|
|
|
|
|
|
|
Seller’s
Choice Note
On
September 11, 2019, the Company entered into Seller’s Choice Purchase Agreement with Home Revolution LLC. As a part of the consideration
provided pursuant to the Seller’s Choice Acquisition, the Company issued the Seller’s Choice Note to the Seller in the principal
amount of $660,000. The Seller’s Choice Note bears interest at a rate of 9.5% per annum and is payable on March 11, 2020 (the “Seller’s
Choice Maturity Date”) at which time all outstanding principal, accrued and unpaid interest and other amounts become due. Upon
maturity the Company utilized an automatic extension up to 6 months. This resulted in a 5% increase in the interest rate every month
the Seller’s Choice Note is outstanding. As of December 31, 2021, the Company is in default on the Seller’s Choice note.
During
the year ended December 31, 2021, the Company accrued interest of $198,000.
On
March 3, 2022, the Company settled the Seller’s Choice Note for a cash payment of $799,000.
The
First March 2020 Loan Agreement
On
March 23, 2020, the Company entered into a loan agreement (the “First March 2020 Loan Agreement”) with an individual (the
“First March 2020 Lender”) whereby the First March 2020 Lender issued the Company a promissory note of $11,000 (the “First
March 2020 Note”). Pursuant to the First March 2020 Loan Agreement, the First March 2020 Note has an effective interest rate of
25%. The maturity date of the First March 2020 Note was September 23, 2020 (the “First March 2020 Maturity Date”), at which
time all outstanding principal, accrued and unpaid interest and other amounts due under the First March 2020 Note were due.
During
the year ended December 31, 2020, the Company repaid $11,000 in principal and $2,695 in interest.
The
Second March 2020 Loan Agreement
On
March 26, 2020, the Company entered into a loan agreement (the “Second March 2020 Loan Agreement”) with an individual (the
“Second March 2020 Lender”), whereby the Second March 2020 Lender issued the Company a promissory note of $17,000 (the “Second
March 2020 Note”). Pursuant to the Second March 2020 Loan Agreement, the Second March 2020 Note has an effective interest rate
of 19%. The maturity date of the Second March 2020 Note was September 17, 2020 (the “Second March 2020 Maturity Date”), at
which time all outstanding principal, accrued and unpaid interest and other amounts due under the Second March 2020 Note were due.
During
the year ended December 31, 2020, the Company repaid $17,000 in principal and $1,398 in interest.
The
April 2020 PPP Loan Agreement
On
April 30, 2020, the Company was granted a loan with a principal amount of $282,432 (the “Loan”), pursuant to the Paycheck
Protection Program (the “PPP”) under Division A, Title I of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES
Act”), which was enacted on March 27, 2020. The Loan, which was in the form of a Note dated April 30, 2020, matures on April 30,
2022, and bears interest at a fixed rate of 1.00% per annum, payable monthly commencing on October 30, 2020. The Note may be prepaid
by the Company at any time prior to maturity without payment of any premium. Funds from the Loan may only be used to retain workers and
maintain payroll or make mortgage payments, lease payments and utility payments.
During
the year ended December 31, 2021, the Company accrued interest of $1,637.
During
the year ended December 31, 2021, the Company repaid $83,855 in principal.
The
Company is in the process of returning the funds received from the Loan.
When
the applications for PPP first opened up, there was limited available funding and much confusion surrounding the application process.
The Company initially submitted its application for the May 2020 PPP Loan in early April but received no response in the aftermath of
submitting the application. After consulting multiple advisors, the Company made the decision to apply elsewhere, due to the rampant
media coverage of institutions running out of funding and the Company’s need for the capital and belief that if 2 separate loans
were approved, the remaining application could simply be withdrawn.
Therefore,
in late April, the company proceeded with applying for the April 2020 PPP Loan. After some conflicting communications regarding acceptance,
the Company attempted to contact the lender to clarify but got no response. After continued attempts to follow up with both lenders,
the Company received approval for the May 2020 PPP Loan and funding for the April 2020 PPP Loan on the same day, followed the next day
by the funding of the May 2020 PPP Loan. The Company immediately separated the funds for the April 2020 PPP Loan into a separate reserved
bank account with the intention of returning the funds. However, after several attempts to contact the lender with no response, the Company
was faced with difficulty raising funds in the early-Covid economy and made the decision to utilize the funds for operations and pursue
an installment repayment plan when they were able to reach the lender. As of the date of this filing, the Company has begun making repayments
on the loan, absent a formal installment agreement due to difficulties reaching the lender.
As
each company is only permitted one loan under the CARES Act, there is a possibility the loan may be called by the SBA and the Company
would have to repay the loan in full at such time.
The
May 2020 PPP Loan Agreement
On
May 4, 2020, Jerrick Ventures, LLC (“Jerrick Ventures”), the Company’s wholly-owned subsidiary, was granted a loan
from PNC Bank, N.A. with a principal amount of $412,500, pursuant to the Paycheck Protection Program (the “PPP”). The Loan,
which was in the form of a Note dated May 4, 2020, matures on May 4, 2022, and bears interest at a fixed rate of 1.00% per annum, payable
monthly commencing on November 4, 2020. The Note may be prepaid by Jerrick Ventures at any time prior to maturity without payment of
any premium. Funds from the Loan may only be used to retain workers and maintain payroll or make mortgage payments, lease payments and
utility payments. Jerrick Ventures intends to use the entire Loan amount for qualifying expenses. Under the terms of the PPP, certain
amounts of the Loan may be forgiven if they are used for qualifying expenses as described in the CARES Act.
During
the year ended December 31, 2021, the Company accrued interest of $396.
During
the year ended December 31, 2021, the Company repaid $136,597 in principal and was forgiven $275,903 of principal and $3,119 of accrued
interest.
The
June 2020 Loan Agreement
On
June 30, 2020, the Company entered into a loan agreement (the “June 2020 Loan Agreement”) with a banking institution (the
“June 2020 Lender”), whereby the June 2020 Lender issued the Company a promissory note of A$510,649 Australian dollar (“AUD”)
or $351,692 United States Dollar (the “June 2020 Note”). Pursuant to the June 2020 Loan Agreement, the June 2020 Note has
an effective interest rate of 15%. The maturity date of the June 2020 Note was July 31, 2020 (the “June 2020 Maturity Date”)
at which time all outstanding principal, accrued and unpaid interest and other amounts due under the June 2020 Note were due in AUD currency. This
loan was secured by the Australian research & development credit.
During
the year ended December 31, 2020 the Company repaid A$510,649 in principal and A$14,814 in interest.
The
October 2020 Loan Agreement
On
October 6, 2020, the Company entered into a secured loan agreement (the “October 2020 Loan Agreement”) with a lender (the
“October 2020 Lender”), whereby the October 2020 Lender issued the Company a secured promissory note of $74,300 AUD or $54,412
United States Dollars (the “October 2020 Note”). Pursuant to the October 2020 Loan Agreement, the October 2020 Note has an
effective interest rate of 14%. The maturity date of the October 2020 Note is September 30, 2021 (the “October 2020 Maturity Date”)
at which time all outstanding principal, accrued and unpaid interest and other amounts due under the October 2020 Loan Agreement are
due. The loan is secured by the Australian research & development credit.
During
the year ended December 31, 2021, the Company accrued $4,850 AUD in interest.
During
the year ended December 31, 2021, the Company’s repaid $111,683 in principal and $6,408 in interest from our R&D tax credit
receivable.
The
November 2020 Loan Agreement
On November
24, 2020, the Company entered into a loan agreement (the “November 2020 Loan Agreement”) with a lender (the “November
2020 Lender”) whereby the November 2020 Lender issued the Company a promissory note of $34,000 (the “November 2020 Note”).
Pursuant to the November 2020 Loan Agreement, the November 2020 Note has an effective interest rate of 14%. The maturity date of the
November 2020 Note is May 25, 2021 (the “November 2020 Maturity Date”), at which time all outstanding principal, accrued
and unpaid interest and other amounts due under the November 2020 Note are due.
During
the year ended December 31, 2020, the Company repaid $10,284 in principal.
During
the year ended December 31, 2021, the Company repaid $23,716 in principal and $4,736 of accrued interest.
The
February 2021 Loan Agreement
On
February 24, 2021, the Company entered into a secured loan agreement (the “February 2021 Loan Agreement”) with a lender (the
“February 2021 Lender”), whereby the February 2021 Lender issued the Company a secured promissory note of $111,683 AUD or
$81,789 United States Dollars (the “February 2021 Note”). Pursuant to the February 2021 Loan Agreement, the February 2021
Note has an effective interest rate of 14%. The maturity date of the February 2021 Note is July 31, 2021 (the “February 2021 Maturity
Date”) at which time all outstanding principal, accrued and unpaid interest and other amounts due under the February 2021 Loan
Agreement are due. The loan is secured by the Australian research & development credit.
During
the year ended December 31, 2021, the Company accrued $9,339 AUD in interest.
The
April 2021 Loan Agreement
On April
9, 2021, the Company entered into a loan agreement (the “April 2021 Loan Agreement”) with a lender (the “April 2021
Lender”) whereby the April 2021 Lender issued the Company a promissory note of $128,110 (the “April 2021 Note”). Pursuant
to the April 2021 Loan Agreement, the April 2021 Note has an effective interest rate of 11%. The maturity date of the April 2021 Note
is October 8, 2022 (the “April 2021 Maturity Date”), at which time all outstanding principal, accrued and unpaid interest
and other amounts due under the April 2021 Note are due.
During
the year ended December 31, 2021, the Company repaid $92,140 in principal and converted $35,970 into the July 2021 Loan Agreement. As
part of the conversion the Company recorded $8,341 as extinguishment expense.
The
July 2021 Loan Agreement
On July
2, 2021, the Company entered into a loan agreement (the “July 2021 Loan Agreement”) with a lender (the “July 2021 Lender”)
whereby the July 2021 Lender issued the Company a promissory note of $137,625 (the “July 2021 Note”). Pursuant to the July
2021 Loan Agreement, the July 2021 Note has an effective interest rate of 10%. The maturity date of the July 2021 Note is December 31,
2022 (the “July 2021 Maturity Date”), at which time all outstanding principal, accrued and unpaid interest and other amounts
due under the July 2021 Note are due.
During
the year ended December 31, 2021, the Company repaid $113,606 in principal and converted $24,019 into the Second December 2021 Loan.
As part of the conversion the Company recorded $7,109 as extinguishment expense.
The
First December 2021 Loan Agreement
On December
3, 2021, the Company entered into a loan agreement (the “First December 2021 Loan Agreement”) with a lender (the “First
December 2021 Lender”) whereby the First December 2021 Lender issued the Company a promissory note of $191,975 (the “First
December 2021 Note”). Pursuant to the First December 2021 Loan Agreement, the First December 2021 Note has an effective interest
rate of 9%. The maturity date of the First December 2021 Note is June 3, 2023 (the “First December 2021 Maturity Date”),
at which time all outstanding principal, accrued and unpaid interest and other amounts due under the First December 2021 Note are due.
During
the year ended December 31, 2021, the Company repaid $6,320 in principal.
The
Second December 2021 Loan Agreement
On
December 14, 2021, the Company entered into a secured loan agreement (the “Second December 2021 Loan Agreement”) with a lender
(the “Second December 2021 Lender”), whereby the Second December 2021 Lender issued the Company a secured promissory note
of $438,096 AUD or $329,127 United States Dollars (the “Second December 2021 Note”). Pursuant to the Second December 2021
Loan Agreement, the Second December 2021 Note has an effective interest rate of 14%. The maturity date of the Second December 2021 Note
is June 30, 2022 (the “Second December 2021 Maturity Date”) at which time all outstanding principal, accrued and unpaid interest
and other amounts due under the Second December 2021 Loan Agreement are due. The loan is secured by the Australian research & development
credit.
During
the year ended December 31, 2021, the Company accrued $2,857 AUD in interest.
Note 9 – Convertible Notes Payable
Convertible
notes payable as of December 31, 2021, and 2020, is as follows:
|
|
Outstanding Principal as of |
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
granted |
|
|
|
December 31,
2021 |
|
|
December 31,
2020 |
|
|
Interest
Rate |
|
|
Conversion
Price |
|
|
|
|
Maturity
Date |
|
Quantity |
|
|
Exercise
Price |
|
The
September 2020 convertible Loan Agreement |
|
$ |
- |
|
|
$ |
341,880 |
|
|
|
12 |
% |
|
|
- |
|
(*) |
|
|
September-21 |
|
|
85,555 |
|
|
|
5 |
|
The First
December 2020 convertible Loan Agreement |
|
|
- |
|
|
|
600,000 |
|
|
|
12 |
% |
|
|
- |
|
(*) |
|
|
December-21 |
|
|
- |
|
|
|
- |
|
The October
2020 convertible Loan Agreement |
|
|
- |
|
|
|
169,400 |
|
|
|
6 |
% |
|
|
- |
|
(*) |
|
|
October-21 |
|
|
- |
|
|
|
- |
|
The Second
December 2020 convertible Loan Agreement |
|
|
- |
|
|
|
169,400 |
|
|
|
6 |
% |
|
|
- |
|
(*) |
|
|
December-21 |
|
|
- |
|
|
|
- |
|
The May
2021 Loan |
|
|
- |
|
|
|
- |
|
|
|
- |
% |
|
|
5.00 |
|
(*) |
|
|
November-22 |
|
|
1,090,908 |
|
|
|
4.50 |
|
The
July 2021 Loan |
|
|
168,850 |
|
|
|
- |
|
|
|
6 |
% |
|
|
- |
|
(*) |
|
|
July - 22 |
|
|
|
|
|
|
|
|
|
|
|
168,850 |
|
|
|
1,280,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
Debt Discount |
|
|
(8,120 |
) |
|
|
(309,637 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
Debt Issuance Costs |
|
|
(1,537 |
) |
|
|
(73,527 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
897,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less:
Current Debt |
|
|
(159,193 |
) |
|
|
(897,516 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Long-Term Debt |
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) | As subject to adjustment as further outlined in the notes |
The February 2018 Convertible Note Offering
During the three months ended March 31, 2018, the
Company conducted multiple closings of a private placement offering to accredited investors (the “February 2018 Convertible Note
Offering”) of units of the Company’s securities by entering into subscription agreements with “accredited investors”
(the “February 2018 Investors”) for aggregate gross proceeds of $725,000. In addition, $250,000 of the Company’s short-term
debt along with accrued but unpaid interest of $40,675 was exchanged for convertible debt in the February 2018 Offering. These conversions
resulted in the issuance of 24,223 warrants with a fair value of $181,139. These were recorded as a loss on extinguishment of debt.
The February 2018 Convertible Note Offering consisted
of a maximum of $750,000 of units of the Company’s securities (each, a “February 2018 Unit” and collectively, the “February
2018 Units”), with each February 2018 Unit consisting of (a) a 15% Convertible Secured Promissory Note (each a “February 2018
Convertible Note” and together the “February 2018 Convertible Notes”), convertible into shares of the Company’s
common stock, par value $.001 per share (“February 2018 Conversion Shares”) at a conversion price of $12.00 per share (the
“February 2018 Note Conversion Price”), and (b) a five-year warrant (each a “February 2018 Offering Warrant and together
the “February 2018 Offering Warrants”) to purchase common stock equal to one hundred percent (100%) of the shares into which
the February 2018 Convertible Notes can be converted into (“February 2018 Warrant Shares”) at an exercise price of $12.00
per share (“February 2018 Warrant Exercise Price”). The February 2018 Offering Notes mature on the second (2nd) anniversary
of their issuance dates. The February 2018 Offering Notes are secured by a second priority security interest in the Company’s assets
up to $1,000,000.
The February 2018 Note Conversion Price and the February
2018 Offering Warrant Exercise Price are subject to adjustment for issuances of the Company’s common stock or any equity linked
instruments or securities convertible into the Company’s common stock at a purchase price of less than the prevailing Conversion
Price or Exercise Price. Such adjustment shall result in the Conversion Price and Exercise Price being reduced to such lower purchase
price, subject to carve-outs as described therein.
The conversion feature of the February 2018 Convertible
Note Offering provides for an effective conversion price that is below market value on the date of issuance. Such feature is normally
characterized as a beneficial conversion feature (“BCF”). When the Company records a BCF the relative fair value of the BCF
is recorded as a debt discount against the face amount of the respective debt instrument. The Company recorded a BCF and related debt
discount of $37,350, the discount is being accreted over the life of the first Debenture to accretion of debt discount and issuance cost.
The Company recorded a $316,875 debt discount relating
to 60,416 February 2018 Offering Warrants issued to investors based on the relative fair value of each equity instrument on the dates
of issuance. The debt discount is being accreted over the life of these notes to accretion of debt discount and issuance cost.
In connection with the February 2018 Convertible Note
Offering, the Company retained a placement agent (the “Placement Agent”), to carry out the Offering on a “best-efforts”
basis. For services in its capacity as Placement Agent, the Company has paid the Placement Agent a cash fee of $94,250 and issued to the
Placement Agent shares of the Company’s common stock equal to ten percent (10%) of the Conversion Shares underlying the February
2018 Convertible Notes or 6,041 shares that had a fair value of $74,881, which was recorded as issuance cost and is being accreted over
the life of these notes to accretion of debt discount and issuance cost.
During the year ended December 31, 2018, the Company
converted $940,675 of principal and $86,544 of unpaid interest into the August 2018 Equity Raise.
During the year ended December 31, 2019 the Company
repaid $19,758 in interest.
During the year ended December 31, 2020 the Company
repaid $75,000 in principal and $781 in interest, and the February 2018 Convertible Notes are no longer outstanding.
The March 2018 Convertible Note Offering
During the three months ended March 31, 2018, the
Company conducted multiple closings of a private placement offering to accredited investors (the “March 2018 Convertible Note Offering”)
of units of the Company’s securities by entering into subscription agreements with “accredited investors” (the “March
2018 Investors”) for aggregate gross proceeds of $770,000. In addition, $50,000 of the Company’s short-term debt, $767 accrued
but unpaid interest and $140,600 of the Company’s vendor liabilities was exchanged for convertible debt within the March 2018 Convertible
Note Offering. These conversions resulted in the issuance of 15,947 warrants with a fair value of $84,087. These were recorded as a loss
on extinguishment of debt.
The March 2018 Convertible Note Offering consisted
of a maximum of $900,000, with an over-allotment option of an additional $300,000 of units of the Company’s securities (each, a
“March 2018 Unit” and collectively, the “March 2018 Units”), with each March 2018 Unit consisting of (a) a 14%
Convertible Secured Promissory Note (each a “March 2018 Note” and together the “March 2018 Notes”), convertible
into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at a conversion price of
$12.00 per share (the “Conversion Price”), and (b) a four-year warrant (each a “Warrant and together the “Warrants”)
to purchase common stock equal to one hundred percent (100%) of the shares into which the Notes can be converted into (“Warrant
Shares”) at an exercise price of $12.00 per share (“Exercise Price”). The March 2018 Notes mature on the second (2nd)
anniversary of their issuance dates.
The Conversion Price of the March 2018 Note and the
Exercise Price of the Warrants are subject to adjustment for issuances of the Company’s common stock or any equity linked instruments
or securities convertible into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise
Price. Such adjustment shall result in the Conversion Price and Exercise Price being reduced to such lower purchase price, subject to
carve-outs as described therein.
The Company recorded a $254,788 debt discount relating
to 80,114 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount
is being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2018, the Company
converted $886,367 of principal and $51,293 of unpaid interest pursuant to the August 2018 Equity Raise.
During the year ended December 31, 2020, the Company
converted $50,000 of principal and $17,949 of unpaid interest into the September 2020 Equity Raise.
During the year ended December 31, 2020, the Company
repaid $25,000 in principal and $9,364 in interest.
The February 2019 Convertible Note Offering
During the year ended December 31, 2019, the Company
conducted an offering to accredited investors (the “February 2019 Convertible Note Offering”) of units of the Company’s
securities by entering into subscription agreements with “accredited investors” (the “February 2019 Investors”)
for aggregate gross proceeds of $1,993,025.
The February 2019 Convertible Note Offering consisted
of (a) a 10% Convertible Promissory Note (each a “February 2019 Note” and together, the “February 2019 Notes”),
convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser
of (i) a fixed conversion price equal to $15.00 per share or (ii) the price provided to investors in connection with (a) any private placement
offerings or one or more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies
in the amount greater than $1,500,000 in exchange for securities of the Company between February 21, 2019 and the date on which the Company’s
consummates a listing onto a national securities exchange, or (b) any private placement offerings or one or more registered public offerings
by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified Offering”),
and (b) a four-year stock purchase warrant (each a “Warrant and together the “Warrants”) to purchase a quantity of shares
of the Company’s common stock up to thirty-three percent (33%) of the number of shares of common stock into which the underlying
Notes may be converted, at an exercise price of $18.00 per share (“Exercise Price”). During the year ended December 31, 2019
a total of 44,396 Warrants were issued in conjunction with The February 2019 Convertible Note Offering.
The February 2019 Notes mature on the first (1st)
anniversary of their issuance dates. In the event that the Offering’s Purchasers do not choose to convert the Notes into the
Common Stock on or prior to the Maturity Dates, the principal and interest evidenced by the Note shall be mandatorily converted upon the
earlier of (i) the listing of the Common Stock onto a national securities exchange, or (ii) upon a Qualified Offering.
The Conversion Price of the February 2019 Note and
the Exercise Price of the Warrants are subject to adjustment for issuances of the Company’s common stock or any equity linked instruments
or securities convertible into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise
Price. Such adjustment shall result in the Conversion Price and Exercise Price being reduced to such lower purchase price, subject to
carve-outs as described therein.
The Company recorded a $222,632 debt discount relating
to 44,396 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount
is being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $1,963,567 of principal and $416,786 of unpaid interest into the September 2020 Equity Raise.
During the year ended December 31, 2020, the Company
repaid $348,136 in principal and $0 in interest.
The November 2019 Convertible Note Offering
During the year ended December 31, 2019, the Company
conducted an offering to accredited investors (the “November 2019 Convertible Note Offering”) of units of the Company’s
securities by entering into subscription agreements with “accredited investors” (the “November 2019 Investors”)
for aggregate gross proceeds of $479,500. In addition, the Company converted $318,678 in Accounts Payable into this offering.
The November 2019 Convertible Note Offering consisted
of (a) a 10% Convertible Promissory Note (each a “November 2019 Note” and together, the “November 2019 Notes”),
convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at a fixed conversion
price equal to $13.50 per share.
The November 2019 Notes mature six months after the
anniversary of their issuance dates. At any time on or after the maturity date, at the election of the Offering’s Purchaser,
this Note may convert into Common Stock equal to the quotient obtained by dividing the outstanding principal and unpaid accrued interest
of this Note on the date of such conversion by $13.50.
The Company recorded a $84,377 debt discount relating
to an original issue discount equal to $79,933 and a beneficial conversion feature of $4,444. The debt discount is being accreted over
the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $559,433 of principal and $77,785 of unpaid interest into the September 2020 Equity Raise.
The January 2020 Convertible Note Offering
During the three months ended March 31, 2020, the
Company conducted an offering to accredited investors (the “January 2020 Convertible Note Offering”) of units of the Company’s
securities by entering into subscription agreements with “accredited investors” (the “January 2020 Investors”)
for aggregate gross proceeds of $87,473.
The January 2020 Convertible Note Offering consisted
of (a) a 12% Convertible Promissory Note (each a “January 2020 Note” and together, the “January 2020 Notes”),
convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser
of (i) a fixed conversion price equal to $13.50 per share or (ii) the price provided to investors in connection with (a) any private placement
offerings or one or more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies
in the amount greater than $1,500,000 in exchange for securities of the Company, or (b) any private placement offerings or one or more
registered public offerings by the Company under the Securities Act in connection with its listing onto a national securities exchange
(a “Qualified Offering”).
The January 2020 Notes mature on the first (6th)
month anniversary of their issuance dates. If an event of default occurs and is not cured within 30 days of the Company receiving
notice, the notes will be convertible at 80% multiplied by the lowest VWAP of the common stock during the five (5) consecutive trading
day period immediately preceding the date of the respective conversion, and a default interest rate of 24% will become effective.
The Conversion Price of the January 2020 Note are
subject to adjustment for issuances of the Company’s common stock or any equity linked instruments or securities convertible into
the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise Price. Such adjustment shall
result in the Conversion Price being reduced to such lower purchase price, subject to carve-outs as described therein.
The Company recorded a $12,473 debt discount relating
to original issue discount associated with these notes. The debt discount is being accreted over the life of the note to accretion of
debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $87,473 of principal and $8,275 of unpaid interest into the September 2020 Equity Raise.
The First February 2020 Convertible Loan Agreement
On February 4, 2020, the Company entered into a loan
agreement (the “First February 2020 Loan Agreement”) with an individual (the “First February 2020 Lender”), whereby
the First February 2020 Lender issued the Company a promissory note of $85,000 (the “First February 2020 Note”). Pursuant
to the First February 2020 Loan Agreement, the First February 2020 Note has interest of ten percent (10%).
The First February 2020 Note are convertible into
shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $12.00 per share or (ii) the price provided to investors in connection with (a) any private placement offerings or one
or more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies in the amount
greater than $1,500,000 in exchange for securities of the Company, or (b) any private placement offerings or one or more registered public
offerings by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified
Offering”).
The First February 2020 Notes mature on the first
(6th) month anniversary of their issuance dates. In the event that the Offering’s Purchasers do not choose to convert
the Notes into the Common Stock on or prior to the Maturity Dates and the Notes have not been repaid or an event of default occurs as
defined in the Notes, the notes will be convertible at the lesser of the fixed conversion price or 65% multiplied by the lowest trade
of the common stock during the twenty (20) consecutive trading day period immediately preceding the date of the respective conversion
and a default interest rate of 15% will be applied.
The Conversion Price of the First February 2020 Note
are subject to adjustment for issuances of the Company’s common stock or any equity linked instruments or securities convertible
into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise Price. Such adjustment
shall result in the Conversion Price being reduced to such lower purchase price, subject to carve-outs as described therein.
The Company recorded a $8,000 debt discount relating
to original issue discount associated with these notes. The debt discount is being accreted over the life of the note to accretion of
debt discount and issuance cost.
During the year ended December 31, 2020, the Company
repaid $158,065 in principal and $0 in interest.
The Second February 2020 Convertible Loan Agreement
On February 11, 2020, the Company entered into a loan
agreement (the “Second February 2020 Loan Agreement”) with an individual (the “Second February 2020 Lender”),
whereby the Second February 2020 Lender issued the Company a promissory note of $200,000 (the “Second February 2020 Note”).
Pursuant to the Second February 2020 Loan Agreement, the Second February 2020 Note has interest of twelve percent (12%). As additional
consideration for entering in the Second February 2020 convertible Loan Agreement, the Company issued a five-year warrant to purchase
6,666 shares of the Company’s common stock at a purchase price of $15.00 per share.
The Second February 2020 Note is convertible into
shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $13.50 per share or (ii) the price provided to investors in connection with (a) any private placement offerings or one
or more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies in the amount
greater than $1,500,000 in exchange for securities of the Company, or (b) any private placement offerings or one or more registered public
offerings by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified
Offering”).
The Second February 2020 Note matures on the first
(12th) month anniversary of its issuance date. In the event that the Offering’s Purchasers do not choose to convert
the Notes into the Common Stock on or prior to the Maturity Date and the Note is unpaid, the note will be convertible at the lesser of
the fixed conversion price or 75% multiplied by the lowest trade of the common stock during the twenty (20) consecutive trading day period
immediately preceding the date of the respective conversion.
The Conversion Price of the First February 2020 Note
is subject to adjustment for issuances of the Company’s common stock or any equity linked instruments or securities convertible
into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise Price. Such adjustment
shall result in the Conversion Price being reduced to such lower purchase price, subject to carve-outs as described therein.
The Company recorded a $33,340 debt discount relating
to original issue discount associated with this note. The debt discount is being accreted over the life of the note to accretion of debt
discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $125,000 of principal and $0 of unpaid interest into the September 2020 Equity Raise.
The Company recorded a Loss on extinguishment of debt
of $136,115.
During the year ended December 31, 2020, the Company
repaid $175,000 in principal and $0 in interest.
The Third February 2020 Convertible Loan Agreement
On February 25, 2020,
the Company entered into a loan agreement (the “Third February 2020 Loan Agreement”) with an individual (the “Third
February 2020 Lender”), whereby the Third February 2020 Lender issued the Company a promissory note of $1,500,000 (the “Third
February 2020 Note”). The Company received proceeds of $864,950 and converted notes payable of $385,000 in exchange for the note
(see Note 5). Pursuant to the Third February 2020 Loan Agreement, the Second February 2020 Note has interest of twelve percent (12%).
The Third February 2020 Note is convertible into shares
of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $4.50 per share or (ii) the price provided to investors in connection with (a) any private placement offerings or one or
more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies in the amount
greater than $1,500,000 in exchange for securities of the Company, or (b) any private placement offerings or one or more registered public
offerings by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified
Offering”).
The Third February 2020 Note matures on the first
(12th) month anniversary of their issuance dates. In the event that the Offering’s Purchasers do not choose to convert
the Notes into the Common Stock on or prior to the Maturity Dates and the note is unpaid, the notes will be convertible at the lower of
the fixed conversion price or 75% multiplied by the lowest trade of the common stock during the twenty (20) consecutive trading day period
immediately preceding the date of the respective conversion.
The Conversion Price of the Third February 2020 Note
are subject to adjustment for issuances of the Company’s common stock or any equity linked instruments or securities convertible
into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise Price. Such adjustment
shall result in the Conversion Price being reduced to such lower purchase price, subject to carve-outs as described therein.
In accordance with ASC 470-50, since the present value
of the cash flows under the new debt instrument was at least ten percent different from the present value of the remaining cash flows
under the terms of the original debt instrument, the Company accounted for the note exchange as described above as a debt extinguishment.
The Company recorded a loss on debt extinguishment of $535,041. This represents the fair value of the warrants issued $445,705 and a debt
premium of $89,336. The note has an effective interest rate of 24%. The Company recorded a debt discount of $160,714. This is made up
of an original issue discount of $250,050 less a debt premium of $89,336.
During the year ended December 31, 2020, the Company
converted $1,500,000 of principal and $100,603 of unpaid interest into the September 2020 Equity Raise.
The April 2020 Convertible Note Offering
During April of 2020, the Company conducted multiple
closings of a private placement offering to accredited investors (the “April 2020 Convertible Note Offering”) of units of
the Company’s securities by entering into subscription agreements with “accredited investors” (the “April 2020
Investors”) for aggregate gross proceeds of $350,010. The April 2020 Convertible Note Offering accrues interest at a rate of twelve
percent per annum (12%). The April 2020 Convertible Note Offering mature on the six (6th) month anniversary of their issuance
dates.
The April 2020 Note is convertible into shares of
the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $13.50 per share after the maturity date or (ii) any private placement offerings or one or more registered public offerings
by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified Offering”).
The Company recorded a $50,010 debt discount relating
to original issue discount associated with these notes. The debt discount is being accreted over the life of the note to accretion of
debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $350,010 of principal and $16,916 of unpaid interest into the September 2020 Equity Raise.
The June 2020 Convertible Loan Agreement
On June 19, 2020, the Company entered into a loan
agreement (the “June 2020Loan Agreement”) with an individual (the “June 2020 Lender”), whereby the June 2020 Lender
issued the Company a promissory note of $550,000 (the “June 2020 Note”). Pursuant to the June 2020 Loan Agreement, the June
2020 Note has interest of twelve percent (12%). As additional consideration for entering in the June 2020 convertible Loan Agreement,
the Company issued a five-year warrant to purchase 49,603 shares of the Company’s common stock at a purchase price of $11.55 per
share. The June 2020 Note matures on the first (12th) month anniversary of its issuance date.
Upon default the June 2020 Note is convertible into
shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) equal to the closing bid price
of the Company’s common stock on the trading day immediately preceding the date of the respective conversion.
The Company recorded a $67,500 debt discount relating
to original issue discount associated with this note. The Company recorded a $274,578 debt discount relating to 49,603 warrants and 5,424
shares issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount is being
accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the lender
converted $59,200 of principal into the Second July 2020 Convertible Loan Agreement
During the year ended December 31, 2020, the Company
repaid $490,800 in principal and $16,944 in interest.
The First July 2020 Convertible Loan Agreement
On July 01, 2020, the Company entered into a loan
agreement (the “First July 2020 Loan Agreement”) with an individual (the “First July 2020 Lender”), whereby the
First July 2020 Lender issued the Company a promissory note of $68,000 (the “First July 2020 Note”). Pursuant to the First
July 2020 Loan Agreement, the First July 2020 Note has interest of ten percent (10%). The First July 2020 Note matures on June 29, 2021.
Upon default or 180 days after issuance the First
July 2020 Note is convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”)
equal to 61% multiplied by the lowest trade of the common stock during the twenty (15) consecutive trading day period immediately preceding
the date of the respective conversion.
During the year ended December 31, 2021, the First
July 2020 Note became convertible. Due to the fact that these convertible notes have an option to convert at a variable amount, they are
subject to derivative liability treatment. The Company has applied ASC 815, due to the potential for settlement in a variable quantity
of shares. The conversion feature has been measured at fair value using a Binomial model at the conversion date and the period end. The
conversion feature of First July 2020 Note gave rise to a derivative liability of $112,743. The Company recorded $68,000 as a debt discount
and $44,743 was recorded to derivative expense. The debt discount is charged to accretion of debt discount over the remaining term of
the convertible note.
During the year ended December 31, 2021, the Company
converted $68,000 in principal and $3,400 in interest into 35,469 shares of the Company’s common stock.
The Second July 2020 Convertible Loan Agreement
On July 17, 2020, the Company entered into a loan
agreement (the “Second July 2020 Loan Agreement”) with an individual (the “Second July 2020 Lender”), whereby
the Second July 2020 Lender issued the Company a promissory note of $250,000 (the “Second July 2020 Note”). Pursuant to the
Second July 2020 Loan Agreement, the Second July 2020 Note has interest of twelve percent (12%). The Second July 2020 Note matures
on July 17, 2021.
Upon default the Second July 2020 Note is convertible
into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) equal to the closing bid
price of the Company’s common stock on the trading day immediately preceding the date of the respective conversion.
The Company recorded a $46,750 debt discount relating
to original issue discount associated with this note. The Company recorded a $71,329 debt discount relating to 6,667 warrants issued to
investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount is being accreted over
the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
repaid $250,000 in principal and $0 in interest.
The July 2020 Convertible Note Offering
From July 2020 to September 2020, the Company conducted
multiple closings of a private placement offering to accredited investors (the “July 2020 Convertible Note Offering”) of units
of the Company’s securities by entering into subscription agreements with “accredited investors” (the “July 2020
Investors”) for aggregate gross proceeds of $390,000. The July 2020 Convertible Note Offering accrues interest at a rate of twelve
percent per annum (12%). The July 2020 Convertible Note Offering mature on the six (6th) month anniversary of their issuance
dates.
The July 2020 Note Offering is convertible into shares
of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $12.75 per share after the maturity date or (ii) any private placement offerings or one or more registered public offerings
by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified Offering”).
Upon default the July 2020 Convertible Note Offering
is convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) equal to 61%
multiplied by the lowest trade of the common stock during the twenty (15) consecutive trading day period immediately preceding the date
of the respective conversion.
The conversion feature of the July 2020 Convertible
Note Offering provides for an effective conversion price that is below market value on the date of issuance. Such feature is normally
characterized as a beneficial conversion feature. When the Company records a BCF the relative fair value of the BCF is recorded as a debt
discount against the face amount of the respective debt instrument. The Company recorded a BCF and related debt discount of $38,215, the
discount is being accreted over the life of the Debenture to accretion of debt discount and issuance cost.
The Company recorded a $158,078 debt discount relating
to 30,589 July 2020 Convertible Note Offering issued to investors based on the relative fair value of each equity instrument on the dates
of issuance. The debt discount is being accreted over the life of these notes to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $390,000 of principal and $3,436 of unpaid interest into the September 2020 Equity Raise.
The August 2020 Convertible Loan Agreement
On August 17, 2020, the Company entered into a loan
agreement (the “August 2020 Loan Agreement”) with an individual (the “August 2020 Lender”), whereby the August
2020 Lender issued the Company a promissory note of $68,000 (the “August 2020 Note”). Pursuant to the August 2020 Loan Agreement,
the August 2020 Note has interest of twelve percent (12%). The August 2020 Note matures on August 17, 2021.
Upon default or 180 days after issuance the August
2020 Convertible Note is convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”)
equal to 61% multiplied by the lowest trade of the common stock during the twenty (15) consecutive trading day period immediately preceding
the date of the respective conversion.
The Company recorded a $3,000 debt discount relating
to original issue discount associated with this note. The debt discount is being accreted over the life of the note to accretion of debt
discount and issuance cost.t
During the year ended December 31, 2021, the August
2020 Note became convertible. Due to the fact that these convertible notes have an option to convert at a variable amount, they are subject
to derivative liability treatment. The Company has applied ASC 815, due to the potential for settlement in a variable quantity of shares.
The conversion feature has been measured at fair value using a Binomial model at the conversion date and the period end. The conversion
feature of August 2020 Note gave rise to a derivative liability of $120,759. The Company recorded $65,000 was recorded as a debt discount
and $55,759 was recorded to derivative expense. The debt discount is charged to accretion of debt discount over the remaining term of
the convertible note.
During the year ended December 31, 2021, the Company
converted $68,000 in principal and $3,400 in interest into 29,859 shares of the Company’s common stock.
The September 2020 Convertible Loan Agreement
On September 23, 2020, the Company entered into a
loan agreement (the “September 2020 Loan Agreement”) with an individual (the “September 2020 Lender”), whereby
the September 2020 Lender issued the Company a promissory note of $385,000 (the “September 2020 Note”). Pursuant to the September
2020 Loan Agreement, the September 2020 Note has interest of twelve percent (12%). The September 2020 Note matures on September 23, 2021.
Upon default or 180 days after issuance the Second
July 2020 Note is convertible into shares of the Company’s common stock, par value $.001 per share equal to the closing bid price
of the Company’s common stock on the trading day immediately preceding the date of the respective conversion.
The Company recorded a $68,255 debt discount relating
to original issue discount associated with this note. The Company recorded a $146,393 debt discount relating to 85,555 warrants issued
to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount is being accreted
over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2021, the Company
repaid $341,880 in principal and $46,200 in interest.
The October 2020 Convertible Loan Agreement
On October 2, 2020, the Company entered into a loan
agreement (the “October 2020 Loan Agreement”) with an individual (the “October 2020 Lender”), whereby the October
2020 Lender issued the Company a promissory note of $169,400 (the “October 2020 Note”). Pursuant to the October 2020 Loan
Agreement, the October 2020 Note has interest of six percent (6%). The October 2020 Note matures on the first (12th) month
anniversary of its issuance date.
Upon default or 180 days after issuance the October
2020 Note is convertible into shares of the Company’s common stock, par value $0.001 per share (“Conversion Shares”)
equal to 75% of average the lowest three trading prices of the Company’s common stock on the fifteen-trading day immediately preceding
the date of the respective conversion.
The Company recorded a $19,400 debt discount relating
to original issue discount associated with this note. The debt discount is being accreted over the life of the note to accretion of debt
discount and issuance cost.
During the year ended December 31, 2021, the Second
July 2020 Note became convertible. Due to the fact that these convertible notes have an option to convert at a variable amount, they are
subject to derivative liability treatment. The Company has applied ASC 815, due to the potential for settlement in a variable quantity
of shares. The conversion feature has been measured at fair value using a Binomial model at the conversion date and the period end. The
conversion feature of Second July 2020 Note gave rise to a derivative liability of $74,860. The Company recorded this as a debt discount.
The debt discount is charged to accretion of debt discount over the remaining term of the convertible note.
During the year ended
December 31, 2021, the Company converted $169,400 in principal and $4,620 in interest into 55,631 shares of the Company’s common
stock.
The First December 2020 convertible Loan Agreement
On December 9, 2020, the Company entered into a loan
agreement (the “First December 2020 Loan Agreement”) with an individual (the “First December 2020 Lender”), whereby
the First December 2020 Lender issued the Company a promissory note of $600,000 (the “First December 2020 Note”). Pursuant
to the First December 2020 Loan Agreement, the First December 2020 Note has interest of twelve percent (12%). As additional consideration
for entering in the First December 2020 convertible Loan Agreement, the Company issued 45,000 shares of the Company’s common stock.
The First December 2020 Note matures on the first (12th) month anniversary of its issuance date.
Upon default the First December 2020 Note is convertible
into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) equal to the closing bid
price of the Company’s common stock on the trading day immediately preceding the date of the respective conversion.
The Company recorded a $110,300 debt discount relating
to original issue discount associated with this note. The Company recorded a $113,481 debt discount relating to 45,000 shares issued to
investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount is being accreted over
the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2021 the Company
repaid $600,000 in principal and $4,340 in interest.
The Second December 2020 Convertible Loan Agreement
On December 30, 2020, the Company entered into a loan
agreement (the “Second December 2020 Loan Agreement”) with an individual (the “Second December 2020 Lender”),
whereby the Second December 2020 Lender issued the Company a promissory note of $169,400 (the “Second December 2020 Note”).
Pursuant to the Second December 2020 Loan Agreement, the Second December 2020 Note has interest of six percent (6%). The Second December
2020 Note matures on the first (12th) month anniversary of its issuance date.
Upon default the Second December 2020 Note is convertible
into shares of the Company’s common stock, par value $0.001 per share (“Conversion Shares”) equal to 75% of average
the lowest three trading prices of the Company’s common stock on the fifteen-trading day immediately preceding the date of the respective
conversion.
The Company recorded a $18,900 debt discount relating
to original issue discount associated with this note. The debt discount is being accreted over the life of the note to accretion of debt
discount and issuance cost.
During the year ended December 31, 2021, the Second
December 2020 Note became convertible. Due to the fact that these convertible notes have an option to convert at a variable amount, they
are subject to derivative liability treatment. The Company has applied ASC 815, due to the potential for settlement in a variable quantity
of shares. The conversion feature has been measured at fair value using a Binomial model at the conversion date and the period end. The
conversion feature of Second December 2020 Note gave rise to a derivative liability of $108,880. The Company recorded this as a debt discount.
The debt discount is charged to accretion of debt discount over the remaining term of the convertible note.
During the year ended December 31, 2021, the Company
converted $168,900 in principal and $4,605 in interest into 74,706 shares of the Company’s common stock.
The May 2021 Convertible Note Offering
On May 14, 2021, the Company conducted multiple closings
of a private placement offering to accredited investors (the “May 2021 Convertible Note Offering”) of units of the Company’s
securities by entering into subscription agreements with “accredited investors” (the “May 2021 Investors”) for
aggregate gross proceeds of $3,690,491. The May 2021 convertible notes are convertible into shares of the Company’s common stock,
par value $.001 per share at a conversion price of $5.00 per share. As additional consideration for entering in the May 2021 Convertible
Note Offering, the Company issued 1,090,908 warrants of the Company’s common stock. The May 2021 Convertible Note matures on November
14, 2022.
The Company recorded a $1,601,452 debt discount relating
to 1,090,908 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt
discount is being accreted over the life of these notes to accretion of debt discount and issuance cost.
The Company recorded a $666,669 debt discount relating
to an original issue discount and $539,509 of debt issuance costs related to fees paid to vendors relating to the offering. The debt discount
and debt issuance costs are being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2021, the Company converted $4,666,669
in principal into 933,334 shares of the Company’s common stock.
The July 2021 Convertible Loan Agreement
On July 6, 2021, the Company entered into a loan agreement
(the “July 2021 Loan Agreement”) with an individual (the “July 2021 Lender”), whereby the July 2021 Lender issued
the Company a promissory note of $168,850 (the “July 2021 Note”). Pursuant to the July 2021 Loan Agreement, the July 2021
Note has interest of six percent (6%). The July 2021 Note matures on the first (12th) month anniversary of its issuance date.
Upon default or 180 days after issuance the July 2021
Note is convertible into shares of the Company’s common stock, par value $0.001 per share (“Conversion Shares”) equal
to 75% of average the lowest three trading prices of the Company’s common stock on the fifteen-trading day immediately preceding
the date of the respective conversion.
The Company recorded a $15,850 debt discount relating
to an original issue discount and $3,000 of debt issuance costs related to fees paid to vendors relating to the offering. The debt discount
and debt issuance costs are being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2021, the Company accrued $4,941 in
interest.
Note 10 – Related Party
Note receivable
October 2019 Cacher Loan Agreement
On October 28, 2019, the Company entered into
a loan agreement with Cacher Studios LLC (the “October 2019 Cacher Loan Agreement”) whereby Cacher Studios issued the Company
a promissory note in the principal amount of $11,450 (the “October 2019 Cacher Note”). The October 2019 Cacher Note has a
maturity date of October 28, 2020. Repayment is due from Cacher Studios LLC’s revenues, with 100% of net revenues due to the Company
until $2,500 in principal has been repaid, and 50% of net revenues due to the Company thereafter. Cacher Studios LLC is owned and operated
by Alexandra Frommer, daughter of Jeremy Frommer, the Company’s CEO. This investment is evaluated for impairment if events or circumstances
arise that indicate that the carrying amount of such assets may not be recoverable. During the year ended December 31, 2020 the Company
recorded an impairment of $11,450.
Convertible notes
The March 2018 Convertible Note Offering
During the year ended December 31, 2018, the Company
conducted multiple closings of a private placement offering to accredited investors (the “March 2018 Convertible Note Offering”)
of units of the Company’s securities by entering into subscription agreements with “accredited investors” (the “Investors”)
for aggregate gross proceeds of $239,400.
The March 2018 Convertible Note Offering consisted
of a maximum of $900,000, with an over-allotment option of an additional $300,000, of units of the Company’s securities (each, a
“March 2018 Unit” and collectively, the “March 2018 Units”), with each March 2018 Unit consisting of (a) a 14%
Convertible Secured Promissory Note (each a “March 2018 Note” and together the “March 2018 Notes”), convertible
into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at a conversion price of
$12.00 per share (the “Conversion Price”), and (b) a four-year warrant (each a “Warrant and together the “Warrants”)
to purchase common stock equal to one hundred percent (100%) of the shares into which the Notes can be converted into (“Warrant
Shares”) at an exercise price of $12.00 per share (“Exercise Price”). The Notes mature on the second (2nd) anniversary
of their issuance dates.
The Conversion Price of the Note and the Exercise
Price of the Warrants are subject to adjustment for issuances of the Company’s common stock or any equity linked instruments or
securities convertible into the Company’s common stock at a purchase price of less than the prevailing Conversion Price or Exercise
Price. Such adjustment shall result in the Conversion Price and Exercise Price being reduced to such lower purchase price, subject to
carve-outs as described therein.
The Company recorded a $84,854 debt discount relating
to 19,950 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount
is being accreted over the life of these notes to accretion of debt discount and issuance cost.
During the year ended December 31, 2018, the Company
converted $239,000 of principal and $15,401 of unpaid interest into the August 2018 Equity Raise.
During the year ended December 31, 2020 the lender
forgave $400 of principal and $70 of unpaid interest. This was recorded as a gain on settlement of debt on the Consolidated Statements
of Comprehensive Income (Loss).
The February 2019 Convertible Note Offering
During the year ended December 31, 2019, the Company
conducted an offering to accredited investors (the “February 2019 Convertible Note Offering”) of units of the Company’s
securities by entering into subscription agreements with “accredited investors” (the “February 2019 Investors”)
for aggregate gross proceeds of $20,000.
The February 2019 Convertible Note Offering consisted
of (a) a 10% Convertible Promissory Note (each a “February 2019 Note” and together, the “February 2019 Notes”),
convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser
of (i) a fixed conversion price equal to $15.00 per share or (ii) the price provided to investors in connection with (a) any private placement
offerings or one or more registered public offerings by the Company under the Securities Act, pursuant to which the Company receives monies
in the amount greater than $1,500,000 in exchange for securities of the Company between February 21, 2019 and the date on which the Company’s
consummates a listing onto a national securities exchange, or (b) any private placement offerings or one or more registered public offerings
by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified Offering”),
and (b) a four-year stock purchase warrant (each a “Warrant and together the “Warrants”) to purchase a quantity of shares
of the Company’s common stock up to thirty-three percent (33%) of the number of shares of common stock into which the underlying
Notes may be converted, at an exercise price of $18.00 per share (“Exercise Price”). During the year ended December 31, 2019
a total of 440 Warrants were issued in conjunction with The February 2019 Convertible Note Offering.
The February 2019 Notes mature on the first (1st)
anniversary of their issuance dates. In the event that the Offering’s Purchasers do not choose to convert the Notes into the
Common Stock on or prior to the Maturity Dates, the principal and interest evidenced by the Note shall be mandatorily converted upon the
earlier of (i) the listing of the Common Stock onto a national securities exchange, or (ii) upon a Qualified Offering.
The Company recorded a $2,465 debt discount relating
to 440 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount
is being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2019, $20,000 of
principal was converted from a promissory note into this offering.
During the year ended December 31, 2020, the Company
converted $20,000 of principal and $3,065 of unpaid interest into the September 2020 Equity Raise.
The July 2020 Convertible Note Offering
From July 2020 to September
2020, the Company conducted multiple closings of a private placement offering to accredited investors (the “July 2020 Convertible
Note Offering”) of units of the Company’s securities by entering into subscription agreements with “accredited investors”
(the “July 2020 Investors”) for aggregate gross proceeds of $50,000. The July 2020 Convertible Note Offering accrues interest
at a rate of twelve percent per annum (12%). The July 2020 Convertible Note Offering mature on the six (6th) month anniversary
of their issuance dates.
The July 2020 Note Offering is convertible into shares
of the Company’s common stock, par value $.001 per share (“Conversion Shares”) at the lesser of (i) a fixed conversion
price equal to $12.75 per share after the maturity date or (ii) any private placement offerings or one or more registered public offerings
by the Company under the Securities Act in connection with its listing onto a national securities exchange (a “Qualified Offering”).
Upon default the July 2020 Convertible Note Offering
is convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion Shares”) equal to 61%
multiplied by the lowest trade of the common stock during the twenty (15) consecutive trading day period immediately preceding the date
of the respective conversion.
The conversion feature of the July 2020 Convertible
Note Offering provides for an effective conversion price that is below market value on the date of issuance. Such feature is normally
characterized as a beneficial conversion feature. When the Company records a BCF the relative fair value of the BCF is recorded as a debt
discount against the face amount of the respective debt instrument. The Company recorded a BCF and related debt discount of $9,812, the
discount is being accreted over the life of the Debenture to accretion of debt discount and issuance cost.
The Company recorded a $21,577 debt discount relating
to 3,922 July 2020 Convertible Note Offering issued to investors based on the relative fair value of each equity instrument on the dates
of issuance. The debt discount is being accreted over the life of these notes to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $50,000 of principal and $630 of unpaid interest into the September 2020 Equity Raise.
Notes payable
Notes payable – related party as of December
31, 2021 and 2020 is as follows:
| |
Outstanding Principal as of | | |
| | |
| |
Warrants granted | |
| |
December 31, 2021 | | |
December 31, 2020 | | |
Interest Rate | | |
Maturity Date | |
Quantity | | |
Exercise Price | |
The September 2020 Goldberg Loan Agreement | |
| - | | |
| 16,705 | | |
| 7 | % | |
September 2022 | |
| - | | |
| - | |
The September 2020 Rosen Loan Agreement | |
| - | | |
| 3,295 | | |
| 7 | % | |
September 2022 | |
| - | | |
| - | |
| |
| - | | |
| 20,000 | | |
| | | |
| |
| | | |
| | |
Less: Debt Discount | |
| - | | |
| (17,068 | ) | |
| | | |
| |
| | | |
| | |
| |
| - | | |
| 2,932 | | |
| | | |
| |
| | | |
| | |
Less: Current Debt | |
| - | | |
| (2,932 | ) | |
| | | |
| |
| | | |
| | |
| |
$ | - | | |
$ | - | | |
| | | |
| |
| | | |
| | |
The June 2018 Frommer Loan Agreement
On June 29, 2018, the Company entered into a loan
agreement (the “June 2018 Frommer Loan Agreement”) with Jeremy Frommer, an officer and director of the Company, whereby the
Company issued Frommer a promissory note in the principal amount of $10,000 (the “June 2018 Frommer Note”). As additional
consideration for entering in the June 2018 Frommer Note Loan Agreement, the Company issued Frommer a four-year warrant to purchase 500
shares of the Company’s common stock at a purchase price of $12.00 per share. Pursuant to the June 2018 Frommer Loan Agreement,
the June 2018 Frommer Note bears interest at a rate of 6% per annum and payable on the maturity date of August 17, 2018 (the “June
2018 Frommer Maturity Date”). On November 8, 2018, the Company executed upon an agreement that extended the maturity date of the
June 2018 Frommer Agreement to March 7, 2019. As part of the extension agreement, the Company issued Frommer an additional 681 warrants
to purchase common stock of the Company at an exercise price of $18.00. These warrants had a fair value of $4,645 which was recorded to
loss on extinguishment of debt. On February 18, 2019 the Company executed upon an agreement that further extended the maturity date
of the June 2018 Frommer Agreement to March 30, 2019. As part of the extension agreement, the Company issued Frommer an additional 692
warrants to purchase common stock of the Company at an exercise price of $18.00. On March 29, 2019, the Company entered into an agreement
with Mr. Frommer that further extended the maturity date of this loan to May 15, 2019. On June 29, 2019 the Company entered into
an agreement with Mr. Frommer that further extended the maturity date of this loan to December 15, 2019. On December 15, 2019 the Company
entered into an agreement with Mr. Frommer that further extended the maturity date to May 15, 2020.
During the year ended December 31, 2020, the Company
converted $10,000 of principal and $2,748 of unpaid interest into the September 2020 Equity Raise and the June 2018 Frommer Note is no
longer outstanding.
The July 2018 Schiller Loan Agreement
On July 17, 2018, the Company entered into a loan
agreement (the “Second July 2018 Schiller Loan Agreement”) with Schiller, a member of the Board, whereby the Company issued
Schiller a promissory note in the principal aggregate amount of $25,000 (the “Second July 2018 Schiller Note”). As additional
consideration for entering in the Second July 2018 Schiller Loan Agreement, the Company issued Schiller a four-year warrant to purchase
1,250 shares of the Company’s common stock at a purchase price of $12.00 per share. Pursuant to the Second July 2018 Schiller Loan
Agreement, the Second July 2018 Schiller Note bears interest at a rate of 6% per annum and payable on the maturity date of August 17,
2018. Subsequent to the balance sheet date, on November 8, 2018 the Company executed upon an agreement that extended the maturity date
of this loan to March 7, 2019. As part of the extension agreement, the Company issued Schiller warrants to purchase 1,698 shares of common
stock of the Company at an exercise price of $18.00. On February 18, 2019 the Company executed upon an agreement that further extended
the maturity date of the Second July 2018 Schiller Loan Agreement to March 7, 2019. As part of the extension agreement, the Company issued
Schiller an additional 1,726 warrants to purchase common stock of the Company at an exercise price of $18.00. On March 29, 2019 the Company
entered into an agreement with Mr. Schiller that further extended the maturity date of this loan to May 15, 2019. On December 15, 2019
the Company entered into an agreement that further extended the maturity date of this loan to May 15, 2020.
During the year ended December 31, 2019 $4,137 in
principal was converted into the February 2019 Convertible Note Offering.
During the year ended December 31, 2020 the Company
repaid $20,863 in principal and $3,216 in interest.
The June 2019 Loan Agreement
On June 3, 2019, the Company entered into a loan agreement
(the “June 2019 Loan Agreement”), pursuant to which the Company was to be indebted in the amount of $2,400,000, of which $1,200,000
was funded by September 30, 2019 and $1,200,000 was exchanged from the May 2016 Rosen Loan Agreement dated May 26, 2016 in favor of Rosen
for a joint and several interest in the Term Loan pursuant to the Debt Exchange Agreement. The June 2019 Loan Agreement, the June 2019
Loan bears interest at a rate of 12.5% per annum, compounded annually and payable on the maturity date of December 3, 2019 (the “June
2019 Maturity Date”) at which time all outstanding principal, accrued and unpaid interest and other amounts due under the June 2019.
In connection with the conversion of the May 2016 Rosen Loan Agreement the Company recorded a debt discount of $92,752. The debt discount
is being accreted over the life of the note to accretion of debt discount and issuance cost.
On July 29, 2019, the Company entered into the First
Amendment Agreement to the June 2019 Loan Agreement pursuant to which the parties agreed to amend the June 2019 Loan Agreement and the
June 2019 Security Agreement so as to (i) increase the principal aggregate amount of the June 2019 Loan to $2,500,000, and (ii) amend
the provisions regarding the ranking of interest of such loan.
On August 12, 2019, the Company
entered into the Second Amendment Agreement to the June 2019 Loan Agreement pursuant to which the parties agreed to further amend the
June 2019 Loan Agreement and the June 2019 Security Agreement so as to (i) increase the principal aggregate amount of the June 2019 Loan
to $3,000,000, and (ii) amend the provisions regarding the ranking of interest of such loan.
On September 16, 2019, the
Company entered into the Third Amendment Agreement to the June 2019 Loan Agreement pursuant to which the parties agreed to further amend
the June 2019 Loan Agreement and the June 2019 Security Agreement so as to (i) increase the principal amount of the June 2019 Loan to
$4,000,000; and (ii) amend the provisions therein with regard to the ranking of security interests.
On October 10, 2019 the
Company and investors entered into the Fourth Amendment Agreement to the June 2019 Loan Agreement, whereby the parties thereto agreed
to (i) increase the principal amount of the June 2019 Loan to $4,825,000; and (ii) amend the interest, conversion terms, and other covenants
of the note.
On February 27, 2020,
the Company entered into a fifth amendment agreement to the June 2019 Loan Agreement, whereby the parties agreed to amend Section 2.6
of the June 2019 Loan Agreement and provide for: (i) an additional 10% of shares to be issued at the time of conversion in the event that
the price per share (or unit, as applicable) of securities issued in a Qualified Public Offering (as such term is defined in the Fifth
Amendment) is below $15.00; and (ii) provide for the acceleration of all outstanding interest due on the Loan upon the consummation of
a Qualified Public Offering.
During year ended December 31, 2020, the Company
converted $4,325,000 of principal and $752,346 of unpaid interest into the September 2020 Equity Raise.
During the year ended December 31, 2020 the Company
repaid $500,000 in principal and $0 in interest.
The December 2019 Gravitas Loan Agreement
On December 23, 2019, the Company entered into
a loan agreement (the “December 2019 Gravitas Loan Agreement”), whereby the Company issued Gravitas a promissory note in the
principal amount of $300,000 (the “December 2019 Gravitas Note”). Pursuant to the December 2019 Gravitas Loan Agreement, the
December 2019 Gravitas Note has a flat interest payment of $20,000.
During the year ended December 31, 2020 the Company
repaid $300,000 in principal and $50,000 in accrued interest.
The First January 2020 Loan Agreement
On January 3, 2020, the Company entered into a
loan agreement (the “First January 2020 Loan Agreement”) with an individual (the “First January 2020 Lender”)
whereby the First January 2020 Lender issued the Company a promissory note of $250,000 (the “First January 2020 Note”). Pursuant
to the First January 2020 Loan Agreement, the First January 2020 Note has an effective interest rate of 6%. As additional consideration
for entering in the First January 2020 Loan Agreement, the Company issued the First January 2020 Lender 1,333 shares of the Company’s
common stock. The maturity date of the First January 2020 Note was January 15, 2020 (the “First January 2020 Maturity Date”)
at which time all outstanding principal, accrued and unpaid interest and other amounts due under the First January 2020 Note were due.
The Company recorded a $16,000 debt discount relating to the 1,333 shares issued to investors based on the relative fair value of
each equity instrument on the dates of issuance. The debt discount is being accreted over the life of these notes to accretion of debt
discount and issuance cost.
During the year ended December 31, 2020, the Company
converted $250,000 in principal to the Third February 2020 Note (as defined in Note 8).
The Second January 2020 Loan Agreement
On January 14, 2020, the Company entered into
a loan agreement (the “Second January 2020 Loan Agreement”) with an individual (the “Second January 2020 Lender”),
whereby the Second January 2020 Lender issued the Company a promissory note of $10,000 (the “Second January 2020 Note”). Pursuant
to the Second January 2020 Loan Agreement, the Second January 2020 Note has an effective interest rate of 5%. The maturity date of the
Second January 2020 Note was January 24, 2020 (the “Second January 2020 Maturity Date”), at which time all outstanding principal,
accrued and unpaid interest and other amounts due under the Second January 2020 Note were due. As additional consideration for entering
in the Second January Loan Agreement, the Company issued a five-year warrant to purchase 50 shares of the Company’s common stock
at a purchase price of $18.00 per share. The Company recorded a $580 debt discount relating to 50 warrants issued to investors based on
the relative fair value of each equity instrument on the dates of issuance. The debt discount is being accreted over the life of the note
to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
repaid $10,000 in principal and $500 in interest.
The Third January 2020 Loan Agreement
On January 22, 2020, the Company entered into
a loan agreement (the “Third January 2020 Loan Agreement”) with an individual (the “Third January 2020 Lender”),
whereby the Third January 2020 Lender issued the Company a promissory note of $15,000 (the “Third January 2020 Note”). Pursuant
to the Third January 2020 Loan Agreement, the Third January 2020 Note has an effective interest rate of 10%. The maturity date of the
Third January 2020 Note was January 29, 2020 (the “Third January 2020 Maturity Date”), at which time all outstanding principal,
accrued and unpaid interest and other amounts due under the Third January 2020 Note were due. As additional consideration for entering
in the Third January Loan Agreement, the Company issued a five-year warrant to purchase 75 shares of the Company’s common stock
at a purchase price of $18.00 per share. The Company recorded a $892 debt discount relating to 75 warrants issued to the Third January
2020 Lender based on the relative fair value of each equity instrument on the dates of issuance. The debt discount is being accreted over
the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
repaid $15,000 in principal and $1,500 in interest.
The Fourth January 2020 Loan Agreement
On January 23, 2020, the Company entered into
a loan agreement (the “Fourth January 2020 Loan Agreement”) with an individual (the “Fourth January 2020 Lender”)
whereby the Fourth January 2020 Lender issued the Company a promissory note of $135,000 (the “Fourth January 2020 Note”).
Pursuant to the Fourth January 2020 Loan Agreement, the Fourth January 2020 Note has an effective interest rate of 7%. As additional consideration
for entering in the First January 2020 Loan Agreement, the Company issued the Fourth January 2020 Lender 750 shares of the Company’s
common stock. The maturity date of the Fourth January 2020 Note was February 23, 2020 (the “Fourth January 2020 Maturity Date”)
at which time all outstanding principal, accrued and unpaid interest and other amounts due under the Fourth January 2020 Note were due.
During the year ended December 31, 2020, the Company
converted $135,000 in principal to the Second February 2020 Note (as defined below).
The January 2020 Rosen Loan Agreement
On January 14, 2020, the Company entered into
a loan agreement (the “January 2020 Rosen Loan Agreement”), whereby the Company issued a promissory note in the principal
amount of $150,000 (the “January 2020 Rosen Note”). Pursuant to the January 2020 Rosen Loan Agreement, the January 2020 Rosen
Note accrues interest at a fixed amount of $2,500 for the duration of the note.
During the year ended December 31, 2020 the Company
repaid $150,000 in principal and $15,273 in interest.
The February Banner 2020 Loan Agreement
On February 15, 2020, the Company entered into
a loan agreement (the “February 2020 Banner Loan Agreement”), whereby the Company issued a promissory note in the principal
amount of $9,900 (the “February 2020 Note”) for expenses paid on behalf of the Company by an employee. Pursuant to the February
2020 Loan Agreement, the February 2020 Note bears interest at a rate of $495. As additional consideration for entering in the February
2020 Loan Agreement, the Company issued a five-year warrant to purchase 49 shares of the Company’s common stock at a purchase price
of $18.00 per share.
During the year ended December 31, 2020 the Company
repaid $9,900 in principal and $495 in interest.
The February 2020 Frommer Loan Agreement
On February 18, 2020, the Company entered into
a loan agreement (the “February 2020 Frommer Loan Agreement”) with Jeremy Frommer, an officer of the Company, whereby the
Company issued Frommer a promissory note in the principal amount of $2,989 (the “February 2020 Frommer Note”). As additional
consideration for entering in the June 2018 Frommer Note Loan Agreement, the Company issued Frommer a five-year warrant to purchase 15
shares of the Company’s common stock at a purchase price of $18.00 per share. Pursuant to the February 2020 Frommer Loan Agreement,
the note is payable on the maturity date of February 28, 2020 (the “February 2020 Frommer Maturity Date”).
During the year ended December 31, 2020 the Company
repaid $2,989 in principal and $160 in interest.
The February 2020 Loan Agreement
On February 25, 2020, the Company entered into
a loan agreement (the “February 2020 Loan Agreement”) with an individual (the “February 2020 Lender”), whereby
the February 2020 Lender issued the Company a promissory note of $15,000 (the “February 2020 Note”). Pursuant to the February
2020 Loan Agreement, the February 2020 Note has an effective interest rate of 5%. The maturity date of the February 2020 Note was March
3, 2020 (the “February 2020 Maturity Date”), at which time all outstanding principal, accrued and unpaid interest and other
amounts due under the February 2020 Note were due. As additional consideration for entering in the February 2020 Loan Agreement, the Company
issued a five-year warrant to purchase 75 shares of the Company’s common stock at a purchase price of $18.00 per share. The Company
recorded a $801 debt discount relating to 75 warrants issued to investors based on the relative fair value of each equity instrument on
the dates of issuance. The debt discount is being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company
repaid $15,000 in principal and $750 in interest.
The July 2020 Loan Agreement
On July 30, 2020, the Company entered into a loan
agreement (the “July 2020 Loan Agreement”) with an individual (the “July 2020 Lender”), whereby the July 2020
Lender issued the Company a promissory note of $5,000 (the “July 2020 Note”). Pursuant to the July 2020 Loan Agreement, the
July 2020 Note has an effective interest rate of 5%. The maturity date of the July 2020 Note was August 06, 2020 (the “July 2020
Maturity Date”), at which time all outstanding principal, accrued and unpaid interest and other amounts due under the July 2020
Note were due. As additional consideration for entering in the July 2020 Loan Agreement, the Company issued a five-year warrant to purchase
25 shares of the Company’s common stock at a purchase price of $18.00 per share. The Company recorded a $316 debt discount relating
to 25 warrants issued to investors based on the relative fair value of each equity instrument on the dates of issuance. The debt discount
is being accreted over the life of the note to accretion of debt discount and issuance cost.
During the year ended December 31, 2020, the Company repaid $5,000
in principal and $250 in interest.
The September 2020 Goldberg Loan Agreement
On September 15, 2020, the Company entered into
a loan agreement (the “September 2020 Goldberg Loan Agreement”) with Goldberg whereby the Company issued a promissory note
of $16,705 (the “September 2020 Goldberg Note”). Pursuant to the September 2020 Goldberg Loan Agreement, the September 2020
Goldberg Note has an interest rate of 7%. The maturity date of the September 2020 Goldberg Note is September 15, 2022 (the “September
2020 Goldberg Maturity Date”), at which time all outstanding principal, accrued and unpaid interest and other amounts due under
note are due. The September 2020 Goldberg Loan is secured by the tangible and intangible property of the Company.
Since the September 2020 Goldberg Note has a make-whole
provision if the shares of the Company’s common stock issued to the lender in accordance with the Lender’s Exchange Agreement
(see note 10) have a value equal to or less than $6,463,363 determined by using the lowest VWAP of the last 30 days prior to September
14, 2021. The principal amount of the September 2020 Goldberg Note shall increase by 200% of the difference between the initial consideration
and the September 14, 2021, value. The Company has applied ASC 815, due to the potential for settlement in a variable quantity of shares.
The make-whole feature gave rise to a derivative liability that has been marked to market during the year ended December 31, 2021, and
the change in derivative liability is recorded on Consolidated Statements of Comprehensive Loss. See note 10.
On September 15, 2021, the make-whole provision
was triggered, causing an increase in principal of the September 2020 Goldberg Note by $939,022.
During the year ended December 31, 2021, the Company
accrued interest of $3,576.
During the year ended December 31, 2021, the Company
entered into a settlement agreement whereas the Company agreed to pay $200,000 in cash and $150,000 in shares of Common Stock.
The September 2020 Rosen Loan Agreement
On September 15, 2020, the Company entered into
a loan agreement (the “September 2020 Rosen Loan Agreement”) with Rosen whereby the Company issued a promissory note of $3,295
(the “September 2020 Rosen Note”). Pursuant to the September 2020 Rosen Loan Agreement, the September 2020 Rosen Note has
an interest rate of 7%. The maturity date of the September 2020 Rosen Note is September 15, 2022 (the “September 2020 Rosen Maturity
Date”), at which time all outstanding principal, accrued and unpaid interest and other amounts due under the note are due. The September
2020 Rosen Loan is secured by the tangible and intangible property of the Company.
Since the September 2020 Rosen Note has a make-whole
provision if the shares of the Company’s common stock issued to the lender in accordance with the Lender’s Exchange Agreement
(see note 10) have a value equal to or less than $1,274,553 determined by using the lowest VWAP of the last 30 days prior to September
14, 2021. The principal amount of the September 2020 Rosen Note shall increase by 200% of the difference the initial consideration and
the September 14, 2021 value. The Company has applied ASC 815, due to the potential for settlement in a variable quantity of shares. The
make-whole feature of gave rise to a derivative that has been marked to market during the year ended December 31, 2021, and the change
in derivative liability is recorded on Consolidated Statements of Comprehensive Loss. See note 10.
On September 15, 2021 the make-whole provision
was triggered, causing an increase in principal of the September 2020 Rosen Note by $185,279.
During the year ended December 31, 2021, the Company
accrued interest of $1,610.
During the year ended December 31, 2021, the Company
repaid $188,574 in principal and $1,677 in interest.
Demand loan
During the year ended
December 31, 2020 the Company repaid $75,000 of principal.
On December 17, 2019, Standish made non-interest
bearing loans of $150,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020 the Company
repaid $150,000 of principal.
On March 27, 2020, a lender made non-interest
bearing loans of $100,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020, the Company
converted $100,000 of principal and $6,707 of unpaid interest into the September 2020 Equity Raise.
On April 9, 2020, a lender made non-interest bearing
loans of $50,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020, the Company
converted $50,000 of principal into the September 2020 Equity Raise.
On April 21, 2020, a lender made non-interest
bearing loans of $100,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020, the Company
converted $100,000 of principal and $6,707 of unpaid interest into the September 2020 Equity Raise.
On July 6, 2020, a lender made non-interest bearing
loans of $100,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, the Company
converted $100,000 of principal and $6,707 of unpaid interest into the September 2020 Equity Raise.
On August 10, 2020, a lender made non-interest
bearing loans of $40,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020 the Company
repaid $40,000 of principal.
On September 9, 2020, a lender made non-interest
bearing loans of $50,000 to the Company in the form of cash. The loan is due on demand and unsecured.
During the year ended December 31, 2020 the Company
repaid $50,000 of principal.
Officer compensation
During the year ended December 31, 2021 and 2020,
the Company paid $138,713 and $57,455, respectively for living expenses for officers of the Company.
Revenue
During
the year ended December 31, 2021 the Company received revenue of $80,000 from Dune for branded content services prior to consolidation
but after recognition as an equity method investee.
Note 11 – Derivative Liabilities
The Company has identified derivative instruments
arising from a make-whole feature in the Company’s notes payable during the year ended December 31, 2021. For the terms of the make-whole
features see the September 2020 Rosen Loan Agreement and the September 2020 Goldberg Loan Agreement in Note 10. The Company has also identified
derivative instruments arising from convertible notes that have an option to convert at a variable number of shares in the Company’s
convertible notes payable during the year ended December 31, 2021. For the terms of the conversion features see Note 10. The Company had
no derivative assets or liabilities measured at fair value on a recurring basis as of December 31, 2021.
The Company utilizes a Monte Carlo simulation
model for the make whole feature and a binomial option model for convertible notes that have an option to convert at a variable number
of shares to compute the fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date.
The inputs utilized in the application of the Monte Carlo model included a starting stock price, an expected term of each debenture remaining
from the valuation date to maturity, an estimated volatility, drift, and a risk-free rate. The inputs utilized in the application of the
Binomial model included a stock price on valuation date, an expected term of each debenture remaining from the valuation date to maturity,
an estimated volatility, and a risk-free rate. The Company records the change in the fair value of the derivative as other income or expense
in the consolidated statements of operations.
Risk-free interest rate: The Company uses the
risk-free interest rate of a U.S. Treasury Note adjusted to be on a continuous return basis to align with the Monte Carlo simulation model
and binomial model.
Dividend yield: The Company uses a 0% expected
dividend yield as the Company has not paid dividends to date and does not anticipate declaring dividends in the near future.
Volatility: The Company calculates the expected
volatility based on the company’s historical stock prices with a look back period commensurate with the period to maturity.
Expected term: The Company’s remaining term
is based on the remaining contractual maturity of the convertible notes.
The following are the changes in the derivative
liabilities during the year ended December 31, 2021 and 2020.
| |
Years Ended December 31, 2021 and 2020 | |
| |
Level 1 | | |
Level 2 | | |
Level 3 | |
Derivative liabilities as January 1, 2020 | |
$ | - | | |
$ | - | | |
$ | - | |
Addition | |
| - | | |
| - | | |
| 3,061,688 | |
Changes in fair value | |
| - | | |
| - | | |
| (3,019,457 | ) |
Derivative liabilities as January 1, 2021 | |
| - | | |
| - | | |
| 42,231 | |
Addition | |
| - | | |
| - | | |
| 417,241 | |
Extinguishment | |
| - | | |
| - | | |
| (431,458 | ) |
Conversion to Note payable - related party | |
| - | | |
| - | | |
| (1,124,301 | ) |
Changes in fair value | |
| - | | |
| - | | |
| 1,096,287 | |
Derivative liabilities as December 31, 2021 | |
$ | - | | |
$ | - | | |
$ | - | |
Note 12 – Stockholders’ Equity
Shares Authorized
Prior to July 13, 2020, the Company was authorized
to issue up to thirty-five million (35,000,000) shares of capital stock, of which fifteen million (15,000,000) shares are designated as
common stock, par value $0.001 per share, and twenty million (20,000,000) are designated as “blank check” preferred stock,
par value $0.001 per share. The designations, rights, and preferences of such preferred stock are to be determined by the Company’s
board of directors.
On July 13, 2020, the Company filed the Second
Amended and Restated Articles of Incorporation with the Secretary of State of the State of Nevada, which authorize the issuance of 100,000,000
shares of common stock, and 20,000,000 shares of preferred stock.
On August 17, 2020, following board of director’s
approval, the Company filed a Certificate of Change to its Articles of Incorporation (the “Amendment”), with the Secretary
of State of the State of Nevada to effectuate a one-for-twenty (1:3) reverse stock split (the “Reverse Stock Split”) of its
common stock, par value $0.001 per share, without any change to its par value. The Amendment became effective on August 17, 2020. No fractional
shares were issued in connection with the Reverse Stock Split as all fractional shares were “rounded up” to the next whole
share. As a result, all share information in the accompanying consolidated financial statements has been adjusted as if the reverse stock
split happened on the earliest date presented.
Preferred Stock
Series E Convertible Preferred Stock
On December 29, 2020, the Company entered into
securities purchase agreements with thirty-three accredited investors whereby the Investors have agreed to purchase from the Company an
aggregate of 7,778 shares of the Company’s Series E Convertible Preferred Stock, par value $0.001 per share and 2,831,715 warrants
to purchase shares of the Company’s common stock, par value $0.001 per share. The Series E Preferred Stock is convertible into a
total of 1,887,810 shares of Common Stock. The combined purchase price of one Conversion Share and one and a half warrant was $4.12. The
aggregate purchase price for the Series E Preferred Stock and warrants was $7,777,777. The Company has recorded $817,353 to stock issuance
costs, which are part of Additional Paid-in Capital.
The warrants are exercisable for a term of five-years
from the date of issuance, at an exercise price of $4.50 per share. The warrants provide for cashless exercise to the extent that there
is no registration statement available for the underlying shares of Common Stock.
The placement agent for the transaction and received
cash compensation equal to 10% of the aggregate purchase price and warrants to purchase 471,953 shares of the Company’s common stock,
at an exercise price of $5.15 per share (the “PA Warrants”). The PA Warrants are exercisable for a term of five-years from
the date of issuance.
During the year ended December 31, 2021, the Company
received the $40,000 of the subscription receivable for the Series E Convertible Preferred Stock. The Company has recorded $4,225 to stock
issuance costs, which are part of Additional Paid-in Capital.
During the year ended December 31, 2021, investors
converted 7,278 shares of the Company’s Series E Convertible Preferred Stock into 1,766,449 shares of the Company’s common
stock.
Common Stock
On January 30, 2020, the Company issued 50,000
shares of its restricted common stock to consultants in exchange for three months of services at a fair value of $585,000. These
shares were recorded as common stock issued for prepaid services and will be expensed over the life of the consulting contract to share
based payments. During the year ended December 31, 2020 the Company recorded $585,000 to share based payments.
On January 6, 2020, the Company issued 1,412 shares
of its restricted common stock to settle outstanding vendor liabilities of $12,500. In connection with this transaction the Company also
recorded a loss on settlement of vendor liabilities of $4,233.
On March 5, 2020, the Company issued 2,153 shares
of its restricted common stock to settle outstanding vendor liabilities of $25,000. In connection with this transaction, the Company also
recorded a gain on settlement of vendor liabilities of $1,098.
On March 13, 2020 the Company entered into an
exchange agreement with a warrant holder. The company agreed to exchange 5,833 warrants for 5,000 shares of the company common stock.
In connection with this agreement the company recorded a loss on conversion of warrants to stock of $5,772.
On March 19, 2020, the Company issued 20,000 shares
of its restricted common stock to settle outstanding vendor liabilities of $72,048. In connection with this transaction the Company also
recorded a gain on settlement of vendor liabilities of $122,953.
On June 18, 2020, the Company issued 50,000 shares
of its restricted common stock to consultants in exchange for services at a fair value of $525,000.
On June 29, 2020 the Company entered into an exchange
agreement with a warrant holder. The company agreed to exchange 5,833 warrants for 2,239 shares of the company common stock and $10,000.
On July 3, 2020, the Company issued 15,000 shares
of its restricted common stock to consultants in exchange for services at a fair value of $204,300.
On July 17, 2020 the Company issued 6,667 shares
of its restricted common stock to the Second February 2020 Lender in connection with the Second July 2020 convertible Loan Agreement.
On August 15, 2020, the Company issued 6,167 shares
of its restricted common stock to consultants in exchange for services at a fair value of $50,693.
On August 21, 2020, the Company issued 20,000
shares of its restricted common stock to consultants in exchange for services at a fair value of $180,000.
On August 31, 2020, the Company issued 1,866 shares
of its restricted common stock to consultants in exchange for services at a fair value of $15,842.
On September 11, 2020 the Second February 2020
Lender converted $125,000 of the outstanding principal into 34,722 shares of the Company’s common stock.
On September 11, 2020 the February 2019 Convertible
Note Lender converted $70,542 of the outstanding principal and $112,888 of the outstanding interest into 64,124 shares of the Company’s
common stock.
Lender’s Exchange Agreement
On September 15, 2020, the Company exchanged $7,325,000
of principal and $967,518 of accrued but unpaid interest of the Company’s debt obligations for $500,000 cash, 2,744,288 shares of
Common Stock, and 331,456 warrants (the “Lender’s Exchange Agreement”). The Company also issued the lenders notes totaling
$20,000. See note 9 for the September 2020 Goldberg Loan and the September 2020 Rosen Loan. The warrants have an exercise price equal
to $4.50 per share, expiring five years from the date of issuance. Since the terms of the original debt were exchanged this was accounted
for under extinguishment accounting. The Company determined this debt exchange was a debt extinguishment and the Company recognized a
loss on debt extinguishment of $4,915,327, including the derivative liability value.
September 2020 Equity Raise
Effective September 15, 2020, the Company consummated
an underwritten public offering (the “September 2020 Equity Raise”) of 1,725,000 units of securities (the “Units”),
with each Unit consisting of (i) one share of common stock, and (ii) one warrant to purchase one share of common stock (the “Warrants”).
The September 2020 Equity Raise was conducted pursuant to an Underwriting Agreement, dated September 10, 2020, by and between the Company
and The Benchmark Company, LLC, acting as the representative (the “Representative”) of the several underwriters named therein
(the “Underwriting Agreement”). In connection with the September 2020 Equity Raise, the Company granted the underwriters a
45-day option to purchase up to 258,750 shares of common stock and/or 258,750 Warrants to purchase common stock to cover over-allotments,
if any.
The public offering price per Unit was $4.50.
The shares of common stock and Warrants were issued separately and were immediately separable upon issuance. Each Warrant represents the
right to purchase one share of common stock at an exercise price of $4.50 per share, expiring 5 years from the date of issuance.
The gross proceeds to the Company from the September
2020 Equity Raise, before deducting underwriting discounts and commissions and other estimated offering expenses, and excluding the exercise
of any Warrants, was approximately $7,762,500.
In connection with the September 2020 Equity Raise,
the Company converted $3,183,667 of principal and accrued but unpaid interest of the Company’s debt obligations into 768,204 shares
of Common Stock and $570,416 warrants. See Notes 7, 8, and 9. The warrants have an exercise price equal to $4.50 per share, expiring five
years from the date of issuance. A down-round event was triggered in connection with the September 2020 Equity Raise, resulting in a contingent
BCF that had a value of $3,051,810. As these notes were fully converted in the September 2020 Equity Raise, the discount was expensed
to accretion of debt discount and issuance cost on the Consolidated Statements of Comprehensive Loss.
On September 30, 2020, the Company issued 7,979
shares of its restricted common stock to consultants in exchange for services at a fair value of $21,304.
On December 14, 2020, the Company issued 10,417
shares of its restricted common stock to consultants in exchange for services at a fair value of $38,647.
On December 21, 2020, the Company issued 8,371
shares of its restricted common stock to employees in exchange for services at a fair value of $31,323.
During the year ended December 31, 2020 the Company
cancelled 50,650 shares of treasury stock.
On January 14, 2021, the Company issued 30,000
shares of its restricted common stock to consultants in exchange for services at a fair value of $133,200.
On January 20, 2021, the Company issued 40,000
shares of its restricted common stock to consultants in exchange for a year of services at a fair value of $192,000. On May 24, 2021,
the Company amended the contract and issued and additional 10,000 shares of its restricted common stock. these shares had a fair value
of $34,500. The shares issued to the consultant were recorded as common stock issued for prepaid services and will be expensed over the
life of the consulting contract to share based payments. During the year ended December 31, 2021, the Company recorded $99,908 to stock-based
compensation expense related to these shares.
On February 1, 2021, the Company issued 50,000
shares of its restricted common stock to consultants in exchange for services at a fair value of $196,000.
On February 3, 2021, the Company issued 1,929
shares of its restricted common stock to consultants in exchange for services at a fair value of $8,198.
On February 8, 2021, the Company entered into
a consulting agreement whereas the Company issued a total of 2,092 shares of common stock in exchange for services at a fair value of
$7,502.
On February 18, 2021, the Company issued 10,000
shares of its restricted common stock to consultants in exchange for services at a fair value of $48,000.
On February 18, 2021, the Company issued 10,417
shares of its restricted common stock to consultants in exchange for services at a fair value of $50,002.
On February 26, 2021, the Company issued 291 shares
of its restricted common stock to consultants in exchange for services at a fair value of $1,499.
On March 17, 2021, the Company issued 9,624 shares
of its restricted common stock to consultants in exchange for services at a fair value of $49,371.
On March 28, 2021, the Company issued 31,782 shares
of its restricted common stock to settle outstanding vendor liabilities of $125,000.
On March 31, 2021, the Company issued 13,113 shares
of its restricted common stock to settle outstanding vendor liabilities of $43,667. In connection with this transaction the Company also
recorded a loss on settlement of vendor liabilities of $12,719.
On April 10, 2021, the Company issued 16,275 shares
of its restricted common stock to consultants in exchange for services at a fair value of $69,332.
On April 21, 2021, the Company entered into a
consulting agreement whereas the Company issued a total of 1,048 shares of common stock in exchange for services at a fair value of $3,587.
On June 17, 2021, the Company entered into an
underwriting agreement with The Benchmark Company LLC, pursuant to which we agreed to sell to the Underwriter in a firm commitment underwritten
public offering an aggregate of 750,000 shares of the Company’s common stock, at a public offering price of $3.40 per share. The
Company also granted the Underwriter a 30-day option to purchase up to an additional 112,500 shares of Common Stock to cover over-allotments,
if any. The Offering closed on June 21, 2021. The net proceeds to the Company from the equity raise was $2,213,500. As part of the underwriting
agreement the Company issued 46,667 warrants of the Company’s common stock to Benchmark. The warrants have an exercise price $5.40
and a term of five years. On July 9, 2021, the Representative exercised the over-allotment option to purchase an additional 954,568 shares
of Common Stock.
On July 20, 2021, the Company issued 2,154 shares
of its restricted common stock to consultants in exchange for services at a fair value of $8,570.
On July 15, 2021, the Company issued 715 shares
of its restricted common stock to consultants in exchange for services at a fair value of $2,500.
On August 15, 2021, the Company issued 820 shares
of its restricted common stock to consultants in exchange for services at a fair value of $2,500.
On August 26, 2021, the Company issued 348 shares
of its restricted common stock to consultants in exchange for services at a fair value of $999.
On September 15, 2021, the Company issued 793
shares of its restricted common stock to consultants in exchange for services at a fair value of $2,500.
On October 25, 2021, the Company entered into
a securities purchase agreement with institutional investors resulting in the raise of $3,407,250 in gross proceeds to the Company. Pursuant
to the terms of the purchase agreement, the Company agreed to sell, in a registered direct offering, an aggregate of 850,000 shares of
the Company’s common stock, par value $0.001 per share, at a purchase price of $4.50 per Share.
On November 5, 2021, the Company issued 25,000
shares of its restricted common stock to consultants in exchange for services at a fair value of $85,750.
On November 15, 2021, the Company issued 13,392
shares of its restricted common stock to consultants in exchange for services at a fair value of $41,917.
On November 29, 2021, the Company issued 250,000
shares of its restricted common stock to settle outstanding vendor liabilities of $576,783. In connection with this transaction the Company
also recorded a loss on settlement of vendor liabilities of $33,217.
On November 29, 2021, the Company issued 101,097
shares of its restricted common stock to consultants in exchange for services at a fair value of $246,676.
On December 3, 2021, the Company issued 194 shares
of its restricted common stock to consultants in exchange for services at a fair value of $429.
On December 14, 2021, the Company issued 211 shares
of its restricted common stock to consultants in exchange for services at a fair value of $452.
Stock Options
The Company applied
fair value accounting for all share-based payments awards. The fair value of each option granted is estimated on the date of grant using
the Black-Scholes option-pricing model.
The assumptions used for options granted during
the years December 31, 2021 and 2020, are as follows:
| |
December 31, 2021 | | |
December 31, 2020 | |
Exercise price | |
| $ 2.09 - 4.89 | | |
| $ 8.55 | |
Expected dividends | |
| 0% | | |
| 0% | |
Expected volatility | |
| 169.78 – 242.98% | | |
| 229.95% | |
Risk free interest rate | |
| 0.46 – 1.26% | | |
| 0.25% | |
Expected life of option | |
| 5 - 7 years | | |
| 5.67 years | |
The following is a summary of the Company’s
stock option activity:
| |
Options | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life (in years) | |
Balance – January 1, 2020 – outstanding | |
| 303,825 | | |
| 24.48 | | |
| 2.51 | |
Granted | |
| 391,853 | | |
| 8.55 | | |
| 5.67 | |
Exercised | |
| - | | |
| - | | |
| - | |
Cancelled/Modified | |
| (154,657 | ) | |
| 25.17 | | |
| - | |
Balance – December 31, 2020 – outstanding | |
| 541,021 | | |
| 12.75 | | |
| 4.29 | |
Balance – December 31, 2020 – exercisable | |
| 149,168 | | |
| 23.77 | | |
| 1.75 | |
| |
| | | |
| | | |
| | |
Balance – December 31, 2020 – outstanding | |
| 541,021 | | |
| 12.75 | | |
| 3.27 | |
Granted | |
| 2,425,762 | | |
| 5.97 | | |
| 5.91 | |
Exercised | |
| - | | |
| - | | |
| - | |
Forfeited/Cancelled | |
| (64,164 | ) | |
| 13.06 | | |
| - | |
Balance – December 31, 2021 – outstanding | |
| 2,902,619 | | |
| 7.07 | | |
| 4.71 | |
Balance – December 31, 2021 – exercisable | |
| 1,165,191 | | |
| 9.01 | | |
| 4.12 | |
Option Outstanding | | |
Option Exercisable | |
Exercise price | | |
Number Outstanding | | |
Weighted Average Remaining Contractual Life (in years) | | |
Weighted Average Exercise Price | | |
Number Exercisable | | |
Weighted Average Remaining Contractual Life (in years) | |
$ | 7.07 | | |
| 2,902,619 | | |
| 4.71 | | |
| 9.01 | | |
| 1,165,191 | | |
| 4.12 | |
During the year ended December 31, 2018 the Company
granted options of 11,667 to consultants that has a fair value of $57,123. As of the date of this filing the company has not issued these
options and they are recorded as an accrued liability on the Consolidated Balance Sheet.
On May 7, 2020, the board of directors approved
the Jerrick Media Holdings, Inc. 2020 Omnibus Equity Incentive Plan (the “Plan”). Only employees, non-employee directors
and consultants are eligible for awards under the Plan. The Plan provides for awards in the form of options (incentive stock options or
nonstatutory stock options) restricted stock grants, and restricted stock unit grants. Up to 2,500,000 shares of common stock may be issued
under the Plan and the option exercise price of stock options granted under the Plan shall not be less than 100% of the Fair Market Value
(as defined in the Plan) (110% for 10% shareholders in the case of ISOs) of a share of common stock on the date of the grant. The option
exercise price may be payable in cash, surrender of stock, cashless exercise or net exercise. Each grant awarded under the Plan shall
be evidenced by a grant agreement and may or may not be subject to vesting. The Plan is subject to the approval of the Company’s
stockholders within one year of the date of adoption by the Board of Directors. On July 8, 2020, the Company’s stockholders approved
the Plan, which terminates on May 7, 2030. The Board of Directors may amend or terminate the Plan at any time and for any reason. An amendment
of the Plan shall be subject to the approval of the Company’s stockholders only to the extent required by applicable laws, regulations
or rules.
On May 13, 2020 the Company entered into an exchange
agreement with eight option holders. The company agreed to exchange 152,992 options previously issued under the 2015 Incentive Stock and
Award Plan for 229,491 shares of the Company common stock. In connection with this agreement the Company recorded incremental compensation
on the exchange of options to stock of $1,117,031.
Stock-based compensation for stock options has
been recorded in the consolidated statements of operations and totaled $7,616,195 and $4,092,013, for the year ended December 31, 2021
and 2020, respectively.
As of December 31, 2021, there was $3,197,018
of total unrecognized compensation expense related to unvested employee options granted under the Company’s share-based compensation
plans that is expected to be recognized over a weighted average period of approximately 1.23 year.
Warrants
The Company applied fair value accounting for
all share-based payments awards. The fair value of each warrant granted is estimated on the date of grant using the Black-Scholes option-pricing
model.
The assumptions used for warrants granted during
the year ended December 31, 2021 are as follows:
|
|
December 31,
2021 |
|
|
December 31,
2020 |
|
Exercise price |
|
$ |
4.50 – 5.40 |
|
|
$ |
4.50 - 18.00 |
|
Expected dividends |
|
|
0 |
% |
|
|
0 |
% |
Expected volatility |
|
|
232.10% - 237.14 |
% |
|
|
234.03% - 247 |
% |
Risk free interest rate |
|
|
0.82% - 0.89 |
% |
|
|
0.21% - 1.63 |
% |
Expected life of warrant |
|
|
5 – 5.5 years |
|
|
|
5 years |
|
Warrant Activities
The following is a summary of the Company’s
warrant activity:
| |
Warrant | | |
Weighted Average Exercise Price | |
Balance – January 1, 2020 – outstanding | |
| 247,403 | | |
| 15.75 | |
Granted | |
| 5,921,071 | | |
| 4.70 | |
Exercised | |
| - | | |
| - | |
Cancelled/Modified | |
| (37,526 | ) | |
| 13.31 | |
Balance – December 31, 2020 – outstanding | |
| 6,130,948 | | |
| 4.96 | |
Balance – December 31, 2020 – exercisable | |
| 3,228,235 | | |
| 5.37 | |
| |
| | | |
| | |
Balance – December 31, 2020 – outstanding | |
| 6,130,948 | | |
| 4.96 | |
Granted | |
| 1,961,267 | | |
| 5.60 | |
Exercised | |
| (2,414,218 | ) | |
| 4.55 | |
Forfeited/Cancelled | |
| (19,167 | ) | |
| 24.00 | |
Balance – December 31, 2021 – outstanding | |
| 5,658,830 | | |
| 4.98 | |
Balance – December 31, 2021 – exercisable | |
| 5,616,330 | | |
$ | 4.97 | |
Warrants Outstanding | | |
Warrants Exercisable | |
Exercise price | | |
Number Outstanding | | |
Weighted Average Remaining Contractual Life (in years) | | |
Weighted Average Exercise Price | | |
Number Exercisable | | |
Weighted Average Exercise Price | |
$ | 4.98 | | |
| 5,658,830 | | |
| 3.80 | | |
| 4.97 | | |
| 5,616,330 | | |
| 3.79 | |
On October 6, 2020, the underwriters for the September
2020 Equity Raise partially exercised the over-allotment option and on October 8, 2020, purchased an additional 258,750 warrants, generating
gross proceeds, before deducting underwriting discounts and commissions, of $2,588.
During the year ended December 31, 2020 a total
of 214,080 warrants were issued with convertible notes (See Note 8 above). The warrants have a grant date fair value of $1,520,449 using
a Black-Scholes option-pricing model and the above assumptions.
During the year ended December 31, 2020, a total
of 289 warrants were issued with notes payable – related party (See Note 9 above). The warrants have a grant date fair value of
$3,342 using a Black-Scholes option-pricing model and the above assumptions.
During the year ended December 31, 2020, a total
of 3,922 warrants were issued with convertible notes payable – related party (See Note 9 above). The warrants have a grant date
fair value of $37,927 using a Black-Scholes option-pricing model and the above assumptions.
During the year ended December 31, 2020, some
of the Company’s warrants had a down-round provision triggered that resulted in a lower exercise price. A deemed dividend of $18,421
was recorded to the Statements of Comprehensive Loss.
During the Year ended December 31, 2021, the Company
issued 2,250,691 shares of common stock to a certain warrant holder upon the exercise of 2,414,218 warrants. The Company received $9,487,223
in connection with the exercise of the warrant.
During the year ended December 31, 2021, a total
of 486,516 warrants were issued in connection with the Series E Convertible Preferred Stock raise.
During the year ended December 31, 2021, a total
of 1,137,575 warrants were issued with convertible notes (See Note 9 above). The warrants have a grant date fair value of $3,258,955 using
a Black-Scholes option-pricing model and the above assumptions.
During the year ended December 31, 2021, some
of the Company’s warrants had a down-round provision triggered that also resulted in an additional 127,801 warrants to be issued.
A deemed dividend of $410,750 was recorded to the Statements of Comprehensive Loss.
During the year ended December 31, 2021, the Company
issued 80,000 warrants in connection with the underwriting agreement.
Stock-based compensation for stock warrants of
129,375 has been recorded in the Consolidated Statements of Comprehensive Loss and totaled $480,863, for the year ended December 31, 2021.
Share-based awards, restricted stock award
(“RSAs”)
On February 4, 2021, the Board resolved that,
the Company shall pay each member of the Board, for each calendar quarter during which such member continues to serve on the Board, compensation
as a group amounts to $62,500 per quarter. The shares vest one year after issuance.
A summary of the activity related to RSUs for
the year ended December 31, 2021 is presented below:
Restricted stock units (RSUs) |
|
Total
shares |
|
|
Grant date
fair value |
|
RSAs non-vested at January 1, 2021 |
|
|
- |
|
|
$ |
- |
|
RSAs granted |
|
|
112,010 |
|
|
$ |
2.71 – 4.32 |
|
RSAs vested |
|
|
- |
|
|
$ |
- |
|
RSAs forfeited |
|
|
(13,927 |
) |
|
$ |
3.75 – 4.32 |
|
RSAs non-vested December 31, 2021
|
|
|
98,083 |
|
|
$ |
2.71 – 4.32 |
|
Stock-based compensation for RSA’s has been
recorded in the consolidated statements of operations and totaled $391,035 for the year ended December 31, 2021.
Note 13 – Commitments and Contingencies
The CARES Act lifts certain deduction limitations
originally imposed by the Tax Cuts and Jobs Act of 2017 (“2017 Tax Act”). Corporate taxpayers may carry back net operating
losses (NOLs) originating between 2018 and 2020 for up to five years, which was not previously allowed under the 2017 Tax Act. The CARES
Act also eliminates the 80% of taxable income limitations by allowing corporate entities to fully utilize NOL carryforwards to offset
taxable income in 2018, 2019 or 2020. Taxpayers may generally deduct interest up to the sum of 50% of adjusted taxable income plus business
interest income (30% limit under the 2017 Tax Act) for 2019 and 2020. The CARES Act allows taxpayers with alternative minimum tax credits
to claim a refund in 2020 for the entire amount of the credits instead of recovering the credits through refunds over a period of years,
as originally enacted by the 2017 Tax Act.
In addition, the CARES Act raises the corporate
charitable deduction limit to 25% of taxable income and makes qualified improvement property generally eligible for 15-year cost-recovery
and 100% bonus depreciation. The enactment of the CARES Act did not result in any material adjustments to our income tax provision for
the year ended December 31, 2020.
On March 26, 2020 and April 30, 2020, the Company
received 2 separate loans pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title I of the CARES Act.
When the applications for PPP first opened up,
there was limited available funding and much confusion surrounding the application process. The Company initially submitted its application
for the May 2020 PPP Loan in early April but received no response in the aftermath of submitting the application. After consulting multiple
advisors, the Company made the decision to apply elsewhere, due to the rampant media coverage of institutions running out of funding and
the Company’s need for the capital and belief that if 2 separate loans were approved, the remaining application could simply be
withdrawn.
Therefore, in late April, the company proceeded
with applying for the April 2020 PPP Loan. After some conflicting communications regarding acceptance, the Company attempted to contact
the lender to clarify but got no response. After continued attempts to follow up with both lenders, the Company received approval for
the May 2020 PPP Loan and funding for the April 2020 PPP Loan on the same day, followed the next day by the funding of the May 2020 PPP
Loan. The Company immediately separated the funds for the April 2020 PPP Loan into a separate reserved bank account with the intention
of returning the funds. However, after several attempts to contact the lender with no response, the Company was faced with difficulty
raising funds in the early-Covid economy and made the decision to utilize the funds for operations and pursue an installment repayment
plan when they were able to reach the lender. As of the date of this filing, the Company has begun making repayments on the loan, absent
a formal installment agreement due to difficulties reaching the lender. The Company intends to complete repayment before the end of 2021.
As each company is only permitted one loan under
the CARES Act, there is a possibility the loan may be called by the SBA and the Company would have to repay the loan in full at such time.
As of December 31, 2021, the May 2020 PPP Loan
is no longer outstanding, as during the year ended December 31, 2021, the Company repaid $136,597 in principal and was forgiven $275,903
of principal and $3,119 of accrued interest. As of December 31, 2021 there was $198,655 in principal outstanding on the April 2020 PPP
Loan.
Litigation
On or about June 25, 2020, Home Revolution, LLC
(“Home Revolution”) filed a lawsuit in the United States District Court for the District of New Jersey, Home Revolution, LLC,
et al. v. Jerrick Media Holdings, Inc. et al., Case No. 2:20-cv-07775-JMV-MF. The Complaint alleges, among other things, that Creatd,
Inc. breached the Membership Interest Purchase Agreement, as modified, and ancillary transaction documents in connection with the acquisition
of Seller’s Choice, LLC, from Home Revolution in September 2019. The Complaint additionally alleges violation of the New Jersey
Uniform Securities Law, violations of the Exchange Act and Rule 10b-5 thereunder, fraud, equitable accounting, breach of fiduciary duty,
conversion and unjust enrichment. Plaintiff also sought to have a receiver appointed by the Court to take over Creatd’s operations.
After substantial motion practice, Creatd successfully settled this dispute from June 2020 for a total of $799,000, which includes
$660,000 of note principal and $139,000 of accrued interest. The matter has been dismissed as of March 3, 2022.
On or about August 30, 2021, Robert W. Monster and Anonymize, Inc.
(“Monster”) filed a lawsuit in the United States District Court for the Western District of Washington at Seattle, Robert
W. Monster, et al. v. Creatd, Inc., et al. (Western District of Washington at Seattle 2:21-CV-1177). The Complaint alleges, among other
things, that action for Declaratory Judgment under 28 U.S.C. § 2201 that Monster’s registration and use of the internet domain
name VOCL.COM (the “Domain Name”) does not violate Creatd’s rights under the Anticybersquatting Consumer Protection
Act (“ACPA”), 15 U.S.C. § 1125(d), or otherwise under the Lanham Act, 15 U.S.C. § 1051 et seq. Creatd claims trademark
rights and certain other rights with respect to the term and the domain name VOCL.COM. Monster seeks a determination by the Court
that Monster’s registration and/or use of VOCL.COM is not, and has not been in violation of the ACPA, and that Plaintiffs’
use of VOCL.COM constitutes neither a violation of the ACPA nor trademark infringement or dilution under the Lanham Act. Creatd
believes the lawsuit lacks merit and will vigorously challenge the action. At this time, we are unable to estimate potential damage exposure,
if any, related to the litigation.
Lease Agreements
On May 5, 2018, the Company signed a 5-year lease
for approximately 2,300 square feet of office space at 2050 Center Avenue Suite 640, Fort Lee, New Jersey 07024. Commencement date of
the lease is June 1, 2018. The total amount due under this lease is $411,150.
On April 1, 2019, the Company signed a 4-year
lease for approximately 796 square feet of office space at 2050 Center Avenue Suite 660, Fort Lee, New Jersey 07024. Commencement date
of the lease is April 1, 2019. The total amount due under this lease is $108,229.
On July 28, 2021, the Company signed a 3-year
lease for approximately 1,364 square feet of office space at 1674 Meridian Avenue, Miami Beach, Florida 33139. The office space is currently
under construction and the Company’s commencement date was April 1, 2022. The total amount due under this lease is $181,300.
On February 16, 2022, the company entered into
a termination agreement whereas CRTD agrees to pay $115,000 and forfeit the security deposit of $16,836. The lease was terminated as of
February 28, 2022 and was determined that the lease agreement was abandoned under ASC 842- 20 -35 -10. The Company updated useful life
of the ROU asset and marked the ROU asset and lease liability its single lease cost of $18,451.
| |
Year Ended December 31, 2021 | |
Operating lease cost | |
$ | 202,804 | |
Short term lease cost | |
| 14,041 | |
Total net lease cost | |
$ | 216,845 | |
Supplemental cash flow and other information related
to leases was as follows:
| |
Year Ended December 31, 2021 | |
Cash paid for amounts included in the measurement of lease liabilities: | |
| |
Operating lease payments | |
$ | 100,100 | |
Weighted average remaining lease term (in years): | |
| 0.17 | |
Weighted average discount rate: | |
| 0 | % |
Total payments required under the lease as of
December 31, 2021, are $18,451 and will recognized in the first quarter of 2022.
Rent expense for the year ended December 31, 2021
and 2020 was $216,845 and $107,737, respectively.
Note 14 – Acquisition
Plant Camp LLC
On June 1, 2021, the Company, entered into a Membership
Interest Purchase Agreement (the “MIPA”) with Angela Hein (“Hein”) and Heidi Brown (“Brown”, and together
with Hein, the “Sellers”), pursuant to which the Purchaser acquired 490,863 common units (the “Membership Interests”)
of Plant Camp LLC, a Delaware limited liability company (“Plant Camp”) from the Sellers, resulting in the Purchaser owning
33% of the issued and outstanding equity of Plant Camp. The Membership Interests were purchased for $175,000.
On June 4, 2021, the Company, entered into a MIPA
with Sellers, pursuant to which the Purchaser acquired 841,005 common units of Plant Camp from the Sellers, resulting in the Purchaser
owning a total of 89% of the issued and outstanding equity of Plant Camp. The additional Membership Interests were purchased for $300,000.
The acquisition was accounted for as a step acquisition however there was no change in value of the Company’s existing equity interest.
The Company utilized the fair value of the consideration to determine the fair value of the existing equity interest based on the total
merger consideration offered.
The following sets forth the components of the
purchase price:
Purchase price: | |
| |
Cash paid to seller | |
$ | 300,000 | |
Fair value of equity investment purchased on June 1, 2021 | |
| 175,000 | |
Total purchase price | |
| 475,000 | |
| |
| | |
Assets acquired: | |
| | |
Cash | |
| 5,232 | |
Accounts Receivable | |
| 7,645 | |
Inventory | |
| 19,970 | |
Total assets acquired | |
| 32,847 | |
| |
| | |
Liabilities assumed: | |
| | |
Accounts payable and accrued expenses | |
| 5,309 | |
Deferred Revenue | |
| 671 | |
Total liabilities assumed | |
| 5,980 | |
| |
| | |
Net assets acquired | |
| 26,867 | |
| |
| | |
Non-controlling interest in consolidated subsidiary | |
| 56,865 | |
| |
| | |
Excess purchase price | |
$ | 504,998 | |
The excess purchase price amounts are provisional
and may be adjusted during the one-year measurement period as required by U.S. GAAP. The following table provides a summary of the
preliminary allocation of the excess purchase price.
Goodwill | |
$ | 7,198 | |
Trade Names & Trademarks | |
| 100,000 | |
Know-How and Intellectual Property | |
| 316,500 | |
Website | |
| 51,300 | |
Customer Relationships | |
| 30,000 | |
| |
| | |
Excess purchase price | |
$ | 504,998 | |
The goodwill
represents the assembled workforce, acquired capabilities, and future economic benefits resulting from the acquisition.
The following presents the unaudited pro-forma combined results of
operations of the Company with Plant Camp as if the entities were combined on January 1, 2020.
| |
Year Ended | |
| |
December 31, | |
| |
2021 | |
Revenues | |
$ | 4,335,593 | |
Net loss attributable to common shareholders | |
$ | (37,822,820 | ) |
Net loss per share | |
$ | (2.99 | ) |
Weighted average number of shares outstanding | |
| 12,652,470 | |
| |
Year Ended December 31, 2020 | |
Revenues | |
$ | 1,213,430 | |
Net loss attributable to common shareholders | |
$ | (27,476,400 | ) |
Net loss per share | |
$ | (5.71 | ) |
Weighted average number of shares outstanding | |
| 4,812,153 | |
WHE Agency, Inc.
On July 20, 2021, the Company entered into a Stock
Purchase Agreement to purchase 44% ownership and 55% of voting power of the issued and outstanding shares of WHE Agency, Inc., (“WHE”).
The aggregate closing consideration was $1,038,271, which consists of a combination of $144,750 in cash and $893,521 in the form of 224,503
shares of the Company’s restricted common stock at a price of $3.98 per share. Based on the purchase price of $1,038,271 for 44%
ownership, the fair value of the non-controlling interest was estimated to be $1,190,000 based on the consideration from the Company.
WHE is a talent management and public relations
agency dedicated to the representation and management of family- and lifestyle-focused influencers and digital creators.
The following sets forth the components of the
purchase price:
Purchase price: | |
| |
Cash paid to seller | |
$ | 144,750 | |
Shares granted to seller | |
| 893,521 | |
Total purchase price | |
| 1,038,271 | |
| |
| | |
Assets acquired: | |
| | |
Cash | |
| 26,575 | |
Accounts Receivable | |
| 446,272 | |
Total assets acquired | |
| 472,847 | |
| |
| | |
Liabilities assumed: | |
| | |
Accounts payable and accrued expenses | |
| 353,017 | |
Total liabilities assumed | |
| 353,017 | |
| |
| | |
Net assets acquired | |
| 119,830 | |
| |
| | |
Non-controlling interest in consolidated subsidiary | |
| 1,190,000 | |
| |
| | |
Excess purchase price | |
$ | 2,108,442 | |
The excess purchase price amounts were recorded
to goodwill and is provisional and may be adjusted during the one-year measurement period as required by U.S. GAAP. The following
table provides a summary of the preliminary allocation of the excess purchase price.
Goodwill | |
$ | 1,349,697 | |
Trade Names & Trademarks | |
| 85,945 | |
Non-Compete Agreements | |
| 45,190 | |
Influencers / Customers | |
| 627,610 | |
| |
| | |
Excess purchase price | |
$ | 2,108,442 | |
The goodwill
represents the assembled workforce, acquired capabilities, and future economic benefits resulting from the acquisition.
The following presents the unaudited pro-forma combined results of
operations of the Company with WHE as if the entities were combined on January 1, 2020.
| |
Year Ended | |
| |
December 31, | |
| |
2021 | |
Revenues | |
$ | 4,916,777 | |
Net loss attributable to common shareholders | |
$ | (37,707,250 | ) |
Net loss per share | |
$ | (2.98 | ) |
Weighted average number of shares outstanding | |
| 12,652,470 | |
| |
Year Ended | |
| |
December 31, | |
| |
2020 | |
Revenues | |
$ | 1,685,336 | |
Net loss attributable to common shareholders | |
$ | (27,235,057 | ) |
Net loss per share | |
$ | (5.66 | ) |
Weighted average number of shares outstanding | |
| 4,812,153 | |
Dune Inc.
Prior to October 3, 2021, the Company invested
$732,297 into Dune See note 6 & 7. Using step acquisition accounting, the Company decreased the value of its existing equity interest
to its fair value based on its purchase price on October 3, 2021, resulting in the recognition of an impairment in investment of $424,632,
which was included in within our consolidated statements of operations. The Company utilized the fair value of the consideration to determine
the fair value of the existing equity interest based on the total merger consideration offered and the Company’s stock price at
acquisition.
On October 3, 2021, we, through Creatd Partners, LLC (“Buyer”),
entered into a Stock Purchase Agreement (the “Dune Agreement”) with Standard Holdings, Inc. (“SHI”) and Mark De
Luca (“De Luca”) (SHI and De Luca, collectively the “Dune Sellers”), and Stephanie Roy Dufault, whereby Buyer
purchased a majority stake in Dune, Inc., a Delaware corporation (“Dune”). Pursuant to the Dune Agreement, which closed on
October 4, 2021, Buyer acquired a total of 3,905,634 shares of the common stock of Dune (the “Purchased Shares”). The Company
issued 163,344 restricted shares of the Company’s common stock to the Dune Sellers.
In addition, pursuant to the Dune Agreement, $50,000 worth of the Company’s
common stock issuable to the Dune Sellers on a pro rata basis, priced in accordance with the terms and conditions set forth in the Dune
Agreement (the “Indemnification Escrow Amount”), shall be held in escrow and reserved in each Dune Seller’s name by
the Company’s transfer agent until such time as release is authorized under the Agreement.
The following sets forth the components of the purchase price:
Purchase price: | |
| |
Shares granted to seller | |
$ | 424,698 | |
Fair value of equity investment purchased before October 4, 2021 | |
| 307,665 | |
Total purchase price | |
| 732,363 | |
| |
| | |
Assets acquired: | |
| | |
Cash | |
| 186,995 | |
Inventory | |
| 47,250 | |
Total assets acquired | |
| 234,246 | |
| |
| | |
Liabilities assumed: | |
| | |
Accounts payable | |
| 40,000 | |
Total liabilities assumed | |
| 40,000 | |
| |
| | |
Net assets acquired | |
| 194,246 | |
| |
| | |
Non-controlling interest in consolidated subsidiary | |
| 720,581 | |
| |
| | |
Excess purchase price | |
$ | 1,258,698 | |
Due to the limited amount
of time since the acquisition date, the assets and liabilities of Dune Inc. were recorded based primarily on their acquisition date carrying
values. Management believes the estimated fair value of these accounts on the acquisition date approximates their carrying value as reflected
in the table above due to the short-term nature of these instruments. The remaining assets and liabilities primarily consisted of goodwill,
customer relationships, know how, and tradenames. We will adjust the remaining assets and liabilities to fair value as valuations are
completed and we obtain information necessary to complete the analyses, but no later than one year from the acquisition data.
The excess purchase price amounts are provisional
and may be adjusted during the one-year measurement period as required by U.S. GAAP. The following table provides a summary of the
preliminary allocation of the excess purchase price.
Goodwill | |
$ | 17,941 | |
Trade Names & Trademarks | |
| 249,248 | |
Know-How and Intellectual Property | |
| 788,870 | |
Website | |
| 127,864 | |
Customer Relationships | |
| 74,774 | |
| |
| | |
Excess purchase price | |
$ | 1,258,698 | |
The goodwill
represents the assembled workforce, acquired capabilities, and future economic benefits resulting from the acquisition.
The following presents the unaudited pro-forma combined results of
operations of the Company with Dune as if the entities were combined on January 1, 2020.
| |
Year Ended | |
| |
December 31, | |
| |
2021 | |
Revenues | |
$ | 4,299,717 | |
Net loss attributable to common shareholders | |
$ | (38,265,301 | ) |
Net loss per share | |
$ | (3.02 | ) |
Weighted average number of shares outstanding | |
| 12,652,470 | |
| |
Year Ended | |
| |
December 31, | |
| |
2020 | |
Revenues | |
$ | 1,212,870 | |
Net loss attributable to common shareholders | |
$ | (27,382,216 | ) |
Net loss per share | |
$ | (5.69 | ) |
Weighted average number of shares outstanding | |
| 4,812,153 | |
Note 15 – Segment Information
We operate
in three reportable segments: Creatd Labs, Creatd Ventures, and Creatd Partners. Our segments were determined based on the economic
characteristics of our products and services, our internal organizational structure, the manner in which our operations are managed and
the criteria used by our Chief Operating Decision Maker (CODM) to evaluate performance, which is generally the segment’s operating
losses.
Operations of: |
|
Products and services provided: |
Creatd Labs |
|
Creatd Labs is the segment focused on development
initiatives. Creatd Labs houses the Company’s proprietary technology, including its flagship platform, Vocal, as well as oversees
the Company’s content creation framework, and management of its digital communities. Creatd Labs derives revenues from
Vocal creator subscriptions, platform processing fees and technology licensing fees.
|
Creatd Ventures |
|
Creatd Ventures builds, develops, and scales e-commerce
brands. This segment generates revenues through product sales of its two majority-owned direct-to-consumer brands, Camp and Dune Glow
Remedy.
|
Creatd Partners |
|
Creatd Partners fosters relationships between brands and creators through its suite of agency services, including content marketing (Vocal for Brands), performance marketing (Seller’s Choice), and influencer marketing (WHE Agency). Creatd Partners derives revenues in the form of brand fees and talent management commissions. |
The following
tables present certain financial information related to our reportable segments and Corporate:
| |
As of December 31, 2021 | |
| |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Accounts receivable, net | |
$ | - | | |
$ | 2,884 | | |
$ | 334,556 | | |
$ | - | | |
$ | 337,440 | |
Prepaid expenses and other current assets | |
| 48,495 | | |
| - | | |
| - | | |
| 188,170 | | |
| 236,665 | |
Deposits and other assets | |
| 626,529 | | |
| - | | |
| - | | |
| 92,422 | | |
| 718,951 | |
Intangible assets | |
| - | | |
| 1,637,924 | | |
| 783,676 | | |
| 11,241 | | |
| 2,432,841 | |
Goodwill | |
| - | | |
| 25,139 | | |
| 1,349,696 | | |
| - | | |
| 1,374,835 | |
Inventory | |
| - | | |
| 106,403 | | |
| - | | |
| - | | |
| 106,403 | |
All other assets | |
| - | | |
| - | | |
| - | | |
| 3,966,124 | | |
| 3,966,124 | |
Total Assets | |
$ | 675,024 | | |
$ | 1,772,350 | | |
$ | 2,467,928 | | |
$ | 4,257,957 | | |
$ | 9,173,259 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accounts payable and accrued liabilities | |
$ | 9,693 | | |
$ | 766,253 | | |
$ | 6,232 | | |
$ | 2,948,362 | | |
$ | 3,730,540 | |
Note payable, net of debt discount and issuance costs | |
| 313,979 | | |
| - | | |
| - | | |
| 1,028,685 | | |
| 1,342,664 | |
Deferred revenue | |
| 161,112 | | |
| 13,477 | | |
| 59,570 | | |
| - | | |
| 234,159 | |
All other Liabilities | |
| - | | |
| - | | |
| - | | |
| 177,644 | | |
| 177,644 | |
Total Liabilities | |
$ | 484,784 | | |
$ | 779,730 | | |
$ | 65,802 | | |
$ | 4,154,691 | | |
$ | 5,485,007 | |
| |
As of December 31, 2020 | |
| |
Creatd Labs | | |
Creatd Partners | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Accounts receivable, net | |
$ | 3,800 | | |
$ | 86,555 | | |
$ | - | | |
$ | 90,355 | |
Prepaid expenses and other current assets | |
| 19,631 | | |
| - | | |
| 4,225 | | |
| 23,856 | |
Intangible assets | |
| - | | |
| 960,611 | | |
| - | | |
| 960,611 | |
Goodwill | |
| - | | |
| 1,035,795 | | |
| - | | |
| 1,035,795 | |
All other assets | |
| - | | |
| - | | |
| 8,673,863 | | |
| 8,673,863 | |
Total Assets | |
$ | 23,431 | | |
$ | 2,082,961 | | |
$ | 8,678,088 | | |
$ | 10,784,480 | |
| |
| | | |
| | | |
| | | |
| | |
Accounts payable and accrued liabilities | |
$ | 6,221 | | |
$ | 83,964 | | |
$ | 2,548,503 | | |
$ | 2,638,688 | |
Note payable, net of debt discount and issuance costs | |
| 55,928 | | |
| - | | |
| 1,165,611 | | |
| 1,221,539 | |
Deferred revenue | |
| - | | |
| 88,637 | | |
| - | | |
| 88,637 | |
All other Liabilities | |
| - | | |
| - | | |
| 1,390,420 | | |
| 1,390,420 | |
Total Liabilities | |
$ | 62,149 | | |
$ | 172,601 | | |
$ | 5,104,534 | | |
$ | 5,339,284 | |
| |
For the year ended December 31, 2021 | |
| |
Creatd Labs | | |
Creatd Ventures | | |
Creatd Partners | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Net revenue | |
$ | 1,926,374 | | |
$ | 90,194 | | |
$ | 2,283,149 | | |
$ | - | | |
$ | 4,299,717 | |
Cost of revenue | |
| 3,186,240 | | |
| 148,989 | | |
| 1,964,808 | | |
| - | | |
| 5,300,037 | |
Gross margin | |
| (1,259,866 | ) | |
| (58,940 | ) | |
| 318,341 | | |
| - | | |
| (1,000,320 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Research and development | |
| 758,293 | | |
| 131 | | |
| 225,104 | | |
| - | | |
| 983,528 | |
Marketing | |
| 8,182,935 | | |
| - | | |
| 962,698 | | |
| 481,349 | | |
| 9,626,982 | |
Stock based compensation | |
| 1,727,021 | | |
| 1,560,546 | | |
| 1,884,986 | | |
| 4,488,615 | | |
| 9,661,168 | |
Impairment of goodwill | |
| - | | |
| - | | |
| 1,035,795 | | |
| - | | |
| 1,035,795 | |
General and administrative not including depreciation, amortization, or Impairment | |
| 3,918,130 | | |
| 1,665,783 | | |
| 1,600,212 | | |
| 2,791,236 | | |
| 9,975,360 | |
Depreciation and amortization | |
| - | | |
| 100,633 | | |
| 252,730 | | |
| 44,076 | | |
| 397,440 | |
Impairment of intangibles | |
| - | | |
| - | | |
| 688,127 | | |
| - | | |
| 688,127 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total operating expenses | |
$ | 14,586,379 | | |
$ | 3,327,093 | | |
$ | 6,649,652 | | |
$ | 11,803,003 | | |
$ | 32,368,400 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Interest expense | |
| (12,706 | ) | |
| - | | |
| - | | |
| (359,400 | ) | |
| (372,106 | ) |
All other expenses | |
| - | | |
| - | | |
| - | | |
| (3,638,327 | ) | |
| (3,638,327 | ) |
Other expenses, net | |
| (12,706 | ) | |
| | | |
| | | |
| (3,997,727 | ) | |
| (4,010,433 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Loss before income tax provision and equity in net loss from unconsolidated investments | |
$ | (15,858,951 | ) | |
$ | (3,385,888 | ) | |
$ | (6,331,311 | ) | |
$ | (11,803,003 | ) | |
$ | (37,379,153 | ) |
| |
For the year ended December 31, 2020 | |
| |
Creatd Labs | | |
Creatd Partners | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Net revenue | |
$ | 375,043 | | |
$ | 837,827 | | |
$ | - | | |
$ | 1,212,870 | |
Cost of revenue | |
| 652,259 | | |
| 842,783 | | |
| - | | |
| 1,495,042 | |
Gross margin | |
| (277,216 | ) | |
| (4,956 | ) | |
| - | | |
| (282,172 | ) |
| |
| | | |
| | | |
| | | |
| | |
Research and development | |
| 227,656 | | |
| 29,775 | | |
| - | | |
| 257,431 | |
Marketing | |
| 2,426,668 | | |
| 285,490 | | |
| 142,745 | | |
| 2,854,904 | |
Stock based compensation | |
| 1,226,495 | | |
| 1,338,678 | | |
| 4,295,990 | | |
| 6,861,163 | |
General and administrative not including depreciation, amortization, or Impairment | |
| 2,301,088 | | |
| 939,792 | | |
| 2,592,581 | | |
| 5,858,454 | |
Depreciation and amortization | |
| - | | |
| 132,768 | | |
| 24,993 | | |
| 157,761 | |
Impairment of intangibles | |
| - | | |
| - | | |
| 11,450 | | |
| 11,450 | |
Total operating expenses | |
$ | 6,181,907 | | |
$ | 2,726,504 | | |
$ | 7,067,759 | | |
$ | 16,001,163 | |
| |
| | | |
| | | |
| | | |
| | |
Interest expense | |
| (15,828 | ) | |
| - | | |
| (356,278 | ) | |
| (372,106 | ) |
All other expenses | |
| - | | |
| - | | |
| (7,557,342 | ) | |
| (7,557,342 | ) |
Other expenses, net | |
| (15,828 | ) | |
| - | | |
| (7,913,620 | ) | |
| (7,929,448 | ) |
| |
| | | |
| | | |
| | | |
| | |
Loss before income tax provision and equity in net loss from unconsolidated investments | |
$ | (6,474,951 | ) | |
$ | (2,731,460 | ) | |
$ | (14,981,379 | ) | |
$ | (24,212,783 | ) |
During the year ended December 31, 2021, Creatd Partners acquired assets
from the Purchase of WHE. See note 14 for a list of assets acquired.
During the year ended December 31, 2021, Creatd Ventures acquired assets
from the Purchase of Dune and Plant Camp. See note 14 for a list of assets acquired.
Note 16 –Income Taxes
Components of deferred tax assets are as follows:
| |
December 31, 2021 | | |
December 31, 2020 | |
Net deferred tax assets – Non-current: | |
| | |
| |
Depreciation | |
$ | (70,194 | ) | |
$ | (145,749 | ) |
Amortization | |
| 95,115 | | |
| 21,096 | |
Stock based compensation | |
| 4,369,372 | | |
| 1,653,617 | |
Expected income tax benefit from NOL carry-forwards | |
| 15,073,606 | | |
| 8,780,233 | |
Less valuation allowance | |
| (19,467,900 | ) | |
| (10,309,197 | ) |
Deferred tax assets, net of valuation allowance | |
$ | - | | |
$ | - | |
Income Tax Provision in the Consolidated Statements of Operations
A reconciliation of the federal statutory income tax rate and the effective
income tax rate as a percentage of income before income taxes is as follows:
| |
For the Year Ended December 31, 2021 | | |
For the Year Ended December 31, 2020 | |
| |
| | |
| |
Federal statutory income tax rate | |
| 21.0 | % | |
| 21.0 | % |
State tax rate, net of federal benefit | |
| 7.1 | % | |
| 6.5 | % |
| |
| | | |
| | |
Change in valuation allowance on net operating loss carry-forwards | |
| (28.1 | )% | |
| (27.5 | )% |
| |
| | | |
| | |
Effective income tax rate | |
| 0.0 | % | |
| 0.0 | % |
The following is a reconciliation of the beginning
and ending amount of the unrecognized tax benefit for the years ended December 31, 2021 and 2020:
| |
2021 | | |
2020 | |
Balance at January 1, | |
$ | - | | |
$ | 68,000 | |
Additions based on tax positions relating to the current year | |
| - | | |
| - | |
Reductions for tax positions of prior years | |
| - | | |
| (68,000 | ) |
| |
| | | |
| | |
Balance at December 31, | |
$ | - | | |
$ | - | |
Based on the available objective evidence, management
believes it is more likely than not that the net deferred tax assets of the Company will not be fully realizable for the years ended December
31, 2021 and 2020. Accordingly, management had applied a full valuation allowance against net deferred tax assets as of December 31, 2021
and 2020.
As of December 31, 2021, the Company had approximately
$54 million of federal net operating loss carryforwards available to reduce future taxable income which will begin to expire in 2034 for
both federal and state purposes.
On December 22, 2017, the Tax Cuts and Jobs Act
of 2017 (the “Act”) was signed into law making significant changes to the Internal Revenue Code of 1986, as amended (the “Code”).
The Act reduces the federal corporate income tax rate from 35% to 21% effective for tax years beginning after December 31, 2017. ASC 470
requires the Company to remeasure the existing net deferred tax asset in the period of enactment. The Act also provides for immediate
expensing of 100% or the costs of qualified property that is incurred and placed in service during the period from September 27, 2017
to December 31, 2022. Beginning January 1, 2023, the immediate expensing provision is phased down by 20% per year until it is completely
phased out as of January 1, 2027. Additionally, effective January 1, 2018, the Act imposes possible limitations on the deductibility of
interest expense. As a result of the provisions of the Act, the Company’s deduction for interest expense could be limited in future
years. The effects of other provisions of the Act are not expected to have a material impact on the Company’s financial statements.
On December 22, 2017, the SEC staff issued Staff
Accounting Bulletin No. 118 (“SAB 118”) to provide guidance on accounting for the tax effects of the Act. SAB 118 provides
a measurement period that begins in the reporting period that includes the Act’s enactment date and ends when an entity has obtained,
prepared and analyzed the information that was needed in order to complete the accounting requirements under ASC 720. However, in no circumstance
should the measurement period extend beyond one year from the enactment date. In accordance with SAB 118, a company must reflect in its
financial statements the income tax effects of those aspects of the Act for which the accounting under ASC 740 is complete. SAB 118 provides
that to the extent that a company’s accounting for certain income tax effects of the Tax Act is incomplete, but it is able to determine
a reasonable estimate, it must record a provisional estimate in the financial statements.
The Company does not reflect a deferred tax asset
in its financial statements but includes that calculation and valuation in its footnotes. We are still analyzing the impact of certain
provisions of the Act and refining our calculations. The Company will disclose any change in the estimates as it refines the accounting
for the impact of the Act.
Federal and state tax laws impose limitations
on the utilization of net operating losses and credit carryforwards in the event of an ownership change for tax purposes, as defined in
Section 382 of the Internal Revenue Code. Accordingly, the Company’s ability to utilize these carryforwards may be limited as a
result of an ownership change which may have already happened or may happen in the future. Such an ownership change could result in a
limitation in the use of the net operating losses in future years and possibly a reduction of the net operating losses available.
Note 17 – Subsequent Events
Board of Directors
and Management
Appointment of New
Directors
On February 17, 2022,
the Board of Directors (the “Board”) of the Company appointed Joanna Bloor, Brad Justus, and Lorraine Hendrickson to serve
as members of the Board. Ms. Bloor has been nominated to, and will serve as, chair of the Compensation Committee, and to be a member of
the Audit Committee and Nominating & Corporate Governance Committee. Mr. Justus has been nominated, and will serve as, chair of the
Nominating & Corporate Governance Committee, and to be a member of the Compensation Committee and Audit Committee. Ms. Hendrickson
has been nominated to, and will serve as, chair of the Audit Committee and to be a member of the Compensation and Nominating & Corporate
Governance Committee.
Departure of Directors
On February 17, 2022, the Board received notice
that effective immediately, Mark Standish resigned as Chair of the Board, Chair of the Audit Committee and as a member of the Compensation
Committee and Nominating & Corporate Governance Committee; Leonard Schiller resigned as member of the Board, Chair of the Compensation
Committee and as a member of the Audit Committee and Nominating & Corporate Governance Committee; and LaBrena Martin resigned as a
member of the Board, Chair of the Nominating & Corporate Governance Committee and as a member of the Audit Committee and Compensation
Committee. Such resignations are not the result of any disagreement with the Company on any matter relating to the Company’s operations,
policies or practices.
Management Restructuring
On February 17, 2022,
the Board of the Company approved the restructuring of the Company’s senior management team to eliminate the Co-Chief Executive
Officer role, appointing Jeremy Frommer as Executive Chairman and Founder, and appointing Laurie Weisberg as Chief Executive Officer (the
“Second Restructuring”). Prior to the Second Restructuring, Mr. Frommer and Ms. Weisberg served as the Company’s co-Chief
Executive Officers and Ms. Weisberg served as the Company’s Chief Operating Officer. The Second Restructuring does not impact the
role or functions of the Company’s Chief Financial Officer, Chelsea Pullano, or the role or functions of the Company’s President
and Chief Operating Officer, Justin Maury.
Securities Purchase Agreement
On March 1, 2022, the
Company entered into securities purchase agreements with twenty-eight accredited investors whereby, at the closing, such investors purchased
from the Company an aggregate of 1,401,457 shares of the Company’s common stock and (ii) 1,401,457 warrants to purchase shares of
common stock, for an aggregate purchase price of $2,452,550. Such warrants are exercisable for a term of five-years from the date of issuance,
at an exercise price of $1.75 per share.
Nasdaq Notice of Delisting
On March 1, 2022, the Company received a letter
(the “Letter”) from the staff of The Nasdaq Capital Market (the “Exchange”) notifying the Company that the Exchange
has determined to delist the Company’s common stock from the Exchange based on the Company’s Market Value of Listed Securities
for the 30-consecutive day period between January 15, 2022 and February 25, 2022 falling short of the requirements under Listing Rule
5550(b)(2) (the “Rule”). Although a 180-day period is typically allowed for an issuer to regain compliance, the Company is
not eligible to use such compliance period, as the Exchange had instituted a Panel Monitor through March 9, 2022.
The Company is pursuing an appeal to the Panel
of such determination, in accordance with the Exchange’s rules and, pursuant to such request by the Company to appeal, the delisting
of the Company’s securities and the Form 25 Notification of Delisting filing will be stayed pending the Panel’s decision.
The Company intends to present to the Panel
evidence that the Company has regained compliance with the Rule; however, there can be no assurance that the Panel will grant the Company’s
request for continued listing.
The Letter has no immediate impact on the listing of the Company’s
common stock or warrants, which will continue to be listed and traded on the Exchange, subject to the Company’s compliance with
other continued listing requirements. The Company’s receipt of the Letter does not affect the Company’s business, operations
or reporting requirements with the Securities and Exchange Commission.
Registered Direct
Offering
On March 7, 2022, the
Company entered into a securities purchase agreement (the “Purchase Agreement”) with thirteen accredited investors resulting
in the raise of $2,659,750 in gross proceeds to the Company. Pursuant to the terms of the Purchase Agreement, the Company agreed to sell
in a registered direct offering an aggregate of 1,519,857 shares of the Company’s common stock together with warrants to purchase
an aggregate of 1,519,857 shares of Common Stock at an exercise price of $1.75 per share. The warrants are immediately exercisable and
will expire on March 9, 2027.
Acquisition of Denver
Bodega, LLC d/b/a Basis
On March 7, 2022, the Company entered into a Membership Interest Purchase
(the “Agreement”) with Henry Springer and Kyle Nowak (collectively the “Sellers”), whereby the Company purchased
a majority stake in Denver Bodega, LLC, a Colorado limited liability company whose product is Basis, a direct-to-consumer functional beverage
brand that makes high-electrolyte mixes meant to aid hydration. Pursuant to the Agreement, Creatd acquired all of the issued and outstanding
membership interests of Denver Bodega, LLC for consideration of one dollar ($1.00), as well as the Company’s payoff, assumption,
or satisfaction of certain debts and liabilities totaling $278,163.
Settlement of Home Revolution Litigation
On March 3, 2022, after substantial motion practice,
Creatd successfully settled the dispute with Home Revolution, LLC for a total of $799,000, which includes $660,000 of note principal
and $139,000 of accrued interest. The matter has been dismissed.
Note Conversions
Subsequent to December 31, 2021, a total of $168,850 in
principal of convertible notes converted into 109,435 shares of common stock.
Promissory Note
Subsequent to December 31, 2021, the Company entered
into one promissory note agreement with net proceeds of $300,000 and one promissory note agreement with net proceeds of AUD$224,540.
Consultant Shares
Subsequent to December 31, 2021, the Company
issued 183,590 shares of Common Stock to consultants.
Employment Agreements
On April 5, 2022, upon
the recommendation of the Compensation Committee of the Board, the Board approved employment agreements with, and equity issuances for,
(i) Jeremy Frommer, Executive Chairman, who will receive (a) an signing award of $80,000, (b) an annual salary of $420,000; (c) 121,000
options, to vest immediately with a strike price of $1.75, and (d) 50,000 shares of the Company’s restricted common stock; (ii)
Laurie Weisberg, Chief Executive Officer, who will receive (a) an annual salary of $475,000; (b) 121,000 options, to vest immediately
with a strike price of $1.75, and (c) 50,000 shares of the Company’s restricted common stock; (iii) Justin Maury, Chief Operating
Officer & President, who will receive (a) an annual salary of $475,000 (b) 81,000 options, to vest immediately with a strike price
of $1.75, and (c) 50,000 shares of the Company’s restricted common stock; and (iv) Chelsea Pullano, Chief Financial Officer, who
will receive (a) an annual salary of $250,000; (b) 37,000 options, to vest immediately with a strike price of $1.75, and (c) 35,000 shares
of the Company’s restricted common stock (collectively, the “Executive Employment Arrangements”).
Pursuant to the Executive
Employment Arrangements, the Company entered into executive employment agreements with each of the respective executives as of April 5,
2022 (the “Executive Employment Agreements”). The Executive Employment Agreements contain customary terms, conditions and
rights.
The
foregoing descriptions of the Executive Employment Agreements do not purport to be complete and are qualified in their entirety by reference
to the forms of Amended Executive Employment Agreements, copies of which are filed as Exhibits 10.40, 10.41, 10.42 and 10.43 to this Annual
Report on Form 10-K and is incorporated herein by reference.
11,056,636 Shares of Common Stock
PROSPECTUS
January 10, 2023