Nature
and Continuance of Operations (Note 1)
Contingent
Liabilities (Note 13)
The
accompanying notes are an integral part of these consolidated financial statements
VOIP-PAL.com
Inc.
CONSOLIDATED
STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
For
the Fiscal Years ending
(Expressed
in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
September 30,
2019
|
|
|
|
September 30,
2018
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization (Notes 6 & 7)
|
|
$
|
138,952
|
|
|
$
|
138,200
|
|
Officers and Directors fees (Note 8)
|
|
|
1,135,230
|
|
|
|
763,000
|
|
Legal fees (Note 8)
|
|
|
1,185,455
|
|
|
|
934,540
|
|
Office & general
|
|
|
304,644
|
|
|
|
359,446
|
|
Patent consulting fees
|
|
|
97,662
|
|
|
|
124,493
|
|
Professional fees & services (Note 8)
|
|
|
597,624
|
|
|
|
3,529,061
|
|
Stock option compensation (Note 11)
|
|
|
5,080,000
|
|
|
|
2,552,808
|
|
Settlement expense (Note 13)
|
|
|
533,765
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
9,073,332
|
|
|
|
8,401,548
|
|
|
|
|
|
|
|
|
|
|
NET LOSS AND COMPREHENSIVE LOSS FOR THE YEAR
|
|
$
|
(9,073,332
|
)
|
|
$
|
(8,401,548
|
)
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per common share
|
|
$
|
(0.00
|
)
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
1,886,976,459
|
|
|
|
1,603,496,390
|
|
The
accompanying notes are an integral part of these consolidated financial statements
VOIP-PAL.com
Inc.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
For
the Fiscal Years ended
(Expressed
in U.S. Dollars)
|
|
September 30,
2019
|
|
|
September 30,
2018
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
Loss
|
|
$
|
(9,073,332
|
)
|
|
$
|
(8,401,548
|
)
|
Add items not affecting cash:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
5,080,000
|
|
|
|
2,552,808
|
|
Shares issued for services
|
|
|
949,450
|
|
|
|
3,882,196
|
|
Amortization
|
|
|
138,952
|
|
|
|
138,200
|
|
|
|
|
|
|
|
|
|
|
Changes in non-cash working capital:
|
|
|
|
|
|
|
|
|
Retainer
|
|
|
(473,929
|
)
|
|
|
(223,752
|
)
|
Accounts payable and accrued liabilities
|
|
|
724,003
|
|
|
|
(203,598
|
)
|
Prepaid expense
|
|
|
(19,500
|
)
|
|
|
12,000
|
|
Cash Flows Used in Operations
|
|
|
(2,674,356
|
)
|
|
|
(2,243,694
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
Acquisition of fixed assets
|
|
|
(11,917
|
)
|
|
|
—
|
|
Cash Flows Used in Investing Activities
|
|
|
(11,917
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
Proceeds from convertible debentures
|
|
|
—
|
|
|
|
—
|
|
Proceeds from private placement
|
|
|
219,000
|
|
|
|
3,402,060
|
|
Proceeds from warrant exercise
|
|
|
252,240
|
|
|
|
2,005,000
|
|
Cash Flows Provided by Financing Activities
|
|
|
471,240
|
|
|
|
5,407,060
|
|
|
|
|
|
|
|
|
|
|
Increase / (Decrease) in cash
|
|
|
(2,215,033
|
)
|
|
|
3,163,366
|
|
|
|
|
|
|
|
|
|
|
Cash, beginning of the year
|
|
|
3,175,523
|
|
|
|
12,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of the year
|
|
$
|
960,490
|
|
|
$
|
3,175,523
|
|
Supplemental
cash flow information (Note 9)
The
accompanying notes are an integral part of these consolidated financial statements
VOIP-PAL.com
Inc.
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
(Expressed
in U.S. dollars)
|
|
Common Shares
|
|
|
Shares to be
Issued
|
|
|
Additional
Paid-in
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
Par Value
|
|
|
Value
|
|
|
Capital
|
|
|
Deficit
|
|
|
Total
|
|
Balance at September 30, 2017
|
|
|
1,142,125,534
|
|
|
$
|
1,018,760
|
|
|
$
|
1,063,041
|
|
|
$
|
33,028,389
|
|
|
$
|
(34,246,816
|
)
|
|
$
|
863,374
|
|
Shares issued for private placement
|
|
|
113,453,749
|
|
|
|
113,454
|
|
|
|
—
|
|
|
|
3,288,606
|
|
|
|
—
|
|
|
|
3,402,060
|
|
Shares issued for warrant exercise
|
|
|
50,125,000
|
|
|
|
50,125
|
|
|
|
—
|
|
|
|
1,954,875
|
|
|
|
—
|
|
|
|
2,005,000
|
|
Shares issued for services
|
|
|
104,313,833
|
|
|
|
104,314
|
|
|
|
(585,721
|
)
|
|
|
4,363,603
|
|
|
|
—
|
|
|
|
3,882,196
|
|
Shares issued for Anti-Dilution Clause (Notes 4 & 10)
|
|
|
174,983,685
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Shares to be issued for Anti-Dilution Clause (Notes 4 & 10)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Share purchase options granted (Note 11)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,552,808
|
|
|
|
—
|
|
|
|
2,552,808
|
|
Shares returned (Note 10)
|
|
|
(10,000,000
|
)
|
|
|
(10,000
|
)
|
|
|
—
|
|
|
|
(21,542
|
)
|
|
|
—
|
|
|
|
(31,542
|
)
|
Forgiveness of debt by related party (Note 10)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
31,542
|
|
|
|
—
|
|
|
|
31,542
|
|
Net loss for the year
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,401,548
|
)
|
|
|
(8,401,548
|
)
|
Balance at September 30, 2018
|
|
|
1,575,001,801
|
|
|
$
|
1,276,653
|
|
|
$
|
477,320
|
|
|
$
|
45,198,281
|
|
|
$
|
(42,648,364
|
)
|
|
$
|
4,303,890
|
|
Shares issued for private placement
|
|
|
5,475,000
|
|
|
|
5,475
|
|
|
|
—
|
|
|
|
213,525
|
|
|
|
—
|
|
|
|
219,000
|
|
Shares issued for warrant exercise
|
|
|
6,306,000
|
|
|
|
6,306
|
|
|
|
—
|
|
|
|
245,934
|
|
|
|
—
|
|
|
|
252,240
|
|
Shares issued for services
|
|
|
17,410,000
|
|
|
|
17,410
|
|
|
|
—
|
|
|
|
932,040
|
|
|
|
—
|
|
|
|
949,450
|
|
Shares issued for bonus compensation (Note 11)
|
|
|
127,000,000
|
|
|
|
127,000
|
|
|
|
—
|
|
|
|
4,953,000
|
|
|
|
—
|
|
|
|
5,080,000
|
|
Shares issued for Anti-Dilution Clause (Notes 4, 8 & 10)
|
|
|
225,184,791
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Loss for the year
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(9,073,332
|
)
|
|
|
(9,073,332
|
)
|
Balance at September 30, 2019
|
|
|
1,956,377,592
|
|
|
$
|
1,432,844
|
|
|
$
|
477,320
|
|
|
$
|
51,542,780
|
|
|
$
|
(51,721,696
|
)
|
|
$
|
1,731,248
|
|
The
accompanying notes are an integral part of these consolidated financial statements
NOTE
1. NATURE AND CONTINUANCE OF OPERATIONS
VOIP-PAL.com,
Inc. (the “Company”) was incorporated in the state of Nevada in September 1997 as All American Casting International,
Inc. The Company’s registered office is located at 10900 NE 4th Street, Suite 2300, Bellevue, Washington
in the United States of America.
Since
March 2004, the Company has developed technology and patents related to Voice-over-Internet Protocol (VoIP) processes. All
business activities prior to March 2004 have been abandoned and written off to deficit. The Company operates in one reportable
segment being the acquisition and development of VoIP-related intellectual property including patents and technology. All intangible
assets are located in the United States of America
In
December 2013, the Company completed the acquisition of Digifonica (International) Limited, a private company controlled by the
CEO of the Company, whose assets included several patents and technology developed for the VoIP market.
These
consolidated financial statements have been prepared on the basis of a going concern, which contemplates the realization of assets
and discharge of liabilities in the normal course of business. The Company is in various stages of product development and
continues to incur losses and, at September 30, 2019, had an accumulated deficit of $51,721,696 (September 30, 2018 - $42,648,364).
The ability of the Company to continue operations as a going concern is dependent upon raising additional working capital, settling
outstanding debts and generating profitable operations. These material uncertainties raise substantial doubt about the Company’s
ability to continue as a going concern. Should the going concern assumption not continue to be appropriate, further adjustments
to carrying values of assets and liabilities may be required. There can be no assurance that capital will be available as
necessary to meet these continued developments and operating costs or, if the capital is available, that it will be on the terms
acceptable to the Company. The issuances of additional stock by the Company may result in a significant dilution in the
equity interests of its current shareholders. Obtaining commercial loans, assuming those loans would be available, will
increase the Company’s liabilities and future cash commitments. If the Company is unable to obtain financing in the
amounts and on terms deemed acceptable, its business and future success may be adversely affected.
Additionally,
as the Company’s stated objective is to monetize its patent suite through the licensing or sale of its intellectual property
(“IP”), the Company being forced to litigate or to defend its IP claims through litigation casts substantial doubt
on its future to continue as a going concern. IP litigation is generally a costly process, and in the absence of revenue
the Company must raise capital to continue its own defense and to validate its claims – in the event of a failure to defend
its patent claims, either because of lack of funding, a court ruling against the Company or because of a protracted litigation
process, there can be no assurance that the Company will be able to raise additional capital to pay for an appeals process or
a lengthy trial. The outcome of any litigation process may have a significant adverse effect on the Company’s ability
to continue as a going concern.
NOTE
2. BASIS OF PRESENTATION
The
accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles
in the United States of America (“US GAAP”). Certain comparable balances have been reclassified to conform to current
year presentation.
NOTE
3. SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation
These
consolidated financial statements have been prepared on a consolidated basis and include the accounts of the Company and its wholly
owned subsidiary Digifonica. All intercompany transactions and balances have been eliminated. As at September 30, 2019, Digifonica
had no activities.
Use
of Estimates
The
preparation of these consolidated financial statements required management to make estimates and assumptions that affect the reported
amounts of assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during
the reporting period. Actual results could differ from these estimates. Where estimates have been used, financial
results as determined by actual events could differ from those estimates.
Cash
Cash consists of cash on hand, cash held in trust, and monies held
in checking and savings accounts. The Company had $960,490 in cash on September 30, 2019 (September 30, 2018 - $3,175,523).
NOTE
3. SIGNIFICANT ACCOUNTING POLICIES (CONT’D)
Fixed
Assets
Fixed
assets are stated at cost less accumulated depreciation, and depreciated using the straight-line method over their useful lives;
Furniture and computers – 7 years.
Intangible
Assets
Intangible
assets, consisting of VoIP communication patent intellectual properties (IP) are recorded at cost and amortized over the assets
estimated life on a straight-line basis. Management considers factors such as remaining life of the patents, technological
usefulness and other factors in estimating the life of the assets.
The
carrying value of intangible assets are reviewed for impairment by management of the Company at least annually or upon the occurrence
of an event which may indicate that the carrying amount may be less than its fair value. If impaired, the Company will write-down
such impairment. In addition, the useful life of the intangible assets will be evaluated by management at least annually or upon
the occurrence of an event which may indicate that the useful life may have changed.
Fair
Value of Financial Instruments
FASB
ASC 820, Fair Value Measurement, defines fair value as the price that would be received upon sale of an asset or paid upon transfer
of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous
market for that asset or liability. The fair value should be calculated based on assumptions that market participants would use
in pricing the asset or liability, not on assumptions specific to the entity.
The
Company classifies financial assets and liabilities as held-for-trading, available-for-sale, held-to-maturity, loans and receivables
or other financial liabilities depending on their nature. Financial assets and financial liabilities are recognized at fair value
on their initial recognition, except for those arising from certain related party transactions which are accounted for at the
transferor’s carrying amount or exchange amount.
Financial
assets and liabilities classified as held-for-trading are measured at fair value, with gains and losses recognized in net income.
Financial assets classified as held-to-maturity, loans and receivables, and financial liabilities other than those classified
as held-for-trading are measured at amortized cost, using the effective interest method of amortization. Financial assets classified
as available-for-sale are measured at fair value, with unrealized gains and losses being recognized as other comprehensive income
until realized, or if an unrealized loss is considered other than temporary, the unrealized loss is recorded in income.
U.S.
GAAP establishes a framework for measuring fair value under generally accepted accounting principles and enhances disclosures
about fair value measurements. Fair value is defined as the amount that would be received for an asset or paid to transfer a liability
(i.e., an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between
market participants on the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs
and minimize the use of unobservable inputs. The standard describes the following fair value hierarchy based on three levels of
inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value:
Level
1: Quoted prices in active markets for identical assets and liabilities.
Level
2: Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or liabilities.
Level
3: Unobservable inputs supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The
fair value of cash is classified as Level 1 at September 30, 2019 and September 30, 2018.
The
Company classifies its financial instruments as follows: Cash is classified as held for trading and is measured at fair value.
Accounts payable and accrued liabilities are classified as other financial liabilities, and have a fair value approximating their
carrying value, due to their short-term nature.
Income
Taxes
Deferred
income taxes have been provided for temporary differences between financial statement and income tax reporting under the asset
and liability method, using expected tax rates and laws that are expected to be in effect when the differences are expected to
reverse. A valuation allowance is provided when realization is not considered more likely than not.
The
Company’s policy is to classify income tax assessments, if any, for interest expense and for penalties in general and administrative
expenses. The Company’s income tax returns are subject to examination by the IRS and corresponding states, generally for
three years after they are filed.
NOTE
3. SIGNIFICANT ACCOUNTING POLICIES (CONT’D)
Loss
per Common Share
Basic
loss per share is calculated using the weighted-average number of common shares outstanding during each period. Diluted income
per share includes potentially dilutive securities such as outstanding options and warrants outstanding during each period.
To calculate diluted loss per share the Company uses the treasury stock method and the If-converted method.
For
the year ended September 30, 2019 and the year ended September 30, 2018 there were no potentially dilutive securities included
in the calculation of weighted-average common shares outstanding.
Derivatives
We
account for derivatives pursuant to ASC 815, Accounting for Derivative Instruments and Hedging Activities. All derivative
instruments are recognized in the consolidated financial statements and measured at fair value regardless of the purpose or intent
for holding them. We determine fair value of warrants and other option type instruments based on option pricing models. The changes
in fair value of these instruments are recorded in income or expense.
Stock-based
compensation
The
Company recognizes compensation expense for all stock-based payments made to employees, directors and others based on the estimated
fair values of its common stock on the date of issuance.
The
Company determines the fair value of the share-based compensation payments granted as either the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity
instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either
the date at which a commitment for performance to earn the equity instrument is reached or the date the performance is complete.
The
Company recognizes compensation expense for stock awards with service conditions on a straight-line basis over the requisite service
period, which is included in operations. Stock option expense is recognized over the option’s vesting period.
Concentrations
of Credit Risk
The Company’s policy is to maintain cash with reputable financial
institutions or in retainers with trusted vendors. The Company has at times had cash balances at financial institutions in excess
of the Federal Deposit Insurance Corporation (FDIC) Insurance Limit of $250,000, but has not experienced any losses to date as
a result. As of September 30, 2019, the Company’s bank operating account balances exceed the FDIC Insurance Limit.
Recent
Accounting Pronouncements and Adoption
In
January 2016, FASB issued an ASU, Subtopic 825-10, to amend certain aspects of recognition, measurement, presentation, and disclosure
of financial instruments. Most prominent among the amendments is the requirement for changes in fair value of equity investments,
with certain exceptions, to be recognized through profit or loss rather than other comprehensive income. The Company adopted the
standard October 1, 2018. There was no impact on the Company’s financial statements from the adoption of this amendment.
In
February 2016 FASB issued ASU No. 2016-02, Leases (Topic 842) which supersedes FASB ASC Topic 840, Leases (Topic 840) and provides
principles for the recognition, measurement, presentation, and disclosure of leases for both lessees and the lessors. The new
standard requires the lessees to apply a dual approach, classifying leases as either finance or operating leases based on the
principle of whether or not the lease is effectively a financed purchase by the lessee. The classification will determine whether
lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease, respectively.
A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than twelve
months regardless of classification. Leases with a term of twelve months or less will be accounted for similar to existing guidance
for operating leases. The standard is effective for annual and interim periods beginning after December 15, 2018, with early adoption
permitted upon issuance. When adopted, the Company does not expect this guidance to have a material impact on its consolidated
financial statements.
NOTE
3. SIGNIFICANT ACCOUNTING POLICIES (CONT’D)
Recent
Accounting Pronouncements and Adoption (Cont’d)
In
June 2016, the FASB issued ASU 2016-13 to replace the incurred loss impairment methodology in current U.S. GAAP with a methodology
that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to
inform credit loss credit loss estimates. For trade and other receivables, loans and other financial instruments, the Company
will be required to use a forward-looking expected loss model rather than the incurred loss model for recognizing credit losses
which reflects losses that are probable. Credit losses relating to available for sale debt securities will also be recorded through
an allowance for credit losses rather than as a reduction in the amortized cost basis of the securities. The new standard will
be effective for the Company beginning October 1, 2020, with early adoption permitted. Application of the amendments is through
a cumulative-effect adjustment to deficit as of the effective date. The Company is currently assessing the impact of the standard
on its consolidated financial statements.
NOTE
4. PURCHASE OF DIGIFONICA
The
Company acquired Digifonica in December 2013. Pursuant to the terms in the Share Purchase Agreement (the “SPA”)
the Company acquired 100% of Digifonica from the seller, the CEO of the Company (the “Seller”), for a cash payment
of $800,000 and 389,023,561 common shares of the Company. The assets acquired through the acquisition were VoIP-related
patented technology, including patents for Lawful Intercept, routing, billing and rating, mobile gateway, advanced interoperability
solutions, intercepting voice over IP communications, and uninterrupted transmission of internet protocol transmissions during
endpoint changes.
The
SPA included an anti-dilution clause (the “Anti-Dilution Clause”) that requires the Company to maintain the Seller’s
percentage ownership of the Company at 40% by issuing the Seller a proportionate number of common shares of any future issuance
of the Company’s common shares. Shares issued pursuant to the Anti-Dilution Clause are recorded as a share issuance
cost within the Additional Paid-in Capital account (Notes 8 and 10).
NOTE
5. RETAINER
The
Company has legal retainers with several of its legal service providers. The balance due on these prepaid retainers was
$797,681 as of September 30, 2019. The Company recognizes the expense from these retainers as they are invoiced and the
invoiced charges are deducted from the various providers’ prepaid retainer balances.
NOTE
6. FIXED ASSETS
A
summary of the Company’s fixed assets as of September 30, 2019 and September 30, 2018 is as follows:
|
|
September
30,
2019
|
|
|
September
30,
2018
|
|
Office
furniture & computers
|
|
$
|
11,917
|
|
|
$
|
—
|
|
Accumulated
depreciation
|
|
|
(752
|
)
|
|
|
—
|
|
Net
book value
|
|
$
|
11,165
|
|
|
$
|
—
|
|
There
were no retirements of any fixed assets in the periods presented.
NOTE
7. INTANGIBLE ASSETS
The
Company acquired certain patents and technology from Digifonica in December 2013 (see Note 4). These assets have been recorded
in the financial statements as intangible assets. These assets are being amortized over twelve (12) years on a straight-line
basis. A summary of intangible assets as of September 30, 2019 and September 30, 2018 is as follows:
|
|
September
30,
2019
|
|
|
September
30,
2018
|
|
VoIP
Intellectual property and patents
|
|
$
|
1,552,416
|
|
|
$
|
1,552,416
|
|
Accumulated
amortization
|
|
|
(773,066
|
)
|
|
|
(634,866
|
)
|
Net
book value
|
|
$
|
779,350
|
|
|
$
|
917,550
|
|
There
were no disposals of any intangible assets in the periods presented.
NOTE
8. RELATED PARTY TRANSACTIONS AND KEY MANAGEMENT
COMPENSATION
The
Company compensates certain of its key management personnel to operate its business in the normal course. Key management
includes the Company’s executive officers and members of its Board of Directors.
Compensation
paid or accrued to key management for services during the year ended September 30, 2019 includes:
|
|
September
30,
2019
|
|
|
September
30,
2018
|
|
Management
fees paid or accrued to the CEO
|
|
$
|
185,000
|
|
|
$
|
190,000
|
|
Management fees paid
or accrued to the CFO
|
|
|
120,730
|
|
|
|
86,000
|
|
Management fees paid
or accrued to the President
|
|
|
57,500
|
|
|
|
164,000
|
|
Fees
paid or accrued to Directors
|
|
|
72,000
|
|
|
|
323,000
|
|
|
|
$
|
435,230
|
|
|
$
|
763,000
|
|
During the year ended September 30, 2019 the Company issued 3,510,000
(2018 – 38,450,000) common shares for a value of $169,200 (2018 - $1,457,000) accrued nil (2018 – 6,840,000) common
shares to be issued valued at $nil (2018 – $216,000), accrued $180,000 (2018 - $nil) and paid cash of $86,030 (2018 - $57,000)
for current year key management compensation totaling $435,230 (2018 - $763,000) as shown in the above table. The Company also
issued 90,000,000 (2018 – nil) common shares as bonus compensation to three directors which were recorded as a stock-based
compensation expense to the Company of $3,600,000 (2018 – nil) (Note 10), and 10,000,000 (2018 – nil) common shares
at a value of $700,000 to the CEO as additional compensation. At September 30, 2019, included in accounts payable and accrued liabilities
is $180,000 (September 30, 2018 - $11,000) owed to current officers and directors.
As
at September 30, 2019, included in shares to be issued is $416,000 (September 30, 2018 - $416,000) for unpaid Director fees.
As at September 30, 2019, 5,598,333 (September 30, 2018 – 126,655,791) common shares are accrued to the Seller of Digifonica
for the Anti-Dilution Clause. 225,184,791 common shares were issued during the year ended September 30, 2019 (September
30, 2018 – 174,983,685) to the Seller of Digifonica pursuant to the Anti-Dilution Clause (Notes 4 and 10).
During
the year ended September 30, 2018, 10,000,000 common shares were returned to the treasury from an officer of the Company at a
per share price of $0.003 ($31,542) (Note 10).
NOTE
9. SUPPLEMENTAL CASH FLOW INFORMATION
During
the year ended September 30, 2019, the Company paid $nil (September 30, 2018 - $nil) in interest or income taxes.
There
were no non-cash investing or financing transactions during the year ended September 30, 2019. During the year ended September
30, 2018, the Company re-classified $585,721 from shares to be issued into Additional paid-in capital upon the issuance of 30,193,846
shares.
NOTE
10. SHARE CAPITAL
Capital
Stock Authorized and Issued:
–
|
3,000,000,000
(September 30, 2018 – 2,000,000,000) common voting shares authorized with a par
value of $0.001 each, of which 1,956,377,592 (September 30, 2018 – 1,575,001,801)
shares are issued.
|
–
|
1,000,000
convertible preferred shares authorized with a par value of $0.01 each, of which nil (2018 –
nil) shares are issued.
|
During
the year ended September 30, 2019, the board of directors of the Company authorized the increase of the Company’s capital
stock to up to 3,000,000,000 common voting shares with a par value of $0.001 per share.
Issues
during the year ended September 30, 2019
During
the year ended September 30, 2019, the Company issued:
–
|
5,475,000
common shares priced at $0.04 per common share for cash proceeds of $219,000 from a private placement
of common shares;
|
–
|
6,306,000
common shares priced at $0.04 per common share for cash proceeds of $252,240 from the exercise
of 6,306,000 common share purchase warrants;
|
–
|
17,410,000
common shares priced between $0.02 and $0.04 per common share for services with an aggregate value
of $949,450;
|
–
|
127,000,000
common shares issued as bonus compensation, recorded as an expense to the Company of $5,080,000
(Note 13); and
|
–
|
225,184,791
common shares pursuant to the Anti-Dilution Clause (Note 4 and 8).
|
NOTE
10. SHARE CAPITAL (CONT’D)
Issues
during the year ended September 30, 2018
During
the year ended September 30, 2018, the Company issued:
–
|
113,453,749
common shares
for cash proceeds of $3,402,060 from private placements, as
follows;
|
|
–
|
107,147,749
common shares priced between $0.015 and $0.06 per common share for cash proceeds of $3,303,940 from a private placement of
common shares; and
|
|
–
|
6,306,000
units at between $0.013 and $0.02 per unit for cash proceeds of $98,120. Each unit consists
of one common share and one common share purchase warrant. Each common share purchase warrant
allows the holder to purchase one common share for $0.04 for a period of twelve months from the
date of issuance;
|
–
|
50,125,000
common shares at $0.04 per common share for cash proceeds of $2,005,000 on the exercise of 50,125,000 common share purchase
warrants;
|
–
|
104,313,833
common shares priced at between $0.02 and $0.06 per common share for services with an aggregate value of $4,467,917, of which
$585,721 was in settlement of shares to be issued; and
|
–
|
174,983,685
common shares pursuant to the Anti-Dilution Clause (Note 4 and 8).
|
During
the year ended September 30, 2018, 10,000,000 common shares were returned to the treasury at $0.003 per share with an aggregate
value of $31,542 (Note 8).
Subsequent
Issues
Subsequent
to the year ended September 30, 2019, the Company issued 13,000,000 common shares for services valued at $330,000.
Shares
to be Issued
As
at September 30, 2019, there are 12,817,523 (September 30, 2018 – 12,817,523) common shares to be issued that are accrued
for services provided to the Company valued at $477,320 (September 30, 2018– $477,320), of which 10,840,000 (September 30,
2018– 10,840,000) valued at $416,000 (September 30, 2018 - $416,000) are accrued to management and related parties (see
Note 8).
As
at September 30, 2019, there are 5,598,333 (September 30, 2018 – 126,655,791) common shares to be issued that are accrued
to the seller of Digifonica pursuant to the Anti-Dilution Clause (see Notes 4 and 8).
Warrants
During
the year ended September 30, 2019, the Company issued no new warrants.
During
the year ended September 30, 2019, 6,306,000 common share purchase warrants were exercised to purchase 6,306,000 common shares
in the capital stock of the Company at a price of $0.04 per common share.
As
of September 30, 2019, there were no outstanding warrants to be exercised.
The
following table summarizes the Company’s share purchase warrant transactions:
|
|
Number
of
warrants
|
|
|
Weighted
average
exercise price
|
|
Balance
September 30, 2017
|
|
|
61,500,500
|
|
|
$
|
0.04
|
|
Issued
|
|
|
6,306,000
|
|
|
|
0.04
|
|
Exercised
|
|
|
(50,125,000
|
)
|
|
|
0.04
|
|
Expired
|
|
|
(11,375,500
|
)
|
|
|
0.04
|
|
Balance
September 30, 2018
|
|
|
6,306,000
|
|
|
$
|
0.04
|
|
Issued
|
|
|
Nil
|
|
|
|
N/A
|
|
Exercised
|
|
|
(6,306,000
|
)
|
|
|
0.04
|
|
Expired
|
|
|
Nil
|
|
|
|
N/A
|
|
Balance
September 30, 2019
|
|
|
Nil
|
|
|
|
N/A
|
|