NOTES
TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
September
30, 2021
Note
1 Nature and Continuance of Operations
The
Company was incorporated on June 15, 1998 in the State of Nevada, USA and the Company’s common shares are publicly traded on the
OTC Markets OTCQB.
Up
until fiscal 2014, the Company (“Madison”) was in the business of mineral exploration. On May 28, 2014, the Company formalized
an agreement whereby it purchased assets associated with a smokeless cannabis delivery system. The Company planned to develop this system
for commercial purposes. On December 14, 2014, this asset purchase agreement was terminated.
On
September 16, 2016, the Company entered into an exclusive distribution product license agreement with Tuffy Packs, LLC to distribute
products into the United Kingdom and 43 other essentially European countries. The Company sold ballistic panels which are personal body
armors, that conform to the National Institute of Justice (NIJ) Level IIIA threat requirements. The Company’s plan of operations
and sales strategy included online and social media marketing, as well as attending various tradeshows and conferences. As the Company
failed to make specified payments as required, the agreement was amended to a non-exclusive basis. The Company has closed this business.
On
July 17, 2020, the Company entered into an acquisition agreement to acquire the Casa Zeta-Jones Brand License Agreement from Luxurie
Legs, LLC of Delaware (“Luxurie”). Luxurie transferred all its rights, title and interest in the License Agreement to the
Company in exchange for the Company’s newly issued preferred convertible Series A stock. Upon conversion, the stock could control
up to 95% of the outstanding common shares. The agreement also required voting control, represented by newly issued shares of super voting
preferred Series B stock.
On
September 28, 2020, the Company entered into a share exchange agreement to acquire 51% interest of Posto Del Sole Inc., a jewelry designer
company to further develop the Company’s existing brands and create new designer labels. The title and rights will be transferred
when all the terms and conditions in the Securities Exchange Agreement are met. At December 31, 2020, the share exchange had not closed
and advances made to Posto Del Sole Inc. were expensed. The Company has rescinded the agreement.
On
February 16, 2021, the Company entered into a share exchange agreement to acquire 100% interest of Sovryn Holdings Inc. by issuing 1,000
Preferred Series E shares, making Sovryn Holdings Inc. a wholly owned subsidiary of the Company. At the same time, the Company settled
all debts including loans, convertible notes and accrued interest by issuing 230,000 Preferred Series D shares.
During
the quarter ended March 31, 2021, the Company incorporated CZJ License, Inc. in the State of Nevada, and transferred all the Casa Zeta-Jones
Brand License and operations into the subsidiary. The Preferred Series A shares were cancelled. Holders of Preferred Series A received
option agreements to purchase shares of CZJ License, Inc. at $10 per share to a maximum of 300,000 shares. The option agreements are
exercisable for a period of one year.
During
the quarter ended June 30, 2021, the shareholders of the Company approved to amend the Articles of Incorporation to change its name from
Madison Technologies, Inc. to Go.TV, Inc. and at the same time, to also amend and restate the Company’s Articles of Incorporation
to increase the Company’s authorized common stock from 500,000,000 shares to 6,000,000,000 shares. At the date of this report,
the amendment to increase the authorized capital of the Company was approved while the name change is pending regulatory approval.
During
the quarter ended September 30, 2021, the Company filed a new series of convertible Preferred Series E-1 of which 1,152,500 shares were
designated with a par value of $0.001 and a stated value of $0.87 per share. At the same time, the Company also amended the conversions
of Preferred Shares of Series E, Series F and Series G (see Note 20).
Subsequent
to the period ended September 30, 2021, the Company filed a new series of convertible Preferred Series H of which 39,895 shares were
designated with a par value of $0.001 and a stated value of $1 per share.
These
condensed consolidated interim financial statements have been prepared in accordance with generally accepted accounting principles in
the United States or “US GAAP” applicable to a going concern, which assumes that the Company will be able to meet its obligations
and continue its operations for its next twelve months. Realization values may be substantially different from carrying values as shown
and these consolidated interim financial statements do not give effect to adjustments that would be necessary to the carrying values
and classification of assets and liabilities should the Company be unable to continue as a going concern. The Company had not yet achieved
profitable operations, had accumulated losses of $6,446,334 since its inception and expects to incur further losses in the development
of its business, all of which casts doubt about the Company’s ability to continue as a going concern. The Company’s ability
to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary
financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. The Company entered
into a number of agreements that provided financing. That said, there is no assurance that the businesses being funded by this additional
debt will ultimately be successful.
Note
2 Summary of Significant Accounting Policies
Basis
of presentation
While
the information presented is unaudited, it includes all adjustments, which are, in our opinion of management, necessary to present fairly
the financial position, result of operations and cashflows for the interim period presented in accordance with accounting principles
generally accepted in the United States of America. All adjustments are of a normal recurring nature. These consolidated interim financial
statements should be read in conjunction with the Company’s December 31, 2020 annual financial statements. Operating results for
the nine months ended September 30, 2021 are not necessarily indicative of the results that can be expected for the period ended December
31, 2021.
The
accompanying condensed consolidated interim financial statements include the accounts of the Company and its two wholly owned subsidiaries,
CZJ License, Inc. (“CZJ”) and Sovryn Holdings, Inc. (“Sovryn”)
Use
of estimates
The
preparation of the consolidated interim financial statements in conformity with generally accepted accounting principles requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Management
makes its best estimate of the ultimate outcome for these items based on historical trends and other information available when the financial
statements are prepared. Changes in estimates are recognized in accordance with the accounting rules for the estimate, which is typically
in the period when new information becomes available to management. Actual results could differ from those estimates.
Revenue
Recognition
Revenues
derived from the leasing of television station channels are recognized when services are provided. These revenues are billed in advance,
arrears and/or are prepaid. The performance obligation is the monthly services rendered. At the moment, the Company has one main revenue
source which is leasing of television channels. Where there is a leasing contract for channels, the Company bills monthly for its services
as rendered. Where there is no contract, the revenue is recognized as provided.
Accounts
Receivables
Trade
accounts receivable are stated at the amount the Company expects to collect. Management considers the following factors when determining
the collectability of specific customer accounts: customer credit worthiness, past transaction history, current economic industry trends
and changes in customer payment terms. Past due balances over 90 days and other higher risk amounts are reviewed individually for collectability.
Based on the management’s assessment, the Company provides for estimated uncollectible amounts through a charge to earnings and
a credit to a valuation allowance. Balances that remain outstanding after the Company has used reasonable collection efforts are written
off through a charge to the valuation allowance and a credit to accounts receivable. As of September 30, 2021, the Company believes there
are no receivables considered uncollectible.
Operating
Leases
In
February 2016, the FASB issued ASU 2016-02, Leases (“Topic 842”). The new standard establishes a right-of-use model that
requires a lessee to record a right-of-use asset and a lease liability on the balance sheet for all leases with terms longer than 12
months. For leases with an initial term of 12 months or less, a lessee is permitted to make an accounting policy election by class of
underlying asset not to recognize lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense
for such leases generally on a straight-line basis over the term of the lease. Leases will be classified as either finance or operating,
with classification affecting the pattern of expense recognition. Similarly, lessors will be required to classify leases as sales-type,
finance or operating, with classification affecting the pattern of income recognition. Classification for both lessees and lessors will
be based on an assessment of whether risks and rewards as well as substantive control have been transferred through a lease contract.
The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years,
with early adoption permitted. The Company adopted the new standard April 19, 2021. The Company has elected not to recognize lease assets
and lease liabilities for leases with an initial term of 12 months or less.
Segment
Reporting
The
Company reports segment information based on the “management” approach. The management approach designates the internal reporting
used by management for making decisions and assessing performance of its corporation wide basis in comparison to its various businesses.
The Company has three reportable segments. The business of CZJ, Sovryn and Madison Technologies Inc. The segments are determined based
on several factors including the nature of products and services, nature of production processes and delivery channels, and rental of
television stations. The operating segment’s performance is evaluated based on its segment income. Segment income is defined as
the net sales less cost of sales, general and administrative expenses and does not include amortization of any sorts, stock-based compensation
or any other charges (income), and interest. As of September 30, 2021, the Company reported revenues for its rental of radio stations.
Schedule of Revenue
|
|
For the nine
|
|
|
|
months ended
|
|
|
|
Sep 30, 2021
|
|
Net Revenues
|
|
|
|
|
Madison Technologies Inc.
|
|
$
|
213
|
|
Sovryn Holdings Inc.
|
|
|
759,840
|
|
CZJ License Inc.
|
|
|
-
|
|
Total Revenues
|
|
$
|
760,053
|
|
|
|
|
|
|
Total Assets
|
|
|
|
|
Madison Technologies Inc.
|
|
$
|
6,336,682
|
|
Sovryn Holdings Inc.
|
|
|
15,988,782
|
|
CZJ License Inc.
|
|
|
511,865
|
|
Total Assets
|
|
$
|
22,837,329
|
|
Change
in significant accounting policies
There
has been no change in the accounting policies from those disclosed in the notes to the audited financial statements for the year ended
December 31, 2020.
Recently
Issued Accounting Pronouncements
The
Company adopts new pronouncements relating to generally accepted accounting principles applicable to the Company as they are issued,
which may be in advance of their effective date. On August 5, 2020, the FASB issued a new standard (ASU 2020-06) to reduce the complexity
of accounting for convertible debt. The standard is effective for Smaller Reporting Companies for fiscal years beginning after December
15, 2023. Management is reviewing this standard as it believes this may impact on its financial reporting Management does not believe
that other any pronouncement not yet effective but recently issued would, if adopted, have a material effect on the accompanying financial
statements.
Note
3 – Note Receivable
On
September 9, 2021, the Company entered into a secured promissory note with Top Dog Productions Inc. The Company agreed to lend an aggregate
principal sum of up to $2,000,000 that accrues at a rate of 5% per annum. The note receivable and all accrued interest is due on September
9, 2022. The principal and interest amount of the note may be prepaid in whole or in part at any time, without penalty nor premium. As
of September 30, 2021, the loan summary is as follows:
Schedule of Note Receivable
Amount
|
|
|
Interest
|
|
|
Total
|
|
$
|
138,750
|
|
|
$
|
213
|
|
|
$
|
138,963
|
|
Note
4 - Intangible Assets
The
Company has several classes of intangible assets. Except for Federal Communication Commission Licenses (“FCC”), the following
intangible assets have finite useful lives and are amortized on a straight-line basis over their useful lives. Amortization starts when
the asset is available for use. FCC licenses are considered indefinite-lived intangible assets which are not amortized but instead are
tested at least annually for impairment.
Schedule of Intangible Assets
|
|
June 30, 2021
|
|
|
December 31, 2020
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
Net
|
|
|
Cost
|
|
|
Depreciation
|
|
|
Net
|
|
Tuffy Packs, LLC License
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
$
|
-
|
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
$
|
-
|
|
Website for Casa-Zeta Jones Brand
|
|
|
10,000
|
|
|
|
-
|
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
-
|
|
|
|
10,000
|
|
Domain Name – Go.TV
|
|
|
100,000
|
|
|
|
-
|
|
|
|
100,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Market Advantage
|
|
|
58,843
|
|
|
|
2,504
|
|
|
|
56,339
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Casa Zeta-Jones Brand License
|
|
|
488,094
|
|
|
|
139,448
|
|
|
|
348,646
|
|
|
|
488,094
|
|
|
|
64,687
|
|
|
|
423,407
|
|
Licenses
|
|
|
8,824,063
|
|
|
|
-
|
|
|
|
8,824,063
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,531,000
|
|
|
$
|
191,952
|
|
|
$
|
9,339,048
|
|
|
$
|
548,094
|
|
|
$
|
114,687
|
|
|
$
|
433,407
|
|
Note
5 - Goodwill
Goodwill
has been recorded on investment purchases where the value of the investment is greater than the identifiable net assets purchased. The
amount is not amortized but rather is tested for impairment at least annually. Goodwill was recorded on the following investments:
Schedule of Goodwill
Total
|
|
$
|
5,815,118
|
|
Purchase of 100% of the common shares of Sovryn Holdings, Inc.
|
|
$
|
4,224,962
|
|
KNLA- KNET acquisition
|
|
|
977,059
|
|
KVVV acquisition
|
|
|
613,097
|
|
Total
|
|
$
|
5,815,118
|
|
Note
6 - Equipment
Equipment
are amortized over their useful lives.
Schedule of Equipment
|
|
|
|
Cost
|
|
|
Additions
|
|
|
Total
|
|
|
Depreciation
|
|
|
Net
|
|
Transmitter
|
|
10 years
|
|
$
|
684,085
|
|
|
$
|
-
|
|
|
$
|
684,085
|
|
|
$
|
30,015
|
|
|
$
|
654,070
|
|
Antenna
|
|
10 years
|
|
|
240,773
|
|
|
|
-
|
|
|
|
240,773
|
|
|
|
9,633
|
|
|
|
231,140
|
|
Tech Equipment
|
|
5 years
|
|
|
237,059
|
|
|
|
54,922
|
|
|
|
291,981
|
|
|
|
20,364
|
|
|
|
271,617
|
|
Office Equipment
|
|
5 years
|
|
|
7,389
|
|
|
|
-
|
|
|
|
7,389
|
|
|
|
492
|
|
|
|
6,897
|
|
Microwave
|
|
5 years
|
|
|
22,065
|
|
|
|
-
|
|
|
|
22,065
|
|
|
|
2,023
|
|
|
|
20,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,191,371
|
|
|
$
|
54,922
|
|
|
$
|
1,246,293
|
|
|
$
|
62,527
|
|
|
$
|
1,183,766
|
|
During
the period, the following was disposed:
|
|
|
|
|
|
|
|
Loss/Gain
|
|
|
|
Cost
|
|
|
Depreciation
|
|
|
Disposition
|
|
Tech Equipment
|
|
$
|
18,181
|
|
|
$
|
1,034
|
|
|
$
|
17,147
|
|
Note
7 - Inventory
Inventory
consists of deposits for tooling, product tubes and bottles for the CZJ product lines. Inventories are stated at the lower of cost or
net realizable value. As of September 30, 2021, inventory was $146,323.
Note
8 - Investments
Investments
consists of deposits for the acquisitions of various television stations for which Sovryn has entered into and have not closed or have
closed but not yet evaluated nor re-allocated to its components. At September 30, 2021, the Company escrowed a total of $2,339,921.
As described in Note 13 Asset Purchase, the following
were escrowed for asset acquisitions:
Schedule of Asset Acquisitions
Closed for KYMU
|
|
$
|
1,864,920
|
|
Closed for K05NH
|
|
|
1
|
|
Escrowed for W27EB
|
|
|
300,000
|
|
Escrowed for KPHE
|
|
|
100,000
|
|
Escrowed for KVSD
|
|
|
75,000
|
|
|
|
|
|
|
|
|
$
|
2,339,921
|
|
Note
9 - Right of Use Assets
Sovryn
has four (4)
operating leases ranging from a period of 34
months to a period of 220.5
months. The annual interest rate used was 15%.
As at September 30, 2021, the remaining right of use assets are as follows:
Schedule of Remaining Right of Use Assets
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
Amount
|
|
|
Amortization
|
|
|
Net
|
|
Tower lease - 1
|
|
174.5 mths
|
|
$
|
547,663
|
|
|
$
|
17,262
|
|
|
$
|
530,401
|
|
Tower lease - 2
|
|
94 mths
|
|
|
244,079
|
|
|
|
10,386
|
|
|
|
233,693
|
|
Generator lease
|
|
174.5 mths
|
|
|
109,507
|
|
|
|
3,452
|
|
|
|
106,055
|
|
Studio lease
|
|
220.5 mths
|
|
|
280,084
|
|
|
|
5,081
|
|
|
|
275,003
|
|
|
|
|
|
$
|
1,181,333
|
|
|
$
|
36,181
|
|
|
$
|
1,145,152
|
|
The
remaining lease liability at September 30, 2021 was $1,185,883. The current portion of the lease liability was $6,293 and the non-current
portion of the lease liability was $1,179,590.
Schedule of Remaining Lease Liability
|
|
|
|
2022
|
|
$
|
183,807
|
|
2023
|
|
|
189,546
|
|
2024
|
|
|
195,543
|
|
2025
|
|
|
207,903
|
|
2026
|
|
|
214,960
|
|
Remaining
|
|
|
2,040,880
|
|
Lease obligations, net
|
|
|
3,032,639
|
|
Amt representing interest
|
|
|
1,846,756
|
|
Remaining lease liability
|
|
|
1,185,883
|
|
Less current portion
|
|
|
6,293
|
|
Non-current lease obligation
|
|
$
|
1,179,590
|
|
Note
10 - Accounts Payable and Accrued Liabilities
Accounts
payable and accrued liabilities as of September 30, 2021 are summarized below:
Schedule of Accounts Payable and Accrued Liabilities
|
|
Sep 30, 2021
|
|
|
Dec 31, 2020
|
|
Audit fees
|
|
$
|
12,500
|
|
|
$
|
25,800
|
|
Accounting fees
|
|
|
10,000
|
|
|
|
8,100
|
|
Legal fees
|
|
|
459,382
|
|
|
|
25,118
|
|
General Admin expenses
|
|
|
32,588
|
|
|
|
335
|
|
Consulting fees
|
|
|
72,750
|
|
|
|
-
|
|
Management fees
|
|
|
-
|
|
|
|
3,000
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
587,220
|
|
|
$
|
62,353
|
|
Note
11 - License Agreements
A
|
The
Company entered into an exclusive product license agreement on September 16, 2016 with Tuffy Packs, LLC, a Texas corporation, to
sell Ballistic Panels in certain countries, essentially in Europe. The license was for a period of two years and may be renewed for
successive terms of two years each. The payment terms for the license was as follows:
|
|
1.
|
$10,000
payable within seven days after the effective date;
|
|
2.
|
An
additional $15,000 payable within 30 days after the effective date; and
|
|
3.
|
A
final payment of $25,000 payable within 90 days of the effective date.
|
At
December 31, 2018, the Company had paid $16,500 to the Licensor, leaving an unpaid balance of $33,500. To date, the Company has recorded
a total license amortization of $50,000, which fully amortizes the license.
As
a result of the failure to make payments as required under the agreement, the Company was informed on March 20, 2017, that going forward,
the agreement would be on a non-exclusive basis. During the period ended March 31, 2021, the Company has terminated the business.
B.
|
On
July 17, 2020, the Company entered into an acquisition agreement with Luxurie Legs, LLC, a Delaware corporation, to acquire the Casa
Zeta-Jones Brand license agreement. The license agreement, as amended, grants the Company the worldwide rights to promote and sell
certain products, and license the rights to manufacture, promote and sell such products under the brand Casa Zeta-Jones and more.
The license agreement purchase included the issuance of 92,999 Series A 3% Convertible Preferred Series A shares valued at $343,094,
10,000 Preferred Series B voting shares valued at $nil, the assumption of $45,000 in debt and costs incurred of $100,000.
|
The
values were based on the licensor obtaining 95% of the Company’s common shares, whose value was discounted by a 50% factor, given
the lightly traded history in its shares.
The
Company is subject to the following amended terms:
|
a.
|
A
4.5 year term as follows:
|
|
i.
|
Year
1: execution – December 31, 2022
|
|
ii.
|
Year
2: January 1, 2022 – December 31, 2023
|
|
iii.
|
Year
3: January 1, 2023 – December 31, 2024
|
|
b.
|
Marketing
date Jan 2022, On Shelf Date April 30, 2022
|
|
|
|
|
c.
|
Royalty
payments with a rate of 8%, net of sales, subject to guaranteed minimums noted below.
|
|
|
|
|
d.
|
Advance
prepayment of $150,000 to be applied against royalties, paid as follows:
|
|
i.
|
$50,000
upon signing (paid)
|
|
ii.
|
$50,000
on July 20, 2020 (paid)
|
|
iii.
|
$50,000
on September 1, 2020 (paid)
|
|
e.
|
Guaranteed
minimum sales and guaranteed minimum royalties:
|
Schedule of Guaranteed Minimum Royalties
Year
|
|
Guaranteed
Minimum Royalties
|
|
|
Guaranteed
Minimum Sales
|
|
|
|
|
|
|
|
|
|
|
i.
|
|
7/17/20 – 12/31/22
|
|
$
|
250,000
|
|
|
$
|
3,200,000
|
|
ii.
|
|
1/1/22 – 12/31/23
|
|
$
|
250,000
|
|
|
$
|
3,200,000
|
|
iii.
|
|
1/1/23 – 12/31/24
|
|
$
|
250,000
|
|
|
$
|
3,200,000
|
|
|
f.
|
The
Company to provide the Licensor with 50 gift sets of Licensed Products annually.
|
Note
12 - Securities Exchange Agreements
Sovryn
Holdings, Inc.
The
Company entered into a Securities Exchange Agreement on February 16, 2021 with Sovryn, a Delaware corporation and acquire 100% of the
shares of Sovryn in exchange for i) 100 shares of Series B Preferred Stock of the Company to be transferred by Jeffrey Canouse, the Company’s
CEO to a designee of Sovryn and ii) 1,000 shares of Series E Convertible Preferred Stock. Upon the effectiveness of an amendment to the
Company’s Articles of Incorporation to increase the Company’s authorized common stock, from par value $0.001 to par value
$0.0001 per share, from 500,000,000 shares to 6,000,000,000 shares, all shares of Series E Convertible Preferred Stock issued to the
shareholders shall automatically convert into approximately 2,305,000,000 shares of common stock of the Company. The Series E Convertible
Preferred Stock votes on an as-converted basis with the common stock prior to their conversion. The Series E Preferred Stock shall represent
approximately 59% of the fully diluted shares of common stock of the Company after the closing of the transactions contemplated by the
Securities Purchase Agreement. The valuation for the Preferred Series E shares was determined to be $4,225,062 (See Note 11). The valuation
recorded was based on the market value of the shares of the Company at the date the transaction was exchanged. The transaction was recorded
as an asset purchase and the Company recorded goodwill of $4,224,962 which was based on the market value of the shares the Company exchanged
at the date of the transaction. The Preferred Series E shares have not been converted to common stock shares as of the date of this report.
Posto
Del Sole, Inc.
The
Company entered into a Securities Exchange Agreement on September 25, 2020 with Posto Del Sole Inc. (“PDS”) a New York corporation,
to acquire 51% of the shares of PDS and in return, the Company will issue 10,000 Preferred Series C shares. (See Note 11). As part of
the agreement, the Company is to provide monthly investments to a total aggregate of $1,000,000 during the twelve-month period following
the closing. PDS had 60 days from closing to provide the necessary financial statements and notes in order to satisfy regulatory requirements
and disclosures. As at December 31, 2020 PDS had not provided any such information, the Securities Exchange Agreement had not closed
and as a result, the Company wrote off advances of $165,000 that were made to PDS in anticipation of closing. The Company has rescinded
the agreement and has no plans to move forward with the acquisition.
Note
13 - Asset Purchase
KNLA-KNET
Acquisition
On
February 17, 2021, Sovryn entered into an asset purchase agreement (the “Asset Purchase Agreement”) with NRJ TV III CA OPCO,
LLC, a Delaware limited liability company (“OpCo”) and NRJ TV III CA License Co., LLC, a Delaware limited liability company
(together with OpCo, “Sellers”). Upon the terms and subject to the satisfaction of the conditions described in the Asset
Purchase Agreement, Sovryn will acquire the licenses and Federal Communications Commission (“FCC”) authorizations to the
KNET-CD and KNLA-CD Class A television stations owned by the Sellers (the “Acquired Stations”), certain tangible personal
property, real property, contracts, intangible property, files, claims and prepaid items together with certain assumed liabilities in
connection with the Acquired Stations (the “Asset Sale Transaction”). As consideration for the Asset Sale Transaction, Sovryn
has agreed to pay the Sellers $10,000,000, $2,000,000 of which was paid to Sellers upon execution of the Asset Purchase Agreement, as
follows: (i) an escrow deposit of $1,000,000 to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the Sellers (the “Escrow Fee”) and (ii) a non-refundable option fee of $1,000,000 (the “Option Fee”).
The
closing of the Asset Sale Transaction (the “Closing”) was subject to, among other things, consent by the FCC to the assignment
of the FCC authorizations pertaining to the Acquired Stations, from Sellers to Sovryn (the “FCC Consent”). The Closing shall
occur no more than five (5) business days following the later of (i) the date on which the FCC Consent has been granted and (ii) the
other conditions to the Closing set forth in the Asset Purchase Agreement. The asset purchase was consummated on April 19, 2021.
KVVV
Acquisition
On
March 14, 2021 Sovryn entered into an asset purchase agreement (the “KVVV Asset Purchase Agreement”) with Abraham Telecasting
Company, LLC, a Texas limited liability company (the “Houston Seller”). Upon the terms and subject to the satisfaction of
the conditions described in the KVVV Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the KVVV-LD low power television station owned by the Houston Seller (the “Houston Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the Houston Acquired Station (the “KVVV Asset Sale Transaction”).
As consideration for the KVVV Asset Sale Transaction, Sovryn has agreed to pay the Houston Seller $1,500,000 in cash, $87,500 of which
was paid to the Houston Seller and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and
the Houston Seller (the “KVVV Escrow Fee”).
The
closing of the KVVV Asset Sale Transaction (the “KVVV Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Houston Acquired Station, from the Houston Seller to Sovryn (the “Houston
FCC Consent”). The KVVV Closing shall occur no more than ten (10) business days following the later to occur of (i) the date on
which the Houston FCC Consent has been granted and (ii) the other conditions to the KVVV Closing set forth in the KVVV Asset Purchase
Agreement. The closing of the KVVV asset purchase consummated on June 1, 2021.
KMYU
Acquisition
On
March 29, 2021, Sovryn, entered into an asset purchase agreement (the “KYMU Asset Purchase Agreement”) with Seattle 6 Broadcasting
Company, LLC, a Washington limited liability company (the “Seattle Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the KYMU Asset Purchase Agreement, Sovryn agreed to acquire the licenses and FCC authorizations to the
KYMU-LD low power television station owned by the Seattle Seller (the “Seattle Acquired Station”), certain tangible personal
property, certain real property leases, contracts, intangible property, files, claims and prepaid items together with certain assumed
liabilities in connection with the Seattle Acquired Station (the “KYMU Asset Sale Transaction”). As consideration for the
Seattle Asset Sale Transaction, Sovryn has agreed to pay the Seattle Seller $1,800,000, $87,500 of which was paid to the Seattle Seller
and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Seattle Seller (the “Seattle
Escrow Fee”).
The
closing of the KYMU Asset Sale Transaction (the “KMYU Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Seattle Acquired Station, from Seattle Seller to Sovryn (the “Seattle
FCC Consent”). The Seattle Closing shall occur no more than ten (10) business days following the later to occur of (i) the date
on which the Seattle FCC Consent has been granted and (ii) the other conditions to the KMYU Closing set forth in the KMYU Asset Purchase
Agreement. The closing of the KYMU asset purchase consummated at the end of September 2021.
W27EB
Acquisition
On
June 9, 2021, Sovryn entered into an asset purchase agreement (the “W27EB Asset Purchase Agreement”) with Local Media TV
Chicago, LLC, a Delaware limited liability company (the “Chicago Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the W27EB Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the W27EB-LD low power television station owned by the Chicago Seller (the “Chicago Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the Chicago Acquired Station (the “W27EB Asset Sale
Transaction”). As consideration for the W27EB Asset Sale Transaction, Sovryn has agreed to pay the Chicago Seller the amended price
of $6,000,000 in cash, $300,000 of which was paid to the Chicago Seller and to be held in escrow pursuant to the terms of an escrow agreement
entered into between Sovryn and the Chicago Seller, as amended (the “W27EB Escrow Fee”).
The
closing of the W27EB Asset Sale Transaction (the “W27EB Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Chicago Acquired Station, from the Chicago Seller to Sovryn (the “Chicago
FCC Consent”). The W27EB Closing shall occur no more than the three (3) business days following the later to occur of (i) the date
on which the Chicago FCC Consent has been granted and (ii) the other conditions to the W27EB Closing set forth in the W27EB Asset Purchase
Agreement. As at September 30, 2021, the transaction has not closed.
KPHE
Acquisition
On
July 13, 2021, Sovryn entered into an asset purchase agreement (the “KPHE Asset Purchase Agreement”) with Lotus TV of Phoenix
LLC, an Arizona limited liability company (the “Phoenix Seller”). Upon the terms and subject to the satisfaction of the conditions
described in the KPHE Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the KPHE-LD low power television station owned by the Phoenix Seller (the “Phoenix Acquired Station”),
certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and prepaid items together
with certain assumed liabilities in connection with the Phoenix Acquired Station (the “KPHE Asset Sale Transaction”). As
consideration for the KPHE Asset Sale Transaction, Sovryn has agreed to pay the Phoenix Seller $2,000,000 in cash, $100,000 of which
was paid to the Phoenix Seller during the period ended September 30, 2021 and a further $350,000 was paid subsequent to the period end,
and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Phoenix Seller (the “KPHE
Escrow Fee”).
The
closing of the KPHE Asset Sale Transaction (the “KPHE Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Phoenix Acquired Station, from the Phoenix Seller to Sovryn (the “Phoenix
FCC Consent”). The KPHE Closing shall occur no more than the three (3) business days following the later to occur of (i) the date
on which the Phoenix FCC Consent has been granted and (ii) the other conditions to the KPHE Closing set forth in the KPHE Asset Purchase
Agreement. At September 30, 2021, the transaction had not closed.
K05NH
Acquisition
On
August 20, 2021, Sovryn entered into an asset purchase agreement (the “K05NH Asset Purchase Agreement”) with Mako Communications,
LLC, a Texas Limited Liability Company (the “Boise” Seller). Upon the terms and subject to the satisfaction of the conditions
described in the Boise Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the K05NH-D low power television station construction permit owned by the Boise Seller (the “Boise Acquired Station”)
in connection with the Boise Acquired Station (the “Boise Asset Sale Transaction”). As consideration for the Boise Asset
Sale Transaction, Sovryn has agreed to pay the Boise Seller $1 in cash.
The
closing of the Boise Asset Sale Transaction (the “Boise Closing”) is subject to, among other things, consent by the FCC to
the assignment of the construction permits pertaining to the Boise Station, from the Boise Seller to Sovryn (the “Boise FCC Consent”).
The Boise Closing shall occur no more than the three (3) business days following the later to occur of (i) the date on which the Boise
FCC Consent has been granted and (ii) the other conditions to the Boise Closing set forth in the Boise Asset Purchase Agreement. During
the period ended September 30, 2021, the K05NH asset purchase was consummated.
KVSD
Acquisition
On
August 31, 2021, Sovryn entered into an asset purchase agreement (the “KVSD Asset Purchase Agreement”) with
D’Amico Brothers Broadcasting Corp., a California company (the “San Diego Seller”). Upon the terms and subject to
the satisfaction of the conditions described in the KVSD Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal
Communications Commission (“FCC”) authorizations to the KVSD-LD low power television station owned by the San Diego
Seller (the “San Diego Acquired Station”), certain tangible personal property, certain real property leases, contracts,
intangible property, files, claims and prepaid items together with certain assumed liabilities in connection with the San Diego
Acquired Station (the “KVSD Asset Sale Transaction”). As consideration for the KVSD Asset Sale Transaction, Sovryn has
agreed to pay the San Diego Seller $1,500,000
in cash, $75,000
of which was paid to the San Diego Seller during the period ended September 30, 2021 and a further $150,000 was
paid subsequent to the period end, and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the San Diego Seller (the “KVSD Escrow Fee”).
The
closing of the KVSD Asset Sale Transaction (the “KVSD Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the San Diego Acquired Station, from the San Diego Seller to Sovryn (the “San
Diego FCC Consent”). The KVSD Closing shall occur no more than the three (3) business days following the later to occur of (i)
the date on which the San Diego FCC Consent has been granted and (ii) the other conditions to the KVSD Closing set forth in the KVSD
Asset Purchase Agreement. As at September 30, 2021, the transaction has not closed.
K07AAJ
and W05DK Acquisition
On
October 25, 2021, Sovryn entered into an asset purchase agreement (“Bakerfiled and San Juan Asset Purchase Agreement”) with
Mako Communications, LLC, a Texas Limited Liability company (the “Bakerfield and San Juan Seller”). Upon the terms and subject
to the satisfaction of the conditions described in the Bakerfield and San Juan Asset Purchase Agreement, Sovryn agreed to acquire the
licenses and Federal Communications Commission (“FCC”) authorizations to the K07AAJ-D and W05DK-D low power television stations
construction permits owned by the Bakerfield and San Juan Seller (the “Bakerfield and San Juan Acquired Station”) in connection
with the Bakerfield and San Juan Acquired Station (the “Bakerfield and San Juan Asset Sale Transaction”). As consideration
for the Bakerfield and San Juan Asset Sale Transaction, Sovryn has agreed to pay the Bakerfield and San Juan Seller $115,000 in cash,
$10,000 of which was paid to the Bakerfield and San Juan Seller subsequent to the period ended September 30, 2021, and to be held in
escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Bakerfield and San Juan Seller (the “Bakerfield
and San Juan Escrow Fee”).
The
closing of the Bakerfield and San Juan Asset Sale Transaction (the “Bakerfield and San Juan Closing”) is subject to, among
other things, consent by the FCC to the assignment of the construction permits pertaining to the Bakerfield and San Juan Acquired Station,
from the Bakerfield and San Juan Seller to Sovryn (the “Bakerfield and San Juan FCC Consent”). The Bakerfield and San Juan
Closing shall occur no more than the three (3) business days following the later to occur of (i) the date on which the Bakerfield and
San Juan FCC Consent has been granted and (ii) the other conditions to the Bakerfield and San Juan Closing set forth in the Bakerfield
and San Juan Asset Purchase Agreement.
WANN
Acquisition
On
November 3, 2021, Sovryn entered into an asset purchase agreement (“WANN Asset Purchase Agreement”) with Prism Broadcasting
Network Inc, a Georgia corporation (the “Atlanta Seller”). Upon the terms and subject to the satisfaction of the conditions
described in the WANN Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the WANN-CD low power television station owned by the Atlanta Seller (the “Atlanta Acquired Station”),
certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and prepaid items together
with certain assumed liabilities in connection with the Atlanta Acquired Station (the “WANN Asset Sale Transaction”). As
consideration for the WANN Asset Sale Transaction, Sovryn has agreed to pay the Atlanta Seller $5,250,000 in cash, $200,000 of which
was paid to the Atlanta Seller subsequent to the period ended September 30, 2021, and to be held in escrow pursuant to the terms of an
escrow agreement entered into between Sovryn and the Atlanta Seller (the “Atlanta Escrow Fee”).
The
closing of the WANN Asset Sale Transaction (the “WANN Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Atlanta Acquired Station, from the Atlanta Seller to Sovryn (the “Atlanta
FCC Consent”). The WANN Closing shall occur no more than the ten (10) business days following the later to occur of (i) the date
on which the WANN FCC Consent has been granted and (ii) the other conditions to the WANN Closing set forth in the WANN Asset Purchase
Agreement.
Note
14 - Note Payable
The
Company had one note payable that was accruing interest at 5% per annum. The note was unsecured and matured on June 30, 2021. On February
16, 2021, the note and accrued interest was settled with Convertible Preferred Series D shares. Each Series D Convertible Preferred Stock
shall be convertible into common stock of the Company at a ratio of 1,000 shares of common stock for each share of Series D Convertible
Preferred Stock held.
Schedule of Notes Payable
|
|
February 16,
2021
|
|
|
December 31,
2020
|
|
|
|
|
|
|
|
|
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
Note payable bearing interest at 5%
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
Accrued interest thereon
|
|
|
616
|
|
|
|
486
|
|
|
|
$
|
20,616
|
|
|
$
|
20,486
|
|
Note
15 - Convertible Notes and Accrued Interest Payable
On
February 16, 2021, the Company settled the following debts and interests thereof including the note payable above (Note 8), with 23,000
shares of Convertible Preferred Series D shares. Each Series D Convertible Preferred Stock shall be convertible into common stock of
the Company at a ratio of 1,000 shares of common stock for each share of Series D Convertible Preferred Stock held. A summary of the
convertible notes and accrued interest payable were settled as follow:
Schedule of Convertible Notes and Accrued Interest Payable
Face
Value
|
|
|
Conversion
Rate
|
|
|
Interest rate
|
|
|
Due Date
|
|
|
Accrued
Interest
|
|
|
Carrying
Value
|
|
|
Feb 15
2021
Total
|
|
|
Dec 31
2020
Total
|
|
$
|
10,000
|
|
|
$
|
0.005
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
500
|
|
|
$
|
500
|
|
|
$
|
500
|
(a)
|
$
|
85,000
|
|
|
$
|
0.01
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,800
|
|
|
|
50,800
|
|
|
|
50,800
|
(b)
|
$
|
50,000
|
|
|
$
|
0.01
|
|
|
|
10
|
%
|
|
|
05/01/2022
|
|
|
|
2,500
|
|
|
|
50,000
|
|
|
|
52,500
|
|
|
|
52,500
|
(c)
|
$
|
5,000
|
|
|
$
|
0.01
|
|
|
|
10
|
%
|
|
|
05/01/2022
|
|
|
|
259
|
|
|
|
5,000
|
|
|
|
5,259
|
|
|
|
5,259
|
(d)
|
$
|
12,500
|
|
|
$
|
0.01
|
|
|
|
10
|
%
|
|
|
6/23/2021
|
|
|
|
457
|
|
|
|
7,500
|
|
|
|
7,957
|
|
|
|
7,957
|
(d)
|
$
|
20,000
|
|
|
$
|
0.04
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,000
|
|
|
|
20,000
|
|
|
|
20,000
|
|
$
|
68,490
|
|
|
$
|
0.05
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
68,490
|
|
|
|
68,490
|
|
|
|
68,490
|
(e)
|
$
|
25,000
|
|
|
$
|
0.05
|
|
|
|
12
|
%
|
|
|
-
|
|
|
|
20,056
|
|
|
|
25,000
|
|
|
|
45,056
|
|
|
|
44,682
|
(f)
|
$
|
25,000
|
|
|
$
|
0.05
|
|
|
|
8
|
%
|
|
|
-
|
|
|
|
32,047
|
|
|
|
25,000
|
|
|
|
57,047
|
|
|
|
56,797
|
(f)
|
$
|
23,622
|
|
|
$
|
0.05
|
|
|
|
5
|
%
|
|
|
-
|
|
|
|
16,388
|
|
|
|
23,622
|
|
|
|
40,010
|
|
|
|
39,551
|
(f)
|
$
|
684,000
|
|
|
$
|
0.05
|
|
|
|
10
|
%
|
|
|
Various
|
|
|
|
22,066
|
|
|
|
220,799
|
|
|
|
242,865
|
|
|
|
154,444
|
(g)
|
$
|
75,000
|
|
|
|
|
|
|
|
10
|
%
|
|
|
Various
|
|
|
|
1,788
|
|
|
|
55,331
|
|
|
|
57,119
|
|
|
|
51,771
|
(h)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
95,561
|
|
|
$
|
552,042
|
|
|
|
647,603
|
|
|
$
|
552,751
|
|
|
|
|
|
Less long-term portion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57,759
|
|
|
|
|
|
Current portion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
647,603
|
|
|
$
|
494,992
|
|
All
notes are unsecured and, except where specifically noted, are due on demand. Except for notes denoted below under (e). No conversion
shall result in the Holder holding in excess of 9.99% of the total issued and outstanding common stock of the Company at any time.
|
(a)
|
On
October 28, 2020, $9,500 was converted into 1,900,000 common shares.
|
|
(b)
|
On
July 23, 2020, $16,900 in debt and $950 in costs were converted into 1,785,000 common shares and on November 2, 2020, $17,300 was
converted into 1,730,000 common shares.
|
|
(c)
|
The
notes are convertible into common stock at the discretion of the Holder at the lesser of $0.01 or 50% of the lowest closing bid price
for the Company’s stock during the 20 immediately preceding the date of delivery by Holder to the Company of the Conversion
Notice.
|
|
(d)
|
The
notes are convertible into common stock at the discretion of the Holder at 50% of the lowest closing bid price for the Company’s
common stock during the 30 trading days immediately preceding the date of delivery by Holder to the Company of the Conversion Notice.
|
|
(e)
|
Included
in this debt is $490 due to the former CEO. The debt was repaid via check.
|
|
(f)
|
On
April 2, 2020, these notes terms were changed from non-convertible to convertible at $0.05 debt to 1 common share. They were also
amended to include the above noted clause with respect to holding less than 9.99% of the issued and outstanding common stock. During
the year ended December 31, 2020, interest accrued on this debt was $6,164 (2019 - $6,146).
|
|
(g)
|
Based
on the intrinsic value of the beneficial conversion feature, as per FASB topic ASC 470-20 Debt with Conversion and other Options,
it was determined that all of the value of the following notes that were issued should be allocated to equity and amortized to
interest, based on the due date of the debt. A summary of the balances is as follows as at February 15, 2021:
|
Schedule of Convertible Notes
Allocated to
|
|
|
|
|
Amortized
|
|
|
Accrued
|
|
|
|
|
Equity
|
|
|
Due Date
|
|
as interest
|
|
|
at 10%
|
|
|
Total
|
|
$
|
30,000
|
|
|
03-31-2021
|
|
$
|
24,293
|
|
|
$
|
1,627
|
|
|
$
|
25,920
|
|
|
100,000
|
|
|
07-20-2021
|
|
|
56,051
|
|
|
|
5,726
|
|
|
|
61,777
|
|
|
60,000
|
|
|
08-31-2021
|
|
|
27,406
|
|
|
|
2,860
|
|
|
|
30,266
|
|
|
20,000
|
|
|
09-30-2021
|
|
|
7,688
|
|
|
|
816
|
|
|
|
8,504
|
|
|
60,000
|
|
|
10-31-2021
|
|
|
18,715
|
|
|
|
2,022
|
|
|
|
20,737
|
|
|
50,000
|
|
|
10-31-2021
|
|
|
14,504
|
|
|
|
1,507
|
|
|
|
16,011
|
|
|
50,000
|
|
|
10-31-2021
|
|
|
14,504
|
|
|
|
1,507
|
|
|
|
16,011
|
|
|
10,000
|
|
|
11-04-2021
|
|
|
2,671
|
|
|
|
277
|
|
|
|
2,948
|
|
|
110,000
|
|
|
11-18-2021
|
|
|
25,476
|
|
|
|
2,622
|
|
|
|
28,098
|
|
|
55,000
|
|
|
11-19-2021
|
|
|
12,262
|
|
|
|
1,310
|
|
|
|
13,572
|
|
|
27,000
|
|
|
12-31-2021
|
|
|
4,292
|
|
|
|
481
|
|
|
|
4,773
|
|
|
27,000
|
|
|
12-31-2021
|
|
|
4,292
|
|
|
|
481
|
|
|
|
4,773
|
|
|
20,000
|
|
|
12-31-2021
|
|
|
2,976
|
|
|
|
318
|
|
|
|
3,294
|
|
|
30,000
|
|
|
12-31-2021
|
|
|
3,747
|
|
|
|
382
|
|
|
|
4,129
|
|
|
17,500
|
|
|
01-31-2022
|
|
|
961
|
|
|
|
65
|
|
|
|
1,026
|
|
|
17,500
|
|
|
01-31-2022
|
|
|
961
|
|
|
|
65
|
|
|
|
1,026
|
|
$
|
684,000
|
|
|
|
|
$
|
220,799
|
|
|
$
|
22,067
|
|
|
$
|
242,865
|
|
Schedule of Convertible Notes
Allocated to
equity
|
|
|
Due date
|
|
Amortized as
Interest
|
|
|
Accrued
Interest
at 10%
|
|
|
Total
|
|
$
|
10,714
|
|
|
07-31-2021
|
|
$
|
4,397
|
|
|
$
|
822
|
|
|
$
|
19,505
|
|
|
10,714
|
|
|
08-31-2021
|
|
|
3,279
|
|
|
|
610
|
|
|
|
18,175
|
|
|
7,468
|
|
|
09-30-2021
|
|
|
1,501
|
|
|
|
404
|
|
|
|
19,438
|
|
$
|
28,896
|
|
|
|
|
$
|
9,177
|
|
|
$
|
1,836
|
|
|
$
|
57,118
|
|
Note
16 – Convertible Notes Payable and Interest Payable
Arena
Investors LP convertible promissory notes
On
February 17, 2021, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “Investors”)
pursuant to which it issued convertible notes in an aggregate principal amount of $16.5 million for an aggregate purchase price of $15
million (collectively, the “Notes”). In connection with the issuance of the Notes, the Company issued to the Investors warrants
to purchase an aggregate of 192,073,017 shares of Common Stock (collectively, the “Warrants”) and 1,000 shares of series
F convertible preferred stock (the “Series F Preferred Stock”).
The
Notes each have a term of thirty-six months and mature on February 17, 2023, unless earlier converted. The Notes accrue interest at a
rate of 11% per annum, subject to increase to 20% per annum upon and during the occurrence of an event of default. Interest is payable
in cash on a quarterly basis beginning on March 31, 2021. Notwithstanding the above, at the Company’s election, any interest payable
on an applicable payment date may be paid in registered Common Stock of the Company (rather than cash) in an amount equal (A) the amount
of the interest payment due on such date, divided by (B) an amount equal to 80% of the average VWAP of the Common Stock for the five
(5) days immediately preceding the date of conversion.
On
September 24, 2021, the Company and the Investors amended the Notes. The Notes are convertible at any time, at the holder’s option,
into shares of our common stock equal to $0.02 per share subject to adjustment. Notwithstanding the foregoing, at any time during the
continuance of any Event of Default, the Conversion price in effect shall be equal to the alternate conversion price. If at any time
the conversion price as determined hereunder for any conversion would be less than the par value of the Common Stock, then at the sole
discretion of the Holder, the conversion price hereunder may equal such par value for such conversion and the conversion amount for such
conversion may be increased to include Additional Principal, where Additional Principal means such additional amount to be added to the
principal amount of this Note to the extent necessary to cause the number of conversion shares issuable upon such conversion to equal
the same number of conversion shares as would have been issued had the conversion price not been adjusted by the Holder to the par value
price, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%). The conversion price is also subject
to adjustment due to certain events, including stock dividends, stock splits and in connection with the issuance by the Company of common
stock or common stock equivalents at an effective price per share lower than the conversion price then in effect. The Notes may not be
redeemed by the Company.
At
September 30,2021, the loan summary was:
Summary of Loan
Face
|
|
|
Loan
|
|
|
Amortized
|
|
|
Carrying
|
|
|
Accrued
|
|
|
|
|
Value
|
|
|
Proceeds
|
|
|
Interest
|
|
|
Value
|
|
|
Interest 11%
|
|
|
Total
|
|
$
|
16,500,000
|
|
|
$
|
15,00,0000
|
|
|
$
|
258,098
|
|
|
$
|
15,258,098
|
|
|
$
|
-
|
|
|
$
|
15,258,098
|
|
As
part of the agreement with the Investors, the Company issued 192,073,016 warrants. On September 24, 2021, the Company and the Investor
amended the warrant agreement such that each Warrant is exercisable for a period of five (5) years from the date of issuance at an initial
exercise price equal to $0.025 per share, subject to adjustment herein, subject to certain beneficial ownership limitations (with a maximum
ownership limit of 9.99%). The exercise price is also subject to adjustment due to certain events, including stock dividends, stock splits
and recapitalizations. The Holder may be eligible for cashless exercise.
The
Series F Preferred Stock have no voting rights and shall convert into 4.9% of our issued and outstanding shares of common stock on a
fully diluted basis upon Shareholder Approval. The Series F Preferred Stock was issued but not converted to common shares as of September
30, 2021.
Each
of the Investors have contractually agreed to restrict their ability to exercise the Warrants and convert the Notes such that the number
of shares of the Company common stock held by each of them and their affiliates after such conversion or exercise does not exceed 9.99%
of the Company’s then issued and outstanding shares of common stock.
Note
17 - Subordinate Loans
There
are 4 convertible subordinate loans accruing interest at 6% per annum. The notes are unsecured and mature on December 31, 2022. The loans
may be converted to common shares at $0.021 per share, subject to a beneficial ownership limitation of 4,99%. The Holder may, upon request,
to increase the beneficial ownership limitation to 9.99% of the total number of shares of common stock outstanding immediately after
giving effect to the issuance of common stock upon conversion. Based on the intrinsic value of the beneficial conversion feature, it
was determined that a portion of the value of the following notes issued should be allocated to equity and amortized to interest, based
on the due date of the loan.
Schedule
of Subordinate Loan
Allocated to
|
|
|
|
|
Amortized
|
|
|
Accrued
|
|
|
|
|
Equity
|
|
|
Due Date
|
|
as Interest
|
|
|
Interest at 6%
|
|
|
Total
|
|
$
|
250,000
|
|
|
Dec 31, 2022
|
|
$
|
15,047
|
|
|
$
|
1,250
|
|
|
$
|
16,297
|
|
|
250,000
|
|
|
Dec 31, 2022
|
|
|
8,050
|
|
|
|
625
|
|
|
|
8,675
|
|
|
250,000
|
|
|
Dec 31, 2022
|
|
|
4,129
|
|
|
|
292
|
|
|
|
4,421
|
|
|
100,000
|
|
|
Dec 31, 2022
|
|
|
1,652
|
|
|
|
116
|
|
|
|
1,768
|
|
$
|
850,000
|
|
|
|
|
$
|
28,878
|
|
|
$
|
2,283
|
|
|
$
|
31,161
|
|
There
was a $350,000 subordinate loan with a fixed interest amount of $15,000 that matured on September 30, 2021. This was paid out on October
5, 2021.
Note
18 - Related Party
On
September 28, 2020, the Company entered into a renewable employment agreement with Jeff Canouse, former President and CEO of the Company
as described in Note 23, Commitments. The former President is the CEO and sole director of CZJ License Inc., the Company’s
wholly owned subsidiary. As of September 30, 2021, Mr. Canouse had received $48,000 pursuant to his employment agreement (2020 - $34,000
in management fees, $24,000 of which was pursuant to the employment agreement) and is owed $24,000 at September 30, 2021. As of September 30, 2021, Mr. Canouse was owed $44,169 for out-of-pocket costs.
On
April 7, 2021, the Company issued 1,500,000 common shares to Jeff Canouse in exchange for transferring his 100 shares of the Company’s
Series B Preferred Stock to Phil Falcone. The shares were valued at $1,500.
The
Company entered into a consulting agreement with a director of the Company, Warren Zenna of Zenna Consulting Group to provide oversight
of marketing and communications services. The agreement commenced March 1, 2021 through to December 31, 2021. The Company pays Zenna
Consulting Group a monthly retainer of $15,000. As of September 30, 2021, the Company paid $57,000 in fees.
Philip
Falcone is the President and CEO of the Company who currently holds 100 Series B Preferred Super Voting shares which gives him 51% voting
control regardless of the number of common or other voting securities issued by the Company at present or at any time in the future,
such that the holder of the Series B shares shall maintain majority voting control of the Company. Philip
Falcone is also the CEO of Sovryn Holdings, Inc., the Company’s wholly owned subsidiary. For the quarter ended September
30, 2021, Green Rock LLC, Mr. Falcone’s company, was paid $90,000.
For the year to date period as of September
30, 2021, an aggregate of $321,139 was owing from Green Rock LLC for net advances
paid by the Company.
Note
19 - Common Stock
During
the nine-month period ended September 30, 2021, the Company issued 1,500,000 common shares to Jeff Canouse in exchange for transferring
his 100 shares of the Company’s Series B Preferred Stock to Phil Falcone. The shares were valued at $1,500. (see Note 18)
The
Company issued 192,073,016 warrants to Arena Investors LP (See Note 16). The warrants are exercisable for a period of 5 years from the
date of issuance.
The
following common stock transactions occurred during the year ended December 31, 2020:
On
July 23, 2020, the Company issued 1,785,000 shares of common stock pursuant to the conversion of a note payable of $16,900 at $0.01 per
share plus legal fees of $950, totaling $17,850.
On
October 28, 2020, the Company issued 1,900,000 shares of common stock pursuant to the conversion of a note payable of $9,500 at $0.005
per share.
On
November 2, 2020, the Company issued 1,730,000 shares of common stock pursuant the conversion of a note payable of $17,300 at $0.01 per
share.
There
are no shares subject to warrants or options as of December 31, 2020.
Note
20 - Preferred Shares
Series
A 3% Convertible Preferred Stock, par value $0.001 with a stated value of $100 per share
There
are 100,000 designated and authorized Series A 3% convertible preferred stock with a 9.99% conversion cap and anti-dilution rights for
24 months from time of issuance. Holders of Series A 3% Preferred Stock shall be entitled to receive, when and as declared, dividends
equal to 3% per annum on the stated value, payable in additional shares of Series A Preferred Stock. Holders of Series A 3% Convertible
Preferred Stock have the right to vote on any matter that may be submitted to the Company’s shareholders for vote, on an as converted
basis, either by written consent or by proxy. Each share of Series A 3% Convertible Preferred Stock may be convertible into 3,420 shares
of Common Stock, or as adjusted to equal the conversion ratio multiplied by a fraction, the numerator of which shall be the number of
shares outstanding on a fully diluted basis after the issuance of the dilution shares, and the denominator shall be 360,000,000. (See
Form 8K filing on August 6, 2020, Exhibit 10.3)
On
July 17, 2020, 92,999 Series A 3% Convertible Preferred Stock were issued pursuant to the License Agreement at a value of $343,094 The
acquisition cost was derived using the current market price of $0.04 x 95% of the number of the issued and outstanding shares of the
Company at the time (18,057,565) x 50% of the value. (See Note 4).
On
February 16, 2021, the Company cancelled all the Preferred Series A shares. In exchange, the holders of Series A Preferred shares received
option agreements to purchase shares of the wholly owned subsidiary, CZJ License, Inc. at $10 per share for up to 300,000 shares. The
option agreements are exercisable for a period of one year.
At
September 30, 2021, there were no Series A Preferred shares outstanding.
Series
B Super Voting Preferred Stock, par value $0.001
There
are 100 designated and authorized Series B Super Voting Preferred Stock. Holders with Series B Super Voting Preferred Stock have the
right to vote on all shareholder matters equal to 51% of the total vote of common stockholders. The Series B Super Voting Preferred Stockholder
is entitled to 51% voting rights regardless of the number of common shares or other voting shares issued by the company at any time.
Such provision grants the holder of Series B Super Voting Preferred Stock majority control of the Company, unless otherwise canceled.
On
July 17, 2020, 100 Series B Super Voting Preferred Stock were issued pursuant to the License Agreement. The Series B Super Voting Preferred
Stock was valued at par at $0.001. Although the Series B Super Voting Preferred Stock is entitled to 51% voting rights as described above,
the stock has no dividend rate nor conversion feature. Furthermore, the shares were not issued to the investors but rather were granted
to new unrelated management.
On
February 17, 2021, the 100 Series B Super Voting Preferred Stock were transferred from Jeff Canouse, former director and CEO, to Philip
Falcone, director and CEO of the Company.
Series
C 2% Convertible Preferred Stock, par value $0.001 with a stated value of $100 per share
There
are 10,000 designated and authorized Series C 2% convertible preferred stock with a 9.99% conversion cap. Holders of Series C 2% Preferred
Stock shall be entitled to receive, when and as declared, dividends equal to 2% per annum on the stated value, payable in additional
shares of Series C Preferred Stock. So long as any shares of Series C Preferred Stock remain outstanding, neither the Company nor any
subsidiary thereof shall, without the consent of the Holders of 80% of the shares of Series C Preferred Stock then outstanding, redeem,
repurchase or otherwise acquire directly or indirectly any Junior Securities nor shall the Company directly or indirectly pay or declare
or make any distribution upon, nor shall any distribution be made in respect of, any Junior Securities, nor shall any monies be set aside
for or applied to the purchase or redemption of any Junior Securities. Each holder of the Series C Preferred Stock shall have the right
to vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on an as converted basis,
either by written consent or by proxy. Each share of Series C 2% Convertible Preferred Stock may be convertible into 100 shares of Common
Stock. (See Note 5)
As
of September 30, 2021, no Series C Convertible Preferred shares were issued or outstanding.
Series
D Convertible Preferred Stock, par value $0.001 with a stated value of $3.32 per share
There
are 230,000 designated and authorized Series D convertible preferred stock with a 4.99% conversion cap which may be increased to a maximum
of 9.99% by holder by written notice to the Company. There is a stated value of $3.32 per share, subject to adjustment for stock splits,
stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar events occurring
after the date which the Series D are issued. Series D are ranked as a Senior Preferred Stock and have no voting rights. Each share of
Series D Preferred Stock may be converted to 1,000 common shares.
On
February 16, 2021, all outstanding debts including note payables, convertible notes payable, discounts, accrued interests and thereof
totaling $688,214, were settled for the Company’s Series D convertible Preferred stock.
As
of September 30, 2021, 230,000 Series D Preferred Shares were issued but not converted.
Series
E Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
There
are 1,000 designated and authorized Series E convertible preferred stock. There is a stated value of $1,000 per share, subject to adjustment
for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar
events occurring after the date which the Series E are issued. Series E are ranked as a Senior Preferred Stock. It has voting rights
equal to the number of shares of common stock into which the Series E would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. To the extent
that Series E votes separately as a class or series as applicable, is required to authorize a given action of the Company, the affirmative
vote or consent of the holders of a majority of the shares of the outstanding Series E, shall constitute the approval of such action
by both the class or the series as applicable. To the extent that Series E are entitled to vote on matters with holders of shares of
Common Stock, voting together as one class, each share of Series E shall entitle the Holder thereof to cast that number of votes per
share as is equal to the number of shares of Common Stock into which it is then convertible using the record date as of which the Conversion
Rate is calculated. Holders of Series E shall be entitled to written notice of all stockholder meetings or written consents with respect
to which they would be entitled by Vote. As long as any shares of Series E are outstanding, the Company shall not, without the affirmative
vote of the Holders of all the then outstanding shares of Series F, (a) alter or change adversely the powers, preferences or rights given
to the Series E or alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents
in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series E Preferred Stock was amended to equal (i)(a) 56.60% multiplied by,
(b) the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series E, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the current fully-diluted shares outstanding, this equates to 2,243,888,889 common shares. The Fully-Diluted means the aggregate of (A)
the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock (including all such
Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or exercised, and (C)
the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options outstanding
as of such date of exercise, divided by 0.4340.
On
February 16, 2021, the Company entered into a Share Exchange Agreement with Sovryn Holdings Inc. (See Note 5). The Company issued 1,000
Series E convertible preferred shares to the shareholders of Sovryn Holdings Inc. valued at $4,225,062 (23,472,565 x $0.20 x 90%). The
valuation was based on the market value of the shares of the Company at the date of the transaction.
As
of September 30, 2021, 1,000 Series E Preferred Shares were issued but not converted.
On
September 16, 2021, the Convertible Preferred Series E Holders entered into an Exchange Agreement whereby the aggregate 1,000 Series
E preferred shares were exchanged for 1,152,500 Convertible Series E-1 preferred shares and 1,091,388,889 shares of common stock. As
of September 30, 2021, no convertible Series E-1 preferred shares and none of the 1,091,288,889 shares of common stock were issued.
Series
E-1 Convertible Preferred Stock, par value $0.001 with a stated value of $0.87 per share
There
are 1,152,500 designated and authorized Series E-1 convertible preferred stock. There is a stated value of $0.87 per share. Series E-1
are ranked just above the Junior Stock, behind the Senior Preferred Stock. It has votes equal to the number of shares of common stock
into which the Series E-1 would be convertible on the record date for the vote or consent of stockholders, and shall otherwise have voting
rights and powers equal to the voting rights and powers of common stock. It has votes equal to the number of shares of common stock into
which the Series E-1 would be convertible on the record date for the vote or consent of stockholders, and shall otherwise have voting
rights and powers equal to the voting rights and powers of common stock. To the extent that Series E-1 votes separately as a class or
series as applicable, is required to authorize a given action of the Company, the affirmative vote or consent of the holders of a majority
of the shares of the outstanding Series E-1, shall constitute the approval of such action by both the class or the series as applicable.
To the extent that Series E-1 are entitled to vote on matters with holders of shares of Common Stock and vote together as one class,
each share of Series E-1 shall entitle the Holder thereof to cast that number of votes per share as is equal to the number of shares
of Common Stock into which it is then convertible using the record date as of which the Conversion Rate is calculated. Holders of Series
E-1 shall be entitled to written notice of all stockholder meetings or written consents with respect to which they would be entitled
by Vote. As long as any shares of Series E-1 are outstanding, the Company shall not, without the affirmative vote of the Holders of all
the then outstanding shares of Series E-1, (a) alter or change adversely, the powers, preferences or rights given to the Series E-1 or
alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents in any manner that
adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing. As of September 30,
2021, none of the Series E-1 shares were issued.
Each
share of Series E-1 Preferred Stock may be converted to 1,000 common shares.
Series
F Convertible Preferred Stock, par value $0.001 with a stated value of $1 per share
There
are 1,000 designated and authorized Series F convertible preferred stock. There is a stated value of $1 per share, subject to adjustment
for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar
events occurring after the date which the Series F are issued. Series F are ranked as a Senior Preferred Stock. It has voting rights
equal to the number of shares of common stock into which the Series F would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. It has votes
equal to the number of shares of common stock into which the Series F would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. To the extent
that Series F votes separately as a class or series as applicable, is required to authorize a given action of the Company, the affirmative
vote or consent of the holders of a majority of the shares of the outstanding Series F, shall constitute the approval of such action
by both the class or the series as applicable. To the extent that Series F are entitled to vote on matters with holders of shares of
Common Stock, voting together as one class, each share of Series F shall entitle the Holder thereof to cast that number of votes per
share as is equal to the number of shares of Common Stock into which it is then convertible using the record date as of which the Conversion
Rate is calculated. Holders of Series F shall be entitled to written notice of all stockholder meetings or written consents with respect
to which they would be entitled by Vote. As long as any shares of Series F are outstanding, the Company shall not, without the affirmative
vote of the Holders of all the then outstanding shares of Series F, (a) alter or change adversely the powers, preferences or rights given
to the Series F or alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents
in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series F Preferred Stock was amended to equal (i)(a) 4.84% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series F, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the full-diluted shares outstanding, this equates to 192,073,017 shares of common stock on the Approval Date. The Fully-Diluted means
the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock
(including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or
exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options
outstanding as of such date of exercise, divided by 0.9516.
As
of September 30, 2021, 1,000 Series F Preferred Shares were issued but not converted.
Series
G Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
On
August 20, 2021, the Series G Convertible Preferred Stock was amended. There are now 4600 designated and authorized Series G convertible
preferred stock with a 4.99% conversion cap which may be increased to a maximum of 9.9% by holder by written notice to the Company. There
is a stated value of $1,000 per share, subject to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications,
combinations, subdivisions or other similar events occurring after the date which the Series G are issued. Series G are ranked as a Junior
Preferred Stock. It has voting rights equal to the number of shares of common stock into which the Series G would be convertible on the
record date for the vote or consent of stockholders and shall otherwise have voting rights and powers equal to the voting rights and
powers of common stock. To the extent that Series G votes separately as a class or series as applicable, is required to authorize a given
action of the Company, the affirmative vote or consent of the holders of a majority of the shares of the outstanding Series G, shall
constitute the approval of such action by both the class or the series as applicable. To the extent that Series G are entitled to vote
on matters with holders of shares of Common Stock, voting together as one class, each share of Series G shall entitle the Holder thereof
to cast that number of votes per share as is equal to the number of shares of Common Stock into which it is then convertible using the
record date as of which the Conversion Rate is calculated. Holders of Series G shall be entitled to written notice of all stockholder
meetings or written consents with respect to which they would be entitled by Vote. As long as any shares of Series G are outstanding,
the Company shall not, without the affirmative vote of the Holders of all the then outstanding shares of Series G, (a) alter or change
adversely the powers, preferences or rights given to the Series G or alter or amend the Certificate of Designations, (b) amend its articles
of incorporation or other charter documents in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement
with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series F Preferred Stock was amended to equal (i)(a) 4.84% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series F, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the full-diluted shares outstanding, this equates to 192,073,017 shares of common stock on the Approval Date. The Fully-Diluted means
the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock
(including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or
exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options
outstanding as of such date of exercise, divided by 0.9516.
As
of September 30, 2021, 1,000 Series F Preferred Shares were issued but not converted.
Series
G Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
On
August 20, 2021, the Series G Convertible Preferred Stock was amended. There are now 4600 designated and authorized Series G convertible
preferred stock with a 4.99% conversion cap which may be increased to a maximum of 9.9% by holder by written notice to the Company. There
is a stated value of $1,000 per share, subject to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications,
combinations, subdivisions or other similar events occurring after the date which the Series G are issued. Series G are ranked as a Junior
Preferred Stock. It has voting rights equal to the number of shares of common stock into which the Series G would be convertible on the
record date for the vote or consent of stockholders and shall otherwise have voting rights and powers equal to the voting rights and
powers of common stock. To the extent that Series G votes separately as a class or series as applicable, is required to authorize a given
action of the Company, the affirmative vote or consent of the holders of a majority of the shares of the outstanding Series G, shall
constitute the approval of such action by both the class or the series as applicable. To the extent that Series G are entitled to vote
on matters with holders of shares of Common Stock, voting together as one class, each share of Series G shall entitle the Holder thereof
to cast that number of votes per share as is equal to the number of shares of Common Stock into which it is then convertible using the
record date as of which the Conversion Rate is calculated. Holders of Series G shall be entitled to written notice of all stockholder
meetings or written consents with respect to which they would be entitled by Vote. As long as any shares of Series G are outstanding,
the Company shall not, without the affirmative vote of the Holders of all the then outstanding shares of Series G, (a) alter or change
adversely the powers, preferences or rights given to the Series G or alter or amend the Certificate of Designations, (b) amend its articles
of incorporation or other charter documents in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement
with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series G Preferred Stock was amended to equal (i)(a) 6.45% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series G, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the current fully-diluted shares outstanding, this equates to 255,555,556 shares of common stock on the Approval Date. The Fully-Diluted
means the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common
Stock (including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted
or exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all
Options outstanding as of such date of exercise, divided by 0.9355.
As
of September 30, 2021, no Series G Preferred Shares were issued or outstanding. The Company received $4,600,000 in subscriptions for
4,600 of Series G Preferred Shares.
Series
H Convertible Preferred Stock, par value $0.001 with a stated value of $1 per share
On
November 5, 2021, the Company designated 39,895 Series H Convertible Preferred Stock. There is a stated value of $1 per share, subject
to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or
other similar events occurring after the date which the Series H are issued. Series H are ranked after the Junior Preferred Stock. It
has no voting rights. Each share of Preferred Stock shall be convertible, at any time and from time to time from and after the Original
Issue Date at the option of the Holder thereof, into one thousand (1,000) shares of Common Stock subject to the ownership limitations
(with a maximum ownership limit of 9.99%)
Note
21 - Warrants
On
February 17, 2021, the Company provided Arena Partners LLP with 192,073,016 warrants. Each Warrant is exercisable for a period of five
(5) years from the date of issuance. On September 24, 2021, the warrant agreement was amended. The exercise price was amended to $0.025
per share, subject to adjustment herein, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%).
The exercise price is also subject to adjustment due to certain events, including stock dividends, stock splits and recapitalizations.
Note
22 - Options
On
February 16, 2021, the Company cancelled all the Series A Preferred shares and offered holders of Series A Preferred shares option agreements
to purchase up to 300,000 shares of CZJ License, Inc., a wholly owned subsidiary of the Company at an option price of $10 per share.
The option agreements are exercisable for a period of one year from the date of issuance.
As
of September 30, 2021, no options were exercised.
Note
23 - Commitments
The
Company entered into a one-year employment agreement with Jeffrey Canouse on September 28, 2020 as President and Chief Executive Officer.
The term may be renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment
term. The employment may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the
employee is terminated by the Company without cause or by the employee for good reason, then the Company will continue to pay his base
salary of $8,000 for the remainder of the employment term or renewal term. Beginning on the first anniversary date of the initial salary
increase and continue on each anniversary of the increase date, the base salary shall be increased by an amount not less than 5% times
the base salary in effect, plus any additional amount as determined by the Company’s Board of Directors. As of September 30, 2021,
Mr. Canouse had received $48,000 pursuant to his employment agreement (2020 - $34,000 in management fees, $24,000 of which was pursuant
to the employment agreement) and $24,000 is owing to Mr. Canouse for management fees. As of September 30, 2021, Mr. Canouse was owed $44,169 for out-of-pocket costs.
The
Company entered into a one-year employment agreement with Walter Hoelzel on September 29, 2020 as Chief Marketing Officer. The term may
be renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment term. The employment
may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the employee is terminated
by the Company without cause or by the employee for good reason, then the Company will continue to pay his base salary of $5,000 for
the remainder of the employment term or renewal term. As of September 30, 2021, Mr. Hoelzel had received $45,000 pursuant to his employment
agreement (2020 - $25,000 in consulting fees, $15,000 of which were pursuant to the employment agreement).
The
Company entered into a one-year employment agreement with Stuart Sher on September 29, 2020 as Chief Creative Officer. The term may be
renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment term. The employment
may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the employee is terminated
by the Company without cause or by the employee for good reason, then the Company shall continue to pay his base salary for the remainder
of the employment term or renewal term. As of September 30, 2021, Mr. Sher had received $45,000 pursuant to his employment agreement
(2020 - $25,000 in consulting fees, $15,000 of which were pursuant to the employment agreement).
The
Company entered into a consulting agreement with Virtue Development Company on September 29, 2020 for project consultancy. The consulting
agreement is for 6 months with 6 months renewal options at the beginning of the 5th month. The monthly compensation is $4,250
and as of September 30, 2021, the Company had incurred $38,250 (2020 - $12,750) in fees pursuant to this agreement and $17,000 was owing
to Virtue Development Company.
The
Company entered into a consulting agreement with Oscaleta Partners LLC on November 1, 2020 as project manager. The consulting agreement
may be terminated by either party at the end of the initial 6 months term by giving 30 days written notice to the other party or at any
time with cause. The monthly compensation is $25,000 and as of December 31, 2020, the Company incurred $75,000 in consulting fees. The
consulting agreement with Oscaleta Partners LLC had been terminated.
The
Company entered into a one-year consulting agreement with Bernt Ullmann on November 23, 2020 to provide market exposure services. The
monthly compensation is $5,000 per month and as of September 30, 2021, the Company incurred $45,000 (2020 - $5,000) fees and owe Mr.
Ullmann $10,000 for consulting fees.
On
February 17, 2021, the Company and its subsidiaries entered into a Security Agreement and a Guaranty Agreement with Arena Investors LP,
for securing the loans evidenced by the $16.5 million notes to the Company. The Security Agreement includes all chattels, properties,
equipment, inventory, documents, instruments, interests, stocks, securities, rights, grants, intellectual properties, general intangibles,
records, cash, computer programs, all FCC licenses, contracts, agreements, and goods, etc. without limitation. On September 24, 2021,
the Security Agreement and Guaranty Agreement was amended to include the Company and Sovryn Holdings Inc. only.
The
Company entered into a consulting agreement with a director of the Company, Warren Zenna of Zenna Consulting Group to provide oversight
of marketing and communications services. The agreement commenced March 1, 2021 and ended on July 31, 2021. The Company paid Zenna Consulting
Group a monthly retainer of $15,000. As of September 30, 2021, the Company paid $57,000 in fees to date.
The
Company entered into a one-year employment agreement with Henry Turner on May 15, 2021 as the Company’s Chief Technology Officer
and Chief Operations Officer. Mr. Turner may be terminated at any time, with or without reason, with notice. His annual base compensation
is $150,000. As of September 30, 2021, the Company paid $23,077 in fees pursuant to his employment agreement.
Note
24 - Additional Cash Flow Information
During
the nine months ended September 30, 2021, the following transaction did not involve cash:
|
(a)
|
Demand
notes, convertible notes and interest with a carrying value of $668,214 were exchanged for 230,000 preference shares of Series D.
|
|
|
|
|
(b)
|
$715,228
in operating leases for equipment were capitalized and leases payable of the same amount were recorded.
|
|
|
|
|
(c)
|
1,000
Series E preference shares were issued for 100% of the common shares of Sovryn Holdings Inc. The shares were valued at $4,225,062
and goodwill of $4,224,962 was recorded. Common shares of $100 were eliminated on consolidation.
|
Note
25 - Subsequent Events
Subsequent
to the period ended September 30, 2021, the President and director of CZJ License Inc. loaned the Company $15,000.
A
further aggregate estimate of $245,280 was advanced to the CEO and director of Madison Technologies.
Sovryn
paid additional deposits in the aggregate amount of $760,000 in escrow pursuant to the asset sale transactions with several companies
for their low power television stations.
On
October 11, 2021, the Series E Preferred Shareholders entered into an Exchange Agreement to exchange their 1,000 Series E Preferred Shares
to Series E-1 Preferred Shares. As part of this exchange, 1,091,388,889 common shares were issued and 1,152,500 Series E-1 Preferred
Shares were issued. Each Series E-1 preferred share converts to 1,000 common shares. As of the date of this report, none of the Series
E-1 preferred shares were converted.
On
October 11, 2021, the Series F Preferred Shareholders converted their 1,000 preferred shares and 192,073,017 common shares were issued.
On
October 20, 2021, the Company entered into a Stock Acquisition Agreement with Top Dog Productions Inc., Jay Blumefield and Anthony Marsh
whereby the Company will acquire all of the shares of Top Dog Productions Inc., and in exchange, the Company will pay the purchase price
of $10,000,000 in shares of the common stock of the Company.
The
number of shares of common stock to be issued will be subject to a “collar”, with a minimum number of 16,666,667 shares in
the event that the closing bid and ask price before the Closing for the Company’s stock is $0.60 or greater, and a maximum number
of 25,000,000 shares in the event that the closing bid and ask price before the Closing for the Company’s stock is $0.40 or less,
with ratable adjustments for a Closing Price between $0.40 and $0.60. The Closing is subject to receipt of audited and other financial
statements of Top Dog Productions, other deliverables, and terms and conditions. This agreement is also subject to standard termination
provisions including if the Closing had not occurred within 60 days of the execution of the Agreement.
On
October 25, 2021, Sovryn entered into an asset purchase agreement with Mako Communications, LLC, a Texas Limited Liability company
to acquire the licenses and Federal Communications Commission (“FCC”) authorizations to the K07AAJ-D and W05DK-D low power
television stations construction permits for the Bakerfield and San Juan. As consideration for the Bakerfield and San Juan Asset Sale
Transaction, Sovryn has agreed to pay $115,000
in cash, $10,000
of which was paid in escrow pursuant to the terms
of an escrow agreement entered into between the Company and Mako Communications LLC.
On
November 2, 2021, the subscribers of $4,600,000 for Series G Preferred Shares were issued an aggregate of 255,555,556 common shares.
On November 3, 2021, Sovryn entered into an asset
purchase agreement with Prism Broadcasting Network Inc, a Georgia corporation to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the WANN-CD low power television station. As consideration for the WANN Asset Sale Transaction,
Sovryn has agreed $5,250,000 in cash, $200,000 of which was paid to in escrow pursuant to the terms of an escrow agreement entered into
between Sovryn and the Prism Broadcasting Network Inc.
On November 8, 2021, the Series F Preferred
Shareholders entered into an Exchange Agreement to exchange 39,895,000 common shares for 39,895 Series H Preferred Shares. Each of
the Series H Preferred Shares converts to 1,000 common shares. A total of 39,895 Series H Preferred Shares were issued.
On November 15, 2021, the Company entered into
a Purchase and Sale agreement with ZA Group Inc. to sell CZJ License Inc., one of the wholly owned subsidiaries of the Company for $250,000.
At Closing, the ZA Group Inc. delivered a convertible promissory note with a principal amount equal to the purchase price. The interest
rate on the note was 5% per annum and matures on November 5, 2023. The Note may be converted, from time to time, after 180 days from
the issuance date of the Note into common stock of ZA Group Inc, at a fixed conversion price of $0.005 per share, subject to a beneficiary
ownership limitation of not more than 4.99% of the outstanding shares of common stock of ZA Group Inc.
On November 24, 2021, 75,000 Preferred Series D shares were converted to 75,000,000 common shares.