NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR
THE THREE MONTHS ENDED MARCH 31, 2021
Note
1 - Organization and Operations
Bridgeway
National Corp., which we refer to as “the Company,” “our Company,” “we,” “us” or “our,”
was originally incorporated under the laws of the State of Nevada as Snap Online Marketing Inc. on June 4, 2012 and subsequently changed
its name to LifeLogger Technologies Corp., which we were referred to as “LifeLogger.” On April 10, 2019, we reincorporated
as a Delaware corporation and changed our name to Capital Park Holdings Corp. On December 19, 2019, we changed our name to Bridgeway
National Corp. Our principal business address is 1015 15th Street NW Suite 1030, Washington, DC 20005, 202-846-7869. We registered
as a reporting company under the Securities Exchange Act of 1934, as amended on April 26, 2013. We are currently listed for trading on
the OTC Pink under the trading symbol “BDGY.”
Corporate
Structure
The
Company is structured as a Delaware corporation that we expect to be treated as a corporation for U.S. federal income tax purposes. Your
rights as a holder of shares, and the fiduciary duties of the Company’s Board of Directors and executive officers, and any limitations
relating thereto are set forth in the documents governing the Company and may differ from those applying to a Delaware corporation. However,
the documents governing the Company specify that the duties of its directors and officers will be generally consistent with the duties
of a director of a Delaware corporation. The Company’s Board of Directors will oversee the management of the Company and our businesses.
Initially, the Company’s Board of Directors will be comprised of five (5) directors, with three (3) of those directors appointed
by holders of the Company’s Class A common stock and two (2) of those directors appointed by holders of the Company’s Class
B common stock, and at least three (3) of whom will be the Company’s independent directors.
Prior
to the transactions that took place on January 9, 2019, we were a lifelogging software company that developed and hosted a proprietary
cloud-based software solution accessible on iOS and Android devices that offers an enhanced media experience for consumers by augmenting
videos, livestreams and photos with additional context information and providing a platform that makes it easy to find and
use that data when viewing or sharing media. Subsequent to transactions that took place on January 9, 2019, in addition to its lifelogging
software business, the Company has been structured as a holding company with a business strategy focused on owning subsidiaries
engaged in a number of diverse business activities.
Note
2 - Summary of Significant Accounting Policies
Reclassification
Certain
amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial
statements. These reclassifications had no effect on the previously reported net loss.
Liquidity
and Basis of Presentation
The
accompanying unaudited consolidated financial statements are expressed in United States dollars (“USD”) and related Notes
have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”)
for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (“SEC”)
to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S.
GAAP for complete financial statements. The unaudited consolidated financial statements furnished reflect all adjustments (consisting
of normal recurring accruals) which are, in the opinion of management, necessary to present a fair statement of the results for the interim
periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These unaudited
consolidated financial statements should be read in conjunction with the consolidated financial statements of the Company for the year
ended December 31, 2020 and notes thereto contained in the information as part of the Company’s Annual Report on Form 10-K, which
was filed with the Securities and Exchange Commission on June 1, 2021.
The
unaudited consolidated financial statements have been prepared on a going concern basis, which contemplates continuity of operations,
realization of assets, and liquidation of liabilities in the normal course of business.
As
reflected in the unaudited consolidated financial statements, the Company had an accumulated deficit of $11,285,233 at March 31,
2021, and a net loss of $254,683 for the three-month ended March 31,2021. These factors raise substantial doubt about the Company’s
ability to continue as a going concern.
Although
the Company has recently broadened its business and operating model in an effort to generate more sufficient and stable sources of revenues
and cash flows, its cash position is not sufficient to support its daily operations. While the Company believes that its new business
and operating model presents a viable strategy to generate sufficient revenue and believes in its ability to raise additional funds by
way of a public or private offering, there can be no assurances to that effect.
The
unaudited consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded
asset amounts or the amounts and classification of liabilities that might be necessary if the Company is unable to continue as a going
concern.
Note
3 – Notes Payable and Convertible Notes
Payable
Convertible Notes
Issue Date
|
|
Interest
Rate
|
|
|
March
31, 2021 Principal
Balance
|
|
March 2, 2020
|
|
|
12
|
%
|
|
$
|
845,000
|
|
September 30, 2020
|
|
|
6
|
%
|
|
$
|
155,000
|
|
October 3, 2020
|
|
|
6
|
%
|
|
$
|
155,000
|
|
October 23, 2020
|
|
|
9
|
%
|
|
$
|
68,000
|
|
November 16, 2020
|
|
|
9
|
%
|
|
$
|
48,000
|
|
January 20, 2021
|
|
|
9
|
%
|
|
$
|
48,000
|
|
Total
|
|
|
|
|
|
$
|
1,319,000
|
|
The
weighted average interest rate and remaining term of the fixed rate convertible notes payable is 10% and 4.74 months as
of March 31, 2021.
Notes Payable Issue Date
|
|
Interest
Rate
|
|
|
March
31, 2021 Principal
Balance
|
|
March
24, 2021
|
|
|
3.75
|
%
|
|
$
|
150,000
|
|
Total
|
|
|
|
|
|
$
|
150,000
|
|
The
movement in notes payable and convertible notes payable is as follows:
|
|
|
|
Original Amount
|
|
|
Unamortized Discount
|
|
|
Guaranteed Interest Accrued
|
|
|
Total
|
|
Issued: March 2, 2020
|
|
(ii)
|
|
|
845,000
|
|
|
|
-
|
|
|
|
142,368
|
|
|
$
|
987,368
|
|
Issued: September 30, 2020
|
|
(ii)
|
|
|
155,000
|
|
|
|
(37,917
|
)
|
|
|
4,612
|
|
|
$
|
121,695
|
|
Issued October 3, 2020
|
|
(ii)
|
|
|
155,000
|
|
|
|
(52,241
|
)
|
|
|
4,612
|
|
|
$
|
107,371
|
|
Issued: October 23, 2020
|
|
(iii)
|
|
|
68,000
|
|
|
|
(1,693
|
)
|
|
|
2,210
|
|
|
$
|
68,517
|
|
Issued: November 16, 2020
|
|
(iii)
|
|
|
48,000
|
|
|
|
(1,890
|
)
|
|
|
2,025
|
|
|
$
|
48,135
|
|
Issued: January 20, 2021
|
|
(iii)
|
|
|
48,000
|
|
|
|
(2,425
|
)
|
|
|
1,053
|
|
|
$
|
46,628
|
Issued: March 24, 2021
|
|
(iv)
|
|
|
150,000
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
150,000
|
|
Ending
as of March 31,2021
|
|
|
|
$
|
1,469,000
|
|
|
|
(96,166
|
)
|
|
|
156,880
|
|
|
$
|
1,529,714
|
|
(i)
Securities Purchase Agreement and Convertible Notes Issued to Calvary Fund I, LP; Oasis Capital, LLC and SBI Investments LLC
On
March 2, 2020 (the “Issue Date”), the Company entered into an unsecured promissory note purchase agreement with SBI, on behalf
of itself and the other note purchasers (the “Note Purchasers”), pursuant to which the Note Purchasers purchased from the
Company (a) 12% convertible promissory notes of the Company in an aggregate principal amount of $845,000 (the “12% Notes”)
of which $75,000 were related to original issuance discount and $20,000 were related to deferred finance costs (with the understanding
that the initial six months of such interest shall be guaranteed) (together with any note(s) issued in replacement thereof or as a dividend
thereon or otherwise with respect thereto in accordance with the terms thereof, the “Notes”, and each, a “Note”),
convertible into shares (the “Conversion Shares”) of common stock of the Company (the “Common Stock”) and (b)
warrants (the “Warrants”) to acquire up to 1,111,842 Shares subject to a beneficial ownership cap of no greater than 4.99%
in the case of each Purchaser (the “Warrant Shares”).
The maturity date of the 12% Notes shall be on that day that is
nine (9) months after the Issue Date (the “Maturity Date”) and is the date upon which the principal amount of the 12% Notes,
as well as all accrued and unpaid interest and other fees, shall be due and payable. The notes are currently in Default status at a rate
of 24% which has been accrued.
As
at March 31, 2021 the Company owed $845,000 in principal and the accrued interest was $142,368, which consisted of accrued interest
and default interest.
(ii)
On September 30, 2020 (the “Issue Date”), the Company entered into an unsecured promissory note purchase agreement with SBI,
on behalf of itself and the other note purchasers (the “Note Purchasers”), pursuant to which the Note Purchasers purchased
from the Company (a) two 6% convertible promissory notes ($155,000 each) of the Company in an aggregate principal amount of $310,000
(the “6% Notes”) convertible into Shares (the “Conversion Shares”) subject to a beneficial ownership cap of no
greater than 4.99% in the case of each Purchaser. Pursuant to the agreement, each note was issued with an original issue discount of
$5,000 and as such the purchase price was $150,000. The proceeds of one note was received on October 3, 2020.
The maturity date of
the 6% Notes shall be on that day that is nine (9) months after the Issue Date (the “Maturity Date”) and is the date upon
which the principal amount of the 6% Notes, as well as all accrued and unpaid interest and other fees, shall be due and payable. The
notes also carry a default rate of 18%.
As
at March 31, 2021 the Company owed $310,000 in principal and the accrued interest was $9,224. The debenture is convertible into
common shares of the Company at a conversion price $0.16. The convertible debt was not considered tainted due to 5,812,500 shares
of common stock held on reserve for issuance upon full conversion of this debenture. The Company evaluated the convertible notes for
a beneficial conversion feature in accordance with ASC 470-20 “Debt with Conversion and Other Options.” The Company determined
that the conversion price was below the closing stock price on the commitment date, and the convertible notes contained a beneficial
conversion feature. The Company recognized the intrinsic value of the embedded beneficial conversion feature of $258,750 as additional
paid-in capital and reduced the carrying value of the convertible notes to $41,250. The carrying value will be accreted over the term
of the convertible notes up to their face value of $310,000.
As
at March 31, 2021, the carrying value of the 6% Note was $219,842 and had an unamortized discount of $90,158 ($86,806 beneficial
conversion feature and $3,352 OID).
(iii)
Securities Purchase Agreement and Convertible Notes Issued to Geneva Roth Remark Holdings, Inc.
On
October 23, 2020 (the “Issue Date”), the Company entered into an unsecured promissory note purchase agreement with Geneva
Roth Remark Holdings, Inc. (the “Note Purchaser”), pursuant to which the Note Purchaser purchased from the Company (a) the
9% convertible promissory note of the Company in an aggregate principal amount of $68,000 ($3,000 OID) (the “9% Note”) convertible
into Shares (the “Conversion Shares”) subject to a beneficial ownership cap of no greater than 4.99% in the case of the Purchaser
(the “Maximum Share Amount”). The maturity date of the 9% Note shall be on October 23, 2021 (the “Maturity Date”)
and is the date upon which the principal amount of the 9% Note, as well as all accrued and unpaid interest and other fees, shall be due
and payable. The Note also has a 22% default interest rate. The “Conversion Price” shall be equal to the Variable Conversion
Price (as defined below) (subject to equitable adjustments for stock splits, stock dividends or rights offerings by the Company relating
to the Company’s securities or the securities of any subsidiary of the Company, combinations, recapitalization, reclassifications,
extraordinary distributions and similar events). The “Variable Conversion Price” shall mean 65% multiplied by the Market
Price (as defined below) (representing a discount rate of 35%). “Market Price” means the average of the three (3) lowest
trading prices) for the shares during the fifteen (15) trading day period ending on the latest complete trading day prior to the Conversion
Date
As
at March 31, 2021 the Company owed $68,000 in principal and the accrued interest was $2,210 with unamortized debt discount of
$1,693.
On
November 16, 2020 (the “Issue Date”), the Company entered into an unsecured promissory note purchase agreement with Geneva
Roth Remark Holdings, Inc. (the “Note Purchaser”), pursuant to which the Note Purchaser purchased from the Company (a) the
9% convertible promissory note of the Company in an aggregate principal amount of $48,000 ($3,000 OID) (the “9% Note II”)
convertible into Shares (the “Conversion Shares”) subject to a beneficial ownership cap of no greater than 4.99% in the case
of the Purchaser (the “Maximum share Amount”). The maturity date of the 9% Note II shall be on November 16, 2021 (the “Maturity
Date”) and is the date upon which the principal amount of the 9% Note, as well as all accrued and unpaid interest and other fees,
shall be due and payable. The Note also has a 22% default interest rate. The “Conversion Price” shall be equal to the
Variable Conversion Price (as defined below) (subject to equitable adjustments for stock splits, stock dividends or rights offerings
by the Company relating to the Company’s securities or the securities of any subsidiary of the Company, combinations, recapitalization,
reclassifications, extraordinary distributions and similar events). The “Variable Conversion Price” shall mean 65% multiplied
by the Market Price (as defined below) (representing a discount rate of 35%). “Market Price” means the average of the three
(3) lowest trading prices) for the shares during the fifteen (15) trading day period ending on the latest complete trading day prior
to the Conversion Date
As
at March 31, 2021 the Company owed $48,000 in principal and the accrued interest was $2,025 with unamortized debt discount of
$1,890.
On
January 20, 2021 (the “Issue Date”), the Company entered into an unsecured promissory note purchase agreement with Geneva
Roth Remark Holdings, Inc. (the “Note Purchaser”), pursuant to which the Note Purchaser purchased from the Company (a) the
9% convertible promissory note of the Company in an aggregate principal amount of $48,000 ($3,000 OID) (the “9% Note III”)
convertible into Shares (the “Conversion Shares”) subject to a beneficial ownership cap of no greater than 4.99% in the case
of the Purchaser (the “Maximum share Amount”). The maturity date of the 9% Note III shall be on January 20, 2022 (the “Maturity
Date”) and is the date upon which the principal amount of the 9% Note, as well as all accrued and unpaid interest and other fees,
shall be due and payable. The Note also has a 22% default interest rate. The “Conversion Price” shall be equal to the Variable Conversion
Price (as defined below) (subject to equitable adjustments for stock splits, stock dividends or rights offerings by the Company relating
to the Company’s securities or the securities of any subsidiary of the Company, combinations, recapitalization, reclassifications,
extraordinary distributions and similar events). The “Variable Conversion Price” shall mean 65% multiplied by the Market Price
(as defined below) (representing a discount rate of 35%). “Market Price” means the average of the three (3) lowest trading
prices) for the shares during the fifteen (15) trading day period ending on the latest complete trading day prior to the Conversion Date
As
at March 31, 2021 the Company owed $48,000 in principal and the accrued interest was $1,053 with unamortized debt discount of $2,425.
(iv)
Notes issued to the Small Business Administration
On
March 24, 2021, Bridgeway was approved for a SBA Loan-2 in the amount of $150,000. SBA Loan-2, interest will accrue at the rate of 3.75%
per annum with installment payments, including principal and interest, of $731.00 per month beginning on the twelve (12) month anniversary
of the funding date. The balance of principal and interest will be payable on the thirty (30) year anniversary of the funding date.
Note
4 – Derivative Liability
In
connection with the sale of debt or equity instruments, the Company may sell warrants to purchase the Company’s common stock. In
certain circumstances, these warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity
instruments may contain embedded derivative instruments, such as embedded derivative features which in certain circumstances may be required
to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument liability.
The
Company’s derivative instrument liabilities are re-valued at the end of each reporting period, with changes in the fair value of
the derivative liability recorded as charges or credits to income in the period in which the changes occur. For warrants and bifurcated
embedded derivative features that are accounted for as derivative instrument liabilities, the Company estimates fair value using either
quoted market prices of financial instruments with similar characteristics or other valuation techniques. The valuation techniques require
assumptions related to the remaining term of the instruments and risk-free rates of return, the Company’s current common stock
price and expected dividend yield, and the expected volatility of the Company’s common stock price over the life of the instrument.
The
following table summarizes the warrant derivative liabilities and convertible notes activity for the three months ended March
31, 2021:
|
|
Derivative
Liabilities
|
|
Derivative liabilities as at December
31, 2020
|
|
$
|
1,717,337
|
|
Change in fair value
of warrants and notes
|
|
|
(129,065
|
)
|
Derivative liabilities as at March 31,
2021
|
|
$
|
1,588,272
|
|
The
Monte Carlo methodology was used to value the derivative components, using the following assumptions:
|
|
Warrants
|
|
|
Notes
|
|
Dividend
yield
|
|
|
-
|
|
|
|
12
|
%
|
Risk-free
rate for term
|
|
|
0.35
|
%
|
|
|
0.03
|
%
|
Volatility
|
|
|
342.3
|
%
|
|
|
393.9
|
%
|
Remaining
term (Years)
|
|
|
3.92
|
|
|
|
0.25
|
|
Stock
Price
|
|
$
|
0.0373
|
|
|
$
|
0.0373
|
|
Note
5 – Fair Value of Financial Instruments
The
Company’s financial instruments consist of cash and cash equivalents, accounts payable and accrued expenses, derivative liabilities
and convertible debt. The estimated fair value of the financial instruments approximate their carrying amounts due to the short-term
nature of these instruments.
The
Company utilizes various types of financing to fund its business needs, including convertible debt with warrants attached. The Company
reviews its warrants and conversion features of securities issued as to whether they are freestanding or contain an embedded derivative
and, if so, whether they are classified as a liability at each reporting period until the amount is settled and reclassified into equity
with changes in fair value recognized in current earnings. The fair value of the warrants and the embedded conversion feature of the
convertible debt is classified as a liability. Some of these units have embedded conversion features that are treated as a discount on
the convertible notes. Such financial instruments are initially recorded at fair value and amortized to interest expense over the life
of the debt using the effective interest method.
Inputs
used in the valuation to derive fair value are classified based on a fair value hierarchy which distinguishes between assumptions based
on market data (observable inputs) and an entity’s own assumptions (unobservable inputs). The hierarchy consists of three levels:
Level
one - Quoted market prices in active markets for identical assets or liabilities;
Level
two - Inputs other than level one inputs that are either directly or indirectly observable; and
Level
three - Unobservable inputs developed using estimates and assumptions, which are developed by the reporting entity and reflect those
assumptions that a market participant would use.
Determining
which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures
each quarter. The Company’s derivative liability is measured at fair value on a recurring basis. The Company classifies the fair
value of these convertible notes and warrants derivative liability under level three. The Company’s settlement payable is measured
at fair value on a recurring basis based on the most recent settlement offer. The Company classifies the fair value of the settlement
payable under level three. The Company’s rescission liability is measured at fair value on a recurring basis based on the most
recent stock price. The Company classifies the fair value of the rescission liability under level one.
Based
on ASC Topic 815 and related guidance, the Company concluded the common stock purchase warrants are required to be accounted for as derivatives
as of the issue date due to a reset feature on the exercise price. At the date of issuance warrant derivative liabilities were measured
at fair value using either quoted market prices of financial instruments with similar characteristics or other valuation techniques.
The Company records the fair value of these derivatives on its balance sheet at fair value with changes in the values of these derivatives
reflected in the consolidated statements of operations as “Change in fair value of derivative liabilities” These derivative
instruments are not designated as hedging instruments under ASC 815-10 and are disclosed on the balance sheet under Derivative Liabilities.
The
following table presents liabilities that are measured and recognized at fair value on a recurring and non-recurring basis:
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivatives
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,717,337
|
|
Fair Value at December 31, 2020
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,717,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,588,272
|
|
Fair Value at March 31, 2021
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,588,272
|
|
Note
6 – Stock Options and Warrants:
As
at March 31, 2021, the Company had the following warrant securities outstanding:
|
|
Common
Stock
Warrants
|
|
December 31, 2020
|
|
|
2,640,625
|
*
|
Less: Exercised
|
|
|
-
|
|
Less: Cancelled
|
|
|
-
|
|
Add: Issued
|
|
|
|
|
March 31, 2021
|
|
|
2,640,625
|
|
Warrants
(Note 3)
|
|
|
1,111,842
|
|
Exercise
Price
|
|
$
|
0.380
|
|
Expiration
Date
|
|
|
March
2, 2025
|
|
The
fair value of the warrants at issuance was $577,868, with an expiration of March 2, 2025 and exercise price of $0.380. During the year
ended December 31, 2020, the exercise price was reset to $0.16. The fair value of the warrants as at March 31, 2021 was $473,759.
Note
7 – Related Party Transactions
During
the three months ended March 31, 2021, an amount of $11,374 in payments were made to the CEO. Included the due to related party balance
sheet account was a balance of $69,903 owing to the current CEO of the Company as of March 31, 2021, which were unsecured, bore no interest
and were due on demand.
Note
8- Stockholders’ Deficiency
Class
A and Class B Common Stock Reverse Stock Split
On
October 16, 2020, the board of directors (the “Board”) of the Company and a stockholder holding a majority of the voting
power of the Company’s voting stock (the “Majority Stockholder”) took action by joint written consent in lieu of a
meeting to: (i) ratify the approval of an amendment to the Company’s certificate of incorporation, which amendment was filed with
the Delaware Secretary of State on December 19, 2019 and was declared effective on January 20, 2020 (the “December 2019 Amendment”),
which (i) changed the Company’s name from “Capital Park Holdings Corp.” to “Bridgeway National Corp.” and
(ii) increased our authorized capital stock from 30,000,000 shares to 250,000,000 shares, of which 168,750,000 shares were designated
as Class A Common Stock (the “Class A Common Stock”), 18,750,000 shares were designated as Class B Common Stock (the “Class
B Common Stock”) and 62,500,000 shares were designated as preferred stock, of which 62,374,819 shares were previously designated
as Series A Preferred Stock (the “Series A Preferred Stock”) and 125,181 shares were previously designated as Series B Preferred
Stock (the “Series B Preferred Stock”); (ii) approve a further amendment to the Company’s certificate of incorporation
(the “Recapitalization Amendment”) to increase the Common Stock from 187,500,000 shares to 400,000,000 shares, of which 360,000,000
shares will be designated as the Class A Common Stock and 40,000,000 shares will be designated as the Class B Common Stock and (iii)
approve an additional amendment to the certificate of incorporation to effect a reverse stock split of our outstanding shares of our
Class A Common Stock and Class B Common Stock at the at the ratio of one-for-4 (the “Reverse Stock Split Amendment,” and
together with the December 2019 Amendment and the Recapitalization Amendment, collectively, the “Amendments”).
The
December 2019 Amendment will not be deemed ratified, and the Recapitalization Amendment and Reverse Stock Split Amendment will not be
made effective until at least twenty (20) calendar days after the mailing of the Information Statement accompanying this Notice. In addition,
the Reverse Stock Split Amendment will not be made effective until the Recapitalization Amendment is made effective and we receive FINRA
approval for the Reverse Stock Split from the Financial Industry Regulatory Authority (“FINRA”). We received written notification
that FINRA had approved the Reverse Stock Split on February 17, 2021.
Preferred
Stock
During
the three-month period ended March 31,2021, the Company declared $9,986 in dividends on the Series B Preferred Stock, of which $9,986
was accrued as a dividend payable.
Note
9- Lease
The
Company entered into an operating lease agreement with a scheduled commencement date on January 15, 2020 for a sixty-seven-month term,
with an option to renew for a five-year term.
The
Company adopted ASC 842 – Leases using the modified retrospective cumulative catch-up approach beginning on January 1, 2019. Under
this approach, the Company did not restate its comparative amounts and recognized a right-of-use asset equal to the present value of
the future lease payments. The Company elected to apply the practical expedient to only transition contracts which were previously identified
as leases and elected to not recognize right-of-use assets and lease obligations for leases of low value assets.
When
measuring the right of use liabilities, the Company discounted lease payments using its incremental borrowing rate at January 15, 2020.
The weighted-average-rate applied is 12%.
|
|
$
|
|
Operating lease right-of-use
asset at December 31, 2020
|
|
|
722,088
|
|
Amortization
|
|
|
(39,386
|
)
|
Balance at March
31, 2021
|
|
|
682,702
|
|
|
|
|
|
|
Right of use liabilities – operating
leases at December 31, 2020
|
|
|
773,004
|
|
Principal repayment
|
|
|
(29,998
|
)
|
Balance at March
31, 2021
|
|
|
743,006
|
|
|
|
|
|
|
Current portion of right of use liabilities
– operating leases
|
|
|
130,644
|
|
Noncurrent portion of right of use liabilities
– operating leases
|
|
|
612,362
|
|
The
operating lease expense was $52,779 for the three months ended March 31, 2021 and included in the general and administrative expenses.
The
following table represents the contractual undiscounted cash flows for right of use liabilities – operating leases due within twelve
months of March 31,2021
|
|
$
|
|
2021
|
|
|
158,336
|
|
2022
|
|
|
216,392
|
|
2023
|
|
|
221,802
|
|
2024
|
|
|
227,347
|
|
2025
|
|
|
135,934
|
|
Total minimum lease payments
|
|
|
959,811
|
|
Less: effect of discounting
|
|
|
(216,805
|
)
|
Present value of future minimum lease payments
|
|
|
743,006
|
|
Less: current portion
of right of use liabilities – operating leases
|
|
|
130,644
|
|
Noncurrent portion
of right of use liabilities – operating leases
|
|
|
612,362
|
|
Note
10- Subsequent Events
On
March 31, 2021, Bridgeway was approved for a SBA Loan-1 in the amount of $723,743. SBA Loan-1 shall be eligible for forgiveness if
during the 8-to-24-week covered period following disbursement: (i) employee and compensation levels are maintained; (ii) the loan
proceeds are spent on payroll costs and other eligible expenses and (iii) at least 60% of the proceeds are spent on payroll costs.
For any portion of the SBA Loan-1 that is not forgiven, it will bear interest at a 1% fixed APR for the life of the loan with
payments deferred for ten (10) months. Subsequent to the approval, cash was received as of April 2021.