UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For quarterly period ended March 31, 2023.

or

 

 TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Transition period from _______________ to ______________

 

Commission File Number:  000-13215

 

AiADVERTISING, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   30-0050402
(State or other jurisdiction of
incorporation or organization)
  (I.R.S. Employer
Identification No.)

 

1114 S St. Mary’sSan AntonioTX 78210

(Address of principal executive offices) (Zip Code)

 

(917) 273-8429

Registrant’s telephone number, including area code

 

Securities registered pursuant to Section 12(b) of the Act: None

 

Tile of each class   Trading Symbol(s)   Name of each exchange on which registered
N/A   N/A   N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  

 

Yes   No ☐ 

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

 

Yes    No ☐ 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   Accelerated filer
Non-accelerated filer   Smaller reporting company
      Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Yes ☐  No 

 

Indicate the number of shares outstanding of each of the registrant’s classes of common stock as of the latest practicable date.

 

As of July 18, 2023, the number of shares outstanding of the registrant’s common stock, par value $0.001, was 1,334,408,773.

  

 

 

 

 

 

Table of Contents

 

  Page
     
PART I – FINANCIAL INFORMATION  
Item 1. Consolidated Financial Statements 1
  Condensed Consolidated Balance Sheets as of March 31, 2023 and December 31, 2022 (unaudited) 1
  Condensed Consolidated Statements of Operations for the three months ended March 31, 2023 and March 31, 2022 (unaudited) 2
  Condensed Consolidated Statement of Shareholders’ Equity (Deficit) for the three months ended March 31, 2023 and March 31, 2022 (unaudited) 3
  Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2023 and March 31, 2022 (unaudited) 4
  Notes to Condensed Consolidated Financial Statements (unaudited) 5
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 23
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk 32
     
Item 4. Controls and Procedures 32
     
PART II - OTHER INFORMATION  
     
Item 1. Legal Proceedings 33
     
Item 1A. Risk Factors 33
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 33
     
Item 3. Defaults Upon Senior Securities 33
     
Item 4. Mine Safety Disclosures 33
     
Item 5. Other Information 33
     
Item 6. Exhibits 34
     
Signatures   35

 

i

 

 

PART I. - FINANCIAL INFORMATION

 

Item 1.  CONSOLIDATED FINANCIAL STATEMENTS

 

AIADVERTISING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

   March 31, 2023   December 31, 2022 
   (unaudited)     
         
ASSETS        
CURRENT ASSETS        
Cash  $756   $55,831 
Accounts receivable, net   880,069    95,300 
Prepaid and other current Assets   94,000    105,076 
TOTAL CURRENT ASSETS   974,825    256,207 
           
PROPERTY & EQUIPMENT, net   94,609    102,659 
RIGHT-OF-USE ASSETS   169,319    175,974 
           
OTHER ASSETS          
Lease deposit   8,939    8,939 
Goodwill and other intangible assets, net   20,202    20,202 
TOTAL OTHER ASSETS   29,141    29,141 
           
TOTAL ASSETS  $1,267,894   $563,981 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)          
           
CURRENT LIABILITIES          
Accounts payable  $2,036,408   $2,071,122 
Accounts payable, related party   10,817    10,817 
Accrued expenses   156,548    39,233 
Operating lease liability   29,717    28,494 
Lines of credit   
-
   
-
Deferred revenue and customer deposit   1,284,219    791,133 
Convertible notes and interest payable, current, net   
-
    
-
 
Notes payable   
-
    
-
 
Notes payable, related parties   
-
    
-
 
TOTAL CURRENT LIABILITIES   3,517,709    2,940,799 
           
LONG TERM LIABILITIES          
Capital lease obligation, long term   139,602    147,480 
TOTAL LONG TERM LIABILITIES   139,602    147,480 
           
TOTAL LIABILITIES   3,657,311    3,088,279 
COMMITMENTS AND CONTINGENCIES (see Note 10)   
 
    
 
 
           
SHAREHOLDERS’ EQUITY (DEFICIT)          
Preferred stock, $0.001 par value; 5,000,000 Authorized shares:   
 
    
 
 
Series A Preferred stock; 10,000 authorized, zero and 10,000 shaes issued and outstanding;   
-
    
-
 
Series B Preferred stock; 25,000 authorized, 18,025 shares issued and outstanding;   18    18 
Series C Preferred Stock; 25,000 authorized, 14,425 shares issued and outstanding;   14    14 
Series D Preferred Stock; 90,000 authorized, 86,021 and 90,000 shares issued and outstanding;   86    86 
Series E Preferred stock; 10,000 authorized, 10,000 shares issued and outstanding;   10    10 
Series F Preferred stock; 800,000 authorized, zero and 2,413 shares issued and outstanding;   
-
    
-
 
Series G Preferred stock; 2,600 authorized, 2,597 shares issued and outstanding;   3    3 
Series H Preferred stock; 1,000 authorized, zero and zero shares issued and outstanding;
   
-
    
-
 
Common stock, $0.001 par value; 10,000,000,000 and 2,000,000,000 authorized shares; 1,315,856,715 and 1,175,324,203 shares issued and outstanding, respectively   1,315,863    1,175,330 
Additional paid in capital   50,473,550    49,595,914 
Common stock payable, consisting of 5,000,000 shares valued at $0.1128   564,000    564,000 
Accumulated deficit   (54,742,961)   (53,859,673)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT)   (2,389,417)   (2,524,298)
           
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)  $1,267,894   $563,981 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

1

 

 

AIADVERTISING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

   Three Months Ended 
   March 31, 2023   March 31, 2022 
         
REVENUE  $2,174,752    1,199,662 
COST OF REVENUE   1,655,449    1,535,832 
Gross Profit   519,303    (336,170)
           
OPERATING EXPENSES          
Salaries and outside services   671,261    1,264,705 
Selling, general and administrative expenses   723,285    1,014,564 
Depreciation and amortization   8,050    9,113 
TOTAL OPERATING (INCOME) EXPENSES   1,402,596    2,288,382 
           
INCOME (LOSS) FROM OPERATIONS BEFORE OTHER INCOME AND TAXES  $(883,293)   (2,624,552)
           
OTHER INCOME (EXPENSE)          
Other expense   (5)   
-
 
Gain (loss) on Sales of Discontinued Operations   
-
    (25,197)
TOTAL OTHER INCOME (EXPENSE)  $(5)   (25,197)
           
INCOME/(LOSS) FROM OPERATIONS BEFORE PROVISION FOR TAXES  $(883,288)   (2,599,355)
           
PROVISION (BENEFIT) FOR INCOME TAXES   
-
    
-
 
           
NET INCOME/(LOSS)  $(883,288)   (2,599,355)
           
PREFERRED DIVIDENDS   
-
    
-
 
           
NET INCOME/(LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS  $(883,288)   (2,599,355)
           
NET LOSS PER SHARE          
BASIC  $(0.00)  $(0.00)
DILUTED  $(0.00)  $(0.00)
           
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING          
BASIC   1,231,401,433    1,057,633,026 
DILUTED   1,231,401,433    1,057,633,026 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2

 

 

AIADVERTISING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY (DEFICIT)

(UNAUDITED)

 

   Three Months Ended March 31, 2022 
                   Additional   Common         
   Preferred Stock   Common Stock   Paid-in   Stock   Accumulated     
   Shares   Amount   Shares   Amount   Capital   Payable   Deficit   Total 
 
Balance, December 31, 2021   131,068   $131    1,055,556,518   $1,055,566   $46,667,049   $564,000    (45,369,749)  $2,916,997 
                                         
Proceeds from issuance of common stock             55,300,000    55,300    588,324              643,624 
Stock based compensation                       393,546         
-
    393,546 
Stock option exercised - cashless basis             912,442    912    (912)        
-
    
-
 
Net Loss   -    
-
    -    
-
              (2,599,355)   (2,599,355)
                                         
Balance, March 31, 2022   131,068   $131    1,111,768,960   $1,111,778   $47,648,007   $564,000    (47,969,104)  $1,354,812 
                                         
Balance, December 31, 2022   131,068   $131    1,175,324,203   $1,175,330   $49,595,914   $564,000    (53,859,673)  $(2,524,298)

 

 

   Three Months Ended March 31, 2023 
                   Additional   Common         
   Preferred Stock   Common Stock   Paid-in   Stock   Accumulated     
   Shares   Amount   Shares   Amount   Capital   Payable   Deficit   Total 
                                 
Balance, December 31, 2022   131,068   $131    1,175,324,203   $1,175,330   $49,595,914   $564,000    (53,859,673)  $(2,524,298)
                                         
Proceeds from issuance of common stock             140,532,512    140,533    415,473    -         556,006 
Stock based compensation                       462,163              462,163 
Net Loss                                 (883,288)   (883,288)
                                         
Balance, March 31, 2023   131,068    131    1,315,856,715    1,315,863    50,473,550    564,000    (54,742,961)   (2,389,417)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3

 

 

AIADVERTISING, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

   Three Months
Ended
   Three Months
Ended
 
   March 31,
2023
   March 31,
2022
 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income (loss) from continued operations  $(883,288)  $(2,599,355)
           
Adjustment to reconcile net loss to net cash (used in) operating activities          
Bad debt expense   
-
    (1,150)
Depreciation and amortization   8,050    9,113 
Gain on Sale of Discontinued Operations   
-
   (25,197)
Non-cash compensation expense   462,163    393,546 
Change in assets and liabilities:          
(Increase) Decrease in:          
Accounts receivable   (784,769)   141,514 
Prepaid expenses and other assets   11,076    33,152 
Costs in excess of billings   
-
    16,638 
Accounts payable   (34,714)   409,699 
Accrued expenses   117,315    18,565 
Customer Deposits   493,086    (3,490)
           
NET CASH (USED IN) OPERATING ACTIVITIES   (611,081)   (1,606,965)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Cash paid for purchase of fixed assets   
-
    (9,570)
Proceeds from the sale of discontinued operations   
-
    25,197 
NET CASH (USED IN)/PROVIDED BY INVESTING ACTIVITIES   
-
    15,627 
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds of issuance of common stock, net   556,006    643,624 
           
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES   556,006    643,624 
           
NET INCREASE / (DECREASE) IN CASH   (55,075)   (947,714)
           
CASH, BEGINNING OF PERIOD   55,831    3,431,455 
           
CASH, END OF PERIOD  $756   $2,483,741 
           
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
Interest paid  $
-
   $
-
 
Taxes paid  $
-
   $
-
 
           
Non-cash financing activities:          
Right of Use Assets  $
-
    27,972 
Exercise of stock options  $
-
   $912 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4

 

 

AiADVERTISING, INC. AND SUBSIDIARIES

 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

MARCH 31, 2023

 

1. BASIS OF PRESENTATION 

 

The accompanying unaudited Consolidated Financial Statements of AiAdvertising, Inc. (“AiAdvertising,” “we,” “us,” “our,” or the “Company”) and its wholly-owned subsidiaries, have been prepared in accordance with the instructions to interim financial reporting as prescribed by the Securities and Exchange Commission (the “SEC”).  The results for the interim periods are not necessarily indicative of results for the entire year. These interim financial statements do not include all disclosures required by generally accepted accounting principles (“GAAP”) and should be read in conjunction with our consolidated financial statements and footnotes in the Company’s annual report on Form 10-K filed with the SEC on May 16, 2023. In the opinion of management, the unaudited Consolidated Financial Statements contained in this report include all known accruals and adjustments necessary for a fair presentation of the financial position, results of operations, and cash flows for the periods reported herein. Any such adjustments are of a normal recurring nature.

 

There were various updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries which the Company does not expect to have a material impact on the Company’s consolidated financial position, results of operations or cash flows.

 

Going Concern

 

The accompanying Consolidated Financial Statements have been prepared on a going concern basis of accounting, which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business.  The accompanying Consolidated Financial Statements do not reflect any adjustments that might result if the Company is unable to continue as a going concern. The Company does not generate significant revenue, and has negative cash flows from operations, which raise substantial doubt about the Company’s ability to continue as a going concern.  The ability of the Company to continue as a going concern and appropriateness of using the going concern basis is dependent upon, among other things, raising additional capital. Historically, the Company has obtained funds from investors since its inception through sales of our securities. The Company will also seek to generate additional working capital from increasing sales from its data sciences, creative, website development and digital advertising service offerings, and continue to pursue its business plan and purposes.   As of March 31, 2023, the Company had negative working capital of $2,542,884.  We  have historically reported net losses, and negative cash flows from operations, which raised substantial doubt about the Company’s ability to continue as a going concern in previous years.  The appropriateness of using the going concern basis is dependent upon, among other things, raising additional capital. Historically, the Company has obtained funds from investors since its inception through sales of our securities. The Company will also seek to generate additional working capital from increasing sales from its Ai Platform, creative, website development and digital advertising service offerings, and continue to pursue its business plan and purposes.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

 

This summary of significant accounting policies of AiAdvertising is presented to assist in understanding the Company’s Consolidated Financial Statements. The Consolidated Financial Statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the Consolidated Financial Statements.

 

The Consolidated Financial Statements include the Company and its wholly owned subsidiaries CLWD Operations, Inc a Delaware corporation (“CLWD Operations”), and Giles Design Bureau, Inc., a Nevada corporation (“Giles Design Bureau). All significant inter-company transactions are eliminated in consolidation of the financial statements.

 

5

 

 

Accounts Receivable

 

The Company extends credit to its customers, who are located nationwide.  Accounts receivable are customer obligations due under normal trade terms.  The Company performs continuing credit evaluations of its customers’ financial condition.  Management reviews accounts receivable on a regular basis, based on contractual terms and how recently payments have been received to determine if any such amounts will potentially be uncollected.  The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts.  After all attempts to collect a receivable have failed, the receivable is written off.  The balance of the allowance account at March 31, 2023 and December 31, 2022 are $5,619 and $5,619 respectively.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions by management in determining the reported amounts of assets and liabilities, disclosures of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  Estimates are primarily used in our revenue recognition, the allowance for doubtful account receivable, fair value assumptions in accounting, intangible assets and long-lived asset impairments and adjustments, the deferred tax valuation allowance, and the fair value of stock options and warrants. 

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the Company’s operating bank accounts.  

 

Property and Equipment

 

Property and equipment are stated at cost, and are depreciated or amortized using the straight-line method over the following estimated useful lives:

 

Furniture, fixtures & equipment  7 Years
Computer equipment  5 Years
Commerce server  5 Years
Computer software  3 - 5 Years
Leasehold improvements  Length of the lease

 

Depreciation expenses were $8,049 and $9,113 for the three months ended March 31, 2023 and 2022, respectively.

 

Revenue Recognition

 

The Company recognizes income when the service is provided or when product is delivered. We present revenue, net of customer incentives. Most of our income is generated from professional services and site development fees. We provide online marketing services that we purchase from third parties. The gross revenue presented in our statement of operations includes digital advertising revenue. We also offer professional services such as development services.  The fees for development services with multiple deliverables constitute a separate unit of accounting in accordance with ASC 606, which are recognized as the work is performed. Upfront fees for development services or other customer services are deferred until certain implementation or contractual milestones have been achieved. If we have performed work for our clients, but have not invoiced clients for that work, then we record the value of the work on the balance sheet as costs in excess of billings. The terms of services contracts generally are for periods of less than one year. The deferred revenue and customer deposits as of March 31, 2023, and December 31, 2022 were $1,284,219 and $791,133, respectively. The costs in excess of billings as of March 31, 2023 and December 31, 2022 was zero and zero, respectively.

 

We always strive to satisfy our customers by providing superior quality and service. Since we typically bill based on a Time and Materials basis, there are no returns for work delivered. When discrepancies or disagreements arise, we do our best to reconcile them by assessing the situation on a case-by-case basis and determining if any discounts can be given. Historically, we have not granted any significant discounts.

 

6

 

 

Included in revenue are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, furniture, supplies, and the largest component, digital advertising. We have determined, based on our review of ASC 606-10-55-39, that the amounts classified as reimbursable costs should be recorded as gross revenue, due to the following factors:

 

The Company is primarily in control of the inputs of the project and responsible for the completion of the client contract;
   
  We have discretion in establishing price; and

 

  We have discretion in supplier selection.

 

Research and Development

 

Research and development costs are expensed as incurred.  Total research and development costs were $58,648 and $151,138 for the three months ended March 31, 2023 and 2022, respectively. 

 

Advertising Costs

 

The Company expenses the cost of advertising and promotional materials when incurred.  Total advertising costs were $3,800 and $78,396 for the three months ended March 31, 2023 and 2022, respectively. 

 

Fair value of financial instruments

 

The Company’s financial instruments, including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities are carried at cost, which approximates their fair value, due to the relatively short maturity of these instruments.  As of March 31, 2023 and December 31, 2022, the Company’s notes payable have stated borrowing rates that are consistent with those currently available to the Company and, accordingly, the Company believes the carrying value of these debt instruments approximates their fair value. 

 

Fair value is defined as the price to sell an asset or transfer a liability, between market participants at the measurement date. Fair value measurements assume that the asset or liability is (1) exchanged in an orderly manner, (2) the exchange is in the principal market for that asset or liability, and (3) the market participants are independent, knowledgeable, able and willing to transact an exchange. Fair value accounting and reporting establishes a framework for measuring fair value by creating a hierarchy for observable independent market inputs and unobservable market assumptions and expands disclosures about fair value measurements. Considerable judgment is required to interpret the market data used to develop fair value estimates. As such, the estimates presented herein are not necessarily indicative of the amounts that could be realized in a current exchange. The use of different market assumptions and/or estimation methods could have a material effect on the estimated fair value. 

 

ASC Topic 820 established a nine-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

 

Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;

 

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

7

 

 

Impairment of Long-Lived Assets

 

The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions.

 

Indefinite Lived Intangibles 

 

The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,” where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions we believe to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. The purchase price is allocated using the information currently available, and may be adjusted, up to one year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions to preliminary estimates. The purchase price in excess of the fair value of the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.

 

The Company tests for indefinite lived intangibles and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate that the carrying amount of the asset exceeds its fair value and may not be recoverable.

 

The impairment test conducted by the Company includes a two-step approach to determine whether it is more likely than not that impairment exists. If it is determined, after step one, that it is not more likely than not, that impairment exists, then no further analysis is conducted. The steps are as follows:

 

  1. Based on the totality of qualitative factors, determine whether the carrying amount of the intangible asset may not be recoverable. Qualitative factors and key assumptions reviewed include the following:

 

Increases in costs, such as labor, materials or other costs that could negatively affect future cash flows. The Company assumed that costs associated with labor, materials, and other costs should be consistent with fair market levels. If the costs were materially higher than fair market levels, then such costs may adversely affect the future cash flows of the Company or reporting units.

 

  Financial performance, such as negative or declining cash flows, or reductions in revenue may adversely affect recoverability of the recorded value of the intangible assets. During our analysis, the Company assumes that revenues should remain relatively consistent or show gradual growth month-to-month and quarter-to-quarter. If we report revenue declines, instead of increases or flat levels, then such condition may adversely affect the future cash flows of the Company or reporting units.

 

  Legal, regulatory, contractual, political, business or other factors that could affect future cash flows. During our analysis, the Company assumes that the legal, regulatory, political or business conditions should remain consistent, without placing material pressure on the Company or any of its reporting units. If such conditions were to become materially different than what has been experienced historically, then such conditions may adversely affect the future cash flows of the Company or reporting units.

 

8

 

 

  Entity-specific events such as losses of management, key personnel, or customers, may adversely affect future cash flows. During our analysis, the Company assumes that members of management, key personnel, and customers will remain consistent period-over-period. If not effectively replaced, the loss of members of management and key employees could adversely affect operations, culture, morale and overall success of the company. In addition, if material revenue from key customers is lost and not replaced, then future cash flows will be adversely affected.

 

  Industry or market considerations, such as competition, changes in the market, changes in customer dependence on our service offerings, or obsolescence could adversely affect the Company or its reporting units. We understand that the markets we serve are constantly changing, requiring us to change with them. During our analysis, we assume that we will address new opportunities in service offering and industries served. If we do not make such changes, then we may experience declines in revenue and cash flow, making it difficult to re-capture market share.

 

  Macroeconomic conditions such as deterioration in general economic conditions or limitations on accessing capital could adversely affect the Company. During our analysis, we acknowledge that macroeconomic factors, such as the economy, may affect our business plan because our customers may reduce budgets for our services. If there are material worsening in economic conditions, which lead to reductions in revenue then such conditions may adversely affect the Company.

 

2.Compare the carrying amount of the intangible asset to the fair value.

 

3.If the carrying amount is greater than the fair value, then the carrying amount is reduced to reflect fair value.

 

Intangible assets are comprised of the following, presented as net of amortization:

  

March 31, 2023

 

   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

December 31, 2022

 

   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

9

 

 

Concentrations of Business and Credit Risk

 

The Company operates in a single industry segment.  The Company markets its services to companies and individuals in many industries and geographic locations.  The Company’s operations are subject to rapid technological advancement and intense competition. Accounts receivable represent financial instruments with potential credit risk.  The Company typically offers its customers credit terms.  The Company makes periodic evaluations of the credit worthiness of its enterprise customers and other than obtaining deposits pursuant to its policies, it generally does not require collateral.  In the event of nonpayment, the Company has the ability to terminate services. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the operating bank accounts.  Of this amount, none was held in any one account, in amounts exceeding the FDIC insured limit of $250,000.  For further discussion on Concentrations see footnote 9.  

 

Stock-Based Compensation

 

The Company addressed the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. The transactions are accounted for using a fair-value-based method and recognized as expenses in our statement of operations.  

 

Stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest.  Stock-based compensation expense recognized in the consolidated statement of operations during the three months ended March 31, 2023, included compensation expense for the stock-based payment awards granted prior to, but not yet vested, as of March 31, 2023 based on the grant date fair value estimated.  Stock-based compensation expense recognized in the consolidated statement of operations for the three months ended March 31, 2023 is based on awards ultimately expected to vest or has been reduced for estimated forfeitures.  Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.  The stock-based compensation expense recognized in the consolidated statements of operations during the three months ended March 31, 2023 and 2021 were $462,163 and $383,546, respectively.

 

Basic and Diluted Net Income (Loss) per Share Calculations

 

Income (Loss) per Share dictates the calculation of basic earnings per share and diluted earnings per share. Basic earnings per share are computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The shares for employee options, warrants and convertible notes were used in the calculation of the income per share.

 

For the three months ended March 31, 2023, the Company has excluded 759,733,332 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2023, the above mentioned shares are excluded in the calculation for diluted earnings per share.

 

For the three months ended March 31, 2022, the Company has excluded 383,329,440 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2022, the above mentioned shares are excluded in the calculation for diluted earnings per share.

 

Dilutive per share amounts are computed using the weighted-average number of common shares outstanding and potentially dilutive securities, using the treasury stock method if their effect would be dilutive.

 

10

 

 

Recently Adopted Accounting Pronouncements

 

The Company does not elect to delay complying with any new or revised accounting standards, but to apply all standards required of public companies, according to those required application dates.

 

Management reviewed accounting pronouncements issued during the quarter ended March 31, 2023, and no pronouncements were adopted during the period.

 

In June 2016, the FASB issued Accounting Standards Update No. 2016-13 (ASU 2016-13) “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2022. Due to the fact that we have no credit instruments recorded at expected losses, at March 31, 2023 the impact of this ASU on our consolidated financial statements was immaterial.

 

Income Taxes

 

The Company uses the asset and liability method of accounting for income taxes.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to financial statements carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards.  The measurement of deferred tax assets and liabilities is based on provisions of applicable tax law.  The measurement of deferred tax assets is reduced, if necessary, by a valuation allowance based on the amount of tax benefits that, based on available evidence, the Company does not expect realize.

 

For the three months ended March 31, 2023, we used the federal tax rate of 21% in our determination of the deferred tax assets and liabilities balances.

  

3. REVENUE RECOGNITION 

 

On January 1, 2018, the Company adopted ASU 2014-09 Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “ASC 606”), using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historic accounting under Topic 605. Revenues are recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.  The adoption of ASC 606 did not have a material impact on the Company’s Consolidated Financial Statements.

 

The core principles of revenue recognition under ASC 606 includes the following five criteria:

 

1.Identify the contract with the customer

 

Contract with our customers may be oral, written, or implied.  A written and signed contract stating the terms and conditions is the preferred method and is consistent with most customers.  The terms of a written contract may be contained within the body of an email, during which proposals are made and campaign plans are outlined, or it may be a stand-alone document signed by both parties.  Contracts that are oral in nature are consummated in status and pitch meetings and may be later followed up with an email detailing the terms of the arrangement, along with a proposal document.  No work is commenced without an understanding between the Company and our customers, that a valid contract exists.

  

11

 

 

2.Identify the performance obligations in the contract

 

Our sales and account management teams define the scope of services to be offered, to ensure all parties are in agreement and obligations are being delivered to the customer as promised.  The performance obligation may not be fully identified in a mutually signed contract, but may be outlined in email correspondence, face-to-face meetings, additional proposals or scopes of work, or phone conversations.

 

3.Determine the transaction price

 

Pricing is discussed and identified by the operations team prior to submitting a proposal to the customer.  Based on the obligation presented, third-party service pricing is established, and time and labor are estimated, to determine the most accurate transaction pricing for our customer.  Price is subject to change upon agreed parties, and could be fixed or variable, milestone focused or time and materials.

  

4.Allocate the transaction price to the performance obligations in the contract

 

If a contract involves multiple obligations, the transaction pricing is allocated accordingly, during the performance obligation phase (criteria 2 above).

 

5.Recognize revenue when (or as) we satisfy a performance obligation

 

The Company uses several means to satisfy the performance obligations:

 

a.Billable Hours – The Company employs a time tracking system where employees record their time by project.  This method of satisfaction is used for time and material projects, change orders, website edits, revisions to designs, and any other project that is hours-based.  The hours satisfy the performance obligation as the hours are incurred.

 

b.Ad Spend - To satisfy ad spend, the Company generates analytical reports monthly or as required to show how the ad dollars were spent and how the targeting resulted in click-throughs.  The ad spend satisfies the performance obligation, regardless of the outcome or effectiveness of the campaign.  In addition, the Company utilizes third party invoices after the ad dollars are spent, in order to satisfy the obligation.

 

c.Milestones – If the contract requires milestones to be hit, then the Company satisfies the performance obligation when that milestone is completed and presented to the customer for review. As each phase of a project is complete, we consider it as a performance obligation being satisfied and transferred to the customer.  At this point, the customer is invoiced the amount due based on the transaction pricing for that specific phase and/or we apply the customer deposit to recognize revenue.

 

d.Monthly Retainer – If the contract is a retainer for work performed, then the customer is paying the Company for its expertise and accessibility, not for a pre-defined amount of output.  In this case, the obligation is satisfied at the end of the period, regardless of the amount of work effort required.

 

e.Hosting – Monthly recurring fees for hosting are recognized on a monthly basis, at a fixed rate.  Hosting contracts are typically one-year and reviewed annually for renewal.  Prices are subject to change at management discretion. During the year ended December 31, 2021 web hosting services was discontinued from our operating revenue streams.

 

12

 

 

Historically, the Company generates income from four main revenue streams: Platform, creative design, web development, and digital marketing.  Each revenue stream is unique, and includes the following features:

 

Platform

 

We provide a subscription-based, end-to-end Ad Management Campaign Performance Platform. We believe in harnessing the power of artificial intelligence (AI) and machine learning (ML) to eliminate waste and maximize return on digital ad spend. The platform empowers brands and agencies to easily target, predict, create, scale, and measure hyper-personalized campaigns. We prove what works and what doesn’t, enabling our clients to make informed and strategic decisions impacting their bottom lines positively. We classify revenue as a percentage of the ad spend budget or as a monthly fixed fee for the platform license subscription. Contracts are generated to assure both the Company and the client are committed to partnership, agree to the defined terms and conditions, and are typically for one year. The transaction price is usually a percentage of the media budget, which is subject to change on a case-by-case basis. The Company evaluates the fair value of the platform license obligation by using the expected cost-plus margin approach to determine the reasonableness of the transaction price. The Company recognizes revenue when performance obligations are met, such as the ad spend has run for percentage-based contracts. If the platform license fee is fixed, then the obligation is earned at the end of the period, regardless of how much media spend is performed.

 

Creative Design

 

We provide branding and creative design services, which we believe, set apart our clients from their competitors and establish them in their specific markets. We believe in showcasing our clients’ brands uniquely and creatively to infuse the public with curiosity to learn more. We classify revenue as creative design that includes branding, photography, copyrighting, printing, signs and interior design. Contracts are generated to assure both the Company and the client are committed to partnership and both agree to the defined terms and conditions and are typically less than one year. The Company recognizes revenue when performance obligations are met, usually when creative design services obligations are complete, when the hours are recorded, designs are presented, website themes are complete, or any other criteria as mutually agreed.

 

Web Development

 

We develop websites that attract high levels of traffic for our clients. We offer our clients the expertise to manage and protect their website, and the agility to adjust their online marketing strategy as their business expands. We classify revenue as web development that includes website coding, website patch installs, ongoing development support and fixing inoperable sites. Contracts are generated to assure both the Company and the client are committed to the partnership and both agree to the defined terms and conditions. Although most projects are long-term (6-8 months) in scope, we do welcome short-term projects which are invoiced as the work is completed at a specified hourly rate. The Company records web development revenue as earned, when the developer hours are recorded (if time and materials arrangements) or when the milestones are achieved (if a milestone arrangement).

 

Digital Marketing

 

We have a reputation for providing digital marketing services that get results. We classify revenue as digital marketing, including, ad spend and digital ad support. Billable hours and advertising spending are estimated based on client-specific needs and subject to change with client concurrence. Revenue is recognized when ads are run on one of the third-party platforms or when the hours are recorded by the digital marketing specialist if the obligation relates to support or services.

 

Included in creative design and digital marketing revenues are costs that are reimbursed by our clients, including third-party services, such as photographers and stylists, supplies, and the largest component, digital advertising. We have determined, based on our review, that the amounts classified as reimbursable costs should be recorded as gross (principal), due to the following factors:

 

  - The Company is the primary obligor in the arrangement;

 

  - We have latitude in establishing price;

 

  - We have discretion in supplier selection; and

 

13

 

 

The Company has credit risk included in creative design and digital marketing revenues are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, supplies, and the largest component, digital advertising. We have determined, based on our review, that the amounts classified as reimbursable costs should be recorded as gross (principal), due to the following factors:

 

  - The Company is the primary obligor in the arrangement;

 

  - We have latitude in establishing price;

 

  - We have discretion in supplier selection; and

 

  - The Company has credit risk

 

For the three months ended March 31, 2023 and 2022 (unaudited), revenue was disaggregated into the four categories as follows: 

 

   Three months ended March 31, 2023
(unaudited)
   Three months ended March 31, 2022
(unaudited)
 
   Third Parties   Related
Parties
   Total   Third Parties   Related
Parties
   Total 
Design   275,790    
         -
    275,790    292,701    
          -
    292,701 
Development   28,000    
-
    28,000    13,938    
-
    13,938 
Digital Marketing   1,759,683    
-
    1,759,683    849,525    
-
    849,525 
Platform License   111,979    
-
    111,979    43,498    
-
    43,498 
Total  $2,175,452   $
-
   $
2,175452
   $1,199,662   $
-
   $1,199,662 

 

4. LIQUIDITY AND OPERATIONS

 

The Company had a net loss of $883,288 for the three months ended March 31, 2023, a net loss of $2,599,356 for the three months ended March 31, 2022, and net cash used in operating activities of $(611,081) and $(1,606,965), in the same periods, respectively. 

 

While the Company expects that its capital needs in the foreseeable future may be met by cash-on-hand and projected positive cash-flow, there is no assurance that the Company will be able to generate enough positive cash flow to finance its growth and business operations in which event, the Company may need to seek outside sources of capital. There can be no assurance that such capital will be available on terms that are favorable to the Company or at all.  

 

5. INTANGIBLE ASSETS 

 

Domain Name

 

On June 26, 2015, the Company purchased the rights to the domain “CLOUDCOMMERCE.COM”, from a private party at a purchase price of $20,000, plus transaction costs of $202. We use the domain as the main landing page for the Company.  The total recorded cost of this domain of $20,202 has been included in other assets on the balance sheet.  As of March 31, 2023, we determined that this domain has an indefinite useful life, and as such, is not included in depreciation and amortization expense.  The Company will assess this intangible asset annually for impairment, in addition to it being classified with indefinite useful life.

 

The Company will assess this intangible asset for impairment, if an event occurs that may affect the fair value, or at least annually.

 

14

 

 

The Company’s intangible assets consist of the following: 

 

       March 31, 2023       December 31, 2022 
   Gross   Accumulated Amortization   Net   Gross   Accumulated Amortization   Net 
Domain name   20,202    
          -
    20,202    20,202    
             -
    20,202 
Total  $20,202   $
-
   $20,202   $20,202   $
-
   $20,202 

  

Total amortization expense charged to operations for the three months ended March 31, 2023, and 2022 were zero and zero, respectively.

 

6. CAPITAL STOCK

 

At March 31, 2023 and December 31, 2022, the Company’s authorized stock consists of   10,000,000,000 shares of common stock, par value $0.001 per share, and  5,000,000 shares of preferred stock, par value of $0.001 per share.  The rights, preferences and privileges of the holders of the preferred stock will be determined by the Board of Directors prior to issuance of such shares.  The conversion of certain outstanding preferred stock could have a significant impact on our common stockholders. As of the date of this report, the Board has designated Series A, Series B, Series C, Series D, Series E, Series F, Series G and Series H Preferred Stock.

 

Series A Preferred

 

The Company has designated 10,000 shares of its preferred stock as Series A Preferred Stock.  Each share of Series A Preferred Stock is convertible into 10,000 shares of the Company’s common stock. The holders of outstanding shares of Series A Preferred Stock are entitled to receive dividends, payable quarterly, out of any assets of the Company legally available therefor, at the rate of $8 per share annually, payable in preference and priority to any payment of any dividend on the common stock. As of March 31, 2023, the Company had zero shares of Series A Preferred Stock outstanding.   As of March 31, 2023 and December 31, 2022, the balance owed on the Series A Preferred stock dividend was zero.

 

Series B Preferred

 

The Company has designated 25,000 shares of its preferred stock as Series B Preferred Stock.  Each share of Series B Preferred Stock has a stated value of $100. The Series B Preferred Stock is convertible into shares of the Company’s common stock in amount determined by dividing the stated value by a conversion price of $0.004 per share. The Series B Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series B Preferred Stock. As of March 31, 2023 and December 31, 2022, the Company has 18,025 shares of Series B Preferred Stock outstanding.

 

Series C Preferred

 

The Company has designated 25,000 shares of its preferred stock as Series C Preferred Stock.  Each share of Series C Preferred Stock has a stated value of $100. The Series C Preferred Stock is convertible into shares of the Company’s common stock in the amount determined by dividing the stated value by a conversion price of $0.01 per share.  The Series C Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series C Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company has 14,425 shares of Series C Preferred Stock outstanding.

 

15

 

 

Series D Preferred

 

The Company has designated 90,000 shares of its preferred stock as Series D Preferred Stock.  Each share of Series D Preferred Stock has a stated value of $100. The Series D Preferred Stock is convertible into common stock at a ratio of 2,500 shares of common stock per share of preferred stock, and pays a quarterly dividend, calculated as (1/90,000) x (5% of the Adjusted Gross Revenue) of the Company’s subsidiary Parscale Digital. Adjusted Gross Revenue means the top line gross revenue of Parscale Digital, as calculated under GAAP (generally accepted accounting principles) less any reselling revenue attributed to third party advertising products or service, such as, but not limited to, search engine keyword campaign fees, social media campaign fees, radio or television advertising fees, and the like. The Series D Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series D Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company had 86,021 shares of Series D Preferred Stock outstanding.  During the three months ended March 31, 2023, and March 31, 2022, we paid dividends of $0, and $0 respectively, to the holders of Series D Preferred stock.  As of March 31, 2023 and December 31, 2022, the balance owed on the Series D Preferred stock dividend was zero.

 

Series E Preferred

 

The Company has designated 10,000 shares of its preferred stock as Series E Preferred Stock.  Each share of Series E Preferred Stock has a stated value of $100. The Series E Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the stated value by a conversion price of $0.05 per share. The Series E Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series E Preferred Stock. As of March 31, 2023 and December 31, 2022, the Company has 10,000 shares of Series E Preferred Stock outstanding.

 

Series F Preferred

 

The Company has designated 800,000 shares of its preferred stock as Series F Preferred Stock.  Each share of Series F Preferred Stock has a stated value of $25.  The Series F Preferred Stock is not convertible into common stock.  The holders of outstanding shares of Series F Preferred Stock are entitled to receive dividends, at the annual rate of 10%, payable monthly, payable in preference and priority to any payment of any dividend on the Company’s common stock. The Series F Preferred Stock does not have voting rights, except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation. To the extent it may lawfully do so, the Company may, in its sole discretion, after the first anniversary of the original issuance date of the Series F Preferred Stock, redeem any or all of the then outstanding shares of Series F Preferred Stock at a redemption price of $25 per share plus any accrued but unpaid dividends. The Series F Preferred Stock was offered in connection with the Company’s offering under Regulation A under the Securities Act of 1933, as amended. As of March 31, 2023 and December 31, 2022, the Company had zero shares of Series F Preferred Stock outstanding, and the balance on stock dividend was zero

 

Series G Preferred

 

On February 6, 2020, the Company designated 2,600 shares of its preferred stock as Series G Preferred Stock.  Each share of Series G Preferred Stock has a stated value of $100. The Series G Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the stated value by a conversion price of $0.0019 per share.  The Series G Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series G Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company had 2,597 shares of Series G Preferred Stock outstanding.

 

Series H Preferred

 

On March 18, 2021, the Company issued 1,000 shares of its Series H Preferred Stock to the Chief Executive Officer of the Company, Andrew Van Noy.  The Series H Preferred Stock is not convertible into shares of the Company’s common stock and entitles the holder to 51% of the voting power of the Company’s shareholders, as set forth in the Certificate of Designation.  The 1,000 shares of Series H Preferred stock provided for automatic redemption by the Company at the par value of $0.001 per share on the sooner of: 1) sixty days (60) from the effective date of the Certificate of Designation, 2) on the date Andrew Van Noy ceases to serve as an officer, director or consultant of the Company, or 3) on the date that the Company’s shares of common stock first trade on any national securities exchange. On May 18, 2021, the Company redeemed all shares of Series H Preferred stock.

 

16

 

 

On September 29, 2021, the Company filed a certificate of withdrawal with the Secretary of State of Nevada, to withdraw the Company’s existing certificate of designation of Series H Preferred Stock, filed a certificate of designation for a new series of Series H Preferred Stock with the Secretary of State of Nevada, and issued 1,000 shares of Series H Preferred Stock to Andrew Van Noy, the Company’s chief executive officer, for services rendered. As of March 31, 2023 and December 31, 2022, there was zero shares of Series H Preferred stock outstanding. 

 

Common

 

On February 8, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 58,000,000 shares of common stock amounting to $230,975.

 

On February 16, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 21,649,574 shares of common stock amounting to $110,687.

 

On February 28, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 26,858,175 shares of common stock amounting to $102,110.

 

On March 13, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 16,954,805 shares of common stock amounting to $61,367.

 

On March 23, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 17,069,958 shares of common stock amounting to $50,867.

 

7.  STOCK OPTIONS AND WARRANTS  

 

Stock Options 

 

The Company used the historical industry index to calculate volatility, since the Company’s stock history did not represent the expected future volatility of the Company’s common stock.

 

The fair value of options granted during the three months ending March 31, 2023 and 2022, were determined using the Black Scholes method with the following assumptions:

 

   Three months
ended
March 31,
2023
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.29%
Stock volatility factor   -%    229%
Weighted average expected option life   - years    2.5 years 
Expected dividend yield   0-    0%

 

17

 

 

A summary of the Company’s stock option activity and related information follows:

 

   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Options   Weighted
average
exercise price
   Options   Weighted
average
exercise price
 
Outstanding - beginning of year   879,733,332   $0.0092    768,233,332   $0.0052 
Granted   
-
    
-
    125,500,000    0.0068 
Exercised   -    
-
    (4,000,000)   0.0019 
Forfeited   120,000,000    0.0127    (7,000,000)   0.0127 
Outstanding - end of the quarter   759,733,332   $0.0087    879,733,332   $0.0092 
Exercisable at the end of the quarter   602,474,630   $0.0064    519,773,058   $0.0072 
Weighted average fair value of options granted during the quarter       $
-
        $2,495,600 

 

As of March 31, 2023, and December 31, 2022, the intrinsic value of the stock options was approximately $650,260 and $362,102, respectively.  Stock option expense for the three months ended March 31, 2023, and 2022 were $462,163 and $393,546, respectively. 

 

The Black Scholes option valuation model was developed for use in estimating the fair value of traded options, which do not have vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options. 

 

The weighted average remaining contractual life of options outstanding, as of March 31, 2023 was as follows:

 

Exercise prices   Number of options outstanding   Weighted Average remaining
contractual life (years)
 
          
$0.0068    367,000,000    2.77 
$0.0019    258,233,332    1.80 
$0.0018    17,000,000    2.18 
$0.0295    122,500,000    1.84 
      759,733,332      

 

Warrants

 

As of March 31, 2022 and December 31, 2022, there were 162,703,869 and 162,703,869 warrants outstanding, respectively.  

 

18

 

 

The fair value of warrants issued during the three months ended March 31, 2023 and 2022, were determined using the Black Scholes method with the following assumptions:

 

   Three months
ended
March 31,
2022
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.86%
Stock volatility factor   -%    272%
Weighted average expected warrant life   - years    5 years 
Expected dividend yield   0%   0%

 

A summary of the Company’s warrant activity and related information follows:

 

   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Warrants   Weighted
average
exercise price
   Warrants   Weighted
average
exercise price
 
Outstanding - beginning of period   162,703,869   $0.048    162,703,869   $0.048 
Issued   
-
    
-
    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding - end of period   162,703,869   $0.048    162,703,869   $0.048 
Exercisable at the end of period   162,703,869   $0.048    162,703,869   $0.048 
Weighted average fair value of warrants granted during the period       $
-
        $
-
 

 

Warrant expense for the three months ended March 31, 2023, and 2022 were $0 and $0, respectively. 

 

8. RELATED PARTIES

 

We owe a former executive of the company $10,817 for services rendered as March 31, 2023 and December 31, 2022.

 

9. CONCENTRATIONS

 

For the three months ended March 31, 2023 and 2022, the Company had three and four major customers who represented approximately 63% and 46% of total revenue, respectively.  At March 31, 2023 and December 31, 2022, accounts receivable from one and three customers, represented approximately 72% and 61% of total accounts receivable, respectively.  The one customer comprising the concentration within the accounts receivable is one of the same customers that comprise the concentration with the revenues discussed above.

 

10. COMMITMENTS AND CONTINGENCIES

 

Leases

 

In February 2016, the FASB issued ASU 2016-02, “Leases” Topic 842, which amends the guidance in former ASC Topic 840, Leases. The new standard increases transparency and comparability most significantly by requiring the recognition by lessees of right-of-use (“ROU”) assets and lease liabilities on the balance sheet for all leases longer than 12 months. Under the standard, disclosures are required to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. For lessees, leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement, over the expected term on a straight-line basis. Operating leases are recognized on the balance sheet as right-of-use assets, current operating lease liabilities and non-current operating lease liabilities.  We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities on our consolidated balance sheets. Finance leases are included in property and equipment, current liabilities, and long-term liabilities on our consolidated balance sheets.  

 

19

 

 

The Company adopted the new lease guidance effective January 1, 2019 using the modified retrospective transition approach, applying the new standard to all of its leases existing at the date of initial application which is the effective date of adoption. Consequently, financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods before January 1, 2019. The Company has elected the practical expedient to combine lease and non-lease components as a single component. We did not elect the hindsight practical expedient which permits entities to use hindsight in determining the lease term and assessing impairment. The adoption of the lease standard did not change our previously reported consolidated statements of operations and did not result in a cumulative catch-up adjustment to opening equity.

 

The interest rate implicit in lease contracts is typically not readily determinable. As such, the Company utilizes its incremental borrowing rate of 10%, which is the rate incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. In calculating the present value of the lease payments, the Company elected to utilize its incremental borrowing rate based on the remaining lease terms as of the January 1, 2019 adoption date.

 

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred, if any. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Our leases have remaining lease terms of 1 year to 3 years, some of which include options to extend the lease term for up to an undetermined number of years. 

 

Operating Leases 

 

On August 1, 2022, the Company signed a lease agreement with JJ Real Co., an unrelated party, which commenced on August 1, 2022, for approximately 2,000 square feet, located at 1114 S St. Mary’s Suite 120, San Antonio, TX 78210, for $3,333 per month, includes a pro rata share of the common building expenses and each year the monthly lease payment is subject to change per the lease agreement. The lease expires on July 31, 2027. The lease expiration is greater than twelve months, thus included on the Balance Sheet as Right-of-Use lease. This lease does not include a residual value guarantee, nor do we expect any material exit costs. As of August 1, 2022, we determined that this lease meets the criterion to be classified as a ROU Asset and is included on the balance sheet as Right-Of-Use Assets. As of March 31, 2023 and December 31, 2022, the ROU asset and liability balances of this lease were $175,974 and $175,974, respectively. During February 2023, JJ Real Co transferred ownership of the building and our lease located at 1114 S St. Mary’s Suite 120, San Antonio, TX 78210 to Hooks Holding Ltd., a non-related party. No details of our lease or commitments have changed.  

 

Finance Leases

 

None. The following is a schedule of the net book value of the finance lease.  

 

Assets  March 31,
2023
   December 31,
2022
 
Leased equipment under finance lease,  $100,097   $100,097 
less accumulated amortization   (100,097)   (100,097)
Net  $
-
   $
-
 

  

Below is a reconciliation of leases to the financial statements.

 

   ROU
Operating
Leases
   Finance
Leases
 
Leased asset balance  $38,397   $
         -
 
Liability balance   169,319    
-
 
Cash flow (non-cash)   
-
    
-
 
Interest expense  $
-
   $
-
 

 

20

 

 

The following is a schedule, by years, of future minimum lease payments required under the operating and finance leases.

 

Years Ending December 31,  ROU
Operating
Leases
   Finance
Leases
 
2023   33,833    
 
2024   46,833    
 
2025   48,833    
 
2026   50,833    
 
2027   30,335    
 
Thereafter   
    
 
Total  $208,667   $
 
Less imputed interest   (41,348)   
 
Total liability  $167,319   $
 

 

Other information related to leases is as follows:

 

Lease Type  Weighted
Average
Remaining
Term
  Weighted
Average
Discount
Rate (1)
 
Operating Leases  52 months   10%
Finance Leases  0 months   0%

 

(1)This discount rate is consistent with our borrowing rates from various lenders.

 

Legal Matters 

 

The Company may be involved in legal actions and claims arising in the ordinary course of business, from time to time, none of which at this time the Company considers to be material to the Company’s business or financial condition.  

 

11. SUPPLEMENTAL STATEMENT OF CASH FLOWS INFORMATION

 

During the three months ended March 31, 2023 there were no non-cash activities.

 

During the three months ended March 31, 2022, there were the following non-cash activities.

 

  - The values of the ROU operating leases assets and liabilities each declined $27,972, netting to zero on the statement of cash flows. 
     
  - The holder of 1,000,000 stock options exercised their options into 912,442 shares of common stock in the amount of $912

 

12. SUBSEQUENT EVENTS

 

On April 4, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor (see Note 6), the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 14,620,945 shares of common stock for a purchase price of $0.003 per share amounting to $43,421.

 

On April 11, 2023, the Company sold Hexagon Partners, Ltd., up to 2,918,560 shares of its Series I Preferred Stock for an aggregate purchase price of up to $9,250,000, in three tranches. Tranche A comprises 2,272,727 shares of Series I Preferred Stock at a purchase price of $2.20 per share. The Company also granted the Purchaser a six-month option from the date of the initial closing to purchase (i) up to 333,333 additional shares of Series I Preferred Stock for a purchase price of $6.00 per share, and (ii) up to 312,500 shares of Series I Preferred Stock for a purchase price of $7.20 per share. For so long as at least 50% of the Series I Preferred Stock purchased have not been redeemed by the Company or converted into common stock of the Company, Hexagon will have the right to designate two directors to the Company’s Board of Directors (the “Board”), and the Company may not increase the size of the Board above six directors without Hexagon’s prior written consent.

 

On June 28, 2023, our former Chief Financial Officer exercised 9,222,228 vested, in-the-money-options. The exercise was completed with a cashless transaction yielding a total of 3,931,113 newly issued shares.

 

21

 

 

On April 10, 2023, the Company entered into an employment agreement with Gerard Hug, the Company’s Chief Executive Officer. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Hug will receive an annual base salary of $375,000 and a one-time bonus of $50,000 payable on or before May 15, 2023. Mr. Hug will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors. The Employment Agreement further provides that upon the successful up-listing of the Company’s common stock to a national securities exchange such as Nasdaq or the New York Stock Exchange, Mr. Hug will receive a one-time up-listing bonus in the amount of $100,000. In the event Mr. Hug’s employment is terminated by the Company without cause or by Mr. Hug for good reason, Mr. Hug will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Hug’s base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Hug’s base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Hug was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Hug’s termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Hug’s severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

On June 2, 2023, the Company entered into an employment agreement with Kevin Myers, the Company’s Chief Product & Marketing Officer. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Myers will receive an annual base salary of $250,000 and a one-time bonus of $50,000 payable on or before July 15, 2023. Mr. Myers will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors. In the event Mr. Myers’ employment is terminated by the Company without cause or by Mr. Myers for good reason, Mr. Myers will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Myers’ base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Myers’ base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Myers was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Myers’ termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Myers’ severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

On June 6, 2023, the Company entered into the Rights Agreement (the “Rights Agreement”), by and between the Company and Worldwide Stock Transfer, LLC, as Rights Agent, substantially in the form previously attached as an exhibit to the Securities Purchase Agreement filed as Exhibit No. 10.1 to the Company’s Current Report on Form 8-K filed on April 11, 2023. The Rights Agent currently serves as the Company’s transfer agent with respect to the Company’s common stock and also has been appointed transfer agent with respect to the Series J Junior Participating Preferred Stock, par value $0.001 per share (each, a “Preferred Share” and collectively, the “Preferred Shares”), if any, that may be issued pursuant to the exercise of rights under the Rights Agreement.

 

22

 

 

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 

 

Cautionary Statements

 

The following Management’s Discussion and Analysis should be read in conjunction with our Consolidated Financial Statements and the related notes thereto as set forth in our Form 10-K for the year ended December 31, 2022, and the Consolidated Financial Statements and notes thereto included in Item 1 of this Quarterly Report on Form 10-Q. The Management’s Discussion and Analysis contains forward-looking statements that involve risks and uncertainties, such as statements of our plans, objectives, expectations and intentions. Any statements that are not statements of historical fact are forward-looking statements. When used, herein, the words “believe,” “plan,” “intend,” “anticipate,” “target,” “estimate,” “expect,” and the like, and/or future-tense or conditional constructions (“will,” “may,” “could,” “should,” etc.), or similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and uncertainties that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements in this quarterly report. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors including, but not limited to, those noted under the “Risk Factors” section of the reports we file with the Securities and Exchange Commission. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this quarterly report, except as may by required under applicable law.

 

Overview-

 

AiAdvertising’s primary focus is to disrupt the digital advertising world by offering a solution that harnesses the power of artificial intelligence (AI) to enable marketers to increase productivity, efficiency, and performance.

 

Critical Accounting Policies

 

Our discussion and analysis of our financial condition and results of operations, including the discussion on liquidity and capital resources, are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, management re-evaluates its estimates and judgments, particularly those related to the determination of the estimated recoverable amounts of trade accounts receivable, impairment of long-lived assets, revenue recognition, and deferred tax assets. We believe the following critical accounting policies require more significant judgment and estimates used in the preparation of the financial statements.

 

Among the significant judgments made by management in the preparation of our financial statements are the following:

 

Revenue Recognition

 

On January 1, 2018, the Company adopted ASU 2014-09 Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “ASC 606”), using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historic accounting under Topic 605. Revenues are recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. The adoption of ASC 606 did not have a material impact on the Company’s Consolidated Financial Statements. See footnote 3 for a disclosure of our use of estimates and judgement, as it relates to revenue recognition.

 

Included in revenue are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, furniture, supplies, and the largest component, digital advertising. We have determined, based on our review of ASC 606-10-55-39, that the amounts classified as reimbursable costs should be recorded as gross, due to the following factors:

 

  The Company is primarily in control of the inputs of the project and responsible for the completion of the client contract;

 

  We have discretion in establishing price; and

 

  We have discretion in supplier selection.

 

23

 

 

Accounts Receivable

 

The Company extends credit to its customers, who are located nationwide. Accounts receivable are customer obligations due under normal trade terms. The Company performs continuing credit evaluations of its customers’ financial condition. Management reviews accounts receivable on a regular basis, based on contracted terms and how recently payments have been received to determine if any such amounts will potentially be uncollected. The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts. After all attempts to collect a receivable have failed, the receivable is written off. The balances of the allowance account at March 31, 2023 and December 31, 2022 were $5,619 and $5,619 respectively.

 

Impairment of Long-Lived Assets

 

The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions.

 

Indefinite Lived Intangibles and Goodwill Assets 

 

The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,” where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values. The purchase price is allocated using the information currently available, and may be adjusted, up to one year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions to preliminary estimates. The purchase price in excess of the fair value of the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.

 

The Company tests for indefinite lived intangibles and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate that the carrying amount of the asset exceeds its fair value and may not be recoverable. In accordance with its policies, the Company performed a qualitative assessment of indefinite lived intangibles and goodwill at March 31, 2023 and determined the fair value of each intangible asset and goodwill did not exceed the respective carrying values. Therefore, an impairment of indefinite lived intangibles and goodwill was recognized.

 

The impairment test conducted by the Company includes an assessment of whether events occurred that may have resulted in impairment of goodwill and intangible assets. Because it was determined that events had occurred which effected the fair value of goodwill and intangible assets, the Company conducted the two-step approach to determine the fair value and required adjustment. The steps are as follows:

 

  1. Based on the totality of qualitative factors, determine whether the carrying amount of the intangible asset may not be recoverable. Qualitative factors and key assumptions reviewed include the following:

 

  Increases in costs, such as labor, materials or other costs that could negatively affect future cash flows. The Company assumed that costs associated with labor, materials, and other costs should be consistent with fair market levels. If the costs were materially higher than fair market levels, then such costs may adversely affect the future cash flows of the Company or reporting units.

 

  Financial performance, such as negative or declining cash flows, or reductions in revenue may adversely affect recoverability of the recorded value of the intangible assets. During our analysis, the Company assumes that revenues should remain relatively consistent or show gradual growth month-to-month and quarter-to-quarter. If we report revenue declines, instead of increases or flat levels, then such condition may adversely affect the future cash flows of the Company or reporting units.

 

  Legal, regulatory, contractual, political, business or other factors that could affect future cash flows. During our analysis, the Company assumes that the legal, regulatory, political or business conditions should remain consistent, without placing material pressure on the Company or any of its reporting units. If such conditions were to become materially different than what has been experienced historically, then such conditions may adversely affect the future cash flows of the Company or reporting units.

 

24

 

 

  Entity-specific events such as losses of management, key personnel, or customers, may adversely affect future cash flows. During our analysis, the Company assumes that members of management, key personnel, and customers will remain consistent period-over-period. If not effectively replaced, the loss of members of management and key employees could adversely affect operations, culture, morale and overall success of the company. In addition, if material revenue from key customers is lost and not replaced, then future cash flows will be adversely affected.

 

  Industry or market considerations, such as competition, changes in the market, changes in customer dependence on our service offering, or obsolescence could adversely affect the Company or its reporting units. We understand that the market we serve are constantly changing, requiring us to change with it. During our analysis, we assume that we will address new opportunities in service offering and industries served. If we do not make such changes, then we may experience declines in revenue and cash flow, making it difficult to re-capture market share.

  

  Macroeconomic conditions such as deterioration in general economic conditions or limitations on accessing capital could adversely affect the Company. During our analysis, we acknowledge that macroeconomic factors, such as the economy, may affect our business plan because our customers may reduce budgets for our services. If there are material declines in the economy, which lead to reductions in revenue then such conditions may adversely affect the Company.

 

  2. Compare the carrying amount of the intangible asset to the fair value.

 

  3. If the carrying amount is greater than the fair value, then the carrying amount is reduced to reflect fair value.

 

Goodwill and Intangible assets are comprised of the following, presented as net of amortization:

 

   March 31, 2023 
   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

   December 31, 2022 
   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

Business Combinations 

 

The Company allocates the fair value of purchase consideration to the tangible assets acquired, liabilities assumed and intangible assets acquired based on their estimated fair values. The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions we believe to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. During the measurement period, which is one year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.

 

Fair value of financial instruments

 

The Company’s financial instruments, including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities are carried at cost, which approximates their fair value, due to the relatively short maturity of these instruments. As of March 31, 2023 and December 31, 2022, the Company has zero note payables.

 

Fair value is defined as the price to sell an asset or transfer a liability, between market participants at the measurement date. Fair value measurements assume that the asset or liability is (1) exchanged in an orderly manner, (2) the exchange is in the principal market for that asset or liability, and (3) the market participants are independent, knowledgeable, able and willing to transact an exchange. Fair value accounting and reporting establishes a framework for measuring fair value by creating a hierarchy for observable independent market inputs and unobservable market assumptions and expands disclosures about fair value measurements. Considerable judgment is required to interpret the market data used to develop fair value estimates. As such, the estimates presented herein are not necessarily indicative of the amounts that could be realized in a current exchange. The use of different market assumptions and/or estimation methods could have a material effect on the estimated fair value.

 

25

 

 

Off-Balance Sheet Arrangements

 

None

 

Recent Accounting Pronouncements

 

The Company does not elect to delay complying with any new or revised accounting standards, but to apply all standards required of public companies, according to those required application dates.

 

Management reviewed accounting pronouncements issued during the quarter ended March 31, 2023, and no pronouncements were adopted during the period.

 

Management reviewed accounting pronouncements issued during the year ended December 31, 2022, and the following pronouncement was adopted during the period.

 

In June 2016, the FASB issued Accounting Standards Update No. 2016-13 (ASU 2016-13) “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2022. Due to the fact that we have no credit instruments recorded at expected losses, at March 31, 2023 the impact of this ASU on our consolidated financial statements was immaterial.

 

Recent Developments

 

Employment Agreement

 

On April 10, 2023, we entered into an employment agreement (the “Employment Agreement”) with Gerard Hug, the Company’s Chief Executive Officer. The Employment Agreement supersedes the employment offer letter with Mr. Hug dated July 21, 2022. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Hug will receive an annual base salary of $375,000 and a one-time bonus of $50,000 payable on or before May 15, 2023. Mr. Hug will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors. The Employment Agreement further provides that upon the successful up-listing of the Company’s common stock to a national securities exchange such as Nasdaq or the New York Stock Exchange, Mr. Hug will receive a one-time up-listing bonus in the amount of $100,000.

 

26

 

 

In the event Mr. Hug’s employment is terminated by the Company without cause or by Mr. Hug for good reason, Mr. Hug will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Hug’s base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Hug’s base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Hug was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Hug’s termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Hug’s severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

Securities Purchase Agreement

 

On April 10, 2023, we entered into a securities purchase agreement (the “Purchase Agreement”) with Hexagon Partners, Ltd., (the “Purchaser”), pursuant to which the Company agreed to issue and sell to the Purchaser up to 2,918,560 shares of its Series I Preferred Stock (the “Series I Preferred Stock”) for an aggregate purchase price of up to $9,250,000 (the “Purchase Price”), in three tranches. Tranche A comprises 2,272,727 shares of Series I Preferred Stock at a purchase price of $2.20 per share of Series I Preferred Stock purchased at an initial closing on April 11, 2023. The Company also granted the Purchaser a six-month option from the date of the initial closing, which the Purchaser has the right to assign subject to certain restrictions, to purchase (i) up to 333,333 additional shares of Series I Preferred Stock at a purchase price of $6.00 per share of Series I Preferred Stock, and (ii) up to 312,500 shares of Series I Preferred Stock at a purchase price of $7.20 per share of Series I Preferred Stock.

 

For so long as at least 50% of the Series I Preferred Stock purchased pursuant to the Purchase Agreement have not been redeemed by the Company or converted into common stock of the Company, par value $0.001 per share (the “Common Stock”), Hexagon will have the right to designate two directors to the Company’s Board of Directors (the “Board”), and the Company may not increase the size of the Board above six directors without Hexagon’s prior written consent. During the same period Hexagon has the right to designate two directors to the Board, Hexagon will have the right to appoint an observer to attend meetings of the Board.

 

Series I Certificate of Designation

 

Pursuant to the Purchase Agreement, on April 10, 2023, we filed a Certificate of Designation of Preferences, Rights and Limitations of Series I Preferred Stock (the “Series I Certificate”) with the Nevada Secretary of State designating the rights, preferences and limitations of the Series I Preferred Stock. Each share of Series I Preferred Stock is convertible at the option of the holder at any time and from time to time into four hundred (400) fully-paid and non-assessable shares of Common Stock, subject to customary adjustments for stock splits, stock dividends, stock combination recapitalizations or other similar transactions (the “Conversion Ratio”). The holders of outstanding shares of the Series I Preferred Stock shall be entitled to receive dividends pari passu with the holders of Common Stock (except for stock dividends for which adjustments are made pursuant to the Series I Certificate or upon a liquidation, dissolution and winding up of the Company where the holders of Series I Preferred Stock have received payment to the Series I Certificate)The holders of Series I Preferred Stock are entitled to cast the number of votes equal to the number of whole shares of Common Stock into which the shares of Series I Preferred Stock held by such holder are then convertible based on the Conversion Ratio as of the record date for determining stockholders entitled to vote (i) on all matters presented to the holders of Common Stock for approval, voting together with the holders of Common Stock as one class, or (ii) whenever the approval or other action of the holders of Series I Preferred Stock is required by applicable law or by the Company’s articles of incorporation, bylaws, or other organizational documents; provided, however that the holders of Series I Preferred Stock shall not be entitled to vote together with the Common Stock with respect to any matter at a meeting of the stockholders of the Company, which under applicable law or the Company’s articles of incorporation, bylaws or other organizational documents requires a separate class vote.

 

27

 

 

Without the prior written consent of holders of not less than 50% of the then total outstanding share of Series I Preferred Stock voting as a single class, the Company and its subsidiaries may not (a) effect or agree to effect a change of control; (b) sell, transfer, license, lease, or otherwise dispose of, in any transaction or series of related transactions, any significant assets of the Company or any subsidiary; (c) alter, modify, or repeal the Series I Certificate; (d) in any manner authorize, create, amend or issue any class or series of capital stock ranking prior to or on parity with the Series I Preferred Stock; (e)(i) issue or authorize the issuance of any equity securities of the Company’s subsidiaries, other than to the Company or another of the Company’s wholly owned subsidiaries, or (ii) form or create a subsidiary of the Company that is not wholly-owned (directly or indirectly) by the Company; or (f) enter into any agreement with respect to any of the foregoing.

 

Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of shares of Series I Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders, before any payment may be made or any assets distributed to the holders of the Common Stock, such consideration per share as would have been payable had all the shares of Series I Preferred Stock been converted into Common Stock, immediately prior to such liquidation, dissolution or winding up.

 

Registration Rights and Lock-up Agreement

 

In connection with the entry into the Purchase Agreement and the issuance of the Series I Preferred Stock, the Company and the Purchaser entered into a registration rights and lock-up agreement (the “Registration Rights Agreement”), pursuant to which the Company granted to the Purchaser certain demand and piggyback registration rights with respect to the shares of Common Stock issuable to the Purchaser upon conversion of the Series I Preferred Stock.

 

The Purchaser agreed to a lock-up that restricts the offer, pledge or sale of the Series I Preferred Stock and the shares of Common Stock issuable upon conversion of the Series I Preferred Stock for a period of one year from the date of the Registration Rights Agreement, subject to certain exceptions as provided in the Registration Rights Agreement.

 

Rights Agreement

 

On April 10, 2023, the Board approved the Company’s entry into a Rights Agreement, by and between the Company and Worldwide Stock Transfer, LLC, as Rights Agent, in the form attached as an exhibit to the Purchase Agreement (the “Rights Agreement”). On June 6, 2023, the Company executed the Rights Agreement.

 

Pursuant to the Rights Agreement, the Board declared a dividend distribution of one preferred share purchase right (a “Right”) for each outstanding share of common stock, held by the shareholders of the Company at the close of business on June 7, 2023 (the “Record Date”). Holders of the Company’s warrants and certain of its existing preferred stock (including the Series I Preferred stock issued pursuant to the Purchase Agreement) as of the Record Date were also issued one Right for each share of common stock that such holders would be entitled to receive upon full exercise or conversion of their warrants or existing preferred stock, as applicable. Each Right will entitle the holder to purchase one ten-thousandth of a share of Series J Junior Participating Preferred Stock, par value $0.001 per share, of the Company (the “Series J Preferred Shares”) at the purchase price set forth in the Rights Agreement.

 

Generally, the Rights Agreement will work by imposing a significant penalty upon any person or group that acquires beneficial ownership of 10% or more of the Common Stock without the approval of the Board. As a result, the overall effect of the Rights Agreement and the issuance of the Rights may be to render more difficult or discourage a merger, tender or exchange offer or other business combination involving the Company that is not approved by the Board. The Rights Agreement is not intended to interfere with any merger, tender or exchange offer or other business combination approved by the Board. Nor does the Rights Agreement prevent the Board from considering whether an offer is in the best interest of its stockholders. The Rights Agreement will exempt certain persons as specified therein, including but not limited to the Purchaser and certain of its affiliates.

 

Series J. Certificate of Designation

 

In connection with the adoption of the Rights Agreement, on June 8, 2023, we filed a Certificate of Designation, Preferences and Rights of Series J Junior Participating Preferred Stock, par value $0.001 per share, of the Company (the “Series J Certificate of Designation”) with Nevada Secretary of State. The Series J Certificate of Designation sets forth the rights, powers and preferences of the Preferred Shares.

 

28

 

 

Amended and Restated Bylaws

 

In accordance with terms of the Purchase Agreement, on April 10, 2023, the Board amended and restated the Company’s bylaws to, among other things, (i) set the size of the Board at six directors, (ii) provide that the size of the Board shall not be increased without the affirmative vote of the holders of the Company’s voting securities holding 80% of the vote, (iii) revise the provisions relating to indemnification of certain persons, and (iv) provide that the Board may not amend the bylaws without the affirmative vote of 75% of the members of the Board (the “Amended and Restated Bylaws”).

 

Appointment of New CFO

 

On March 3, 2023, Isabel Gongora provided notice of her decision to resign as Chief Financial Officer of the Company, effective March 15, 2023. Ms. Gongora’s resignation was not the result of any disagreements with the Company regarding any matters related to its operations, policies, practices, or otherwise.

 

On March 20, 2023, John Small was appointed Chief Financial Officer of the Company. Mr. Small will receive an annual salary of $240,000.

 

Resignation of Director and Appointment of New Directors

 

Effective June 5, 2023, Rosie O’Meara provided notice of her resignation as a member of the Board. Ms. O’Meara’s resignation was not as a result of any disagreement with the Company’s Board or management.

 

On June 2, 2023, James B. Renacci and Thomas O. Hicks, Jr. were appointed to the Board. Messrs. Renacci and Hicks will serve as members of the Board until the next annual meeting of the Company’s stockholders, and until their successors are elected and qualified or until their death, resignation or removal.

 

In connection with his appointment to the Board, the Board appointed Mr. Renacci to serve as a member of the Special Committee, which was formed by the Board and granted full authority to act on behalf of the Board and take all actions deemed advisable relating to the previously disclosed rights agreement. The Board also appointed Mr. Renacci to serve as a member of the Nominating and Corporate Governance Committee and to serve as the Chairperson of the Audit Committee.

 

In connection with his appointment to the Board, the Board appointed Mr. Hicks to serve as a member of the Special Committee, Compensation Committee, and Nominating and Corporate Governance Committee.

 

Each of the new directors will receive compensation for their service as a director or committee member in accordance with the Company’s standard director compensation of $30,000 annually.

 

Employment Agreement with Keven Myers

 

On June 2, 2023, we entered into an employment agreement (the “Employment Agreement”) with Kevin Myers, the Company’s Chief Product & Marketing Officer.

 

The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Myers will receive an annual base salary of $250,000 and a one-time bonus of $50,000 payable on or before July 15, 2023. Mr. Myers will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors.

 

29

 

 

In the event Mr. Myers’ employment is terminated by the Company without cause or by Mr. Myers for good reason, Mr. Myers will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Myers’ base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Myers’ base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Myers was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Myers’ termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Myers’ severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

Entry into a Material Definitive Agreement

 

On June 6, 2023, we entered into the Rights Agreement (the “Rights Agreement”), by and between the Company and Worldwide Stock Transfer, LLC, as Rights Agent, substantially in the form previously attached as an exhibit to the Securities Purchase Agreement filed as Exhibit No. 10.1 to the Company’s Current Report on Form 8-K filed on April 11, 2023. The Rights Agent currently serves as the Company’s transfer agent with respect to the Company’s common stock and also has been appointed transfer agent with respect to the Series J Junior Participating Preferred Stock, par value $0.001 per share (each, a “Preferred Share” and collectively, the “Preferred Shares”), if any, that may be issued pursuant to the exercise of rights under the Rights Agreement.

 

Pursuant to the Rights Agreement, the Board declared a dividend distribution of one right (a “Right”) to purchase one ten-thousandth of one share of our newly designated Preferred Shares for each outstanding share of common stock, par value $0.001 per share, held by the shareholders of the Company at the close of business on June 7, 2023 (the “Record Date”). Holders of the Company’s warrants and certain of its existing preferred stock as of the Record Date were also issued one Right for each share of common stock that such holders would be entitled to receive upon full exercise or conversion of their warrants or existing preferred stock, as applicable.

 

Results of Operations for the Three months ended March 31, 2023, compared to the Three months ended March 31, 2022.

 

REVENUE

 

Total revenue for the three months ended March 31, 2023 increased by $975,090 to $2,175,452, compared to $1,199,662 for the three months ended March 31, 2022. The increase was primarily due to strong client activity in Digital Marketing and Platform license revenue.

 

COST OF REVENUE

 

Cost of revenue for the three months ended March 31, 2023 increased by $119,617 to $1,655,449, compared to $1,535,832 for the three months ended March 31, 2022. The increase was primarily due to the increase in purchased media within Digital Marketing.

 

SALARIES AND OUTSIDE SERVICES

 

Salaries and outside services for the three months ended March 31, 2023 decreased by $593,444 to $671,261, compared to $1,264,705 for the three months ended March 31, 2022. The decrease was primarily due to reduced employees and legal costs from the prior year.

 

30

 

 

SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES

 

SG&A expenses for the three months ended March 31, 2023 decreased by $291,279 to $723,285 compared to $1,014,564 for the three months ended March 31, 2022. The decrease was primarily due to a decrease in headcount and rent, offset by increased stock-based compensation..

 

DEPRECIATION AND AMORTIZATION

 

Depreciation and amortization expenses for the three months ended March 31, 2023 decreased by $1,063 to $8,050, compared to $9,113 for the three months ended March 31, 2022. The decrease was primarily due to reduced fixed asset purchases over the past two years.

 

OTHER INCOME AND EXPENSE

 

Total other income and expense for the three months ended March 31, 2023 decreased by $25,192 to net other expense of $5 compared to net other income of $25,197 for the three months ended March 31, 2022. The decrease in net other expense was from the gain on sales of discontinued operations recorded in the previous year.

 

NET LOSS

 

The net loss for the three months ended March 31, 2023 was $883,288 decreased by $1,716,067, compared to the net loss of $2,599,356 for the three months ended March 31, 2022.  The decrease in net loss for the period was primarily due to increased Digital Marketing revenue from the prior year and reduced employee and SG&A expenses.

 

LIQUIDITY AND CAPITAL RESOURCES

 

The Company had a net working capital deficit (i.e. the difference between current assets and current liabilities) of ($2,542,884) at March 31, 2023, compared to a net working capital of $1,171,707 at March 31, 2022. 

 

Cash flow used in operating activities was $611,082 for the three months ended March 31, 2023, compared to cash flow used in operating activities of $1,606,965 for the three months ended March 31, 2022. The decrease in cash flow used in operating activities of $995,884 was primarily due to a decrease in net loss.

 

Cash flow provided by investing activities was zero for the three months ended March 31, 2023, compared to cash flow used in investing activities of $15,627 for the three months ended March 31, 2022. The decrease in cash flow provided by investing activities of $15,627 was due to a reduction in the purchase of computers, printer, and videography equipment and the one-time gain on the sale of discontinued operations in the year-ago quarter.

 

Cash flow provided by financing activities was $556,006 for the three months ended March 31, 2023, compared to cash flow provided by financing activities of $643,624 for the three months ended March 31, 2022.  The decrease in cash flow provided by financing activities of $87,618 was primarily due to the decrease of common stock sales relative to the year-ago quarter.

 

Liquidity is the ability of a company to generate funds to support its current and future operations, satisfy its obligations, and otherwise operate on an ongoing basis. Significant factors in the management of liquidity are funds generated by operations, levels of accounts receivable and accounts payable and capital expenditures.

 

As of March 31, 2023, the Company had equity line financing relationship with one investor. During the current period, the investor provides short-term financing under a stock purchase arrangement disclosed in footnote 6. The Company does not have any long-term sources of liquidity. As of March 31, 2023, there were no unused sources of liquidity, nor were there any commitments of material capital expenditures.

 

The Company has negative monthly cash flows from operations of approximately $70,000. The Company’s current cash is not sufficient to sustain the Company’s operations for approximately 12 months without additional borrowings or further sales of stock. To satisfy cash needs, the Company relies on the sale of capital stock or can introduce borrowing mechanisms to fund operations, as discussed above.

 

31

 

 

The Consolidated Financial Statements have been prepared on a going concern basis of accounting, which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business. Management believes that our current cash flow will sustain our operations and obligations as they become due, additionally will allow the development of our core business operations. Furthermore, the Company anticipates that it will raise additional capital through investments from our existing shareholders, prospective new investors and future revenue generated by our operations.

 

Any additional capital we may raise through the sale of equity or equity-backed securities may dilute current stockholders’ ownership percentages and could also result in a decrease in the fair market value of our equity securities. The terms of the securities issued by us in future capital transactions may be more favorable to new investors and may include preferences, superior voting rights and the issuance of warrants or other derivative securities which may have a further dilutive effect.

 

Furthermore, any additional debt or equity or other financing that we may need may not be available on terms favorable to us, or at all. If we are unable to obtain required additional capital, we may have to curtail our growth plans or cut back on existing business. Further, we may not be able to continue operations if we do not generate sufficient revenues from operations.

 

We may incur substantial costs in pursuing future capital financing, including investment banking fees, legal fees, accounting fees, securities law compliance fees, printing and distribution expenses and other costs. We may also be required to recognize non-cash expenses in connection with certain securities we issue, such as convertible notes and warrants, which may adversely impact our reported financial results.

 

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not required for small reporting companies.

 

Item 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Management, with the participation of the Company’s principal executive officer and principal financial officer, evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this report to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms and (ii) accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

 

Based on that evaluation, our management concluded that, due to material adjusting entries related to stock issuances, as of March 31, 2023, our disclosure controls and procedures were ineffective.

 

Changes in Internal Controls over Financial Reporting

 

There have been no changes in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal quarter ended March 31, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.  

 

Inherent Limitations on Effectiveness of Controls

 

The Company’s management does not expect that its disclosure controls or its internal control over financial reporting will prevent or detect all error and all fraud.  A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met.  The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs.  Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected.  These inherent limitations include the realities that judgments in decision making can be faulty and that breakdowns can occur because of simple error or mistake.  Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or management override of the controls.  The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.  Projections of any evaluation of controls effectiveness to future periods are subject to risks.  Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.

 

32

 

 

PART II. - OTHER INFORMATION

 

Item 1. LEGAL PROCEEDINGS

 

The Company may be involved in legal actions and claims arising in the ordinary course of business from time to time in the future. However, at this time there are no current legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject.

 

Item 1A. RISK FACTORS

 

There have been no material changes to the risk factors disclosed in “Risk Factors” in our Form 10-K filed with the SEC on May 16, 2023.

 

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None.

 

Item 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

Item 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

Item 5. OTHER INFORMATION

 

None

 

33

 

 

Item 6. EXHIBITS

 

(a)Exhibits

 

EXHIBIT NO.   DESCRIPTION
3.1   Amended and Restated Bylaws of AiAdvertising, Inc. and Hexagon Patrners, Ltd. (incorporated by reference to Form 8-K filed on April 11, 2023)
3.2   Certificate of Designation, Preferences, Rights and Limitations of Series I Preferred Stock (incorporated by reference to Form 8-K filed on April 11, 2023)
3.3   Certificate of Designation, Preferences, Rights and Limitations of Series J Junior Participating Preferred Stock (incorporated by reference to the Form 8-K filed on June 12, 2023)
10.1   Employment Agreement dated April 10, 2023 by and between AiAdvertising and Gerard Hug (incorporated by reference to Form 8-K filed on April 14, 2023
10.2   Securities Purchase Agreement dated April 10, 2023 between AiAdvertising, Inc. and Hexagon Partners, Ltd. (incorporated by reference to Form 8-K filed on April 11, 2023)
10.3   Registration Rights and Lock-Up Agreement dated April 11, 2023 between AiAdvertising, Inc. and Hexagon Partners, Ltd. (incorporated by reference to Form 8-K filed on April 11, 2023)
10.4   Rights Agreement by and between AiAdvertising, Inc. and Worldwide Stock Transfer LLC (incorporated by reference to the Form 8-K filed on June 12, 2023)
10.5   Employment Agreement dated June 20, 2023, by and between AiAdvertising, Inc. and Kevin Myers (incorporated by reference to the Form 8-K filed on June 21, 2023)
31.1   Section 302 Certification*
31.2   Section 906 Certification**
32.1   Section 906 Certification**
32.2   Section 906 Certification **
101.INS   Inline XBRL Instance Document
101.SCH   Inline XBRL Taxonomy Extension Schema Document.
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
     
*Filed herewith.
**Furnished herewith.

 

34

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  AIADVERTISING, INC.
  (Registrant)
     
Dated: July 18, 2023 By: /s/ Gerard Hug
   

Gerard Hug
Chief Executive Officer
(Principal Executive Officer)

     
    /s/ John C. Small
   

John Small
Chief Financial Officer
(Principal Financial and Accounting Officer)

 

 

35

 
--12-31 AiAdvertising, Inc. NONE 0 0 2175452 false Q1 0000743758 0000743758 2023-01-01 2023-03-31 0000743758 2023-07-18 0000743758 2023-03-31 0000743758 2022-12-31 0000743758 us-gaap:SeriesAPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesAPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesBPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesBPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesCPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesCPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesDPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesDPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesEPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesEPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesFPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesFPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesGPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesGPreferredStockMember 2022-12-31 0000743758 us-gaap:SeriesHPreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesHPreferredStockMember 2022-12-31 0000743758 2022-01-01 2022-03-31 0000743758 us-gaap:PreferredStockMember 2021-12-31 0000743758 us-gaap:CommonStockMember 2021-12-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0000743758 us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember 2021-12-31 0000743758 us-gaap:RetainedEarningsMember 2021-12-31 0000743758 2021-12-31 0000743758 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0000743758 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0000743758 us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:PreferredStockMember 2022-03-31 0000743758 us-gaap:CommonStockMember 2022-03-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0000743758 us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember 2022-03-31 0000743758 us-gaap:RetainedEarningsMember 2022-03-31 0000743758 2022-03-31 0000743758 us-gaap:PreferredStockMember 2022-12-31 0000743758 us-gaap:CommonStockMember 2022-12-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0000743758 us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember 2022-12-31 0000743758 us-gaap:RetainedEarningsMember 2022-12-31 0000743758 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0000743758 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0000743758 us-gaap:PreferredStockMember 2023-03-31 0000743758 us-gaap:CommonStockMember 2023-03-31 0000743758 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0000743758 us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember 2023-03-31 0000743758 us-gaap:RetainedEarningsMember 2023-03-31 0000743758 2023-03-31 2023-03-31 0000743758 2022-01-01 2022-12-31 0000743758 us-gaap:CreditRiskMember 2023-03-31 0000743758 2021-01-01 2021-03-31 0000743758 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesBPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesCPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesDPreferredStockMember us-gaap:CommonStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesDPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesEPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesGPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:WarrantMember 2023-01-01 2023-03-31 0000743758 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-03-31 0000743758 us-gaap:SeriesBPreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:SeriesCPreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:SeriesDPreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:SeriesEPreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:SeriesGPreferredStockMember 2022-01-01 2022-03-31 0000743758 us-gaap:WarrantMember 2022-01-01 2022-03-31 0000743758 us-gaap:FurnitureAndFixturesMember 2023-03-31 0000743758 us-gaap:ComputerEquipmentMember 2023-03-31 0000743758 aiad:CommerceServerMember 2023-03-31 0000743758 us-gaap:ComputerSoftwareIntangibleAssetMember 2023-03-31 0000743758 us-gaap:LeaseholdImprovementsMember 2023-03-31 0000743758 aiad:AiAdvertisingIncMember aiad:DomainNameMember 2023-03-31 0000743758 aiad:DomainNameMember 2023-03-31 0000743758 aiad:AiAdvertisingIncMember 2023-03-31 0000743758 aiad:AiAdvertisingIncMember aiad:DomainNameMember 2022-12-31 0000743758 aiad:DomainNameMember 2022-12-31 0000743758 aiad:AiAdvertisingIncMember 2022-12-31 0000743758 aiad:DesignMember 2023-01-01 2023-03-31 0000743758 aiad:DesignMember 2022-01-01 2022-03-31 0000743758 aiad:DevelopmentMember 2023-01-01 2023-03-31 0000743758 aiad:DevelopmentMember 2022-01-01 2022-03-31 0000743758 aiad:DigitalMarketingMember 2023-01-01 2023-03-31 0000743758 aiad:DigitalMarketingMember 2022-01-01 2022-03-31 0000743758 aiad:PlatformLicenseMember 2023-01-01 2023-03-31 0000743758 aiad:PlatformLicenseMember 2022-01-01 2022-03-31 0000743758 aiad:LiquidityAndOperationsMember 2023-01-01 2023-03-31 0000743758 aiad:LiquidityAndOperationsMember 2022-01-01 2022-03-31 0000743758 aiad:DomainNamesMember 2015-06-26 2015-06-26 0000743758 aiad:DomainNamesMember 2015-06-26 0000743758 aiad:DomainNameAndTradeMarkMember 2023-03-31 0000743758 aiad:DomainNameAndTradeMarkMember 2022-12-31 0000743758 us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-03-31 0000743758 us-gaap:SeriesAPreferredStockMember 2022-01-01 2022-12-31 0000743758 us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember 2023-03-31 0000743758 us-gaap:SeriesDPreferredStockMember us-gaap:CommonStockMember 2023-03-31 0000743758 us-gaap:SeriesDPreferredStockMember 2022-01-01 2022-12-31 0000743758 us-gaap:SeriesEPreferredStockMember 2022-01-01 2022-12-31 0000743758 us-gaap:SeriesFPreferredStockMember 2022-01-01 2022-12-31 0000743758 us-gaap:SeriesGPreferredStockMember 2020-02-06 0000743758 us-gaap:SeriesHPreferredStockMember 2021-03-18 0000743758 us-gaap:SeriesDPreferredStockMember 2021-03-18 0000743758 us-gaap:SeriesHPreferredStockMember 2021-03-18 2021-03-18 0000743758 us-gaap:SeriesHPreferredStockMember 2021-09-29 0000743758 2023-02-08 0000743758 2023-02-08 2023-02-08 0000743758 2023-02-16 0000743758 2023-02-16 2023-02-16 0000743758 2023-02-28 0000743758 2023-02-28 2023-02-28 0000743758 2023-03-13 0000743758 2023-03-13 2023-03-13 0000743758 2023-03-23 0000743758 2023-03-23 2023-03-23 0000743758 us-gaap:StockOptionMember 2023-03-31 0000743758 us-gaap:StockOptionMember 2022-12-31 0000743758 us-gaap:StockOptionMember 2023-01-01 2023-03-31 0000743758 us-gaap:StockOptionMember 2022-01-01 2022-12-31 0000743758 us-gaap:StockOptionMember 2022-03-31 0000743758 us-gaap:StockOptionMember 2022-01-01 2022-03-31 0000743758 aiad:ExercisePriceFourMember us-gaap:WarrantMember 2023-03-31 0000743758 aiad:ExercisePriceFourMember us-gaap:WarrantMember 2023-01-01 2023-03-31 0000743758 aiad:ExercisePriceSixMember us-gaap:WarrantMember 2023-03-31 0000743758 aiad:ExercisePriceSixMember us-gaap:WarrantMember 2023-01-01 2023-03-31 0000743758 aiad:ExcercisePriceSevenMember us-gaap:WarrantMember 2023-03-31 0000743758 aiad:ExcercisePriceSevenMember us-gaap:WarrantMember 2023-01-01 2023-03-31 0000743758 aiad:ZeroZeroTwoNineFiveExercisePriceMember us-gaap:WarrantMember 2023-03-31 0000743758 aiad:ZeroZeroTwoNineFiveExercisePriceMember us-gaap:WarrantMember 2023-01-01 2023-03-31 0000743758 us-gaap:WarrantMember 2023-03-31 0000743758 srt:MinimumMember 2022-01-01 2022-03-31 0000743758 srt:MinimumMember 2022-01-01 2022-12-31 0000743758 aiad:RevenueMember aiad:ThreeCustomersMember 2023-01-01 2023-03-31 0000743758 aiad:RevenueMember aiad:FourCustomerMember 2022-01-01 2022-03-31 0000743758 us-gaap:AccountsReceivableMember aiad:OneCustomerMember 2023-01-01 2023-03-31 0000743758 us-gaap:AccountsReceivableMember aiad:ThreeCustomersMember 2022-01-01 2022-12-31 0000743758 srt:MinimumMember 2023-03-31 0000743758 srt:MaximumMember 2023-03-31 0000743758 2022-08-01 0000743758 2022-08-01 2022-08-01 0000743758 aiad:BureauIncMember 2023-03-31 0000743758 aiad:BureauIncMember 2022-12-31 0000743758 aiad:ROUOperatingLeasesMember 2023-03-31 0000743758 aiad:FinanceLeasesMember 2023-03-31 0000743758 aiad:ROUOperatingLeasesMember 2023-01-01 2023-03-31 0000743758 aiad:FinanceLeasesMember 2023-01-01 2023-03-31 0000743758 aiad:OperatingLeasesMember 2023-03-31 0000743758 us-gaap:CommonStockMember us-gaap:SubsequentEventMember 2023-04-04 0000743758 us-gaap:SubsequentEventMember 2023-04-04 0000743758 us-gaap:SubsequentEventMember 2023-04-04 2023-04-04 0000743758 aiad:SeriesIPreferredStockMember us-gaap:SubsequentEventMember 2023-04-11 2023-04-11 0000743758 us-gaap:SubsequentEventMember 2023-04-11 2023-04-11 0000743758 aiad:SeriesIPreferredStockMember us-gaap:SubsequentEventMember 2023-04-11 0000743758 aiad:SeriesIPreferredStockMember 2023-04-11 0000743758 us-gaap:SubsequentEventMember 2023-04-11 0000743758 2023-04-11 2023-04-11 0000743758 srt:ChiefFinancialOfficerMember us-gaap:SubsequentEventMember 2023-06-01 2023-06-28 0000743758 us-gaap:SubsequentEventMember 2023-06-01 2023-06-28 0000743758 us-gaap:SubsequentEventMember 2023-04-10 2023-04-10 0000743758 2023-04-10 0000743758 us-gaap:SubsequentEventMember 2023-06-02 2023-06-02 0000743758 us-gaap:PreferredStockMember 2023-06-06 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure utr:sqm

Exhibit 31.1

 

CERTIFICATION

 

I, Gerard Hug, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of AiAdvertising, Inc.

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (of persons performing the equivalent functions):

 

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Dated: July 18, 2023  
     
By: /s/ Gerard Hug  
  Gerard Hug, Chief Executive Officer  
  (Principal Executive Officer)  

 

Exhibit 31.2

 

CERTIFICATION

 

I, John Small, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of AiAdvertising, Inc.

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation.

 

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (of persons performing the equivalent functions):

 

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Dated: July 18, 2023  
     
By: /s/ John Small  
  John Small, Chief Financial Officer  

 

Exhibit 32.1

 

SECTION 906 CERTIFICATION

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of AiAdvertising, Inc. (the “Company”) on Form 10-Q for the period ending March 31, 2023 (the “Report”) I, Gerard Hug, Chief Executive Officer and President of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

 

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Dated: July 18, 2023  
     
By: /s/ Gerard Hug  
  Gerard Hug, Chief Executive Officer  
  (Principal Executive Officer)  

 

Exhibit 32.2

 

SECTION 906 CERTIFICATION

 

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of AiAdvertising, Inc. (the “Company”) on Form 10-Q for the period ending March 31, 2023 (the “Report”) I, John Small, Chief Financial Officer of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

 

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Dated: July 18, 2023  
     
By: /s/ John C. Small  
  John Small, Chief Financial Officer  
  (Principal Financial Officer)  

 

v3.23.2
Document And Entity Information - shares
3 Months Ended
Mar. 31, 2023
Jul. 18, 2023
Document Information Line Items    
Entity Registrant Name AiAdvertising, Inc.  
Trading Symbol N/A  
Document Type 10-Q  
Current Fiscal Year End Date --12-31  
Entity Common Stock, Shares Outstanding   1,334,408,773
Amendment Flag false  
Entity Central Index Key 0000743758  
Entity Current Reporting Status Yes  
Entity Filer Category Non-accelerated Filer  
Document Period End Date Mar. 31, 2023  
Document Fiscal Year Focus 2023  
Document Fiscal Period Focus Q1  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 000-13215  
Entity Incorporation, State or Country Code NV  
Entity Tax Identification Number 30-0050402  
Entity Address, Address Line One 1114 S St. Mary’s  
Entity Address, City or Town San Antonio  
Entity Address, State or Province TX  
Entity Address, Postal Zip Code 78210  
City Area Code (917)  
Local Phone Number 273-8429  
Title of 12(b) Security N/A  
Security Exchange Name NONE  
Entity Interactive Data Current Yes  
v3.23.2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
CURRENT ASSETS    
Cash $ 756 $ 55,831
Accounts receivable, net 880,069 95,300
Prepaid and other current Assets 94,000 105,076
TOTAL CURRENT ASSETS 974,825 256,207
PROPERTY & EQUIPMENT, net 94,609 102,659
RIGHT-OF-USE ASSETS 169,319 175,974
OTHER ASSETS    
Lease deposit 8,939 8,939
Goodwill and other intangible assets, net 20,202 20,202
TOTAL OTHER ASSETS 29,141 29,141
TOTAL ASSETS 1,267,894 563,981
CURRENT LIABILITIES    
Accounts payable 2,036,408 2,071,122
Accounts payable, related party 10,817 10,817
Accrued expenses 156,548 39,233
Operating lease liability 29,717 28,494
Lines of credit
Deferred revenue and customer deposit 1,284,219 791,133
Convertible notes and interest payable, current, net
Notes payable
Notes payable, related parties
TOTAL CURRENT LIABILITIES 3,517,709 2,940,799
LONG TERM LIABILITIES    
Capital lease obligation, long term 139,602 147,480
TOTAL LONG TERM LIABILITIES 139,602 147,480
TOTAL LIABILITIES 3,657,311 3,088,279
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value
Common stock, $0.001 par value; 10,000,000,000 and 2,000,000,000 authorized shares; 1,315,856,715 and 1,175,324,203 shares issued and outstanding, respectively 1,315,863 1,175,330
Additional paid in capital 50,473,550 49,595,914
Common stock payable, consisting of 5,000,000 shares valued at $0.1128 564,000 564,000
Accumulated deficit (54,742,961) (53,859,673)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) (2,389,417) (2,524,298)
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) 1,267,894 563,981
Series A Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value
Series B Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value 18 18
Series C Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value 14 14
Series D Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value 86 86
Series E Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value 10 10
Series F Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value
Series G Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value 3 3
Series H Preferred Stock    
SHAREHOLDERS’ EQUITY (DEFICIT)    
Preferred stock value
v3.23.2
Condensed Consolidated Balance Sheets (Unaudited) (Parentheticals) - $ / shares
Mar. 31, 2023
Dec. 31, 2022
Preferred stock, par value (in Dollars per share) $ 0.001 $ 0.001
Preferred stock, shares authorized 5,000,000 5,000,000
Common stock par value (in Dollars per share) $ 0.001 $ 0.001
Common stock, shares authorized 10,000,000,000 2,000,000,000
Common stock, shares issued 1,315,856,715 1,175,324,203
Common stock, shares outstanding 1,315,856,715 1,175,324,203
Common stock, payable shares 5,000,000 5,000,000
Common stock, payable per share (in Dollars per share) $ 0.1128 $ 0.1128
Series A Preferred Stock    
Preferred stock, shares authorized 10,000 10,000
Preferred stock, shares issued 0 10,000
Preferred stock, shares outstanding 0 10,000
Series B Preferred Stock    
Preferred stock, shares authorized 25,000 25,000
Preferred stock, shares issued 18,025 18,025
Preferred stock, shares outstanding 18,025 18,025
Series C Preferred Stock    
Preferred stock, shares authorized 25,000 25,000
Preferred stock, shares issued 14,425 14,425
Preferred stock, shares outstanding 14,425 14,425
Series D Preferred Stock    
Preferred stock, shares authorized 90,000 90,000
Preferred stock, shares issued 86,021 90,000
Preferred stock, shares outstanding 86,021 90,000
Series E Preferred Stock    
Preferred stock, shares authorized 10,000 10,000
Preferred stock, shares issued 10,000 10,000
Preferred stock, shares outstanding 10,000 10,000
Series F Preferred Stock    
Preferred stock, shares authorized 800,000 800,000
Preferred stock, shares issued 0 2,413
Preferred stock, shares outstanding 0 2,413
Series G Preferred Stock    
Preferred stock, shares authorized 2,600 2,600
Preferred stock, shares issued 2,597 2,597
Preferred stock, shares outstanding 2,597 2,597
Series H Preferred Stock    
Preferred stock, shares authorized 1,000 1,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
v3.23.2
Condensed Consolidated Statements of Operations (unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Income Statement [Abstract]    
REVENUE $ 2,174,752 $ 1,199,662
COST OF REVENUE 1,655,449 1,535,832
Gross Profit 519,303 (336,170)
OPERATING EXPENSES    
Salaries and outside services 671,261 1,264,705
Selling, general and administrative expenses 723,285 1,014,564
Depreciation and amortization 8,050 9,113
TOTAL OPERATING (INCOME) EXPENSES 1,402,596 2,288,382
INCOME (LOSS) FROM OPERATIONS BEFORE OTHER INCOME AND TAXES (883,293) (2,624,552)
OTHER INCOME (EXPENSE)    
Other expense (5)
Gain (loss) on Sales of Discontinued Operations (25,197)
TOTAL OTHER INCOME (EXPENSE) (5) (25,197)
INCOME/(LOSS) FROM OPERATIONS BEFORE PROVISION FOR TAXES (883,288) (2,599,355)
PROVISION (BENEFIT) FOR INCOME TAXES
NET INCOME/(LOSS) (883,288) (2,599,355)
PREFERRED DIVIDENDS
NET INCOME/(LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS $ (883,288) $ (2,599,355)
NET LOSS PER SHARE    
BASIC (in Dollars per share) $ 0 $ 0
DILUTED (in Dollars per share) $ 0 $ 0
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING    
BASIC (in Shares) 1,231,401,433 1,057,633,026
DILUTED (in Shares) 1,231,401,433 1,057,633,026
v3.23.2
Condensed Consolidated Statement of Shareholders’ Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock
Common Stock
Additional Paid-in Capital
Common Stock Payable
Accumulated Deficit
Total
Balance at Dec. 31, 2021 $ 131 $ 1,055,566 $ 46,667,049 $ 564,000 $ (45,369,749) $ 2,916,997
Balance (in Shares) at Dec. 31, 2021 131,068 1,055,556,518        
Proceeds from issuance of common stock   $ 55,300 588,324     643,624
Proceeds from issuance of common stock (in Shares)   55,300,000        
Stock based compensation     393,546   393,546
Stock option exercised - cashless basis   $ 912 (912)  
Stock option exercised - cashless basis (in Shares)   912,442        
Net Loss     (2,599,355) (2,599,355)
Balance at Mar. 31, 2022 $ 131 $ 1,111,778 47,648,007 564,000 (47,969,104) 1,354,812
Balance (in Shares) at Mar. 31, 2022 131,068 1,111,768,960        
Balance at Dec. 31, 2022 $ 131 $ 1,175,330 49,595,914 564,000 (53,859,673) (2,524,298)
Balance (in Shares) at Dec. 31, 2022 131,068 1,175,324,203        
Proceeds from issuance of common stock   $ 140,533 415,473     556,006
Proceeds from issuance of common stock (in Shares)   140,532,512        
Stock based compensation     462,163     462,163
Net Loss         (883,288) (883,288)
Balance at Mar. 31, 2023 $ 131 $ 1,315,863 $ 50,473,550 $ 564,000 $ (54,742,961) $ (2,389,417)
Balance (in Shares) at Mar. 31, 2023 131,068 1,315,856,715        
v3.23.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) from continued operations $ (883,288) $ (2,599,355)
Bad debt expense (1,150)
Depreciation and amortization 8,050 9,113
Gain on Sale of Discontinued Operations (25,197)
Non-cash compensation expense 462,163 393,546
Accounts receivable (784,769) 141,514
Prepaid expenses and other assets 11,076 33,152
Costs in excess of billings 16,638
Accounts payable (34,714) 409,699
Accrued expenses 117,315 18,565
Customer Deposits 493,086 (3,490)
NET CASH (USED IN) OPERATING ACTIVITIES (611,081) (1,606,965)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for purchase of fixed assets (9,570)
Proceeds from the sale of discontinued operations 25,197
NET CASH (USED IN)/PROVIDED BY INVESTING ACTIVITIES 15,627
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds of issuance of common stock, net 556,006 643,624
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES 556,006 643,624
NET INCREASE / (DECREASE) IN CASH (55,075) (947,714)
CASH, BEGINNING OF PERIOD 55,831 3,431,455
CASH, END OF PERIOD 756 2,483,741
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid
Taxes paid
Right of Use Assets 27,972
Exercise of stock options $ 912
v3.23.2
Basis of Presentation
3 Months Ended
Mar. 31, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
BASIS OF PRESENTATION

1. BASIS OF PRESENTATION 

 

The accompanying unaudited Consolidated Financial Statements of AiAdvertising, Inc. (“AiAdvertising,” “we,” “us,” “our,” or the “Company”) and its wholly-owned subsidiaries, have been prepared in accordance with the instructions to interim financial reporting as prescribed by the Securities and Exchange Commission (the “SEC”).  The results for the interim periods are not necessarily indicative of results for the entire year. These interim financial statements do not include all disclosures required by generally accepted accounting principles (“GAAP”) and should be read in conjunction with our consolidated financial statements and footnotes in the Company’s annual report on Form 10-K filed with the SEC on May 16, 2023. In the opinion of management, the unaudited Consolidated Financial Statements contained in this report include all known accruals and adjustments necessary for a fair presentation of the financial position, results of operations, and cash flows for the periods reported herein. Any such adjustments are of a normal recurring nature.

 

There were various updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries which the Company does not expect to have a material impact on the Company’s consolidated financial position, results of operations or cash flows.

 

Going Concern

 

The accompanying Consolidated Financial Statements have been prepared on a going concern basis of accounting, which contemplates continuity of operations, realization of assets and liabilities and commitments in the normal course of business.  The accompanying Consolidated Financial Statements do not reflect any adjustments that might result if the Company is unable to continue as a going concern. The Company does not generate significant revenue, and has negative cash flows from operations, which raise substantial doubt about the Company’s ability to continue as a going concern.  The ability of the Company to continue as a going concern and appropriateness of using the going concern basis is dependent upon, among other things, raising additional capital. Historically, the Company has obtained funds from investors since its inception through sales of our securities. The Company will also seek to generate additional working capital from increasing sales from its data sciences, creative, website development and digital advertising service offerings, and continue to pursue its business plan and purposes.   As of March 31, 2023, the Company had negative working capital of $2,542,884.  We  have historically reported net losses, and negative cash flows from operations, which raised substantial doubt about the Company’s ability to continue as a going concern in previous years.  The appropriateness of using the going concern basis is dependent upon, among other things, raising additional capital. Historically, the Company has obtained funds from investors since its inception through sales of our securities. The Company will also seek to generate additional working capital from increasing sales from its Ai Platform, creative, website development and digital advertising service offerings, and continue to pursue its business plan and purposes.

v3.23.2
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

 

This summary of significant accounting policies of AiAdvertising is presented to assist in understanding the Company’s Consolidated Financial Statements. The Consolidated Financial Statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the Consolidated Financial Statements.

 

The Consolidated Financial Statements include the Company and its wholly owned subsidiaries CLWD Operations, Inc a Delaware corporation (“CLWD Operations”), and Giles Design Bureau, Inc., a Nevada corporation (“Giles Design Bureau). All significant inter-company transactions are eliminated in consolidation of the financial statements.

 

Accounts Receivable

 

The Company extends credit to its customers, who are located nationwide.  Accounts receivable are customer obligations due under normal trade terms.  The Company performs continuing credit evaluations of its customers’ financial condition.  Management reviews accounts receivable on a regular basis, based on contractual terms and how recently payments have been received to determine if any such amounts will potentially be uncollected.  The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts.  After all attempts to collect a receivable have failed, the receivable is written off.  The balance of the allowance account at March 31, 2023 and December 31, 2022 are $5,619 and $5,619 respectively.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions by management in determining the reported amounts of assets and liabilities, disclosures of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  Estimates are primarily used in our revenue recognition, the allowance for doubtful account receivable, fair value assumptions in accounting, intangible assets and long-lived asset impairments and adjustments, the deferred tax valuation allowance, and the fair value of stock options and warrants. 

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the Company’s operating bank accounts.  

 

Property and Equipment

 

Property and equipment are stated at cost, and are depreciated or amortized using the straight-line method over the following estimated useful lives:

 

Furniture, fixtures & equipment  7 Years
Computer equipment  5 Years
Commerce server  5 Years
Computer software  3 - 5 Years
Leasehold improvements  Length of the lease

 

Depreciation expenses were $8,049 and $9,113 for the three months ended March 31, 2023 and 2022, respectively.

 

Revenue Recognition

 

The Company recognizes income when the service is provided or when product is delivered. We present revenue, net of customer incentives. Most of our income is generated from professional services and site development fees. We provide online marketing services that we purchase from third parties. The gross revenue presented in our statement of operations includes digital advertising revenue. We also offer professional services such as development services.  The fees for development services with multiple deliverables constitute a separate unit of accounting in accordance with ASC 606, which are recognized as the work is performed. Upfront fees for development services or other customer services are deferred until certain implementation or contractual milestones have been achieved. If we have performed work for our clients, but have not invoiced clients for that work, then we record the value of the work on the balance sheet as costs in excess of billings. The terms of services contracts generally are for periods of less than one year. The deferred revenue and customer deposits as of March 31, 2023, and December 31, 2022 were $1,284,219 and $791,133, respectively. The costs in excess of billings as of March 31, 2023 and December 31, 2022 was zero and zero, respectively.

 

We always strive to satisfy our customers by providing superior quality and service. Since we typically bill based on a Time and Materials basis, there are no returns for work delivered. When discrepancies or disagreements arise, we do our best to reconcile them by assessing the situation on a case-by-case basis and determining if any discounts can be given. Historically, we have not granted any significant discounts.

 

Included in revenue are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, furniture, supplies, and the largest component, digital advertising. We have determined, based on our review of ASC 606-10-55-39, that the amounts classified as reimbursable costs should be recorded as gross revenue, due to the following factors:

 

The Company is primarily in control of the inputs of the project and responsible for the completion of the client contract;
   
  We have discretion in establishing price; and

 

  We have discretion in supplier selection.

 

Research and Development

 

Research and development costs are expensed as incurred.  Total research and development costs were $58,648 and $151,138 for the three months ended March 31, 2023 and 2022, respectively. 

 

Advertising Costs

 

The Company expenses the cost of advertising and promotional materials when incurred.  Total advertising costs were $3,800 and $78,396 for the three months ended March 31, 2023 and 2022, respectively. 

 

Fair value of financial instruments

 

The Company’s financial instruments, including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities are carried at cost, which approximates their fair value, due to the relatively short maturity of these instruments.  As of March 31, 2023 and December 31, 2022, the Company’s notes payable have stated borrowing rates that are consistent with those currently available to the Company and, accordingly, the Company believes the carrying value of these debt instruments approximates their fair value. 

 

Fair value is defined as the price to sell an asset or transfer a liability, between market participants at the measurement date. Fair value measurements assume that the asset or liability is (1) exchanged in an orderly manner, (2) the exchange is in the principal market for that asset or liability, and (3) the market participants are independent, knowledgeable, able and willing to transact an exchange. Fair value accounting and reporting establishes a framework for measuring fair value by creating a hierarchy for observable independent market inputs and unobservable market assumptions and expands disclosures about fair value measurements. Considerable judgment is required to interpret the market data used to develop fair value estimates. As such, the estimates presented herein are not necessarily indicative of the amounts that could be realized in a current exchange. The use of different market assumptions and/or estimation methods could have a material effect on the estimated fair value. 

 

ASC Topic 820 established a nine-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

 

Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;

 

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

Impairment of Long-Lived Assets

 

The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions.

 

Indefinite Lived Intangibles 

 

The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,” where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions we believe to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. The purchase price is allocated using the information currently available, and may be adjusted, up to one year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions to preliminary estimates. The purchase price in excess of the fair value of the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.

 

The Company tests for indefinite lived intangibles and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate that the carrying amount of the asset exceeds its fair value and may not be recoverable.

 

The impairment test conducted by the Company includes a two-step approach to determine whether it is more likely than not that impairment exists. If it is determined, after step one, that it is not more likely than not, that impairment exists, then no further analysis is conducted. The steps are as follows:

 

  1. Based on the totality of qualitative factors, determine whether the carrying amount of the intangible asset may not be recoverable. Qualitative factors and key assumptions reviewed include the following:

 

Increases in costs, such as labor, materials or other costs that could negatively affect future cash flows. The Company assumed that costs associated with labor, materials, and other costs should be consistent with fair market levels. If the costs were materially higher than fair market levels, then such costs may adversely affect the future cash flows of the Company or reporting units.

 

  Financial performance, such as negative or declining cash flows, or reductions in revenue may adversely affect recoverability of the recorded value of the intangible assets. During our analysis, the Company assumes that revenues should remain relatively consistent or show gradual growth month-to-month and quarter-to-quarter. If we report revenue declines, instead of increases or flat levels, then such condition may adversely affect the future cash flows of the Company or reporting units.

 

  Legal, regulatory, contractual, political, business or other factors that could affect future cash flows. During our analysis, the Company assumes that the legal, regulatory, political or business conditions should remain consistent, without placing material pressure on the Company or any of its reporting units. If such conditions were to become materially different than what has been experienced historically, then such conditions may adversely affect the future cash flows of the Company or reporting units.

 

  Entity-specific events such as losses of management, key personnel, or customers, may adversely affect future cash flows. During our analysis, the Company assumes that members of management, key personnel, and customers will remain consistent period-over-period. If not effectively replaced, the loss of members of management and key employees could adversely affect operations, culture, morale and overall success of the company. In addition, if material revenue from key customers is lost and not replaced, then future cash flows will be adversely affected.

 

  Industry or market considerations, such as competition, changes in the market, changes in customer dependence on our service offerings, or obsolescence could adversely affect the Company or its reporting units. We understand that the markets we serve are constantly changing, requiring us to change with them. During our analysis, we assume that we will address new opportunities in service offering and industries served. If we do not make such changes, then we may experience declines in revenue and cash flow, making it difficult to re-capture market share.

 

  Macroeconomic conditions such as deterioration in general economic conditions or limitations on accessing capital could adversely affect the Company. During our analysis, we acknowledge that macroeconomic factors, such as the economy, may affect our business plan because our customers may reduce budgets for our services. If there are material worsening in economic conditions, which lead to reductions in revenue then such conditions may adversely affect the Company.

 

2.Compare the carrying amount of the intangible asset to the fair value.

 

3.If the carrying amount is greater than the fair value, then the carrying amount is reduced to reflect fair value.

 

Intangible assets are comprised of the following, presented as net of amortization:

  

March 31, 2023

 

   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

December 31, 2022

 

   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

Concentrations of Business and Credit Risk

 

The Company operates in a single industry segment.  The Company markets its services to companies and individuals in many industries and geographic locations.  The Company’s operations are subject to rapid technological advancement and intense competition. Accounts receivable represent financial instruments with potential credit risk.  The Company typically offers its customers credit terms.  The Company makes periodic evaluations of the credit worthiness of its enterprise customers and other than obtaining deposits pursuant to its policies, it generally does not require collateral.  In the event of nonpayment, the Company has the ability to terminate services. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the operating bank accounts.  Of this amount, none was held in any one account, in amounts exceeding the FDIC insured limit of $250,000.  For further discussion on Concentrations see footnote 9.  

 

Stock-Based Compensation

 

The Company addressed the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. The transactions are accounted for using a fair-value-based method and recognized as expenses in our statement of operations.  

 

Stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest.  Stock-based compensation expense recognized in the consolidated statement of operations during the three months ended March 31, 2023, included compensation expense for the stock-based payment awards granted prior to, but not yet vested, as of March 31, 2023 based on the grant date fair value estimated.  Stock-based compensation expense recognized in the consolidated statement of operations for the three months ended March 31, 2023 is based on awards ultimately expected to vest or has been reduced for estimated forfeitures.  Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.  The stock-based compensation expense recognized in the consolidated statements of operations during the three months ended March 31, 2023 and 2021 were $462,163 and $383,546, respectively.

 

Basic and Diluted Net Income (Loss) per Share Calculations

 

Income (Loss) per Share dictates the calculation of basic earnings per share and diluted earnings per share. Basic earnings per share are computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The shares for employee options, warrants and convertible notes were used in the calculation of the income per share.

 

For the three months ended March 31, 2023, the Company has excluded 759,733,332 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2023, the above mentioned shares are excluded in the calculation for diluted earnings per share.

 

For the three months ended March 31, 2022, the Company has excluded 383,329,440 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2022, the above mentioned shares are excluded in the calculation for diluted earnings per share.

 

Dilutive per share amounts are computed using the weighted-average number of common shares outstanding and potentially dilutive securities, using the treasury stock method if their effect would be dilutive.

 

Recently Adopted Accounting Pronouncements

 

The Company does not elect to delay complying with any new or revised accounting standards, but to apply all standards required of public companies, according to those required application dates.

 

Management reviewed accounting pronouncements issued during the quarter ended March 31, 2023, and no pronouncements were adopted during the period.

 

In June 2016, the FASB issued Accounting Standards Update No. 2016-13 (ASU 2016-13) “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2022. Due to the fact that we have no credit instruments recorded at expected losses, at March 31, 2023 the impact of this ASU on our consolidated financial statements was immaterial.

 

Income Taxes

 

The Company uses the asset and liability method of accounting for income taxes.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to financial statements carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards.  The measurement of deferred tax assets and liabilities is based on provisions of applicable tax law.  The measurement of deferred tax assets is reduced, if necessary, by a valuation allowance based on the amount of tax benefits that, based on available evidence, the Company does not expect realize.

 

For the three months ended March 31, 2023, we used the federal tax rate of 21% in our determination of the deferred tax assets and liabilities balances.

v3.23.2
Revenue Recognition
3 Months Ended
Mar. 31, 2023
Revenue Recognition [Abstract]  
REVENUE RECOGNITION

3. REVENUE RECOGNITION 

 

On January 1, 2018, the Company adopted ASU 2014-09 Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “ASC 606”), using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts are not adjusted and continue to be reported in accordance with our historic accounting under Topic 605. Revenues are recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.  The adoption of ASC 606 did not have a material impact on the Company’s Consolidated Financial Statements.

 

The core principles of revenue recognition under ASC 606 includes the following five criteria:

 

1.Identify the contract with the customer

 

Contract with our customers may be oral, written, or implied.  A written and signed contract stating the terms and conditions is the preferred method and is consistent with most customers.  The terms of a written contract may be contained within the body of an email, during which proposals are made and campaign plans are outlined, or it may be a stand-alone document signed by both parties.  Contracts that are oral in nature are consummated in status and pitch meetings and may be later followed up with an email detailing the terms of the arrangement, along with a proposal document.  No work is commenced without an understanding between the Company and our customers, that a valid contract exists.

  

2.Identify the performance obligations in the contract

 

Our sales and account management teams define the scope of services to be offered, to ensure all parties are in agreement and obligations are being delivered to the customer as promised.  The performance obligation may not be fully identified in a mutually signed contract, but may be outlined in email correspondence, face-to-face meetings, additional proposals or scopes of work, or phone conversations.

 

3.Determine the transaction price

 

Pricing is discussed and identified by the operations team prior to submitting a proposal to the customer.  Based on the obligation presented, third-party service pricing is established, and time and labor are estimated, to determine the most accurate transaction pricing for our customer.  Price is subject to change upon agreed parties, and could be fixed or variable, milestone focused or time and materials.

  

4.Allocate the transaction price to the performance obligations in the contract

 

If a contract involves multiple obligations, the transaction pricing is allocated accordingly, during the performance obligation phase (criteria 2 above).

 

5.Recognize revenue when (or as) we satisfy a performance obligation

 

The Company uses several means to satisfy the performance obligations:

 

a.Billable Hours – The Company employs a time tracking system where employees record their time by project.  This method of satisfaction is used for time and material projects, change orders, website edits, revisions to designs, and any other project that is hours-based.  The hours satisfy the performance obligation as the hours are incurred.

 

b.Ad Spend - To satisfy ad spend, the Company generates analytical reports monthly or as required to show how the ad dollars were spent and how the targeting resulted in click-throughs.  The ad spend satisfies the performance obligation, regardless of the outcome or effectiveness of the campaign.  In addition, the Company utilizes third party invoices after the ad dollars are spent, in order to satisfy the obligation.

 

c.Milestones – If the contract requires milestones to be hit, then the Company satisfies the performance obligation when that milestone is completed and presented to the customer for review. As each phase of a project is complete, we consider it as a performance obligation being satisfied and transferred to the customer.  At this point, the customer is invoiced the amount due based on the transaction pricing for that specific phase and/or we apply the customer deposit to recognize revenue.

 

d.Monthly Retainer – If the contract is a retainer for work performed, then the customer is paying the Company for its expertise and accessibility, not for a pre-defined amount of output.  In this case, the obligation is satisfied at the end of the period, regardless of the amount of work effort required.

 

e.Hosting – Monthly recurring fees for hosting are recognized on a monthly basis, at a fixed rate.  Hosting contracts are typically one-year and reviewed annually for renewal.  Prices are subject to change at management discretion. During the year ended December 31, 2021 web hosting services was discontinued from our operating revenue streams.

 

Historically, the Company generates income from four main revenue streams: Platform, creative design, web development, and digital marketing.  Each revenue stream is unique, and includes the following features:

 

Platform

 

We provide a subscription-based, end-to-end Ad Management Campaign Performance Platform. We believe in harnessing the power of artificial intelligence (AI) and machine learning (ML) to eliminate waste and maximize return on digital ad spend. The platform empowers brands and agencies to easily target, predict, create, scale, and measure hyper-personalized campaigns. We prove what works and what doesn’t, enabling our clients to make informed and strategic decisions impacting their bottom lines positively. We classify revenue as a percentage of the ad spend budget or as a monthly fixed fee for the platform license subscription. Contracts are generated to assure both the Company and the client are committed to partnership, agree to the defined terms and conditions, and are typically for one year. The transaction price is usually a percentage of the media budget, which is subject to change on a case-by-case basis. The Company evaluates the fair value of the platform license obligation by using the expected cost-plus margin approach to determine the reasonableness of the transaction price. The Company recognizes revenue when performance obligations are met, such as the ad spend has run for percentage-based contracts. If the platform license fee is fixed, then the obligation is earned at the end of the period, regardless of how much media spend is performed.

 

Creative Design

 

We provide branding and creative design services, which we believe, set apart our clients from their competitors and establish them in their specific markets. We believe in showcasing our clients’ brands uniquely and creatively to infuse the public with curiosity to learn more. We classify revenue as creative design that includes branding, photography, copyrighting, printing, signs and interior design. Contracts are generated to assure both the Company and the client are committed to partnership and both agree to the defined terms and conditions and are typically less than one year. The Company recognizes revenue when performance obligations are met, usually when creative design services obligations are complete, when the hours are recorded, designs are presented, website themes are complete, or any other criteria as mutually agreed.

 

Web Development

 

We develop websites that attract high levels of traffic for our clients. We offer our clients the expertise to manage and protect their website, and the agility to adjust their online marketing strategy as their business expands. We classify revenue as web development that includes website coding, website patch installs, ongoing development support and fixing inoperable sites. Contracts are generated to assure both the Company and the client are committed to the partnership and both agree to the defined terms and conditions. Although most projects are long-term (6-8 months) in scope, we do welcome short-term projects which are invoiced as the work is completed at a specified hourly rate. The Company records web development revenue as earned, when the developer hours are recorded (if time and materials arrangements) or when the milestones are achieved (if a milestone arrangement).

 

Digital Marketing

 

We have a reputation for providing digital marketing services that get results. We classify revenue as digital marketing, including, ad spend and digital ad support. Billable hours and advertising spending are estimated based on client-specific needs and subject to change with client concurrence. Revenue is recognized when ads are run on one of the third-party platforms or when the hours are recorded by the digital marketing specialist if the obligation relates to support or services.

 

Included in creative design and digital marketing revenues are costs that are reimbursed by our clients, including third-party services, such as photographers and stylists, supplies, and the largest component, digital advertising. We have determined, based on our review, that the amounts classified as reimbursable costs should be recorded as gross (principal), due to the following factors:

 

  - The Company is the primary obligor in the arrangement;

 

  - We have latitude in establishing price;

 

  - We have discretion in supplier selection; and

 

The Company has credit risk included in creative design and digital marketing revenues are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, supplies, and the largest component, digital advertising. We have determined, based on our review, that the amounts classified as reimbursable costs should be recorded as gross (principal), due to the following factors:

 

  - The Company is the primary obligor in the arrangement;

 

  - We have latitude in establishing price;

 

  - We have discretion in supplier selection; and

 

  - The Company has credit risk

 

For the three months ended March 31, 2023 and 2022 (unaudited), revenue was disaggregated into the four categories as follows: 

 

   Three months ended March 31, 2023
(unaudited)
   Three months ended March 31, 2022
(unaudited)
 
   Third Parties   Related
Parties
   Total   Third Parties   Related
Parties
   Total 
Design   275,790    
         -
    275,790    292,701    
          -
    292,701 
Development   28,000    
-
    28,000    13,938    
-
    13,938 
Digital Marketing   1,759,683    
-
    1,759,683    849,525    
-
    849,525 
Platform License   111,979    
-
    111,979    43,498    
-
    43,498 
Total  $2,175,452   $
-
   $
2,175452
   $1,199,662   $
-
   $1,199,662 
v3.23.2
Liquidity and Operations
3 Months Ended
Mar. 31, 2023
Liquidity and Operations [Abstract]  
LIQUIDITY AND OPERATIONS

4. LIQUIDITY AND OPERATIONS

 

The Company had a net loss of $883,288 for the three months ended March 31, 2023, a net loss of $2,599,356 for the three months ended March 31, 2022, and net cash used in operating activities of $(611,081) and $(1,606,965), in the same periods, respectively. 

 

While the Company expects that its capital needs in the foreseeable future may be met by cash-on-hand and projected positive cash-flow, there is no assurance that the Company will be able to generate enough positive cash flow to finance its growth and business operations in which event, the Company may need to seek outside sources of capital. There can be no assurance that such capital will be available on terms that are favorable to the Company or at all.  

v3.23.2
Intangible Assets
3 Months Ended
Mar. 31, 2023
Intangible Assets [Abstract]  
INTANGIBLE ASSETS

5. INTANGIBLE ASSETS 

 

Domain Name

 

On June 26, 2015, the Company purchased the rights to the domain “CLOUDCOMMERCE.COM”, from a private party at a purchase price of $20,000, plus transaction costs of $202. We use the domain as the main landing page for the Company.  The total recorded cost of this domain of $20,202 has been included in other assets on the balance sheet.  As of March 31, 2023, we determined that this domain has an indefinite useful life, and as such, is not included in depreciation and amortization expense.  The Company will assess this intangible asset annually for impairment, in addition to it being classified with indefinite useful life.

 

The Company will assess this intangible asset for impairment, if an event occurs that may affect the fair value, or at least annually.

 

The Company’s intangible assets consist of the following: 

 

       March 31, 2023       December 31, 2022 
   Gross   Accumulated Amortization   Net   Gross   Accumulated Amortization   Net 
Domain name   20,202    
          -
    20,202    20,202    
             -
    20,202 
Total  $20,202   $
-
   $20,202   $20,202   $
-
   $20,202 

  

Total amortization expense charged to operations for the three months ended March 31, 2023, and 2022 were zero and zero, respectively.

v3.23.2
Capital Stock
3 Months Ended
Mar. 31, 2023
Stockholders' Equity Note [Abstract]  
CAPITAL STOCK

6. CAPITAL STOCK

 

At March 31, 2023 and December 31, 2022, the Company’s authorized stock consists of   10,000,000,000 shares of common stock, par value $0.001 per share, and  5,000,000 shares of preferred stock, par value of $0.001 per share.  The rights, preferences and privileges of the holders of the preferred stock will be determined by the Board of Directors prior to issuance of such shares.  The conversion of certain outstanding preferred stock could have a significant impact on our common stockholders. As of the date of this report, the Board has designated Series A, Series B, Series C, Series D, Series E, Series F, Series G and Series H Preferred Stock.

 

Series A Preferred

 

The Company has designated 10,000 shares of its preferred stock as Series A Preferred Stock.  Each share of Series A Preferred Stock is convertible into 10,000 shares of the Company’s common stock. The holders of outstanding shares of Series A Preferred Stock are entitled to receive dividends, payable quarterly, out of any assets of the Company legally available therefor, at the rate of $8 per share annually, payable in preference and priority to any payment of any dividend on the common stock. As of March 31, 2023, the Company had zero shares of Series A Preferred Stock outstanding.   As of March 31, 2023 and December 31, 2022, the balance owed on the Series A Preferred stock dividend was zero.

 

Series B Preferred

 

The Company has designated 25,000 shares of its preferred stock as Series B Preferred Stock.  Each share of Series B Preferred Stock has a stated value of $100. The Series B Preferred Stock is convertible into shares of the Company’s common stock in amount determined by dividing the stated value by a conversion price of $0.004 per share. The Series B Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series B Preferred Stock. As of March 31, 2023 and December 31, 2022, the Company has 18,025 shares of Series B Preferred Stock outstanding.

 

Series C Preferred

 

The Company has designated 25,000 shares of its preferred stock as Series C Preferred Stock.  Each share of Series C Preferred Stock has a stated value of $100. The Series C Preferred Stock is convertible into shares of the Company’s common stock in the amount determined by dividing the stated value by a conversion price of $0.01 per share.  The Series C Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series C Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company has 14,425 shares of Series C Preferred Stock outstanding.

 

Series D Preferred

 

The Company has designated 90,000 shares of its preferred stock as Series D Preferred Stock.  Each share of Series D Preferred Stock has a stated value of $100. The Series D Preferred Stock is convertible into common stock at a ratio of 2,500 shares of common stock per share of preferred stock, and pays a quarterly dividend, calculated as (1/90,000) x (5% of the Adjusted Gross Revenue) of the Company’s subsidiary Parscale Digital. Adjusted Gross Revenue means the top line gross revenue of Parscale Digital, as calculated under GAAP (generally accepted accounting principles) less any reselling revenue attributed to third party advertising products or service, such as, but not limited to, search engine keyword campaign fees, social media campaign fees, radio or television advertising fees, and the like. The Series D Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series D Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company had 86,021 shares of Series D Preferred Stock outstanding.  During the three months ended March 31, 2023, and March 31, 2022, we paid dividends of $0, and $0 respectively, to the holders of Series D Preferred stock.  As of March 31, 2023 and December 31, 2022, the balance owed on the Series D Preferred stock dividend was zero.

 

Series E Preferred

 

The Company has designated 10,000 shares of its preferred stock as Series E Preferred Stock.  Each share of Series E Preferred Stock has a stated value of $100. The Series E Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the stated value by a conversion price of $0.05 per share. The Series E Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series E Preferred Stock. As of March 31, 2023 and December 31, 2022, the Company has 10,000 shares of Series E Preferred Stock outstanding.

 

Series F Preferred

 

The Company has designated 800,000 shares of its preferred stock as Series F Preferred Stock.  Each share of Series F Preferred Stock has a stated value of $25.  The Series F Preferred Stock is not convertible into common stock.  The holders of outstanding shares of Series F Preferred Stock are entitled to receive dividends, at the annual rate of 10%, payable monthly, payable in preference and priority to any payment of any dividend on the Company’s common stock. The Series F Preferred Stock does not have voting rights, except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation. To the extent it may lawfully do so, the Company may, in its sole discretion, after the first anniversary of the original issuance date of the Series F Preferred Stock, redeem any or all of the then outstanding shares of Series F Preferred Stock at a redemption price of $25 per share plus any accrued but unpaid dividends. The Series F Preferred Stock was offered in connection with the Company’s offering under Regulation A under the Securities Act of 1933, as amended. As of March 31, 2023 and December 31, 2022, the Company had zero shares of Series F Preferred Stock outstanding, and the balance on stock dividend was zero. 

 

Series G Preferred

 

On February 6, 2020, the Company designated 2,600 shares of its preferred stock as Series G Preferred Stock.  Each share of Series G Preferred Stock has a stated value of $100. The Series G Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the stated value by a conversion price of $0.0019 per share.  The Series G Preferred Stock does not have voting rights except as required by law and with respect to certain protective provisions set forth in the Certificate of Designation of Series G Preferred Stock.  As of March 31, 2023 and December 31, 2022, the Company had 2,597 shares of Series G Preferred Stock outstanding.

 

Series H Preferred

 

On March 18, 2021, the Company issued 1,000 shares of its Series H Preferred Stock to the Chief Executive Officer of the Company, Andrew Van Noy.  The Series H Preferred Stock is not convertible into shares of the Company’s common stock and entitles the holder to 51% of the voting power of the Company’s shareholders, as set forth in the Certificate of Designation.  The 1,000 shares of Series H Preferred stock provided for automatic redemption by the Company at the par value of $0.001 per share on the sooner of: 1) sixty days (60) from the effective date of the Certificate of Designation, 2) on the date Andrew Van Noy ceases to serve as an officer, director or consultant of the Company, or 3) on the date that the Company’s shares of common stock first trade on any national securities exchange. On May 18, 2021, the Company redeemed all shares of Series H Preferred stock.

 

On September 29, 2021, the Company filed a certificate of withdrawal with the Secretary of State of Nevada, to withdraw the Company’s existing certificate of designation of Series H Preferred Stock, filed a certificate of designation for a new series of Series H Preferred Stock with the Secretary of State of Nevada, and issued 1,000 shares of Series H Preferred Stock to Andrew Van Noy, the Company’s chief executive officer, for services rendered. As of March 31, 2023 and December 31, 2022, there was zero shares of Series H Preferred stock outstanding. 

 

Common

 

On February 8, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 58,000,000 shares of common stock amounting to $230,975.

 

On February 16, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 21,649,574 shares of common stock amounting to $110,687.

 

On February 28, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 26,858,175 shares of common stock amounting to $102,110.

 

On March 13, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 16,954,805 shares of common stock amounting to $61,367.

 

On March 23, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor, the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 17,069,958 shares of common stock amounting to $50,867.

v3.23.2
Stock Options and Warrants
3 Months Ended
Mar. 31, 2023
Stock Options and Warrants [Abstract]  
STOCK OPTIONS AND WARRANTS

7.  STOCK OPTIONS AND WARRANTS  

 

Stock Options 

 

The Company used the historical industry index to calculate volatility, since the Company’s stock history did not represent the expected future volatility of the Company’s common stock.

 

The fair value of options granted during the three months ending March 31, 2023 and 2022, were determined using the Black Scholes method with the following assumptions:

 

   Three months
ended
March 31,
2023
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.29%
Stock volatility factor   -%    229%
Weighted average expected option life   - years    2.5 years 
Expected dividend yield   0-    0%

 

A summary of the Company’s stock option activity and related information follows:

 

   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Options   Weighted
average
exercise price
   Options   Weighted
average
exercise price
 
Outstanding - beginning of year   879,733,332   $0.0092    768,233,332   $0.0052 
Granted   
-
    
-
    125,500,000    0.0068 
Exercised   -    
-
    (4,000,000)   0.0019 
Forfeited   120,000,000    0.0127    (7,000,000)   0.0127 
Outstanding - end of the quarter   759,733,332   $0.0087    879,733,332   $0.0092 
Exercisable at the end of the quarter   602,474,630   $0.0064    519,773,058   $0.0072 
Weighted average fair value of options granted during the quarter       $
-
        $2,495,600 

 

As of March 31, 2023, and December 31, 2022, the intrinsic value of the stock options was approximately $650,260 and $362,102, respectively.  Stock option expense for the three months ended March 31, 2023, and 2022 were $462,163 and $393,546, respectively. 

 

The Black Scholes option valuation model was developed for use in estimating the fair value of traded options, which do not have vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options. 

 

The weighted average remaining contractual life of options outstanding, as of March 31, 2023 was as follows:

 

Exercise prices   Number of options outstanding   Weighted Average remaining
contractual life (years)
 
          
$0.0068    367,000,000    2.77 
$0.0019    258,233,332    1.80 
$0.0018    17,000,000    2.18 
$0.0295    122,500,000    1.84 
      759,733,332      

 

Warrants

 

As of March 31, 2022 and December 31, 2022, there were 162,703,869 and 162,703,869 warrants outstanding, respectively.  

 

The fair value of warrants issued during the three months ended March 31, 2023 and 2022, were determined using the Black Scholes method with the following assumptions:

 

   Three months
ended
March 31,
2022
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.86%
Stock volatility factor   -%    272%
Weighted average expected warrant life   - years    5 years 
Expected dividend yield   0%   0%

 

A summary of the Company’s warrant activity and related information follows:

 

   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Warrants   Weighted
average
exercise price
   Warrants   Weighted
average
exercise price
 
Outstanding - beginning of period   162,703,869   $0.048    162,703,869   $0.048 
Issued   
-
    
-
    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding - end of period   162,703,869   $0.048    162,703,869   $0.048 
Exercisable at the end of period   162,703,869   $0.048    162,703,869   $0.048 
Weighted average fair value of warrants granted during the period       $
-
        $
-
 

 

Warrant expense for the three months ended March 31, 2023, and 2022 were $0 and $0, respectively. 

v3.23.2
Related Parties
3 Months Ended
Mar. 31, 2023
Related Parties [Abstract]  
RELATED PARTIES

8. RELATED PARTIES

 

We owe a former executive of the company $10,817 for services rendered as March 31, 2023 and December 31, 2022.

v3.23.2
Concentrations
3 Months Ended
Mar. 31, 2023
Concentrations [Abstract]  
CONCENTRATIONS

9. CONCENTRATIONS

 

For the three months ended March 31, 2023 and 2022, the Company had three and four major customers who represented approximately 63% and 46% of total revenue, respectively.  At March 31, 2023 and December 31, 2022, accounts receivable from one and three customers, represented approximately 72% and 61% of total accounts receivable, respectively.  The one customer comprising the concentration within the accounts receivable is one of the same customers that comprise the concentration with the revenues discussed above.

v3.23.2
Commitments and Contingencies
3 Months Ended
Mar. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
COMMITMENTS AND CONTINGENCIES

10. COMMITMENTS AND CONTINGENCIES

 

Leases

 

In February 2016, the FASB issued ASU 2016-02, “Leases” Topic 842, which amends the guidance in former ASC Topic 840, Leases. The new standard increases transparency and comparability most significantly by requiring the recognition by lessees of right-of-use (“ROU”) assets and lease liabilities on the balance sheet for all leases longer than 12 months. Under the standard, disclosures are required to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. For lessees, leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement, over the expected term on a straight-line basis. Operating leases are recognized on the balance sheet as right-of-use assets, current operating lease liabilities and non-current operating lease liabilities.  We determine if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities on our consolidated balance sheets. Finance leases are included in property and equipment, current liabilities, and long-term liabilities on our consolidated balance sheets.  

 

The Company adopted the new lease guidance effective January 1, 2019 using the modified retrospective transition approach, applying the new standard to all of its leases existing at the date of initial application which is the effective date of adoption. Consequently, financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods before January 1, 2019. The Company has elected the practical expedient to combine lease and non-lease components as a single component. We did not elect the hindsight practical expedient which permits entities to use hindsight in determining the lease term and assessing impairment. The adoption of the lease standard did not change our previously reported consolidated statements of operations and did not result in a cumulative catch-up adjustment to opening equity.

 

The interest rate implicit in lease contracts is typically not readily determinable. As such, the Company utilizes its incremental borrowing rate of 10%, which is the rate incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. In calculating the present value of the lease payments, the Company elected to utilize its incremental borrowing rate based on the remaining lease terms as of the January 1, 2019 adoption date.

 

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred, if any. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Our leases have remaining lease terms of 1 year to 3 years, some of which include options to extend the lease term for up to an undetermined number of years. 

 

Operating Leases 

 

On August 1, 2022, the Company signed a lease agreement with JJ Real Co., an unrelated party, which commenced on August 1, 2022, for approximately 2,000 square feet, located at 1114 S St. Mary’s Suite 120, San Antonio, TX 78210, for $3,333 per month, includes a pro rata share of the common building expenses and each year the monthly lease payment is subject to change per the lease agreement. The lease expires on July 31, 2027. The lease expiration is greater than twelve months, thus included on the Balance Sheet as Right-of-Use lease. This lease does not include a residual value guarantee, nor do we expect any material exit costs. As of August 1, 2022, we determined that this lease meets the criterion to be classified as a ROU Asset and is included on the balance sheet as Right-Of-Use Assets. As of March 31, 2023 and December 31, 2022, the ROU asset and liability balances of this lease were $175,974 and $175,974, respectively. During February 2023, JJ Real Co transferred ownership of the building and our lease located at 1114 S St. Mary’s Suite 120, San Antonio, TX 78210 to Hooks Holding Ltd., a non-related party. No details of our lease or commitments have changed.  

 

Finance Leases

 

None. The following is a schedule of the net book value of the finance lease.  

 

Assets  March 31,
2023
   December 31,
2022
 
Leased equipment under finance lease,  $100,097   $100,097 
less accumulated amortization   (100,097)   (100,097)
Net  $
-
   $
-
 

  

Below is a reconciliation of leases to the financial statements.

 

   ROU
Operating
Leases
   Finance
Leases
 
Leased asset balance  $38,397   $
         -
 
Liability balance   169,319    
-
 
Cash flow (non-cash)   
-
    
-
 
Interest expense  $
-
   $
-
 

 

The following is a schedule, by years, of future minimum lease payments required under the operating and finance leases.

 

Years Ending December 31,  ROU
Operating
Leases
   Finance
Leases
 
2023   33,833    
 
2024   46,833    
 
2025   48,833    
 
2026   50,833    
 
2027   30,335    
 
Thereafter   
    
 
Total  $208,667   $
 
Less imputed interest   (41,348)   
 
Total liability  $167,319   $
 

 

Other information related to leases is as follows:

 

Lease Type  Weighted
Average
Remaining
Term
  Weighted
Average
Discount
Rate (1)
 
Operating Leases  52 months   10%
Finance Leases  0 months   0%

 

(1)This discount rate is consistent with our borrowing rates from various lenders.

 

Legal Matters 

 

The Company may be involved in legal actions and claims arising in the ordinary course of business, from time to time, none of which at this time the Company considers to be material to the Company’s business or financial condition.  

v3.23.2
Supplemental Statement of Cash Flows Information
3 Months Ended
Mar. 31, 2023
Supplemental Cash Flow Elements [Abstract]  
SUPPLEMENTAL STATEMENT OF CASH FLOWS INFORMATION

11. SUPPLEMENTAL STATEMENT OF CASH FLOWS INFORMATION

 

During the three months ended March 31, 2023 there were no non-cash activities.

 

During the three months ended March 31, 2022, there were the following non-cash activities.

 

  - The values of the ROU operating leases assets and liabilities each declined $27,972, netting to zero on the statement of cash flows. 
     
  - The holder of 1,000,000 stock options exercised their options into 912,442 shares of common stock in the amount of $912. 
v3.23.2
Subsequent Events
3 Months Ended
Mar. 31, 2023
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

12. SUBSEQUENT EVENTS

 

On April 4, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor (see Note 6), the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 14,620,945 shares of common stock for a purchase price of $0.003 per share amounting to $43,421.

 

On April 11, 2023, the Company sold Hexagon Partners, Ltd., up to 2,918,560 shares of its Series I Preferred Stock for an aggregate purchase price of up to $9,250,000, in three tranches. Tranche A comprises 2,272,727 shares of Series I Preferred Stock at a purchase price of $2.20 per share. The Company also granted the Purchaser a six-month option from the date of the initial closing to purchase (i) up to 333,333 additional shares of Series I Preferred Stock for a purchase price of $6.00 per share, and (ii) up to 312,500 shares of Series I Preferred Stock for a purchase price of $7.20 per share. For so long as at least 50% of the Series I Preferred Stock purchased have not been redeemed by the Company or converted into common stock of the Company, Hexagon will have the right to designate two directors to the Company’s Board of Directors (the “Board”), and the Company may not increase the size of the Board above six directors without Hexagon’s prior written consent.

 

On June 28, 2023, our former Chief Financial Officer exercised 9,222,228 vested, in-the-money-options. The exercise was completed with a cashless transaction yielding a total of 3,931,113 newly issued shares.

 

On April 10, 2023, the Company entered into an employment agreement with Gerard Hug, the Company’s Chief Executive Officer. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Hug will receive an annual base salary of $375,000 and a one-time bonus of $50,000 payable on or before May 15, 2023. Mr. Hug will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors. The Employment Agreement further provides that upon the successful up-listing of the Company’s common stock to a national securities exchange such as Nasdaq or the New York Stock Exchange, Mr. Hug will receive a one-time up-listing bonus in the amount of $100,000. In the event Mr. Hug’s employment is terminated by the Company without cause or by Mr. Hug for good reason, Mr. Hug will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Hug’s base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Hug’s base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Hug was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Hug’s termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Hug’s severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

On June 2, 2023, the Company entered into an employment agreement with Kevin Myers, the Company’s Chief Product & Marketing Officer. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Myers will receive an annual base salary of $250,000 and a one-time bonus of $50,000 payable on or before July 15, 2023. Mr. Myers will also be eligible for an annual incentive bonus, with a target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company performance goals established by the Company’s compensation committee of the board of directors. In the event Mr. Myers’ employment is terminated by the Company without cause or by Mr. Myers for good reason, Mr. Myers will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Myers’ base salary for the year in which the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full months or one times Mr. Myers’ base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator of which is the number of days Mr. Myers was employed by the Company during the year of termination and the denominator of which is the number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Myers’ termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021 Equity Incentive Plan and the applicable award agreements. All of Mr. Myers’ severance benefits are subject to his execution of a release of claims and his continued compliance with his restrictive covenant agreement.

 

On June 6, 2023, the Company entered into the Rights Agreement (the “Rights Agreement”), by and between the Company and Worldwide Stock Transfer, LLC, as Rights Agent, substantially in the form previously attached as an exhibit to the Securities Purchase Agreement filed as Exhibit No. 10.1 to the Company’s Current Report on Form 8-K filed on April 11, 2023. The Rights Agent currently serves as the Company’s transfer agent with respect to the Company’s common stock and also has been appointed transfer agent with respect to the Series J Junior Participating Preferred Stock, par value $0.001 per share (each, a “Preferred Share” and collectively, the “Preferred Shares”), if any, that may be issued pursuant to the exercise of rights under the Rights Agreement.

v3.23.2
Accounting Policies, by Policy (Policies)
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
Accounts Receivable

Accounts Receivable

The Company extends credit to its customers, who are located nationwide.  Accounts receivable are customer obligations due under normal trade terms.  The Company performs continuing credit evaluations of its customers’ financial condition.  Management reviews accounts receivable on a regular basis, based on contractual terms and how recently payments have been received to determine if any such amounts will potentially be uncollected.  The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts.  After all attempts to collect a receivable have failed, the receivable is written off.  The balance of the allowance account at March 31, 2023 and December 31, 2022 are $5,619 and $5,619 respectively.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions by management in determining the reported amounts of assets and liabilities, disclosures of contingent liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.  Estimates are primarily used in our revenue recognition, the allowance for doubtful account receivable, fair value assumptions in accounting, intangible assets and long-lived asset impairments and adjustments, the deferred tax valuation allowance, and the fair value of stock options and warrants. 

Cash and Cash Equivalents

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the Company’s operating bank accounts.  

Property and Equipment

Property and Equipment

Property and equipment are stated at cost, and are depreciated or amortized using the straight-line method over the following estimated useful lives:

Furniture, fixtures & equipment  7 Years
Computer equipment  5 Years
Commerce server  5 Years
Computer software  3 - 5 Years
Leasehold improvements  Length of the lease

Depreciation expenses were $8,049 and $9,113 for the three months ended March 31, 2023 and 2022, respectively.

Revenue Recognition

Revenue Recognition

The Company recognizes income when the service is provided or when product is delivered. We present revenue, net of customer incentives. Most of our income is generated from professional services and site development fees. We provide online marketing services that we purchase from third parties. The gross revenue presented in our statement of operations includes digital advertising revenue. We also offer professional services such as development services.  The fees for development services with multiple deliverables constitute a separate unit of accounting in accordance with ASC 606, which are recognized as the work is performed. Upfront fees for development services or other customer services are deferred until certain implementation or contractual milestones have been achieved. If we have performed work for our clients, but have not invoiced clients for that work, then we record the value of the work on the balance sheet as costs in excess of billings. The terms of services contracts generally are for periods of less than one year. The deferred revenue and customer deposits as of March 31, 2023, and December 31, 2022 were $1,284,219 and $791,133, respectively. The costs in excess of billings as of March 31, 2023 and December 31, 2022 was zero and zero, respectively.

We always strive to satisfy our customers by providing superior quality and service. Since we typically bill based on a Time and Materials basis, there are no returns for work delivered. When discrepancies or disagreements arise, we do our best to reconcile them by assessing the situation on a case-by-case basis and determining if any discounts can be given. Historically, we have not granted any significant discounts.

 

Included in revenue are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, furniture, supplies, and the largest component, digital advertising. We have determined, based on our review of ASC 606-10-55-39, that the amounts classified as reimbursable costs should be recorded as gross revenue, due to the following factors:

The Company is primarily in control of the inputs of the project and responsible for the completion of the client contract;
   
  We have discretion in establishing price; and
  We have discretion in supplier selection.
Research and Development

Research and Development

Research and development costs are expensed as incurred.  Total research and development costs were $58,648 and $151,138 for the three months ended March 31, 2023 and 2022, respectively. 

Advertising Costs

Advertising Costs

The Company expenses the cost of advertising and promotional materials when incurred.  Total advertising costs were $3,800 and $78,396 for the three months ended March 31, 2023 and 2022, respectively. 

Fair value of financial instruments

Fair value of financial instruments

The Company’s financial instruments, including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities are carried at cost, which approximates their fair value, due to the relatively short maturity of these instruments.  As of March 31, 2023 and December 31, 2022, the Company’s notes payable have stated borrowing rates that are consistent with those currently available to the Company and, accordingly, the Company believes the carrying value of these debt instruments approximates their fair value. 

Fair value is defined as the price to sell an asset or transfer a liability, between market participants at the measurement date. Fair value measurements assume that the asset or liability is (1) exchanged in an orderly manner, (2) the exchange is in the principal market for that asset or liability, and (3) the market participants are independent, knowledgeable, able and willing to transact an exchange. Fair value accounting and reporting establishes a framework for measuring fair value by creating a hierarchy for observable independent market inputs and unobservable market assumptions and expands disclosures about fair value measurements. Considerable judgment is required to interpret the market data used to develop fair value estimates. As such, the estimates presented herein are not necessarily indicative of the amounts that could be realized in a current exchange. The use of different market assumptions and/or estimation methods could have a material effect on the estimated fair value. 

ASC Topic 820 established a nine-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

Impairment of Long-Lived Assets

Impairment of Long-Lived Assets

The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions.

Indefinite Lived Intangibles and Goodwill Assets

Indefinite Lived Intangibles 

The Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,” where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their estimated fair values. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions we believe to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. The purchase price is allocated using the information currently available, and may be adjusted, up to one year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions to preliminary estimates. The purchase price in excess of the fair value of the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.

The Company tests for indefinite lived intangibles and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate that the carrying amount of the asset exceeds its fair value and may not be recoverable.

The impairment test conducted by the Company includes a two-step approach to determine whether it is more likely than not that impairment exists. If it is determined, after step one, that it is not more likely than not, that impairment exists, then no further analysis is conducted. The steps are as follows:

  1. Based on the totality of qualitative factors, determine whether the carrying amount of the intangible asset may not be recoverable. Qualitative factors and key assumptions reviewed include the following:
Increases in costs, such as labor, materials or other costs that could negatively affect future cash flows. The Company assumed that costs associated with labor, materials, and other costs should be consistent with fair market levels. If the costs were materially higher than fair market levels, then such costs may adversely affect the future cash flows of the Company or reporting units.
  Financial performance, such as negative or declining cash flows, or reductions in revenue may adversely affect recoverability of the recorded value of the intangible assets. During our analysis, the Company assumes that revenues should remain relatively consistent or show gradual growth month-to-month and quarter-to-quarter. If we report revenue declines, instead of increases or flat levels, then such condition may adversely affect the future cash flows of the Company or reporting units.
  Legal, regulatory, contractual, political, business or other factors that could affect future cash flows. During our analysis, the Company assumes that the legal, regulatory, political or business conditions should remain consistent, without placing material pressure on the Company or any of its reporting units. If such conditions were to become materially different than what has been experienced historically, then such conditions may adversely affect the future cash flows of the Company or reporting units.

 

  Entity-specific events such as losses of management, key personnel, or customers, may adversely affect future cash flows. During our analysis, the Company assumes that members of management, key personnel, and customers will remain consistent period-over-period. If not effectively replaced, the loss of members of management and key employees could adversely affect operations, culture, morale and overall success of the company. In addition, if material revenue from key customers is lost and not replaced, then future cash flows will be adversely affected.
  Industry or market considerations, such as competition, changes in the market, changes in customer dependence on our service offerings, or obsolescence could adversely affect the Company or its reporting units. We understand that the markets we serve are constantly changing, requiring us to change with them. During our analysis, we assume that we will address new opportunities in service offering and industries served. If we do not make such changes, then we may experience declines in revenue and cash flow, making it difficult to re-capture market share.
  Macroeconomic conditions such as deterioration in general economic conditions or limitations on accessing capital could adversely affect the Company. During our analysis, we acknowledge that macroeconomic factors, such as the economy, may affect our business plan because our customers may reduce budgets for our services. If there are material worsening in economic conditions, which lead to reductions in revenue then such conditions may adversely affect the Company.
2.Compare the carrying amount of the intangible asset to the fair value.
3.If the carrying amount is greater than the fair value, then the carrying amount is reduced to reflect fair value.

Intangible assets are comprised of the following, presented as net of amortization:

March 31, 2023

   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 
Concentrations of Business and Credit Risk

Concentrations of Business and Credit Risk

The Company operates in a single industry segment.  The Company markets its services to companies and individuals in many industries and geographic locations.  The Company’s operations are subject to rapid technological advancement and intense competition. Accounts receivable represent financial instruments with potential credit risk.  The Company typically offers its customers credit terms.  The Company makes periodic evaluations of the credit worthiness of its enterprise customers and other than obtaining deposits pursuant to its policies, it generally does not require collateral.  In the event of nonpayment, the Company has the ability to terminate services. As of March 31, 2023, the Company held cash and cash equivalents in the amount of $756, which was held in the operating bank accounts.  Of this amount, none was held in any one account, in amounts exceeding the FDIC insured limit of $250,000.  For further discussion on Concentrations see footnote 9.  

Stock-Based Compensation

Stock-Based Compensation

The Company addressed the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the issuance of such equity instruments. The transactions are accounted for using a fair-value-based method and recognized as expenses in our statement of operations.  

Stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest.  Stock-based compensation expense recognized in the consolidated statement of operations during the three months ended March 31, 2023, included compensation expense for the stock-based payment awards granted prior to, but not yet vested, as of March 31, 2023 based on the grant date fair value estimated.  Stock-based compensation expense recognized in the consolidated statement of operations for the three months ended March 31, 2023 is based on awards ultimately expected to vest or has been reduced for estimated forfeitures.  Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.  The stock-based compensation expense recognized in the consolidated statements of operations during the three months ended March 31, 2023 and 2021 were $462,163 and $383,546, respectively.

Basic and Diluted Net Income (Loss) per Share Calculations

Basic and Diluted Net Income (Loss) per Share Calculations

Income (Loss) per Share dictates the calculation of basic earnings per share and diluted earnings per share. Basic earnings per share are computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The shares for employee options, warrants and convertible notes were used in the calculation of the income per share.

For the three months ended March 31, 2023, the Company has excluded 759,733,332 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2023, the above mentioned shares are excluded in the calculation for diluted earnings per share.

For the three months ended March 31, 2022, the Company has excluded 383,329,440 shares of common stock underlying options, 18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into 144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series E Preferred shares convertible into 20,000,000 shares of common stock, 2,597 Series G Preferred shares convertible into 136,684,211 shares of common stock and 162,703,869 shares of common stock underlying warrants, because their impact on the loss per share is anti-dilutive. During the three months ended March 31, 2022, the above mentioned shares are excluded in the calculation for diluted earnings per share.

Dilutive per share amounts are computed using the weighted-average number of common shares outstanding and potentially dilutive securities, using the treasury stock method if their effect would be dilutive.

 

Recently Adopted Accounting Pronouncements

Recently Adopted Accounting Pronouncements

The Company does not elect to delay complying with any new or revised accounting standards, but to apply all standards required of public companies, according to those required application dates.

Management reviewed accounting pronouncements issued during the quarter ended March 31, 2023, and no pronouncements were adopted during the period.

In June 2016, the FASB issued Accounting Standards Update No. 2016-13 (ASU 2016-13) “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses for financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology, which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods within those years, beginning after December 15, 2022. Due to the fact that we have no credit instruments recorded at expected losses, at March 31, 2023 the impact of this ASU on our consolidated financial statements was immaterial.

Income Taxes

Income Taxes

The Company uses the asset and liability method of accounting for income taxes.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to financial statements carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry-forwards.  The measurement of deferred tax assets and liabilities is based on provisions of applicable tax law.  The measurement of deferred tax assets is reduced, if necessary, by a valuation allowance based on the amount of tax benefits that, based on available evidence, the Company does not expect realize.

For the three months ended March 31, 2023, we used the federal tax rate of 21% in our determination of the deferred tax assets and liabilities balances.

v3.23.2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
Schedule of property and equipment are stated at cost, and are depreciated or amortized
Furniture, fixtures & equipment  7 Years
Computer equipment  5 Years
Commerce server  5 Years
Computer software  3 - 5 Years
Leasehold improvements  Length of the lease
Schedule of intangible assets
   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 
   AiAdvertising   Total 
Domain name   20,202    20,202 
Total  $20,202   $20,202 

 

v3.23.2
Revenue Recognition (Tables)
3 Months Ended
Mar. 31, 2023
Revenue Recognition [Abstract]  
Schedule of revenue disaggregated
   Three months ended March 31, 2023
(unaudited)
   Three months ended March 31, 2022
(unaudited)
 
   Third Parties   Related
Parties
   Total   Third Parties   Related
Parties
   Total 
Design   275,790    
         -
    275,790    292,701    
          -
    292,701 
Development   28,000    
-
    28,000    13,938    
-
    13,938 
Digital Marketing   1,759,683    
-
    1,759,683    849,525    
-
    849,525 
Platform License   111,979    
-
    111,979    43,498    
-
    43,498 
Total  $2,175,452   $
-
   $
2,175452
   $1,199,662   $
-
   $1,199,662 
v3.23.2
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2023
Intangible Assets [Abstract]  
Schedule of intangible assets
       March 31, 2023       December 31, 2022 
   Gross   Accumulated Amortization   Net   Gross   Accumulated Amortization   Net 
Domain name   20,202    
          -
    20,202    20,202    
             -
    20,202 
Total  $20,202   $
-
   $20,202   $20,202   $
-
   $20,202 
v3.23.2
Stock Options and Warrants (Tables)
3 Months Ended
Mar. 31, 2023
Stock Options and Warrants [Abstract]  
Schedule of the fair value of options granted
   Three months
ended
March 31,
2023
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.29%
Stock volatility factor   -%    229%
Weighted average expected option life   - years    2.5 years 
Expected dividend yield   0-    0%

 

Schedule of the stock option activity
   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Options   Weighted
average
exercise price
   Options   Weighted
average
exercise price
 
Outstanding - beginning of year   879,733,332   $0.0092    768,233,332   $0.0052 
Granted   
-
    
-
    125,500,000    0.0068 
Exercised   -    
-
    (4,000,000)   0.0019 
Forfeited   120,000,000    0.0127    (7,000,000)   0.0127 
Outstanding - end of the quarter   759,733,332   $0.0087    879,733,332   $0.0092 
Exercisable at the end of the quarter   602,474,630   $0.0064    519,773,058   $0.0072 
Weighted average fair value of options granted during the quarter       $
-
        $2,495,600 
Schedule of the weighted average remaining contractual life of options outstanding
Exercise prices   Number of options outstanding   Weighted Average remaining
contractual life (years)
 
          
$0.0068    367,000,000    2.77 
$0.0019    258,233,332    1.80 
$0.0018    17,000,000    2.18 
$0.0295    122,500,000    1.84 
      759,733,332      
Schedule of the fair value of warrants issued
   Three months
ended
March 31,
2022
   Year ended
December 31,
2022
 
Risk free interest rate   -%    1.86%
Stock volatility factor   -%    272%
Weighted average expected warrant life   - years    5 years 
Expected dividend yield   0%   0%
Schedule of the warrant activity
   Three months ended
March 31, 2023
   Year ended
December 31, 2022
 
   Warrants   Weighted
average
exercise price
   Warrants   Weighted
average
exercise price
 
Outstanding - beginning of period   162,703,869   $0.048    162,703,869   $0.048 
Issued   
-
    
-
    
-
    
-
 
Exercised   
-
    
-
    
-
    
-
 
Forfeited   
-
    
-
    
-
    
-
 
Outstanding - end of period   162,703,869   $0.048    162,703,869   $0.048 
Exercisable at the end of period   162,703,869   $0.048    162,703,869   $0.048 
Weighted average fair value of warrants granted during the period       $
-
        $
-
 
v3.23.2
Commitments and Contingencies (Tables)
3 Months Ended
Mar. 31, 2023
Commitments and Contingencies Disclosure [Abstract]  
Schedule of the net book value of the finance lease
Assets  March 31,
2023
   December 31,
2022
 
Leased equipment under finance lease,  $100,097   $100,097 
less accumulated amortization   (100,097)   (100,097)
Net  $
-
   $
-
 
Schedule of reconciliation of leases to the financial statements
   ROU
Operating
Leases
   Finance
Leases
 
Leased asset balance  $38,397   $
         -
 
Liability balance   169,319    
-
 
Cash flow (non-cash)   
-
    
-
 
Interest expense  $
-
   $
-
 

 

Schedule of future minimum lease payments for operating and finance leases
Years Ending December 31,  ROU
Operating
Leases
   Finance
Leases
 
2023   33,833    
 
2024   46,833    
 
2025   48,833    
 
2026   50,833    
 
2027   30,335    
 
Thereafter   
    
 
Total  $208,667   $
 
Less imputed interest   (41,348)   
 
Total liability  $167,319   $
 
Schedule of other information related to leases
Lease Type  Weighted
Average
Remaining
Term
  Weighted
Average
Discount
Rate (1)
 
Operating Leases  52 months   10%
Finance Leases  0 months   0%
(1)This discount rate is consistent with our borrowing rates from various lenders.
v3.23.2
Basis of Presentation (Details)
Mar. 31, 2023
USD ($)
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Working capital $ 2,542,884
v3.23.2
Summary of Significant Accounting Policies (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2022
Summary of Significant Accounting Policies (Details) [Line Items]        
Accounts receivable, allowance for credit loss (in Dollars) $ 5,619     $ 5,619
Cash and cash equivalent (in Dollars) 756     55,831
Depreciation expenses (in Dollars) 8,049     9,113
Deferred revenue and customer deposits (in Dollars) 1,284,219     791,133
Costs excess of billings (in Dollars) 0     $ 0
Research and development costs (in Dollars) 58,648 $ 151,138    
Advertising costs (in Dollars) 3,800 $ 78,396    
Stock-based compensation expense (in Dollars) $ 462,163   $ 383,546  
Federal tax rate percentage 21.00%      
Employee Stock Option [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 759,733,332 383,329,440    
Series B Preferred Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 18,025 18,025    
Common stock shares 450,625,000 450,625,000    
Series C Preferred Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 14,425 14,425    
Common stock shares 144,250,000 144,250,000    
Series D Preferred Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares   86,021    
Common stock shares 215,052,500 215,052,500    
Series D Preferred Stock [Member] | Common Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 86,021      
Series E Preferred Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 10,000 10,000    
Common stock shares 20,000,000 20,000,000    
Series G Preferred Stock [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock underlying options shares 2,597 2,597    
Common stock shares 136,684,211 136,684,211    
Credit Risk [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Cash and cash equivalent (in Dollars) $ 756      
FDIC insured amount (in Dollars) $ 250,000      
Warrant [Member]        
Summary of Significant Accounting Policies (Details) [Line Items]        
Common stock shares 162,703,869 162,703,869    
v3.23.2
Summary of Significant Accounting Policies (Details) - Schedule of Property and equipment are stated at cost, and are depreciated or amortized
Mar. 31, 2023
Furniture, fixtures & equipment [Member]  
Finite-Lived Intangible Assets [Line Items]  
Property and Equipment 7 Years
Computer equipment [Member]  
Finite-Lived Intangible Assets [Line Items]  
Property and Equipment 5 Years
Commerce server [Member]  
Finite-Lived Intangible Assets [Line Items]  
Property and Equipment 5 Years
Computer software [Member]  
Finite-Lived Intangible Assets [Line Items]  
Property and Equipment 3 - 5 Years
Leasehold improvements [Member]  
Finite-Lived Intangible Assets [Line Items]  
Property and Equipment Length of the lease
v3.23.2
Summary of Significant Accounting Policies (Details) - Schedule of intangible assets - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Summary of Significant Accounting Policies (Details) - Schedule of intangible assets [Line Items]    
Goodwill and other intangible assets, net $ 20,202 $ 20,202
AiAdvertising Inc [Member]    
Summary of Significant Accounting Policies (Details) - Schedule of intangible assets [Line Items]    
Goodwill and other intangible assets, net 20,202 20,202
Domain name [Member]    
Summary of Significant Accounting Policies (Details) - Schedule of intangible assets [Line Items]    
Goodwill and other intangible assets, net 20,202 20,202
Domain name [Member] | AiAdvertising Inc [Member]    
Summary of Significant Accounting Policies (Details) - Schedule of intangible assets [Line Items]    
Goodwill and other intangible assets, net $ 20,202 $ 20,202
v3.23.2
Revenue Recognition (Details) - Schedule of revenue disaggregated - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Schedule of revenue disaggregated [Abstract]    
Third Parties $ 2,175,452 $ 1,199,662
Related Parties
Total 2,175,452 1,199,662
Design [Member]    
Schedule of revenue disaggregated [Abstract]    
Third Parties 275,790 292,701
Related Parties
Total 275,790 292,701
Development [Member]    
Schedule of revenue disaggregated [Abstract]    
Third Parties 28,000 13,938
Related Parties
Total 28,000 13,938
Digital Marketing [Member]    
Schedule of revenue disaggregated [Abstract]    
Third Parties 1,759,683 849,525
Related Parties
Total 1,759,683 849,525
Platform License [Member]    
Schedule of revenue disaggregated [Abstract]    
Third Parties 111,979 43,498
Related Parties
Total $ 111,979 $ 43,498
v3.23.2
Liquidity and Operations (Details) - Liquidity and Operations [Member] - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Liquidity and Operations (Details) [Line Items]    
Net loss $ 883,288 $ 2,599,356
Net cash in operating activities $ (611,081) $ (1,606,965)
v3.23.2
Intangible Assets (Details) - USD ($)
3 Months Ended
Jun. 26, 2015
Mar. 31, 2023
Mar. 31, 2022
Intangible Assets (Details) [Line Items]      
Amortization expense   $ 0 $ 0
Domain Name [Member]      
Intangible Assets (Details) [Line Items]      
Purchase price $ 20,000    
Transaction costs 202    
Other assets $ 20,202    
v3.23.2
Intangible Assets (Details) - Schedule of intangible assets - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Intangible Assets (Details) - Schedule of intangible assets [Line Items]    
Gross $ 20,202 $ 20,202
Accumulated Amortization
Net 20,202 20,202
Domain name [Member]    
Intangible Assets (Details) - Schedule of intangible assets [Line Items]    
Gross 20,202 20,202
Accumulated Amortization
Net $ 20,202 $ 20,202
v3.23.2
Capital Stock (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 23, 2023
Mar. 13, 2023
Feb. 28, 2023
Feb. 16, 2023
Feb. 08, 2023
Mar. 18, 2021
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Sep. 29, 2021
Feb. 06, 2020
Capital Stock (Details) [Line Items]                      
Common stock authorized             10,000,000,000   5,000,000    
Common stock, par value (in Dollars per share)             $ 0.001   $ 0.001    
Investor shares 17,069,958 16,954,805 26,858,175 21,649,574 58,000,000            
Common stock amounting (in Dollars) $ 50,867 $ 61,367 $ 102,110 $ 110,687 $ 230,975   $ 556,006 $ 643,624      
Series A Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             10,000        
Preferred Stock convertible shares             10,000        
Preferred stock dividend per share (in Dollars per share)             $ 8        
Preferred stock, shares outstanding             0   10,000    
Preferred stock dividend (in Dollars)             $ 0   $ 0    
Series B Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             25,000        
Preferred stock, shares outstanding             18,025   18,025    
Conversion price per share (in Dollars per share)             $ 0.004        
Series B Preferred Stock [Member] | Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, par value (in Dollars per share)             $ 100        
Series C Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             25,000        
Preferred stock, shares outstanding             14,425   14,425    
Preferred stock, par value (in Dollars per share)             $ 100        
Conversion price per share (in Dollars per share)             $ 0.01        
Series D Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             90,000        
Preferred stock, shares outstanding             86,021   90,000    
Preferred stock dividend (in Dollars)                  
Preferred stock, par value (in Dollars per share)             $ 100        
Preferred stock, shares outstanding             86,021   86,021    
Paid dividends (in Dollars)             $ 0 $ 0      
Holder shares           51          
Series D Preferred Stock [Member] | Common Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock is convertible into common stock             2,500        
Series E Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             10,000        
Preferred stock, shares outstanding             10,000   10,000    
Preferred stock dividend (in Dollars)             $ 10,000   $ 10,000    
Preferred stock, par value (in Dollars per share)             $ 100        
Conversion price per share (in Dollars per share)             $ 0.05        
Series F Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated             800,000        
Preferred stock, shares outstanding             0   2,413    
Preferred stock dividend (in Dollars)                 $ 0    
Preferred stock, par value (in Dollars per share)             $ 25        
Annual rate             10.00%        
Redemption price per share (in Dollars per share)             $ 25        
Series G Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated                     2,600
Preferred stock, shares outstanding             2,597   2,597    
Preferred stock, par value (in Dollars per share)             $ 100        
Conversion price per share (in Dollars per share)             $ 0.0019        
Series H Preferred Stock [Member]                      
Capital Stock (Details) [Line Items]                      
Preferred stock, shares designated           1,000          
Preferred stock, shares outstanding             0   0    
Holder shares                   1,000  
Preferred Stock, Redemption Terms           The 1,000 shares of Series H Preferred stock provided for automatic redemption by the Company at the par value of $0.001 per share on the sooner of: 1) sixty days (60) from the effective date of the Certificate of Designation, 2) on the date Andrew Van Noy ceases to serve as an officer, director or consultant of the Company, or 3) on the date that the Company’s shares of common stock first trade on any national securities exchange.          
v3.23.2
Stock Options and Warrants (Details) - Equity Option [Member] - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Stock Options and Warrants (Details) [Line Items]      
Intrinsic value of the stock options $ 650,260   $ 362,102
Stock option expense 462,163   $ 393,546
Warrants outstanding (in Shares)   162,703,869 162,703,869
Warrant expense $ 0 $ 0  
v3.23.2
Stock Options and Warrants (Details) - Schedule of the fair value of options granted
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Schedule of the fair value of options granted [Abstract]    
Risk free interest rate 1.29%
Stock volatility factor 229.00%
Weighted average expected option life 2 years 6 months
Expected dividend yield 0.00% 0.00%
v3.23.2
Stock Options and Warrants (Details) - Schedule of the stock option activity - $ / shares
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Schedule of stock option activity [Abstract]    
Options outstanding - beginning of year (in Shares) 879,733,332 768,233,332
Weighted average exercise price outstanding - beginning of year $ 0.0092 $ 0.0052
Weighted average fair value of options granted during the year $ 2,495,600
Options, Granted (in Shares) 125,500,000
Weighted average exercise price, Granted $ 0.0068
Options, Exercised (in Shares) (4,000,000)
Weighted average exercise price, Exercised $ 0.0019
Options, Forfeited (in Shares) 120,000,000 (7,000,000)
Weighted average exercise price, Forfeited $ 0.0127 $ 0.0127
Options outstanding - end of year (in Shares) 759,733,332 879,733,332
Weighted average exercise price outstanding - end of year $ 0.0087 $ 0.0092
Options exercisable at the end of year (in Shares) 602,474,630 519,773,058
Weighted average exercise price exercisable at the end of year $ 0.0064 $ 0.0072
v3.23.2
Stock Options and Warrants (Details) - Schedule of the weighted average remaining contractual life of options outstanding - Warrant [Member]
3 Months Ended
Mar. 31, 2023
$ / shares
shares
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Number of options outstanding 759,733,332
0.0068 Exercise prices [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise prices (in Dollars per share) | $ / shares $ 0.0068
Number of options outstanding 367,000,000
Weighted Average remaining contractual life (years) 2 years 9 months 7 days
0.0019 Exercise Price [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise prices (in Dollars per share) | $ / shares $ 0.0019
Number of options outstanding 258,233,332
Weighted Average remaining contractual life (years) 1 year 9 months 18 days
0.0018 Exercise prices [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise prices (in Dollars per share) | $ / shares $ 0.0018
Number of options outstanding 17,000,000
Weighted Average remaining contractual life (years) 2 years 2 months 4 days
0.0295 Exercise Price [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise prices (in Dollars per share) | $ / shares $ 0.0295
Number of options outstanding 122,500,000
Weighted Average remaining contractual life (years) 1 year 10 months 2 days
v3.23.2
Stock Options and Warrants (Details) - Schedule of the fair value of warrants issued - Minimum [Member]
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2022
Stock Options and Warrants (Details) - Schedule of the fair value of warrants issued [Line Items]    
Risk free interest rate 1.86%
Stock volatility factor 272.00%
Weighted average expected warrant life 5 years
Expected dividend yield 0.00% 0.00%
v3.23.2
Stock Options and Warrants (Details) - Schedule of the warrant activity - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Schedule of the warrant activity [Abstract]    
Warrants, Outstanding - beginning of period 162,703,869 162,703,869
Weighted average exercise price, Outstanding - beginning of period $ 0.048 $ 0.048
Warrants, Issued
Weighted average exercise price, Issued
Warrants, Exercised
Weighted average exercise price, Exercised
Warrants, Forfeited
Weighted average exercise price, Forfeited
Warrants, Outstanding - end of period 162,703,869 162,703,869
Weighted average exercise price, Outstanding - end of period $ 0.048 $ 0.048
Warrants, Exercisable at the end of period 162,703,869 162,703,869
Weighted average exercise price, Exercisable at the end of period $ 0.048 $ 0.048
Weighted average fair value of warrants granted during the period
v3.23.2
Related Parties (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Related Party Transactions [Abstract]    
Services rendered $ 10,817 $ 10,817
v3.23.2
Concentrations (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Three Customers [Member] | Revenue [Member]      
Concentrations (Details) [Line Items]      
Concentration risk percentage 63.00%    
Three Customers [Member] | Accounts Receivable [Member]      
Concentrations (Details) [Line Items]      
Concentration risk percentage     61.00%
Four customer [Member] | Revenue [Member]      
Concentrations (Details) [Line Items]      
Concentration risk percentage   46.00%  
One Customer [Member] | Accounts Receivable [Member]      
Concentrations (Details) [Line Items]      
Concentration risk percentage 72.00%    
v3.23.2
Commitments and Contingencies (Details)
Aug. 01, 2022
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Commitments and Contingencies (Details) [Line Items]      
Borrowing rate   10.00%  
Square feet (in Square Meters) | m² 2,000    
Capital Leases, Indemnification Agreements, Payments $ 3,333    
Right of use assets   $ 169,319 $ 175,974
Lease liabilities   $ 29,717 28,494
Minimum [Member]      
Commitments and Contingencies (Details) [Line Items]      
Remaining lease terms   1 year  
Maximum [Member]      
Commitments and Contingencies (Details) [Line Items]      
Remaining lease terms   3 years  
Bureau Inc [Member]      
Commitments and Contingencies (Details) [Line Items]      
Right of use assets   $ 175,974  
Lease liabilities     $ 175,974
v3.23.2
Commitments and Contingencies (Details) - Schedule of the net book value of the finance lease - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Schedule of the Net Book Value of the Finance Lease [Abstract]    
Leased equipment under finance lease $ 100,097 $ 100,097
less accumulated amortization (100,097) (100,097)
Net
v3.23.2
Commitments and Contingencies (Details) - Schedule of reconciliation of leases to the financial statements
3 Months Ended
Mar. 31, 2023
USD ($)
ROU Operating Leases [Member]  
Commitments and Contingencies (Details) - Schedule of reconciliation of leases to the financial statements [Line Items]  
Leased asset balance $ 38,397
Liability balance 169,319
Cash flow (non-cash)
Interest expense
Finance Leases [Member]  
Commitments and Contingencies (Details) - Schedule of reconciliation of leases to the financial statements [Line Items]  
Leased asset balance
Liability balance
Cash flow (non-cash)
Interest expense
v3.23.2
Commitments and Contingencies (Details) - Schedule of future minimum lease payments for operating and finance leases
Mar. 31, 2023
USD ($)
ROU Operating Leases [Member]  
Commitments and Contingencies (Details) - Schedule of future minimum lease payments for operating and finance leases [Line Items]  
2023 $ 33,833
2024 46,833
2025 48,833
2026 50,833
2027 30,335
Thereafter
Total 208,667
Less imputed interest (41,348)
Total liability 167,319
Finance Leases [Member]  
Commitments and Contingencies (Details) - Schedule of future minimum lease payments for operating and finance leases [Line Items]  
2023
2024
2025
2026
2027
Thereafter
Total
Less imputed interest
Total liability
v3.23.2
Commitments and Contingencies (Details) - Schedule of other information related to leases
Mar. 31, 2023
Operating Leases [Member]  
Commitments and Contingencies (Details) - Schedule of other information related to leases [Line Items]  
Operating Leases Weighted Average Remaining Term 52 months
Operating Leases Weighted Average Discount Rate 10.00% [1]
Finance Leases [Member]  
Commitments and Contingencies (Details) - Schedule of other information related to leases [Line Items]  
Finance Leases Weighted Average Remaining Term 0 months
Finance Leases Weighted Average Discount Rate 0.00% [1]
[1] This discount rate is consistent with our borrowing rates from various lenders.
v3.23.2
Supplemental Statement of Cash Flows Information (Details)
3 Months Ended
Mar. 31, 2023
USD ($)
shares
Supplemental Statement of Cash Flows Information (Details) [Line Items]  
Decrease in operating lease liability | $ $ 27,972
Stock options exercised | shares 1,000,000
Common Stock [Member]  
Supplemental Statement of Cash Flows Information (Details) [Line Items]  
Common stock issued for stock options exercised | shares 912,442
Common stock shares | $ $ 912
v3.23.2
Subsequent Events (Details) - USD ($)
1 Months Ended 3 Months Ended
Jun. 02, 2023
Apr. 11, 2023
Apr. 10, 2023
Apr. 04, 2023
Jun. 28, 2023
Mar. 31, 2023
Mar. 31, 2021
Jun. 06, 2023
Mar. 23, 2023
Mar. 13, 2023
Feb. 28, 2023
Feb. 16, 2023
Feb. 08, 2023
Dec. 31, 2022
Subsequent Events (Details) [Line Items]                            
Common stock shares                 17,069,958 16,954,805 26,858,175 21,649,574 58,000,000  
Purchase agreement percentage   50.00%                        
Bonus payable     $ 50,000                      
Bonus percentage     50.00%                      
Bonus amount     $ 100,000                      
Bonus payable           $ 462,163 $ 383,546              
Preferred stock, par value           $ 0.001               $ 0.001
Preferred Stock [Member]                            
Subsequent Events (Details) [Line Items]                            
Preferred stock, par value               $ 0.001            
Series I Preferred Stock [Member]                            
Subsequent Events (Details) [Line Items]                            
Purchase price per share   $ 6                        
Preferred stock shares   312,500                        
Subsequent Event [Member]                            
Subsequent Events (Details) [Line Items]                            
Purchase price per share   $ 7.2   $ 0.003                    
Common stock amount       $ 43,421                    
Aggregate purchase price   $ 9,250,000                        
Number of options vested         3,931,113                  
Annual base salary $ 250,000   $ 375,000                      
Bonus payable $ 50,000                          
Annual incentive bonus percentage 50.00%                          
Subsequent Event [Member] | Common Stock [Member]                            
Subsequent Events (Details) [Line Items]                            
Common stock shares       14,620,945                    
Subsequent Event [Member] | Series I Preferred Stock [Member]                            
Subsequent Events (Details) [Line Items]                            
Purchase price per share   $ 2.2                        
Purchase shares   2,918,560                        
Preferred stock shares   2,272,727                        
Additional shares   333,333                        
Subsequent Event [Member] | Chief Financial Officer [Member]                            
Subsequent Events (Details) [Line Items]                            
Number of options vested         9,222,228                  

Aiadvertising (CE) (USOTC:AIAD)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Aiadvertising (CE) Charts.
Aiadvertising (CE) (USOTC:AIAD)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Aiadvertising (CE) Charts.