The accompanying notes are an integral part of
the condensed consolidated financial statements.
The accompanying notes are an integral part of
the condensed consolidated financial statements.
The accompanying notes are an integral part of
the condensed consolidated financial statements.
The accompanying notes are an integral part of
the condensed consolidated financial statements.
Notes to Unaudited Condensed Consolidated Financial
Statements (Unaudited)
Grom Social Enterprises, Inc. (the “Company”,
“Grom” “we”, “us” or “our”), a Florida corporation f/k/a Illumination America, Inc. (“Illumination”),
is a media, technology and entertainment company. The Company is focused on (i) delivering content to children under the age of 13 years
in a safe secure platform that is compliant with the Children’s Online Privacy Protection Act (“COPPA”) and can be monitored
by parents or guardians, (ii) creating, acquiring, and developing the commercial potential of Kids & Family entertainment properties
and associated business opportunities, (iii) providing world class animation services, and (iv) offering protective web filtering solutions
to block unwanted or inappropriate content.
The Company operates its business through the
following five operating subsidiaries:
|
· |
Grom Social, Inc. (“Grom Social”) was incorporated in the State of Florida on March 5, 2012 and operates the Company’s social media network designed for children under the age of 13 years. |
|
· |
TD Holdings Limited (“TD Holdings”) was incorporated in Hong Kong on September 15, 2005. TD Holdings operates through its two subsidiary companies: (i) Top Draw Animation Hong Kong Limited (“TDAHK”), a Hong Kong corporation and (ii) Top Draw Animation, Inc. (“Top Draw” or “TDA”), a Philippines corporation. The group’s principal service-based activities are the production
of animated films and televisions series. |
|
· |
Grom Educational Services, Inc. (“GES”) was incorporated in the State of Florida on January 17, 2017. GES operates the Company’s web filtering services provided to schools and government agencies. |
|
· |
Grom Nutritional Services, Inc. (“GNS”) was incorporated in the State of Florida on April 19, 2017. GNS intends to market and distribute nutritional supplements to children. GNS has been nonoperational since its inception. |
|
· |
Curiosity Ink Media, LLC (“Curiosity”) was incorporated in the State
of Delaware on January 9, 2017, creates, acquires and develops the commercial potential of Kids & Family entertainment properties
and associated business opportunities. |
The Company owns 100% of each of Grom Social, TD Holdings, GES and
GNS, and 80% of Curiosity. The Company is headquartered in Boca Raton, Florida with offices in Los Angeles, California; Salt Lake City,
Utah; Norcross, Georgia; and Manila, Philippines.
2. |
BASIS OF PRESENTATION and SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Impact of COVID-19
On January 30, 2020, the World Health Organization
announced a global health emergency because of the spread of a new strain of the novel coronavirus (“COVID-19”). On March
11, 2020, the World Health Organization declared the outbreak of COVID-19, a global pandemic. COVID-19 has and continues to significantly
affect the United States and global economies.
The Company has experienced significant disruptions
to its business and operations due to circumstances related to COVID-19, and delays caused government-imposed quarantines, office closings
and travel restrictions, which affect both the Company’s and its service providers. The Company has significant operations in Manila,
Philippines, which was locked down by the government on March 12, 2020 due to concerns related to the spread of COVID-19. As a result
of the Philippines government’s call to contain COVID-19, the Company’s animation studio, located in Manila, Philippines,
which accounts for approximately 85.2% of the Company’s total revenues on a consolidated basis, was forced to close its offices
for significant periods of time from March 2020 through December 2021.
In response to the outbreak and business disruption,
the Company has instituted employee safety protocols to contain the spread, including domestic and international travel restrictions,
work-from-home practices, extensive cleaning protocols, social distancing and various temporary closures of its administrative offices
and production studio. The Company has implemented a range of actions aimed at temporarily reducing costs and preserving liquidity. In
January 2022, the Company started to recall artist and employees to return to the studio which is currently operating at 50% seat capacity.
The outbreak has and may continue to spread, which
could materially impact the Company’s business. The full extent of potential impacts on the Company’s business, financing
activities and the global economy will depend on future developments, which cannot be predicted due to the uncertain nature of the continued
COVID-19 pandemic, government mandated shut downs, and its adverse effects, including new information which may emerge concerning the
severity of COVID-19 and the actions to contain COVID-19 or treat its impact, among others. These effects could have a material adverse
impact on the Company’s business, operations, financial condition and results of operations.
Basis of Presentation
The accompanying condensed consolidated financial
statements are unaudited and have been prepared in conformity with accounting principles generally accepted in the United States of America
(“GAAP”) for interim financial information and in conjunction with the instructions to Form 10-Q of the Securities and Exchange
Commission (“SEC”). Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements
have been condensed or omitted. For the three months ended March 31, 2022, the condensed consolidated financial statements include the
accounts of the Company and its operating subsidiaries Grom Social, TD Holdings, GES, GNS, and Curiosity. The Company recognizes noncontrolling
interest related to its less-than-wholly-owned subsidiary, Curiosity, as equity in the consolidated financial statements separate from
the parent entity’s equity. The net income (loss) attributable to noncontrolling interest is included in net income (loss) in the
condensed consolidated statements of operations and comprehensive loss.
These condensed consolidated financial statements
include all of the adjustments, which in the opinion of management are necessary to a fair presentation of financial position and results
of operations. All such adjustments, which includes intercompany balances and transactions are of a normal and recurring nature. Interim
results are not necessarily indicative of results for a full year. These condensed consolidated financial statements should be read in
conjunction with the audited consolidated financial statements and notes thereto at December 31, 2021, as presented in the Company’s
Annual Report on Form 10-K filed on April 15, 2022 with the SEC.
Certain prior period statement of operations captions
and balances have been reclassified to conform with the current year presentation, including the allocation of $98,877 from depreciation
and amortization and $118,810 in certain fixed overhead costs from selling, general, and administrative expenses previously presented
under operating expenses to cost of goods sold during the three months ended March 31, 2021. The changes do not have a financial impact
on the Company’s reported revenue, reported net loss, or cash flows from operations.
Use of Estimates
We have made estimates and assumptions that affect
the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ materially from those
estimates. The results of operations for the three months ended March 31, 2022, are not necessarily indicative of the operating results
for the full year.
Update to Significant Accounting Policies
There have been no new or material changes to
the significant accounting policies discussed in the Company’s audited financial statements in its Annual Report on Form 10-K for
the fiscal year ended December 31, 2021 as filed with the SEC on April 15, 2022, that are of significance, or potential significance,
to the Company.
Recent Accounting Pronouncements –
Issued, not yet Adopted
There were no new accounting pronouncements issued
in the first quarter of fiscal year 2022 which could impact the Company.
Recent Accounting Pronouncements –
Adopted
In May 2021, the FASB issued ASU 2021-04, Earnings
Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic 718),
and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s Accounting for
Certain Modification or Exchanges of Freestanding Equity-Classified Written Call Options (“ASU 2021-04”), which clarifies
and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options
due to a lack of explicit guidance in the FASB Codification. ASU 2021-04 provides guidance on modifications or exchanges of freestanding
equity-classified written call options that are not within the scope of another Topic. Entities should treat a modification of the terms
or conditions, or an exchange of a freestanding equity-classified written call option that remains equity-classified after modification
or exchange, as an exchange of the original instrument for a new instrument. ASU 2021-04 provides further guidance on measuring the effect
of such modifications or exchanges, and also provides guidance on the recognition of such modifications or exchanges on the basis of the
substance of the transaction, in the same manner as if cash had been paid as consideration. ASU 2021-04 is effective for all entities
for fiscal years beginning after December 15, 2021, and early adoption is permitted. The Company adopted this ASU on January 1, 2022,
which did not result in a material impact to the condensed consolidated financial statements and disclosures.
The Company’s main types of revenue contracts
consists of the following, which are disaggregated from the condensed consolidated statements of operations.
Animation Revenue
Animation revenue is primarily generated from
contracts with customers for preproduction and production services related to the development of animated movies and television series.
Preproduction activities include producing storyboards, location design, model and props design, background color and color styling. Production
focuses on library creation, digital asset management, background layout scene assembly, posing, animation and aftereffects. The Company
provides services under fixed-price contracts. Under fixed-price contracts, the Company agrees to perform the specified work for a pre-determined
price. To the extent actual costs vary from estimated costs, the Company’s profit may increase, decrease, or result in a loss.
Web Filtering Revenue
Web filtering revenue from subscription sales
is recognized on a pro-rata basis over the subscription period. Typically, a subscriber purchases computer hardware and a software and
support service license for a period of use between one year to five years. The subscriber is billed in full at the time of the sale.
The Company immediately recognizes revenue attributable to the computer hardware as it is non-refundable and control passes to the customer.
The advanced billing component for software and service is initially recorded as deferred revenue and subsequently recognized as revenue
on a straight-line basis over the subscription period.
Produced
and Licensed Content Revenue
Produced and licensed content revenues are generated
from the licensing of internally-produced films and television programs.
Licensed internally-produced films and television
programming, each individual film or episode delivered represents a separate performance obligation and revenues are recognized when the
episode is made available to the licensee for exhibition. For license agreements containing multiple deliverables, revenues are allocated
based on the relative standalone selling price of each film or episode of a television series, which is based on licenses for comparable
films or series within the marketplace. Agreements to license programming are often long term, with collection terms ranging from one to five years.
The advanced billing component for licensed content
is initially recorded as deferred revenue and subsequently recognized as revenue upon completion of the performance obligation in accordance
with the terms of licensing agreement.
Publishing
Revenue
Publishing revenues are recognized when merchandise
is shipped or electronically delivered to the consumer. Consumer print books are generally sold with a right of return. The Company records
a returns reserve and corresponding decrease in revenue at the time of sale based upon historical trends. For publishing revenues, payments
are due shortly after shipment or electronic delivery.
Other Revenue
Other revenue corresponds to subscription and
advertising revenue from the Grom Social website and mobile application.
All revenue recognized in the condensed consolidated
statements of operations is considered to be revenue from contracts with customers. The following table depicts the disaggregated revenue
listed above within the Sales caption in the condensed consolidated statements of operations:
Schedule of disaggregated revenue | |
| | |
| |
| |
Three Months
Ended
March 31,
2022 | | |
Three Months
Ended
March 31,
2021 | |
Animation | |
$ | 1,048,613 | | |
$ | 1,713,658 | |
Web Filtering | |
| 182,244 | | |
| 161,241 | |
Produced and Licensed Content | |
| – | | |
| – | |
Publishing | |
| 268 | | |
| 385 | |
Total Sales | |
$ | 1,231,125 | | |
$ | 1,875,284 | |
The following table sets forth the components
of the Company’s accounts receivable and advanced payments and deferred revenues at March 31, 2022, and December 31, 2021:
Schedule of accounts receivable | |
| | |
| |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Billed accounts receivable | |
$ | 660,232 | | |
$ | 822,536 | |
Unbilled accounts receivable | |
| 147,477 | | |
| 187,751 | |
Allowance for doubtful accounts | |
| (40,962 | ) | |
| (41,708 | ) |
Total accounts receivable, net | |
$ | 766,747 | | |
$ | 968,579 | |
Total advanced payments and deferred revenues | |
$ | 396,155 | | |
$ | 404,428 | |
During the three months ended March 31, 2022,
the Company had three customers that accounted for 65.9% of revenues and three customers that accounted for 61.7% of accounts receivable.
During the year ended December 31, 2021, the Company had four customers that accounted for 69.1% of revenues and two customers that accounted
for 61.3% of accounts receivable.
Animation revenue contracts vary with movie contracts
typically allowing for progress billings over the contract term while other episodic development activities are typically billable upon
delivery of the performance obligation for an episode. These episodic activities typically create unbilled contract assets between episode
delivery dates while movies can create contract assets or liabilities based on the progress of activities versus the arranged billing
schedule. Revenues from web filtering contracts are all billed in advance and therefore represent contract liabilities until fully recognized
on a ratable basis over the contract life.
Inventory consists of costs incurred to produce
animated content for third parties customers. Costs incurred to produce the animated content to customers, which include direct production
costs, production overhead and supplies are recognized as work-in-progress inventory. As animated content is completed in accordance with
the terms stated by the customer, inventory is classified as finished products and subsequently recognized as cost of services as animated
content is accepted by and available to the customer. Carrying amounts of animated content are recorded at the lower of cost or net realizable
value. Cost is determined using a weighted average cost method for direct production costs, productions overhead and supplies used for
completing animation projects.
As of March 31, 2022 and December 31, 2021, the
Company’s inventory totaled $95,533 and $91,361, respectively, and was comprised of work-in-progress of $81,673 and $77,501, respectively,
and finished goods of $13,860.
5. |
PROPERTY AND EQUIPMENT |
The following table sets forth the components
of the Company’s property and equipment at March 31, 2022 and December 31, 2021:
Schedule of property and equipment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | | |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | |
Capital assets subject to depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Computers, software and office equipment | |
$ | 2,655,372 | | |
$ | (2,409,116 | ) | |
$ | 246,256 | | |
$ | 2,698,172 | | |
$ | (2,399,978 | ) | |
$ | 298,194 | |
Machinery and equipment | |
| 183,400 | | |
| (164,201 | ) | |
| 19,199 | | |
| 183,618 | | |
| (162,647 | ) | |
| 20,971 | |
Vehicles | |
| 99,856 | | |
| (80,950 | ) | |
| 18,906 | | |
| 101,674 | | |
| (76,497 | ) | |
| 25,177 | |
Furniture and fixtures | |
| 398,532 | | |
| (364,230 | ) | |
| 34,302 | | |
| 401,862 | | |
| (365,075 | ) | |
| 36,787 | |
Leasehold improvements | |
| 1,138,039 | | |
| (962,786 | ) | |
| 175,253 | | |
| 1,086,518 | | |
| (955,547 | ) | |
| 130,971 | |
Total fixed assets | |
| 4,475,199 | | |
| (3,981,283 | ) | |
| 493,916 | | |
| 4,471,844 | | |
| (3,959,744 | ) | |
| 512,100 | |
Capital assets not subject to depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Construction in progress | |
| 24,813 | | |
| – | | |
| 24,813 | | |
| 65,888 | | |
| – | | |
| 65,888 | |
Total fixed assets | |
$ | 4,500,012 | | |
$ | (3,981,283 | ) | |
$ | 518,729 | | |
$ | 4,537,732 | | |
$ | (3,959,744 | ) | |
$ | 577,988 | |
For the three months ended March 31, 2022 and
2021, the Company recorded depreciation expense of $92,674 and $120,786, respectively.
The following table sets forth the components
of the Company’s other assets at March 31, 2022 and December 31, 2021:
Schedule Of Other Assets | |
| | |
| |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Capitalized website development costs | |
| 424,224 | | |
| 411,800 | |
Prepublication costs | |
| 154,786 | | |
| 152,286 | |
Produced and licensed content costs | |
| 186,052 | | |
| 76,701 | |
Deposits | |
| 74,692 | | |
| 76,052 | |
Other noncurrent assets | |
| – | | |
| 4,321 | |
Total other assets | |
| 839,754 | | |
| 721,160 | |
No amortization expense has yet to be recognized
for website development costs, prepublication costs and produced and licensed content costs as these properties were still in development
as of March 31, 2022.
The Company has entered into operating leases
primarily for office space. These leases have terms which range from two years to six years, and often include one or more options to
renew or in the case of equipment rental, to purchase the equipment. During the three months ended March 31, 2022, the Company recorded
an additional $80,478 of right of use
(“ROU”) assets and lease liabilities related to new operating leases.
In January 2022, the Company signed a new lease
agreement to extend the term until March 2024 of the Company’s office space in Boca Raton, Florida. The total legally binding minimum
lease payments for this agreement is approximately $94,898.
Based on the present value of the lease
payments for the remaining lease term of the Company's existing leases, the Company recognized $583,414
in noncurrent ROU assets, $344,492
in current lease liabilities and $251,908
in noncurrent lease liabilities from operating leases as of March 31, 2022.
Because the rate implicit in each lease is not
readily determinable, the Company uses its incremental borrowing rate to determine the present value of the lease payments.
Information related to the Company's operating
ROU assets and related lease liabilities are as follows:
Schedule of operating right-of-use assets | |
| |
| |
Three Months Ended March 31, 2022 | |
Cash paid for operating lease liabilities | |
$ | 110,274 | |
Weighted-average remaining lease term | |
| 1.5 | |
Weighted-average discount rate | |
| 10% | |
For the three months ended March 31, 2022 and 2021, the Company
recorded rent expenses related to lease obligations of $105,340 and
$90,993, respectively. Rent expenses related to
lease obligations are allocated between cost of goods sold and selling, general and administrative expenses in the Company’s
condensed consolidated statement of operations.
The maturities of the lease liabilities are as
follows as of March 31, 2022:
Schedule of amortization of lease liabilities | |
| | |
Remainder of 2022 | |
$ | 320,246 | |
2023 | |
| 116,606 | |
2024 | |
| 52,430 | |
2025 | |
| 42,596 | |
2026 | |
| 44,726 | |
Thereafter | |
| 42,962 | |
Total future lease payments | |
| 623,566 | |
Less: Imputed interest | |
| (27,166 | ) |
Present value of lease liabilities | |
$ | 596,400 | |
Acquisition of Curiosity Ink Media, LLC
On July 29, 2021, the Company entered into a membership
interest purchase agreement (the “Purchase Agreement”) with Curiosity Ink Media LLC, a Delaware limited liability company
(“Curiosity”) and the holders of all of Curiosity’s outstanding membership interests (the “Sellers”), for
the purchase of 80% of Curiosity’s outstanding membership interests (the “Purchased Interests”) from the Sellers
(the “Acquisition).
On August 19, 2021, pursuant to the terms of the
Purchase Agreement, the Company consummated the Acquisition and acquired the Purchased Interests in consideration for the issuance to
the Sellers of an aggregate of 1,771,883 shares of the Company’s common stock to the Sellers, pro rata to their membership interests
immediately prior to the closing of the Acquisition. The shares were valued at $2.82 per share which represents to the 20-day volume-weighted
average price of the Company’s common stock on August 19, 2021.
Pursuant to the Purchase Agreement, the Company
also paid $400,000 and
issued an 8%
eighteen-month convertible promissory note in the principal amount $278,000
(the “Note”) to pay-down and refinance certain outstanding loans and advances previously made to Curiosity by Russell
Hicks and Brett Watts.
The Note is convertible into shares of common
stock of the Company at a conversion price of $3.28 per share but may not be converted if, after giving effect to such conversion, the
noteholder and its affiliates would beneficially own in excess of 9.99% of the Company’s outstanding common stock. The Note may
be prepaid at any time, in whole or in part. The Note is subordinate to the Company’s senior indebtedness.
The Sellers also have the ability to earn up to
$17,500,000 (payable 50% in cash and 50% in stock) upon the achievement of certain performance milestones as of December 31, 2025.
In addition to the tangible assets, goodwill
totaling $14,271,969 was
recorded in connection with the acquisition. Goodwill was calculated as the excess of the consideration transferred over the net assets
recognized and represents potential future economic benefits arising from other assets acquired that could not be individually identified
and separately recognized. Goodwill is not expected to be deductible for tax purposes.
Schedule Of Components Of Income Tax Expense Benefit | |
| |
Consideration Paid: | |
| |
Cash consideration | |
$ | 400,000 | |
Common stock issued | |
| 5,421,962 | |
Convertible notes | |
| 278,000 | |
Contingent purchase consideration | |
| 5,586,493 | |
Total consideration | |
$ | 11,686,455 | |
The amounts in the table below represent the
allocation of the purchase price. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed
at the acquisition date:
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | |
| | |
Cash and cash equivalents | |
$ | 26,408 | |
Inventory | |
| 65,734 | |
Produced and licensed content cost | |
| 187,920 | |
Goodwill and intangible assets | |
| 14,271,969 | |
Accounts payable | |
| (113,462 | ) |
Noncontrolling interest | |
| (2,752,114 | ) |
Total identifiable assets acquired, and liabilities assumed | |
$ | 11,686,455 | |
As of March 31, 2022, the initial accounting for
the acquisition remains incomplete as the Company expects to finalize the purchase price allocation and valuations by June 30, 2022 to
conclude its fair value assessment of the assets acquired and liabilities assumed, including any separately identifiable intangible assets.
The Company’s results of operations for
the three months ended March 31, 2022 include results of operations for Curiosity. No pro forma information is presented for the Company’s
results of operations as if the acquisition of Curiosity had occurred on January 1, 2021 as results of its operations are not considered
material to the condensed consolidated financial statements as of and for the three months ended March 31, 2021.
9. |
GOODWILL AND INTANGIBLE ASSETS |
Goodwill represents the future economic benefit
arising from other assets acquired that could not be individually identified and separately recognized. The goodwill arising from the
Company’s acquisitions is attributable to the value of the potential expanded market opportunity with new customers. At March 31,
2022 and December 31, 2021, the carrying amount of the Company’s goodwill was $22,376,025.
The following table sets forth the components
of the Company’s intangible assets at March 31, 2022 and December 31, 2021:
Schedule of intangible assets | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
Current Year Period | | |
Prior Year End | |
| |
Amortization Period (Years) | | |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Accumulated Impairment | | |
Net Book Value | | |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Accumulated Impairment | | |
Net Book Value | |
Intangible assets subject to amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Customer relationships | |
| 10.00 | | |
| 1,526,282 | | |
| (877,612 | ) | |
| – | | |
| 648,670 | | |
| 1,600,286 | | |
| (876,457 | ) | |
| (37,002 | ) | |
| 686,827 | |
Mobile software applications | |
| 2.00 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 282,500 | | |
| (282,500 | ) | |
| – | | |
| – | |
NetSpective webfiltering software | |
| 2.00 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 1,134,435 | | |
| (1,134,435 | ) | |
| – | | |
| – | |
Noncompete agreements | |
| 1.50 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 846,638 | | |
| (846,638 | ) | |
| – | | |
| – | |
Subtotal | |
| – | | |
| 1,526,282 | | |
| (877,612 | ) | |
| – | | |
| 648,670 | | |
| 3,863,859 | | |
| (3,140,030 | ) | |
| (37,002 | ) | |
| 686,827 | |
Intangible assets not subject to amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Trade names | |
| – | | |
| 4,386,247 | | |
| – | | |
| – | | |
| 4,386,247 | | |
| 4,455,595 | | |
| – | | |
| (69,348 | ) | |
| 4,386,247 | |
Total intangible assets | |
| – | | |
| 5,912,529 | | |
| (877,612 | ) | |
| – | | |
| 5,034,917 | | |
| 8,319,454 | | |
| (3,140,030 | ) | |
| (106,350 | ) | |
| 5,073,074 | |
For the three months ended March 31, 2022 and
2021, the Company recorded amortization expense of $38,157 and $96,728, respectively.
The following table provides information regarding
estimated remaining amortization expense for intangible assets subject to amortization for each of the following years ending December
31:
Schedule of amortization | |
| | |
Remainder of 2022 | |
$ | 114,471 | |
2023 | |
| 152,628 | |
2024 | |
| 152,628 | |
2025 | |
| 152,628 | |
2026 | |
| 76,314 | |
Total remaining intangible assets subject to amortization | |
$ | 648,670 | |
The following table sets forth the components
of the Company’s accrued liabilities at March 31, 2022 and December 31, 2021:
Accrued Liabilities | |
| | |
| |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Executive and employee compensation | |
$ | 231,390 | | |
$ | 238,669 | |
Interest on convertible notes and promissory notes | |
| 30,079 | | |
| 31,997 | |
Other accrued expenses and liabilities | |
| 178,109 | | |
| 129,663 | |
Total accrued liabilities | |
$ | 439,578 | | |
$ | 400,329 | |
11. |
RELATED PARTY PAYABLES |
Darren Marks’s Family
The Company has engaged the family of Darren Marks,
its Chief Executive Officer, to assist in the development of the Grom Social website and mobile application. These individuals create
and produce original short form content focusing on social responsibility, anti-bullying, digital citizenship, unique blogs, and special
events. Sarah Marks, the wife of Mr. Marks, and Zach Marks, Luke Marks, Jack Marks, Dawson Marks, Caroline Marks and Victoria Marks, each
Mr. Marks’s children, are, or have been, employed by or independently contracted with the Company.
For the three months ended March 31, 2022 and
2021, the Marks family was paid a total of $7,500, respectively.
Effective January 1, 2021, the Company entered into a marketing agreement
with Caroline Marks, daughter of Mr. Marks, for a period of 60 months in exchange for 52,084 shares of the Company’s common stock.
On March 2, 2022, the Board of Directors of the Company approved the issuance the shares of common stock at a fair market value
of $53,647.
Compensation for services provided by the Marks
family is expected to continue for the foreseeable future.
Liabilities Due to Executive Officers and Directors
On July 11, 2018, our director Dr. Thomas Rutherford
loaned the Company $50,000. The loan bears interest at a rate of 10% per annum and was due on August 11, 2018. No notice of default or
demand for payment has been received by the Company.
As of March 31, 2022 and December 31, 2021,
the aggregate related party payables balance was $50,000,
respectively.
The following tables set forth the components
of the Company’s convertible notes as of March 31, 2022 and December 31, 2021:
Schedule of convertible debt | |
| | |
| |
| |
March 31, 2022 | | |
December 31, 2021 | |
8% Unsecured Convertible Note (Curiosity) | |
$ | 278,000 | | |
$ | 278,000 | |
10% Senior Secured Convertible Note with Original Issuance Discount (L1 Capital Global Master Fund or “L1”) | |
| – | | |
| 4,125,000 | |
10% Senior Secured Convertible Note with Original Issuance Discount (L1 – Second Tranche) | |
| 1,750,000 | | |
| – | |
12% Senior Convertible Notes with Original Issuance Discounts (OID Notes) | |
| 75,000 | | |
| 75,000 | |
12% Senior Secured Convertible Notes (TDH Secured Notes) | |
| 300,143 | | |
| 330,039 | |
12% Senior Secured Convertible Notes (Additional Secured Notes) | |
| 56,636 | | |
| 63,099 | |
Loan discounts | |
| (598,165 | ) | |
| (1,550,540 | ) |
Total convertible notes, net | |
| 1,861,614 | | |
| 3,320,598 | |
Less: current portion of convertible notes, net | |
| (873,896 | ) | |
| (2,604,346 | ) |
Convertible notes, net | |
$ | 987,718 | | |
$ | 716,252 | |
8% Unsecured Convertible Notes – Curiosity
On July 29, 2021, the Company entered into a
membership interest purchase agreement with Curiosity and the holders of all of Curiosity’s outstanding membership interests,
for the purchase of 80% of Curiosity’s outstanding membership interests from the sellers. Pursuant to the purchase agreement,
the Company issued 8% eighteen-month convertible promissory notes in the aggregate principal amount $278,000 to
pay-down and refinance certain outstanding loans and advances previously made by certain of its principals. The notes are
convertible into shares of common stock of the Company at a conversion price of $3.28
per share but may not be converted if, after giving effect to such conversion, the noteholder and its affiliates would
beneficially own in excess of 9.99% of the Company’s outstanding common stock. The notes may be prepaid at any time, in whole
or in part. The notes are subordinate to the Company’s senior indebtedness.
As of March 31, 2022, the principal balance of
the Curiosity note was $278,000.
10% Senior Secured Convertible Note with
Original Issuance Discount (L1)
On September 14, 2021, the Company entered into
a securities purchase agreement (the “Purchase Agreement”) with L1 Capital Global Master Fund (“L1”) pursuant
to which it issued (i) a 10% original issue discount senior secured convertible note in the principal amount of $4,400,000
to L1 (the “L1 Note”) and (ii) a 5
five-year warrant to purchase 813,278
shares of the Company’s common stock at an exercise price of $4.20
per share (“Warrant Shares”) in exchange for $3,960,000
(the “First Tranche Financing”). The Purchase Agreement also provided, subject to shareholder approval, for the issuance,
subject to certain conditions, of an additional $1,500,000
of notes and warrants to purchase 277,777
shares of common stock (the “Second Tranche Financing”) on the same terms.
The L1 Note is convertible by L1 into common
stock of the Company at a price of $4.20 per
share, or approximately 1,047,619
shares. It is repayable in equal monthly installments of $275,000
with certain deferments or an acceleration of up to three months' payments. The Company may repay the L1 Note in cash or shares of
common stock at a price equal to the lesser of the then conversion price or 95% of the lowest daily VWAP during the ten consecutive
trading days immediately preceding the monthly payment date, but in no event less than $1.92. In the event that VWAP drops below
$1.92, the Company will have the right to pay at such VWAP with any shortfall paid in cash. The L1 Note is senior to all other
Company indebtedness and the Company’s obligations under the note are secured by all of the assets of the Company’s
subsidiaries.
The Company estimated the fair value of the
warrant at date of grant using the Black-Scholes option pricing model using the following inputs: (i) stock price on the date of
grant of $2.70,
(ii) the contractual term of the warrant of 5 years,
(iii) a risk-free interest rate of 0.79%
and (iv) an expected volatility of the price of the underlying common stock of 299.8%.
As a result, the Company allocated a fair value of $1,200,434 to
the stock warrants and recorded debt discount to be amortized as interest expense over the term of the related convertible note.
On October 20, 2021, the Company and L1 entered
into an amended and restated purchase agreement which increased the amount of the Second Tranche Financing from $1,500,000 to $6,000,000
and provides (i) for an amended and restated 10% original issue discount senior secured convertible note to be issued in exchange for
the L1 Note pursuant to the Purchase Agreement and (ii) for the issuance of a five-year warrant to purchase 1,041,194 shares of the Company’s
common stock at an exercise price of $4.20 per share.
In the event the principal amount of the L1
Note issued in the First Tranche Financing, when aggregated with the L1 Note to be issued in the Second Tranche Financing,
exceeds 25% of the market capitalization of the Company’s common stock as reported by Bloomberg L.P, then the principal amount
to be issued in the Second Tranche Financing will be limited to 25%, in the aggregate of both L1 Notes, unless waived in the sole
discretion of the Purchaser.
During the three months ended March 31, 2022,
the Company issued an aggregate 5,757,365
shares of common stock to L1 upon the conversion of $4,125,000
of outstanding principal. As of March 31, 2022, the principal balance was $0
and all associated loan discounts were fully amortized.
10% Senior Secured Convertible Note with
Original Issuance Discount (L1– Second Tranche)
On January 20, 2022 (the “Second
Tranche Closing”), the Company and LI Capital closed on the Second Tranche of the offering, resulting in the issuance of (i) a
$1,750,000 10%
Original Issue Discount Senior Secured Convertible Note, due July 20, 2023, (the “Second Tranche Note”); and (ii) a 5
five year warrant to purchase 303,682
shares of Common Stock of the Company at an exercise price of $4.20
per share (the “Second Tranche Warrants”), in exchange for consideration of $1,575,000 (i.e. the face amount less the
10% Original Issue Discount of $175,000).
In connection with the Second Tranche Closing,
the Company paid to EF Hutton a fee of $126,000.
The Second Tranche Note is convertible into common
stock of the Company at a rate of $4.20
per share (the “Conversion Price”) into 416,667
shares of common stock (the “Second Tranche Conversion Shares”) and, is repayable in equal monthly installments of
$111,563 commencing on the date that the SEC declares a registration statement with respect to the resale of such shares effective, with
all remaining amounts due on July 20, 2023. The Second Tranche Note is repayable by payment of cash, or, at the discretion of the Company
and if the below listed “Equity Conditions” are met, by issuance of shares of the common stock at a price of 95% of the lowest
daily VWAP during the ten-trading day period prior to the respective monthly redemption dates (with a floor of $1.92)
multiplied by 102% of the amount due on such date. In the event that the ten-trading day VWAP drops below $1.92 the Company will have
the right to pay in stock at such ten-trading day VWAP with any shortfall paid in cash. The Conversion Price may be adjusted in the event
of dilutive issuances but in no event to less than $0.54
(the “Monthly Conversion Price”).
The Company’s right to make monthly payments
in stock in lieu of cash for the Second Tranche Note is conditioned on certain conditions (the “Equity Conditions”). The Equity
Conditions required to be met each month in order to redeem the Second Tranche Note with stock in lieu of a monthly cash payment, among
other conditions set forth therein, include without limitation, that a registration statement be in effect with respect to the resale
of the shares issuable upon conversion or redemption of the Second Tranche Note (or, that an exemption under Rule 144 is available), that
no default be in effect, that the average daily trading volume of the Company’s common stock would have to be at least $550,000
during the five trading days prior to the respective monthly redemption and that the outstanding principal amounts of the First Tranche
Note and Second Tranche Note combined, shall not exceed 30% of the market capitalization of the Company’s Common Stock as reported
on Bloomberg L.P., which percentage is subject to increase by LI Capital at its sole discretion.
Other provisions of the Second Tranche Note, which
is similar in terms to the First Tranche Note, include that the Second Tranche Note Conversion Price is subject to full anti-dilution
price protections in the event of financings that are below the Conversion Price with a floor of $0.54.
In the event of an Event of Default as defined
in the notes, if the stock price is below the Conversion Price at the time of default and only for so long as a default is continuing,
the Second Tranche Notes would be convertible at a rate of 80% of the lowest VWAP in the ten prior trading days, provided, that if the
default is cured the default conversion rate elevates back to the normal Conversion Price
As part of the Second Tranche Closing, the Company
issued Second Tranche Warrants exercisable for five years from the date of issuance, at $4.20 per share which carry the same anti-dilution
protection as the Second Tranche Notes, subject to the same adjustment floor. The Second Tranche Warrants are exercisable via cashless
exercise only for so long as no registration statement covering resale of the shares is in effect.
The Second Tranche Note continues to be subject
to (i) the repayment and performance guarantees by the subsidiaries of the Company pursuant to a subsidiary guaranty and, (ii) the Security
Agreement pursuant to which the LI Capital was granted a security interest in all of the assets of the Company and certain of its subsidiaries,
each as entered into in connection with the First Tranche closing on September 14, 2021.
As of March 31, 2022, the principal balance
of these notes was $1,750,000 and
remaining balance on the associated loan discounts was $557,774.
10% Secured Convertible Notes with Original
Issuance Discounts (“OID Notes”)
On August 6, 2020, the Company entered into debt
exchange agreements with certain holders of these 10% convertible notes pursuant to which an aggregate of 647,954 shares of the Company’s
Series B preferred stock (“Series B Stock”) were issued to noteholders for an aggregate of $411,223 of outstanding principal and
accrued and unpaid interest.
On November 30, 2020, the Company entered into
a debt exchange agreement with the remaining holder of these 10% convertible notes pursuant to which an aggregate of 158,000 shares of
Series B Stock were issued to the noteholder for an aggregate of $111,250 of outstanding principal and accrued and unpaid interest. The
Company recognized an extinguishment loss of $46,750 as a result of the exchange.
On July 19, 2021, the Company repaid $6,329 of
outstanding principal and accrued and unpaid interest to a 10% secured convertible noteholder.
As of March 31, 2022, the
principal balance of these notes was $75,000
and all associated loan discounts were fully amortized. No notices of default or demands for payment have been received by the
Company.
12% Senior Secured Convertible Notes (“TDH
Secured Notes”)
On March 16, 2020, the
Company sold (the “TDH Secured Notes Offering”) an aggregate $3,000,000 of its 12% senior secured convertible notes (the “TDH
Secured Notes”), to eleven accredited investors (the “TDH Secured Note Lenders”), pursuant to a subscription agreement
with the TDH Secured Note Lenders. Interest on the TDH Secured Notes accrues on the outstanding principal amount at the rate of 12% per
annum. Principal and interest on the TDH Secured Notes are payable monthly, on an amortized basis over 48 months, with the last payment
due on March 16, 2024. Pursuant to the TDH Secured Notes, TD Holdings will pay amounts due under the TDH Secured Notes. Prepayment of
amounts due under TDH Secured Notes is subject to a prepayment penalty in an amount equal to 4% of the amount prepaid.
The TDH Secured Notes
are convertible at the option of the holders at 75% of the average sales price of the Company’s common stock over the 60 trading
days immediately preceding conversion provided that the conversion price shall not be less than $3.20 per share.
The Company’s obligations
under the TDH Secured Notes, are secured by Grom Holdings’ shares of stock of TDH, and of its wholly owned subsidiary, TDAHK. The
TDH Secured Notes rank equally and ratably on a pari passu basis with (i) the other TDH Secured Notes and (ii) the Original TDH Notes
issued by the Company pursuant to TDH Share Sale Agreement.
If the Company sells
the animation studio located in Manila, Philippines, which is currently owned by TDH through TDAHK (the “Animation Studio”),
for more than $12,000,000, and so long as any amount of principal is outstanding under the TDH Secured Notes, the Company will pay the
TDH Secured Notes holders from the proceeds of the sale (i) all amounts of principal outstanding under the TDH Secured Notes, (ii) such
amount of interest which would be due and payable assuming the TDH Secured Notes were held to maturity (minus any amounts of interest
previously paid hereunder), and (iii) an additional 10% of the amount of principal outstanding under the TDH Secured Notes within five
days of the closing of such sale.
In connection with
the issuance of the TDH Secured Notes, the Company issued to each TDH Secured Note holder shares of common stock equal to 20% of the principal
amount of such holder’s TDH Secured Note, divided by $3.20. Accordingly, an aggregate of 187,500 shares of common stock were issued
to the TDH Secured Note holders on March 16, 2020. These shares were valued at $420,000, or $2.24 per share, which represents fair market
value. The Company recorded the value of these shares as a loan discount to be amortized as interest expense over the term of the notes.
On August 6, 2020, the
Company entered into debt exchange agreements with certain holders of these 12% TDH Secured Notes pursuant to which an aggregate of 1,739,580
shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $1,101,000 of outstanding principal and accrued
and unpaid interest. The Company recognized an extinguishment loss of $598,042 as a result of the exchange.
On November 30, 2020,
the Company entered into a debt exchange agreement with another holder of these 12% TDH Secured Notes pursuant to which an aggregate of
158,000 shares of Series B Stock were issued to the noteholder for an aggregate of $99,633 of outstanding principal and accrued and unpaid
interest. The Company recognized an extinguishment loss of $58,367 as a result of the exchange.
On February 17, 2021,
the Company entered into debt exchange agreements with certain holders of these 12% TDH Secured Notes pursuant to which an aggregate of
2,106,825 shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $1,256,722 of outstanding principal
and accrued and unpaid interest. The Company recognized an extinguishment loss of $850,103 as a result of the exchange.
As of March
31, 2022, the principal balance of these notes was $300,143 and the remaining balance on the associated loan discounts was $34,271.
12% Senior Secured Convertible Notes (Additional
Secured Notes)
On March 16, 2020, the
Company issued to seven accredited investors (the “Additional Secured Note Lenders”) an aggregate of $1,060,000 of its 12%
senior secured convertible notes (the “Additional Secured Notes”) in a private offering pursuant to a subscription agreement
with substantially the same terms as the TDH Secured Notes except that the Additional Secured Notes are secured by all of the assets of
the Company other than the shares and other assets of TDH and TDAHK, pursuant to a security agreement by and among the Company and the
Additional Secured Note Lenders.
Interest on the Additional
Secured Notes accrues on the outstanding principal amount at the rate of 12% per annum. Principal and interest on the Additional Secured
Notes are payable monthly, on an amortized basis over 48 months, with the last payment due on March 16, 2024. Prepayment of the amounts
due under the Additional Secured Notes is subject to a prepayment penalty of 4% of the amount prepaid.
The Additional Secured
Notes are convertible at the option of the holders at 75% of the average sales price of the Company’s common stock over the 60 trading
days immediately preceding conversion provided that the conversion price shall not be less than $3.20 per share.
In connection with the
issuance of the Additional Secured Notes, the Company issued to each Additional Secured Note Lender shares of common stock equal to 20%
of the principal amount of such holder’s Additional Secured Note, divided by $3.20. Accordingly, an aggregate of 66,250 shares of
common stock were issued. These shares were valued at $148,000, or $2.24 per share, which represents fair market value. The Company recorded
the value of these shares as a loan discount to be amortized as interest expense over the term of the related convertible notes.
On August 6, 2020, the
Company entered into debt exchange agreements with certain holders of these 12% Additional Secured Notes pursuant to which an aggregate
of 1,236,350 shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $782,500 of outstanding principal
and accrued and unpaid interest. The Company recognized an extinguishment loss of $424,375 as a result of the exchange.
On February 17, 2021,
the Company entered into debt exchange agreements with certain holders of these 12% Additional Secured Notes pursuant to which an aggregate
of 288,350 shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $182,500 of outstanding principal
and accrued and unpaid interest. The Company recognized an extinguishment loss of $97,077 as a result of the exchange.
As of March 31, 2022, the principal
balance of these notes was $56,636 and the remaining balance on the associated loan discounts was $6,511.
Future Minimum Principal Payments
The remaining principal repayments based upon
the maturity dates of the Company’s borrowings for each of the next five years are as follows:
Schedule of future debt maturity payments | |
| | |
Remainder of 2022 | |
$ | 1,340,940 | |
2023 | |
| 1,042,793 | |
2024 | |
| 76,046 | |
2025 and thereafter | |
| – | |
Total Convertible notes principal amount payable. | |
$ | 2,459,779 | |
In calculating the provision for income taxes on an interim basis,
the Company uses an estimate of the annual effective tax rate based upon currently known facts and circumstances and applies that rate
to its year-to-date earnings or losses. The Company’s effective tax rate is based on expected income and statutory tax rates and
takes into consideration permanent differences between financial statement and tax return income applicable to the Company in the various
jurisdictions in which the Company operates. The effect of discrete items, such as changes in estimates, changes in rates or tax status,
and unusual or infrequently occurring events, is recognized in the interim period in which the discrete item occurs. The accounting estimates
used to compute the provision for income taxes may change as new events occur, additional information is obtained or as the result of
new judicial interpretations or regulatory or tax law changes.
The Company’s interim effective tax rate, inclusive of discrete
items, for the three-month periods ended March 31, 2022 and 2021 was 0%, respectively. The decrease in the interim effective tax rate
for the three months ended March 31, 2022 is primarily due to recurrent net losses for the periods presented.
Preferred Stock
The Company is authorized to issue 25,000,000
shares of preferred stock, par value of $0.001 per share.
Series A Preferred Stock
As of March 31, 2022 and December 31, 2021, the
Company had no shares of Series A Stock issued and outstanding.
Series B Preferred Stock
On February 17, 2021, the Company entered into
debt exchange agreements with holders of three of the Company’s convertible promissory notes in the aggregate amount of $1,700,905
of outstanding principal and accrued and unpaid interest. Pursuant to the terms of the debt exchange agreements, the holders exchanged
the outstanding notes, and all amounts owed by the Company thereunder, for an aggregate of 2,564,175 shares of the Company’s Series
B Stock. At the time of the exchange, all amounts due under the notes were deemed to be paid in full and the notes were cancelled.
On February 17, 2021, the Company entered into
subscription agreements with two accredited investors, pursuant to which the Company sold the investors an aggregate of 300,000 shares
of Series B Stock for aggregate gross proceeds of $300,000.
On March 31, 2021, the Company entered into subscription
agreements with two accredited investors, pursuant to which the Company sold the investors an aggregate of 650,000 shares of Series B
Stock for aggregate gross proceeds of $650,000.
On May 20, 2021, the Company entered into exchange
agreements with all of the holders of Series B Stock (the “Series B Holders”), pursuant to which the Series B Holders agreed
to exchange all of the issued and outstanding shares of Series B Stock for shares of the Company’s newly designated Series C Stock,
on a one for one basis. As a result of the exchange, all 9,215,059 issued and outstanding shares of Series B Stock was exchanged for 9,215,059
shares of Series C Stock, and all of the exchanged shares of Series B Stock were cancelled.
As of March 31, 2022 and December 31, 2021, the
Company had no shares of Series B Stock issued and outstanding, respectively.
Series C Preferred Stock
On May 20, 2021, the Company filed with the Secretary
of State of the State of Florida a Certificate of Designation of Preferences, Rights and Limitations of Series C Stock designating 10,000,000
shares as Series C Preferred Stock (the “Series C Stock”). The Series C Stock ranks senior and prior to all other classes
or series of the Company’s preferred stock and common stock.
The holder may, at any time after the 6-month
anniversary of the issuance of the shares of Series C Preferred Stock, convert such shares into common stock at a conversion rate of $1.92
per share. In addition, the Company may, at any time after the issuance of the shares, convert any or all of the outstanding shares of
Series C Preferred Stock at a conversion rate of $1.92 per share.
Each share of Series C Stock entitles the holder
to 1.5625 votes for each share of Series C Stock. The consent of the holders of at least two-thirds of the shares of Series C Stock is
required for the amendment to any of the terms of the Series C Stock, to create any additional class of stock unless the stock ranks junior
to the Series C Stock, to make any distribution or dividend on any securities ranking junior to the Series C Stock, to merge or sell all
or substantially all of the assets of the Company or acquire another business or effectuate any liquidation of the Company.
Cumulative dividends accrue on each share of Series
C Stock at the rate of 8% per annum of the stated value of $1.00 per share and are payable in arrears quarterly commencing 90 days from
issuance. The dividend shall be payable in shares of common stock (a “PIK Dividend”) and are be due and payable on the date
on which such PIK Dividend was declared.
Upon a liquidation, dissolution or winding up
of the Company, the holders of the Series C Stock are entitled to $1.00 per share plus all accrued and unpaid dividends. No distribution
may be made to holders of shares of capital stock ranking junior to the Series C Stock upon a liquidation until Series C stockholders
receive their liquidation preference. The holders of 66 2/3% of the then outstanding shares of Series C Stock, may elect to deem a merger,
reorganization or consolidation of the Company into or with another corporation, not affiliated with said majority, or other similar transaction
or series of related transactions in which more than 50% of the voting power of the Company is disposed of in exchange for property, rights
or securities distributed to holders thereof by the acquiring person, firm or other entity, or the sale of all or substantially all of
the assets of the Company.
On May 20, 2021, the Company entered into exchange
agreements with all of the holders of Series B Stock (the “Series B Holders”), pursuant to which the Series B Holders agreed
to exchange all of the issued and outstanding shares of Series B Stock for shares of Series C Stock, on a one for one basis. As a result
of the exchange, all 9,215,059 issued and outstanding shares of Series B Stock was exchanged for 9,215,059 shares of the Company’s
Series C Stock, and all of the exchanged shares of Series B Stock were cancelled.
On June 11, 2021, the Company entered into subscription
agreements with an accredited investor, pursuant to which the Company sold the investor an aggregate of 100,000 shares of Series C Stock
for aggregate gross proceeds of $100,000.
On September 10, 2021, the Company entered into
a debt exchange agreement with a holder of a 10% convertible note pursuant to which 85,250 shares of the Company’s Series C Stock
was issued for $85,250 of outstanding principal and accrued and unpaid interest.
On January 24, 2022, the Company issued 20,573
shares of common stock to a stockholder upon the conversion of 39,500 shares of Series C preferred stock.
As of March 31, 2022 and December 31, 2021,
the Company had 9,360,759 and 9,400,259
shares of Series C Stock issued and outstanding, respectively.
For the three months ended March 31, 2022, the
Company declared cumulative dividends totaling $176,844 for amounts accrued on its Series C Stock.
Common Stock
The Company is authorized to issue 500,000,000
shares of common stock, par value of $0.001 per share and had 18,725,967 and 12,698,192 shares of common stock issued and outstanding
as of March 31, 2022 and December 31, 2021, respectively.
Reverse Stock Split
On April 7, 2021, the board of directors of the
Company approved, and on April 8, 2021, the Company’s shareholders approved, an increase to the range of the ratio for a reverse
stock split to a ratio of no less than 1-for-2 and no more than 1-for-50. On May 6, 2021, the board fixed the ratio for a reverse stock
split at 1-for-32 and, on May 7, 2021, the Company filed a certificate of amendment to its articles of incorporation with the Secretary
of State of the State of Florida to effect the reverse stock split which became effective as of May 13, 2021. The Company’s common
stock began being quoted on the OTCQB on a post-reverse split basis beginning on May 19, 2021.
Common Stock Issued in Exchange for Consulting,
Professional and Other Services
During the three months ended March 31, 2022,
the Company issued 74,584 shares of common stock with a fair market value of $76,822 to contractors for services rendered.
During the three months ended March 31, 2021,
the Company issued 16,782 shares of common stock with a fair market value of $80,130 to contractors for services rendered.
Common Stock Issued in Connection with the
Conversion of Convertible Note Principal and Accrued Interest
During the three months ended March 31 2022, the
Company issued 5,757,365 shares of common stock upon the conversion of $4,125,000 in convertible note principal and accrued interest.
Common Stock Issued in Connection with the
Issuance of Convertible Notes
During the three months ended March 31, 2021,
the Company issued 13,282 shares of common stock valued at $29,750 in connection with the issuance of convertible notes.
Common Stock Issued in Connection with Series
C Stock Dividends
During the three months ended March 31, 2022,
the Company issued 175,253
shares of common stock valued at $459,068
for cumulative dividends declared as of December 31, 2021 on its Series C Stock.
Stock Purchase Warrants
Stock purchase warrants are accounted for as equity
in accordance with ASC 480, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s
Own Stock, Distinguishing Liabilities from Equity.
The following table reflects all outstanding
and exercisable warrants at March 31, 2022 and December 31, 2021. All warrants are exercisable for a period of three to five years from
the date of issuance:
Schedule of warrants | |
| | |
| | |
| |
| |
Number of Warrants Outstanding | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life (Yrs.) | |
| |
| | |
| | |
| |
Balance January 1, 2021 | |
| 229,628 | | |
$ | 7.34 | | |
| 1.66 | |
Warrants issued | |
| 4,273,733 | | |
| 4.18 | | |
| | |
Warrants exercised | |
| (249,480 | ) | |
| – | | |
| | |
Warrants forfeited | |
| (6,711 | ) | |
| – | | |
| | |
December 31, 2021 | |
| 4,247,170 | | |
$ | 4.40 | | |
| 1.75 | |
Warrants issued | |
| 303,682 | | |
$ | 4.20 | | |
| | |
Warrants exercised | |
| – | | |
| – | | |
| | |
Warrants forfeited | |
| – | | |
| – | | |
| | |
Balance March 31, 2022 | |
| 4,550,852 | | |
$ | 4.39 | | |
| 1.61 | |
As of March 31, 2022, the outstanding stock purchase
warrants had an aggregate intrinsic value of $7,395.
Stock Options
The following table represents all outstanding
and exercisable stock options as of March 31, 2022.
Schedule of options | |
| | |
| | |
| | |
| | |
| | |
| |
Year Issued | |
Options Issued | | |
Options Forfeited | | |
Options Outstanding | | |
Vested Options | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Life (Yrs.) | |
| |
| | |
| | |
| | |
| | |
| | |
| |
2013 | |
| 241,730 | | |
| (26,063 | ) | |
| 215,667 | | |
| 215,667 | | |
$ | 7.68 | | |
| 1.47 | |
2018 | |
| 1,875 | | |
| – | | |
| 1,875 | | |
| 1,875 | | |
| 24.96 | | |
| 1.08 | |
2021 | |
| 208,500 | | |
| – | | |
| 208,500 | | |
| 208,500 | | |
$ | 2.98 | | |
| 4.33 | |
Total | |
| 452,105 | | |
| (26,063 | ) | |
| 426,042 | | |
| 426,042 | | |
$ | 5.46 | | |
| 1.98 | |
During the three months ended March 31, 2022,
the Company recorded $48,142 in stock-based compensation costs related to stock options. No stock-based compensation costs related
to stock options was recorded during the three months ended March 31, 2021.
As of March 31, 2022, there were $454,675 in total
unrecognized stock-based compensation costs related to stock options. These costs are expected to be recognized over a weighted average
period of 2.3 years.
As of March 31, 2022, the outstanding stock options
had an aggregate intrinsic value of $0.
15. |
COMMITMENTS AND CONTINGENCIES |
In the ordinary course of business, the Company
and its subsidiaries are subject to various pending and potential legal actions, arbitration proceedings, claims, investigations, examinations,
regulatory proceedings, information gathering requests, subpoenas, inquiries and matters relating to compliance with laws and regulations
(collectively, legal proceedings).
Based on the Company’s current knowledge,
and taking into consideration its legal expenses, the Company does not believe it is a party to, nor are any of its subsidiaries the subject
of, any legal proceeding that would have a material adverse effect on the Company’s consolidated financial condition or liquidity.
See also Note 7 (“Leases”).
See also Note 13 (“Income Taxes”).
Executive Separation Agreement and Departure
of Director
On April 22, 2022, Grom Social Enterprises, Inc.
(the “Company”), Grom Social, Inc. and Melvin Leiner entered into an Executive Separation Agreement (the “Separation
Agreement”), pursuant to which Mr. Leiner retired from his positions as the Company’s Executive Vice President and Chief Operating
Officer. Pursuant to the Separation Agreement, Mr. Leiner’s employment with the Company ended on April 22, 2022 and Mr. Leiner is
to receive separation payments over a nine (9) month period equal to his base salary, as well as certain limited health benefits.
In accordance with the Separation Agreement, the
Company will pay to Mr. Leiner the sum of $236,250 in biweekly installments over the nine (9) month period beginning on the first regular
Company pay period after April 22, 2022 and ending on January 13, 2023. The Separation Agreement also contains non-disparagement covenants
and a mutual release of claims by the parties thereto.
On the same day, Mr. Leiner resigned from the
Company’s Board of Directors, effectively immediately. Mr. Leiner did not resign as a result of any disagreement with the Company
on any matter relating to the Company’s operations, policies or practices.
Report of Independent
Registered Public Accounting Firm
To the shareholders and the board of directors
of Grom Social Enterprises, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheet of Grom Social Enterprises, Inc. (the “Company”) as of December 31, 2020, the related statement of operations,
stockholders' equity (deficit), and cash flows for the year then ended, and the related notes (collectively referred to as the "financial
statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
as of December 31, 2020, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles
generally accepted in the United States.
Substantial Doubt about the Company’s
Ability to Continue as a Going Concern
The accompanying financial statements have been
prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company’s
significant operating losses raise substantial doubt about its ability to continue as a going concern. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audit. We
are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s BF Borgers CPA PC
BF Borgers CPA PC
We served as the Company's auditor from 2015 to
2022
Lakewood, CO
April 13, 2021
GROM SOCIAL ENTERPRISES, INC.
Consolidated Balance Sheets
At December 31, 2021 and 2020
| |
| | | |
| | |
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
ASSETS | |
| | | |
| | |
Current assets: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 6,530,161 | | |
$ | 120,300 | |
Accounts receivable, net | |
| 968,579 | | |
| 587,932 | |
Inventory, net | |
| 91,361 | | |
| 48,198 | |
Prepaid expenses and other current assets | |
| 457,578 | | |
| 386,165 | |
Total current assets | |
| 8,047,679 | | |
| 1,142,595 | |
Operating lease right of use assets | |
| 593,405 | | |
| 602,775 | |
Property and equipment, net | |
| 577,988 | | |
| 965,109 | |
Goodwill | |
| 22,376,025 | | |
| 8,380,504 | |
Intangible assets, net | |
| 5,073,074 | | |
| 5,566,339 | |
Deferred tax assets, net – noncurrent | |
| 465,632 | | |
| 531,557 | |
Other assets | |
| 721,160 | | |
| 76,175 | |
Total assets | |
$ | 37,854,963 | | |
$ | 17,265,054 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable | |
$ | 467,711 | | |
$ | 1,126,114 | |
Accrued liabilities | |
| 400,329 | | |
| 1,794,232 | |
Dividend payable | |
| 459,068 | | |
| – | |
Advanced payments and deferred revenues | |
| 404,428 | | |
| 967,053 | |
Convertible notes, net – current | |
| 2,604,346 | | |
| 2,349,677 | |
Loans payable – current | |
| 36,834 | | |
| 189,963 | |
Related party payables | |
| 50,000 | | |
| 143,741 | |
Income taxes payable | |
| – | | |
| 102,870 | |
Lease liabilities – current | |
| 333,020 | | |
| 304,326 | |
Total current liabilities | |
| 4,755,736 | | |
| 6,977,976 | |
Convertible notes, net of loan discounts | |
| 716,252 | | |
| 897,349 | |
Lease liabilities | |
| 284,848 | | |
| 328,772 | |
Loans payable | |
| – | | |
| 95,931 | |
Contingent purchase consideration | |
| 5,586,493 | | |
| – | |
Other noncurrent liabilities | |
| 390,833 | | |
| 367,544 | |
Total liabilities | |
| 11,734,162 | | |
| 8,667,572 | |
| |
| | | |
| | |
Commitments and contingencies (Note 16) | |
| – | | |
| – | |
| |
| | | |
| | |
Stockholders' Equity: | |
| | | |
| | |
Series A preferred stock, $0.001
par value. 2,000,000
shares authorized; 0
zero shares issued and outstanding as of December 31, 2021 and 2020, respectively | |
| – | | |
| – | |
Series B preferred stock, $0.001
par value. 10,000,000
shares authorized; 0
zero and 5,625,884
shares issued and outstanding as of December 31, 2021 and 2020, respectively | |
| – | | |
| 5,626 | |
Series C preferred stock, $0.001
par value. 10,000,000
shares authorized; 9,400,259
and 0
shares issued and outstanding as of December 31, 2021 and 2020, respectively | |
| 9,400 | | |
| – | |
Common stock, $0.001
par value. 500,000,000 shares authorized; 12,698,192
and 5,886,073 shares issued and outstanding
as of December 31, 2021 and 2020, respectively | |
| 12,698 | | |
| 5,886 | |
Additional paid-in capital | |
| 89,851,309 | | |
| 64,417,218 | |
Accumulated deficit | |
| (66,404,190 | ) | |
| (55,791,914 | ) |
Accumulated other comprehensive income | |
| (30,755 | ) | |
| (39,334 | ) |
Total Grom Social Enterprises, Inc. stockholders' equity | |
| 23,438,462 | | |
| 8,597,482 | |
Noncontrolling interests | |
| 2,682,339 | | |
| – | |
Total stockholders' equity | |
| 26,120,801 | | |
| 8,597,482 | |
Total liabilities and equity | |
$ | 37,854,963 | | |
$ | 17,265,054 | |
The accompanying notes are an integral part of
the consolidated financial statements.
GROM SOCIAL ENTERPRISES, INC.
Consolidated Statements of Operations and Comprehensive
Loss
For the Years Ended December 31, 2021 and 2020
| |
| | | |
| | |
| |
Year Ended December 31, | | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
Sales | |
$ | 6,297,922 | | |
$ | 6,159,531 | |
Cost of goods sold | |
| 3,707,267 | | |
| 3,352,640 | |
Gross profit | |
| 2,590,655 | | |
| 2,806,891 | |
Operating expenses: | |
| | | |
| | |
Depreciation and amortization | |
| 495,480 | | |
| 449,379 | |
Selling, general and administrative | |
| 5,811,792 | | |
| 4,643,539 | |
Professional fees | |
| 2,773,510 | | |
| 623,014 | |
Impairment of goodwill and other intangible
assets | |
| 382,798 | | |
| 472,757 | |
Total operating expenses | |
| 9,463,580 | | |
| 6,188,689 | |
Loss from operations | |
| (6,872,925 | ) | |
| (3,381,798 | ) |
Other income (expense) | |
| | | |
| | |
Interest expense, net | |
| (2,556,689 | ) | |
| (1,398,731 | ) |
Loss on settlement of debt | |
| (947,179 | ) | |
| (1,312,983 | ) |
Unrealized gain on change in fair value of derivative liabilities | |
| – | | |
| 77,584 | |
Other gains | |
| 174,853 | | |
| 48,468 | |
Total other expense | |
| (3,329,015 | ) | |
| (2,585,662 | ) |
Loss before income taxes | |
| (10,201,940 | ) | |
| (5,967,460 | ) |
Provision for income taxes (benefit) | |
| 21,042 | | |
| (224,027 | ) |
Net loss | |
| (10,222,982 | ) | |
| (5,743,433 | ) |
Loss attributable to noncontrolling interest | |
| (69,775 | ) | |
| – | |
Net loss attributable to Grom Social Enterprises Inc. stockholders | |
| (10,153,207 | ) | |
| (5,743,433 | ) |
| |
| | | |
| | |
Preferred stock dividend payable on Series C convertible preferred stock | |
| (459,069 | ) | |
| – | |
Deemed dividend accreted on beneficial conversion features
of Series B convertible preferred stock | |
| – | | |
| (277,500 | ) |
| |
| | | |
| | |
Net loss attributable to Grom Social Enterprises, Inc. common
stockholders | |
$ | (10,612,276 | ) | |
$ | (6,020,933 | ) |
| |
| | | |
| | |
Basic and diluted loss per common share | |
$ | (1.18 | ) | |
$ | (1.07 | ) |
| |
| | | |
| | |
Weighted-average number of common shares outstanding: | |
| | | |
| | |
Basic and diluted | |
| 9,018,306 | | |
| 5,630,699 | |
| |
| | | |
| | |
Comprehensive loss: | |
| | | |
| | |
Net loss | |
$ | (10,222,982 | ) | |
$ | (5,743,433 | ) |
Foreign currency translation adjustment | |
| 8,579 | | |
| 58,226 | |
Comprehensive loss | |
| (10,214,403 | ) | |
| (5,685,207 | ) |
Comprehensive loss attributable to noncontrolling interests | |
| (69,775 | ) | |
| – | |
Comprehensive loss attributable to Grom Social Enterprises,
Inc. common stockholders | |
$ | (10,144,628 | ) | |
$ | (5,685,207 | ) |
The accompanying notes are an integral part of
the consolidated financial statements.
GROM SOCIAL ENTERPRISES, INC.
Consolidated Statement of Changes in Shareholders’
Equity
For the Years Ended December 31, 2021 and 2020
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Series A Preferred Stock | | |
Series B Preferred Stock | | |
Series C Preferred Stock | |
| |
Shares | | |
Value | | |
Shares | | |
Value | | |
Shares | | |
Value | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Balance, December 31, 2019 | |
| 925,000 | | |
$ | 925 | | |
| – | | |
$ | – | | |
| – | | |
$ | – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income (loss) | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Change in foreign currency translation | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Exchange of Series A preferred stock for Series B preferred stock | |
| (925,000 | ) | |
| (925 | ) | |
| 1,202,500 | | |
| 1,202 | | |
| – | | |
| – | |
Accretion of Series B preferred stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Deemed dividend on accretion of Series B preferred stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of Series B preferred stock with common stock in connection with
sales made under private offerings | |
| – | | |
| – | | |
| 483,500 | | |
| 484 | | |
| – | | |
| – | |
Exchange of convertible notes and accrued interest for Series
B preferred stock | |
| – | | |
| – | | |
| 3,939,884 | | |
| 3,940 | | |
| – | | |
| – | |
Issuance of common stock as compensation to employees, officers
and/or directors | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in exchange for consulting, professional
and other services | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in lieu of cash for accounts payable,
loans payable and other accrued obligations | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in connection with the issuance of convertible
notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock warrants in connection with the issuance
of convertible notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Conversion of convertible notes and accrued interest into common
stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Recognition of beneficial conversion features
related to convertible notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2020 | |
| – | | |
$ | – | | |
| 5,625,884 | | |
$ | 5,626 | | |
| – | | |
$ | – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income (loss) | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Change in foreign currency translation | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of Series B preferred stock with common stock in connection
with sales made under private offerings | |
| – | | |
| – | | |
| 950,000 | | |
| 950 | | |
| – | | |
| – | |
Issuance of Series B preferred stock in exchange for consulting,
professional and other services | |
| – | | |
| – | | |
| 75,000 | | |
| 75 | | |
| – | | |
| – | |
Exchange of convertible notes and accrued interest for Series
B preferred stock | |
| – | | |
| – | | |
| 2,564,175 | | |
| 2,564 | | |
| – | | |
| – | |
Exchange of Series B preferred stock for Series C preferred stock | |
| – | | |
| – | | |
| (9,215,059 | ) | |
| (9,215 | ) | |
| 9,215,059 | | |
| 9,215 | |
Exchange of convertible notes and accrued interest for Series
C preferred stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| 85,200 | | |
| 85 | |
Issuance of Series C preferred stock with common stock in connection
with sales made under private offerings | |
| – | | |
| – | | |
| – | | |
| – | | |
| 100,000 | | |
| 100 | |
Preferred stock dividend payable on Series C preferred stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in connection with sales made under public
offerings | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in connection with the exercise of common
stock purchase warrants | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock as compensation to employees, officers
and/or directors | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in exchange for consulting, professional
and other services | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in connection with the issuance of convertible
notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock warrants in connection with the issuance
of convertible notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Issuance of common stock in connection with the acquisition of
a business | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Conversion of convertible notes and accrued interest into common
stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Fair value of a noncontrolling interest in an acquired business | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Recognition of beneficial conversion features related to convertible
notes | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Stock based compensation expense related
to stock options | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2021 | |
| – | | |
$ | – | | |
| – | | |
$ | – | | |
| 9,400,259 | | |
$ | 9,400 | |
(continued)
GROM SOCIAL ENTERPRISES, INC.
Consolidated Statement of Changes in Shareholders’
Equity (continued)
For the Years Ended December 31, 2021 and 2020
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | |
| | |
| | |
| | |
Accumulated | | |
| | |
| |
| |
| | |
| | |
Additional | | |
| | |
Other | | |
| | |
Total | |
| |
Common Stock | | |
Paid-in | | |
Accumulated | | |
Comprehensive | | |
Noncontrolling | | |
Stockholders' | |
| |
Shares | | |
Value | | |
Capital | | |
Deficit | | |
Income | | |
Interests | | |
Equity | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance, December 31, 2019 | |
| 5,230,713 | | |
$ | 5,231 | | |
$ | 58,316,882 | | |
$ | (50,048,481 | ) | |
$ | (97,560 | ) | |
$ | – | | |
$ | 8,176,997 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| (5,743,433 | ) | |
| – | | |
| – | | |
| (5,743,433 | ) |
Change in foreign currency translation | |
| – | | |
| – | | |
| – | | |
| – | | |
| 58,226 | | |
| – | | |
| 58,226 | |
Exchange of Series A preferred stock for Series B preferred stock | |
| – | | |
| – | | |
| (277 | ) | |
| – | | |
| – | | |
| – | | |
| – | |
Accretion of Series B preferred stock | |
| – | | |
| – | | |
| 277,500 | | |
| – | | |
| – | | |
| – | | |
| 277,500 | |
Deemed dividend on accretion of Series B preferred stock | |
| – | | |
| – | | |
| (277,500 | ) | |
| – | | |
| – | | |
| – | | |
| (277,500 | ) |
Issuance of Series B preferred stock with common stock in connection with
sales made under private offerings | |
| – | | |
| – | | |
| 483,016 | | |
| – | | |
| – | | |
| – | | |
| 483,500 | |
Exchange of convertible notes and accrued interest for Series
B preferred stock | |
| – | | |
| – | | |
| 3,935,944 | | |
| – | | |
| – | | |
| – | | |
| 3,939,884 | |
Issuance of common stock as compensation to employees, officers
and/or directors | |
| 13,125 | | |
| 13 | | |
| 35,587 | | |
| – | | |
| – | | |
| – | | |
| 35,600 | |
Issuance of common stock in exchange for consulting, professional
and other services | |
| 202,741 | | |
| 203 | | |
| 578,442 | | |
| – | | |
| – | | |
| – | | |
| 578,645 | |
Issuance of common stock in lieu of cash for accounts payable,
loans payable and other accrued obligations | |
| 15,625 | | |
| 15 | | |
| 49,985 | | |
| – | | |
| – | | |
| – | | |
| 50,000 | |
Issuance of common stock in connection with the issuance of convertible
notes | |
| 339,678 | | |
| 340 | | |
| 735,674 | | |
| – | | |
| – | | |
| – | | |
| 736,014 | |
Issuance of common stock warrants in connection with the issuance
of convertible
notes | |
| – | | |
| – | | |
| 63,991 | | |
| – | | |
| – | | |
| – | | |
| 63,991 | |
Conversion of convertible notes and accrued interest into common
stock | |
| 84,191 | | |
| 84 | | |
| 110,353 | | |
| – | | |
| – | | |
| – | | |
| 110,437 | |
Recognition of beneficial conversion features
related to convertible notes | |
| – | | |
| – | | |
| 107,621 | | |
| – | | |
| – | | |
| – | | |
| 107,621 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2020 | |
| 5,886,073 | | |
$ | 5,886 | | |
$ | 64,417,218 | | |
$ | (55,791,914 | ) | |
$ | (39,334 | ) | |
$ | – | | |
$ | 8,597,482 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| (10,153,208 | ) | |
| – | | |
| (69,775 | ) | |
| (10,222,982 | ) |
Change in foreign currency translation | |
| – | | |
| – | | |
| – | | |
| – | | |
| 8,579 | | |
| – | | |
| 8,579 | |
Issuance of Series B preferred stock with common stock in connection
with sales made under private offerings | |
| – | | |
| – | | |
| 949,050 | | |
| – | | |
| – | | |
| – | | |
| 950,000 | |
Issuance of Series B preferred stock in exchange for consulting,
professional and other services | |
| – | | |
| – | | |
| 74,925 | | |
| – | | |
| – | | |
| – | | |
| 75,000 | |
Exchange of convertible notes and accrued interest for Series
B preferred stock | |
| – | | |
| – | | |
| 2,561,611 | | |
| – | | |
| – | | |
| – | | |
| 2,564,175 | |
Exchange of Series B preferred stock for Series C preferred stock | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Exchange of convertible notes and accrued interest for Series
C preferred stock | |
| – | | |
| – | | |
| 85,165 | | |
| – | | |
| – | | |
| – | | |
| 85,250 | |
Issuance of Series C preferred stock with common stock in connection
with sales made under private offerings | |
| – | | |
| – | | |
| 99,900 | | |
| – | | |
| – | | |
| – | | |
| 100,000 | |
Preferred stock dividend payable on Series C preferred stock | |
| – | | |
| – | | |
| – | | |
| (459,068 | ) | |
| – | | |
| – | | |
| (459,068 | ) |
Issuance of common stock in connection with sales made under public
offerings | |
| 2,771,084 | | |
| 2,771 | | |
| 10,217,580 | | |
| – | | |
| – | | |
| – | | |
| 10,220,351 | |
Issuance of common stock in connection with the exercise of common
stock purchase warrants | |
| 208,966 | | |
| 209 | | |
| 32,792 | | |
| – | | |
| – | | |
| – | | |
| 33,001 | |
Issuance of common stock as compensation to employees, officers
and/or directors | |
| 157,943 | | |
| 158 | | |
| 410,494 | | |
| – | | |
| – | | |
| – | | |
| 410,652 | |
Issuance of common stock in exchange for consulting, professional
and other services | |
| 289,670 | | |
| 289 | | |
| 1,198,846 | | |
| – | | |
| – | | |
| – | | |
| 1,199,135 | |
Issuance of common stock in connection with the issuance of convertible
notes | |
| 17,746 | | |
| 18 | | |
| 39,732 | | |
| – | | |
| – | | |
| – | | |
| 39,750 | |
Issuance of common stock warrants in connection with the issuance
of convertible
notes | |
| – | | |
| – | | |
| 1,895,078 | | |
| – | | |
| – | | |
| – | | |
| 1,895,078 | |
Issuance of common stock in connection with the acquisition of
a business | |
| 1,771,883 | | |
| 1,772 | | |
| 5,420,190 | | |
| – | | |
| – | | |
| – | | |
| 5,421,962 | |
Conversion of convertible notes and accrued interest into common
stock | |
| 1,594,827 | | |
| 1,595 | | |
| 2,047,202 | | |
| – | | |
| – | | |
| – | | |
| 2,048,797 | |
Fair value of a noncontrolling interest in an acquired business | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 2,752,114 | | |
| 2,752,114 | |
Recognition of beneficial conversion features related to convertible
notes | |
| – | | |
| – | | |
| 318,616 | | |
| – | | |
| – | | |
| – | | |
| 318,616 | |
Stock based compensation expense related
to stock options | |
| – | | |
| – | | |
| 82,910 | | |
| – | | |
| – | | |
| – | | |
| 82,910 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2021 | |
| 12,698,192 | | |
$ | 12,698 | | |
$ | 89,851,309 | | |
$ | (66,404,190 | ) | |
$ | (30,755 | ) | |
$ | 2,682,339 | | |
$ | 26,120,801 | |
The accompanying notes are an integral part of
the consolidated financial statements.
GROM SOCIAL ENTERPRISES, INC.
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2021 and 2020
| |
| | | |
| | |
| |
Year Ended December 31, | | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Cash flows from operating activities: | |
| | | |
| | |
Net loss | |
$ | (10,222,982 | ) | |
$ | (5,743,433 | ) |
Adjustments to reconcile net loss to cash used in operating
activities: | |
| | | |
| | |
Depreciation and amortization | |
| 814,849 | | |
| 848,463 | |
Amortization of debt discount | |
| 2,061,470 | | |
| 629,790 | |
Provision for doubtful accounts | |
| 2,195 | | |
| (35,341 | ) |
Common stock issued for financing costs | |
| 10,000 | | |
| 167,614 | |
Common and preferred stock issued in exchange for fees and
services | |
| 1,274,135 | | |
| 578,645 | |
Convertible notes issued for financing costs | |
| 59,633 | | |
| – | |
Deferred taxes | |
| 65,925 | | |
| (292,976 | ) |
Impairment of goodwill and intangible assets | |
| 382,798 | | |
| 472,757 | |
Stock based compensation | |
| 493,563 | | |
| 62,600 | |
Loss on disposal of property and equipment | |
| 2,692 | | |
| – | |
Loss on extinguishment of debt | |
| 718,267 | | |
| 1,312,983 | |
Unrealized gain on change in fair value of derivative
liabilities | |
| – | | |
| (77,584 | ) |
Changes in operating assets and liabilities: | |
| – | | |
| – | |
Accounts receivable | |
| (382,843 | ) | |
| (6,929 | ) |
Inventory | |
| 22,571 | | |
| (18,636 | ) |
Prepaid expenses and other current assets | |
| (37,523 | ) | |
| (84,037 | ) |
Operating lease right of use assets | |
| (6,123 | ) | |
| 30,247 | |
Other assets | |
| (457,065 | ) | |
| 2,891 | |
Accounts payable | |
| (770,656 | ) | |
| 317,524 | |
Accrued liabilities | |
| (1,149,202 | ) | |
| 347,514 | |
Advanced payments and deferred revenues | |
| (562,625 | ) | |
| 339,970 | |
Income taxes payable and other noncurrent liabilities | |
| (79,581 | ) | |
| 243,185 | |
Related party payables | |
| (95,741 | ) | |
| (318,395 | ) |
Net cash used in operating activities | |
| (7,856,243 | ) | |
| (1,223,148 | ) |
| |
| | | |
| | |
Cash flows from investing activities: | |
| | | |
| | |
Acquisition of a majority interest in a business, net of cash
received | |
| (373,592 | ) | |
| – | |
Purchase of fixed assets | |
| (43,504 | ) | |
| (574,512 | ) |
Net cash used in financing activities | |
| (417,096 | ) | |
| (574,512 | ) |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Proceeds from issuance of preferred stock, net of issuance costs | |
| 1,050,000 | | |
| 483,500 | |
Proceeds from issuance of common stock, net of issuance costs | |
| 10,220,351 | | |
| – | |
Proceeds from exercise of common stock purchase warrants, net
of issuance costs | |
| 33,001 | | |
| – | |
Proceeds from issuance of convertible notes | |
| 4,516,700 | | |
| 4,143,500 | |
Proceeds from loans payable | |
| – | | |
| 303,912 | |
Repayments of convertible notes | |
| (1,092,447 | ) | |
| (3,537,335 | ) |
Repayments of loans payable | |
| (54,038 | ) | |
| (18,018 | ) |
Net cash provided by financing activities | |
| 14,673,567 | | |
| 1,375,559 | |
| |
| | | |
| | |
Effect of exchange rates on cash and cash equivalents | |
| 9,633 | | |
| 36,182 | |
Net increase (decrease) in cash and cash equivalents | |
| 6,409,861 | | |
| (385,919 | ) |
Cash and cash equivalents at beginning of period | |
| 120,300 | | |
| 506,219 | |
Cash and cash equivalents at end of period | |
$ | 6,530,161 | | |
$ | 120,300 | |
| |
| | | |
| | |
Supplemental disclosure of cash flow information: | |
| | | |
| | |
Cash paid for interest | |
$ | 139,627 | | |
$ | 420,802 | |
Cash paid for income taxes | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
Supplemental disclosure of non-cash investing and financing activities: | |
| | | |
| | |
Common stock issued related to acquisition of business | |
$ | 5,421,962 | | |
$ | – | |
Common stock issued for financing costs incurred in connection
with convertible and promissory notes | |
$ | 29,750 | | |
$ | 568,400 | |
Common stock issued to reduce accounts payable and other accrued
liabilities | |
$ | – | | |
$ | 50,000 | |
Common stock warrants issued in connection with convertible
promissory notes | |
$ | 1,895,078 | | |
$ | 33,056 | |
Contingent purchase consideration | |
$ | 5,586,493 | | |
$ | – | |
Conversion of convertible notes and accrued interest into common
stock | |
$ | 2,048,797 | | |
$ | 110,436 | |
Conversion of convertible notes and accrued interest into preferred
stock | |
$ | 1,702,246 | | |
$ | – | |
Debt issued related to acquisition of a business | |
$ | 278,000 | | |
$ | – | |
Discount for beneficial conversion features on convertible notes | |
$ | 318,616 | | |
$ | 107,621 | |
Preferred stock dividend payable on convertible preferred stock | |
$ | 459,068 | | |
$ | – | |
The accompanying notes are an integral part of
the consolidated financial statements.
GROM SOCIAL ENTERPRISES, INC.
Notes to Consolidated Financial Statements
December 31, 2021 and 2020
Grom Social Enterprises, Inc. (the “Company”,
“Grom” “we”, “us” or “our”), a Florida corporation f/k/a Illumination America, Inc. (“Illumination”),
is a media, technology and entertainment company that focuses on delivering content to children under the age of 13 years in a safe secure
platform that is compliant with the Children’s Online Privacy Protection Act (“COPPA”) and can be monitored by parents
or guardians.
The Company conducts its business through the
following five operating subsidiaries:
|
· |
Grom Social, Inc. (“Grom Social”) was incorporated in the
State of Florida on March 5, 2012 and operates the Company’s social media network designed for children under the age of 13
years. |
|
· |
TD Holdings Limited (“TD Holdings”) was incorporated in
Hong Kong on September 15, 2005. TD Holdings operates through its two subsidiary companies: (i) Top Draw Animation Hong Kong Limited
(“TDAHK”), a Hong Kong corporation and (ii) Top Draw Animation, Inc. (“Top Draw” or “TDA”), a
Philippines corporation. The group’s principal activities are the production of animated films and televisions series. |
|
· |
Grom Educational Services, Inc. (“GES”) was incorporated
in the State of Florida on January 17, 2017. GES operates the Company’s web filtering services provided to schools and government
agencies. |
|
· |
Grom Nutritional Services, Inc. (“GNS”) was incorporated
in the State of Florida on April 19, 2017. GNS intends to market and distribute nutritional supplements to children. GNS has no operations
since its inception. |
|
· |
Curiosity Ink Media, LLC (“Curiosity”) was incorporated
in the State of Delaware on January 9, 2017, acquires and develops kids and family entertainment properties and associated business
opportunities. |
The Company owns 100% of each of Grom Social,
TD Holdings, GES and GNS, and 80% of Curiosity. The Company is headquartered in Boca Raton, Florida with offices in Los Angeles, California;
Salt Lake City, Utah; Norcross, Georgia; and Manila, Philippines.
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Expression and Alleviation of Going Concern
At December 31, 2020, the consolidated financial
statements of the Company were prepared assuming that the Company would continue as a going concern, which contemplated the realization
of assets and the satisfaction of liabilities in the normal course of business for the twelve-month period following the date of the financial
statements. On a consolidated basis, the Company has incurred significant operating losses since its inception. Because the Company did
not expect that its existing operational cash flow would be sufficient to fund its anticipated operations, substantial doubt was raised
about the Company’s ability to continue as a going concern.
On June 21, 2021, the Company sold an aggregate
of 2,409,639 shares of its common stock, and warrants to purchase one share of its common stock (collectively, a “unit”),
at a price to the public of $4.15 per unit for gross proceeds of approximately $10,000,000 in the Offering, before deducting underwriting
discounts and commissions and other offering expenses.
On July 15, 2021, the Company sold an additional
361,445 units for total gross proceeds of approximately $1,500,000, before deducting underwriting discounts and commissions and other
offering expenses.
On September 14, 2021, the Company entered into
a securities purchase agreement with a lender pursuant to which it issued a 10% original issue discount senior secured convertible note
in the principal amount of $4,400,000, before deducting underwriting discounts and commissions and other offering expenses.
As of December 31, 2021, the Company had $6,530,161
in cash and a working capital balance of $3,291,943. These factors have helped to alleviate the substantial doubt regarding the Company’s
ability to continue as a going concern. The Company believes that it has adequate working capital to meet its needs for the next twelve
months.
Basis
of Presentation
The consolidated financial statements of the Company
have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”)
and are expressed in United States dollars. For the years ended December 31, 2021 and 2020, the consolidated financial statements include
the accounts of the Company and its wholly-owned subsidiaries Grom Social, TD Holdings, GES, and GNS. The Company recognizes noncontrolling
interest related to its less-than-wholly-owned subsidiary, Curiosity, as equity in the consolidated financial statements separate from
the parent entity’s equity. The net income (loss) attributable to noncontrolling interest is included in net income (loss) in the
consolidated statements of operations and comprehensive loss. All intercompany accounts and transactions are eliminated in consolidation.
Use
of Estimates
The preparation of consolidated financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of liabilities and
disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. The most significant estimates relate to revenue recognition, valuation of accounts receivable and inventories,
purchase price allocation of acquired businesses, impairment of long-lived assets and goodwill, valuation of financial instruments, income
taxes, and contingencies. The Company bases its estimates on historical experience, known or expected trends and various other assumptions
that are believed to be reasonable given the quality of information available as of the date of these financial statements. The results
of these assumptions provide the basis for making estimates about the carrying amounts of assets and liabilities that are not readily
apparent from other sources. Actual results could differ from these estimates.
Business
Combinations
We generally account for business combinations
using the acquisition method of accounting. The method requires the acquirer to recognize the assets acquired, liabilities assumed, and
any non-controlling interest in the acquiree at the acquisition date, measured at their fair values as of that date. Any transaction
costs are expenses as incurred. The results of operations of businesses acquired by the Company have been included in the consolidated
income statement since their respective date of acquisition. The Company may use independent valuation services to assist in determining
the estimated fair values.
Revenue
Recognition
The Financial Accounting Standards Board (“FASB”)
Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606) outlines a single
comprehensive model for entities to use in accounting for revenue arising from contracts with customers. The guidance provided in Accounting
Standards Codification (“ASC”) Topic 606 ("ASC 606") requires entities to use a five-step model to recognize revenue
by allocating the consideration from contracts to performance obligations on a relative standalone selling price basis. Revenue is recognized
when a customer obtains control of promised goods or services in an amount that reflects the consideration that the entity expects to
receive in exchange for those goods or services. The standard also requires new disclosures regarding the nature, amount, timing, and
uncertainty of revenue and cash flows arising from contracts with customers. ASC 606 also includes Subtopic 340-40, Other Assets
and Deferred Costs – Contracts with Customers, which requires the deferral of incremental costs of obtaining a contract with
a customer.
Animation
Revenue
For years
ended December 31, 2021 and 2021, the Company recorded a total of $5,602,466
and $5,483,332,
respectively, of animation revenue from contracts with customers.
Animation revenue is primarily generated from
contracts with customers for preproduction and production services related to the development of animated movies and television series.
Preproduction activities include producing storyboards, location design, model and props design, background color and color styling.
Production focuses on library creation, digital asset management, background layout scene assembly, posing, animation and after effects.
The Company provides services under fixed-price contracts. Under fixed-price contracts, the Company agrees to perform the specified work
for a pre-determined price. To the extent actual costs vary from estimated costs, the Company’s profit may increase, decrease,
or result in a loss.
The Company identifies a contract under ASC 606
once (i) it is approved by all parties, (ii) the rights of the parties are identified, (iii) the payment terms are identified, (iv) the
contract has commercial substance, and (v) collectability of consideration is probable.
The Company evaluates the services promised in
each contract at inception to determine whether the contract should be accounted for as having one or more performance obligations. The
services in the Company’s contracts are distinct from one another as the referring parties typically can direct all, limited, or
single portions of the various preproduction and production activities required to create and design and entire episode to us and we
therefore have a history of developing standalone selling prices for all of these distinct components. Accordingly, our contracts are
typically accounted for as containing multiple performance obligations.
The Company determines the transaction price
for each contract based on the consideration it expects to receive for the distinct services being provided under the contract.
The Company recognizes revenue as performance
obligations are satisfied and the customer obtains control of the services. In determining when performance obligations are satisfied,
the Company considers factors such as contract terms, payment terms and whether there is an alternative future use of the product or
service. Substantially all of the Company’s revenue is recognized over time as it performs under the contract due to the contractual
terms present in each contract which irrevocably transfer control of the work product to the customer as the services are performed.
For performance obligations recognized over time,
revenue is recognized based on the extent of progress made towards completion of the performance obligation. The Company uses the percentage-of-completion
cost-to-cost measure of progress because it best depicts the transfer of control to the customer as the Company incurs costs against
its contracts. Under the percentage-of-completion cost-to-cost measure of progress, the extent of progress towards completion is measured
based on the ratio of costs incurred to date to the total estimated costs to complete the performance obligation. The percentage-of-completion
cost-to-cost method requires management to make estimates and assumptions that affect the reported amounts of contract assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The most significant
estimates relate to the total estimated amount of costs that will be incurred for a project or job.
Web
Filtering Revenue
For years
ended December 31, 2021 and 2020, the Company recorded a total of $594,996
and $673,182,
respectively, of web filtering revenue from contracts with customers.
Web filtering revenue from subscription sales
is recognized on a pro-rata basis over the subscription period. Typically, a subscriber purchases computer hardware and a software and
support service license for a period of use between one year to five years. The subscriber is billed in full at the time of the sale.
The Company immediately recognizes revenue attributable to the computer hardware as it is non-refundable and control passes to the customer.
The advanced billing component for software and service is initially recorded as deferred revenue and subsequently recognized as revenue
on a straight-line basis over the subscription period.
Produced
and Licensed Content Revenue
Since the acquisition of Curiosity to the period
ended December 31, 2021, the Company recorded a total of $98,301,
of produced and licensed content revenue from contracts with customers.
Produced and licensed content revenues are generated
from the licensing of internally-produced films and television programs.
Licensed internally-produced films and television
programming, each individual film or episode delivered represents a separate performance obligation and revenues are recognized when
the episode is made available to the licensee for exhibition. For license agreements containing multiple deliverables, revenues are allocated
based on the relative standalone selling price of each film or episode of a television series, which is based on licenses for comparable
films or series within the marketplace. Agreements to license programming are often long term, with collection terms ranging from one to five years.
The advanced billing component for licensed content
is initially recorded as deferred revenue and subsequently recognized as revenue upon completion of the performance obligation in accordance
with the terms of licensing agreement.
Publishing
Revenue
Since the acquisition of Curiosity to the period
ended December 31, 2021, no publishing revenue has been recorded.
Publishing revenues are recognized when merchandise
is shipped or electronically delivered to the consumer. Consumer print books are generally sold with a right of return. The Company records
a returns reserve and corresponding decrease in revenue at the time of sale based upon historical trends. For publishing revenues, payments
are due shortly after shipment or electronic delivery.
Contract
Assets and Liabilities
Animation revenue contracts vary with movie contracts
typically allowing for progress billings over the contract term while other episodic development activities are typically billable upon
delivery of the performance obligation for an episode. These episodic activities typically create unbilled contract assets between episode
delivery dates while movies can create contract assets or liabilities based on the progress of activities versus the arranged billing
schedule. Revenues from web filtering contracts are all billed in advance and therefore represent contract liabilities until fully recognized
on a ratable basis over the contract life.
Fair
Value Measurements
FASB ASC 820, Fair Value Measurements and
Disclosures (“ASC 820”) defines fair value as the exchange price that would be received for an asset or paid to transfer
a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between
market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the
use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of
inputs that may be used to measure fair value:
|
· |
Level 1: Quoted prices in active markets for identical assets or liabilities. |
|
· |
Level 2: Inputs other than quoted prices included within Level 1 that
are either directly or indirectly observable. |
|
· |
Level 3: Unobservable inputs that are supported by little or no market
activity, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in
pricing. |
Fair value estimates discussed herein are based
upon certain market assumptions and pertinent information available to management as of December 31, 2021 and 2020. The Company uses
the market approach to measure fair value for its Level 1 financial assets and liabilities. The market approach uses prices and other
relevant information generated by market transactions involving identical or comparable assets or liabilities. The respective carrying
value of certain balance sheet financial instruments approximates its fair value. These financial instruments include cash, trade receivables,
related party payables, accounts payable, accrued liabilities and short-term borrowings. Fair values were estimated to approximate carrying
values for these financial instruments since they are short term in nature, and they are receivable or payable on demand.
The estimated fair value of assets and liabilities
acquired in business combinations and reporting units and long-lived assets used in the related asset impairment tests utilize inputs
classified as Level 3 in the fair value hierarchy.
The Company determines the fair value of contingent
consideration based on a probability-weighted discounted cash flow analysis. The fair value remeasurement is based on significant inputs
not observable in the market and thus represents a Level 3 measurement as defined in the fair value hierarchy. In each period, the Company
reassesses its current estimates of performance relative to the stated targets and adjusts the liability to fair value. Any such adjustments
are included as a component of Other Income (Expense) in the Consolidated Statements of Operations and Comprehensive Loss.
Derivative
Financial Instruments
The Company does not use derivative instruments
to hedge exposures to cash flow, market or foreign currency risk. Terms of convertible and other promissory notes are reviewed to determine
whether they contain embedded derivative instruments that are required to be accounted for separately from the host contract and recorded
on the balance sheet at fair value. The fair value of derivative liabilities is required to be revalued at each reporting date, with
corresponding changes in fair value recorded in current period operating results.
Beneficial
Conversion Features
In accordance with FASB ASC 470-20, Debt with
Conversion and Other Options the Company records a beneficial conversion feature (“BCF”) related to the issuance of convertible
debt or preferred stock instruments that have conversion features at fixed rates that are in-the-money when issued. The BCF for the convertible
instruments is recognized and measured by allocating a portion of the proceeds equal to the intrinsic value of that feature to additional
paid-in capital. The intrinsic value is generally calculated at the commitment date as the difference between the conversion price and
the fair value of the common stock or other securities into which the security is convertible, multiplied by the number of shares into
which the security is convertible. If certain other securities are issued with the convertible security, the proceeds are allocated among
the different components. The portion of the proceeds allocated to the convertible security is divided by the contractual number of the
conversion shares to determine the effective conversion price, which is used to measure the BCF. The effective conversion price is used
to compute the intrinsic value. The value of the BCF is limited to the basis that is initially allocated to the convertible security.
Stock
Purchase Warrants
The Company accounts for warrants issued to purchase
shares of its common stock as equity in accordance with FASB ASC 480, Accounting for Derivative Financial Instruments Indexed to,
and Potentially Settled in, a Company’s Own Stock, Distinguishing Liabilities from Equity.
Cash
and Cash Equivalents
The Company’s cash and cash equivalents
are exposed to concentration of credit risk. The Company maintains cash at various regulated financial institutions which, at times,
may be in excess of the federal depository insurance limit. The Company’s management regularly monitors these institutions and
believes that the potential for future loss is remote. The Company considers liquid investments with original or acquired maturities
of three months or less to be cash equivalents. At December 31, 2021 and 2020, the Company did not have any cash equivalents.
Accounts
Receivable
Accounts receivable are customer obligations
due under normal trade terms which are recorded at net realizable value. The Company establishes an allowance for doubtful accounts based
on management’s assessment of the collectability of trade receivables. A considerable amount of judgment is required in assessing
the amount of the allowance. The Company makes judgments about the creditworthiness of each customer based on ongoing credit evaluations
and monitors current economic trends that might impact the level of credit losses in the future. If the financial condition of the customers
were to deteriorate, resulting in their inability to make payments, a specific allowance will be required.
Recovery of bad debt amounts previously written
off is recorded as a reduction of bad debt expense in the period the payment is collected. If the Company’s actual collection experience
changes, revisions to its allowance may be required. After all attempts to collect a receivable have failed, the receivable is written
off against the allowance.
Accounts receivable includes unbilled accounts
receivable. Unbilled accounts receivable is a contract asset related to amounts that are unbilled due to agreed-upon contractual terms
in which billing occurs subsequent to revenue recognition. This situation typically occurs when the Company recognizes revenue for episodic
development activities performed but not yet billed. Episodic development activities are typically billable upon delivery.
Inventory
Inventory consists of costs incurred to produce
animated content for third parties customers. Costs incurred to produce the animated content to customers, which include direct production
costs, production overhead and supplies are recognized as work-in-progress inventory. As animated content is completed in accordance
with the terms stated by the customer, inventory is classified as finished products and subsequently recognized as cost of services as
animated content is accepted by and available to the customer. Carrying amounts of animated content are recorded at the lower of cost
or net realizable value. Cost is determined using a weighted average cost method for direct production costs, productions overhead and
supplies used for completing animation projects.
At December 31, 2021 and 2020, the Company’s inventory totaled
$91,361 and $48,198, respectively, and was comprised of work-in-progress of $77,501 and $48,198, respectively, and finished goods of $13,860
and $0, respectively.
Prepublication
Costs
Prepublication costs include costs incurred to
create and develop the art, prepress, editorial, digital conversion and other content required for the creation of the master copy of
a book or other media. Prepublication costs are amortized on a straight-line basis over a two- to five-year period based on expected future
revenue. The Company regularly reviews the recoverability of the capitalized costs based on expected future revenues.
Produced
and Licensed Content Costs
Produced and licensed content costs include capitalizable
direct costs, production overhead, interest and development costs and are stated at the lower of cost, less accumulated amortization,
or fair value. Marketing, distribution and general and administrative costs are expensed as incurred.
Film, television and direct to consumers through
streaming services production and residual costs are expensed over the product life cycle based upon the ratio of the current period’s
revenues to estimated remaining total revenues (Ultimate Revenues) for each production. For film productions and direct to consumer services,
Ultimate Revenues include revenues from all sources that will be earned within ten years from the date of the initial release. For television
series, Ultimate Revenues include revenues that will be earned within ten years from delivery of the first episode, or if still in production,
five years from delivery of the most recent episode, if later. Costs of film, television and direct to consumer productions are subject
to regular recoverability assessments, which compare the estimated fair values with the unamortized costs. The Company bases these fair
value measurements on the Company’s assumptions about how market participants would price the assets at the balance sheet date,
which may be different than the amounts ultimately realized in future periods. The amount by which the unamortized costs of film and
television productions exceed their estimated fair values is written off. Costs for projects that have been abandoned are written off.
Projects that have not been set for production within three years are also written off unless management has committed to a plan to proceed
with the project and is actively working on and funding the project.
Capitalized
Website Development Costs
The Company capitalizes certain costs associated
with the development of its Santa.com website after the preliminary project stage is complete and until the website is ready for its
intended use. Planning and operating costs are expensed as incurred. Capitalization begins when the preliminary project stage is complete,
project plan is defined, functionalities are determined and internal and external resources are identified. Qualified costs incurred
during the operating stage of our software applications relating to upgrades and enhancements are capitalized to the extent it is probable
that they will result in added functionality, while costs that cannot be separated between maintenance of, and minor upgrades and enhancements
to the websites are expensed as incurred.
Capitalized website costs are amortized on a
straight-line basis over their estimated useful life of three years beginning
with the time when it is ready for intended use. Amounts amortized are presented through cost
of sales. Management evaluates the useful lives of these assets on an annual basis and tests for impairment whenever events or
changes in circumstances occur that could impact the recoverability of these assets.
Since the acquisition of Curiosity and to the
period ended December 31, 2021, the Company capitalized $411,799
of website development costs. No amortization expense is yet to be recognize as website is still in development.
Property
and Equipment
Property and equipment are stated at cost or
fair value if acquired as part of a business combination. Depreciation is computed by the straight-line method and is charged to operations
over the estimated useful lives of the assets. Maintenance and repairs are charged to expense as incurred. The carrying amount and accumulated
depreciation of assets sold or retired are removed from the accounts in the year of disposal and any resulting gain or loss is included
in results of operations. The estimated useful lives of property and equipment are as follows:
Property and equipment useful lives |
|
Computers, software, and office equipment |
1
– 5 years |
Capitalized website development cost |
3
years |
Machinery and equipment |
3
– 5 years |
Vehicles |
5
years |
Furniture and fixtures |
5
– 10 years |
Leasehold improvements |
Lesser
of the lease term or estimated useful life |
Construction in process is not depreciated until
the construction is completed and the asset is placed into service.
Goodwill
and Intangible Assets
Goodwill represents the future economic benefit
arising from other assets acquired that could not be individually identified and separately recognized. The goodwill arising from the
Company’s acquisitions is attributable to the value of the potential expanded market opportunity with new customers. Intangible
assets have either an identifiable or indefinite useful life. Intangible assets with identifiable useful lives are amortized on a straight-line
basis over their economic or legal life, whichever is shorter. The Company’s amortizable intangible assets consist of customer
relationships and non-compete agreements. Their useful lives range from 1.5
to 10
years. The Company’s indefinite-lived intangible assets consist of trade names.
Goodwill and indefinite-lived assets are not
amortized but are subject to annual impairment testing unless circumstances dictate more frequent assessments. The Company performs an
annual impairment assessment for goodwill and indefinite-lived assets during the fourth quarter of each year and more frequently whenever
events or changes in circumstances indicate that the fair value of the asset may be less than the carrying amount. Goodwill impairment
testing is a two-step process performed at the reporting unit level. Step one compares the fair value of the reporting unit to its carrying
amount. The fair value of the reporting unit is determined by considering both the income approach and market approaches. The fair values
calculated under the income approach and market approaches are weighted based on circumstances surrounding the reporting unit. Under
the income approach, the Company determines fair value based on estimated future cash flows of the reporting unit, which are discounted
to the present value using discount factors that consider the timing and risk of cash flows. For the discount rate, the Company relies
on the capital asset pricing model approach, which includes an assessment of the risk-free interest rate, the rate of return from publicly
traded stocks, the Company’s risk relative to the overall market, the Company’s size and industry and other Company-specific
risks. Other significant assumptions used in the income approach include the terminal value, growth rates, future capital expenditures
and changes in future working capital requirements. The market approaches use key multiples from guideline businesses that are comparable
and are traded on a public market. If the fair value of the reporting unit is greater than its carrying amount, there is no impairment.
If the reporting unit’s carrying amount exceeds its fair value, then the second step must be completed to measure the amount of
impairment, if any. Step two calculates the implied fair value of goodwill by deducting the fair value of all tangible and intangible
net assets of the reporting unit from the fair value of the reporting unit as calculated in step one. In this step, the fair value of
the reporting unit is allocated to all of the reporting unit’s assets and liabilities in a hypothetical purchase price allocation
as if the reporting unit had been acquired on that date. If the carrying amount of goodwill exceeds the implied fair value of goodwill,
an impairment loss is recognized in an amount equal to the excess.
Indefinite-lived intangible assets are evaluated
for impairment at the individual asset level by assessing whether it is more likely than not that the asset is impaired (for example,
that the fair value of the asset is below its carrying amount). If it is more likely than not that the asset is impaired, its carrying
amount is written down to its fair value.
Determining the fair value of a reporting unit
is judgmental in nature and requires the use of significant estimates and assumptions, including revenue growth rates, strategic plans,
and future market conditions, among others. There can be no assurance that the Company’s estimates and assumptions made for purposes
of the goodwill impairment testing will prove to be accurate predictions of the future. Changes in assumptions and estimates could cause
the Company to perform an impairment test prior to scheduled annual impairment tests.
The Company performed its annual fair value assessment
at December 31, 2021 on its subsidiaries with material goodwill and intangible asset amounts on their respective balance sheets and determined
that an impairment charge of $362,798 was
necessary. See Note 9 – Goodwill and Intangible Assets for more information.
Impairment
of Long-Lived Assets
The Company evaluates the recoverability of its
long-lived assets whenever events or changes in circumstances have indicated that an asset may not be recoverable. The long-lived asset
is grouped with other assets at the lowest level for which identifiable cash flows are largely independent of the cash flows of other
groups of assets and liabilities. If the sum of the projected undiscounted cash flows is less than the carrying value of the assets,
the assets are written down to the estimated fair value.
The Company evaluated the recoverability of its
long-lived assets on December 31, 2021, respectively on its subsidiaries with material amounts on their respective balance sheets and
determined that no impairment exists.
Income
Taxes
The Company accounts for income taxes under FASB
ASC 740, Accounting for Income Taxes (“ASC 740”). Under ASC 740, deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. Under ASC 740, the effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. ASC 740-10-05, Accounting
for Uncertainty in Income Taxes prescribes a recognition threshold and a measurement attribute for the financial statement recognition
and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must
be more-likely-than-not to be sustained upon examination by taxing authorities.
The amount recognized is measured as the largest
amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The Company assesses the validity
of its conclusions regarding uncertain tax positions on a quarterly basis to determine if facts or circumstances have arisen that might
cause it to change its judgment regarding the likelihood of a tax position’s sustainability under audit.
Right
of Use Assets and Lease Liabilities
FASB ASU No. 2016-02, “Leases” (ASC
842) requires lessees to recognize almost all leases on the balance sheet as a right of use (“ROU”) asset and a lease liability
and requires leases to be classified as either an operating or a finance type lease. The standard excludes leases of intangible assets
or inventory, and permits the exclusion of leases with an original lease term of less than one year.
Under ASC 842, the Company determines if an arrangement
is a lease at inception. ROU assets and liabilities are recognized at commencement date based on the present value of remaining lease
payments over the lease term. For this purpose, the Company considers only payments that are fixed and determinable at the time of commencement.
As most of the Company's leases do not provide an implicit rate, the Company estimated the incremental borrowing rate in determining
the present value of lease payments. The ROU asset also includes any lease payments made prior to commencement and is recorded net of
any lease incentives received. The Company lease terms may include options to extend or terminate the lease when it is reasonably certain
that the Company will exercise such options.
Operating leases are included in operating lease
right-of-use assets, operating lease liabilities, current and operating lease liabilities, non-current on the Company's consolidated
balance sheets.
Foreign
Currency Translation
The functional and reporting currency of TD
Holdings and TDAHK is the Hong Kong Dollar. The functional and reporting currency of Top Draw is the Philippine Peso. Management
applies the guidance within FASB ASC 830, Foreign Currency Matters for transactions that occur in foreign currencies.
Monetary assets denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date.
Average monthly rates are used to translate revenues and expenses.
Transactions denominated in currencies other
than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction.
Exchange gains or losses arising from foreign currency transactions are included in the determination of net income for the respective
periods.
Assets and liabilities of the Company’s
operations are translated into the reporting currency, United States dollars, at the exchange rate in effect at the balance sheet dates.
Revenue and expenses are translated at average rates in effect during the reporting periods. Equity transactions are recorded at the
historical rate when the transaction occurred. The resulting translation adjustment is reflected as accumulated other comprehensive income,
a separate component of stockholders' equity in the statement of stockholders' equity.
Differences may arise in the amount of bad debt
expense, depreciation expense and amortization expense reported in the Company's operating results as compared to the corresponding change
in the allowance for doubtful accounts, accumulated depreciation, and accumulated amortization, respectively, due to foreign currency
translation. These translation adjustments are reflected in accumulated other comprehensive income, a separate component of the Company's
stockholders' equity.
Comprehensive
Gain or Loss
FASB ASC 220, Comprehensive Income establishes
standards for the reporting and display of comprehensive income and its components in the financial statements. At December 31, 2021
and 2020, the Company determined that it had items that represented components of comprehensive income (loss) and, therefore, has included
a statement of comprehensive income (loss) in the financial statements.
Advertising
Expenses
Advertising costs are expensed as incurred and
included in selling, general and administrative expenses.
Interest
Cost associated with the refinancing or issuance
of debt, as well as debt discounts or premiums, are recorded as interest over the term of the related debt using the effective interest method.
Shipping
and Handling Costs
Shipping and handling costs related to the acquisition
of goods from vendors are included in the cost of sales.
Stock-Based
Compensation
The Company grants stock-based compensation to
its employees through awards of restricted stocks. The amount of stock-based compensation expense related to awards of restricted stock
is based on the fair value of the Company’s common stock at the date of grant.
Basic
and Diluted Net Income (Loss) Per Share
The Company computes net income (loss) per
share in accordance with FASB ASC 260, Earnings per Share which requires presentation of both basic and diluted earnings per
share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to
common stockholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS
gives effect to all dilutive potential shares of common stock outstanding during the period using the treasury stock method, and
convertible preferred stock and convertible debt using the if-converted method. These potentially dilutive shares include 1,193,885 shares
from convertible notes, 4,895,968 shares
from convertible preferred stock, 217,542 shares
from vested stock options and 4,264,358 shares
from stock purchase warrants. In computing diluted EPS, the average stock price for the period is used in determining the number of
shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if
their effect is anti-dilutive.
Recent
Accounting Pronouncements
The Company has implemented all new accounting
pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new pronouncements
that have been issued that might have a material impact on its financial position or results of operations except as noted below:
In January 2017, the FASB issued Accounting Standards
Update No. 2017-04, Simplifying the Test for Goodwill Impairment (“ASU 2017-04”). ASU 2017-04 simplifies the accounting
for goodwill impairment by removing Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation.
Under this pronouncement, an entity would perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting
unit with its carrying amount and would recognize an impairment change for the amount by which the carrying amount exceeds the reporting
unit’s fair value; however, the loss recognized is not to exceed the total amount of goodwill allocated to that reporting unit.
In addition, income tax effects will be considered, if applicable. ASU 2017-04 is effective for annual or interim goodwill impairment
tests in fiscal years beginning after December 15, 2019 and should be applied on a prospective basis.
On November 15, 2019, the FASB issued ASU 2019-10,
which (1) provides a framework to stagger effective dates for future major accounting standards and (2) amends the effective dates for
certain major new accounting standards to give implementation relief to certain types of entities. Specifically, ASU 2019-10 amends the
effective date for ASU 2017-04 to fiscal years beginning after December 15, 2022, and interim periods therein.
Early adoption continues to be permitted for
interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not anticipate the adoption
of ASU 2017-04 will have a material impact on its financial statements for both annual and interim reporting periods.
In December 2019, the FASB issued ASU 2019-12,
Income Taxes (Topic 740) which enhances and simplifies various aspects of the income tax accounting guidance, including requirements
such as tax basis step-up in goodwill obtained in a transaction that is not a business combination, ownership changes in investments,
and interim-period accounting for enacted changes in tax law. The amendment wase effective for public companies with fiscal years beginning
after December 15, 2020. The Company adopted this ASU on January 1, 2021, which did not result in a material impact to the consolidated
financial statements and disclosures.
In August 2020, the FASB issued ASU 2020-06, Debt
– Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own
Equity (Subtopic 815 – 40), (“ASU 2020-06”). ASU 2020-06 simplifies the accounting for certain financial instruments
with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The
ASU2020-06 amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. Early
adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those fiscal
years. The Company is evaluating the impact of this guidance on its consolidated financial statements.
In May 2021, the FASB issued ASU 2021-04, Earnings
Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation (Topic
718), and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Issuer’s
Accounting for Certain Modification or Exchanges of Freestanding Equity-Classified Written Call Options (“ASU
2021-04”), which clarifies and reduces diversity in an issuer’s accounting for modifications or exchanges of
freestanding equity-classified written call options due to a lack of explicit guidance in the FASB Codification. ASU
2021-04 provides guidance on modifications or exchanges of freestanding equity-classified written call options that are not within
the scope of another Topic. Entities should treat a modification of the terms or conditions, or an exchange of a freestanding
equity-classified written call option that remains equity-classified after modification or exchange, as an exchange of the original
instrument for a new instrument. ASU 2021-04 provides further guidance on measuring the effect of such modifications or exchanges,
and also provides guidance on the recognition of such modifications or exchanges on the basis of the substance of the transaction,
in the same manner as if cash had been paid as consideration. Management is evaluating the effect of the adoption of ASU 2021-04 on
the consolidated financial statements. ASU 2021-04 is effective for all entities for fiscal years beginning after December 15, 2021,
and early adoption is permitted. The Company adopted this ASU on January 1, 2022, which did not result
in a material impact to the consolidated financial statements and disclosures.
3. |
ACCOUNTS RECEIVABLE,
NET |
The following table sets forth the components
of the Company’s accounts receivable at December 31, 2021 and 2020:
Schedule of accounts receivable | |
| | | |
| | |
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
| | |
| |
Billed accounts receivable | |
$ | 822,536 | | |
$ | 443,806 | |
Unbilled accounts receivable | |
| 187,751 | | |
| 188,029 | |
Allowance for doubtful accounts | |
| (41,708 | ) | |
| (43,903 | ) |
Total accounts receivable, net | |
$ | 968,579 | | |
$ | 587,932 | |
During the year ended December 31, 2021, the
Company had four customers that accounted for 69.1%
of revenues and two customers that accounted for 61.3%
of accounts receivable. During the year ended December 31, 2020, the Company had three customers that accounted for approximately 68.5%
of revenues and two customers that accounted for 29.9%
of accounts receivable.
4. |
PREPAID EXPENSES AND OTHER CURRENT ASSETS |
The following table sets forth the components
of the Company’s prepaid expenses and other current assets at December 31, 2021 and 2020:
Schedule
of prepaid expenses and other current assets
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
| | |
| |
Prepaid rent | |
$ | 32,139 | | |
$ | 18,679 | |
Vendor advances | |
| 6,631 | | |
| 6,085 | |
Prepaid service agreements | |
| 139,670 | | |
| 101,886 | |
Employee advance and other payroll related items | |
| 192,339 | | |
| 74,773 | |
Other prepaid expenses and current assets | |
| 86,799 | | |
| 184,742 | |
Total prepaid expenses and other current assets | |
$ | 457,578 | | |
$ | 386,165 | |
Prepaid expenses and other assets represent advances
or prepayments made in the normal course and in which the economic benefit is expected to be realized within twelve months.
5. |
PROPERTY AND EQUIPMENT |
The following table sets forth the components of the Company’s
property and equipment at December 31, 2021 and 2020:
Schedule of property and equipment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | | |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | |
Capital assets subject to depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Computers, software
and office equipment | |
$ | 2,698,172 | | |
$ | (2,399,978 | ) | |
$ | 298,194 | | |
$ | 2,800,872 | | |
$ | (2,257,797 | ) | |
$ | 543,075 | |
Machinery and equipment | |
| 183,618 | | |
| (162,647 | ) | |
| 20,971 | | |
| 192,988 | | |
| (152,149 | ) | |
| 40,839 | |
Vehicles | |
| 101,674 | | |
| (76,497 | ) | |
| 25,177 | | |
| 163,525 | | |
| (106,826 | ) | |
| 56,699 | |
Furniture and fixtures | |
| 401,862 | | |
| (365,075 | ) | |
| 36,787 | | |
| 422,234 | | |
| (364,655 | ) | |
| 57,579 | |
Leasehold
improvements | |
| 1,086,518 | | |
| (955,547 | ) | |
| 130,971 | | |
| 1,143,704 | | |
| (903,381 | ) | |
| 240,323 | |
Total fixed assets | |
| 4,471,844 | | |
| (3,959,744 | ) | |
| 512,100 | | |
| 4,723,323 | | |
| (3,784,808 | ) | |
| 938,515 | |
Capital assets not subject to depreciation: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Construction
in progress | |
| 65,888 | | |
| – | | |
| 65,888 | | |
| 26,594 | | |
| – | | |
| 26,594 | |
Total fixed
assets | |
$ | 4,537,732 | | |
$ | (3,959,744 | ) | |
$ | 577,988 | | |
$ | 4,749,917 | | |
$ | (3,784,808 | ) | |
$ | 965,109 | |
For the years ended December 31, 2021 and 2020,
the Company recorded depreciation expense of $426,654 and
$461,548 respectively.
The following table sets forth the components
of the Company’s other assets at December 31, 2021 and 2020:
Schedule
of other assets
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
| | |
| |
Capitalized website development costs | |
$ | 411,800 | | |
$ | – | |
Prepublication costs | |
| 152,286 | | |
| – | |
Produced and licensed content costs | |
| 76,701 | | |
| – | |
Deposits | |
| 76,052 | | |
| 76,175 | |
Other noncurrent assets | |
| 4,321 | | |
| – | |
Total other assets | |
$ | 721,160 | | |
$ | 76,175 | |
Other noncurrent assets are comprised solely
of guarantee deposits at TDA which are refundable upon termination of contract or delivery of subject matter of the contract. These are
initially recorded at cost which is the fair value at the time of the transaction and are subsequently measured at amortized cost
The Company has entered into operating leases
primarily for real estate. These leases have terms which range from two years to six years, and often include one or more options to
renew or in the case of equipment rental, to purchase the equipment. During the year ended December 31, 2021, $281,575
of right of use assets and leases liabilities were added related to new operating leases.
The Company leases approximately 2,100 square
feet of office space in Boca Raton, Florida at the rate of $4,000 per month pursuant to a three-year lease which was renewed for six months
and expires in March 2022. The Florida office space is the location of the Company’s corporate headquarters and administrative staff.
In January 2022, the Company signed a new lease agreement to extend the term until March 2024. The total legally binding minimum lease
payments for this lease are approximately $94,898.
In September 2021, the Company signed a new lease to secure approximately
1,300 square feet of office space in Manila. The initial term of the lease is 72 months from the commencement date,
January 1, 2022. The Company has the option to renew the lease term for an additional 12 months. The total legally binding minimum
lease payments for this lease are approximately $270,293.
In October 2021, the Company signed a new lease
to secure 1,720 square feet of office space in Los Angeles. The initial term of the lease is 24 months from the commencement date, November
29, 2021 and no renewal option. The total legally binding minimum lease payments for this lease are approximately $117,607.
The future
minimum payment obligations at December 31, 2021 for operating leases are as follows:
Schedule
of future minimum lease payments
| |
| | |
2022 | |
$ | 420,990 | |
2023 | |
$ | 117,281 | |
2024 | |
$ | 53,101 | |
2025 | |
$ | 43,306 | |
2026 | |
$ | 45,471 | |
Thereafter | |
$ | 47,744 | |
These operating leases are listed as separate
line items on the Company's Consolidated Balance Sheets and represent the Company’s right to use the underlying asset for the lease
term. The Company’s obligation to make lease payments are also listed as separate line items on the Company's Consolidated Balance
Sheets.
Because the rate implicit in each lease is not
readily determinable, the Company uses its incremental borrowing rate to determine the present value of the lease payments.
Information related to the Company's operating right-of-use assets
and related lease liabilities were as follows:
Schedule of operating right-of-use assets | |
| | |
| |
Year Ended December 31, 2021 | |
Cash paid for operating lease liabilities | |
$ | 387,360 | |
Weighted-average remaining lease term (in years) | |
| 1.7 | |
Weighted-average discount rate | |
| 10% | |
Total rent expense related to lease obligations, reflected in general
and administrative costs line items on the consolidated income statements, for the years ended December 31, 2021 and 2020, were $380,297
and $363,974, respectively.
The following table presents the amortization of the Company’s
lease liabilities under ASC 842 at December 31, 2021:
Schedule of amortization of lease liabilities | |
| | |
2022 | |
$ | 333,020 | |
2023 | |
$ | 50,751 | |
2024 | |
$ | 27,238 | |
2025 | |
$ | 32,024 | |
2026 | |
$ | 37,391 | |
Thereafter | |
$ | 43,404 | |
Acquisition of Curiosity Ink Media, LLC
On July 29, 2021, the Company entered into a
membership interest purchase agreement (the “Purchase Agreement”) with Curiosity Ink Media LLC, a Delaware limited liability
company (“Curiosity”) and the holders of all of Curiosity’s outstanding membership interests (the “Sellers”),
for the purchase of 80%
of Curiosity’s outstanding membership interests (the “Purchased Interests”) from the Sellers (the “Acquisition).
On August 19, 2021, pursuant to the terms of
the Purchase Agreement, the Company consummated the Acquisition and acquired the Purchased Interests in consideration for the issuance
to the Sellers of an aggregate of 1,771,883 shares of the Company’s common stock to the Sellers, pro rata to their membership interests
immediately prior to the closing of the Acquisition. The shares were valued at $2.82 per share which represents to the 20-day volume-weighted
average price of the Company’s common stock on August 19, 2021.
Pursuant to the Purchase Agreement, the Company
also paid $400,000
and issued an 8%
eighteen-month convertible promissory note in the principal amount $278,000
(the “Note”) to pay-down and refinance certain outstanding loans and advances previously made to Curiosity by Russell
Hicks and Brett Watts.
The Note is convertible into shares of common
stock of the Company at a conversion price of $3.28 per share but may not be converted if, after giving effect to such conversion, the
noteholder and its affiliates would beneficially own in excess of 9.99% of the Company’s outstanding common stock. The Note may
be prepaid at any time, in whole or in part. The Note is subordinate to the Company’s senior indebtedness.
The Sellers also have the ability to earn up
to $17,500,000 (payable 50% in cash and 50% in stock) upon the achievement of certain performance milestones as of December 31, 2025.
In addition to the tangible assets, goodwill
total $14,271,969
was recorded in connection to the acquisition. Goodwill was calculated as the excess of the consideration transferred over the
net assets recognized and represents potential future economic benefits arising from other assets acquired that could not be individually
identified and separately recognized. Goodwill is not expected to be deductible for tax purposes.
Schedule of Recognized Identified Assets Acquired and Liabilities
Assumed | |
| | |
Consideration Paid: | |
| | |
Cash consideration | |
$ | 400,000 | |
Common stock issued | |
| 5,421,962 | |
Convertible notes | |
| 278,000 | |
Contingent purchase consideration | |
| 5,586,493 | |
Total consideration | |
$ | 11,686,455 | |
The amounts in the table below represent the
allocation of the purchase price. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed
at the acquisition date:
Schedule of Assets and liabilities assumed | |
| | |
Cash and cash equivalents | |
$ | 26,408 | |
Inventory | |
| 65,734 | |
Produced and licensed content cost | |
| 187,920 | |
Goodwill and intangible assets | |
| 14,271,969 | |
Accounts payable | |
| (113,462 | ) |
Noncontrolling interest | |
| (2,752,114 | ) |
Total identifiable assets acquired, and liabilities assumed | |
$ | 11,686,455 | |
As of December 31, 2021, the initial accounting for the acquisition remains
incomplete as the Company expects to finalize the purchase price allocation and valuations by June 30, 2022 to conclude its fair value
assessment of the assets acquired and liabilities assumed, including any separately identifiable intangible assets.
9. |
GOODWILL AND INTANGIBLE ASSETS |
Goodwill represents the future economic benefit
arising from other assets acquired that could not be individually identified and separately recognized. The goodwill arising from the
Company’s acquisitions is attributable to the value of the potential expanded market opportunity with new customers.
The following table sets forth the changes in
the carrying amount of the Company’s goodwill for the years ended December 31, 2021 and 2020:
Schedule of goodwill | |
| | |
Balance, January 1, 2020 | |
$ | 8,853,261 | |
Impairment charge | |
| (472,757 | ) |
Balance, December 31, 2020 | |
| 8,380,504 | |
Acquisition of Curiosity | |
| 14,271,969 | |
Impairment charge | |
| (276,448 | ) |
Balance, December 31, 2021 | |
$ | 22,376,025 | |
At December 31, 2021, the Company performed its
annual impairment tests as prescribed by ASC 350 on the carrying value of its goodwill and recorded an impairment charge totaling $276,448;
all of which was attributed to the assets of NetSpective Webfilter business acquired in 2017. The determination was made as the result of the Company’s qualitative assessment of its webfiltering business,
including a multi-year decline in sales revenue and the unexpected loss of certain renewal customer accounts.
At December 31, 2020, the Company performed its
annual impairment tests as prescribed by ASC 350 on the carrying value of its goodwill and recorded an impairment charge totaling $472,757;
of which $420,257
was attributed to the assets of Fyoosion LLC acquired in 2017 and $52,500
was attributed to the assets of Bonnie Boat and Friends acquired in 2018.
At December 31, 2021 and 2020, the carrying amount
of the Company’s goodwill was $22,376,025 and $8,380,504,
respectively.
The following table sets forth the components
of the Company’s intangible assets at December 31, 2021 and 2020:
Schedule of intangible assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Current Year Period | | |
Prior Year End | |
| |
Amortization Period (Years) | | |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Accumulated Impairment | | |
Net Book Value | | |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Accumulated Impairment | | |
Net Book Value | |
Intangible assets subject to amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Customer relationships | |
| 10.00 | | |
| 1,600,286 | | |
| (876,457 | ) | |
| (37,002 | ) | |
| 686,827 | | |
| 1,600,286 | | |
| (716,429 | ) | |
| – | | |
| 883,857 | |
Mobile software applications | |
| 2.00 | | |
| 282,500 | | |
| (282,500 | ) | |
| – | | |
| – | | |
| 282,500 | | |
| (282,500 | ) | |
| – | | |
| – | |
NetSpective webfiltering software | |
| 2.00 | | |
| 1,134,435 | | |
| (1,134,435 | ) | |
| – | | |
| – | | |
| 1,134,435 | | |
| (907,548 | ) | |
| – | | |
| 226,887 | |
Noncompete agreements | |
| 1.50 | | |
| 846,638 | | |
| (846,638 | ) | |
| – | | |
| – | | |
| 846,638 | | |
| (846,638 | ) | |
| – | | |
| – | |
Subtotal | |
| | | |
| 3,863,859 | | |
| (3,140,030 | ) | |
| (37,002 | ) | |
| 686,827 | | |
| 3,863,859 | | |
| (2,753,115 | ) | |
| – | | |
| 1,110,745 | |
Intangible assets not subject to amortization: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Trade names | |
| – | | |
| 4,455,595 | | |
| – | | |
| (69,348 | ) | |
| 4,386,247 | | |
| 4,455,595 | | |
| – | | |
| – | | |
| 4,455,595 | |
Total intangible assets | |
| | | |
| 8,319,454 | | |
| (3,140,030 | ) | |
| (106,350 | ) | |
| 5,073,074 | | |
| 8,319,454 | | |
| (2,753,115 | ) | |
| – | | |
| 5,566,339 | |
For the years ended December 31, 2021 and 2020,
the Company recorded amortization expense for intangible assets subject to amortization of $386,916
and $386,916, respectively.
At December 31, 2021, the Company performed its
annual impairment tests as prescribed by ASC 350 on the carrying value of its intangible assets and recorded an impairment charge totaling
$106,350;
all of which was attributed to the assets of NetSpective Webfilter business acquired in 2017.
The following table provides information regarding
estimated amortization expense for intangible assets subject to amortization for each of the following years ending December 31:
Schedule of amortization expense for intangible assets | |
| | |
2022 | |
$ | 152,628 | |
2023 | |
| 152,628 | |
2024 | |
| 152,628 | |
2025 | |
| 152,628 | |
2026 | |
| 76,315 | |
Thereafter | |
| – | |
Future amortization total | |
$ | 686,827 | |
10. |
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES |
Trade payables are recognized initially at the
transaction price and subsequently measured at the undiscounted amount of cash or other consideration expected to be paid. Accrued expenses
are recognized based on the expected amount required to settle the obligation or liability.
The following table sets forth the components
of the Company’s accrued liabilities at December 31, 2021 and 2020:
Schedule of accounts payable and accrued liabilities | |
| | | |
| | |
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
| | |
| |
Executive and employee compensation | |
$ | 238,669 | | |
$ | 1,642,959 | |
Interest on convertible promissory notes | |
| 31,997 | | |
| 134,127 | |
Other accrued expenses and liabilities | |
| 129,663 | | |
| 17,156 | |
Total accrued liabilities | |
$ | 400,329 | | |
$ | 1,794,242 | |
11. |
RELATED PARTY PAYABLES AND ACTIVITY |
Darren Marks’s
Family
The Company has engaged
the family of Darren Marks, its Chief Executive Officer, to assist in the development of the Grom Social website and mobile application.
These individuals have created over 1,400 hours of original short form content. Sarah Marks, the wife of Darren Marks, our President
and Chief Executive Officer, Zach Marks, Luke Marks, Jack Marks, Dawson Marks, Caroline Marks and Victoria Marks, each Darren Marks’s
children, are, or have been, by the Company employed or independently contracted.
During the years ended
December 31, 2021 and 2020, the Marks family was paid a total of $36,026
and $29,050,
respectively.
Compensation for services
provided by the Marks family is expected to continue for the foreseeable future. Each member of the Marks family is actively involved
in the creation of content for the website and mobile app, including numerous videos focusing on social responsibility, anti-bullying,
digital citizenship, unique blogs, and special events.
Liabilities Due to Officers and Directors
Pursuant to verbal agreements, Messrs. Marks
and Leiner have made loans to the Company to help fund operations. These loans are non-interest bearing and callable on demand. During
the years ended December 31, 2021 and 2020, Mr. Marks made no such loans and Mr. Leiner loaned $0
and $47,707,
respectively, to the Company.
At December 31, 2021 and 2020, the outstanding
amounts due to Mr. Marks were $0
and $43,429,
respectively, and the outstanding amounts due to Mr. Leiner were $0
and $50,312,
respectively.
On July 13, 2018, our director Dr. Thomas Rutherford
loaned the Company $50,000.
The loan bears interest at a rate of 10%
per annum and was due on August 11, 2018. No notice of default or demand for payment has been received by the Company.
At December 31, 2021 and 2020, the aggregate
related party payables were $50,000
and $143,741, respectively.
12. |
OTHER NONCURRENT LIABILITIES |
Other noncurrent liabilities are comprised solely
of retirement benefit costs. The Philippine Republic Act (RA) No. 7641, mandates all private employers to provide retirement benefits
to employees who upon reaching the age of sixty years or more, but not beyond sixty-five years, have served at least five years in the
said establishment. The amount of retirement benefit was defined as “at least one-half month salary for every year of service,
a fraction of at least six months being considered as one whole year”.
At December 31, 2021 and 2020, accrued retirement
benefit costs were $390,833 and $367,544,
respectively.
Convertible Notes
The following tables set forth the components
of the Company’s convertible notes at December 31, 2021 and 2020:
Schedule of convertible debt | |
| | | |
| | |
| |
December 31, 2021 | | |
December 31, 2020 | |
8% Unsecured Convertible Notes (Curiosity) | |
$ | 278,000 | | |
$ | – | |
8% - 12% Convertible Promissory Notes (Bridge Notes) | |
| – | | |
| 373,587 | |
10% Unsecured Convertible Redeemable Notes – Variable Conversion Price | |
| – | | |
| 265,000 | |
10% Senior Secured Convertible Note with Original Issuance Discount (L1 Capital Global Master Fund
or “L1”) | |
| 4,125,000 | | |
| – | |
10% Secured Convertible Notes with Original Issuance Discounts (OID Notes) | |
| 75,000 | | |
| 153,250 | |
12% Senior Secured Convertible Notes (Newbridge) | |
| – | | |
| 52,572 | |
12% Senior Secured Convertible Notes (Original TDH Notes) | |
| – | | |
| 882,175 | |
12% Senior Secured Convertible Notes (TDH Secured Notes) | |
| 330,039 | | |
| 1,645,393 | |
12% Senior Secured Convertible Notes (Additional Secured Notes) | |
| 63,099 | | |
| 260,315 | |
Loan discounts | |
| (1,550,540 | ) | |
| (385,266 | ) |
Total convertible notes, net | |
| 3,320,598 | | |
| 3,247,026 | |
Less: current portion of convertible notes, net | |
| (2,604,346 | ) | |
| (2,349,677 | ) |
Convertible notes, net | |
$ | 716,252 | | |
$ | 897,349 | |
8% Unsecured Convertible Notes (Curiosity)
On July 29, 2021, the Company entered into a
membership interest purchase agreement with Curiosity and the holders of all of Curiosity’s outstanding membership interests, for
the purchase of 80% of Curiosity’s outstanding membership interests from the sellers. Pursuant to the purchase agreement, the Company
issued 8% eighteen-month convertible promissory notes in the aggregate principal amount $278,000
to pay-down and refinance certain outstanding loans and advances previously made by certain of its principals. The notes are convertible
into shares of common stock of the Company at a conversion price of $3.28 per share but may not be converted if, after giving effect
to such conversion, the noteholder and its affiliates would beneficially own in excess of 9.99% of the Company’s outstanding common
stock. The notes may be prepaid at any time, in whole or in part. The notes are subordinate to the Company’s senior indebtedness.
At December 31, 2021, the principal balance of
the Curiosity notes was $278,000.
8% Convertible
Promissory Notes (Bridge Notes)
On November 30, 2020,
the Company entered into a securities purchase agreement with EMA Financial, LLC (“EMA”) pursuant to which the Company issued
to EMA a nine-month 8% convertible promissory note in the principal amount of $260,000
(the “EMA Note”) for a $234,000
investment. The term of the EMA Note may be extended by EMA up to an additional year. The EMA Note is convertible into common
stock of the Company at any time after 180 days from issuance. The conversion price of the EMA Note is equal to the lower of: (i) $1.92
per share, or (ii) 70% of the lowest trading price of the common stock during the ten consecutive trading days including and immediately
preceding the conversion date.
On February 17, 2021,
the terms of the EMA financing were amended to (i) reduce the conversion rate to $1.28, and (ii) add a three-year warrant to purchase
up to 81,250 shares of the Company’s common stock, at an exercise price of $1.60 per share. On May 19, 2021, the terms of the EMA
financing were further amended to (i) increase the interest rate to 12%, and (ii) add a three-year warrant (the “EMA Warrant”)
to purchase up to 38,855 shares of the Company’s common stock, at an exercise price of $1.92 per share.
ASC 470-20 requires
proceeds from the sale of a debt instrument with stock purchase warrants be allocated to the two elements based on the relative fair
values of the debt instrument without the warrants and of the warrants themselves at the time of issuance. In connection with the EMA
warrant issuance, the Company allocated an aggregate fair value of $104,760 to the stock warrants and recorded a debt discount which
will be amortized to interest expense over the term of the loan using the effective interest method so the debt, at its term, is recorded
at its face value. The Company estimated the fair value of the warrants at date of grant using the Black-Scholes option pricing model
using the following inputs: (i) stock price on the date of grant ranging between $1.60 and $4.48, (ii) the contractual term of the warrant
of 3 years, (iii) a risk-free interest rate of 0.19% and (iv) an expected volatility of the price of the underlying common stock ranging
between 224.9% and 258.6%.
On May 24, 2021, EMA
Warrant was amended to delete the full-ratchet anti-dilution provision and the EMA Note was amended to delete the variable conversion
price feature.
On June 2, 2021, the
Company issued 10,000
shares of common stock to EMA upon the conversion of $11,800
in note principal and $1,000
in conversion fees. On June 17, 2021, the Company issued 100,000
shares of common stock to EMA upon the conversion of $127,000
in note principal and $1,000
in conversion fees. On August 20, 2021, the Company issued 108,978
shares of common stock to EMA upon the conversion of $121,200
in note principal and $17,292
in accrued interest and conversion fees.
At December 31, 2021,
the principal balance of the EMA Note was $0
and all associated loan discounts were fully amortized.
On December 17, 2020,
the Company entered into a note purchase agreement with Quick Capital, LLC (“Quick Capital”) pursuant to which the Company
issued Quick Capital a nine-month convertible promissory note in the principal amount of $113,587
(the “Quick Note”) for a $100,000
investment, which included an original issuance discount of 8% and a $4,500 credit for Quick Capital’s transaction expenses.
The Quick Note may be converted into shares of common stock at (i) a 30% discount to the lowest price per share of any debt or securities
offering by the Company if the Company’s common stock is listed on NASDAQ or NYSE within 90 days of the Quick Note issuance; (ii)
the lesser of (A) $1.28 or (B) a 30% discount to the average of the two lowest closing prices during the ten trading days prior to the
conversion date; (iii) $1.28 per share, upon an event of default as described in the Note.
The Company analyzed
the conversion feature of the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion
feature existed. The beneficial conversion feature was measured using the commitment-date stock price and its fair value was determined
to be $12,621.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the related convertible note.
In connection with the
Quick Note issuance, the Company also issued a three-year warrant to purchase up to an aggregate of 36,975
shares of the Company’s common stock at an exercise price of $1.60 per share. ASC 470-20 requires proceeds from the sale
of a debt instrument with stock purchase warrants be allocated to the two elements based on the relative fair values of the debt instrument
without the warrants and of the warrants themselves at the time of issuance. This resulted in the debt being recorded at a discount which
will be amortized to interest expense over the term of the loan using the effective interest method so the debt, at its term, is recorded
at its face value. The Company estimated the fair value of this warrant at date of grant using the Black-Scholes option pricing model
using the following inputs: (i) stock price on the date of grant of $1.60, (ii) the contractual term of the warrant of 3 years, (iii)
a risk-free interest rate of 0.19% and (iv) an expected volatility of the price of the underlying common stock of 224.3%. As a result,
the Company allocated a fair value of $33,056
to the stock warrants.
On May 21, 2021, the
Quick Note was amended to replace the variable conversion price with a fixed conversion price of $1.28 per share and the Quick Warrant
was amended to delete the full-ratchet anti-dilution provision.
On June 21, 2021, the
Company issued 290,000
shares of common stock to Quick Capital upon the conversion of $27,487
in note principal and $65,313
in penalties and accrued interest. On June 28, 2021, the Company issued 269,061
shares of common stock to Quick Capital upon the conversion of $86,100
in note principal.
At December 31, 2021,
the principal balance of the Quick Note was $0
and all associated loan discounts were fully amortized.
On February 9, 2021,
the Company entered into a securities purchase agreement with Auctus Fund, LLC (“Auctus”) pursuant to which the Company issued
to Auctus a twelve-month 12% convertible promissory note in the principal amount of $500,000
(the “Auctus Note”). The note is convertible into shares common stock at a conversion price of $1.92 per share. The
Company received net proceeds of $428,000
after deducting fees and expenses related to the transaction.
The Company analyzed
the conversion feature of the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion
feature existed. The beneficial conversion feature was measured using the commitment-date stock price and its allocable fair value was
determined to be $155,875.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the related convertible note.
In connection with the
note issuance, Auctus was also issued a five-year warrant (the “Auctus Warrant”) to purchase up to an aggregate of 195,313
shares of the Company’s common stock, at an exercise price of $1.92 per share. The Company estimated the fair value of this
warrant at date of grant using the Black-Scholes option pricing model using the following inputs: (i) stock price on the date of grant
of $4.48, (ii) the contractual term of the warrant of 5 years, (iii) a risk-free interest rate of 0.48% and (iv) an expected volatility
of the price of the underlying common stock of 259.2%. As a result, the Company allocated a fair value of $272,125
to the stock warrants and recorded debt discount to be amortized as interest expense over the term of the related convertible
note.
On May 25, 2021, Auctus
Warrant was amended to delete the full-ratchet anti-dilution provision.
On July 14, 2021, the
Company issued 274,427
shares of common stock to Auctus upon the conversion of $500,000
in note principal and $26,900
in accrued interest and conversion fees.
At December 31, 2021,
the principal balance of the Auctus Note was $0
and all associated loan discounts were fully amortized.
On March 11, 2021, the
Company entered into a securities purchase agreement with FirstFire Global Opportunities Fund, LLC (“FirstFire”) pursuant
to which the Company issued to FirstFire a twelve-month 12% convertible promissory note in the principal amount of $300,000
(the “FirstFire Note”). The first twelve months of interest ($36,000) is guaranteed and deemed to be earned in full
as of the date of issuance. At any time after 180 days from the date of issuance, FirstFire may convert any amount due under the note
into shares of the Company’s common stock at a conversion price of $1.92 per share. The Company received net proceeds of $238,500
after deducting fees and expenses related to the transaction.
The Company analyzed
the conversion feature of the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion
feature existed. The beneficial conversion feature was measured using the commitment-date stock price and its allocable fair value was
determined to be $93,220.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the related convertible note.
In connection with the
issuance of the note, FirstFire was also issued a five-year warrant (the “FirstFire Warrant”) to purchase up to an aggregate
of 117,188
shares of the Company’s common stock, at an exercise price of $1.92 per share. The Company estimated the fair value of this
warrant at date of grant using the Black-Scholes option pricing model using the following inputs: (i) stock price on the date of grant
of $4.16, (ii) the contractual term of the warrant of 5 years, (iii) a risk-free interest rate of 0.78% and (iv) an expected volatility
of the price of the underlying common stock of 258.6%. As a result, the Company allocated a fair value of $145,280
to the stock warrants and recorded debt discount to be amortized as interest expense over the term of the related convertible
note.
On May 20, 2021, the
FirstFire Note was amended to replace the variable conversion feature price with a fixed conversion price of $1.92 and the FirstFire
Warrant was amended to delete the full ratchet anti-dilution provision.
On June 17, 2021, the
Company issued 175,000
shares of common stock to FirstFire upon the conversion of $300,000
in note principal and $36,000
in accrued interest.
At December 31, 2021,
the principal balance of the FirstFire Note was $0
and all associated loan discounts were fully amortized.
On April 16, 2021, the
Company entered into a securities purchase agreement with Labrys Fund, LP (“Labrys”), pursuant to which the Company issued
to Labrys a one-year convertible promissory note in the principal amount of $300,000
(the “Labrys Note”). The Labrys Note bears interest at a rate of 12% per annum. The first twelve months of interest
($36,000) is guaranteed and deemed to be earned in full as of the date of issuance. Labrys may convert any amount due under the Labrys
Note into shares of the Company’s common stock at a conversion price of $1.92 per share. The Company received net proceeds of $266,000,
after deducting fees and expenses related to the transaction.
In connection with the
issuance of the note, Labrys was also issued a five-year warrant to purchase up to an aggregate of 117,118
shares of the Company’s common stock (the “Labrys Warrant”), at an exercise price of $1.92 per share. The Company
estimated the fair value of this warrant at date of grant using the Black-Scholes option pricing model using the following inputs: (i)
stock price on the date of grant of $6.37, (ii) the contractual term of the warrant of 5 years, (iii) a risk-free interest rate of 0.84%
and (iv) an expected volatility of the price of the underlying common stock of 251.2%. As a result, the Company allocated a fair value
of $172,479
to the stock warrants and recorded debt discount to be amortized as interest expense over the term of the related convertible
note.
On May 22, 2021, the
Labrys Warrant was amended to delete the full-ratchet anti-dilution provision.
On June 17, 2021, the
Company issued 175,000
shares of common stock to Labrys upon the conversion of $300,000
in note principal and $36,000
in accrued interest.
At December 31, 2021,
the principal balance of the Labrys Note was $0
and all associated loan discounts were fully amortized.
10% Unsecured Convertible Redeemable Note
– Variable Conversion Price
On July 9, 2019, the Company issued a convertible
redeemable note to an unrelated party in the principal amount of $100,000
less $5,000
in third party fees resulting in net cash proceeds to the Company of $95,000.
The note accrues interest at a rate of 10% per annum, is due on July 9, 2020 and is convertible into common stock of the Company at the
option of the noteholder six months after issuance at a rate equal to a 30% discount from the lowest volume weighted average price of
the Company’s common stock in the preceding 20 trading days.
The Company analyzed the conversion feature of
the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion feature existed. The beneficial
conversion feature was measured using the commitment-date stock price and its fair value was determined to be $51,730.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the related convertible note.
The Company also analyzed the conversion feature
of the note for derivative accounting consideration and determined that the embedded conversion features should be classified as a derivative
because the exercise price of the convertible note is subject to a variable conversion rate. The aggregate fair value of the derivative
at the issuance date of the note was $85,410
which was recorded as a derivative liability on the balance sheet. The Company recorded a debt discount of $43,270
which was up to the face value of the convertible note with the excess fair value at initial measurement of $42,140
being recognized as derivative expense.
On January 13, 2020, the Company issued 8,103
shares of common stock to the noteholder upon the conversion of $10,000
in note principal and $5,000
of accrued interest. On March 2, 2020, the Company issued 7,790
shares of common stock to the noteholder upon the conversion of $13,636
in note principal and $1,364
of accrued interest. On June 30, 2020, the Company issued 20,313
shares of common stock to the noteholder upon the conversion of $23,503
in note principal and $2,545
of accrued interest. On October 2, 2020, the Company issued 47,985
shares of common stock to the noteholder upon the conversion of $52,861
in note principal and $1,527
of accrued interest.
At December 31, 2021, the principal balance of
this note was $0,
all associated loan discounts were fully amortized, and the derivative liability was relieved.
On March 1, 2020, the Company issued a convertible
redeemable note to an unrelated party in the principal amount of $100,000.
The note accrues interest at a rate of 10% per annum, was due on August 31, 2020 and is convertible into common stock of the Company
at the option of the noteholder at a rate equal to a 30% discount from the lowest volume weighted average price of the Company’s
common stock in the preceding 20 trading days.
The Company analyzed the conversion feature of
the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion feature existed. The beneficial
conversion feature was measured using the commitment-date stock price and its fair value was determined to be $44,129.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the note.
In connection with the note issuance, the Company
also issued a five-year warrant to purchase up to an aggregate of 15,625
shares of the Company’s common stock at an exercise price of $3.20 per share. ASC 470-20 requires proceeds from the sale
of a debt instrument with stock purchase warrants be allocated to the two elements based on the relative fair values of the debt instrument
without the warrants and of the warrants themselves at the time of issuance. This resulted in the debt being recorded at a discount which
will be amortized to interest expense over the term of the loan using the effective interest method so the debt, at its term, is recorded
at its face value. The Company estimated the fair value of this warrant at date of grant using the Black-Scholes option pricing model
using the following inputs: (i) stock price on the date of grant of $3.20, (ii) the contractual term of the warrant of 5 years, (iii)
a risk-free interest rate of 0.89% and (iv) an expected volatility of the price of the underlying common stock of 144.4%. As a result,
the Company allocated a fair value of $30,935 to the stock warrants.
On April 14, 2021, the Company issued 62,500
shares of common stock to the noteholder upon the conversion of $100,000
in note principal and $11,205
of accrued interest.
At December 31, 2021, the principal balance of
this note was $0
and all associated loan discounts were fully amortized.
On November 20, 2020, the Company issued a convertible
redeemable note to an unrelated party in the principal amount of $165,000
less a $15,000
original issuance discount resulting in net cash proceeds to the Company of $150,000.
The note accrues interest at a rate of 10% per annum, is due on February 15, 2021 and is convertible into common stock of the Company
at the option of the noteholder at a rate equal to a 30% discount from the lowest volume weighted average price of the Company’s
common stock in the preceding 20 trading days.
The Company analyzed the conversion feature of
the note for a beneficial conversion feature, for which the Company concluded that a beneficial conversion feature existed. The beneficial
conversion feature was measured using the commitment-date stock price and its fair value was determined to be $50,871.
This amount is recorded as a debt discount and is amortized as interest expense over the term of the note.
On February 17, 2021, the Company entered into
a debt exchange agreement with the holder of the convertible promissory note, in the aggregate amount of $169,000
of outstanding principal and accrued and unpaid interest. Pursuant to the terms of the debt exchange agreement, the holder exchanged
the outstanding note, and all amounts owed by the Company thereunder, for 169,000
shares of the Company’s 8% Series B convertible preferred stock. At the time of the exchange, all amounts due under the
note was deemed to be paid in full and the note was cancelled. No extinguishment gain or loss was recognized as a result of the exchange.
At December 31, 2021, the principal balance of
this note was $0
and all associated loan discounts were fully amortized.
10% Senior Secured Convertible Note with
Original Issuance Discount (L1)
On September 14, 2021, the Company entered into
a securities purchase agreement (the “Purchase Agreement”) with L1 Capital Global Master Fund (“L1”) pursuant
to which it issued (i) a 10% original issue discount senior secured convertible note in the principal amount of $4,400,000
to L1 (the “L1 Note”) and (ii) a five-year warrant to purchase 813,278
shares of the Company’s common stock at an exercise price of $4.20 per share (“Warrant Shares”) in exchange
for $3,960,000
(the “First Tranche Financing”). The Purchase Agreement also provided, subject to shareholder approval, for the issuance,
subject to certain conditions, of an additional $1,500,000 of notes and warrants to purchase 277,777 shares of common stock (the “Second
Tranche Financing”) on the same terms.
The L1 Note is convertible by L1 into common
stock of the Company at a price of $4.20 per share, or approximately 1,047,619 shares. It is repayable in equal
monthly installments of $275,000 with certain deferments or an acceleration of up to three months' payments. The Company may repay
the L1 Note in cash or shares of common stock at a price equal to the lesser of the then conversion price or 95% of the lowest daily
VWAP during the ten consecutive trading days immediately preceding the monthly payment date, but in no event less than $1.92. In the
event that VWAP drops below $1.92, the Company will have the right to pay at such VWAP with any shortfall paid in cash. The L1 Note
is senior to all other Company indebtedness and the Company’s obligations under the note are secured by all of the assets of
the Company’s subsidiaries.
The Company estimated the fair value of the warrant
at date of grant using the Black-Scholes option pricing model using the following inputs: (i) stock price on the date of grant of $2.70,
(ii) the contractual term of the warrant of 5 years, (iii) a risk-free interest rate of 0.79% and (iv) an expected volatility of the
price of the underlying common stock of 299.8%. As a result, the Company allocated a fair value of $1,200,434
to the stock warrants and recorded debt discount to be amortized as interest expense over the term of the related convertible
note.
On October 20, 2021, the Company and L1 entered
into an amended and restated purchase agreement which increased the amount of the Second Tranche Financing from $1,500,000 to $6,000,000
and provides (i) for an amended and restated 10% original issue discount senior secured convertible note to be issued in exchange
for the L1 Note pursuant to the Purchase Agreement and (ii) for the issuance of a five-year warrant to purchase 1,041,194
shares of the Company’s common stock at an exercise price of $4.20 per share.
In the event the principal amount of the L1 Note
issued in the First Tranche Financing, when aggregated with the L1 Note to be issued in the Second Tranche Financing, exceeds 25% of
the market capitalization of the Company’s common stock as reported by Bloomberg L.P, then the principal amount to be issued in
the Second Tranche Financing will be limited to 25%, in the aggregate of both L1 Notes, unless waived in the sole discretion of the Purchaser.
On November 30, 2021, the Company issued 129,861
shares of common stock to L1 upon the conversion of $275,000 in principal and $5,500 in financing costs for the repayment of monthly installments
required under the L1 Note.
As of December 31, 2021, the principal balance
of these notes was $4,125,000
and the remaining balance on the associated loan discounts was $1,504,552.
10% Secured Convertible Notes with Original
Issuance Discounts (OID Notes)
On August 6, 2020, the Company entered into debt
exchange agreements with certain holders of these 10% convertible notes pursuant to which an aggregate of 647,954 shares of the Company’s
Series B preferred stock (“Series B Stock) were issued to noteholders for an aggregate of $411,223 of outstanding principal and
accrued and unpaid interest. The Company recognized an extinguishment loss of $185,448 as a result
of the exchange.
On November 30, 2020, the Company entered into
a debt exchange agreement with the remaining holder of these 10% convertible notes pursuant to which an aggregate of 158,000 shares of
Series B Stock were issued to the noteholder for an aggregate of $111,250 of outstanding principal and accrued and unpaid interest. The
Company recognized an extinguishment loss of $46,750 as a result of the exchange.
On July 19, 2021, the Company repaid $6,329
of outstanding principal and accrued and unpaid interest to a 10% secured convertible noteholder.
At December 31, 2021, the principal balance
of these notes was $75,000
and all associated loan discounts were fully amortized. No notices of default or demands for payment have been received by the
Company.
12% Senior Secured Convertible Notes
(Original TDH Notes)
On June 20, 2016, the
Company issued $4,000,000
of senior secured promissory notes to the shareholders of TD Holdings (the “TDH Sellers”) in connection with a share
sale agreement pursuant to which the Company acquired 100% of the common stock of TD Holdings (“the TDH Share Sale Agreement”).
The notes bear interest at 5.0% per annum and are due on the earlier of (i) June 20, 2018 or (ii) the date on which the Company successfully
completes a qualified initial public offering as defined in the agreement. The notes are collateralized by all of the assets of TD Holdings.
First Amendment to the TDH Share Sale Agreement
On January 3, 2018, the Company entered into
an amendment to the TDH Share Sale Agreement (the “First Amendment”). Under the terms of the First Amendment:
|
· |
The maturity date of the notes was extended from July 1, 2018 until
July 1, 2019. |
|
· |
The interest rate on the notes during for one-year extension period
from July 2, 2018 to July 1, 2019 was increased to 10%. |
|
· |
Interest is payable quarterly in arrears during the one-year extension
period, instead of annually in arrears. The first such quarterly interest payment of $100,000 is due on September 30, 2018. |
|
· |
Under the terms of the terms of TDH Share Sale Agreement, the TDH Sellers
could earn up to an additional $5.0 million in contingent earnout payments. The original earnout period ended on December 31, 2018.
The First Amendment extended the earnout period by one year to December 31, 2019. |
As consideration to enter into the First Amendment,
the Company issued 25,000
shares of its common stock valued at $480,000
to the TDH Sellers.
Second Amendment to the TDH Share Sale
Agreement
On January 15, 2019, the Company entered into
a second amendment to the TDH Share Sale Agreement (the “Second Amendment”). Under the terms of the Second Amendment:
|
· |
The maturity date of the notes was extended from July 1, 2019 to April
2, 2020. |
|
|
|
|
· |
The TDH Sellers shall have the right to convert the notes at a conversion
price of $8.64 per share, either in whole or in part at any time prior to the maturity, subject to the terms and conditions set forth
in the Second Amendment. |
|
|
|
|
· |
In the event that the notes are not repaid prior to July 2, 2019, no
funds will be transferred by TDH to the Company. |
|
|
|
|
· |
The payment terms of the contingent earnout was modified from 50% payable
in cash and 50% payable in stock to 75% payable in cash and 25% payable in stock. |
As consideration to enter into the Second Amendment,
the Company issued an additional 25,000
shares of its common stock valued at $220,000
to the TDH Sellers.
Due to the inclusion of a conversion feature,
the Second Amendment was considered an extinguishment and subsequent reissuance of the notes under the guidelines of ASC 470-20-40-7
through 40-9. As a result, the Company recorded a loss on the extinguishment of debt of $363,468
related to the Second Amendment during the year ended December 31, 2019.
The principal value of the notes was reclassified
to convertible notes, net – current on the Company’s consolidated financial statements.
Third Amendment to the TDH Share Sale Agreement
On March 16, 2020, the Company entered into a
third amendment (the “Third Amendment”) to the TDH Share Sale Agreement, pursuant to which the Company’s subsidiary,
Grom Holdings, had acquired 100% of the common stock of TDH (representing ownership of the animation studio) from certain individuals
(the “TDH Sellers”). The Company used the proceeds received from the TDH Secured Notes Offering to pay the TDH Sellers $3,000,000
of the principal due under the Original TDH Notes, leaving a principal amount due to the TDH Sellers of $1,000,000
(plus accrued interest and costs). In addition, the accrued interest of $361,767
due to the TDH Sellers pursuant to the Original TDH Notes was paid in three monthly payments of $93,922, commencing April 16,
2020, and twelve-monthly installments of $6,667 commencing April 16, 2020.
Pursuant to the Third Amendment, the TDH Sellers
and the Company agreed, among other things:
|
· |
To extend the maturity date of the remaining Original TDH Notes by
one year to June
30, 2021; |
|
|
|
|
· |
To increase the interest rate on the remaining Original TDH Notes to
12%; |
|
|
|
|
· |
To grant a first priority security interest on the shares of TDH and
TDAHK to the TDH Sellers, pari passu with the holders of the TDH Secured Notes; and |
|
|
|
|
· |
To pay the balance of the Original TDH Notes monthly in arrears, amortized
over a four-year period. |
On August 18, 2021, the Company paid the TDH
Sellers an aggregate of $834,760,
representing all remaining amounts due and payable under the TDH Secured Notes. As a result, the TDH Sellers released the pledged shares
of TDH and its subsidiary, Top Draw Animation Hong Kong Limited from escrow. The TDH Sellers have no further security interest in the
assets of the Company or its subsidiaries.
At December 31, 2021, the principal balance of
the Original TDH Notes was $0.
12% Senior Secured
Convertible Notes (“TDH Secured Notes”)
On March 16, 2020, the
Company sold (the “TDH Secured Notes Offering”) an aggregate $3,000,000
of its 12% senior secured convertible notes (the “TDH Secured Notes”), to eleven accredited investors (the “TDH
Secured Note Lenders”), pursuant to a subscription agreement with the TDH Secured Note Lenders. Interest on the TDH Secured Notes
accrues on the outstanding principal amount at the rate of 12% per annum. Principal and interest on the TDH Secured Notes are payable
monthly, on an amortized basis over 48 months, with the last payment due on March
16, 2024. Pursuant to the TDH Secured Notes, TD Holdings will pay amounts due under the TDH Secured Notes. Prepayment of amounts
due under TDH Secured Notes is subject to a prepayment penalty in an amount equal to 4% of the amount prepaid.
The TDH Secured Notes
are convertible at the option of the holders at 75% of the average sales price of the Company’s common stock over the 60 trading
days immediately preceding conversion provided that the conversion price shall not be less than $3.20 per share.
The Company’s
obligations under the TDH Secured Notes, are secured by Grom Holdings’ shares of stock of TDH, and of its wholly owned subsidiary,
TDAHK. The TDH Secured Notes rank equally and ratably on a pari passu basis with (i) the other TDH Secured Notes and (ii) the Original
TDH Notes issued by the Company pursuant to TDH Share Sale Agreement.
If the Company sells
the animation studio located in Manila, Philippines, which is currently owned by TDH through TDAHK (the “Animation Studio”),
for more than $12,000,000, and so long as any amount of principal is outstanding under the TDH Secured Notes, the Company will pay the
TDH Secured Notes holders from the proceeds of the sale (i) all amounts of principal outstanding under the TDH Secured Notes, (ii) such
amount of interest which would be due and payable assuming the TDH Secured Notes were held to maturity (minus any amounts of interest
previously paid hereunder), and (iii) an additional 10% of the amount of principal outstanding under the TDH Secured Notes within five
days of the closing of such sale.
In connection
with the issuance of the TDH Secured Notes, the Company issued to each TDH Secured Note holder shares of common stock equal to 20% of
the principal amount of such holder’s TDH Secured Note, divided by $3.20. Accordingly, an aggregate of 187,500
shares of common stock were issued to the TDH Secured Note holders on March 16, 2020. These shares were valued at $420,000,
or $2.24 per share, which represents fair market value. The Company recorded the value of these shares as a loan discount to be amortized
as interest expense over the term of the notes.
On August 6, 2020, the
Company entered into debt exchange agreements with certain holders of these 12% TDH Secured Notes pursuant to which an aggregate of 1,739,580
shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $1,101,000 of outstanding principal
and accrued and unpaid interest. The Company recognized an extinguishment loss of $598,042 as a result of the exchange.
On November 30, 2020,
the Company entered into a debt exchange agreement with another holder of these 12% TDH Secured Notes pursuant to which an aggregate
of 158,000
shares of Series B Stock were issued to the noteholder for an aggregate of $99,633 of outstanding principal and accrued and unpaid
interest. The Company recognized an extinguishment loss of $58,367 as a result
of the exchange.
On February 17, 2021,
the Company entered into debt exchange agreements with certain holders of these 12% TDH Secured Notes pursuant to which an aggregate
of 2,106,825
shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $1,256,722
of outstanding principal and accrued and unpaid interest. The Company recognized an extinguishment loss of $850,103 as a result
of the exchange.
At December 31, 2021,
the principal balance of these notes was $330,030
and the remaining balance on the associated loan discounts was $38,646.
12% Senior Secured
Convertible Notes (Additional Secured Notes)
On March 16, 2020, the
Company issued to seven accredited investors (the “Additional Secured Note Lenders”) an aggregate of $1,060,000
of its 12%
senior secured convertible notes (the “Additional Secured Notes”) in a private offering pursuant to a subscription agreement
with substantially the same terms as the TDH Secured Notes except that the Additional Secured Notes are secured by all of the assets
of the Company other than the shares and other assets of TDH and TDAHK, pursuant to a security agreement by and among the Company and
the Additional Secured Note Lenders.
Interest on the Additional
Secured Notes accrues on the outstanding principal amount at the rate of 12% per annum. Principal and interest on the Additional Secured
Notes are payable monthly, on an amortized basis over 48 months, with the last payment due on March
16, 2024. Prepayment of the amounts due under the Additional Secured Notes is subject to a prepayment penalty of 4% of the amount
prepaid.
The Additional Secured
Notes are convertible at the option of the holders at 75% of the average sales price of the Company’s common stock over the 60
trading days immediately preceding conversion provided that the conversion price shall not be less than $3.20 per share.
In connection with the
issuance of the Additional Secured Notes, the Company issued to each Additional Secured Note Lender shares of common stock equal to 20%
of the principal amount of such holder’s Additional Secured Note, divided by $3.20. Accordingly, an aggregate of 66,250
shares of common stock were issued. These shares were valued at $148,000,
or $2.24 per share, which represents fair market value. The Company recorded the value of these shares as a loan discount to be amortized
as interest expense over the term of the related convertible notes.
On August 6, 2020, the
Company entered into debt exchange agreements with certain holders of these 12% Additional Secured Notes pursuant to which an aggregate
of 1,236,350
shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $782,500
of outstanding principal and accrued and unpaid interest. The Company recognized an extinguishment loss of $424,375 as a result
of the exchange.
On February 17, 2021,
the Company entered into debt exchange agreements with certain holders of these 12% Additional Secured Notes pursuant to which an aggregate
of 288,350 shares of the Company’s Series B Stock were issued to noteholders for an aggregate of $182,500 of outstanding principal
and accrued and unpaid interest. The Company recognized an extinguishment loss of $97,077 as a result of the exchange.
At December 31, 2021,
the principal balance of these notes was $63,098
and the remaining balance on the associated loan discounts was $7,343.
Future Minimum Principal Payments
The principal repayments based upon the maturity
dates of the Company’s borrowings for each of the next five years are as follows:
Schedule of future debt maturity payments | |
| | |
2022 | |
$ | 3,828,891 | |
2023 | |
$ | 996,165 | |
2024 | |
$ | 46,082 | |
2025 | |
$ | – | |
2026 and thereafter | |
$ | – | |
The following table sets forth the components
of income tax expense (benefit) for the years ended December 31, 2021 and 2020:
Schedule of income tax expense (benefit) | |
| | | |
| | |
| |
December 31, 2021 | | |
December 31, 2020 | |
Current: | |
| | | |
| | |
Federal | |
$ | – | | |
$ | – | |
State and local | |
| – | | |
| – | |
Foreign | |
| – | | |
| – | |
Total current | |
| – | | |
| – | |
Deferred: | |
| | | |
| | |
Federal | |
| – | | |
| – | |
State and local | |
| – | | |
| – | |
Foreign | |
| 21,042 | | |
| (224,027 | ) |
Total deferred | |
| 21,042 | | |
| (224,027 | ) |
Total | |
$ | 21,042 | | |
$ | (224,027 | ) |
The following table sets forth a reconciliation
of income tax expense (benefit) at the federal statutory rate to recorded income tax expense (benefit) for the years ended December 31,
2021 and 2020:
Schedule of reconciliation of effective income tax rate | |
| | | |
| | |
| |
December 31, 2021 | | |
December 31, 2020 | |
Tax benefit at the statutory federal rate | |
| – | % | |
| – | % |
Increase (decrease) in rate(s) resulting from: | |
| | | |
| | |
Foreign operations, net | |
| (0.2 | ) | |
| 3.8 | |
Change in deferred taxes | |
| 21.2 | | |
| 17.2 | |
Change in valuation allowance | |
| (21.2 | ) | |
| (17.2 | ) |
Total | |
| (0.2) | % | |
| 3.8 | % |
The following tables set forth the components of income taxes payable
at December 31, 2021 and 2020:
Schedule of income tax payable | |
| | | |
| | |
| |
| December 31, 2021 | | |
| December
31, 2020 | |
Federal | |
$ | – | | |
$ | – | |
State and local | |
| – | | |
| – | |
Foreign | |
| – | | |
| – | |
Total | |
$ | – | | |
$ | – | |
The following tables set forth the components of deferred income taxes
at December 31, 2021 and 2020:
Schedule of deferred income taxes | |
| | | |
| | |
| |
December 31, 2021 | | |
December 31, 2020 | |
Non-current deferred tax assets: | |
| | | |
| | |
Retirement benefits | |
$ | 105,178 | | |
$ | 110,263 | |
Write down of investment(s) | |
| 65,254 | | |
| 68,408 | |
Deferred revenue net | |
| 142,235 | | |
| 149,112 | |
Other | |
| 152,965 | | |
| 203,774 | |
Net operating loss carryforwards | |
| 6,646,897 | | |
| 5,009,036 | |
Less: valuation allowance | |
| (6,646,897 | ) | |
| (5,009,036 | ) |
Total non-current deferred tax asset | |
| 465,632 | | |
| 531,557 | |
Total deferred tax asset | |
$ | 465,632 | | |
$ | 531,557 | |
The deferred tax asset relates solely to the
Company’s foreign animation operations. The Company believes these assets are realizable in future periods due to the historic
profitability of its animation business.
On December
22, 2017, the United States enacted the Tax Cuts and Jobs Act (“TCJA”), which instituted fundamental changes to the taxation
of multinational corporations, including a reduction the U.S. corporate income tax rate to 21% beginning in 2018.
The TCJA
also requires a one-time transition tax on the mandatory deemed repatriation of the cumulative earnings of certain of the Company’s
foreign subsidiaries as of December 31, 2017. To determine the amount of this transition tax, the Company must determine the
amount of earnings generated since inception by the relevant foreign subsidiaries, as well as the amount of non-U.S. income taxes paid
on such earnings, in addition to potentially other factors. The Company believes that no such tax will be due since the foreign subsidiaries
have paid taxes locally and that the cumulative undistributed earnings of the foreign subsidiaries are not material.
As of December 31, 2021, the Company had federal,
state and foreign net operating loss carryforwards of approximately $31.7
million of which $15.2
million may be available to reduce future liabilities for income taxes through 2037 and $16.5
million may be available to reduce future liabilities for income taxes indefinitely. The Company has generally established a valuation
allowance against these carryforwards based on an assessment that it is more likely than not that these benefits will not be realized
in future years.
The Company remains subject to examination in
federal, state and foreign jurisdictions in which the Company conducts its operations and files tax returns. These tax years range from
2015 through 2021. The Company believes that the results of current or any prospective audits will not have a material effect on its
financial position or results of operations as adequate reserves have been provided to cover any potential exposures related to these
ongoing audits.
The Company has made its assessment of the level
of tax authority for each tax position, including the potential application of interest and penalties, based on the technical merits
and determined that no unrecognized tax benefits associated with the tax positions exist.
Preferred Stock
The Company is authorized to issue 25,000,000
shares of preferred stock, par value of $0.001
per share.
Series A Preferred Stock
On February 22, 2019, the Company designated
2,000,000
shares of its preferred stock as 10% Series A convertible preferred stock, par value $0.001
per share (“Series A Stock”). Each
share of Series A Stock is convertible, at any time, into 0.15625 shares of common stock of the Company.
On each of February 27, 2019 and March 11, 2019,
the Company received $400,000
from the sale of 400,000
shares of Series A Stock to accredited investors in private offerings pursuant to Section 4(a)(2) and/or Rule 506(b) of Regulation
D, as promulgated under the Securities Act of 1933, as amended (the “Securities Act”). As an inducement to purchase the Series
A Stock, each investor also received 62,500
restricted shares of the Company’s common stock.
On April 2, 2019, the Company received $125,000
from the sale of 125,000
shares of Series A Stock to an accredited investor in a private offering pursuant to Section 4(a)(2) and/or Rule 506(b) of Regulation
D, as promulgated under the Securities Act. As an inducement to purchase the Series A Stock, the investor also received 19,532
restricted shares of the Company’s common stock.
As a result of the issuance of the Series A Stock,
the Company recorded a beneficial conversion feature and other discounts as a deemed dividend in its consolidated financial
statements of $740,899.
On August 6, 2020, the Company entered into exchange
agreements with the holders of 925,000
issued and outstanding shares of the Company’s Series A Stock pursuant to which such shares of Series A Stock were exchanged
for an aggregate of 1,202,500
shares of the Company’s Series B Stock.
At December 31, 2021 and December 31, 2020, the
Company had no
shares of Series A Stock issued and outstanding.
Series B Preferred
Stock
On August 4, 2020, the
Company filed with the Secretary of State of the State of Florida a Certificate of Designation of Preferences, Rights and Limitations
of Series B Stock designating 10,000,000
shares as Series B Preferred Stock (the “Series B Stock”). The Series B Stock ranks senior and prior to all other
classes or series of the Company’s preferred stock and common stock.
The holder may at any
time after the 12-month anniversary of the issuance of the shares of Series B Stock convert such shares into common stock at a conversion
price equal to the 30-day volume weighted average price (“VWAP”) of a share of common stock for each share of Series B Stock
to be converted. In addition, the Company at any time may require conversion of all or any of the Series B Stock then outstanding at
a 50% discount to the 30-day VWAP.
Each share of Series
B Stock entitles the holder to 1.5625 votes for each share of Series B Stock. The consent of the holders of at least two-thirds of the
shares of Series B Stock is required for the amendment to any of the terms of the Series B Stock, to create any additional class of stock
unless the stock ranks junior to the Series B Stock, to make any distribution or dividend on any securities ranking junior to the Series
B Stock, to merge or sell all or substantially all of the assets of the Company or acquire another business or effectuate any liquidation
of the Company.
Cumulative dividends
accrue on each share of Series B Stock at the rate of 8% per annum of the stated value of $1.00 per share and are payable in common stock
in arrears quarterly commencing 90 days from issuance.
Upon a liquidation,
dissolution or winding up of the Company, the holders of the Series B Stock are entitled to $1.00 per share plus all accrued and unpaid
dividends. No distribution may be made to holders of shares of capital stock ranking junior to the Series B Stock upon a liquidation
until Series B stockholders receive their liquidation preference. The holders of 66 2/3% of the then outstanding shares of Series B Stock,
may elect to deem a merger, reorganization or consolidation of the Company into or with another corporation, not affiliated with said
majority, or other similar transaction or series of related transactions in which more than 50% of the voting power of the Company is
disposed of in exchange for property, rights or securities distributed to holders thereof by the acquiring person, firm or other entity,
or the sale of all or substantially all of the assets of the Company.
On June 19, 2020, the
Company received gross cash proceeds of $250,000
from one accredited investor, pursuant to the terms of a subscription agreement, and subsequently issued an aggregate of 250,000
shares of Series B Stock on August 6, 2020.
On August 6, 2020, the
Company, entered into debt exchange agreements with holders of the Company’s (i) OID Notes in the aggregate amount of $411,223
of outstanding principal and accrued and unpaid interest; (ii) TDH Secured Notes, in the aggregate amount of $1,101,000
of outstanding principal and accrued and unpaid interest; and (iii) Additional Secured Notes, which were secured by all of the
other assets of the Company in the aggregate amount of $782,500
of outstanding principal and accrued and unpaid interest. Pursuant to the terms of the debt exchange agreements, the holders of
the notes exchanged outstanding and all amounts owed by the Company thereunder, for an aggregate of 3,623,884
shares of the Company’s Series B Stock. At the time of the exchange, all amounts due under the notes were deemed to be paid-in-full
and the notes were cancelled.
In addition, on August
6, 2020, the Company entered into exchange agreements (the “Series A Exchange Agreements”) with the holders of 925,000
issued and outstanding shares of the Company’s Series A Stock. Pursuant to the terms of the Series A Exchange Agreements,
the holders of Series A Stock exchanged their shares for an aggregate of 1,202,500
shares of the Company’s Series B Stock. At the time of the exchange, all of the exchanged shares of Series A Stock were
cancelled.
On September 22, 2020,
the Company received gross cash proceeds of $233,500
from two accredited investors, pursuant to the terms of a subscription agreement, and subsequently issued an aggregate of 233,500
shares of Series B Stock on November 30, 2020.
On November 30, 2020, the Company entered into
debt exchange agreements with holders of the Company’s (i) OID Notes in the aggregate amount of $111,250
of outstanding principal and accrued and unpaid interest; and (ii) TDH Secured Notes, in the aggregate amount of $99,633
of outstanding principal and accrued and unpaid interest. Pursuant to the terms of the debt exchange agreements, the holders of
the outstanding notes exchanged all amounts owed by the Company thereunder, for an aggregate of 316,000
shares of the Company’s Series B Stock. At the time of the exchange, all amounts due under the notes were deemed to be paid-in-full
and the notes were cancelled.
On February 17, 2021, the Company entered into
debt exchange agreements with holders of three of the Company’s convertible promissory notes in the aggregate amount of $1,700,905
of outstanding principal and accrued and unpaid interest. Pursuant to the terms of the debt exchange agreements, the holders exchanged
the outstanding notes, and all amounts owed by the Company thereunder, for an aggregate of 2,564,175
shares of the Company’s Series B Stock. At the time of the exchange, all amounts due under the notes were deemed to be paid
in full and the notes were cancelled.
On February 17, 2021, the Company entered into
subscription agreements with two accredited investors, pursuant to which the Company sold the investors an aggregate of 300,000
shares of Series B Stock for aggregate gross proceeds of $300,000.
On March 31, 2021, the Company entered into subscription
agreements with two accredited investors, pursuant to which the Company sold the investors an aggregate of 650,000
shares of Series B Stock for aggregate gross proceeds of $650,000.
On March 31, 2021, the Company issued 75,000
shares of Series B Stock with a fair market value of $75,000
to its attorneys for legal services rendered.
On May 20, 2021, the Company entered into exchange
agreements with all of the holders of Series B Stock (the “Series B Holders”), pursuant to which the Series B Holders agreed
to exchange all of the issued and outstanding shares of Series B Stock for shares of the Company’s newly designated Series C Stock,
on a one for one basis. As a result of the exchange, all 9,215,059
issued and outstanding shares of Series B Stock was exchanged for 9,215,059
shares of Series C Stock, and all of the exchanged shares of Series B Stock were cancelled.
At December 31, 2021 and 2020, the Company had
no
shares and 5,625,884
shares of Series B Stock issued and outstanding, respectively.
Series C Preferred Stock
On May 20, 2021, the Company filed with the Secretary
of State of the State of Florida a Certificate of Designation of Preferences, Rights and Limitations of Series C Stock designating 10,000,000
shares as Series C Preferred Stock (the “Series C Stock”). The Series C Stock ranks senior and prior to all other
classes or series of the Company’s preferred stock and common stock.
The holder may, at any time after the 6-month
anniversary of the issuance of the shares of Series C Preferred Stock, convert such shares into common stock at a conversion rate of
$1.92 per share. In addition, the Company may, at any time after the issuance of the shares, convert any or all of the outstanding shares
of Series C Preferred Stock at a conversion rate of $1.92 per share.
Each share of Series C Stock entitles the holder
to 1.5625 votes for each share of Series C Stock. The consent of the holders of at least two-thirds of the shares of Series C Stock is
required for the amendment to any of the terms of the Series C Stock, to create any additional class of stock unless the stock ranks
junior to the Series C Stock, to make any distribution or dividend on any securities ranking junior to the Series C Stock, to merge or
sell all or substantially all of the assets of the Company or acquire another business or effectuate any liquidation of the Company.
Cumulative dividends accrue on each share of Series
C Stock at the rate of 8% per annum of the stated value of $1.00 per share and are payable in arrears quarterly commencing 90 days from
issuance. The dividend shall be payable in shares of common stock (a “PIK Dividend”) and are be due and payable on the date
on which such PIK Dividend was declared.
Upon a liquidation, dissolution or winding up
of the Company, the holders of the Series C Stock are entitled to $1.00 per share plus all accrued and unpaid dividends. No distribution
may be made to holders of shares of capital stock ranking junior to the Series C Stock upon a liquidation until Series C stockholders
receive their liquidation preference. The holders of 66 2/3% of the then outstanding shares of Series C Stock, may elect to deem a merger,
reorganization or consolidation of the Company into or with another corporation, not affiliated with said majority, or other similar
transaction or series of related transactions in which more than 50% of the voting power of the Company is disposed of in exchange for
property, rights or securities distributed to holders thereof by the acquiring person, firm or other entity, or the sale of all or substantially
all of the assets of the Company.
On May 20, 2021, the Company entered into exchange
agreements with all of the holders of Series B Stock (the “Series B Holders”), pursuant to which the Series B Holders agreed
to exchange all of the issued and outstanding shares of Series B Stock for shares of Series C Stock, on a one for one basis. As a result
of the exchange, all 9,215,059 issued and outstanding shares of Series B Stock was exchanged for 9,215,059 shares of the Company’s
Series C Stock, and all of the exchanged shares of Series B Stock were cancelled.
On June 11, 2021, the Company entered into subscription
agreements with an accredited investor, pursuant to which the Company sold the investor an aggregate of 100,000
shares of Series C Stock for aggregate gross proceeds of $100,000.
On September 10, 2021, the Company entered into
a debt exchange agreement with a holder of a 10% convertible note pursuant to which 85,250
shares of the Company’s Series C Stock was issued for $85,250
of outstanding principal and accrued and unpaid interest.
As of December 31, 2021 and 2020, the Company
had 9,400,259
shares and no
shares of Series C Stock issued and outstanding, respectively.
Effective December 31, 2021, the Company declared
cumulative dividends totaling $459,068 for amounts accrued on its Series C Stock.
Common stock
The Company is authorized to issue 500,000,000
shares of common stock, par value of $0.001
per share and had 12,698,192 and 5,886,073
shares of common stock issued and outstanding as of December 31, 2021 and 2020, respectively.
Reverse Stock Split
On April 7, 2021, the board of directors of the
Company approved, and on April 8, 2021, the Company’s shareholders approved, an increase to the range of the ratio for a reverse
stock split to a ratio of no less than 1-for-2 and no more than 1-for-50. On May 6, 2021, the board fixed the ratio for a reverse stock
split at 1-for-32 and, on May 7, 2021, the
Company filed a certificate of amendment to its articles of incorporation with the Secretary of State of the State of Florida to effect
the reverse stock split which became effective as of May 13, 2021. The Company’s common stock began being quoted on the OTCQB on
a post-reverse split basis beginning on May 19, 2021.
Registered Offering
On June 21, 2021, the Company sold an aggregate
of 2,409,639 units (“Units”), at a price to the public of $4.15 per Unit (the “Offering”), each Unit consisting
of one share of the Company’s common stock and a warrant to purchase one share of common stock at an exercise price of $4.565 per
share (the “Warrants”), pursuant to a underwriting agreement, dated as of June 16, 2021 (the “Underwriting Agreement”),
between the Company and EF Hutton, division of Benchmark Investments, LLC, as representative (“EF Hutton”) of the several
underwriters named in the Underwriting Agreement. In addition, pursuant to the Underwriting Agreement, the Company granted EF Hutton
a 45-day option (the “Over-Allotment Option”) to purchase up to 361,445 additional Units, to cover over-allotments in connection
with the Offering, which EF Hutton exercised with respect to Warrants exercisable for up to an additional 361,445 shares of common stock.
The Company received gross proceeds of approximately $10,000,000 in the Offering, before deducting underwriting discounts and commissions
and other offering expenses.
On July 15, 2021, EF Hutton exercised in full
the Over-Allotment Option with respect to all 361,445
additional shares of the Company’s common stock for total gross proceeds to the Company of approximately $1,500,000,
before deducting underwriting discounts and commissions and other offering expenses.
Common Stock Issued as Compensation to
Employees, Officers and/or Directors
During the year ended December 31, 2021, the
Company issued 157,943
shares of common stock with a fair market value of $410,652
to an officer as compensation.
During the year ended December 31, 2020, the
Company issued 13,125
shares of common stock with a fair market value of $35,600
to employees, officers and/or directors as compensation.
Common Stock Issued in Exchange for Consulting,
Professional and Other Services
During the year ended December 31, 2021, the
Company issued 289,670
shares of common stock with a fair market value of $1,199,135
to contractors for services rendered.
During the year ended December 31, 2020, the
Company issued 202,741
shares of common stock with a fair market value of $578,645
to contractors for services rendered.
Common Stock Issued in lieu of Cash for
Loans Payable and Other Accrued Obligations
During the year ended December 31, 2020, the
Company issued 15,625
shares of common stock with a fair market value of $50,000
to satisfy loans payable and other accrued obligations.
Common Stock Issued in Connection with
the Conversion of Convertible Note Principal and Accrued Interest
During the year ended December 31, 2021, the
Company issued 1,594,827
shares of common stock upon the conversion of $2,048,797
in convertible note principal and accrued interest.
During the year ended December 31, 2020, the
Company issued 84,191
shares of common stock upon the conversion of $110,437
in convertible note principal and accrued interest.
Common Stock Issued in Connection with
the Issuance of Convertible Promissory Notes
During the year ended December 31, 2021, the
Company issued 17,746
shares of common stock valued at $39,750
in connection with the issuance of convertible notes.
During the year ended December 31, 2020, the
Company issued 339,678
shares of common stock valued at $736,014
in connection with the issuance of convertible notes.
Common Stock Issued in the Acquisition
of a Business
During the year ended
December 31, 2021, the Company issued 1,771,883
shares of common stock valued at $5,000,000
in connection with the acquisition of a business.
Stock Purchase Warrants
Stock purchase warrants are accounted for as
equity in accordance with ASC 480, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s
Own Stock, Distinguishing Liabilities from Equity.
The following table reflects all outstanding
and exercisable warrants at December 31, 2021 and 2020. All stock warrants are exercisable for a period ranging from three to five years
from the date of issuance. See Note 13 – Debt for more information.
Schedule of warrants | |
| | | |
| | | |
| | |
| |
Number of Warrants Outstanding | | |
Weighted Avg. Exercise Price | | |
Weighted Avg. Contractual Life (Yrs.) | |
Balance January 1, 2020 | |
| 177,028 | | |
$ | 8.91 | | |
| 1.79 | |
Warrants issued | |
| 52,600 | | |
$ | 2.08 | | |
| | |
Warrants exercised | |
| – | | |
$ | – | | |
| | |
Warrants forfeited | |
| – | | |
$ | – | | |
| | |
December 31, 2020 | |
| 229,628 | | |
$ | 7.34 | | |
| 1.66 | |
Warrants issued | |
| 4,273,733 | | |
$ | 4.18 | | |
| | |
Warrants exercised | |
| (249,480 | ) | |
$ | – | | |
| | |
Warrants forfeited | |
| (6,711 | ) | |
$ | – | | |
| | |
Balance 31, 2021 | |
| 4,247,170 | | |
$ | 4.40 | | |
| 1.75 | |
On June 24, 2021, the Company issued 105,648
shares of common stock to Labrys upon the cashless exercise of a warrant to purchase 117,188
shares of common stock.
On October 1, 2021, the Company issued 61,934
shares of common stock to EMA Financial upon the cashless exercise of a warrant to purchase 81,250
shares of common stock.
On October 27, 2021, the Company received gross
proceeds of $33,001 and
issued 17,188 shares of common
stock upon the partial exercise of a warrant to purchase 17,188
shares of common stock.
On October 29, 2021, the Company issued 24,196
shares of common stock to EMA Financial upon the cashless exercise of a warrant to purchase 33,854
shares of common stock.
As of December 31, 2021, the outstanding stock
purchase warrants had an aggregate intrinsic value of $7,395.
Stock Options
The following table represents all outstanding
and exercisable stock options at December 31, 2021.
Schedule of options | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Year Issued | |
Options Issued | | |
Options Forfeited | | |
Options Outstanding | | |
Vested Options | | |
Strike Price | | |
Weighted Average Remaining
Life (Yrs.) | |
2013 | |
| 241,730 | | |
| (26,063 | ) | |
| 215,667 | | |
| 215,667 | | |
$ | 7.68 | | |
| 1.72 | |
2016 | |
| 169,406 | | |
| (169,406 | ) | |
| – | | |
| – | | |
$ | – | | |
| – | |
2018 | |
| 1,875 | | |
| – | | |
| 1,875 | | |
| 1,875 | | |
| 24.96 | | |
| 1.33 | |
2021 | |
| 208,500 | | |
| – | | |
| 208,500 | | |
| – | | |
$ | 2.98 | | |
| 4.58 | |
Total | |
| 621,511 | | |
| (195,469 | ) | |
| 426,042 | | |
| 217,542 | | |
$ | 5.46 | | |
| 2.23 | |
On July 29, 2021, the Company granted stock options
to purchase an aggregate of 208,500
shares to new employees at an exercise price of $2.98.
The options vest annually in equal installments over a three-year period and expire in five 5
years from the date of grant. Using the Black Sholes model with a volatility of 326.5%,
with no dividends paid since inception and a risk-free interest rate of 0.37%;
resulted in stock-based compensation expense of $585,728
which will be amortized over a 36-month period, or $16,270 per month.
During the year ended December 31, 2021, the
Company recorded $82,910 in stock-based
compensation expense related to stock options. No
stock-based compensation expense related to stock options was recorded during the year ended December 31, 2020. Stock-based compensation expense is reported in selling, general and administrative on the Company’s Consolidated
Statement of Operations and Comprehensive Loss.
As of December 31, 2021, the outstanding stock
options had an aggregate intrinsic value of $0.
16. |
COMMITMENTS
AND CONTINGENCIES |
In the ordinary course of business, we and our
subsidiaries are subject to various pending and potential legal actions, arbitration proceedings, claims, investigations, examinations,
regulatory proceedings, information gathering requests, subpoenas, inquiries and matters relating to compliance with laws and regulations
(collectively, legal proceedings).
Based on our current knowledge, and taking into
consideration our legal expenses, we do not believe we are a party to, nor are any of our subsidiaries the subject of, any legal proceeding
that would have a material adverse effect on our consolidated financial condition or liquidity.
See also Note 7 (“Leases”).
See also Note 14 (“Income Taxes”).
In accordance with FASB ASC 855-10, Subsequent
Events, the Company has analyzed its operations subsequent to December 31, 2021 to the date these consolidated financial statements
were issued, and has determined that it does not have any material subsequent events to disclose in these consolidated financial statements,
except as follows:
Closing of Second Tranche with L1 Capital
On January 20, 2022 (the “Second Tranche
Closing”), the Company and LI Capital closed on the Second Tranche of the offering, resulting in the issuance of (i) a $1,750,000
10% Original Issue Discount Senior Secured Convertible Note, due July 20, 2023, (the “Second Tranche Note”); and (ii) a five
year warrant to purchase 303,682 shares of Common Stock of the Company at an exercise price of $4.20 per share (the “Second Tranche
Warrants”), in exchange for consideration of $1,575,000 (i.e. the face amount less the 10% Original Issue Discount of $175,000).
In connection with the Second Tranche Closing,
the Company paid to EF Hutton a fee of $126,000.
The Second Tranche Note is convertible into common
stock of the Company at a rate of $4.20 per share (the “Conversion Price”) into 416,667 shares of common stock (the “Second
Tranche Conversion Shares”) and, is repayable in 16 equal monthly installments commencing on the date that the SEC declares a registration
statement with respect to the resale of such shares effective, with all remaining amounts due on July 20, 2023. The Second Tranche Note
is repayable by payment of cash, or, at the discretion of the Company and if the below listed “Equity Conditions” are met,
by issuance of shares of the common stock at a price of 95% of the lowest daily VWAP during the ten-trading day period prior to the respective
monthly redemption dates (with a floor of $1.92) multiplied by 102% of the amount due on such date. In the event that the ten-trading
day VWAP drops below $1.92 the Company will have the right to pay in stock at such ten-trading day VWAP with any shortfall paid in cash.
The Conversion Price may be adjusted in the event of dilutive issuances but in no event to less than $0.54 (the “Monthly Conversion
Price”).
If the Company elects to repay the entire Second
Tranche Note by issuance of shares, presuming recent stock prices, an aggregate of approximately 1,201,373 shares may be issued over
16 months plus interest.
The Company’s right to make monthly payments
in stock in lieu of cash for the Second Tranche Note is conditioned on certain conditions (the “Equity Conditions”). The
Equity Conditions required to be met each month in order to redeem the Second Tranche Note with stock in lieu of a monthly cash payment,
among other conditions set forth therein, include without limitation, that a registration statement be in effect with respect to the
resale of the shares issuable upon conversion or redemption of the Second Tranche Note (or, that an exemption under Rule 144 is available),
that no default be in effect, that the average daily trading volume of the Company’s common stock would have to be at least $550,000
during the five trading days prior to the respective monthly redemption and that the outstanding principal amounts of the First Tranche
Note and Second Tranche Note combined, shall not exceed 30% of the market capitalization of the Company’s Common Stock as reported
on Bloomberg L.P., which percentage is subject to increase by LI Capital at its sole discretion.
Other provisions of the Second Tranche Note,
which is similar in terms to the First Tranche Note, include that the Second Tranche Note Conversion Price is subject to full anti-dilution
price protections in the event of financings that are below the Conversion Price with a floor of $0.54.
In the event of an Event of Default as defined
in the notes, if the stock price is below the Conversion Price at the time of default and only for so long as a default is continuing,
the Second Tranche Notes would be convertible at a rate of 80% of the lowest VWAP in the ten prior trading days, provided, that if the
default is cured the default conversion rate elevates back to the normal Conversion Price
As part of the Second Tranche Closing, the Company
issued Second Tranche Warrants exercisable for five years from the date of issuance, at $4.20 per share which carry the same anti-dilution
protection as the Second Tranche Notes, subject to the same adjustment floor. The Second Tranche Warrants are exercisable via cashless
exercise only for so long as no registration statement covering resale of the shares is in effect.
The Company is required to file a registration
statement with the SEC which shall be declared effective on or prior to 75 days the closing of the Second Tranche.
The Second Tranche Note continues to be subject
to (i) the repayment and performance guarantees by the subsidiaries of the Company pursuant to a subsidiary guaranty and, (ii) the Security
Agreement pursuant to which the LI Capital was granted a security interest in all of the assets of the Company and certain of its subsidiaries,
each as entered into in connection with the First Tranche closing on September 14, 2021.
On January 5, 2022, the Company issued 166,964
shares of common stock to L1 upon the conversion of $275,000 in principal and $5,500 in financing costs for the repayment of monthly installments
required under the L1 Note.
On January 26, 2022, the Company issued 20,573
shares of common stock to a preferred stockholder upon the conversion of 39,500 shares of its Series C Stock.
On February 4, 2022, the Company issued 194,792
shares of common stock to L1 upon the conversion of $275,000 in principal and $5,500 in financing costs for the repayment of monthly installments
required under the L1 Note.
On February 28, 2022, the Company was notified
by L1 that repayment of its next monthly installment would be deferred given that the Company was not in compliance with the L1 Note Equity
Conditions. Additionally, it provided the Company with a notice of conversion using the alternative conversion price of 80% of the lowest
VWAP in the ten prior trading days as a result of the default. On February 28, 2022, the Company issued 357,143 shares of common stock
to L1 upon the conversion of $300,000 in principal.
On March 8, 2022, the Company issued 175,253 shares
of common stock to the holders of its Series C Stock for PIK Dividends declared and payable at December 31, 2021.
On March 10, 2022, the Company issued 461,539
shares of common stock to L1 upon the conversion of $300,000 in principal.
On March 11, 2022, the Company issued 192,308
shares of common stock to L1 upon the conversion of $125,000 in principal.
On March 17, 2022, the Company issued 461,539
shares of common stock to L1 upon the conversion of $300,000 in principal.
On March 18, 2022, the Company issued an aggregate
2,230,771 shares of common stock to L1 upon the conversion of $1,450,000 in principal.
On March 18, 2022, the Company issued an aggregate
1,384,616 shares of common stock to L1 upon the conversion of $900,000 in principal.
On March 23, 2022, the Company issued 307,693
shares of common stock to L1 upon the conversion of $200,000 in principal.
3,544,423 Shares

GROM SOCIAL ENTERPRISES, INC.
COMMON STOCK
PROSPECTUS
June 27, 2022