See Accompanying Notes to Financial Statements.
NOTES TO FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
AS-IP Tech, Inc. (“AS-IP”, the “Company”) formerly ASI Entertainment, Inc., was incorporated in the State of Delaware on April 29, 1998. The Company owns intellectual property from which two product lines called BizjetMobile and fflya have been developed. The products deliver inflight connectivity for business aviation (BizjetMobile) and commercial airlines (fflya) respectively.
Basis of Presentation
The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The financial statements are expressed in United States dollars. The Company’s fiscal year ends June 30.
Going Concern
The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. As shown in the accompanying financial statements, the Company has recurring operating losses, limited funds and has accumulated deficits. These factors, among others, raise substantial doubt that the Company will be unable to continue as a going concern.
The Company may raise additional capital through the sale of its equity securities, through an offering of debt securities, or through borrowings from financial institutions. The Company expects to generate revenue in the future from the BizjetMobile and fflya businesses from the sale of hardware and provision of on-going services. Management believes that actions presently being taken to obtain additional funding provide the opportunity for the Company to continue as a going concern.
The financial statements do not include any adjustments relating to the recoverability and classification of assets and/or liabilities that might be necessary should the Company be unable to continue as a going concern. The continuation as a going concern is dependent upon the ability of the Company to meet our obligations on a timely basis, and, ultimately to attain profitability.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and cash equivalents
The Company considers investments with an original maturity of three months or less as cash equivalents.
Financial instruments
The Company has adopted the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 provides a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs). The hierarchy consists of three levels:
Level one - Quoted market prices in active markets for identical assets or liabilities;
Level two - Inputs other than level one inputs that are either directly or indirectly observable; and
Level three - Unobservable inputs developed using estimates and assumptions, which are developed by the reporting entity and reflect those assumptions that a market participant would use.
F-6
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
All of the Company’s financial instruments are level one and are carried at fair value, requiring no adjustment to book value. The financial instruments were deemed to qualify as that classification because their value was determined by the price of identical instruments traded on an active exchange.
Intangible Assets
In accordance with ASC 350, “Intangibles - Goodwill and Other”, we classify intangible assets into three categories: (1) intangible assets with definite lives subject to amortization; (2) intangible assets with indefinite lives not subject to amortization; and (3) goodwill. For intangible assets with definite lives, tests for impairment must be performed if conditions exist that indicate the carrying value may not be recoverable. For intangible assets with indefinite lives and goodwill, tests for impairment must be performed at least annually or more frequently if events or circumstances indicate that assets might be impaired.
When facts and circumstances indicate that the carrying value of intangible assets determined to have definite lives may not be recoverable, management assesses the recoverability of the carrying value by preparing estimates of future undiscounted cash flows. If the sum of the expected future cash flows is less than the carrying amount, we recognize an impairment loss. The impairment loss recognized is the amount by which the carrying amount exceeds the fair value which is estimated and calculated by discounted cash flow method. The Company has determined that an impairment charge is not required 2022 and 2021.
Income tax
The Company accounts for income taxes under FASB ASC 740 “Income Taxes”. Deferred taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
At June 30, 2022 the Company had net operating loss carryforwards of $14,395,200. The deferred tax asset created by the U.S. net operating losses has been offset by a 100% valuation allowance for those with a 20 year life of $1,963,496 in 2022, compared to $2,049,266 in 2021 and 100% allowance for those with an indefinite life of $1,059,496 in 2022.
Share-based payments
The Company records stock based compensation in accordance with the guidance in ASC Topic 718 which requires the Company to recognize expenses related to the fair value of its employee stock option awards. This eliminates accounting for share-based compensation transactions using the intrinsic value and requires instead that such transactions be accounted for using a fair-value-based method. The Company recognizes the cost of all share-based awards on a graded vesting basis over the vesting period of the award.
Stock Options and Warrants
We estimate the fair value of stock option awards and warrants on the date of grant using the Black-Scholes-Merton pricing model, which is affected by our stock price, as well as assumptions regarding a number of complex and subjective variables. These variables include our expected stock price volatility over the term of the awards, risk free interest rates and expected dividends.
Earnings (Loss) Per Share
Net loss per common share is computed by dividing net loss by the weighted average common shares outstanding during the period as defined by FASB, ASC Topic 260, “Earnings per Share”. Basic earnings per common share (“EPS”) calculations are determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods when common stock equivalents, if any, are anti-dilutive they are not considered in the computation.
F-7
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
Revenue recognition
The Company recognizes revenue share from the sales of goods and services by related party distributors under ASC 606 by applying the following steps: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied. The Company recognizes revenue net of direct costs, such as commissions.
The Company receives revenue share from sales by related party distributors of products and services developed from the Company’s intellectual property. Revenue is recognized on an accrual basis as earned under contract or license agreements. Communication services are provided on the basis of non refundable prepayment and revenue is recognized using the output method. Hardware sales require payment before delivery of the equipment.
Deferred revenue
The Company receives payment for services in advance before the subscription service is provided. The company recognizes the revenue as being earned as the services are provided. Deferred revenue of $0 and $1,892 was recognized in the 2022 and 2021 years respectively.
Reclassification
Certain amounts in the prior period presented, have been reclassified to conform to the current period financial statement presentation. These reclassification have no effect on previously reported net income.
Recent Accounting Pronouncements
The company has evaluated the recent accounting pronouncements and believes that none of them have a material effect on the Company’s financial statements.
Beneficial Conversion Feature of Convertible Debt
In 2021, the Company accounted for convertible debt in accordance with the guidelines established by FASB ASC 470-20, “Debt with Conversion and Other Options”. In 2022, the Company has Rosen to early adopt ASU 2020–06 and as a result, has reversed the balance of the Beneficial Conversion Feature (“BCF”).
NOTE 2 - RELATED PARTY TRANSACTIONS
As of June 30, 2022 and 2021, the Company has recorded a current liability “related parties payables” of $484,938 and $536,075 respectively. The main component is advances made by the CFO to pay for operating expenses. From July 1, 2016, interest has accrued on amounts due to the CFO calculated quarterly at a rate of 6.5% per annum. Interest accrued for the advance in the years ended June 30, 2022 and 2021 was $11,771 and $14,208. The loan and accumulated interest will be repaid from surplus operating cash, when funds are available. As of June 30, 2021, the Company settled part of the Related party payables with long term convertible notes, net of discount of $99,484. See Note 5 for further details.
As of June 30, 2022 and 2021, the Company had “due to related parties” of $228,811 amounts due to the Company’s president, Ron Chapman. The “due to related parties” balances are non-interest bearing and unsecured. The Company does not impute interest expense or recognize a discount on the face value of the notes.
In 2016, the Company acquired the BizjetMobile intellectual property from an entity affiliated through common stockholders and directors for $450,000. In 2022 and 2021, the Company provided $0 and $13,737 respectively for amortization of the value of the intellectual property which has now been fully written off.
In 2022 and 2021, the Company recorded net revenue of $0 and $61,873 respectively from entities affiliated through common stockholders and directors for BizjetMobile system sales after deduction of commission costs of $0 and $26,517 respectively.
In 2022 and 2021, the Company recorded revenue of $0 and $11,964 respectively from entities affiliated through common stockholders and directors for BizjetMobile service fees after deduction of commissions of $0 and $1,376 respectively.
F-8
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
In 2022 and 2021, the Company incurred expenses of $96,000 and $48,752 respectively to entities affiliated through common stockholders and directors for management expenses.
In 2022 and 2021, the Company incurred expense of $260,069 and $331,000 to entities affiliated through common stockholders and directors for marketing expenses. This includes fees of $96,000 and $96,000 paid or accrued to the President, Ron Chapman in 2022 and 2021.
In 2022 and 2021, the Company incurred expense of $176,887 and $106,863 for engineering services to entities considered related parties affiliated through common shareholding.
In 2022 and 2021, the Company incurred expense of $154,000 and $62,993 to entities affiliated through common stockholders and directors for technical service support.
In 2022 and 2021, the Company incurred cost of sales, for commissions of $0 and $27,894 to entities affiliated through common stockholders and directors.
NOTE 3 - STOCKHOLDERS’ EQUITY
Common stock
The Company has authorized capital of 500,000,000 shares of common stock with a par value of $0.0001.
During the year ended June 30, 2021, the Company issued a total of 40,591,400 shares for $405,914 cash at $0.01 per share.
During the year ended June 30, 2021, the Company issued a total of 1,000,000 shares for $12,000 cash at $0.012 per share.
During the year ended June 30, 2021, the Company issued a total of 11,435,999 shares for $171,540 cash at $0.015 per share.
During the year ended June 30, 2021, the Company issued a total of 650,000 shares for $13,000 cash at $0.02 per share.
During the year ended June 30, 2021, the Company issued a total of 545,994 shares for services valued at $6,716 at $0.0123 per share.
During the year ended June 30, 2021, the Company issued 1,000,000 shares valued at $12,300 in lieu of directors fees, and issued 11,000,000 shares valued at $110,000 for services.
During the year ended June 30, 2021, the Company issued a total of 2,625,122 shares in lieu of interest of $134,084 and incurred a loss of $285,750 on issue of the shares.
During the year ended June 30, 2021, the Company issued a total of 2,766,224 shares for $51,564 reduction of related party accounts payable, but incurred a loss of $18,770 on issue of the shares.
During the year ended June 30, 2021, the Company issued a total of 1,422,389 shares from Subscriptions Payable at a nominal price of $0.0184 per share.
During the year ended June 30, 2022, the Company issued a total of 8,668,876 shares for $866,888 cash at $0.10 per share.
During the year ended June 30, 2022, the Company issued a total of 2,478,537 shares in lieu of interest of $125,594 and incurred a loss of $210,508 on issue of the shares.
During the year ended June 30, 2022, the Company issued 1,400,000 shares for services valued at $112,000 at $0.08 per share; 41,366 shares for services valued at $4,343 at $0.105 per share; and 225,000 shares for services valued at $30,375 as a share price of $0.135.
F-9
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
During the year ended June 30, 2022, the Company issued a total of 150,000 shares for related party services valued at $21,000 at $0.135 per share.
During the year ended June 30, 2022, the Company exercised its rights under convertible notes and issued a total of 9,155,900 shares at the conversion price of $0.05 per share. The difference between the conversion price and the then market price of $0.0223 cents per share was recorded as a loss on issue of $204,176.
During the year ended June 30, 2022, the company issued 1,428,000 of shares in lieu of directors fees at $0.14 per share.
As of June 30, 2022, the Company had 278,697,573 shares issued and outstanding, and 50,000 shares in treasury. Treasury shares are accounted for by the par value method.
Preferred stock
As of June 30, 2021, the Company had 50,000,000 shares of authorized preferred stock, $0.0001 par value, with no shares issued and outstanding.
Subscription for capital
As of June 30, 2022 and June 30, 2021, the Company had received $1,196 and $0 respectively, representing funds received to purchase the Company’s for which common stock was not issued until after the related balance sheet date.
Stock Options and Warrants
During the year ended June 30, 2017, the Company issued stock options to acquire 341,500 shares of the Company’s common stock at a price of $0.10 per share. The term of the options is 5 years from the date of issue. The options were issued in return for capital raising services and the accounts reflect an option cost of $7,360.
During the year ended June 30, 2022, the Company issued warrants to acquire 2,000,000 shares of the Company’s common stock at a price of $0.15 per share. The term of the options is 3.5 years from the date of issue. The warrants were issued in return for capital raising services and the accounts reflect a warrant cost of $73,147.
| Options/Warrants
Outstanding
| Weighted
Average
Exercise Price
| Weighted
Average
Remaining
Contractual Life
(Years)
| Aggregated
Intrinsic Value
|
Outstanding at June 30, 2020
| 341,500
| $0.10
| 1.17
| $0
|
Granted
| -
| -
|
|
|
Exercised
| -
| -
|
|
|
Expired
| -
| -
|
|
|
Forfeited
| -
| -
|
|
|
Outstanding at June 30, 2021
| 341,500
| $0.10
| 0.17
| $0
|
Granted
| -
| -
|
|
|
Exercised
| -
| -
|
|
|
Expired
| -
| -
|
|
|
Forfeited
| -
| -
|
|
|
Outstanding at June 30, 2022
| 2,000,000
| $0.15
| 3.5
| $0
|
Granted
| -
| -
|
|
|
Exercised
| -
| -
|
|
|
Expired
| 341,500
| -
|
|
|
Forfeited
| -
| -
|
|
|
F-10
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
NOTE 4 - INTANGIBLE ASSETS
In the year ended June 30, 2016, the Company took up Intangible Assets of $450,000 which represented the termination fee negotiated with the licensee of the Company’s technology. In the year ended June 30, 2018, the Company took up an impairment charge of $113,832 to reflect a lower value of the technology. On the basis that the technology has a useful life of 5 years, and that the Company had taken up amortization to that date of $240,000, the Company provided for amortization of $0 and $13,737 in the years ended June 30, 2022 and 2021 respectively. The intangible asset has now been fully amortized.
NOTE 5 - LOANS
Unsecured loans
The Company has an unsecured loan from a third party with balance outstanding at June 30, 2022 of $36,601 (June 30, 2021 $30,016). Interest is calculated at a rate of 20% per annum with interest of $6,584 and $5,327 taken up in the years ended June 30, 2022 and 2021 respectively. The Company is making principal and interest payments for the loan when funds are available.
The Company has outstanding unsecured loans from shareholders totalling $10,000 at June 30, 2022 and $10,000 at June 30, 2021. The terms of the loans, originally totalling $70,295, provide that if they are not repaid by the loan anniversary (December 31 each year), the Company will issue 16,667 shares of common stock for each $5,000 of the loan outstanding in lieu of interest. At June 30, 2022 and 2021, the Company had accumulated interest on the loans of $0 and $10,005 calculated at the Company’s prevailing share price. The interest will be converted, in due course, by the issue of shares of common stock. The lenders for $60,795 have agreed, effective June 30, 2021 to switch their loans to convertible notes.
Convertible notes
The Company has convertible notes totalling $1,537,585 and $1,624,586 as of June 30, 2022, and June 30, 2021 respectively. The holders of the convertible notes have the right of conversion from the date of issuance. As of June 30, 2021, the Company determined that a beneficial conversion feature discount of $1,003,630 should be applied to the carrying value of convertible notes. In the year ended June 30, 2021, the Company took up an amortization expense of $133,765 against the beneficial conversion feature. In the year ended June 30, 2022, the Company has elected to early adopt ASU 2020–06 that recombined instruments into a single liability instrument and do not separately present in equity and in bedded beneficial conversion feature from the convertible notes.
Convertible notes outstanding as of June 30, 2022 and 2021 are summarized below:
Details
| Maturity
Date
| Balance at
June 30,
2022
| Balance at
June 30,
2021
|
20% Convertible Notes totalling $337,500 plus accrued interest
| Dec. 31,2023
| $ 659,293
| $ 540,653
|
20% Convertible Notes totalling $247,500 plus accrued interest
| Dec. 31,2023
| 31,126
| 271,875
|
20% Convertible Notes totalling $200,000 plus accrued interest
| Dec. 31,2023
| 259,666
| 212,939
|
20% Convertible Notes totalling $125,000 plus accrued interest
| Dec. 31,2023
| 0
| 126,326
|
20% Related party Convertible Notes totalling $375,000 plus accrued interest
| Dec. 31,2023
| 487,500
| 412,500
|
0% Convertible Notes totalling $100,000
|
| 100,000
| 0
|
Total convertible notes
|
| 1,537,585
| 1,624,588
|
Less Unamortized discounts
|
| 0
| (1,003,630)
|
Net convertible notes
|
| $ 1,537,585
| $ 620,958
|
In 2018, the Company issued Convertible Notes which totalled $607,500, to fund the development of its fflya systems. In return for providing the funding, the original investors will receive commissions on Viator tours and attractions for the first 27 system installations. Each investor will receive a commission for three years on terms to be agreed, based on the net revenue received once the systems commence operation. To date, no systems have been installed and no commissions have been paid. Two issues of Convertible Notes were made as follows:
The first Convertible Note for $337,500. Terms of the issue are:
-Interest rate: 20% per annum.
F-11
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
-Conversion price: $0.03 per share.
-Maturity date: December 1, 2020, which has now been extended to December 31, 2023, conditional on the holders advancing an additional $200,000 on terms set out, and outstanding interest to be compounded.
A second Convertible Note issue for $247,500, on the following terms:
-Interest rate: 20% per annum, payable monthly in arrears
-Conversion price: $0.05 per share
-Maturity date: December 1, 2020, which had been extended to December 31, 2023.
$225,000 of these Notes were converted to shares at June 30, 2022.
Two Convertible Notes for $200,000 were issued in March 2021. Terms of the issue are:
-Interest rate: 20% per annum.
-Conversion price: $0.015 per share.
-Maturity date: December 1, 2023, and outstanding interest to be compounded.
Additional convertible notes totalling $125,000, on the following terms:
-Interest rate: 20% per annum, payable monthly in arrears by cash or shares
-Conversion price: $0.05 per share
-Maturity date: December 31, 2023.
These notes were converted to shares at June 30, 2022.
Convertible Notes totalling $60,295, were issued to replace the loans detailed in Note 5. above, on the following terms:
-Interest rate: 20% per annum, payable monthly in arrears by cash or shares
-Conversion price: $0.05 per share
-Maturity date: December 31, 2023.
These notes were converted to shares at June 30, 2022.
In July 2021 Convertible Notes totalling $25,000 were issued on the following terms:
-Interest rate: 20% per annum, payable monthly in arrears by cash or shares
-Conversion price: $0.05 per share
-Maturity date: December 31, 2023.
These notes were converted to shares at June 30, 2022.
In July 2021, related party contractors agreed to accept Convertible Notes totalling $375,000 to reduce the debts they are owed, as follows:
-Interest rate: 20% per annum, payable monthly in arrears in shares
-Conversion price: $0.015 per share
-Maturity date: December 31, 2023
In June 2022, $100,000 of related party debt was switched to two Convertible Notes, as follows:
-Interest rate: 0% per annum
-Conversion price: $0.015 per share
-Maturity date: December 31, 2023
NOTE 6 - RISKS & UNCERTAINTIES
Impact from the New Coronavirus Global Pandemic (“COVID-19”) - COVID-19 could continue to have a material and adverse effect on the Company’s business operations. These could include disruptions or restrictions on the Company’s ability to distribute its products, as well as temporary closures of its facilities or the facilities of the suppliers or customers. Any disruption or delay of the Company’s suppliers or customers would likely impact the Company’s sales and operating results. In addition, COVID-19 has resulted in a widespread health crisis that could adversely affect global economies and financial markets, resulting in an economic downturn that could significantly impact our operating results.
As the Company’s revenue is also derived from related party distributors. Any disruption to the business of the distributor will impact the Company’s sales and operating results.
F-12
AS-IP TECH, INC.
NOTES TO FINANCIAL STATEMENTS
NOTE 7 - SIGNIFICANT SUBSEQUENT EVENTS
Since June 30, 2022, the Company has continued to raise capital to fund its operations through sale of shares totalling 475,080 shares for $34,728, up to the date of this report.
F-13