Notes to the Consolidated Financial Statements
1 Nature of Operations and Continuance of Business
Creative Management Group, Inc. was
formed in Delaware on August 13, 2002 as a limited liability company named Creative Management Group, LLC. On August 7, 2007, this entity
converted to a corporation. The Company is a sports, entertainment, marketing and management company providing event management implementation,
sponsorships, licensing and broadcast, production and syndication.
The Company’s operating subsidiaries
are XA - The Experiential Agency, Inc. - which is a sports, entertainment, marketing and management company providing event management
implementation, sponsorships, licensing and broadcast, production and syndication. Its President is Alexis Laken, the daughter of the
Company’s president. The other subsidiary is Lincoln Acquisition Corp. which was formed for the purpose of liquidating shares in
Good Gaming, Inc. and any other investment shares which might be held by CMG at any given time.
F-8
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated Financial Statements
2 Summary of Significant Accounting
a) Basis of Presentation and Principle of Consolidation
These consolidated
financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States
of America ("GAAP") and are expressed in US dollars. The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiary, XA THE EXPERIENTIAL AGENCY INC. All intercompany transactions have been eliminated.
The Company's fiscal year-end is December 31.
b) Use of Estimates
The preparation of financial
statements in conformity with generally accepted accounting principles in the United
States requires management to make estimates and assumptions that affect the reported amounts of assets and li abilities 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 Company regularly evaluates estimates and assumptions related to
the recoverability of its long-lived assets, stock-based compensation, and
deferred income tax asset valuation allownaces.
The Company bases its
estimates and assumptions on current facts,
historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily
apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company's estimates.
To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
c) Cash and Cash Equivalents
The
Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
As of December 31, 2022 and 2021, the Company had no cash equivalents.
d) Basic and Diluted Net Income Per Share
The Company
computes net loss per share in accordance with 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 loss available to common shareholders
(numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive
potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the
if-converted method. 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.
F-9
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
2. Summary
of Significant Accounting Policies (Continued)
e) Financial Instruments
ASC
820, '" Fair Value
Measurements”, requires an entity
to maximize the
use of observable inputs and
minimize the use of unobservable inputs when measuring fair value.
It establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair
value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant
to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value:
Level 1
Level 1 applies to assets or liabilities
for which there are quoted prices in active markets for identical assets
or
liabilities.
Level 2
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for
identic al assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived
valuations in which significant inputs are observable or can be derived principally from, or
corroborated by, observable market data.
Level 3
Level 3
applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement
of the fair value of the assets or liabilities.
The Company's financial instruments
consist principally of cash, accounts payable, and amounts due to related parties. Pursuant
to ASC 820, the fair value of our cash is determined based on "Level I" inputs, which consist of quoted prices in active markets
for identical assets. We believe that the recorded values of all our other financial instruments approximate their current fair values
because of their nature and respective maturity dates or durations.
t) Property and
Equipment
Property and equipment are comprised
of a vehicle and is amortized on a straight-line basis over an expected
useful
life of three years. Maintenance and repairs are charged to expense as incurred.
g) Impairment of long lived assets
The Company
evaluates the recoverability of long-lived assets and the related estimated remaining lives at each balance sheet date. The Company records
an impairment or change in useful life whenever events or changes in circumstances indicate that the carrying amount may not be recoverable
or the useful life has changed.
h) Reclassifications
Certain prior period amounts have
been reclassified to conform to current presentation.
i)
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
negative cash flow from operations raises 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.
F-10
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
3 Loan Receivable
On
November 15, 2019 the company entered into an agreement to a line of credit (LOC) with Pristec America Inc. (Pristec). The LOC was
for $75,000. As of
December 31, 2019, the Company had loaned to Pristec $67,500 at
an interest rate of 12%,
the loan matures in twelve (12) months. As of December 31, 2020 the Company loaned an additional $32,500 and
extended the loan for another 12 months until December 31, 2023. Pristec is a late stage technology company that has 108 worldwide
patents for the cold cracking of crude oil and other oil products. The Company has been granted the right to convert this loan into 100 shares
of stock at price of $1,000. At
the discretion of the Company, the Company has the option of entering into a revenue sharing at the same terms. Total amount owed
including interest is $123,430 and $121,447 as of December 31, 2022 and 2021, respectively.
On June 24, 2020 The Company
entered into an agreement with New Vacuum Technologies LLC(NVT) whereby the Company loaned NVT $50,000.
During the year ended December 31, 2021 the Company loaned an additional $999,201
to NVT. NVT repaid $60,000
to the Company. The loan was originally due on December 24, 2020 at an interest rate of 10%
per annum. The loan was extended on December 24, 2022 until December 24, 2023. The loan was verbally extended until December
24, 2023. The total amount owed including interest is $1,391,334 and $1,069,201 as of December 31, 2022 and 2021 respectively.
On September 3, 21022, The
Company loan its CEO Glenn Laken $100,000 for personal legal fees.
4 Equity
During
the years ended December 31, 2022 and December 31, 2021, the Company did not sell any shares of its $0.001
par value per share common stock.
During
the years ended December 31, 2022 and December 31, 2021, the Company did not issue any warrants
for its common shares. On December 15, 2017, the Company's Board of Directors lowered the strike
price on the outstanding 40,000,000 Warrants previously
issued to Glenn Laken to $0.0035
and extended the expiration date for an additional five (5) years. These warrants were extended to December 15, 2022. They were extended
again to December 15, 2027. The remaining life at December 31, 2022 is 5 years(60 months)
F-11
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
5
Notes Payable
Convertible Promissory Notes
On November 23, 2021, the Company
borrowed $500,000 from GS Capital Partners LLC. The note is due and payable on November 23, 2022. The note has an interest rate of 6%
per annum. The Holder of this Note is entitled, at its option, at any time after cash payment, to convert all or any amount of the principal
face amount of this Note then outstanding into shares of the Company's common stock (the "Common Stock") at a price for each
share of Common Stock at a price ("Conversion Price") of $0.0165 per share (the “Fixed Price”). Beginning
on the 6th monthly anniversary of the Issuance Date of the Note, the Fixed Price shall be equal to $0.0092 per share. Provided,
however that in the event, the Company’s Common Stock trades below $0.007 per share for more than seven (7)
consecutive trading days, the Holder of this Note is entitled, at its option, to convert all or any amount of the principal face
amount of this Note then outstanding into shares of the Company's Common Stock at a Conversion Price equal to the lower of
the Fixed Price or 75% of the average of the two lowest VWAP’s of the Common Stock as
reported on the National Quotations Bureau OTC Marketplace exchange which the Company’s shares are traded or any exchange upon which
the Common Stock may be traded in the future ("Exchange"), for the ten prior trading
days including the day upon which a Notice of Conversion is received by the Company or its transfer agent (provided such Notice of Conversion
is delivered by fax or other electronic method of communication to the Company or its transfer agent after 4 P.M. Eastern Standard or
Daylight Savings Time if the Holder wishes to include the same day closing price). If the shares have not been delivered within 3 business
days, the Notice of Conversion may be rescinded. Such conversion shall be effectuated by the Company delivering the shares of Common Stock
to the Holder within 3 business days of receipt by the Company of the Notice of Conversion. Accrued but unpaid interest shall be subject
to conversion. No fractional shares or scrip representing fractions of shares will be issued on conversion, but the number of shares
issuable shall be rounded to the nearest whole share. To the extent the Conversion Price of the Company’s Common Stock
closes below the par value per share, the Company will take all steps necessary to solicit the consent of the stockholders to reduce
the par value to the lowest value possible under law. The Company agrees to honor all conversions submitted pending this increase.
In no event shall the Holder be allowed to effect a conversion if such conversion, along with all other shares of Company Common Stock
beneficially owned by the Holder and its affiliates would exceed 4.99% of the outstanding shares of the Common Stock of the Company (which
may be increased up to 9.9% upon 60 days’ prior written notice by the Investor). The conversion discount, look back period and other
terms will be adjusted on a ratchet basis if the Company offers a more favorable conversion discount, prepayment rate, interest rate,
(whether through a straight discount or in combination with an original issue discount), look back period or other more favorable term
to another party for any financings while this Note is in effect, including but not limited to defaults, penalties and the remedy for
such defaults or penalties. During the year ended December 31, 2022 the Company borrowed an additional $222,000 under the same terms.
NOTES PAYABLE
In 2017 the company borrowed 150,000 from 2 individuals in Ireland.
90k and 60k respectively. In 2021 the individual who was owed 90k was paid back with interest. The Ceo of CMG had a disagreement
with the second lender and they have not spoken in almost 4 years, we are carrying the loan and at some point it will more than
likely settle.
6 Legal Proceedings
We are
subject to certain claims and litigation in the ordinary course of business. It is the opinion of management that the outcome of such
matters will not have a material adverse effect on our consolidated financial position, results of operations or cash flows.
F-12
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
7
Income Taxes
The Company has a net operating
loss carried forward of $14,398,892 available to offset taxable income in future years which commence expiring in 2030. The Company is
subject to United States federal and state income taxes at an approximate rate of 21% (2022 and 2021). As at December 31, 2022 and 2021,
the Company had no uncertain tax positions.
| |
2022 | |
2021 |
Income tax recovery at Statutory rate | |
$ | 4,515 | | |
$ | 164,265 | |
Permanent differences and other | |
| — | | |
| — | |
Valuation allowance change | |
| (4,515 | ) | |
| (164,265 | ) |
Provision for income taxes | |
$ | — | | |
$ | — | |
The significant components of
deferred income tax assets and liabilities at December 31, 2022 and 2021
are as follows:
| |
2022 | |
2021 |
Net operating loss carried forward | |
$ | 14,331,600 | | |
$ | 14,353,100 | |
Valuation allowance | |
$ | (14,331,600 | ) | |
$ | (14,353,100 | ) |
Net deferred income tax asset | |
$ | — | | |
$ | — | |
F-13
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
8
Segments
The
Company splits its business activities during the year ended December 31, 2022 into three Reportable
Segments. Each segment represents an entity of which are included in the consolidation. The table below represents the
operations results for each segment or entity, for the year
ended December 31, 2022.
| |
| |
CMG Holding | |
|
| |
XA | |
Group | |
Total |
Revenues | |
| 2,033,712 | | |
| — | | |
| 2,033,712 | |
| |
| | | |
| | | |
| | |
Cost of Revenues | |
| 1,502,046 | | |
| — | | |
| 1,502,046 | |
| |
| | | |
| | | |
| | |
Gross Profit | |
| 531,666 | | |
| — | | |
| 531,666 | |
| |
| | | |
| | | |
| | |
Operating expenses | |
| 276,698 | | |
| 419,645 | | |
| 696,343 | |
| |
| | | |
| | | |
| | |
Operating income (loss) | |
| 254,968 | | |
| (419,645 | ) | |
| (164,677 | ) |
| |
| | | |
| | | |
| | |
Other income (expenses) | |
| 62,500 | | |
| 123,677 | | |
| 186,177 | |
| |
| | | |
| | | |
| | |
Net income(loss) | |
| 317,468 | | |
| (295,968 | ) | |
| 21,500 | |
The Company
splits its business activities during the year ended December 31, 2021 into three reportable segments. Each segment represents an entity
of which are included in the consolidation. The table below represents the operations results for each segment or entity, for the year
ended December 31, 2021.
| |
| |
CMG Holding | |
|
| |
XA | |
Group | |
Total |
Revenues | |
| 1,509,633 | | |
| 109,241 | | |
| 1,618,874 | |
| |
| | | |
| | | |
| | |
Cost of revenues | |
| 1,156,281 | | |
| 58,000 | | |
| 1,214,281 | |
| |
| | | |
| | | |
| | |
Gross profit | |
| 353,352 | | |
| 51,241 | | |
| 404,593 | |
| |
| | | |
| | | |
| | |
Operating expenses | |
| 310,968 | | |
| 397,039 | | |
| 708,007 | |
| |
| | | |
| | | |
| | |
Operating income (loss) | |
| 42,384 | | |
| (345,798 | ) | |
| (303,414 | ) |
| |
| | | |
| | | |
| | |
Other income (expenses) | |
| 45,792 | | |
| 1,046,992 | | |
| 1,092,784 | |
| |
| | | |
| | | |
| | |
Net income(loss) | |
| 88,176 | | |
| 701,194 | | |
| 789,370 | |
F-14
CMG HOLDINGS GROUP, INC.
Notes to the Consolidated financial Statements
9 Related Party Transactions
The Company borrowed $125,000
from a relative of the Company CEO. This amount is due on demand and has an interest rate of 0%. At December 31, 2021 the remaining balance
of the loan was $15,000.
The Company issued the Company
CEO a warrant to purchase 40,000,000 shares of the Company’s common stock at $0.0155. The warrant has an original term of 5 years.
On December 15, 2017 the purchase price was changed to $.0035 and the term was extended 5 years. The warrants were vested 100% on April
7, 2014 when issued.
The board of directors approved
a monthly salary for the Company CEO of $15,000 per month. Due to negative economic factors the company did not make any of these payments
until January 15, 2019, when payments to the CEO began. The Company has recorded “Deferred Compensation” of $385,514 at December
31, 2022. The Company made payments of $53,000 and $43,862 in excess of the current $180,000 and $180,000 salary for periods ended December
31, 2022 and 2021, respectively.
The Company paid $150,000
and $150,000 for the periods ended December 31, 2022 and 2021, respectively, as compensation to the President of XA, who is the daughter
of the Company CEO.
10 Subsequent Events
Per management review, no other
material subsequent events have occurred.
F-15