NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2022
(Unaudited)
NOTE
1 - NATURE OF OPERATIONS
Forza
Innovations Inc. (the “Company”), was incorporated on December 9, 2014 under the laws of the State of Florida. The Company
was a diversified multi-industry manufacturer of complex metal components and products. We serve all general industrial markets such
as Aerospace, Automotive, Commercial, Food Processing, Industrial, Maritime, Medical, Railroad, Oil and Gas, Packaging, Telecom, Textiles,
Robotics, Space Travel, Transportation and many more. We are a vertically integrated precision CNC manufacturing and fabrication company
with core emphasis on product design, engineering and precision manufacturing of complex components and products.
On
February 5, 2018, the Company formed Genesys Industries, LLC as a wholly owned subsidiary in the state of Missouri.
On
January 21, 2021, Shefali Vibhakar, President of the Company closed a Share Purchase Agreement (the “Agreement”) that she
entered into with Johnny Forzani to sell all of her 170,000,000 common shares and 10,000,000 preferred shares to Johnny Forzani for cash
consideration of $177,000.
Further,
as part of the Agreement, Ms. Vibhakar agrees to spin out all of the Company’s assets (except for certain machinery valued at $40,000
– which is subject to a separate purchase agreement) as well as all of the Company’s liabilities (except the Company’s
note with Tangiers Capital, LLC). The value date of the assets and liabilities will be January 21, 2021.
On
January 21, 2021, a change in control of the Company occurred pursuant to the Agreement. Mr. Forzani now has voting control over 93.9%
of the Company’s issued and outstanding common stock.
On
January 21, 2021, the Company received the resignation of Shefali Vibhakar as the Company’s President, Chief Executive Officer,
Treasurer, Chief Financial Officer, Secretary and Director and appointed Johnny Forzani as its President, Chief Executive Officer, Treasurer,
Chief Financial Officer and Secretary.
Effective
January 21, 2021, the Company’s new address is 30 Forzani Way NW, Calgary, Alberta, Canada T3Z 1L5.
On
February 17, 2021, the Company filed Articles of Continuance with the Secretary of State for the state of Wyoming. Accordingly, the Company
transferred its state of formation from Florida to Wyoming and became a Wyoming entity.
On
February 18, 2021, the Company filed a Certificate of Dissolution with the Secretary of State for the State of Florida, effectively dissolving
the Company's existence in Florida.
As
of June 30, 2021, Forza Innovations has moved out of the precision CNC manufacturing and fabrication business and has moved into the
health-tech wearable performance business. The Company has acquired the ownership and rights to certain late developmental stage
products, including the J4 Sport, J4 X and J4 Fitbelt. These products are wearable back compression devices, used to relax, warmup, loosen,
or relax stiff & sore muscles. The therapeutic application of heat causes a change in temperature of the soft tissues which decreases
joint stiffness and relieves inflammation.
On
March 1, 2022, the Company entered into a Share Exchange Agreement (the “Agreement”) with Sustainable Origins Inc. (“Sustainable”),
whereby the Company acquired 100% of the shares of Sustainable in exchange for 600,000 shares of the Company’s common stock and
a cash payment of $17,000 and the payment of certain initial expenses, thereby making Sustainable a wholly-owned subsidiary of the Company.
Sustainable is in the business of used cooking oil recycling and has recently entered into an asset purchase agreement with Oil Industries,
Inc. of North Carolina to acquire certain assets related to the used cooking oil business. The Company valued the shares of common stock at $0.038, the closing stock
price on the effective date of the agreement, for a valuation of $22,800. At the time of acquisition Sustainable had operations. As such
the Company fully impaired the $22,800. As of March 31, 2022, the shares have not
yet been issued to Sustainable.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared by the Company without audit. In the opinion of
management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results
of operations, and cash flows at March 31, 2022 and for the related periods presented have been made. The results for the nine months
ended March 31, 2022 are not necessarily indicative of the results of operations for the full year. These financial statements and related
footnotes should be read in conjunction with the financial statements and footnotes thereto included in the Company’s Annual Report
on Form 10-K for the year ended June 30, 2021, filed with the Securities and Exchange Commission
Use
of estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the 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. Significant estimates
include the estimated useful lives of property and equipment. Actual results could differ from those estimates.
Principles
of Consolidation
The
accompanying unaudited condensed consolidated financial statements for the nine months ended March 31, 2022, include the accounts of
the Company and its wholly owned subsidiary, Sustainable Origins. All material inter-company transactions have been eliminated in consolidation.
Reclassifications
Certain
reclassifications have been made to the prior period financial information to conform to the presentation used in the financial statements
for the three months ended March 31, 2022.
Fair
value of financial instruments
The
Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial
instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure
the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles
generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase
consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy
which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy
gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority
to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
Level 1:
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2:
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as
of the reporting date.
Level 3:
Pricing inputs that are generally unobservable inputs and not corroborated by market data.
The
carrying amount of the Company’s financial assets and liabilities, such as cash, prepaid expenses and accrued expenses approximate
their fair value because of the short maturity of those instruments. The Company’s notes payable amates the fair value of
such instruments as the notes bear interest rates that are consistent with current market rates.
The
following table classifies the Company’s asset measured at fair value on a recurring basis into the fair value hierarchy as of
March 31, 2022:
Schedule of fair value hierarchy | | |
| | | |
| | | |
| | |
Description | |
Level
1 | |
Level
2 | |
Level
3 |
Derivative | | |
$ | — | | |
$ | — | | |
$ | 959,199 | |
Total | | |
$ | — | | |
$ | — | | |
$ | 959,199 | |
Recently
issued accounting pronouncements
The
Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on
the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements
that have been issued that might have a material impact on its financial position or results of operations.
NOTE
3 - GOING CONCERN
The
accompanying unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going
concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As of March 31 2022, the Company has an accumulated deficit of $5,842,443 ($3,069,884 of which is from the FY 2021 loss on the asset
acquisition and disposition of assets).
While
the Company is successfully executing its growth strategy, its cash position may not still be sufficient to support the Company’s
daily operations without additional financing. While the Company believes in the viability of its strategy to produce sales volume and
in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going
concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenues. The unaudited
condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue
as a going concern. Management believes that the actions presently being taken to further implement its business plan and generate revenues
provide the opportunity for the Company to continue as a going concern.
NOTE
4 – MACHINERY AND EQUIPMENT
Long
lived assets, including property and equipment and certain intangible assets to be held and used by the Company are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Impairment losses
are recognized if expected future cash flows of the related assets are less than their carrying values. Measurement of an impairment
loss is based on the fair value of the asset. Long-lived assets and certain identifiable intangibles to be disposed of are reported at
the lower of carrying amount or fair value less cost to sell.
Property
and Equipment and intangible assets are first recorded at cost. Depreciation and/or amortization is computed using the straight-line
method over the estimated useful lives of the various classes of assets between three and five years. Leasehold improvements are being
depreciated over ten years, and the building over twenty years.
Maintenance
and repair expenses, as incurred, are charged to expense. Betterments and renewals are capitalized in plant and equipment accounts. Cost
and accumulated depreciation applicable to items replaced or retired are eliminated from the related accounts with any gain or loss on
the disposition included as income.
Property,
Plant and equipment stated at cost, less accumulated depreciation for continuing operations consisted of the following:
Property, Plant & Equipment |
|
|
|
|
|
|
March
31, 2022 |
|
June
30, 2021 |
Machinery
and Equipment |
$ |
172,470 |
|
$ |
117,135 |
Less:
accumulated depreciation |
|
(27,888) |
|
|
(8,118) |
Fixed
assets, net |
$ |
144,582 |
|
$ |
109,017 |
Depreciation
expense
Depreciation
expense for the nine months ended March 31, 2022 and 2021 was $19,707 and $0, respectively.
Our
capitalized software cost, less accumulated amortization consisted of the following:
Software cost |
|
|
|
|
|
|
March
31, 2022 |
|
June
30, 2021 |
Software |
$ |
18,000 |
|
$ |
18,000 |
Less:
accumulated depreciation |
|
(7,250) |
|
|
(2,750) |
Software,
net |
$ |
10,750 |
|
$ |
15,250 |
Amortization
expense
Amortization
expense for the years ended March 31, 2022 and 2021 was $4,500 and $0, respectively.
NOTE
5 – CONVERTIBLE NOTES PAYABLE
On
January 2, 2020, the Company executed a 10% convertible promissory note in which it agreed to borrow up to $300,000. The note is convertible
at a price per share equal to the lower of (a) the Fixed Conversion Price (which is fixed at a
price equal to $0.30); or (b) 80% of the lowest trading price of the Company’s common stock during the 5 consecutive trading days
prior to the date on which lender elects to convert all or part of the Note. The initial deposit of $125,000 was made on January
15, 2020 and included a $25,000 OID. As required by ASC 470-20-30-6 the Company recognized and measured the embedded beneficial
conversion feature at the commitment date of $200,000 which was credited to paid in capital, a $150,000 debt discount and a $75,000 loss
on the issuance of convertible debt. As of December 31, 2021, all of the debt discount has been amortized to interest expense. During
the nine months ended March 31, 2022, $134,476 of the note was converted into 4,249,961 shares of common stock per the terms of the agreement.
As of March 31, 2022 and June 30, 2021, there is $15,524 and $150,000 and $56,677 and $40,250 of principal and interest, due on this
loan, respectively.
During
the nine months ended March 31, 2022, the Company issued the following new convertible promissory notes.
Schedule of convertible promissory notes |
|
|
|
|
|
Note
Holder |
Date |
Maturity
Date |
Interest
Rate |
Balance
March 31, 2022 |
Power
Up Lending Group Ltd (1) |
10/1/2021 |
10/1/2022 |
10% |
$ |
55,000 |
Fast
Capital LLC (2) |
10/26/2021 |
10/26/2022 |
10% |
$ |
65,000 |
Sixth
Street Lending LLC (3) |
11/17/2021 |
11/17/2022 |
10% |
$ |
55,000 |
Coventry
Enterprises, LLC (4) |
1/5/2022 |
1/5/2023 |
10% |
$ |
180,000 |
ONE44
Capital LLC (5) |
1/13/2022 |
1/13/2023 |
10% |
$ |
160,000 |
Mast
Hill Fund, L.P. (6) |
1/20/2022 |
1/20/2023 |
12% |
$ |
350,000 |
Sixth
Street Lending LLC (7) |
2/1/2022 |
2/1/2023 |
10% |
$ |
80,000 |
ONE44
Capital LLC (5) |
3/22/2022 |
3/22/2023 |
10% |
$ |
120,000 |
|
|
|
Total |
$ |
1,065,000 |
January
2, 2020, Note |
|
|
|
$ |
15,524 |
|
|
Less
debt discount |
$ |
(471,572) |
|
|
|
|
$ |
608,952 |
Conversion
Terms
(1) | | 61%
of the average of the three lowest trading price for 15 days prior to conversion date. |
(2) | | 61%
of the lowest trading price for 15 days, including conversion date. |
(3) | | 61%
of the lowest trading price for 15 days prior to conversion date. |
(4) | | Convertible
only upon an event of default. 90% of the lowest trading price for 10 days prior to conversion
date. |
(5) | | 60%
of the lowest trading price for 20 days, including conversion date. |
(6) | | Convertible
only upon an event of default. Conversion would then be $0.10. |
(7) | | 61%
of the lowest trading price for 15 days prior to conversion date. |
Total
accrued interest on the above convertible notes as of March 31, 2022, is $72,468.
A
summary of the activity of the derivative liability for the notes above is as follows:
Schedule of derivative liability |
|
|
|
|
Balance
at June 30, 2021 |
|
|
— |
|
Increase
to derivative due to new issuances |
|
|
1,475,335 |
|
Decrease
to derivative due to conversion |
|
|
— |
|
Derivative
loss due to mark to market adjustment |
|
|
(516,136) |
|
Balance
at March 31, 2022 |
|
$ |
959,199 |
|
A
summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative
liability that are categorized within Level 3 of the fair value hierarchy as of March 31, 2022, is as follows:
Schedule of fair value hierarchy | |
| | | |
| | |
Inputs | |
March
31, 2022 | |
Initial
Valuation |
Stock
price | |
$ | 0.035 | | |
$ | 0.035
– 0.24 | |
Conversion
price | |
$ | 0.015
- 0.02 | | |
$ | 0.015
- 0.082 | |
Volatility
(annual) | |
| 217.25%
– 45.16 | % | |
| 314.76%
– 735.86 | % |
Risk-free
rate | |
| 1.06%
- 1.63 | % | |
| 0.09%
- 1.59 | |
Dividend
rate | |
| — | | |
| — | |
Years
to maturity | |
| .5
– .98 | | |
| 1 | |
NOTE
6 - NOTE PAYABLE
On
November 5, 2017, to fund its working capital requirements the Company obtained a Special Line of Credit (“LOC”) also
recognized as a Blanket Secured Promissory Note for the total draw down amount of up to $500,000, from Twiga Capital Partners, LLC (“TCP”),
an entity controlled by the Company’s former sole officer and largest stockholder, Shefali Vibhakar. This Note is secured by all
of the assets of the Company in accordance with the Security Agreement by and between the Company and the Holder dated as of November
5, 2017. The LOC bears interest at 5% per annum and is due on demand. On January 21, 2021, TCP assigned all of its rights, title and
interest in the debt to Front Row Seating Inc. On September 28, 2021, $100,000 of the note was converted into 10,000,000 shares of common
stock. As of March 31, 2022 and June 30, 2021, the Company owed $22,729 and $122,729 of principal and $19,512 and $17,399 of accrued
interest, respectively.
NOTE
7 – COMMON STOCK
On
February 19, 2021, the Company filed a Definitive 14C in order to ratify the written consent received from one shareholder, holding 96.1%
of our voting power to: (1) to amend the Company’s Articles of Incorporation, as amended (the “Articles”) to change
our corporate name from Genesys Industries, Inc. to Forza Innovations Inc. (the “Name Change”); (2) to amend the Articles
to increase the number of authorized shares of Class A Common Stock we may issue from 100,000,000 to 700,000,000 (the “Share Increase”);
and, (3) to increase the number of the Company's total issued and outstanding shares of Class A Common Stock by conducting a forward
stock split at the rate of 10 shares every 1 share currently issued and outstanding (the “Forward Split”). All shares
through these financial statements have been retroactively adjusted to reflect the forward split.
On
October 20, 2021, the Company entered into a $3,000,000 equity line financing agreement (the “Investment Agreement”) with
Tangiers Global, LLC (“Tangiers”), as well as a registration right agreement related thereto (the “Registration Rights
Agreement”). The financing is over a maximum of 36 months. Pursuant to the Registration Rights Agreement, a maximum of 7,000,000
shares of our common stock that we may sell to Tangiers from time to time will be registered by us on Form S-1 with the Securities and
Exchange Commission under the Securities Act of 1933, as amended, for this financing. We are required to use our best efforts to file
the Registration Statement within 45 days of the date the Investment Agreement.
Subject
to the terms and conditions of the Investment Agreement, from time to time, the Company may, in its sole discretion, deliver a Put Notice
to Tangiers which states the number of shares that the Company intends to sell to Tangiers on a closing date. The maximum amount of shares
of Common Stock that the Company shall be entitled to put to Tangiers per any applicable Put Notice shall be an amount of shares up to
or equal to 100% of the average of the daily trading volume of the Common Stock for the 10 consecutive Trading Days immediately prior
to the applicable Put Notice Date (the “Put Amount”). The Put Amount has to be at least $5,000 and cannot exceed $300,000,
as calculated by multiplying the Put Amount by the average daily VWAP for the 10 consecutive Trading Days immediately prior to the applicable
Put Notice Date. The Purchase Price of the shares of our common stock that we may sell to Tangiers will be 80% of the lowest trading
price of the Common Stock during the Pricing Period applicable to the Put Notice.
The
Company issued Tangiers 25,000 shares of its Common Stock as a commitment fee. The shares were valued at $0.1373, the closing price on
the date of grant for total non-cash expense of $3,431. As of March 31, 2022, the shares have not yet been issued by the transfer agent
and are disclosed as common stock to be issued.
During
the nine months ended March 31, 2022, Tangiers converted $134,476 of principal into 4,249,961 shares of common stock.
During
the nine months ended March 31, 2022, Front Row Seating Inc. converted $100,000 of principal into 10,000,000 shares of common stock (see
Note 6).
On
January 5, 2022, the Company entered into a securities purchase agreement with Coventry Enterprises, LLC (“Coventry”). Pursuant
to the terms of the agreement, the Company issued 200,000 shares of common stock to Coventry. The shares were valued at $0.085, the closing
stock price on the date of grant, for total non-cash expense of $17,000.
On
January 20, 2022, the Company entered into a securities purchase agreement with Mast Hill Fund, L.P., (“Mast Hill”). Pursuant
to the terms of the agreement, the Company issued 2,500,000 shares of common stock to Mast Hill for a commitment fee. The shares were
valued at $0.0589, the closing stock price on the date of grant, for total non-cash expense of $147,250.
NOTE
8 – PREFERRED STOCK
Preferred
stock includes 25,000,000 shares of authorized at a par value of $0.001. Preferred stock includes 25,000,000 shares of Class B authorized
at a par value of $0.001. The Preferred Stock constitutes a convertible stock in which (1) one Preferred Share is convertible into (5)
five Common Shares. The Preferred Stockholders are entitled to vote on any matters on which the common stockholders are entitled to vote.
NOTE
9 - RELATED PARTY TRANSACTIONS
On
January 21, 2021, the Company entered into an acquisition agreement with Mr. Forzani to acquire all of the ownership and the rights to
certain late developmental stage products, including the J4 Sport, J4 X and J4 Fitbelt in exchange for the issuance of 10,000,000 common
shares. The shares were valued at $0.28, the closing stock price on the date of the agreement, for a total value of $2,800,000. The assets
were valued at cost of $95,135, resulting in a loss on asset acquisition of $2,704,865. As a result of this acquisition, the Company
is moving out of the precision CNC manufacturing and fabrication business and moving into the health-tech wearable performance business.
During
the year ended June 30, 2021, Mr. Forzani advanced the Company $54,833, for general operating expenses, the advance is non-interest bearing
and due on demand. During the nine months ended March
31, 2022, Mr. Forzani advanced the Company an additional $27,088 and was repaid $28,106, for a
total due as of March 31, 2022 of $53,816.
On
August 23, 2021, Mr. Forzani exercised 400,000 of his options for $20,000.
On
October 26, 2021, Geoff Stanbury exercised 100,000 of his options for $4,043.
NOTE
10– STOCK OPTIONS
On
August 3, 2021, the Company granted 1,000,000 options to Johnny Forzani, CEO, 250,000 options to Geoff Stanbury, director, and 250,000
options to Tom Forzani, Director. The options were issued pursuant the Company’s 2021 Equity Award Plan. The options are exercisable
at $0.05, are immediately vested and expire in two years.
The
aggregate fair value of the 1,500,000 options, totaled $854,550 based on the Black Scholes Merton pricing model using
the following estimates: exercise price of $0.05, 0.17% risk free rate, 704.9% volatility and expected life of the options
of 2 years.
A
summary of the status of the Company’s outstanding stock options and changes during the nine months ended March 31, 2022 is presented
below:
Schedule of Stock Options Outstanding | |
| | | |
| | | |
| | |
Stock
Options | |
Options | |
Weighted
Average Exercise Price | |
Aggregate
Intrinsic Value |
Options
outstanding at June 30, 2021 | |
| — | | |
$ | — | | |
| — | |
Granted | |
| 1,500,000 | | |
| 0.05 | | |
| — | |
Exercised | |
| (500,000 | ) | |
$ | — | | |
| | |
Expired | |
| — | | |
$ | — | | |
| | |
Options
outstanding at March 31, 2022 | |
| 1,000,000 | | |
$ | 0.05 | | |
| | |
Options
exercisable at March 31, 2022 | |
| 1,000,000 | | |
$ | 0.05 | | |
$ | — | |
NOTE
11 – WARRANTS
On
January 5, 2022, the Company issued warrants to purchase up to 900,000 shares of common stock to Coventry in conjunction with convertible
debt. The warrants are exercisable for 5 years, with a price of $0.175. Using the fair value calculation, the relative fair value between
the debt issued and the warrants was calculated to determine the warrants recorded equity amount of $63,908, accounted for in additional
paid in capital.
On
January 20, 2022, the Company issued warrants to purchase up to 700,000 and 350,000 shares of common stock to Mast Hill in conjunction
with convertible debt. The warrants are exercisable for 5 years, with a price of $0.50 and $1.00, respectively. Using the fair value
calculation, the relative fair value between the debt issued and the warrants was calculated to determine the warrants recorded equity
amount of $45,652, accounted for in additional paid in capital.
The
warrants were evaluated for purposes of classification between liability and equity. The warrants do not contain features that would
require a liability classification and are therefore considered equity.
The
Black Scholes pricing model was used to estimate the fair value of the warrants issued with the following inputs:
Fair value assumptions |
|
|
|
|
|
|
|
|
|
Number
of Warrants |
|
|
900,000 |
|
700,000 |
|
350,000 |
Share
price |
|
$ |
0.11 |
|
$ |
0.05 |
|
$ |
0.05 |
Exercise
Price |
|
|
$ |
0.175 |
|
$ |
0.50 |
|
$ |
1.00 |
Term |
|
|
5
years |
|
|
5
years |
|
|
5
years |
Volatility |
|
|
638.91% |
|
|
634.09% |
|
|
634.09% |
Risk
Free Interest Rate |
|
|
1.43 |
|
|
1.62 |
|
|
1.62 |
Dividend
rate |
|
|
- |
|
|
- |
|
|
- |
Intrinsic
value |
|
$ |
- |
|
$ |
- |
|
$ |
- |
NOTE
12 – DISCONTINUED OPERATIONS
On
January 21, 2021, Shefali Vibhakar, President of the Company closed a Share Purchase Agreement (the “Agreement”) that she
entered into with Johnny Forzani to sell all of her 17,000,000 common shares and 10,000,000 preferred shares to Johnny Forzani for cash
consideration of $177,000.
Further,
as part of the Agreement, Ms. Vibhakar agrees to spin out all of the Company’s assets (except for certain machinery valued at $40,000
– which is subject to a separate purchase agreement) as well as all of the Company’s liabilities (except the Company’s
note with Tangiers Capital, LLC and Twiga Capital). The value date of the assets and liabilities will be January 21, 2021.
In
accordance with the provisions of ASC 205-20, Presentation of Financial Statements, we have separately reported the assets and
liabilities of the discontinued operations in the consolidated balance sheets. The income and expenses have been reflected as discontinued
operations in the consolidated Statements of Operations for the three and nine months ended March 31, 2021, and consist of the following:
Disposal Groups, Including Discontinued Operations | |
| | | |
| | |
| |
For
the Three Months Ended March 31, 2021 | |
For
the Nine Months Ended March 31, 2021 |
Revenue | |
$ | 42,124 | | |
$ | 381,472 | |
Cost
of revenue | |
| 25,575 | | |
| 269,638 | |
Gross
Margin | |
| 16,549 | | |
| 111,834 | |
Operating
Expenses: | |
| | | |
| | |
Payroll
expense | |
| 2,171 | | |
| 32,676 | |
General
& administrative expenses | |
| 1,884 | | |
| 37,882 | |
Total
operating expenses | |
| 4,055 | | |
| 70,558 | |
| |
| | | |
| | |
Income
from operations | |
| 12,494 | | |
| 41,276 | |
Total
other income (expense) | |
| (3,781 | ) | |
| (15,854 | ) |
Net
income | |
$ | 8,713 | | |
$ | 25,422 | |
NOTE
13 - SUBSEQUENT EVENTS
In
accordance with SFAS 165 (ASC 855-10) management has performed an evaluation of subsequent events through the date that the financial
statements were available to be issued and has determined that it has no material subsequent events to disclose in these unaudited condensed
consolidated financial statements other than the following.
The
Company entered into a Marketing Services Agreement dated as of April 14, 2022 (the “Agreement”) with North Equities Corp.
(“North Equities”) to provide marketing services to the Company. Pursuant to the terms of the Agreement, the Company will
issue 1,201,262 shares of common stock to North Equities.
On
April 13, 2022, the Company, entered into a Convertible Promissory Note with Sixth Street Lending LLC., (“Sixth Street”)
pursuant to which Sixth Street purchased a 10% unsecured promissory Note (the “Note”) from the Company in the principal amount
of $55,000 of which $3,750 was retained by Sixth Street through an Original Issue Discount for due diligence and origination related
to this transaction. The conversion price for the Note is 61% multiplied by the lowest trading price of the Company’s common stock
as reported on the OTC Markets for the fifteen days prior to conversion.