See accompanying notes to consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 1: ORGANIZATION, DESCRIPTION OF BUSINESS AND GOING CONCERN
Visium Technologies, Inc., or the Company, is a Florida corporation that was originally incorporated in Nevada in October 1987. It was formerly known as Jaguar Investments, Inc. between October 1987 and May 2003, Power2Ship, Inc. between May 2003 and November 2006, Fittipaldi Logistics, Inc. between November 2006 and December 2007, and as NuState Energy Holdings, Inc. between December 2007 and March 5, 2018 when it changed its name to Visium Technologies, Inc.
Visium is a provider of cyber security visualization, big data analytics and automation that operates in the traditional cyber security space, as well as in the cloud-based technology and Internet of Things spaces. In March 2019, Visium entered into a software license agreement with MITRE Corporation to license a patented technology known as CyGraph, a tool for cyber warfare analytics, visualization and knowledge management. CyGraph is a military-grade, highly scalable big data analytics tool for cyber security, based on graph database technology. The development of the technology was sponsored by the US Army and is currently in use by the U.S. Army Cyber Command. CyGraph provides advanced analytics for cybersecurity situational awareness that is scalable, flexible and comprehensive. Visium has completed significant proprietary product development efforts to commercialize CyGraph which the Company has rebranded as TruContextTM. The commercialization efforts included adding functionality to the core technology to make it a native cloud application, adding multi-user and multi-tenant capability, enhancing the graphical user interface, (“GUI”) to make the application more intuitive to use, and adding enhanced dashboard and reporting capabilities. TruContext would typically be deployed by an enterprise and be used by the cyber analyst to intuitively understand the massive amount of data flowing through the network environment, giving him actionable information in real-time to ensure that the network is protected from threats. The analyst will understand the relationships of the assets in the data center, the communication patterns, and cybersecurity exposures, in real-time.
In April 2021 the Company created JAJ Advisory, LLC, a Viriginia limited liability company. The LLC was established to account for non-cybersecurity related business activities that the Company may pursue. As of June 30, 2022 there has been no activity in this subsidiary.
On June 20, 2022 a majority of the common shareholders approved certain corporate actions, and the Company filed an amendment to its Articles of Incorporation with the State Department of Corporations in the State of Florida to effect the following changes, effective September 22, 2022:
(i) | reverse the Common stock by a ratio of one thousand six hundred for one (1,350:1). The board of directors was authorized to implement the reverse stock split. |
| |
(ii) | Reduce the number of shares of Common Stock that the company is authorized to issue to one billion (1,000,000,000) from ten billion (10,000,000,000). |
The principal effects of the Reverse Split include the following:
● | the number of outstanding shares of the Company’s common stock and treasury stock is decrease based on the Reverse Split ratio of 1,350:1; |
● | the number of shares of the Company’s common stock held by individual stockholders will decrease based on the Reverse Split ratio selected by the Board, and the number of stockholders who own “odd lots” of less than 100 shares of our common stock will increase; |
● | the number of shares common stock reserved for issuance under our stock incentive plans are reduced proportionally based on the Reverse Split ratio of 1,350:1 (along with any other appropriate adjustments or modifications); and |
● | the exercise price of our outstanding stock options and warrants and the conversion price of our outstanding convertible securities, including preferred stock, and the number of shares reserved for issuance upon exercise or conversion thereof are adjusted in accordance with their terms based on the Reverse Split ratio of 1,350:1. |
Going Concern
The accompanying consolidated financial statements have been prepared on a going concern basis. For the year ended June 30, 2022 we had a net loss of $5,193,515, had net cash used in operating activities of $2,224,572 and had negative working capital of $2,793,558. These matters raise substantial doubt about the Company’s ability to continue as a going concern for a period of one year from the date of this filing. The Company’s ability to continue as a going concern is dependent upon its ability to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due, to fund possible future acquisitions, and to generate profitable operations in the future. Management plans to provide for the Company’s capital requirements by continuing to issue additional equity and debt securities. The outcome of these matters cannot be predicted at this time and there are no assurances that, if achieved, the Company will have sufficient funds to execute its business plan or generate positive operating results. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America 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 reporting amounts of revenues and expenses during the reported period. Actual results will differ from those estimates. Included in these estimates are assumptions used in Cox, Ross & Rubinstein Binomial Tree stock-based compensation and derivative liabilities valuation methods, such as expected volatility, risk-free interest rate, and expected dividend rate and in the valuation allowance of deferred tax assets.
Cash and Cash Equivalents
The Company considers all highly liquid, temporary, cash equivalents or investments with an original maturity of three months or less when purchased, to be cash equivalents. The Company had no cash equivalents during the years ended June 30, 2022 and 2021.
Concentration of Credit Risks
The Company is subject to a concentration of credit risk from cash.
The Company’s cash account is held at a financial institution and is insured by the Federal Deposit Insurance Corporation, or FDIC, up to $250,000.
Derivative Liabilities
The Company assessed the classification of its derivative financial instruments as of June 30, 2022 and 2021, which consist of convertible instruments and rights to shares of the Company’s common stock and determined that such derivatives meet the criteria for liability classification under ASC 815.
ASC 815 generally provides three criteria that, if met, require companies to bifurcate conversion options from their host instruments and account for them as free standing derivative financial instruments. These three criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument subject to the requirements of ASC 815. ASC 815 also provides an exception to this rule when the host instrument is deemed to be conventional, as described.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued
The Company uses judgment in determining the fair value of derivative liabilities at the date of issuance and at every balance sheet thereafter and in determining which valuation method is most appropriate for the instrument, the expected volatility, the implied risk-free interest rate, as well as the expected dividend rate, if any. The Company recorded a derivative liability as of June 30, 2022 of $35,297.
Fair Value of Financial Instruments
The Company accounts for assets and liabilities measured at fair value on a recurring basis, in accordance with ASC Topic 820, Fair Value Measurements and Disclosures, or ASC 820. ASC 820 establishes a common definition for fair value to be applied to existing generally accepted accounting principles that require the use of fair value measurements, establishes a framework for measuring fair value, and expands disclosure about such fair value measurements.
ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Additionally, ASC 820 requires the use of valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. These inputs are prioritized below:
Level 1: | Observable inputs such as quoted market prices in active markets for identical assets or liabilities. |
| |
Level 2: | Observable market-based inputs or unobservable inputs that are corroborated by market data. |
| |
Level 3: | Unobservable inputs for which there is little or no market data, which require the use of the reporting entity’s own assumptions. |
The following is the Level 3 activity for the Company’s derivatives:
Derivative liability at June 30, 2020 | | $ | 438,663 | |
Increase due to issuance of convertible note | | | 1,059,282 | |
Derivative liability adjsutments as a result of note discounts | | | 530,896 | |
Gain on change in fair value of derivative liability | | | (1,844,460) | |
Derivative liability at June 30, 2021 | | $ | 184,381 | |
Derivative liability reduced as a result of debt settlement | | | (147,965) | |
| | | | |
Gain on change in fair value of derivative liability | | | (1,119) | |
Derivative liability at June 30, 2022 | | $ | 35,297 | |
Additional Disclosures Regarding Fair Value Measurements
The carrying value of cash, accounts payable and accrued expenses, accrued compensation, notes payable, convertible promissory notes payable, approximate their fair value due to the short maturity of these items or the use of market interest rates. At June 30, 2022 and 2021, the fair value of derivative liabilities is estimated using the Cox, Ross & Rubinstein Binomial Tree valuation model using inputs that include the expected volatility, the implied risk-free interest rate, as well as the expected dividend rate. The derivative liabilities are the only Level 3 fair value measures.
Convertible Instruments
The Company accounts for convertible instruments (when it has determined that the embedded conversion options should not be bifurcated from their host instruments) in accordance with ASC 470-20, Debt with Conversion and Other Options. Accordingly, the Company records, when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under these arrangements are amortized over the term of the related debt to their earliest date of redemption. The Company also records deemed dividends for the intrinsic value of conversion options embedded in preferred shares based upon the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in the note.
ASC 815-40, Contracts in Entity’s own Equity, generally provides that, among other things, if an event is not within the entity’s control, such contract could require net cash settlement and shall be classified as an asset or a liability.
The Company determines whether the instruments issued in the transactions are considered indexed to the Company’s own stock. During fiscal years 2014 through 2020 the Company’s issued convertible securities with variable conversion provisions that resulted in derivative liabilities. See discussion above under derivative liabilities that resulted in a change in derivative liability accounting.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued
Revenue Recognition
All revenues are recorded in accordance with ASC 606, which is recognized when: (i) a contract with a client has been identified, (ii) the performance obligation(s) in the contract have been identified, (iii) the transaction price has been determined, (iv) the transaction price has been allocated to each performance obligation in the contract, and (v) the Company has satisfied the applicable performance obligation over time.
Income Taxes
The Company accounts for income taxes pursuant to the provisions of ASC 740-10, “Accounting for Income Taxes,” which requires, among other things, an asset and liability approach to calculating deferred income taxes. The asset and liability approach requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax bases of assets and liabilities. A valuation allowance is provided to offset any net deferred tax assets for which management believes it is more likely than not that the net deferred asset will not be realized.
The Company follows the provisions of ASC 740-10, “Accounting for Uncertain Income Tax Positions”. When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. In accordance with the guidance of ASC 740-10, the benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above should be reflected as a liability for uncertain tax benefits in the accompanying balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination. The Company believes its tax positions are all highly certain of being upheld upon examination. As such, the Company has not recorded a liability for uncertain tax benefits.
The Company has adopted ASC 740-10-25, “Definition of Settlement”, which provides guidance on how an entity should determine whether a tax position is effectively settled for the purpose of recognizing previously unrecognized tax benefits and provides that a tax position can be effectively settled upon the completion of an examination by a taxing authority without being legally extinguished. For tax positions considered effectively settled, an entity would recognize the full amount of tax benefit, even if the tax position is not considered more likely than not to be sustained based solely on the basis of its technical merits and the statute of limitations remains open. As of June 30, 2022, the Company had not filed tax returns for the tax years ending June 30, 2008 through 2021 and such returns, when filed, potentially will be subject to audit by the taxing authorities for a minimum of three years beyond the filing date under the three-year statute of limitations. The Company has not accrued any potential tax penalties associated with not filing these tax returns. Due to recurring losses, management believes such potential tax penalties, if any, would not be material in amount.
Share-Based Payments
The Company accounts for stock-based compensation in accordance with ASU 2020-07, Compensation – Stock Compensation (Topic 718). This update is intended to reduce cost and complexity and to improve financial reporting for share-based payments issued to non-employees (for example, service providers, external legal counsel, suppliers, etc.). The ASU expands the scope of Topic 718, Compensation—Stock Compensation, which currently only includes share-based payments issued to employees, to also include share-based payments issued to non-employees for goods and services. Consequently, the accounting for share-based payments to non-employees and employees is substantially aligned.
Under ASC Topic 718, “Compensation - Stock Compensation”. Under the fair value recognition provisions of this topic, stock-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as an expense on a straight-line basis over the requisite service period, which is the vesting period.
The Company has elected to use the Cox, Ross & Rubinstein Binomial Tree valuation model to estimate the fair value of its options, which incorporates various subjective assumptions including volatility, risk-free interest rate, expected life, and dividend yield to calculate the fair value of stock option awards. Compensation expense recognized in the statements of operations is based on awards ultimately expected to vest and reflects estimated forfeitures. ASC 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.
Segment Reporting
The Company operates in one business segment which technologies are focused on cybersecurity.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, continued
Recent Accounting Pronouncements
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) – Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. The ASU simplifies accounting for convertible instruments by removing major separation models required under current GAAP. Consequently, more convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception, which will permit more equity contracts to qualify for the exceptions.
The ASU also simplifies the diluted net income per share calculation in certain areas. The new guidance is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact of the adoption of the standard on the 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). The new ASU addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. This amendment is effective for all entities, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. The Company adopted ASU 2021-04 on January 1, 2022. There is no impact of the adoption of the standard on the financial statements.
All other newly issued accounting pronouncements but not yet effective have been deemed immaterial or nonapplicable.
Basic and Diluted Earnings Per Share
Basic earnings per share are calculated by dividing income available to stockholders by the weighted-average number of shares of Common Stock outstanding during each period. Diluted earnings per share are computed using the weighted average number of shares of Common Stock and the dilutive Common Stock share equivalents outstanding during the period. Dilutive Common Stock share equivalents consist of shares issuable upon the exercise of in-the-money stock options and warrants (calculated using the modified-treasury stock method) and conversion of other securities such as convertible debt or convertible preferred stock. Potential common shares includable in the computation of fully diluted per-share results are not presented in the financial statements for the year ended June 30, 2022 and 2021 as their effect would be anti-dilutive. Potential common shares that would be as follows:
| | For the Years ended June 30, | |
| | 2022 | | | 2021 | |
Weighted average common shares outstanding | | | 2,505,011 | | | | 1,464,777 | |
Effect of dilutive securities-when applicable: | | | | | | | | |
Convertible promissory notes | | | 482,472 | | | | 105,244 | |
Preferred Stock converted to common stock | | | 11,348 | | | | 11,348 | |
Common stock options | | | 2,222 | | | | 11,852 | |
Warrants | | | 5,049 | | | | 9,011 | |
Fully diluted earnings per share—adjusted weighted-average shares and assumed conversions | | | 3,006,102 | | | | 1,602,232 | |
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 3: PREPAID LICENSE FEE
In April 2021, the Company entered into a two-year software license agreement to enable product development. The license fee is prepaid annually at a rate of $70,000 annually. The prepaid license fee is amortized on a straight-line basis over the term of the license agreement, and is included in Development expense in our Statement of Operations. The license fee term starts on July1 each year.
NOTE 4: DERIVATIVE LIABILITY
Derivative liability - warrants
The Company issued warrants in connection with convertible notes payable which were issued in January, February, and July 2021. These warrants have price protection provisions that allow for the reduction in the exercise price of the warrants in the event the Company subsequently issues stock or securities convertible into stock at a price lower than the stated conversion for each warrant, ranging from $0.0055 to $0.02 per share exercise price of the warrants. Simultaneously with any reduction to the exercise price, the number of shares of common stock that may be purchased upon exercise of each of these warrants shall be increased or decreased proportionately, so that after such adjustment the aggregate exercise price payable for the adjusted number of warrants shall be the same as the aggregate exercise price in effect immediately prior to such adjustment. Because it is indeterminate whether there is a sufficient number of authorized and unissued shares exists at the assessment date, the Company calculates a derivative liability associated with the warrants in accordance with FASB ASC Topic 815-40-25.
Accounting for Derivative Warrant Liability
The Company’s derivative warrant instruments have been measured at fair value at June 30, 2022 using the Cox, Ross & Rubinstein Binomial Tree valuation model. The Company recognizes the derivative liability related to those warrants that contain price protection features in its consolidated balance sheet as liabilities. The liability is revalued at each reporting period and changes in fair value are recognized currently in the consolidated statements of operations. The initial recognition and subsequent changes in fair value of the derivative warrant liability have no effect on the Company’s cash flows.
Derivative liability – convertible notes
The Company has certain convertible notes with variable price conversion terms. Upon the issuance of these convertible notes and as a consequence of their conversion features, the convertible notes give rise to derivative liabilities. The Company’s derivative liabilities related to its convertible notes payable have been measured at fair value at June 30, 2022 and June 30, 2021 using the Cox, Ross & Rubinstein Binomial Tree valuation model.
The revaluation of the warrants and convertible debt at each reporting period, as well as the charges associated with issuing additional convertible notes, and warrants with price protection features, resulted in the recognition of a gain of $1,119 and $1,844,460 for the years ended June 30, 2022 and 2021, respectively in the Company’s consolidated statements of operations, under the caption “Gain in change of fair value of derivative liability”. The fair value of the warrants at June 30 2022 and June 30, 2021 was $3,947 and $69,334, respectively. The fair value of the derivative liability related to the convertible debt at June 30, 2022 and June 30, 2021 is $31,350 and $115,047, respectively, which is reported on the consolidated balance sheet under the caption “Derivative liability”.
The Company has determined its derivative liability to be a Level 3 fair value measurement. The significant assumptions used in the Cox, Ross & Rubinstein Binomial Tree valuation of the derivative are as follows:
| | Year Ended June 30, | |
| | 2022 | | | 2021 | |
Effective exercise price | | $ | 0.972 – $27.00 | | | $ | 4.87 – $10.39 | |
Effective market price | | $ | 1.755 | | | $ | 8.10 | |
Expected volatility | | | 113% to 248 | % | | | 96.4% to 304.0 | % |
Risk-free interest | | | 1.68%-2.92 | % | | | 0.05%-0.25 | % |
Expected terms | | | 60 - 824 days | | | | 60 - 711 days | |
Expected dividend rate | | | 0 | % | | | 0 | % |
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 5: CONVERTIBLE NOTES PAYABLE AND NOTE PAYABLE
Convertible Notes Payable
At June 30, 2022 and June 30, 2021 convertible debentures consisted of the following:
| | June 30, | |
| | 2022 | | | 2021 | |
Convertible notes payable | | $ | 1,487,431 | | | $ | 1,205,228 | |
Discount on convertible notes | | | (412,944 | ) | | | (396,033 | ) |
Convertible notes, net | | | 1,074,487 | | | | 809,195 | |
| | | | | | | | |
Convertible notes payable to ASC Recap | | | - | | | | 147,965 | |
Total | | $ | 1,074,487 | | | $ | 957,160 | |
The Company had convertible promissory notes aggregating $1,487,431 and $1,205,228 at June 30, 2022 and June 30, 2021, respectively. The related accrued interest amounted to approximately $261,300 and $149,800 at June 30, 2022 and June 30, 2021, respectively. The convertible notes payable bear interest at rates ranging from 0% to 18% per annum. The convertible notes are generally convertible, at the holders’ option, at rates ranging from $2.43 to $22,500 per share, as a result of the two reverse stock splits. At June 30, 2022, approximately $324,000 of convertible promissory notes had matured, are in default and remain unpaid. There are no punitive default provisions included in the terms of these convertible promissory notes.
On July 22, 2013 and May 6, 2014, the Company issued to ASC Recap LLC (“ASC”) two convertible promissory notes with principal amounts of $25,000 and $125,000, respectively. These two notes were issued as a fee for services under a 3(a)10 transaction. While the Company continues to carry the balance of these notes on its balance sheet, management is disputing the notes and does not believe that the balances of these notes are owed. See Note 11 – Commitments and Contingencies in the footnotes to the financial statements. The July 22, 2013 note matured on March 31, 2014 and a balance of $22,965 remains unpaid. The May 6, 2014 note matured on May 6, 2016 and remains unpaid. The notes are convertible into the common stock of the Company at any time at a conversion price equal to (i) 50% of the lowest closing bid price of our common stock for the twenty days prior to conversion or (ii) fixed price of $0.15 or $0.30 per share.
On May 9, 2022 the company entered into a global settlement agreement to satisfy any and all claims with i) Tarpon Bay Partners LLC, (ii) J.P. Carey Enterprises Inc., and (iii) Anvil Financial Management LLC to resolve all litigation amongst the parties. The terms of the agreement included J.P. Carey Enterprises Inc. and Anvil Financial Management LLC receiving 44,444 shares of the Company's $0.0001 par value common stock, valued at $108,000, or $2.43 per share. The agreement also calls for the retirement of the notes payable to Tarpon Bay Partners LLC (ASC Recap) in the amount of $147,965. The settlement of this litigation resulted in a gain of $39,965.
In June 2021, the Company obtained a legal opinion to extinguish aged debt totaling $787,272 as detailed in the following table. Each of the individual debt instruments were determined to be beyond the statute of limitations and it was determined that the Company has a complete defense to liability related to this debt under the applicable statute of limitations.
Accrued interest expense | | $ | 385,803 | |
Convertible notes payable | | | 401,469 | |
| | $ | 787,272 | |
For the year ended June 30, 2022, the following summarizes the conversion of debt for common shares:
| | | | | Amount of | | | Amount of | | | | | | | | | Conversion | |
| | Shares | | | Converted | | | Converted | | | Conversion | | | | | | Price | |
Name | | Issued | | | Principal | | | Interest | | | Expense | | | Total | | | Per Share | |
Labrys Funds | | | 146,701 | | | $ | 772,797 | | | $ | 56,000 | | | $ | 2,250 | | | $ | 831,047 | | | $ | 5.66 | |
Total | | | 146,701 | | | $ | 772,797 | | | $ | 56,000 | | | $ | 2,250 | | | $ | 831,047 | | | $ | 5.66 | |
Transactions
Convertible Notes Payable
In February 2022, the Company entered into three Securities Purchase Agreements with three investors pursuant to which each investor purchased a promissory note, each with a face value of $270,000, made by the Company in favor of the Investors in the total combined principal amount of $810,000 for a combined purchase price of $745,200. These Notes bear an aggregate original issue discount of $64,800, each bear interest of 8% per year and mature in February 2023. The Notes are convertible into shares of the Company’s common stock at a conversion price of $2.43 per share, subject to adjustment as provided therein. The Company has the right to prepay each Note in full, including accrued but unpaid interest, without prepayment penalty provided an event of default, as defined therein, has not occurred. In the seven (7) trading days prior to any prepayment the Investors shall have the right to convert their Notes into Common Stock of the Company in accordance with the terms of such Note. The Notes contain events of defaults and certain negatives covenants that are typical in the types of transactions contemplated by the Purchase Agreements. Pursuant to the Purchase Agreements, the Company issued to the Investors an aggregate 60,000 commitment shares of the Company’s common stock (the “Commitment Shares”) as a condition to closing. The commitment shares were valued at $291,600, or $4.86 per share and recorded as a discount.
In April 2022, the Company entered into a Securities Purchase Agreement with an investor pursuant to which the investor purchased a promissory note with a face value of $360,000, made by the Company for a purchase price of $331,200. The Note bears an original issue discount of $28,800, bears interest of 8% per year and mature in April 2023. The Note is convertible into shares of the Company’s common stock at a conversion price of $2.43 per share, subject to adjustment as provided therein. The Company has the right to prepay each Note in full, including accrued but unpaid interest, without prepayment penalty provided an event of default, as defined therein, has not occurred. In the seven (7) trading days prior to any prepayment the Investor shall have the right to convert their Notes into Common Stock of the Company in accordance with the terms of such Note. The Note contains events of defaults and certain negatives covenants that are typical in the types of transactions contemplated by the Purchase Agreement. Pursuant to the Purchase Agreement, the Company issued to the Investor 26,667 commitment shares of the Company’s common stock (the “Commitment Shares”) as a condition to closing. The commitment shares were valued at $54,915, or $2.06 per share and recorded as a discount.
During the year ended Jun 30, 2022, the total shares issued with these convertible notes payable was 86,667 with a total relative fair value $236,567 and also a beneficial conversion feature of $239,564
The Company recognized interest expense on convertible notes payable of approximately $111,530 and $108,000 during the fiscal years 2022 and 2021, respectively.
Notes Payable
The Company had promissory notes aggregating $205,000 and $411,748 at June 30, 2022 and 2021, respectively. The related accrued interest amounted to approximately $226,343 and $204,912 at June 30, 2022 and June 30, 2021, respectively. The notes payable bear interest at rates ranging from 0% to 16% per annum and are payable monthly. Promissory notes totaling $205,000 that are outstanding as of June 30, 2022 have matured, are in default, and remain unpaid. There is no provision in the note agreements for adjustments to the interest rates on these notes in the event of default.
The Company recognized interest expense on promissory notes payable of approximately $21,430 and $28,400 during the fiscal years 2022 and 2021, respectively.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 6: ACCRUED INTEREST PAYABLE
Changes in accrued interest payable during the year ended June 30, 2022, is as follows:
Accrued interest payable at June 30, 2021 | | $ | 366,149 | |
Interest expense on notes payable for the year ended June, 2021 | | | 133,994 | |
Payments of accrued interest | | | (39,431 | ) |
Conversion of accrued interest into common stock | | | (56,000 | ) |
Accrued interest payable at June 30, 2022 | | $ | 404,712 | |
Interest expense for year ended June 30, 2022 was comprised of the following:
Interest expense for the year ended June 30, 2022 | | $ | 133,994 | |
Amortization of debt discount | | | 571,081 | |
Total interest expense for the year ended June 30, 2022 | | $ | 705,075 | |
NOTE 7: STOCKHOLDERS’ DEFICIT
Common Stock
At June 30, 2022, the Company had 1,000,000,000 authorized common shares. At June 30, 2022, the Company has 2,903,804 common shares issued of which 2,896,396 were outstanding, which is net of 7,408 unvested shares issued for the restricted stock awards granted during the year.
The Company effected a reverse split of our Common stock by a ratio of one thousand three hundred fifty for one (1,350:1). The board of directors was authorized to implement the reverse stock split effective September 22, 2022. The reverse stock split adjusted the then outstanding Common shares of the company from 3,916,144,800 Common Shares to a total of 2,896,396 Common Shares. This action also reduced the number of Authorized common shares of the Company from 10,000,000,000 to 1,000,000,000.
Issuances of Common Stock During 2022
During the year ended June 30 2022, the Company issued 146,701 shares of its common stock related to the conversion of $828,797 of principal and accrued interest of its convertible notes payable, at an average contract conversion price of $5.66 per share. The fair value of the shares issued was $2,422,722.
Stock Based Compensation and Stock Based Consulting Services Expense
During the year ended June 30, 2022 the Company issued 53,334 shares of its $0.0001 par value common stock to three consultants, as compensation for services rendered. The shares were valued at $255,033, or $4.78 per share.
During the year ended June 30 2022, the Company issued 54,955 shares of its $0.0001 par value common stock to six employees, as compensation for services rendered. The shares were valued at $763,041, or $13.89 per share.
During the year ended June 30 2022, the Company issued 100,758 shares of its $0.0001 par value common stock to our Directors and Officer, as compensation for services rendered. The shares were valued at $1,134,118, or $11.26 per share.
Warrants
During the fiscal year ended June 30 2022, the Company issued 4,881 shares of its $0.0001 par value common stock pursuant to the cashless exercise of warrants. The warrant shares were valued at $211,411, or $43.32 per share.
Funding
In September 2021 the Company entered into two securities purchase agreement (the “Purchase Agreements”) with a single institutional investor (the “Purchaser”) resulting in the raise of $1,500,000 in gross proceeds to the Company. Pursuant to the terms of the Purchase Agreements, the Company agreed to sell, in a registered director offering, an aggregate of 222,222 shares (the “Shares”) of the Company’s common stock, par value $0.0001 per share (the “Common Stock”) at a purchase price of $6.75 per Share (the “Offering”). The Offerings closed on September 15, 2021 and September 27, 2021, respectively.
During the fiscal year ended June 30, 2022 the Company issued 86,667 shares of its $0.0001 par value common stock to three investors as commitment shares pursuant to the issuance of promissory notes. The shares were valued at $236,567,
Litigation Settlement
During the fiscal year ended June 30, 2022 we issued 44,444 shares of its common stock pursuant to the settlement of litigation with ASC Recap. The shares were valued at $108,000, and resulted in a gain of $39,965.
Issuances of Common Stock During the Year ended June 30, 2021
Convertible Notes Payable
During the fiscal year ended June 30 2021, the Company issued 388,550 shares of its common stock related to the conversion of $188,460 of principal and accrued interest of its convertible notes payable, at an average contract conversion price of $0.50 per share. The fair value of these conversions was $2,031,402.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
Stock Based Compensation
During the fiscal year ended June 30 2021, the Company issued 162,963 shares of its $0.0001 par value common stock as compensation to its directors and officers related to the vesting of restricted stock grants. The shares were valued at $2,809,000, or $17.28 per share, based on the share price at the time of the transactions.
During the fiscal year ended June 30 2021, we issued 41,975 shares of its common stock to consultants, as compensation. The shares were valued at $8.44, the market price on the date of issuance for a total value of $354,000. The expense is included in general and administrative expenses and was recognized on the date the stock was issued or vested.
Common Stock Warrants
A summary of the status of the Company’s outstanding common stock warrants as of June 30, 2022 and 2021 and changes during the fiscal years ending on these dates is as follows:
| | Year ended June 30, 2022 | | | Year ended June 30, 2021 | |
| | Number of | | | Weighted Average | | | Number of | | | Weighted Average | |
| | Warrants | | | Exercise Price | | | Warrants | | | Exercise Price | |
Common Stock Warrants | | | | | | | | | | | | |
Balance at beginning of year | | | 9,012 | | | $ | 14.85 | | | | 370 | | | $ | 202.50 | |
Granted | | | 2,781 | | | $ | 14.85 | | | | 34,695 | | | $ | 14.85 | |
Granted due to repricing | | | - | | | | - | | | | 257,601 | | | | 0.27 | |
Exercised | | | | | | | 0.27 | | | | | | | | 0.27 | |
Forfeited | | | | | | | 0.27 | | | | | | | | 0.27 | |
Balance at end of period | | | 5,049 | | | $ | 14.85 | | | | 9,012 | | | $ | 14.85 | |
| | | | | | | | | | | | | | | | |
Warrants exercisable at end of period | | | 5,049 | | | $ | 14.85 | | | | 9,012 | | | $ | 14.85 | |
The following table summarizes information about common stock warrants outstanding at June 30, 2022:
| | | Warrants Outstanding | | | Warrants Exercisable | |
Range of Exercise Price | | | Number Outstanding At June 30, 2022 | | | Weighted Average Remaining Contractual Life | | Weighted Average Exercise Price | | | Number Exercisable At June 30, 2022 | | | Weighted Average Exercise Price | |
$ | 7.425 | | | | 1,212 | | | 0.54 Years | | $ | 7.425 | | | | 1,212 | | | $ | 7.425 | |
$ | 10.395 | | | | 631 | | | 1.03 Years | | $ | 10.395 | | | | 631 | | | | 10.395 | |
$ | 12.285 | | | | 1,339 | | | 2.26 Years | | $ | 12.285 | | | | 1,339 | | | | 12.285 | |
$ | 20.385 | | | | 811 | | | 2.26 Years | | $ | 20.385 | | | | 811 | | | | 20.385 | |
| | | | | 5,049 | | | 1.78 Years | | $ | 14.85 | | | | 5,049 | | | $ | 14.85 | |
Preferred Stock
Series A, B, and AA issued and outstanding shares of the Company’s convertible preferred stock have a par value of $0.001. All classes rank(ed) prior to any class or series of the Company’s common stock as to the distribution of assets upon liquidation, dissolution or winding up of the Company or as to the payment of dividends. All preferred stock shall have no voting rights except if the subject of such vote would reduce the amount payable to the holders of preferred stock upon liquidation or dissolution of the company and cancel and modify the conversion rights of the holders of preferred stock as defined in the certificate of designations of the respective series of preferred stock.
Series A Convertible Preferred Stock
The Series A Preferred Stock has a stated value of $750 per share. Each one share of Series A Preferred Stock is convertible into one (1) share of Common Stock. In the event the Common Stock price per share is lower than $0.10 (ten cents) per share then the Conversion shall be set at $0.035 per share. The Common Stock shares are governed by Lock-Up/Leak-Out Agreements.
Series B Convertible Preferred Stock
Thirty million (30,000,000) shares of preferred stock were designated as a new Series B Preferred stock in April 2016. This new Series B Preferred Stock has a $0.001 par value, and each 300 shares is convertible into one share of the Company’s common stock, with a stated value of $375 per share.
Series AA Convertible Preferred Stock
In March 2019, the Company authorized and issued one (1) share of Series AA convertible preferred stock which provides for the holder to vote on all matters as a class with the holders of Common Stock and each share of Series AA Convertible Preferred Stock shall be entitled to 51% of the common votes on any matters requiring a shareholder vote of the Company. Each one share of Series AA Convertible Preferred Stock is convertible into one (1) share of Common Stock. Mark Lucky, our Chief Executive Officer, is the holder of the one (1) share of Series AA Convertible Preferred Stock.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 8 - STOCK-BASED COMPENSATION
The Company adopted an Incentive Stock Plan on April 18, 2021. This plan is intended to provide incentives which will attract and retain highly competent persons at all levels as employees of the Company, as well as independent contractors providing consulting or advisory services to the Company, by providing them opportunities to acquire the Company’s common stock or to receive monetary payments based on the value of such shares pursuant to Awards issued. While the plan terminates 10 years after the adoption date, issued options have their own schedule of termination. Options to acquire shares of common stock may be granted at no less than fair market value on the date of grant. Upon exercise, shares of new common stock are issued by the Company.
Under the 2021 Stock Incentive Plan, the Company has issued options to purchase 11,852 shares at an average price of $0.015 with a fair value of $0.00. For the years ended June 30, 2022 and 2021, the Company issued options to purchase no shares. Upon exercise, shares of new common stock are issued by the Company.
For the years ended June 30, 2022 and 2021, the Company recognized an expense of approximately $143,529 and $18,554, respectively, of non-cash compensation expense (included in General and Administrative expense in the accompanying Consolidated Statement of Operations) determined by application of a binomial option pricing model with the following inputs: exercise price, dividend yields, risk-free interest rate, and expected annual volatility. As of June 30, 2022, the Company had approximately $0 of unrecognized pre-tax non-cash compensation expense. The Company used straight-line amortization of compensation expense over the one-year requisite service or vesting period of the grant. The Company recognizes forfeitures as they occur. There are options to purchase approximately 2,222 shares that have vested as of June 30, 2022.
The Company uses a binomial option pricing model to estimate the fair value of its stock option awards and warrant issuances. The calculation of the fair value of the awards using the binomial option-pricing model is affected by the Company’s stock price on the date of grant as well as assumptions regarding the following:
| | Year ended June 30, | |
| | 2022 | | | 2021 | |
Expected volatility | | | - | % | | | 369.76% - 496.27 | % |
Expected term | | | - | | | | 4 Years | |
Risk-free interest rate | | | - | % | | | 0.76%-0.84 | % |
Forfeiture Rate | | | - | % | | | 0 | % |
Expected dividend yield | | | - | % | | | 0 | % |
The expected volatility was determined with reference to the historical volatility of the Company’s stock. The Company uses historical data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents the period of time that options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury rate in effect at the time of grant.
A summary of the status of the Company’s outstanding stock options as of June 30, 2022 and 2021 and changes during the periods ending on that date is as follows:
| | Year Ended June 30, | | | Year Ended June 30, | |
| | 2022 | | | 2021 | |
| | | | | Weighted | | | | | | | | | Weighted | | | | |
| | | | | Average | | | Aggregate | | | | | | Average | | | Aggregate | |
| | | | | Exercise | | | Intrinsic | | | | | | Exercise | | | Intrinsic | |
| | | | | Price | | | Value | | | | | | Price | | | Value | |
Stock options | | | | | | | | | | | | | | | | | | |
Balance at beginning of year | | | 11,852 | | | $ | 20.25 | | | | | | | - | | | $ | - | | | $ | |
Granted | | | - | | | | 0.00 | | | | | | | 11,852 | | | $ | 20.25 | | | | - | |
Exercised | | | - | | | $ | 0.00 | | | | | | | - | | | $ | - | | | | - | |
Forfeited | | | (9,630 | ) | | $ | (18.69 | ) | | | | | | - | | | $ | - | | | | | |
Balance at end of year | | | 2,222 | | | $ | 27.00 | | | $ | - | | | | 11,852 | | | $ | 20.25 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Options exercisable at end of year | | | 2,222 | | | $ | 27.00 | | | $ | - | | | | 1,173 | | | $ | 20.25 | | | $ | - | |
The following table summarizes information about employee stock options outstanding at June 30, 2022:
| | | Outstanding Options | | | Vested Options | |
| | | Number | | | | | | | | | Number | | | | | | | |
| | | Outstanding | | | Weighted | | | Weighted | | | Exercisable | | | Weighted | | | Weighted | |
| | | at | | | Averaged | | | Averaged | | | at | | | Averaged | | | Averaged | |
| | | June 30, | | | Remaining | | | Exercise | | | June 30, | | | Exercise | | | Remaining | |
Range of Exercise Price | | | 2022 | | | Life | | | Price | | | 2022 | | | Price | | | Life | |
| $27.00 | | | | 2,222 | | | | 3.84 | | | $ | 27.00 | | | | 2,222 | | | $ | 27.00 | | | | 3.84 | |
Outstanding options | | | | 2,222 | | | | 3.84 | | | $ | 27.00 | | | | 2,222 | | | $ | 27.00 | | | | 3.84 | |
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
Restricted Stock Awards
Restricted stock awards are awards of common stock that are subject to restrictions on transfer and to a risk of forfeiture if the holder leaves the Company before the restrictions lapse. The holder of a restricted stock award is generally entitled at all times on and after the date of issuance of the restricted shares to exercise the rights of a shareholder of the Company, including the right to vote the shares. The value of stock awards that vest over time was established by the market price on the date of its grant.
A summary of the Company’s restricted stock activity for the year ended June 30, 2022 and 2021 is presented in the following table:
| | For the Year ended | |
| | June 30, 2022 | | | June 30, 2021 | |
| | | | | Weighted | | | | | | Weighted | |
| | | | | Average | | | | | | Average | |
| | | | | Grant Date | | | | | | Grant Date | |
| | Shares | | | Fair Value | | | Shares | | | Fair Value | |
Unvested at beginning of period | | | 97,778 | | | $ | 15.53 | | | | 494 | | | $ | 81.00 | |
Granted | | | 41,481 | | | $ | 10.66 | | | | 146,667 | | | $ | 15.53 | |
Forfeited | | | (8,025 | ) | | | 10.80 | | | | 0 | | | | | |
Vested | | | (123,827 | ) | | $ | 14.85 | | | | (49,383 | ) | | $ | 15.53 | |
Unvested at end of period | | | 7,407 | | | $ | 13.50 | | | | 97,778 | | | $ | 15.53 | |
Unrecognized compensation expense related to outstanding restricted stock awards to consultants as of June 30, 2022 was $91,800 and is expected to be recognized over a weighted average period of 0.5 years.
NOTE 9: INCOME TAXES
The Company has not filed its corporate tax returns since fiscal 2007.
Due to recurring losses, the Company’s tax provision for the years ended June 30 2022 and 2021 was $0.
The difference between the effective income tax rate and the applicable statutory federal income tax rate is summarized as follows:
| | 2022 | | | 2021 | |
Statutory federal rate | | | (21.7 | )% | | | (21.7 | )% |
State income tax rate, net of federal benefit | | | (3.6 | )% | | | (3.6 | )% |
Permanent differences, including stock-based compensation | | | 8.6 | % | | | 8.6 | % |
Change in valuation allowance | | | 16.7 | % | | | 16.7 | % |
Effective tax rate | | | 0.0 | % | | | 0.0 | % |
At June 30, 2022 and 2021 the Company’s deferred tax assets were as follows:
| | June 30, 2022 | | | June 30, 2021 | |
Tax benefit of net operating loss carry forward | | $ | 7,768,000 | | | $ | 7,245,000 | |
Intangible | | | - | | | | - | |
Total deferred tax assets | | | 7,768,000 | | | | 7,245,000 | |
| | | | | | | | |
Less: valuation allowance | | | (7,768,000 | ) | | | (7,245,000 | ) |
Net deferred tax assets | | $ | - | | | $ | - | |
As of June 30, 2022, the Company had unused net operating loss carry forwards of approximately $36.9 million available to reduce future federal taxable income. Net operating loss carryforwards expire through fiscal years ending 2040. Internal Revenue Code Section 382 places a limitation on the amount of taxable income that can be offset by carryforwards after a change in control (generally a greater than 50% change in ownership).
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 9: INCOME TAXES, continued
The Company’s ability to offset future taxable income, if any, with tax net operating loss carryforwards may be limited due to the non-filing of tax returns and the impact of the statute of limitations on the Company’s ability to claim such benefits. Furthermore, changes in ownership may result in limitations under Internal Revenue Code Section 382. Due to these limitations, and other considerations, management has established full valuation allowances on deferred tax assets relating to net operating loss carryforward, as the realization of any future benefits from these assets is uncertain.
The Company’s valuation allowance at June 30, 2022 and 2021 was $7,768,000 and $7,245,000, respectively. The change in the valuation allowance during the year ended June 30, 2022 was an increase of approximately $523,000. Effective December 22 2018, a new tax bill was signed into law that reduced the federal income tax rate for corporations from 35% to 21.7% for the year ended June 30, 2022. Going forward the blended rate will be 25.4% for future years.
NOTE 10: RELATED PARTY TRANSACTIONS
Equity transactions with related parties are described in Note 7.
From time to time we have borrowed operating funds from Mr. Mark Lucky, our Chief Executive Officer and from certain Directors, for working capital. The advances were payable upon demand and were interest free. $0 in advances remain outstanding as of June 30, 2022. Mr. Lucky is owed $1,481 for out-of-pocket expenses as of June 30, 2022, which is included on the balance sheet in Accounts payable and accrued expenses.
NOTE 11: COMMITMENTS AND CONTINGENCIES
Operating Leases
The Company operates virtually, with no office space rented. The Company has no future minimum annual payments under non-cancelable operating leases at June 30, 2022.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2022 AND 2021
NOTE 11: COMMITMENTS AND CONTINGENCIES, continued
Contingencies
The Company accounts for contingent liabilities in accordance with Accounting Standards Codification (“ASC”) Topic 450, Contingencies. This guidance requires management to assess potential contingent liabilities that may exist as of the date of the financial statements to determine the probability and amount of loss that may have occurred, which inherently involves an exercise of judgment. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. For loss contingencies considered remote, no accrual or disclosures are generally made. Management has assessed potential contingent liabilities as of June 30, 2022, and based on the assessment there are no probable loss contingencies requiring accrual or disclosures within its financial statements.
License Contingent Consideration
Our license agreements with the sellers of Threat Surface Solutions Group, LLC includes a provision for a royalty payment based on ten percent (10%) of sales generated by Threat Surface Solutions Group beginning on the Agreement Date and ending on October 12, 2021, capped at a maximum royalty of $2,500,000. As of June 30, 2022, we have not generated any revenue related to these license agreements.
Our license agreements with George Mason University and The MITRE Corporation include provisions for a royalty payment on revenues collected of 5% and 6%, respectively. As of June 30, 2022, we have not generated any revenue related to these license agreements.
Note 12 – Fair Value Measurement
Fair value measurements
At June 30, 2022 and 2021, the fair value of derivative liabilities is estimated using the Cox, Ross & Rubinstein Binomial Tree valuation model using inputs that include the expected volatility, the implied risk-free interest rate, as well as the expected dividend rate. The derivative liabilities are the only Level 3 fair value measures.
At June 30, 2022, the estimated fair values of the liabilities measured on a recurring basis are as follows:
| | Fair Value Measurements at | |
| | June 30, 2022: | |
| | (Level 1) | | | (Level 2) | | | (Level 3) | |
Derivative liability – Convertible notes | | | | | | | | | 31,350 | |
Derivative liability – Warrants | | $ | - | | | $ | - | | | $ | 3,947 | |
Total derivative liability | | $ | - | | | $ | - | | | $ | 35,297 | |
At June 30, 2021, the estimated fair values of the liabilities measured on a recurring basis are as follows:
| | Fair Value Measurements at | |
| | June 30, 2021: | |
| | (Level 1) | | | (Level 2) | | | (Level 3) | |
Derivative liability – Convertible notes | | | | | | | | | 115,047 | |
Derivative liability – Warrants | | $ | - | | | $ | - | | | $ | 69,334 | |
Total derivative liability | | $ | - | | | $ | - | | | $ | 184,381 | |
NOTE 13: SUBSEQUENT EVENTS
In the quarter ended September 30 2022, our consultants vested 1,482 shares of our $0.0001 par value common stock, valued at $23,000, or at an average price per share of $15.53.
In the quarter ended September 30 2022, our directors and officers vested 3,705 shares of our $0.0001 par value common stock, valued at $34,412, or at an average price per share of $9.29.
In September 2022 the Company amended the terms of four convertible notes held by three individual investors. The amendment to each of the notes waived the requirement for an interim note payment to be made by the Company. In exchange for this the Company issued the noteholders warrants for an aggregate 138,667 common shares. The warrants have a five year life and a conversion price of $0.001 per share.