NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
September
30, 2021
Note
1. Nature of Business
Throughout
this report, the terms “our,” “we,” “us,” and the “Company” refer to LGBTQ Loyalty Holdings,
Inc., including its subsidiaries.
On
January 25, 2019, we acquired LGBT Loyalty LLC, a New York limited liability company, with the goal of creating the first LGBTQ Loyalty
Preference Index ETF (the “Index ETF”) to provide the LGBTQ community with the power to influence the allocation of capital
within a financial Index ETF based upon LGBTQ consumer preferences. The Index ETF is intended to link the growing economic influence
of the LGBTQ community and their allies with many of the top Fortune 500 companies that support and implement diversity, inclusion and
equality policies within their organizations. The incorporation of diversity and inclusion in a company’s recruitment and human
resource policies is becoming a key concern to investors as part of their growing focus on ESG allocations. Our data and analytics unequivocally
reinforce that corporations that have embraced diversity and inclusion policies within their corporate culture perform at a higher level
financially than their peers. This includes advancing a more invigorated workforce that attracts and retains the best talent. Innovation
and agility have been identified as great benefits of diversity, and there is an increasing awareness of what has come to be known as
‘the power of difference.’
On
October 30, 2019, through our wholly-owned subsidiary Loyalty Preference Index, Inc. (“LPI”) and our strategically aligned
partnerships with crowd sourced data and analytic providers, we launched the LGBTQ100 ESG Index which integrates LGBTQ community survey
data into the methodology for a benchmark listing of the nation’s highest financially performing large-cap publicly listed corporations
that our respondents believe are most committed to advancing equality. LPI is the index provider for the LGBTQ + ESG100 ETF; LGBTQ Loyalty
was the Sponsor for the prospectus that was filed by the licensed Fund Adviser ProcureAM, and was approved by the Securities and Exchange
Commission (“SEC”) in early January 2020. The LGBTQ + ESG100 ETF (the “Fund”) launched in May 2021 on the NASDAQ.
The Fund seeks to track the investment results (before fees and expenses) of the LGBTQ100 ESG Index and earns management fees based on
assets under management (“AUM”).
In
late 2020, LPI was renamed to Advancing Equality Preference, Inc.
Note
2. Summary of Significant Accounting Policies
Going
Concern
The
accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally
accepted in the United States (“US GAAP”), which contemplates our continuation as a going concern. We have incurred losses
to date of $18,253,480
and have negative working capital of $5,953,688
as of September 30, 2021. To date we have funded
our operations through advances from a related party, issuances of convertible debt, and the sale of common stock, preferred
stock and warrants. We intend to raise additional funding through third party equity or debt financing. There is no certainty
that funding will be available as needed. These factors raise substantial doubt about our ability to continue operating as a going concern.
Our ability to continue our operations as a going concern, realize the carrying value of our assets, and discharge our liabilities in
the normal course of business is dependent upon our ability to raise capital sufficient to fund our commitments and ongoing losses, and
ultimately generate profitable operations. The accompanying financial statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern.
Basis
of Presentation
We
have prepared the accompanying unaudited condensed consolidated financial statements pursuant to the rules and regulations of
the Securities and Exchange Commission (the “SEC”) for interim financial reporting. These condensed consolidated financial
statements are unaudited and, in our opinion, include all adjustments, consisting of normal recurring adjustments and accruals necessary
for a fair presentation of our balance sheets, operating results, and cash flows for the periods presented. Operating results for the
periods presented are not necessarily indicative of the results that may be expected for fiscal year 2021. Certain information and footnote
disclosures normally included in unaudited condensed consolidated financial statements prepared in accordance with US GAAP have
been omitted in accordance with the rules and regulations of the SEC. These unaudited condensed consolidated financial statements
should be read in conjunction with the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020 filed with
the SEC. The unaudited condensed consolidated balance sheet as of December 31, 2020 included herein was derived from the audited
consolidated financial statements as of that date, but does not include all disclosures, including notes, required by GAAP.
Principles
of Consolidation
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and our wholly owned subsidiaries,
LGBTQ Loyalty, LLC, and Advancing Equality Preference, Inc. All material inter-company transactions and balances have been eliminated
in consolidation.
Use
of Estimates
The
preparation of financial statements in accordance with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results
may differ from these estimates.
Fair
Value Measurements
ASC
Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), provides a comprehensive framework for measuring fair value
and expands disclosures which are required about fair value measurements. Specifically, ASC 820 sets forth a definition of fair value
and establishes a hierarchy prioritizing the inputs to valuation techniques, giving the highest priority to quoted prices in active markets
for identical assets and liabilities and the lowest priority to unobservable value inputs. ASC 820 defines the hierarchy as follows:
Level
1 – Quoted prices are available in active markets for identical assets or liabilities as of the reported date. The types of assets
and liabilities included in Level 1 are highly liquid and actively traded instruments with quoted prices, such as equities listed on
the New York Stock Exchange.
Level
2 – Pricing inputs are other than quoted prices in active markets, but are either directly or indirectly observable as of the reported
date. The types of assets and liabilities in Level 2 are typically either comparable to actively traded securities or contracts, or priced
with models using highly observable inputs.
Level
3 – Significant inputs to pricing that are unobservable as of the reporting date. The types of assets and liabilities included
in Level 3 are those with inputs requiring significant management judgment or estimation, such as complex and subjective models and forecasts
used to determine the fair value of financial transmission rights and derivative liabilities.
Our
financial instruments consist of cash, other current assets, accounts payables, accruals, and notes payable. The carrying values of these
instruments approximate fair value because of the short-term maturities. The fair value of the Company’s convertible debentures
and promissory notes approximates their carrying values as the underlying imputed interest rates approximates the estimated current market
rate for similar instruments. The derivative is measured as a Level 3 instrument due to the various inputs which requires significant
management judgment. Refer to Note 6 for detail.
The
following table is a summary of our financial instruments measured at fair value:
Schedule of Financial Instruments at Fair Value
|
|
Fair Value Measurements
|
|
|
|
as of September 30, 2021:
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability on convertible notes payable
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,592,038
|
|
|
$
|
1,592,038
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,592,038
|
|
|
$
|
1,592,038
|
|
|
|
Fair Value Measurements
|
|
|
|
as of December 31, 2020:
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability on convertible notes payable
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,930,235
|
|
|
$
|
1,930,235
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,930,235
|
|
|
$
|
1,930,235
|
|
Other
Receivables – Related Party
Other
receivables represent amounts held in escrow at the Fund’s custodian. In the second quarter of 2021, the Company retrieved $100,000
from the Fund’s custodian, and provided $305,000 related to the ETF launch. As of September 30, 2021, $305,000 was in escrow.
Earnings
per Share
We
calculate earnings per share in accordance with ASC Topic 260 Earnings Per Share, which requires a dual presentation of basic
and diluted earnings per share. Basic earnings per share are computed using the weighted average number of shares outstanding during
the fiscal year. Diluted earnings per share represent basic earnings per share adjusted to include the potentially dilutive effect of
outstanding stock options and warrants. The diluted earnings per share were not calculated because we recorded net losses for the three
and nine months ended September 30, 2021 and 2020, and the outstanding stock options and warrants are anti-dilutive. For the three and
nine months ended September 30, 2021 and 2020, the following number of potentially dilutive shares have been excluded from diluted net
loss since such inclusion would be anti-dilutive:
Schedule of Anti-dilutive Securities Excluded from Diluted Net Loss
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Series D preferred stock
|
|
|
129,486
|
|
|
|
-
|
|
Stock options outstanding
|
|
|
1,800,000
|
|
|
|
1,800,000
|
|
Warrants
|
|
|
174,058,782
|
|
|
|
7,500,000
|
|
Shares to be issued upon conversion of notes
|
|
|
427,299,999
|
|
|
|
260,440,810
|
|
|
|
|
603,288,267
|
|
|
|
269,740,810
|
|
Recent
Pronouncements
Other
accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until
a future date are not expected to have a material impact on the Company’s consolidated financial statements upon adoption.
Note
3. Intangible Assets
The
Company capitalizes costs pertaining to the development of the LGBTQ100 ESG Index website. The Company began amortizing these costs upon
the launch of the index, and will amortize the costs over a three-year useful life.
At
September 30, 2021 and December 31, 2020, intangible assets, net was $59,691 and $78,285, respectively. Amortization expense was $6,448
and $19,344 for both the three and nine months ended September 30, 2021 and 2020, respectively.
Note
4. Notes Payable
As
of September 30, 2021 and December 31, 2020, the Company has a note payable outstanding in the amount of $1,986 and $2,986, respectively.
The note is past due at September 30, 2021 and is, therefore, in default. The note accrues interest at a rate of 2% per annum. During
the nine months ended September 30, 2021, the Company repaid $1,000 pertaining to this note.
In
December 2019, the Company issued a promissory note to Pride Partners LLC (“Pride”) for $75,000. The note is secured, accrues
interest at a rate of 10% per annum, and matured on June 20, 2020. As of September 30, 2021, the full principal amount was outstanding
and in default.
Note
5. Convertible Notes Payable
On
January 21, 2021, the Company entered into a Securities Purchase Agreement with Power Up Lending Group Ltd (“Power Up January 2021
Note”). Pursuant to the terms of the Power Up January 2021 Note, the lender agreed to purchase from the Company, for a purchase
price of $75,000, a 10% convertible note in the principal amount of $86,350. The Power Up January 2021 Note matures and becomes due and
payable on March 5, 2022 and accrues interest at a rate of 10% per annum. The Power Up January 2021 Note, plus all accrued but unpaid
interest, may be prepaid at any time prior to the maturity date.
The
Power Up January 2021 Note is convertible into shares of the Company’s common stock at any time at a conversion price (the “Conversion
Price”), which shall equal the Variable Conversion Price. The “Variable Conversion Price” shall mean 60% multiplied
by the Market Price, which is the lowest Trading Price for the common stock during the twenty (20) trading day period ending on the latest
complete trading day prior to the conversion date. The conversion price is subject to customary adjustments. The conversion price is
not subject to a floor.
On
March 5, 2021, the Company entered into a Securities Purchase Agreement with Power Up Lending Group Ltd (“Power Up March 2021 Note”).
Pursuant to the terms of the Power Up March 2021 Note, the lender agreed to purchase from the Company, for a purchase price of $75,000,
a 10% convertible note in the principal amount of $86,350. The Power Up March 2021 Note matures and becomes due and payable on March
5, 2022 and accrues interest at a rate of 10% per annum. The Power Up March 2021 Note, plus all accrued but unpaid interest, may be prepaid
at any time prior to the maturity date.
The
Power Up March 2021 Note is convertible into shares of the Company’s common stock at any time at a conversion price (the “Conversion
Price”), which shall equal the Variable Conversion Price. The “Variable Conversion Price” shall mean 60% multiplied
by the Market Price, which is the lowest Trading Price for the common stock during the twenty (20) trading day period ending on the latest
complete trading day prior to the conversion date. The conversion price is subject to customary adjustments. The conversion price is
not subject to a floor.
On
May 4, 2021, the Company entered into a Securities Purchase Agreement with Power Up Lending Group Ltd (“Power Up May 2021 Note”).
Pursuant to the terms of the Power Up 2021 Note, the lender agreed to purchase from the Company, for a purchase price of $150,000, a
10% convertible note in the principal amount of $169,125. The Power Up 2021 Note matures and becomes due and payable on May 4, 2022 and
accrues interest at a rate of 10% per annum. The Power Up May 2021 Note, plus all accrued but unpaid interest, may be prepaid at any
time prior to the maturity date.
The
Power Up May 2021 Note is convertible into shares of the Company’s common stock at any time at a conversion price (the “Conversion
Price”), which shall equal the Variable Conversion Price. The “Variable Conversion Price” shall mean 60% multiplied
by the Market Price, which is the lowest Trading Price for the common stock during the twenty (20) trading day period ending on the latest
complete trading day prior to the conversion date. The conversion price is subject to customary adjustments. The conversion price is
not subject to a floor.
During
the three and nine months ended September 30, 2021, the Company recorded amortization of debt discount and original issue discount of
$213,365 and $795,996, respectively, for all convertible debentures. During the three and nine months ended September 30, 2020, the Company
recorded amortization of debt discount and original discount of $181,681 and $584,445, respectively, for all convertible debentures.
This amount is included in interest expense in our consolidated statements of operations.
The
following is a summary of the activity of the convertible notes payable and convertible debenture for the nine months ended September
30, 2021:
Summary of Activity of Convertible Notes Payable and Convertible Debenture
|
|
Convertible
|
|
|
|
Debenture
|
|
Balance as of December 31, 2020
|
|
$
|
1,661,520
|
|
Issuance of convertible debenture - principal amount
|
|
|
341,825
|
|
Issuance of convertible debenture - debt discount and original issue discount
|
|
|
(341,825
|
)
|
Repayments
|
|
|
(56,350
|
)
|
Amortization of debt discount and original issue discount
|
|
|
795,996
|
|
Conversion to common stock, net of discount
|
|
|
(394,342
|
)
|
Balance as of September 30, 2021
|
|
$
|
2,006,824
|
|
The
following comprises the balance of the convertible debenture outstanding at September 30, 2021 and December 31, 2020:
Schedule of Balance Convertible Debenture Outstanding
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2021
|
|
|
2020
|
|
Principal amount outstanding
|
|
$
|
2,131,902
|
|
|
$
|
2,458,024
|
|
Less: Unamortized original issue discount
|
|
|
(13,093
|
)
|
|
|
(94,857
|
)
|
Less: Unamortized debt discount
|
|
|
(111,985
|
)
|
|
|
(701,647
|
)
|
Convertible note payable, net of debt
discount
|
|
$
|
2,006,824
|
|
|
$
|
1,661,520
|
|
At
December 31, 2020, convertible notes payable includes a balance of $615,134 pertaining to a parity default penalty booked in 2020. The
EMA Note has an original principal of $85,000. In the second quarter of 2021, EMA converted $180,447 in principal for shares of common
stock, with an outstanding principal balance of $434,687 as of September 30, 2021. The Company is currently settling the remaining note
into shares and warrants to be issued to EMA, and expects the ultimate value to be less than the stated balance included in the consolidated
balance sheet.
Note
6. Derivative Liability
We
evaluated the terms of the conversion features of each of the outstanding convertible debentures in accordance with ASC Topic No. 815
- 40, Derivatives and Hedging - Contracts in Entity’s Own Stock, and determined they are indexed to the Company’s
common stock and that the conversion features meet the definition of a liability. Therefore, we bifurcated the conversion feature and
accounted for it as a separate derivative liability.
To
determine the fair value of our embedded derivatives, management evaluates assumptions regarding the probability of certain future events.
Other factors used to determine fair value include our period end stock price, historical stock volatility, risk free interest rate and
derivative term. The fair value recorded for the derivative liability varies from period to period. This variability may result in the
actual derivative liability for a period either above or below the estimates recorded on our consolidated financial statements, resulting
in significant fluctuations in other income (expense) because of the corresponding non-cash gain or loss recorded.
We
value the conversion feature at origination of the notes using the Black-Scholes valuation model. We
value the derivative liability at the end of each accounting period, and upon conversion of the underlying note or warrant, with the
difference in value recognized as gain or loss included in other income (expense) in our consolidated statements of operations.
The
original debentures had conversion features that resulted in derivative liabilities. We valued the conversion features at each origination
date with the following assumptions, on a weighted-average basis:
Schedule of Conversion Feature of Derivative Liability
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Risk-free interest rate
|
|
|
0.09
|
%
|
|
|
0.39
|
%
|
Expected term (in years)
|
|
|
1.00
|
|
|
|
0.96
|
|
Expected volatility
|
|
|
237.4
|
%
|
|
|
191.1
|
%
|
Expected dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Exercise price of underlying common shares
|
|
$
|
0.004
|
|
|
$
|
0.01
|
|
During
the nine months ended September 30, 2021, the entire value of the principal of the debentures were assigned to the derivative
liability and recognized as a debt discount on the convertible debentures. The debt discount is recorded as reduction
(contra-liability) to the debentures and being amortized over the initial term. The balance of $460,780
was recognized as origination interest on the derivative liability and expensed on origination. In accordance with the
Company’s sequencing policy, shares issuable pursuant to the convertible debentures would be settled subsequent to the
Company’s Series B preferred stock.
The
following is a summary of the activity of the derivative liability for the nine months ended September 30, 2021:
Schedule of Derivative Liability Activity
|
|
Derivative
|
|
|
|
Liability
|
|
Balance as of December 31, 2020
|
|
$
|
1,930,235
|
|
Initial fair value on issuance of convertible debenture
|
|
|
760,740
|
|
Conversion of debenture to common stock
|
|
|
(1,922,363
|
)
|
Change in fair value of derivative liability
|
|
|
823,425
|
|
Balance as of September 30, 2021
|
|
$
|
1,592,038
|
|
Note
7. Preferred Stock
Series
D Convertible Preferred Stock
On
April 8, 2021, the Company issued 400 shares of Series D Convertible Preferred Stock (the Series D Preferred Stock”) to GHS
Investments, LLC (“GHS”) pursuant to a Securities Purchase Agreement (“GHS April
Agreement”) for net proceeds of $427,600. In conjunction with the GHS Agreement, the Company issued warrants to purchase 40,000,000
shares of common stock at an exercise price of $0.001.
On
May 12, 2021, the Company issued 150 shares of Series D Preferred Stock to GHS Investments, LLC pursuant to a Securities Purchase Agreement
(“GHS May Agreement”) for net proceeds of $146,500. In conjunction with the GHS Agreement, the Company issued warrants to
purchase 1,500,000 shares of common stock at an exercise price of $0.001.
Notwithstanding,
on June 23, 2021, GHS and the Company entered into a Rescission Agreement (the “Rescission Agreement”) pursuant to which
the Company and GHS agreed to rescind, ab initio, the issuances of Warrants to GHS. Pursuant to the Rescission Agreement, GHS and the
Company agreed that the issuance of the Warrants are unconditionally and irrevocably rescinded ab initio by GHS and the Company, and
the Warrants are neither valid nor effective in any manner whatsoever. Further, GHS and the Company acknowledged that each has been restored
to the position in which such party found itself on the date that the respective GHS Agreement was executed but without any references,
rights or obligations relative to the Warrants contained in, or otherwise granted in, either the GHS Agreements or the Warrants. As a
result, GHS has no rights whatsoever to the Warrants and the Company has no rights whatsoever to the any exercise price that it may have
received pursuant to the Warrants. In connection with the execution and delivery of the Rescission Agreement, the Company and GHS entered
into two (2) Amended and Restated Purchase Agreements which each seek to amend and restate the terms and conditions contained in the
April Agreement and the May Agreement.
In
connection with the issuance of the Series D Preferred Stock, on April 7, 2021, May 12, 2021 and August 19, 2021, we filed
a Certificate of Designation of Preferences, Rights and Limitations of Series D Convertible Preferred Stock (the “Series D COD”)
with the Delaware Secretary of State to (i) create a new class of preferred stock, $0.001
par value per share,
designated Series D Convertible Preferred Stock; (ii) authorize the issuance of up to one thousand (1,000)
shares of Series D Preferred Stock; and (iii) authorize the issuance of up to two thousand shares of Series D Preferred Stock (increasing
the authorized amount by 1,000 Preferred D Shares.
The
Series D Preferred Stock has a stated value of $1,200 per share (“Stated Value”) and the holder of the Series D Preferred
Stock has the right to receive a dividend equal to eight percent (8%) per annum, payable quarterly, beginning on the issuance date of
the Series D Preferred Stock and ending on the date that Series D Preferred Share has been converted or redeemed. Dividends may be paid
in cash or in shares of Series D Preferred Stock at the discretion of the Company. Further, the holders of the Series D Preferred Stock
has the right to receive assets in the event of liquidation, dissolution or winding up before any distribution or payment shall be made
to the holders of any securities junior to the Series D Preferred Stock.
The
conversion price (the “Conversion Price”) for the Series D Preferred Stock shall be $0.008109, equal to 90% of the average
VWAP for the ten (10) Trading Days immediately preceding the date of the SPA. The Conversion Price will be appropriately adjusted for
any stock dividend, stock split, stock combination, reclassification or similar transaction that proportionately decreases or increases
the Common Stock. Following an “Event of Default,” as defined in the SPA, the Conversion price shall equal the lower of:
(a) the then applicable Conversion Price; or (b) a price per share equaling eighty percent (80%) of the lowest traded price for the Company’s
common stock during the fifteen (15) Trading Days immediately preceding, but not including, the Conversion Date.
Each
share of Series D Preferred Stock is convertible, at any time and from time to time, at the option of the holder thereof, into that number
of shares of Common Stock (subject in each case to a 4.99% beneficial ownership limitation) determined by dividing the Stated Value of
such share of Series D Preferred Stock by the Series D Preferred Stock Conversion Price.
Additionally,
the Company shall have the right to redeem (a “Corporation Redemption”), all (but not less than all), shares of the Series
D Preferred Stock issued and outstanding at any time after the issuance date, upon five (5) business days’ notice, at a redemption
price per Series D Preferred Stock then issued and outstanding (the “Corporation Redemption Price”), equal to the product
of (i) the Premium Rate multiplied by (ii) the sum of (x) the Stated Value, (y) all accrued but unpaid dividends, and (z) all other amount
due to the holder pursuant to the Series D COD and the SPA including, but not limited to late fees, liquidated damages and the legal
fees and expenses of the holder’s counsel relating to the Series D COD and/or the SPA. “Premium Rate” means (a) 1.15
if all of the Series D Preferred Stock is redeemed within ninety (90) calendar days from the issuance date thereof; (b) 1.2 if all of
the Series D Preferred Stock is redeemed after ninety (90) calendar days and within one hundred twenty (120) calendar days from the issuance
date thereof; (c) 1.25 if all of the Series D Preferred Stock is redeemed after one hundred twenty (120) calendar days and within one
hundred eighty (180) calendar days from the issuance date thereof; and (iv) each share of Series D Preferred Stock shall be redeemed
on the date that is one (1) calendar year from the date of its issuance.
On
the one-year anniversary of the date of issuance of the Preferred Stock, the Company must redeem the Preferred Stock then outstanding
at a price equal to the outstanding Stated Value together with any accrued but unpaid dividends.
Pursuant
to the Series D COD, we are required to reserve and keep available out of our authorized and unissued shares of Common Stock two times
the number of Common Stock needed to convert or exercise all Series D Preferred Stock. Further, the holders of the Series D Preferred
Stock are entitled to vote with all holders of the Common Stock on an as converted or as exercised basis.
The
Series D COD provides for conversion price adjustments in the event of stock dividends, stock splits and similar transactions. It also
provides for certain adjustments in connection with subsequent rights offerings, pro rata distributions to holders of our Common Stock
and fundamental transactions. Additionally, from the date of the SPA until the date when the holder no longer holds any Series D Preferred
Stock, upon any issuance by the Company or any of its subsidiaries of Common Stock or common stock equivalents (as defined in the Series
D COD) for cash consideration, indebtedness or a combination of units thereof (a “Subsequent Financing”), the holder may
elect, in its sole discretion, to exchange (in lieu of conversion), if applicable, all or some of the shares of Series D Preferred Stock
then held for any securities or units issued in a Subsequent Financing on a $1.00 for $1.00 basis.
Following
an “Event of Default” (as defined in the Series D COD), all outstanding shares of Series D Preferred Stock shall come immediately
due for redemption and the redemption amount shall accrue interest at the lesser of: (a) eighteen percent (18%) per annum; or (b) the
maximum legal rate. Redemption following an Event of Default shall occur at an amount equaling: 1.35 multiplied by the sum of the Stated
Value, all accrued but unpaid dividends and all other amounts due pursuant to the Series D COD for all Series D Preferred Stock outstanding.
Additionally, following an Event of Default, the Conversion Price shall equal the lower of: (a) the then applicable conversion price;
or (b) a price per share equaling eighty percent (80%) of the lowest traded price for the Company’s Common Stock during the fifteen
(15) trading days preceding the relevant conversion.
The
Series D Preferred Stock will vote together with the common stock on an as-converted basis subject to the Beneficial Ownership Limitation
(as defined in the Series D COD). However, as long as any shares of Series D Preferred Stock are outstanding, the Company shall not,
without the affirmative vote of the holders of a majority of the then outstanding shares of the Series D Preferred Stock directly and/or
indirectly (a) alter or change adversely the powers, preferences or rights given to the Series D Preferred Stock or alter or amend the
Series D COD, (b) authorize or create any class of stock ranking as to redemption or distribution of assets upon a Liquidation (as defined
in the Series D COD) senior to, or otherwise pari passu with, the Series D Preferred Stock or, authorize or create any class of stock
ranking as to dividends senior to, or otherwise pari passu with, the Series D Preferred Stock, (c) amend its Articles of Incorporation
or other charter documents in any manner that adversely affects any rights of the Holders (as defined in the Series D COD), (d) increase
the number of authorized shares of Series D Preferred Stock, or (e) enter into any agreement with respect to any of the foregoing.
On
July 14, 2021, the Company issued 250 shares of Series D Preferred Stock to GHS pursuant to a Securities Purchase Agreement (“GHS
July Agreement”) for net proceeds of $237,500. On August 20, 2021, the Company issued 250 shares of Series D Preferred Stock to
GHS pursuant to a Securities Purchase Agreement (“GHS August Agreement”) for net proceeds of $250,000.
Due
to the mandatorily redeemable features, the Series D preferred stock was classified as a liability pursuant to ASC 480-10. The Company
recorded a debt discount of $28,400, of which $9,935 was amortized to interest expense in the nine months ended September 30, 2021. As
of September 30, 2021, the balance of the Series D preferred stock liability, net of the unamortized discount of $18,465, was $1,071,535.
The
Company also determined that the conversion option represented a beneficial conversion feature, however calculated the fair value of
this feature to be negligible.
As
of September 30, 2021, there were 1,050 shares of Series D preferred stock outstanding, and $29,144 in accrued Series D dividends.
Note
8. Stockholders’ Equity (Deficit)
Common
Stock
Equity
Line of Credit
On
September 29, 2021, we entered into a Securities Purchase Agreement (the “SPA”) with GHS Investments, LLC pursuant to which
the Company will have the right in its sole discretion for a period of the twenty-four month period from the date of the SPA, to sell
up to $10 million of common stock (subject to certain limitations) to GHS Investments, which has no right to require the Company to sell
any shares, following the effectiveness of a registration statement with the SEC registering the Common Stock issuable pursuant to the
SPA and other customary closing conditions, as detailed in the SPA. The purchase price for the common stock is a fixed price per share
equal to eighty percent (80%) of the lowest volume weighted average price (VWAP) during the twenty (20) trading day period immediately
preceding, but not including, the date the registration statement is filed, subject to a trading price floor. Each Closing shall be for
at least $10,000 of common stock, and shall not exceed the lesser of (1) $500,000 of Common Stock, (2) 250% of the average daily trading
volume for the Common Stock during the ten (10) Trading Days preceding such Closing date and (3) 4.99% of the then total outstanding
number of shares of Common Stock of the Company. GHS irrevocably agrees to purchase the common stock, subject to an event of default.
From
the date of the SPA until the date when GHS no longer holds any Securities, upon any issuance by the Company or any of its subsidiaries
of common stock, common stock equivalents for cash consideration, indebtedness or a combination of units hereof (a “Subsequent
Financing”), GHS may elect, in its sole discretion, to exchange (in lieu of conversion), if applicable, all or some of the Securities
then held for any securities or units issued in a Subsequent Financing on a $1.00 for $1.00 basis. From
the date of the SPA until the date that is the 12 month anniversary of the closing date, upon a Subsequent Financing, Purchaser shall
have the right to participate up to an amount of the Subsequent Financing equal to 100% of the Subsequent Financing on the same terms,
conditions and price provided for in the Subsequent Financing.
Registration Statement
On July 22, 2021, the Company filed a
registration statement on Form S-1 covering (i) 220,000,000 shares of common stock to be sold by the Company on a
“best-efforts” basis at a fixed price per share of $0.01; and (ii) 16,906,002 shares of common stock for certain security holders
named in the registration statement. The registration statement was declared effective on August 25, 2021.
As
of September 30, 2021, the Company has sold 7,862,000
shares of common
stock pursuant to the registration statement.
2021
Transactions
In
March 2021, an aggregate of 140,000,000 shares of common stock were issued to the board members for accrued dividends as well as current
compensation the year ended December 31, 2021. Of these shares issuances, $961,666 is included in personnel costs in the consolidated
statements of operations.
In
March 2021, an aggregate of 31,834,386 shares of common stock were issued to employees and consultants for accrued and current consulting
services for a total fair value of $236,448.
In
June 2021, an aggregate of 11,956,004 shares of common stock were issued pursuant to conversion of balances owed to a related party and
accrued consulting services totaling $204,364.
In
June 2021, Auctus exercised 30,887,276 warrants into shares of common stock. In September 2021, Auctus exercised an additional 30,887,275
warrants into shares of common stock.
In
August 2021, we issued 461,395 shares and 958,333 shares of common stock to a Series B Preferred Stock investor for accrued dividends
and conversion of 25,000 shares of the Series B Preferred Stock.
In
September 2021, we issued 13,440,860 shares of common stock pursuant to prepaid services for a fair value of $125,000.
In
September 2021, we issued an aggregate of 13,386,862 shares of common stock to GHS pursuant to the SPA as defined above, including 5,524,862
shares issued as commitment shares and 7,862,000 shares issued under the first draw down for proceeds of $78,620. GHS may return a portion
of the commitment shares upon a future date.
During
the nine months ended September 30, 2021, Pride converted 78,000 shares of Series C preferred stock for 78,000,000 shares of common stock.
During
the nine months ended September 30, 2021, the Company issued 158,467,575 shares of common stock pursuant to conversion of debentures
in the principal amount of $611,597.
2020
Transactions
In
January 2020, we issued 294,994 shares of common stock to a bridge noteholder in connection with promissory notes received.
During
the nine months ended September 30, 2020, we issued an aggregate of 10,052,318 shares of common stock to consultants for 2019 services
which were accrued at a fair value of $459,417.
In
March 2020, we issued 1,000,000 shares to Orlando Reece pursuant to his appointment to the Board of Directors.
In
May 2020, we issued an aggregate of 11,942,161 shares to directors as compensation.
In
April 2020, we issued 90,216 shares and 958,333 shares of common stock to a Series B Preferred Stock investor for accrued dividends and
conversion of 25,000 shares of the Series B Preferred Stock.
In
May 2020, we issued an aggregate of 12,889,267 shares of common stock to executives, officers and consultants for services rendered for
a total fair value of $139,215.
In
June 2020, two option holders exercised their outstanding options for a total of 4,000,000 shares of common stock at an exercise price
of $0.0026. The value of $10,400 was converted from outstanding accounts payable.
During
the nine months ended September 30, 2020, we issued an aggregate of 4,170,000 shares of common stock to Pride Partners pursuant to warrant
exercises. Refer to Note 8.
In
September 2020, the Company issued 2,083,333 shares of common stock pursuant to conversion of a debenture in the principal amount of
$15,000.
Series
B Convertible Preferred Stock
In
April 2020, we issued 90,216 shares and 958,333 shares of common stock to a Series B Preferred Stock investor for accrued dividends and
conversion of 25,000 shares of the Series B Preferred Stock.
As
of September 30, 2021, we had $6,900 in remaining accrued Series B dividends.
Series
C Convertible Preferred Stock
During
the nine months ended September 30, 2021, Pride converted 78,000 shares of Series C preferred stock for 78,000,000 shares of common stock.
As of September 30, 2021, there were 51,559 shares of Series C preferred stock issued and outstanding.
Note
9. Options and Warrants
Options
As
of September 30, 2021 and December 31, 2020, we had 1,800,000 options remaining outstanding pursuant to the 2012 Equity Incentive Plan.
There
was no stock based compensation expense for options for the nine months ended September 30, 2021 and 2020. There will be no additional
compensation expense recognized in future periods.
Warrants
As
of September 30, 2021 and December 31, 2020, we had 174,058,782 and 235,833,333 warrants outstanding, respectively, with a weighted average
exercise price of $0.02 per share. In June and September 2021, Auctus exercised 30,887,276 and 30,887,275 warrants, respectively, into
shares of common stock.
Note
10. Related Party Transactions
Parties,
which can be a corporation or an individual, are considered to be related if we have the ability, directly or indirectly, to control
the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also
considered to be related if they are subject to common control or common significant influence.
Notes
Payable to Related Party
Notes
payable to related parties at September 30, 2021 and December 31, 2020 totaled $1,800 and $17,885, respectively, with a 2% annual interest
rate. In June 2021, the Company converted $16,085 of a related party note payable into shares of common stock.
Currently
the Company has defaulted on all of their remaining related party loan obligations. Forbearance has been granted by the related parties
on all loans.
Accrued
Salaries and Compensation
As
of September 30, 2021 and December 31, 2020, accrued salaries to our company officers and executive director totaled $336,402 and $299,732,
respectively and is included in accrued salaries and consulting fees in our consolidated balance sheets.
In
March 2021, we issued 200,000,000 shares of common stock to the Chief Operating Officer for a total fair value of $160,000.
Board
of Directors
In
March 2021, we issued 20,000,000 shares of common stock to each of the seven board members, including the Chief Executive Officer, for
an aggregate of 140,000,000 shares. Of these share issuances, $961,666 is included in personnel costs in the consolidated statements
of operations and the remaining $138,334 was converted from accrued salaries and consulting fees.
Total
accrued directors’ compensation of $0 and $94,584 at September 30, 2021 and December 31, 2020, respectively, is included in accrued
salaries and consulting fees on our consolidated balance sheets.
A
board member is the co-founder and president of ProcureAM, LLC, the fund advisor for the Fund. As of September 30, 2021 and December
31, 2020, we have $305,000 and $100,000, respectively, included as other receivables on our consolidated balance sheet, which represents
amounts held in escrow at the Fund’s custodian.
On
July 6, 2021, the Board increased the size of its Board from seven persons to nine persons and appointed Andrea Breanna to fill a vacant
director position created thereby, effective immediately. At this time, Ms. Breanna has not been named to any committees of the Board.
Note
11. Subsequent Events
Management
has evaluated all activity up to November 10, 2021 and concluded that no subsequent events have occurred that would require recognition
in these financial statements or disclosure in the notes to these financial statements other than the following: