Report of Independent
Registered Public Accounting Firm
To the Board of Directors and
Stockholders of AiAdvertising, Inc. and subsidiaries
Opinion on the Financial Statements
We have audited the accompanying balance sheets
of AiAdvertising, Inc. and subsidiaries (the Company) as of December 31, 2022 and 2021, and the related statements of operations, stockholders’
equity (deficit), and cash flows for each of the years in the two-year period ended December 31, 2022, and the related notes (collectively
referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial
position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the years in
the two-year period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
Going Concern
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements,
the Company suffered a net loss from operations and has a net capital deficiency, which raises substantial doubt about its ability to
continue as a going concern. Management’s plans regarding those matters are also described in Note 1. The consolidated financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is
a matter arising from the current period audit of the financial statements that were communicated or required to be communicated to the
audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the
financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions
on the critical audit matter or on the accounts or disclosures to which it relates.
Revenue Recognition
As discussed
in Note 2 and Note 3, the Company recognizes revenue upon transfer of control of promised services to customers in an amount that reflects
the consideration the Company expects to receive in exchange for those products or services. The Company offers customers the ability
to acquire multiple services. Significant judgment is exercised by the Company in determining revenue recognition for these customer agreements.
Given these factors and due to the volume of transactions, the related audit effort in evaluating management’s judgments in determining
revenue recognition for these customer agreements was extensive and required a high degree of auditor judgment.
We tested
the Company’s allocation of the transaction price and other variables that impact revenue recognition.
/s/ M&K CPAS, PLLC |
| |
We have served as the Company’s auditor since 2018. |
| |
Houston, Texas |
| |
May 15, 2023 | |
| |
December 31,
2022 | | |
December 31,
2021 | |
| |
| | |
| |
ASSETS | |
| | |
| |
CURRENT ASSETS | |
| | |
| |
Cash | |
$ | 55,831 | | |
$ | 3,431,455 | |
Accounts receivable, net | |
| 95,300 | | |
| 497,422 | |
Costs in excess of billings | |
| - | | |
| 27,779 | |
Prepaid and other current Assets | |
| 105,076 | | |
| 182,427 | |
TOTAL CURRENT ASSETS | |
| 256,207 | | |
| 4,139,083 | |
| |
| | | |
| | |
PROPERTY & EQUIPMENT, net | |
| 102,659 | | |
| 114,249 | |
RIGHT-OF-USE ASSETS | |
| 175,974 | | |
| 66,369 | |
| |
| | | |
| | |
OTHER ASSETS | |
| | | |
| | |
Lease deposit | |
| 8,939 | | |
| 9,800 | |
Goodwill and other intangible assets, net | |
| 20,202 | | |
| 20,202 | |
TOTAL OTHER ASSETS | |
| 29,141 | | |
| 30,002 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 563,981 | | |
$ | 4,349,703 | |
| |
| | | |
| | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | |
| | | |
| | |
| |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
Accounts payable | |
$ | 2,071,122 | | |
$ | 791,727 | |
Accounts payable, related party | |
| 10,817 | | |
| 10,817 | |
Accrued expenses | |
| 39,233 | | |
| 72,158 | |
Operating lease liability | |
| 28,494 | | |
| 66,369 | |
Deferred revenue and customer deposit | |
| 791,133 | | |
| 491,635 | |
TOTAL CURRENT LIABILITIES | |
| 2,940,799 | | |
| 1,432,706 | |
| |
| | | |
| | |
LONG TERM LIABILITIES | |
| | | |
| | |
Capital lease obligation, long term | |
| 147,480 | | |
| - | |
TOTAL LONG TERM LIABILITIES | |
| 147,480 | | |
| - | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 3,088,279 | | |
| 1,432,706 | |
COMMITMENTS AND CONTINGENCIES (see Note 14) | |
| | | |
| | |
| |
| | | |
| | |
SHAREHOLDERS’ EQUITY (DEFICIT) | |
| | | |
| | |
Preferred stock, $0.001 par value; 5,000,000 Authorized shares: | |
| | | |
| | |
Series B Preferred stock; 25,000 authorized, 18,025 shares issued and outstanding; | |
| 18 | | |
| 18 | |
Series C Preferred Stock; 25,000 authorized, 14,425 shares issued and outstanding; | |
| 14 | | |
| 14 | |
Series D Preferred Stock; 90,000 authorized, 86,021 and 90,000 shares issued and outstanding; | |
| 86 | | |
| 86 | |
Series E Preferred stock; 10,000 authorized, 10,000 shares issued and outstanding; | |
| 10 | | |
| 10 | |
Series F Preferred stock; 800,000 authorized, zero and 2,413 shares issued and outstanding; | |
| - | | |
| - | |
Series G Preferred stock; 2,600 authorized, 2,597 shares issued and outstanding; | |
| 3 | | |
| 3 | |
Common stock, $0.001 par value; 10,000,000,000 and 2,000,000,000 authorized shares; 1,175,324,666 and 1,055,566 shares issued and outstanding, respectively | |
| 1,175,330 | | |
| 1,055,566 | |
Additional paid in capital | |
| 49,595,914 | | |
| 46,667,049 | |
Common stock payable, consisting of 5,000,000 shares valued at $0.1128 | |
| 564,000 | | |
| 564,000 | |
Accumulated deficit | |
| (53,859,673 | ) | |
| (45,369,749 | ) |
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) | |
| (2,524,298 | ) | |
| 2,916,997 | |
| |
| | | |
| | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | |
$ | 563,981 | | |
$ | 4,349,703 | |
| |
Year Ended
December 31,
2022 | | |
Year Ended
December 31,
2021 | |
| |
| | |
| |
REVENUE | |
$ | 6,744,297 | | |
$ | 6,868,261 | |
| |
| | | |
| | |
COST OF REVENUE | |
| 7,312,215 | | |
| 4,696,317 | |
Gross Profit | |
| (567,918 | ) | |
| 2,171,944 | |
| |
| | | |
| | |
OPERATING EXPENSES | |
| | | |
| | |
Salaries and outside services | |
| 3,912,770 | | |
| 4,048,508 | |
Selling, general and administrative expenses | |
| 4,001,870 | | |
| 4,767,334 | |
Depreciation and amortization | |
| 37,553 | | |
| 46,535 | |
TOTAL OPERATING (INCOME) EXPENSES | |
| 7,952,193 | | |
| 8,862,377 | |
| |
| | | |
| | |
INCOME (LOSS) FROM OPERATIONS BEFORE OTHER INCOME AND TAXES | |
$ | (8,520,111 | ) | |
$ | (6,690,433 | ) |
| |
| | | |
| | |
OTHER INCOME (EXPENSE) | |
| | | |
| | |
Gain (loss) on extinguishment of debt | |
| 4,990 | | |
| 282,418 | |
Gain (loss) forgiveness of PPP Loan | |
| - | | |
| 780,680 | |
Gain (loss) on Sales of Discontinued Operations | |
| 25,197 | | |
| 226,769 | |
Interest expense | |
| - | | |
| (3,155,819 | ) |
TOTAL OTHER INCOME (EXPENSE) | |
$ | 30,187 | | |
$ | (1,865,952 | ) |
| |
| | | |
| | |
INCOME/(LOSS) FROM OPERATIONS BEFORE PROVISION FOR TAXES | |
$ | (8,489,924 | ) | |
$ | (8,556,385 | ) |
INCOME (LOSS) FROM DISCONTINUED OPERATIONS BEFORE PROVISION FOR TAXES | |
$ | - | | |
$ | 73,614 | |
| |
| | | |
| | |
PROVISION (BENEFIT) FOR INCOME TAXES | |
| - | | |
| - | |
| |
| | | |
| | |
NET INCOME/(LOSS) | |
$ | (8,489,924 | ) | |
$ | (8,482,771 | ) |
| |
| | | |
| | |
PREFERRED DIVIDENDS | |
| - | | |
| 12,525 | |
| |
| | | |
| | |
NET INCOME/(LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | |
$ | (8,489,924 | ) | |
$ | (8,495,296 | ) |
| |
| | | |
| | |
NET LOSS PER SHARE | |
| | | |
| | |
BASIC | |
$ | (0.01 | ) | |
$ | (0.01 | ) |
DILUTED | |
$ | (0.01 | ) | |
$ | (0.01 | ) |
| |
| | | |
| | |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING | |
| | | |
| | |
BASIC | |
| 1,123,312,864 | | |
| 956,912,269 | |
DILUTED | |
| 1,123,312,864 | | |
| 956,912,269 | |
| |
Preferred Stock | | |
Common Stock | | |
Additional Paid-in | | |
Common Stock | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Payable | | |
Deficit | | |
Total | |
Balance, December 31, 2020 | |
| 147,500 | | |
$ | 147 | | |
| 683,940,104 | | |
$ | 683,949 | | |
$ | 31,486,837 | | |
$ | - | | |
| (36,886,978 | ) | |
$ | (4,716,045 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Conversion of convertible note, related party | |
| | | |
| | | |
| 44,629,338 | | |
| 44,629 | | |
| 533,245 | | |
| | | |
| | | |
| 577,874 | |
Stock issuances to lenders | |
| | | |
| | | |
| 85,000,000 | | |
| 85,000 | | |
| 8,415,493 | | |
| | | |
| | | |
| 8,500,493 | |
Stock issuances to related party | |
| | | |
| | | |
| 25,000,000 | | |
| 25,000 | | |
| 2,795,000 | | |
| | | |
| | | |
| 2,820,000 | |
Series A preferred stock dividend declared ($0.86 per share) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (8,705 | ) | |
| | | |
| - | | |
| (8,705 | ) |
Series F preferred stock dividend declared ($0.67 per share) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (3,820 | ) | |
| | | |
| - | | |
| (3,820 | ) |
Stock based compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,247,048 | | |
| | | |
| - | | |
| 1,247,048 | |
Stock option exercised - cashless basis | |
| - | | |
| - | | |
| 11,107,502 | | |
| 11,108 | | |
| (11,108 | ) | |
| | | |
| - | | |
| - | |
Stock option exercised - cash basis | |
| | | |
| | | |
| 333,334 | | |
| 333 | | |
| (333 | ) | |
| | | |
| | | |
| - | |
Preferred stock conversion | |
| (13,979 | ) | |
| (14 | ) | |
| 109,947,500 | | |
| 109,948 | | |
| (109,934 | ) | |
| | | |
| - | | |
| - | |
Warrant issuance | |
| | | |
| | | |
| | | |
| | | |
| 983,571 | | |
| | | |
| | | |
| 983,571 | |
Warrant exercise - cashless basis | |
| - | | |
| - | | |
| 17,313,025 | | |
| 17,314 | | |
| (17,314 | ) | |
| | | |
| - | | |
| - | |
Warrant exercise - cash basis | |
| | | |
| | | |
| 78,285,715 | | |
| 78,285 | | |
| 907,029 | | |
| | | |
| | | |
| 985,314 | |
Other - RegA Investor Funds | |
| (100 | ) | |
| | | |
| | | |
| | | |
| (2,500 | ) | |
| | | |
| | | |
| (2,500 | ) |
Redemption of Series F Preferred Stock | |
| (2,353 | ) | |
| (2 | ) | |
| | | |
| | | |
| (58,823 | ) | |
| | | |
| | | |
| (58,825 | ) |
Redempion of Series H Preferred stock | |
| (1,000 | ) | |
| (2 | ) | |
| | | |
| | | |
| 2 | | |
| | | |
| | | |
| - | |
Issuance of Series H Preferred stock | |
| 1,000 | | |
| 2 | | |
| | | |
| | | |
| 511,361 | | |
| | | |
| | | |
| 511,363 | |
Common stock payable | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 564,000 | | |
| | | |
| 564,000 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| | | |
| (8,482,771 | ) | |
| (8,482,771 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2021 | |
| 131,068 | | |
$ | 131 | | |
| 1,055,556,518 | | |
$ | 1,055,566 | | |
$ | 46,667,049 | | |
$ | 564,000 | | |
| (45,369,749 | ) | |
$ | 2,916,997 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Conversion of convertible note, related party | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | |
Proceeds from issuance of common stock | |
| | | |
| | | |
| 104,508,102 | | |
| 104,505 | | |
| 929,379 | | |
| | | |
| | | |
| 1,033,884 | |
Stock Issuance in exchange for services | |
| | | |
| | | |
| 15,009,900 | | |
| 15,009 | | |
| 108,365 | | |
| | | |
| | | |
| 123,374 | |
Stock issuances to related party | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | |
Stock based compensation | |
| | | |
| | | |
| - | | |
| - | | |
| 1,891,371 | | |
| | | |
| - | | |
| 1,891,371 | |
Stock option exercised - cashless basis | |
| | | |
| | | |
| 3,190,442 | | |
| 3,190 | | |
| (3,190 | ) | |
| | | |
| - | | |
| - | |
Stock option exercised - cash basis | |
| | | |
| | | |
| - | | |
| | | |
| | | |
| | | |
| | | |
| - | |
Retired stock issuance | |
| | | |
| | | |
| (2,940,759 | ) | |
| (2,940 | ) | |
| 2,940 | | |
| | | |
| | | |
| - | |
Preferred stock conversion | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | | |
| - | |
Warrant issuance | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | |
Warrant exercise - cashless basis | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | | |
| - | |
Warrant exercise - cash basis | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | |
Common Stock Payable | |
| | | |
| | | |
| - | | |
| - | | |
| | | |
| | | |
| | | |
| - | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| | | |
| (8,489,924 | ) | |
| (8,489,924 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, December 31, 2022 | |
| 131,068 | | |
$ | 131 | | |
| 1,175,324,203 | | |
$ | 1,175,330 | | |
$ | 49,595,914 | | |
$ | 564,000 | | |
| (53,859,673 | ) | |
$ | (2,524,298 | ) |
| |
Year Ended
December 31,
2022 | | |
Year Ended
December 31,
2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net income (loss) from continued operations | |
$ | (8,489,924 | ) | |
$ | (8,556,385 | ) |
| |
| | | |
| | |
Adjustment to reconcile net loss to net cash (used in) operating activities | |
| | | |
| | |
Bad debt expense | |
| (1,180 | ) | |
| (2,274 | ) |
Depreciation and amortization | |
| 37,553 | | |
| 46,535 | |
Finance charge, related party | |
| - | | |
| 2,820,000 | |
Amortization of Debt Discount | |
| - | | |
| 274,992 | |
Gain on extinguishment of debt | |
| (4,990 | ) | |
| (282,418 | ) |
Gain on forgiveness of PPP loan | |
| - | | |
| (780,680 | ) |
Gain on Sale of Discontinued Operations | |
| (25,197 | ) | |
| (226,769 | ) |
Non-cash compensation expense | |
| 1,891,371 | | |
| 1,247,048 | |
Non-cash service expense | |
| 123,374 | | |
| 564,000 | |
Fair valuation of warrants as compensation | |
| - | | |
| 983,571 | |
Issuance of Series H Pref to employee | |
| - | | |
| 511,363 | |
Change in assets and liabilities: | |
| | | |
| | |
(Increase) Decrease in: | |
| | | |
| | |
Accounts receivable | |
| (218,934 | ) | |
| (151,789 | ) |
Prepaid expenses and other assets | |
| 77,351 | | |
| (151,997 | ) |
Costs in excess of billings | |
| 27,779 | | |
| (27,779 | ) |
Lease deposit | |
| 861 | | |
| - | |
Accounts payable | |
| 1,279,395 | | |
| (693,347 | ) |
Accrued expenses | |
| (32,925 | ) | |
| (256,852 | ) |
Customer Deposits | |
| 459,927 | | |
| (349,655 | ) |
NET CASH (USED IN) OPERATING ACTIVITIES - continued operations | |
| (4,875,539 | ) | |
| (5,032,436 | ) |
NET CASH PROVIDED BY OPERATING ACTIVITIES - discontinued operations | |
| - | | |
| 73,614 | |
NET CASH (USED IN) OPERATING ACTIVITIES | |
| (4,875,539 | ) | |
| (4,958,822 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Cash paid for purchase of fixed assets | |
| (20,973 | ) | |
| (98,723 | ) |
Proceeds from the sale of discontinued operations | |
| 25,197 | | |
| 226,769 | |
NET CASH (USED IN)/PROVIDED BY INVESTING ACTIVITIES | |
| 4,224 | | |
| 128,046 | |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Payment of dividend | |
| - | | |
| (408,805 | ) |
Proceeds of issuance of common stock, net | |
| 1,033,884 | | |
| 9,485,807 | |
Proceeds (payments) on line of credit, net | |
| - | | |
| (366,012 | ) |
Proceeds from issuance of notes, related party, net | |
| - | | |
| (428,652 | ) |
Proceeds (payments) of preferred stock | |
| - | | |
| (61,325 | ) |
Principal payments on debt, third party | |
| - | | |
| (750,000 | ) |
Proceeds from PPP loan | |
| - | | |
| 780,680 | |
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES | |
| 1,033,884 | | |
| 8,251,693 | |
| |
| | | |
| | |
NET INCREASE / (DECREASE) IN CASH | |
| (3,837,431 | ) | |
| 3,420,917 | |
| |
| | | |
| | |
CASH, BEGINNING OF PERIOD | |
| 3,431,455 | | |
| 10,538 | |
| |
| | | |
| | |
CASH, END OF PERIOD | |
$ | (405,976 | ) | |
$ | 3,431,455 | |
| |
| | | |
| | |
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | |
| | | |
| | |
Interest paid | |
$ | - | | |
$ | 60,038 | |
Taxes paid | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Non-cash financing activities: | |
| | | |
| | |
Conversion of notes payable to common stock, related party | |
$ | - | | |
$ | 577,874 | |
Right of use asset exchanged for lease liability | |
$ | 186,706 | | |
$ | 105,180 | |
Change in right of use asset | |
$ | (70,608 | ) | |
| | |
Retired Stock Issuance | |
$ | 2,940 | | |
| - | |
Conversion of preferred to common stock | |
$ | - | | |
$ | 109,948 | |
Exercise of stock options | |
$ | 3,190 | | |
$ | 11,108 | |
Exercise of warrants | |
$ | - | | |
$ | 17,314 | |
| 1. | ORGANIZATION AND LINE OF BUSINESS |
Organization
AiAdvertising, Inc. (“we”, “us”, “our”
or the “Company”) is based in San Antonio, Texas, was incorporated in Nevada on January 22, 2002. The Company was formerly
known as CloudCommerce, Inc., Warp 9, Inc., Roaming Messenger, Inc., and Latinocare Management Corporation (“LMC”). On July
9, 2015, we changed the name of the Company from Warp 9, Inc. to CloudCommerce, Inc. On August 5, 2021 CloudCommerce changed its name
to AiAdvertising, Inc. We develop solutions that help our clients acquire, engage, and retain their customers by leveraging cutting-edge
digital strategies and AI. We focus on using data analytics to drive the creation of great user experiences and effective digital marketing
campaigns.
The
Consolidated Financial Statements include the Company and its wholly owned subsidiaries CLWD Operations, Inc a Delaware corporation (“CLWD
Operations”), Parscale Digital, Inc., a Nevada corporation (“Parscale Digital”), WebTegrity, Inc., a Nevada corporation
(“WebTegrity”), Data Propria, Inc., a Nevada corporation (“Data Propria”), and Giles Design Bureau, Inc., a Nevada
corporation (“Giles Design Bureau). All significant inter-company transactions are eliminated in the consolidation of the financial
statements. The Company focuses on four main areas, artificial intelligence, digital marketing, creative design, and web development.
During year ended
December 31, 2022 the Company dissolved Parscale Digital, Inc., Data Propria, Inc., and WebTegrity, Inc.
Going Concern
The
accompanying Consolidated Financial Statements have been prepared on a going concern basis of accounting, which contemplates continuity
of operations, realization of assets and liabilities and commitments in the normal course of business. The accompanying Consolidated
Financial Statements do not reflect any adjustments that might result if the Company is unable to continue as a going concern. As
of December 31, 2022, Management reassessed going concern and found the Company will have sufficient liquidity for the next 12 months
such that there is no substantial doubt about its ability to continue as a going concern company. During the year ended December 31, 2022
the Company raised capital from investors through sales of securities and normal course of business operations, which allowed the company
to improve cash flow and pay down obligations. As of December 31, 2022, the Company had negative working capital of $2,684,592. We have
historically reported net losses, and negative cash flows from operations, which raised substantial doubt about the Company’s ability
to continue as a going concern in previous years. The appropriateness of using the going concern basis is dependent upon, among other
things, raising additional capital. Historically, the Company has obtained funds from investors since its inception through sales of our
securities. The Company will also seek to generate additional working capital from increasing sales from its campaign performance platform,
creative, website development, and digital advertising service offerings, and continue to pursue its business plan and purposes.
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
This summary of
significant accounting policies of AiAdvertising is presented to assist in understanding the Company’s Consolidated
Financial Statements. The Consolidated Financial Statements and
notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting
policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the
preparation of the Consolidated Financial Statements.
The
Consolidated Financial Statements include the Company and its wholly owned subsidiaries CLWD Operations, Inc a Delaware corporation (“CLWD
Operations”), Parscale Digital, Inc., a Nevada corporation (“Parscale Digital”), WebTegrity, Inc., a Nevada corporation
(“WebTegrity”), Data Propria, Inc., a Nevada corporation (“Data Propria”), and Giles Design Bureau, Inc., a Nevada
corporation (“Giles Design Bureau). All significant inter-company transactions are eliminated in the consolidation of the financial
statements.
During year ended
December 31, 2022 the Company dissolved Parscale Digital, Inc., Data Propria, Inc., and WebTegrity, Inc.
Reclassifications
During
the year ended December 31, 2022 we recognized cost of revenue in the statement of operations. Certain prior periods have been reclassified
to reflect the current period presentation.
Accounts Receivable
The Company extends
credit to its customers, who are located nationwide. Accounts receivable are customer obligations due under normal trade terms. The Company
performs continuing credit evaluations of its customers’ financial condition. Management reviews accounts receivable on a regular
basis, based on contracted terms and how recently payments have been received to determine if any such amounts will potentially be uncollected.
The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts. After all attempts to
collect a receivable have failed, the receivable is written off. The balance of the allowance account at December 31, 2022 and 2021 are
$5,619 and $4,469, respectively. During the years ended December 31, 2022 and 2021, we included $1,180 and ($2,274), respectively, in
expense related to balances that were written off as bad debt.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires the use of estimates and assumptions by management in determining
the reported amounts of assets and liabilities, disclosures of contingent liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Estimates
are primarily used in our revenue recognition, the allowance for doubtful account receivable, intangible assets and long-lived asset impairments
and adjustments, the deferred tax valuation allowance, and the fair value of stock options and warrants.
Cash and Cash Equivalents
The Company considers all highly
liquid investments with an original maturity of three months or less to be cash equivalents. As of December 31, 2022, the Company held
cash and cash equivalents in the amount of $55,831 which was held in the Company’s operating bank accounts. This amount is held
in a bank account exceeding the FDIC insured limit of $250,000.
Revenue Recognition
The Company recognizes
income when the service is provided or when product is delivered. We present revenue, net of customer incentives. Most of the income is
generated from professional services and site development fees. We provide online marketing services that we purchase from third parties.
The gross revenue presented in our statement of operations includes digital advertising revenue. We also offer professional services such
as development services. The fees for development services with multiple deliverables constitute a separate unit of accounting in
accordance with ASC 606, which are recognized as the work is performed. Upfront fees for development services or other customer services
are deferred until certain implementation or contractual milestones have been achieved. If we have performed work for our clients, but
have not invoiced clients for that work, then we record the value of the work in an asset in costs in excess of billings. The terms of
services contracts generally are for periods of less than one year. The deferred revenue and customer deposits as of December 31, 2022
and 2021 was $791,133 and $491,635, respectively. The costs in excess of billings as of December 31, 2022 and 2021 was zero and $27,779,
respectively. See footnote 3 for a disclosure of our use of estimates and judgement, as it relates to revenue recognition.
We always strive
to satisfy our customers by providing superior quality and service. Since we typically bill based on a Time and Materials basis, there
are no returns for work delivered. When discrepancies or disagreements arise, we do our best to reconcile those by assessing the situation
on a case-by-case basis and determining if any discounts can be given. Historically, no significant discounts have been granted.
Included in revenue
are costs that are reimbursed by our clients, including third party services, such as photographers and stylists, furniture, supplies,
and the largest component, digital advertising. We have determined, based on our review, that the amounts classified as reimbursable costs
should be recorded as gross, due to the following factors:
| ● | The Company is primarily in control of the inputs of the project and responsible for the completion of
the client contract; |
| ● | We have discretion in establishing price; and |
| ● | We have discretion in supplier selection. |
During the years
ended December 31, 2022 and 2021, we included $4,694,698 and $3,448,153, respectively, in revenue, related to reimbursable costs.
The Company records revenue
into the following four categories:
| ● | Design – Includes branding, photography, copyrighting, printing, signs and interior design. |
| ● | Development – Includes website coding. |
| ● | Digital Advertising – Includes ad spend, SEO management and digital ad support. |
| ● | The Platform - Includes our existing client creative assets and intelligently recommends enhancements
to optimize performance by using artificial intelligence. |
| |
Year ended December 31, 2022 | | |
Year ended December 31, 2021 | |
| |
Third
Parties | | |
Related
Parties | | |
Total | | |
Third
Parties | | |
Related
Parties | | |
Total | |
Design | |
$ | 1,483,138 | | |
| - | | |
| 1,483,138 | | |
| 2,027,1527 | | |
| - | | |
| 2,027,152 | |
Development | |
| 15,631 | | |
| - | | |
| 15,631 | | |
| 225,049 | | |
| - | | |
| 225,049 | |
Digital Advertising | |
| 4,614,453 | | |
| - | | |
| 4,614,453 | | |
| 4,525,688 | | |
| - | | |
| 4,525,688 | |
The Platform | |
| 631,075 | | |
| - | | |
| 631,075 | | |
| 90,372 | | |
| - | | |
| 90,372 | |
Total | |
$ | 6,744,297 | | |
$ | - | | |
$ | 6,744,297 | | |
$ | 6,868,261 | | |
$ | - | | |
$ | 6,868,261 | |
For the years
ended December 31, 2022 and December 31, 2021, revenue was disaggregated into the five categories as follows:
Research and Development
Research and development costs
are expensed as incurred. Total research and development costs were $535,833 and $549,628 for the years ended December 31, 2022 and December
31, 2021, respectively.
Advertising Costs
The Company expenses the cost of
advertising and promotional materials when incurred. Total advertising costs were $184,982 and $145,375, for the years ended December
31, 2022 and December 31, 2021, respectively.
Fair Value of Financial
Instruments
The Company’s financial instruments,
including cash and cash equivalents, accounts receivable, accounts payable, and accrued liabilities are carried at cost, which approximates
their fair value, due to the relatively short maturity of these instruments. As of December 31, 2022 and December 31, 2021, the Company’s
notes payable have stated borrowing rates that are consistent with those currently available to the Company and, accordingly, the Company
believes the carrying value of these debt instruments approximates their fair value.
Fair
value is defined as the price to sell an asset or transfer a liability, between market participants at the measurement date. Fair
value measurements assume that the asset or liability is (1) exchanged in an orderly manner, (2) the exchange is in the principal
market for that asset or liability, and (3) the market participants are independent, knowledgeable, able and willing to transact
an exchange. Fair value accounting and reporting establishes a framework for measuring fair value by creating a hierarchy for observable
independent market inputs and unobservable market assumptions and expands disclosures about fair value measurements. Considerable judgment
is required to interpret the market data used to develop fair value estimates. As such, the estimates presented herein are not necessarily
indicative of the amounts that could be realized in a current exchange. The use of different market assumptions and/or estimation methods
could have a material effect on the estimated fair value.
ASC
Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives
the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest
priority to unobservable inputs (level 3 measurements). These tiers include:
| | Level 1, defined as observable
inputs such as quoted prices for identical instruments in active markets; |
| | Level 2, defined as inputs other
than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments
in active markets or quoted prices for identical or similar instruments in markets that are not active; and |
| | Level 3, defined as unobservable
inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived
from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Property and Equipment
Property and equipment are stated
at cost, and are depreciated or amortized using the straight-line method over the following estimated useful lives:
| |
| |
As of December 31, | |
| |
Years | |
2022 | | |
2021 | |
Equipment | |
5-7 | |
$ | 241,254 | | |
$ | 239,641 | |
Office furniture | |
7 | |
| 76,002 | | |
| 51,653 | |
Leasehold improvements | |
Shorter of use of life or Length of lease | |
| - | | |
| - | |
Less accumulated depreciation | |
| |
| (214,598 | ) | |
| (177,045 | ) |
Net property and equipment | |
| |
$ | 102,659 | | |
$ | 114,249 | |
The following table discloses fixed
asset transactions and recordings during the years ended December 31, 2022 and December 31, 2021:
| |
Year ended
December 31,
2022 | | |
Year ended
December 31,
2021 | |
Depreciation expense | |
$ | 37,553 | | |
$ | 40,155 | |
Gain/(loss) on disposals | |
| - | | |
| - | |
Cash paid for fixed asset additions | |
| 20,973 | | |
| 98,723 | |
Impairment of Long-Lived Assets
The Company reviews
its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not
be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted
net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down
to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including
quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions.
Indefinite Lived Intangibles and
Goodwill Assets
The Company accounts
for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,”
where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on
their estimated fair values. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected
cash flows from acquired customer lists, acquired technology, and trade names from a market participant perspective, useful lives and
discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently
uncertain and unpredictable and, as a result, actual results may differ from estimates. The purchase price is allocated using the information
currently available, and may be adjusted, up to one year from acquisition date, after obtaining more information regarding, among other
things, asset valuations, liabilities assumed and revisions to preliminary estimates. The purchase price in excess of the fair value of
the tangible and identified intangible assets acquired less liabilities assumed is recognized as goodwill.
The Company tests
for indefinite lived intangibles and goodwill impairment in the fourth quarter of each year and whenever events or circumstances indicate
that the carrying amount of the asset exceeds its fair value and may not be recoverable.
The impairment
test conducted by the Company includes a two-step approach to determine whether it is more likely than not that impairment exists. If
it is determined, after step one, that it is not more likely than not, that impairment exists, then no further analysis is conducted.
The steps are as follows:
| 1. | Based on the totality of qualitative
factors, determine whether the carrying amount of the intangible asset may not be recoverable. Qualitative factors and key assumptions
reviewed include the following: |
| ● | Increases in costs, such as labor,
materials or other costs that could negatively affect future cash flows. The Company assumed that costs associated with labor, materials,
and other costs should be consistent with fair market levels. If the costs were materially higher than fair market levels, then such
costs may adversely affect the future cash flows of the Company or reporting units. |
| ● | Financial performance, such as
negative or declining cash flows, or reductions in revenue may adversely affect recoverability of the recorded value of the intangible
assets. During our analysis, the Company assumes that revenues should remain relatively consistent or show gradual growth month-to-month
and quarter-to-quarter. If we report revenue declines, instead of increases or flat levels, then such condition may adversely affect
the future cash flows of the Company or reporting units. |
| ● | Legal, regulatory, contractual,
political, business or other factors that could affect future cash flows. During our analysis, the Company assumes that the legal, regulatory,
political or business conditions should remain consistent, without placing material pressure on the Company or any of its reporting units.
If such conditions were to become materially different than what has been experienced historically, then such conditions may adversely
affect the future cash flows of the Company or reporting units. |
| ● | Entity-specific events such as
losses of management, key personnel, or customers, may adversely affect future cash flows. During our analysis, the Company assumes that
members of management, key personnel, and customers will remain consistent period-over-period. If not effectively replaced, the loss
of members of management and key employees could adversely affect operations, culture, morale and overall success of the company. In
addition, if material revenue from key customers is lost and not replaced, then future cash flows will be adversely affected. |
| ● | Industry or market considerations,
such as competition, changes in the market, changes in customer dependence on our service offering, or obsolescence could adversely affect
the Company or its reporting units. We understand that the markets we serve are constantly changing, requiring us to change with it.
During our analysis, we assume that we will address new opportunities in service offering and industries served. If we do not make such
changes, then we may experience declines in revenue and cash flow, making it difficult to re-capture market share. |
| ● | Macroeconomic conditions such
as deterioration in general economic conditions or limitations on accessing capital could adversely affect the Company. During our analysis,
we acknowledge that macroeconomic factors, such as the economy, may affect our business plan because our customers may reduce budgets
for our services. If there are material declines in the economy, which lead to reductions in revenue then such conditions may adversely
affect the Company. |
| 2. | Compare the carrying amount of
the intangible asset to the fair value. |
| 3. | If the carrying amount is greater than the fair value, then
the carrying amount is reduced to reflect fair value. |
Goodwill and Intangible
assets are comprised of the following, presented as net of amortization:
December 31, 2022 |
| |
AiAdvertising | | |
Total | |
Domain name | |
| 20,202 | | |
| 20,202 | |
Total | |
$ | 20,202 | | |
$ | 20,202 | |
December 31, 2021 |
| |
| | |
| |
| |
AiAdvertising | | |
Total | |
Domain name | |
| 20,202 | | |
| 20,202 | |
Total | |
$ | 20,202 | | |
$ | 20,202 | |
Business
Combinations
The acquisition
of subsidiaries is accounted for using the purchase method. The cost of the acquisition is measured at the aggregate of the fair value,
at the acquisition date, of assets received, liabilities incurred or assumed, and equity instruments issued by the Company in exchange
for control of the acquiree. Any costs directly attributable to the business combination are expensed in the period incurred. The acquiree’s
identifiable assets and liabilities are recognized at their fair values at the acquisition date.
Goodwill arising
on acquisition is recognized as an asset and initially measured at cost, being the excess of the cost of the business combination over
the Company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognized.
Concentrations
of Business and Credit Risk
The Company operates
in a single industry segment. The Company markets its services to companies and individuals in many industries and geographic locations.
The Company’s operations are subject to rapid technological advancement and intense competition. Accounts receivable represent financial
instruments with potential credit risk. The Company typically offers its customers credit terms. The Company makes periodic evaluations
of the credit worthiness of its enterprise customers and other than obtaining deposits pursuant to its policies, it generally does not
require collateral. In the event of nonpayment, the Company has the ability to terminate services. As of December 31, 2022, the Company
held cash and cash equivalents in the amount of $55,831, which was held in the operating bank accounts. Of this amount, none was held
in any one account, in amounts exceeding the FDIC insured limit of $250,000. For further discussion on concentrations see footnote 11.
Stock-Based Compensation
The Company addressed the accounting
for share-based payment transactions in which an enterprise receives employee services in exchange for either equity instruments of the
enterprise or liabilities that are based on the fair value of the enterprise’s equity instruments or that may be settled by the
issuance of such equity instruments. The transactions are accounted for using a fair-value-based method and recognized as expenses in
our statement of operations.
Stock-based compensation expense recognized
during the period is based on the value of the portion of stock-based payment awards that is ultimately expected to vest. Stock-based
compensation expense recognized in the consolidated statement of operations during the year ended December 31, 2022, included compensation
expense for the stock-based payment awards granted prior to, but not yet vested, as of December 31, 2022 based on the grant date fair
value estimated. Stock-based compensation expense recognized in the consolidated statement of operations for the year ended December 31,
2022 is based on awards ultimately expected to vest or has been reduced for estimated forfeitures. Forfeitures are estimated at the time
of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The stock-based compensation
expense recognized in the consolidated statements of operations during the year ended December 31, 2022 and 2021 were $1,891,371 and $1,247,048,
respectively.
Basic and Diluted Net Income (Loss) per Share Calculations
Income (Loss)
per Share dictates the calculation of basic earnings per share and diluted earnings per share. Basic earnings per share are computed by
dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings per share
is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares
that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The
shares for employee options, warrants and convertible notes were used in the calculation of the income per share.
For the year ended December 31, 2022,
the Company has excluded 117,151,512 shares of common stock underlying options, 162,703,869 shares of common stock underlying warrants,
18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into
144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series
E Preferred shares convertible into 20,000,000 shares of common stock, and 2,597 Series G Preferred shares convertible into 136,684,211
shares of common stock, because their impact on the loss per share is anti-dilutive. As of December 31, 2022, the total dilutive shares
equate to 1,246,467,092.
For the year ended December 31, 2021,
the Company has excluded 246,618,441 shares of common stock underlying options, 162,703,869 shares of common stock underlying warrants,
18,025 Series B Preferred shares convertible into 450,625,000 shares of common stock, 14,425 Series C Preferred shares convertible into
144,250,000 shares of common stock, 86,021 Series D Preferred shares convertible into 215,052,500 shares of common stock, 10,000 Series
E Preferred shares convertible into 20,000,000 shares of common stock, and 2,597 Series G Preferred shares convertible into 136,684,211
shares of common stock, because their impact on the loss per share is anti-dilutive. As of December 31, 2021 the total dilutive shares
equate to 1,375,934,021.
Dilutive per
share amounts are computed using the weighted-average number of common shares outstanding and potentially dilutive securities, using
the treasury stock method if their effect would be dilutive.
Recently Adopted Accounting Pronouncements
The Company does not elect to delay
complying with any new or revised accounting standards, but to apply all standards required of public companies, according to those required
application dates.
Management reviewed
accounting pronouncements issued during the year ended December 31, 2022, and no pronouncements were adopted during the period.
Management reviewed
accounting pronouncements issued during the year ended December 31, 2021, and the following pronouncement was adopted during the period.
In January 2017,
the FASB issued 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.
The amendments in this ASU simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test and
eliminating the requirement for a reporting unit with a zero or negative carrying amount to perform a qualitative assessment. Instead,
under this pronouncement, an entity would perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting
unit with its carrying amount and would recognize an impairment change for the amount by which the carrying amount exceeds the reporting
unit’s fair value; however, the loss recognized is not to exceed the total amount of goodwill allocated to that reporting unit.
In addition, income tax effects will be considered, if applicable. This ASU is effective for fiscal years, and interim periods within
those fiscal years, beginning after December 15, 2019. Early adoption is permitted. Due to the limited amount of goodwill and intangible
assets recorded at December 31, 2022, the impact of this ASU on its consolidated financial statements and related disclosures was immaterial.
Recently Issued Accounting
Pronouncements Not Yet Adopted
In
June 2016, the FASB issued Accounting Standards Update No. 2016-13 (ASU 2016-13) “Financial Instruments-Credit Losses (Topic 326):
Measurement of Credit Losses on Financial Instruments” which requires the measurement and recognition of expected credit losses for
financial assets held at amortized cost. ASU 2016-13 replaces the existing incurred loss impairment model with an expected loss methodology,
which will result in more timely recognition of credit losses. ASU 2016-13 is effective for annual reporting periods, and interim periods
within those years, beginning after December 15, 2022. We are currently in the process of evaluating the impact of the adoption of ASU
2016-13 on our consolidated financial statements.
In August 2020,
the FASB issued Accounting Standards Update (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). The intention of ASU 2020-06 update is to address the complexity
of accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and
contracts in an entity’s own equity. Under ASU 2020-06, the number of accounting models for convertible notes will be reduced and
entities that issue convertible debt will be required to use the if-converted method for computing diluted Earnings Per Share. ASU 2020-06
is effective for fiscal years and interim periods beginning after December 15, 2023 and may be adopted through either a modified or fully
retrospective transition. Early adoption is permitted. The Company is currently evaluating the impact of this ASU on its consolidated
financial statements and related disclosures.
Discontinued Operations
On June 11, 2021,
the Company entered into and closed an asset purchase agreement (the “Asset Purchase Agreement”) with Liquid Web, LLC (“Buyer”)
under which the Company sold the web hosting and maintenance revenue stream (the “Asset Sale”) to the Buyer for a Purchase
Price of $251,966 which included the “Indemnity Holdback” amount of $25,197. The Buyer agreed to pay the Company the “Indemnity
Holdback” amount within 45 days following the six-month anniversary of the closing date (June 11, 2021) in accordance with the Asset
Purchase Agreement. As of December 31, 2022 the “Indemnity Holdback” amount was paid by the Buyer and is recorded as a Gain
on Sale of Discontinued Operations in our statement of operations.
The Company did
not classify any assets or liabilities specific to the Purchased Assets. Therefore, the purchase price from the Purchased Assets is recorded
as a Gain on Sale of Discontinued Operations in our statement of operations for the year ended December 31, 2022 and 2021. As a result
of the Company entering into the Asset Purchase Agreement, the Company’s web hosting revenue stream has been characterized as discontinued
operations in its financial.
Pursuant to the
Asset Purchase Agreement, the Company agreed to continue to maintain, support, and deliver on all customer services during the transition
period of 90 days following the closing date. The Company agreed to continue to invoice the hosting customers in the ordinary course of
business. Any payments received from the customers, on or after the closing date are the property of Liquid Web. The Company agreed to
remit the payment for collected revenue less taxes collected and net of hosting expenses to the Buyer no later than the 15th
day of the following month. The gain on the sale of assets is shown under other income in the Statement of Operations.
The following
table summarizes the results of operations for the year ended December 31, 2022 and 2021.
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
Third
Parties | | |
Related
Parties | | |
Total | | |
Third
Parties | | |
Related
Parties | | |
Total | |
Hosting Revenue | |
| — | | |
| — | | |
| — | | |
$ | 129,934 | | |
| — | | |
$ | 129,934 | |
Cost of Sales | |
| — | | |
| — | | |
| — | | |
| 56,320 | | |
| — | | |
| 56,320 | |
Net Income from Discontinued Operations | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 73,614 | | |
$ | — | | |
$ | 73,614 | |
Income Taxes
The Company uses
the asset and liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to financial statements carrying amounts of existing assets and liabilities and their respective tax bases and operating
loss and tax credit carry-forwards. The measurement of deferred tax assets and liabilities is based on provisions of applicable tax law.
The measurement of deferred tax assets is reduced, if necessary, by a valuation allowance based on the amount of tax benefits that, based
on available evidence, is not expected to be realized. For the year ended December 31, 2022, we used the federal tax rate of 21% in our
determination of the deferred tax assets and liabilities balances.
On January 1, 2018,
the Company adopted ASU 2014-09 Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “ASC
606”), using the modified retrospective method applied to those contracts which were not completed as of January 1, 2018.
Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts
are not adjusted and continue to be reported in accordance with our historic accounting under Topic 605. Revenues are recognized when
control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be
entitled to in exchange for those goods or services. The adoption of ASC 606 did not have a material impact on the Company’s Consolidated
Financial Statements.
The core principles
of revenue recognition under ASC 606 includes the following five criteria:
| 1. | Identify the contract with the customer |
Contract with our customers may be oral,
written, or implied. A written and signed contract stating the terms and conditions is the preferred method and is consistent with most
customers. The terms of a written contract may be contained within the body of an email, during which proposals are made and campaign
plans are outlined, or it may be a stand-alone document signed by both parties. Contracts that are oral in nature are consummated in status
and pitch meetings and may be later followed up with email detail of the terms of the arrangement, along with a proposal document. No
work is commenced without an understanding between the Company and our customers, that a valid contract exists.
| 2. | Identify the performance obligations in the contract |
Our sales and account management teams
define the scope of services to be offered, to ensure all parties are in agreement and obligations are being delivered to the customer
as promised. The performance obligation may not be fully identified in a mutually signed contract, but may be outlined in email correspondence,
face-to-face meetings, additional proposals or scopes of work, insertion orders or phone conversations.
| 3. | Determine the transaction price |
Pricing is discussed and identified
by the operations team prior to submitting a proposal to the customer. Based on the obligation presented, third-party service pricing
is established, and time and labor is estimated, to determine the most accurate transaction pricing for our customer. Price is subject
to change upon agreed parties, and could be fixed or variable, milestone focused or time and materials.
| 4. | Allocate the transaction price to the performance obligations in the contract |
If a contract involves multiple obligations,
the transaction pricing is allocated accordingly, during the performance obligation phase (criteria 2 above).
| 5. | Recognize revenue when (or as) we satisfy a performance obligation |
The Company uses several means to satisfy
the performance obligations:
| a. | Billable Hours – The company employs a time tracking system where employees record their
time by project. This method of satisfaction is used for time and material projects, change orders, website edits, revisions to designs,
and any other project that is hours-based. The hours satisfy the performance obligation as the hours are incurred. |
| b. | Media activation/Ad Spend – To satisfy ad spend, the company generates analytical reports
monthly or as required to show how the ad dollars were spent and how the targeting resulted in click-throughs. The ad spend satisfies
the performance obligation, regardless of the outcome or effectiveness of the campaign. In addition, the Company utilizes third party
invoices after the ad dollars are spent, in order to satisfy the obligation. |
| c. | Milestones – If the contract requires milestones to be hit, then the Company satisfies the
performance obligation when that milestone is completed and presented to the customer for review. As each phase of a project is complete,
we consider it as a performance obligation being satisfied and transferred to the customer. At this point, the customer is invoiced the
amount due based on the transaction pricing for that specific phase and/or we apply the customer deposit to recognize revenue. |
| d. | Monthly Retainer – If the contract is a retainer for work performed, then the customer is
paying the Company for its expertise and accessibility, not for a pre-defines amount of output. In this case, the obligation is satisfied
at the end of the period, regardless of the amount of work effort required. |
| e. | Platform License Fee – If a contract includes a platform license fee, then the customer is
paying for full access to the Campaign Performance Platform, a subscription-based, end-to-end Ad management solution. The platform empowers
brands and agencies to easily target, predict, create scale, and measure hyper-personalized campaigns. The monthly license fee is a flat
percentage of client’s monthly ad spend budget. A monthly recurring platform fee is available on a case-by-case basis. The platform
license fee revenue is recognized as the media spend obligation is performed and satisfied. Unless the license fee is flat, it is recognized
regardless of the media spend on a recurring monthly basis. |
| f. | Hosting - Monthly recurring fees for hosting are recognized on a monthly basis, at a fixed rate.
Hosting contracts are typically one-year and reviewed annually for renewal. Prices are subject to change at management discretion. During
the year ended December 31, 2021 web hosting services was discontinued from our operating revenue streams. |
The Company generates
income from four main revenue streams: platform license fee, creative design, web development, and digital marketing. Each revenue stream
is unique, and includes the following features:
Platform
We provide a subscription-based,
end-to-end Ad Management Campaign Performance Platform. We believe in harnessing the power of artificial intelligence (AI) and machine
learning (ML) to eliminate waste and maximize return on digital ad spend. The platform empowers brands and agencies to easily target,
predict, create, scale, and measure hyper-personalized campaigns. We prove what works and what doesn’t, enabling our clients to
make informed and strategic decisions impacting their bottom lines positively. We classify revenue as a percentage of the ad spend budget
or as a monthly fixed fee for the platform license subscription. Contracts are generated to assure both the Company and the client are
committed to partnership, agree to the defined terms and conditions, and are typically for one year. The transaction price is usually
a percentage of the media budget, which is subject to change on a case-by-case basis. The Company evaluates the fair value of the platform
license obligation by using the expected cost-plus margin approach to determine the reasonableness of the transaction price. The Company
recognizes revenue when performance obligations are met, such as the ad spend has run for percentage-based contracts. If the platform
license fee is fixed, then the obligation is earned at the end of the period, regardless of how much media spend is performed.
Creative
Design
We provide branding
and creative design services, which we believe, set apart our clients from their competitors and establish them in their specific markets.
We believe in showcasing our clients’ brands uniquely and creatively to infuse the public with curiosity to learn more. We classify
revenue as creative design that includes branding, photography, copyrighting, printing, signs and interior design. Contracts are generated
to assure both the Company and the client are committed to partnership and both agree to the defined terms and conditions and are typically
less than one year. The Company recognizes revenue when performance obligations are met, usually when creative design services obligations
are complete, when the hours are recorded, designs are presented, website themes are complete, or any other criteria as mutually agreed.
Web Development
We develop websites
that attract high levels of traffic for our clients. We offer our clients the expertise to manage and protect their website, and the agility
to adjust their online marketing strategy as their business expands. We classify revenue as web development that includes website coding,
website patch installs, ongoing development support and fixing inoperable sites. Contracts are generated to assure both the Company and
the client are committed to the partnership and both agree to the defined terms and conditions. Although most projects are long-term (6-8
months) in scope, we do welcome short-term projects which are invoiced as the work is completed at a specified hourly rate. The Company
records web development revenue as earned, when the developer hours are recorded (if time and materials arrangements) or when the milestones
are achieved (if a milestone arrangement).
Digital
Marketing
We have a reputation
for providing digital marketing services that get results. We classify revenue as digital marketing, including, ad spend and digital ad
support. Billable hours and advertising spending are estimated based on client-specific needs and subject to change with client concurrence.
Revenue is recognized when ads are run on one of the third-party platforms or when the hours are recorded by the digital marketing specialist
if the obligation relates to support or services.
Included in creative
design and digital marketing revenues are costs that are reimbursed by our clients, including third-party services, such as photographers
and stylists, supplies, and the largest component, digital advertising. We have determined, based on our review, that the amounts classified
as reimbursable costs should be recorded as gross (principal), due to the following factors:
| - | The Company is the primary obligor in the arrangement; |
| | |
| - | We have latitude in establishing price; |
| | |
| - | We have discretion in supplier selection; and |
The Company has
credit risk included in creative design and digital marketing revenues are costs that are reimbursed by our clients, including third party
services, such as photographers and stylists, supplies, and the largest component, digital advertising. We have determined, based on our
review, that the amounts classified as reimbursable costs should be recorded as gross (principal), due to the following factors:
| - | The Company is the primary obligor in the arrangement; |
| | |
| - | We have latitude in establishing price; |
| | |
| - | We have discretion in supplier selection; and |
| | |
| - | The Company has credit risk |
During the year
ended December 31, 2022 and 2021, we included $4,694,698 and $3,448,153 respectively, in revenue related to reimbursable costs. The deferred
revenue and customer deposits as of December 31, 2022 and December 31, 2021 were $791,133 and $491,635, respectively.
For the year ended
December 31, 2022 and 2021, revenue was disaggregated into the four categories as follows:
| |
Year ended December 31, 2022 | | |
Year ended December 31, 2021 | |
| |
Third
Parties | | |
Related
Parties | | |
Total | | |
Third
Parties | | |
Related
Parties | | |
Total | |
Design | |
$ | 1,483,138 | | |
| - | | |
| 1,483,138 | | |
$ | 2,027,152 | | |
| - | | |
| 2,027,152 | |
Development | |
| 15,631 | | |
| - | | |
| 15,631 | | |
| 225,049 | | |
| - | | |
| 225,049 | |
Digital Advertising | |
| 4,614,453 | | |
| - | | |
| 4,614,453 | | |
| 4,525,688 | | |
| - | | |
| 4,525,688 | |
The Platform | |
| 631,075 | | |
| - | | |
| 631,075 | | |
| 90,372 | | |
| - | | |
| 90,372 | |
Total | |
$ | 6,744,297 | | |
$ | - | | |
$ | 6,744,297 | | |
$ | 6,868,261 | | |
$ | - | | |
$ | 6,868,261 | |
| 4. | LIQUIDITY AND OPERATIONS |
The Company had
a net loss of $8,489,924 for the year ended December 31, 2022, which includes net income from discontinued operations of zero, and $8,482,771
for the year ended December 31, 2021, which includes net income from discontinued operations of $73,614 and net cash used in operating
activities of $4,875,539 and used in operating activities of $4,958,822, in the same periods, respectively.
As of December
31, 2022, the Company had a short-term equity line relationship with one investor. During the current period, the investor provides short-term
proceeds under a stock purchase agreement disclosed in footnote 11 The Company does not have any long-term sources of liquidity. As of
December 31, 2022, there were no unused sources of liquidity, nor were there any commitments of material capital expenditures.
While the Company
expects that its capital needs in the foreseeable future may be met by cash-on-hand and projected positive cash-flow, there is no assurance
that the Company will be able to generate enough positive cash flow or have sufficient capital to finance its growth and business operations,
or that such capital will be available on terms that are favorable to the Company or at all. It could become difficult for the Company
to obtain working capital and other business financing. There is no assurance that the Company would be able to obtain additional
working capital through the sale of its securities or from any other source.
Domain Name
On June 26, 2015,
the Company purchased the rights to the domain “CLOUDCOMMERCE.COM”, from a private party at a purchase price of $20,000, plus
transaction costs of $202, which will be kept to protect the immediate history of the Company. The total recorded cost of this domain
of $20,202 has been included in other assets on the balance sheet. As of December 31, 2022, we have determined that this domain has an
indefinite useful life, and as such, is not included in depreciation and amortization expense. The Company will assess this intangible
asset annually for impairment, in addition to it being classified with indefinite useful life.
Trademark
On September 22,
2015, the Company purchased the trademark rights to “CLOUDCOMMERCE”, from a private party at a purchase price of $10,000.
The total recorded cost of this trademark of $10,000 has been included in other assets on the balance sheet. The trademark expired in
2021 and could be renewed for an additional 10 years. As of September 30, 2015, we determined that this intangible asset has a definite
useful life of 174 months, and as such, will be included in depreciation and amortization expense. For the year ended December 31, 2022
and 2021, the Company included zero and $6,380, respectively, in depreciation and amortization expense related to this trademark. During
the year ended December 31, 2021, the Company did not renew the trademark and recorded the remaining intangible asset balance to depreciation
and amortization. As of December 31, 2022, the balance on this intangible asset was zero.
The Company’s intangible
assets consist of the following:
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
Gross | | |
Accumulated
Amortization | | |
Net | | |
Gross | | |
Accumulated
Amortization | | |
Net | |
Domain name | |
| 20,202 | | |
| — | | |
| 20,202 | | |
| 20,202 | | |
| — | | |
| 20,202 | |
Total | |
$ | 20,202 | | |
$ | — | | |
$ | 20,202 | | |
$ | 20,202 | | |
$ | — | | |
$ | 20,202 | |
Total amortization
expense charged to operations for the year ended December 31, 2022, and 2021 were zero and zero respectively. As of December 31,
2021, the balance of intangible assets is zero.
| 6. | CONVERTIBLE NOTES PAYABLE |
On April 20, 2018, the Company issued a convertible
promissory note (the “April 2018 Note”) in the amount of up to $200,000, at which time we received an initial advance of $200,000
to cover operational expenses. The terms of the April 2018 Note, as amended, allowed the lender, a related party, to convert all or part
of the outstanding balance plus accrued interest, at any time after the effective date, at a conversion price of $0.01 per share. The
April 2018 Note bore interest at a rate of 5% per year and had a maturity date of April 20, 2021. During the year ended December 31, 2018,
we determined that the April 2018 Note offered a conversion price which was lower than the market price, and therefore included a beneficial
conversion feature. The Company included the amortization of this beneficial conversion feature in interest expense in the amount of $139,726
during the year ended December 31, 2018, and $60,274 during the year ended December 31, 2019. During the year ended December 31, 2019,
we determined that the conversion feature of the April 2018 Note was considered a derivative in accordance with current accounting guidelines
because of the reset conversion features of the April 2018 Note. The fair value of the April 2018 Notes has been determined by using the
Binomial lattice formula from the effective date of the note. On June 23, 2020, the lender converted $38,894 of the outstanding balance
and accrued interest of $4,236 into 4,313,014 shares of common stock. On January 13, 2021, the lender converted $161,106 of the outstanding
balance and accrued interest of $22,025 into 18,313,074 shares of common stock. The balance of the April 2018 Note, as of December
31, 2022 and 2021 was zero. This note was converted within the terms of the agreement.
Related Party Notes Payable
On August 3, 2017,
the Company issued a promissory note (the “August 3, 2017 Note”) in the amount of $25,000, at which time the entire balance
of $25,000 was received to cover operational expenses. The August 3, 2017 Note bore interest at a rate of 5% per year and was payable
upon demand, but in no event later than 36 months from the effective date. The balance of the August 3, 2017 Note, as of December 31,
2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the “February
17, 2021 Note”.
On August 15,
2017, the Company issued a promissory note (the “August 15, 2017 Note”) in the amount of $34,000, at which time the entire
balance of $34,000 was received to cover operational expenses. The August 15, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the August 15, 2017 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On August 28,
2017, the Company issued a promissory note (the “August 28, 2017 Note”) in the amount of $92,000, at which time the entire
balance of $92,000 was received to cover operational expenses. The August 28, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the August 28, 2017 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On September 28,
2017, the Company issued a promissory note (the “September 28, 2017 Note”) in the amount of $63,600, at which time the entire
balance of $63,600 was received to cover operational expenses. The September 28, 2017 Note bore interest at a rate of 5% per year and
was payable upon demand, but in no event later than 36 months from the effective date. The balance of the September 28, 2017 Note, as
of December 31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable.
See the “February 17, 2021 Note”.
On October 11,
2017, the Company issued a promissory note (the “October 11, 2017 Note”) in the amount of $103,500, at which time the entire
balance of $103,500 was received to cover operational expenses. The October 11, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the October 11, 2017 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On October 27,
2017, the Company issued a promissory note (the “October 27, 2017 Note”) in the amount of $106,000, at which time the entire
balance of $106,000 was received to cover operational expenses. The October 27, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the October 27, 2017 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On November 15,
2017, the Company issued a promissory note (the “November 15, 2017 Note”) in the amount of $62,000, at which time the entire
balance of $62,000 was received to cover operational expenses. The November 15, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the November 15, 2017 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On November 27,
2017, the Company issued a promissory note (the “November 27, 2017 Note”) in the amount of $106,000, at which time the entire
balance of $106,000 was received to cover operational expenses. The November 27, 2017 Note bore interest at a rate of 5% per year and
was payable upon demand, but in no event later than 36 months from the effective date. The balance of the November 27, 2017 Note, as of
December 31, 2021 is zero. On February 17, 2022, the related party note payable was refinanced and consolidated into one note payable.
See the “February 17, 2021 Note”.
On December 19,
2017, the Company issued a promissory note (the “December 19, 2017 Note”) in the amount of $42,000, at which time the entire
balance of $42,000 was received to cover operational expenses. The December 19, 2017 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the December 19, 2017 Note, as of December
31, 2022 was zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On January 3,
2018, the Company issued a promissory note (the “January 3, 2018 Note”) in the amount of $49,000, at which time the entire
balance of $49,000 was received to cover operational expenses. The January 3, 2018 Note bore interest at a rate of 5% per year and was
payable upon demand, but in no event later than 36 months from the effective date. The balance of the January 3, 2018 Note, as of December
31, 2022 is zero. On February 17, 2021, the related party note payable was refinanced and consolidated into one note payable. See the
“February 17, 2021 Note”.
On January 28,
2021, the Company entered into an Unsecured Promissory Note (the “January 28, 2021 Note”), in the aggregate principal amount
of $840,000, with Bountiful Capital, LLC for gross proceeds of $840,000. The investor is a related party. The then-Chief Financial Officer
of the Company, Greg Boden, is also the president of Bountiful Capital, LLC. The note bears interest at a rate of 5% per year and is not
convertible into shares of common stock of the Company. The note had a maturity date of January 28, 2022, and a prepayment of the note
was permitted. On March 4, 2021, the Company paid off the note in full in the amount of $840,000.
On
February 17, 2021, the Company issued a promissory note (the “February 17, 2021 Note”) in the amount of $683,100, at which
time the entire balance of $683,100 was received to refinance all outstanding promissory notes. The February 17, 2021 Note bears interest
at a rate of 5% per year and is payable upon demand, but in no event later than August 31, 2021. The balance of the February 17, 2017
Note, as of September 30, 2021 is $817,781, which includes $134,680 of accrued interest. Upon executing the February 17, 2021 Note,
the Company issued 25,000,000 shares of restricted common stock to Bountiful Capital at a price equal to $0.1128 cents per share which
the Company valued at $2,820,000 at the time of issuance and recorded as interest expense. On November
29, 2021, the Company entered into an exchange agreement with Bountiful Capital. Pursuant to the exchange agreement, the Company extinguished
the principal amount of $683,100, plus accrued interest of $140,295, on the unsecured promissory note issued to Bountiful Capital on February
27, 2021 by repaying $428,652 in cash and issuing 26,316,264 shares of common stock of the Company in full satisfaction of the note.
As of December
31, 2022, and December 31, 2021, the notes payable due to related parties totaled zero and zero, respectively.
Third Party Notes Payable
On October 21,
2020, the Company issued a promissory note (the “October 2020 Note”) in the amount of $600,000, at which time $548,250 was
received after subtracting lender costs. The October 2020 Note bore interest at a rate of 12% per year, with 12 months of interest guaranteed.
The Company issued 32,232,333 shares of our common stock in connection with this borrowing, which required the recording of a discount
in the amount of $299,761 against the balance, amortized over the term of the note. On December 31, 2021, the Company paid off the balance
owed on the October 2020 Note of $672,000 and amortized the debt discount of $242,274. As of December 31, 2022, the balance owed on the
October 2020 Note was zero.
On December 10,
2020, the Company issued a promissory note (the “December 2020 Note”) in the amount of $150,000, at which time $130,875 was
received after subtracting lender costs. The December 2020 Note bore interest at a rate of 12% per year, with 12 months of interest guaranteed.
The Company issued 5,769,230 shares of our common stock in connection with this borrowing, which required the recording of a discount
in the amount of $34,615 against the balance, amortized over the term of the note. On December 31, 2021, the Company paid off the balance
owed on the December 2020 Note of $152,614 and amortized the debt discount of $32,718. As of December 31, 2021, the balance owed on the
December 2020 Note was zero.
On February 4,
2021, the Company received loan proceeds of $780,680 under the Second Draw of the Paycheck Protection Program (“PPP2”). The
PPP2 is evidenced by a promissory note between the Company and the Cache Valley Bank. The note had a five-year term, bore interest at
the rate of 1.0% per year, and could have been prepaid at any time without payment of any premium. No payments of principal
or interest were due during the six-month period beginning on the date of the Note (the “Deferral Period”). The
principal and accrued interest under the note was forgivable after eight weeks if the Company used the PPP2 Loan proceeds for eligible
purposes, including payroll, benefits, rent and utilities, and otherwise complies with PPP2 requirements. In order to obtain forgiveness
of the PPP2 Loan, the Company submitted a request and provided satisfactory documentation regarding its compliance with applicable requirements.
On March 23, 2021, the Company was notified by a representative of Cache Valley Bank that the PPP2 loan was forgiven in full, in the amount
of $780,680. On August 3, 2021 we were notified by the bank that the PPP2 Loan is still due and that the March 23, 2021 notification of
forgiveness was sent in error. On December 17, 2021 we were notified by the bank that the PPP2 loan was forgiven in full, in the amount
of $787,554, which includes $6,874 of interest. As of December 31, 2022, the balance of the PPP2 loan was zero.
At December 31,
2022 and 2021, the Company’s authorized common stock consists of 10,000,000,000 shares of common stock, par value $0.001 per share.
The Company is also authorized to issue 5,000,000 shares of preferred stock, par value of $0.001 per share. The rights, preferences
and privileges of the holders of the preferred stock will be determined by the Board of Directors prior to issuance of such shares. The
conversion of certain outstanding preferred stock could have a significant impact on our common stockholders. As of the date of this report,
the Board has designated Series A, Series B, Series C, Series D, Series E, Series F Series G and Series H Preferred Stock.
Series A Preferred
The Company has
designated 10,000 shares of its preferred stock as Series A Preferred Stock. Each share of Series A Preferred Stock is convertible into
10,000 shares of the Company’s common stock. The holders of outstanding shares of Series A Preferred Stock are entitled to receive
dividends, payable quarterly, out of any assets of the Company legally available therefor, at the rate of $8 per share annually, payable
in preference and priority to any payment of any dividend on the common stock. During the year ended December 31, 2022 and 2021, we paid
dividends of zero and $148,705, respectively, to the holders of Series A Preferred stock. During the year ended December 31, 2021, the
holders of the 10,000 shares of Series A Preferred Stock converted all outstanding shares of Series A Preferred into 100,000,000 shares
of common stock, which ceased any further accruals of dividends on the shares of Series A Preferred. As of December 31, 2022, the balance
owed on the Series A Preferred stock dividend was zero.
Series B Preferred
The Company has
designated 25,000 shares of its preferred stock as Series B Preferred Stock. Each share of Series B Preferred Stock has a stated value
of $100. The Series B Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the
stated value by a conversion price of $0.004 per share. The Series B Preferred Stock does not have voting rights except as required by
law and with respect to certain protective provisions set forth in the Certificate of Designation of Series B Preferred Stock. As of December
31, 2022, the Company has 18,025 shares of Series B Preferred Stock outstanding.
Series C Preferred
The Company has
designated 25,000 shares of its preferred stock as Series C Preferred Stock. Each share of Series C Preferred Stock has a stated value
of $100. The Series C Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the
stated value by a conversion price of $0.01 per share. The Series C Preferred Stock does not have voting rights except as required by
law and with respect to certain protective provisions set forth in the Certificate of Designation of Series C Preferred Stock. As of December
31, 2022, the Company has 14,425 shares of Series C Preferred Stock outstanding.
Series D Preferred
The Company has
designated 90,000 shares of its preferred stock as Series D Preferred Stock. Each share of Series D Preferred Stock has a stated value
of $100. The Series D Preferred Stock is convertible into common stock at a ratio of 2,500 shares of common stock per share of preferred
stock, and pays a quarterly dividend, calculated as (1/90,000) x (5% of the Adjusted Gross Revenue) of the Company’s subsidiary
Parscale Digital. Adjusted Gross Revenue means the top line gross revenue of Parscale Digital, as calculated under GAAP (generally accepted
accounting principles) less any reselling revenue attributed to third party advertising products or service, such as, but not limited
to, search engine keyword campaign fees, social media campaign fees, radio or television advertising fees, and the like. The Series D
Preferred Stock does not have voting rights, except as required by law and with respect to certain protective provisions set forth in
the Certificate of Designation of Series D Preferred Stock. During the year ended December 31, 2021, the holder of the 90,000 shares of
Series D Preferred Stock converted 3,979 shares of Series D Preferred into 9,947,500 shares of common stock. As of December 31, 2022,
the Company had 86,021 shares of Series D Preferred Stock outstanding. During the year ended December 31, 2022, and 2021, we paid dividends
of zero, and $257,609 respectively, to the holders of Series D Preferred stock. As of December 31, 2021, the balance owed on the Series
D Preferred stock dividend was zero.
Series E Preferred
The Company has
designated 10,000 shares of its preferred stock as Series E Preferred Stock. Each share of Series E Preferred Stock has a stated value
of $100. The Series E Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the
stated value by a conversion price of $0.05 per share. Series E Preferred Stock shall not be entitled to vote, as a separate class or
otherwise, on any matter presented to the stockholders of the Company for their action or consideration at any meeting of stockholders
of the Company. As of December 31, 2022, the Company had 10,000 shares of Series E Preferred Stock outstanding.
Series F Preferred
The Company has
designated 800,000 shares of its preferred stock as Series F Preferred Stock. Each share of Series F Preferred Stock has a stated value
of $25. The Series F Preferred Stock is not convertible into common stock. The holders of outstanding shares of Series F Preferred Stock
are entitled to receive dividends, at the annual rate of 10%, payable monthly, payable in preference and priority to any payment of any
dividend on the Company’s common stock. The Series F Preferred Stock does not have voting rights, except as required by law and
with respect to certain protective provisions set forth in the Certificate of Designation. To the extent it may lawfully do so, the Company
may, in its sole discretion, after the first anniversary of the original issuance date of the Series F Preferred Stock, redeem any or
all of the then outstanding shares of Series F Preferred Stock at a redemption price of $25 per share plus any accrued but unpaid dividends.
During the year ended December 31, 2021 the Company redeemed all outstanding shares of Series F Preferred Stock. The Company returned
the original investment amount to each Series F holder plus accrued dividends due through June 30, 2021, totaling $62,246, comprised of
$61,325 stated value and $921 of accrued dividends. For the year ended December 31, 2021, the Company paid dividends on shares of the
Series F Preferred stock of $2,491. As of December 31, 2022, the Company had zero shares of Series F Preferred Stock outstanding, and
an accrued dividend balance of zero.
Series G Preferred
The Company designated
2,600 shares of its preferred stock as Series G Preferred Stock. Each share of Series G Preferred Stock has a stated value of $100. The
Series G Preferred Stock is convertible into shares of the Company’s common stock in an amount determined by dividing the stated value
by a conversion price of $0.0019 per share. The Series G Preferred Stock does not have voting rights except as required by law and with
respect to certain protective provisions set forth in the Certificate of Designation of Series G Preferred Stock. As of December 31, 2022,
the Company had 2,597 shares of Series G Preferred Stock outstanding.
Series H Preferred
On March 18, 2021,
the Company issued 1,000 shares of its Series H Preferred Stock to the then-Chief Executive Officer of the Company, Andrew Van Noy. The
Series H Preferred Stock is not convertible into shares of the Company’s common stock and entitles the holder to 51% of the voting power
of the Company’s shareholders. The 1,000 shares of Series H Preferred stock provided for automatic redemption by the Company at
the par value of $0.001 per share on the sooner of: 1) sixty days (60) from the effective date of the Certificate of Designation, 2) on
the date Andrew Van Noy ceases to serve as an officer, director or consultant of the Company, or 3) on the date that the Company’s
shares of common stock first trade on any national securities exchange. On May 18, 2021, the Company redeemed all shares of Series H Preferred
stock.
On September 29,
2021, the Company filed a certificate of withdrawal with the Secretary of State of Nevada, to withdraw the Company’s existing certificate
of designation of Series H Preferred Stock, filed a certificate of designation for a new series of Series H Preferred Stock with the Secretary
of State of Nevada, and issued 1,000 shares of Series H Preferred Stock to Andrew Van Noy, the Company’s then-chief executive officer,
for services rendered.
On
November 29, 2021, sixty days after the issuance of the shares of Series H Preferred stock, the Company redeemed all outstanding shares
of Series H Preferred stock in accordance with the terms thereof. At year ended December 31, 2022, and 2021 the Company has zero
shares of Series H Preferred stock outstanding.
Registered Direct Offering
On February 23,
2021, the Company closed a registered direct offering pursuant to which the Company issued and sold 85,000,000 shares of common stock,
57,857,143 prefunded warrants to purchase shares of common stock (at an exercise price of $0.001), and 142,857,143 warrants to purchase
shares of common stock for gross proceeds of $10,000,000 ($8,500,493 net of which was received February 23, 2021 and $57,857 was received
upon exercise of the prefunded warrants), On March 5, 2021, we entered into an amendment with the purchaser for the registered direct
offering to reduce the exercise price of the warrants from $0.07 to $0.0454 per share of common stock. On the date of the amendment the
closing price of the common stock was $0.0454 therefore no discount was offered or recorded. We also issued an additional 28,571,429 warrants
to the purchaser. The Company also issued 10,714,286 warrants (at an exercise price of $0.0875) to the designees of the placement agent
in connection with this transaction. After transaction costs, the Company received net proceeds of $8,558,350, which is being used for
operations.
On March
28, 2022, the Company entered into a purchase agreement with an accredited investor to purchase up to $10,000,000 of shares (“Purchase
Shares”) of the Company’s common stock. The Company has the right, in its sole discretion, subject to the conditions and limitations
in the Purchase Agreement, to direct the investor, by delivery of a purchase notice from time to time (a “Purchase Notice”)
to purchase (each, a “Purchase”) over the one-year term of the Purchase Agreement, a minimum of $10,000 and up to a maximum
of the lower of: (1) one hundred percent (100%) of the average daily trading dollar volume of the Company’s common stock during
the ten trading days preceding the Purchase Date; or (2) one million dollars ($1,000,000), provided that the parties may agree to waive
such limitations. The aggregate value of Purchase Shares sold to the investor may not exceed $10,000,000. Each Purchase Notice will set
forth the Purchase Price and number of Purchase Shares in accordance with the terms of the Purchase Agreement. The number of Purchase
Shares the Company issue under each Purchase will be equal to 112.5% of the Purchase Amount sold under such Purchase, divided by the Purchase
Price per share (as defined under the Purchase Agreement). The Purchase Price was defined as the lower of (a) 90% of the lowest volume
weighted average price during the Valuation Period; or (b) the closing price for the Company’s common stock on the trading day preceding
the date of the Purchase Notice. The Purchase Price was subject to a floor of $0.01 per share, at or below which the Company could not
deliver a Purchase Notice. The Valuation Period is the ten consecutive business days immediately preceding, but not including the date
a Purchase Notice is delivered.
On
July 28, 2022, Company entered into an amendment to the Company’s purchase agreement, dated March 28, 2022 with the investor. Under
the amendment, the “Purchase Price” under the Purchase Agreement is no longer subject to a floor and is defined as the lower
of (a) 90% of the lowest traded price during the Valuation Period (as defined under the Purchase Agreement) or (b) the closing price
for the Company’s common stock on the trading day preceding the date of the purchase notice provided under the Purchase Agreement.
During the year ended December 31, 2022, the investor purchased 101,411,148 shares of common stock, and the Company received net proceeds
of $1,020,251, which is being used for operations.
On April 13, 2022,
the Company retained the services of two independent consultants and the Board agreed to issue each consultant 97,543 shares for a total
of 195,086 shares of common stock at a cost basis of $0.0173 per share amounting to $3,374.
On August 22,
2022, the Company retained the services of an independent consultant per the terms set forth in the consulting agreement dated August
4, 2022. The consultant will provide his services for a period of one year and will be compensated for such with $120,000 per year in
stock grants, based on the closing price of the Company’s common stock of $0.0081 per share on August 22, 2022, for a total of 14,814,814
shares of common stock, and $10,000 a month in cash compensation. During year ended December 31, 2022, the consultant was issued 14,814,814
shares of common stock, and zero cash compensation has been distributed.
| 9. | STOCK OPTIONS AND WARRANTS |
Stock for Services
On April 13, 2022, in accordance with an independent Contractor Agreement
dated February 22, 2022 between the Company and Alex Cannon, the Company issued 195,086 common shares of the Company’s stock to
Alex Cannon for services performed with a price of $0.0173 per share amounting to $3,375 in value.
On August 22, 2022, in accordance with an independent Contractor Agreement
dated August 4, 2022 between the Company and Bradley Parscale, the Company issued 14,814,814 common shares of the Company’s
stock to Bradley Parscale for services performed with a price of $0.0081 per share amounting to $120,000 in value.
Stock Options
On August 1, 2017,
we granted non-qualified stock options to purchase up to 10,000,000 shares of our common stock to a key employee, at a price of $0.01
per share. The stock options vest equally over a period of 36 months and expire August 1, 2022. These options allow the optionee to exercise
on a cashless basis, resulting in no cash payment to the company upon exercise. If the optionee exercises on a cashless basis, then the
above water value (difference between the option price and the fair market price at the time of exercise) is used to purchase shares of
common stock. Under this method, the number of shares of common stock issued will be less than the number of options used to obtain those
shares of common stock. On September 30, 2018, the employee exercised, on a cashless basis, 3,324,201 options, resulting in the issuance
of 1,233,509 shares of common stock. During the quarter ended March 30, 2021, the employee exercised, on a cashless basis, 6,675,799 options,
resulting in the issuance of 5,439,540 shares of common stock. As of December 31, 2021, all stock options issued on August 1, 2017 were
fully exercised.
On September 18,
2017, we granted non-qualified stock options to purchase up to 1,800,000 shares of our common stock to three key employees, at a price
of $0.05 per share. The stock options vest equally over a period of 36 months and expire September 18, 2022. These options allow the optionee
to exercise on a cashless basis. During the year ended December 31, 2020, two of the employees who held 1,200,000 options, collectively,
left the company and the options were forfeited, and during the period ended June 30, 2020, a key employee who held 600,000 options left
the Company and the options were forfeited.
On January 3,
2018, we granted non-qualified stock options to purchase up to 20,000,000 shares of our common stock to a key employee, at a price of
$0.04 per share. During the year ended December 31, 2021, the key employee left the Company and the options were forfeited.
On January 17,
2020, we granted non-qualified stock options to purchase up to 283,000,000 shares of our common stock to ten key employees and three directors,
at an exercise price of $0.0019 per share. The stock options vest equally over a period of 36 months and expire January 17, 2025. These
options allow the optionee to exercise on a cashless basis, any time after January 17, 2021. During the year ended December 31, 2021,
3,766,668 options were exercised on a cashless basis, resulting in the issuance of 3,366,714 shares of common stock. During the year ended
December 31, 2021, a key employee who held 20,000,000 options left the Company, and the options were forfeited. During the year ended
December 31, 2022, 4,000,000 options were exercised on a cashless basis, resulting in the issuance of 3,190,923 shares of common stock.
During the year ended December 31, 2022, two of the employees who held 2,000,000 options collectively left the company, and the options
were forfeited.
On June 2, 2020,
we granted non-qualified stock options to purchase up to 17,000,000 shares of our common stock to a director, at an exercise price of
$0.0018 per share. The stock options vest equally over a period of 36 months and expire June 2, 2025. These options are exercisable on
a cashless basis, any time after June 2, 2021.
On January 5,
2021, we granted non-qualified stock options to purchase up to 368,000,000 shares of our common stock to six key employees and three directors,
at an exercise price of $0.0068 per share. The stock options vest equally over a period of 36 months and expire January 5, 2026. These
options are exercisable on a cashless basis, any time after January 5, 2022. During the year ended December 31, 2021, a key employee who
held 1,000,000 options left the Company, and the options were forfeited.
On August 18,
2021, we granted non-qualified stock options to purchase up to 5,000,000 shares of our common stock to a key employee, at an exercise
price of $0.0017 per share. The stock options vest equally over a period of 36 months and expire August 18, 2026. These options are exercisable
on a cashless basis, any time after August 18, 2022. During the period ended December 31, 2022, the key employee left the Company, and
the options were forfeited.
On February
1, 2022, we granted non-qualified stock options to purchase up to 122,500,000 shares of our common stock to five board members,
three of which are independent, and one employee, at an exercise price of $0.0295 per share. The stock options vest equally
over a period of 36 months and expire February 1, 2025. These options are exercisable on a cashless basis, anytime
after March 1, 2022.
The Company used
the historical industry index to calculate volatility, since the Company’s stock history did not represent the expected future volatility
of the Company’s common stock.
The fair value of options granted during
the year ended December 31, 2022 and 2021, were determined using the Black Scholes method with the following assumptions:
| |
Year Ended
December 31,
2022 | | |
Year Ended
December 31,
2021 | |
Risk free interest rate | |
| 1.29 | % | |
| 1.86 | % |
Stock volatility factor | |
| 229 | % | |
| 272 | % |
Weighted average expected option life | |
| 2.5 years | | |
| 5 years | |
Expected dividend yield | |
| 0 | % | |
| 0 | % |
A summary of the Company’s
stock option activity and related information follows:
| |
Year Ended
December 31, 2022 | | |
Year Ended
December 31, 2021 | |
| |
Options | | |
Weighted average exercise price | | |
Options | | |
Weighted average exercise price | |
Outstanding – beginning of year | |
| 768,233,332 | | |
$ | 0.0052 | | |
| 429,675,799 | | |
$ | 0.0052 | |
Granted | |
| 125,500,000 | | |
| 0.0068 | | |
| 373,000,000 | | |
| 0.0068 | |
Exercised | |
| (4,000,000 | ) | |
| 0.0019 | | |
| (13,442,467 | ) | |
| 0.0066 | |
Forfeited | |
| (7,000,000 | ) | |
| 0.0127 | | |
| (21,000,000 | ) | |
| 0.0021 | |
Outstanding – end of year | |
| 879,733,332 | | |
$ | 0.0092 | | |
| 768,233,332 | | |
$ | 0.0060 | |
Exercisable at the end of year | |
| 684,914,154 | | |
$ | 0.0072 | | |
| 471,914,611 | | |
$ | 0.0063 | |
Weighted average fair value of options granted during the year | |
| | | |
$ | 2,495,600 | | |
| | | |
$ | 2,580,600 | |
As of December
31, 2022, and December 31, 2021, the intrinsic value of the stock options was approximately $362,102 and $5,256,720, respectively. Stock
option expenses for the year ended December 31, 2022, and 2021 were $1,891,371 and $1,247,048, respectively.
The Black Scholes
option valuation model was developed for use in estimating the fair value of traded options, which do not have vesting restrictions and
are fully transferable. In addition, option valuation models require the input of highly subjective assumptions, including the expected
stock price volatility. Because the Company’s employee stock options have characteristics significantly different from those of
traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management’s
opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options.
The weighted average remaining contractual
life of options outstanding, as of December 31, 2022 was as follows:
Exercise prices | | |
Number of options outstanding | | |
Weighted Average remaining contractual life (years) | |
| | |
| | |
| |
$ | 0.0150 | | |
| 35,000,000 | | |
| 0.00 | |
$ | 0.0131 | | |
| 60,000,000 | | |
| 0.00 | |
$ | 0.0130 | | |
| 15,000,000 | | |
| 0.00 | |
$ | 0.0068 | | |
| 367,000,000 | | |
| 0.00 | |
$ | 0.0053 | | |
| 10,000,000 | | |
| 0.00 | |
$ | 0.0019 | | |
| 253,233,332 | | |
| 1.05 | |
$ | 0.0018 | | |
| 17,000,000 | | |
| 1.42 | |
$ | 0.0295 | | |
| 122,500,000 | | |
| 2.08 | |
| | | |
| 879,733,332 | | |
| | |
Warrants
During the fiscal
year ended December 31, 2021 the Company issued 240,000,001 warrants through four agreements, which are exercisable immediately on a cashless
basis at prices ranging from $0.005 to $0.0454 per share. As of December 31, 2022, and 2021, there were 162,703,869 and 162,703,869 warrants
outstanding, respectively.
The fair value
of warrants granted during the year ended December 31, 2022 and 2021, were determined using the Black Scholes method with the following
assumptions:
| |
Year Ended
December 31,
2022 | | |
Year Ended
December 31,
2021 | |
Risk free interest rate | |
| 0.00 | % | |
| 0.40 – 0.42 | % |
Stock volatility factor | |
| 0.00 | % | |
| 335.7 – 337.1 | % |
Weighted average expected warrant life | |
| 0 years | | |
| 5 years | |
Expected dividend yield | |
| 0 | % | |
| 0 | % |
A summary of the Company’s
warrant activity and related information follows:
| |
Year Ended
December 31, 2022 | | |
Year Ended
December 31, 2021 | |
| |
Warrants | | |
Weighted average exercise price | | |
Warrants | | |
Weighted average exercise price | |
Outstanding – beginning of period | |
| 162,703,869 | | |
$ | 0.007 | | |
| 20,912,852 | | |
$ | 0.007 | |
Issued | |
| - | | |
| 0.000 | | |
| 240,000,001 | | |
| 0.037 | |
Exercised | |
| - | | |
| 0.000 | | |
| (98,208,984 | ) | |
| 0.007 | |
Forfeited | |
| - | | |
| - | | |
| - | | |
| - | |
Outstanding – end of period | |
| 162,703,869 | | |
$ | 0.007 | | |
| 162,703,869 | | |
$ | 0.048 | |
Exercisable at the end of period | |
| 162,703,869 | | |
$ | 0.007 | | |
| 162,703,869 | | |
$ | 0.048 | |
Weighted average fair value of warrants granted during the period | |
| | | |
$ | 0 | | |
| | | |
$ | 7,792,900 | |
Warrant expense
for the year ended December 31, 2022, and 2021 were zero and $983,571, respectively.
The weighted average remaining contractual
life of warrants outstanding, as of December 31, 2022 was as follows:
Exercise prices | | |
Number of warrants outstanding | | |
Weighted Average remaining contractual life (years) | |
$ | 0.0875 | | |
| 10,714,286 | | |
| 3.14 | |
$ | 0.0454 | | |
| 151,000,000 | | |
| 3.14 | |
$ | 0.0072 | | |
| 989,583 | | |
| 2.95 | |
| | | |
| 162,703,869 | | |
| | |
Our former Chief
Financial Officer is also the President of Bountiful Capital, LLC. On January 17, 2020, notes payable owed to Bountiful Capital amounting
to $240,500 and accrued interest of $19,758 were converted into 2,597 shares of Series G preferred stock. On February 17, 2021, the Company
entered into an Unsecured Promissory Note (the “February 17, 2021 Term Note”), in the aggregate principal amount of $840,000,
with Bountiful Capital, LLC for gross proceeds of $840,000. The investor is a related party. The note bore interest at a rate of 5% per
year and was not convertible into shares of common stock of the Company. Principal and interest under the note were due and payable upon
maturity on January 28, 2022, and a prepayment of the note was permitted. On March 4, 2021, the Company paid off the February 17, 2021
Term Note in full in the amount of $840,000. Also on February 17, 2021, the Company entered into an Unsecured Promissory Note (the “February
17, 2021 Refinance Note”) with Bountiful Capital to refinance ten Unsecured Promissory Notes dated between August 3, 2017 and January
3, 2018, with a total principal balance of $683,100 and accrued interest of $113,626. The February 17, 2021 Refinance Note bore interest
of 5% per year and was not convertible into shares of common stock of the Company. Principal and interest under the note are due and payable
upon maturity on August 31, 2021, and a prepayment of the note is permitted. On February 17, 2021, the Company issued Bountiful Capital
25,000,000 shares of common stock in connection with the issuances of the February 17, 2021 Term Note and the February 17, 2021 Refinance
Note, which the Company valued at $2,820,000. We included $2,820,000 in interest expense related to the 25,000,000 shares. On
November 29, 2021, the Company entered into an exchange agreement with Bountiful Capital. Pursuant to the exchange agreement, the Company
extinguished the principal amount of $683,100, plus accrued interest of $140,295, on an unsecured promissory note issued to Bountiful
Capital on February 27, 2021 by repaying $428,652 in cash and issuing 26,316,264 shares of common stock of the Company in full satisfaction
of the note.
As of December
31, 2022, and December 31, 2021, the notes payable due to related parties totaled zero and zero respectively.
On August 1, 2017,
Parscale Digital signed a lease with Bureau, Inc., a related party, to provide a workplace for the employees of Parscale Digital. Bureau,
Inc., is wholly owned by Jill Giles, an employee of the Company. During the year ended December 31, 2021, Jill Giles resigned from her
position with Company. Details on this lease are included in Note 15.
On August 1, 2017,
Parscale Digital signed a lease with Parscale Strategy for computer equipment and office furniture. Parscale Strategy is wholly owned
by Brad Parscale. Details of this lease are included in Note 15.
On March 18, 2021,
the Company issued 1,000 shares of its Series H Preferred Stock to the then-Chief Executive Officer of the Company, Andrew Van Noy. The
Series H Preferred Stock was not convertible into shares of the Company’s common stock and entitles the holder to 51% of the voting
power of the Company’s shareholders. The 1,000 shares of Series H Preferred stock provided for automatic redemption by the Company
at the par value of $0.001 per share on the sooner of: 1) sixty days (60) from the effective date of the Certificate of Designation, 2)
on the date Andrew Van Noy ceases to serve as an officer, director or consultant of the Company, or 3) on the date that the Company’s
shares of common stock first trade on any national securities exchange. On May 18, 2021, the Company redeemed all shares of Series H Preferred
stock.
On September 29,
2021, the Company filed a certificate of withdrawal with the Secretary of State of Nevada, to withdraw the Company’s existing certificate
of designation of Series H Preferred Stock, filed a certificate of designation for a new series of Series H Preferred Stock with the Secretary
of State of Nevada, and issued 1,000 shares of Series H Preferred Stock to Andrew Van Noy, the Company’s former chief executive
officer, for services rendered.
On
November 29, 2021, sixty days after the issuance of the shares of Series H Preferred stock, the Company redeemed all outstanding shares
of Series H Preferred stock in accordance with the terms thereof. At year ended December 31, 2022 and 2021 the Company has zero shares
of Series H Preferred stock outstanding.
For the year ended December 31, 2022 and 2021, the Company had two
and three major customers that represented approximately 39% and 49% of total revenue, respectively. At December 31, 2022 and December
31, 2021, accounts receivable from two and three customers, represented approximately 61% and 57% of total accounts receivable, respectively.
The customers comprising the concentrations within the accounts receivable are not the same customers that comprise the concentrations
with the revenues discussed above.
| 12. | COMMITMENTS AND CONTINGENCIES |
Leases
In February 2016, the FASB issued ASU
2016-02, “Leases” Topic 842, which amends the guidance in former ASC Topic 840, Leases. The new standard
increases transparency and comparability most significantly by requiring the recognition by lessees of right-of-use (“ROU”)
assets and lease liabilities on the balance sheet for all leases longer than 12 months. Under the standard, disclosures are required to
meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from
leases. For lessees, leases will be classified as finance or operating, with classification affecting the pattern and classification
of expense recognition in the income statement, over the expected term on a straight-line basis. Operating leases are recognized on the
balance sheet as right-of-use assets, current operating lease liabilities and non-current operating lease liabilities. We determine if
an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating
lease liabilities on our consolidated balance sheets. Finance leases are included in property and equipment, current liabilities, and
long-term liabilities on our consolidated balance sheets.
The
Company adopted the new lease guidance effective January 1, 2019 using the modified retrospective transition approach, applying the
new standard to all of its leases existing at the date of initial application which is the effective date of adoption. Consequently,
financial information will not be updated and the disclosures required under the new standard will not be provided for dates and periods
before January 1, 2019. The Company has elected the practical expedient to combine lease and non-lease components as a
single component. We did not elect the hindsight practical expedient which permits entities to use hindsight in determining the lease
term and assessing impairment. The adoption of the lease standard did not change our previously reported consolidated statements of operations
and did not result in a cumulative catch-up adjustment to opening equity. As of December 31, 2022, the company recognized ROU assets
of $175,974 and lease liabilities of $175,974.
The
interest rate implicit in lease contracts is typically not readily determinable. As such, the Company utilizes its incremental borrowing
rate of 10%, which is the rate incurred to borrow on a collateralized basis over a similar term an amount equal to the lease payments
in a similar economic environment. In calculating the present value of the lease payments, the Company elected to utilize its incremental
borrowing rate based on the remaining lease terms as of the January 1, 2019 adoption date.
Operating
lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the
lease term at the commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives
and initial direct costs incurred, if any. Our lease terms may include options to extend or terminate the lease when it is reasonably
certain that we will exercise that option. Our leases have remaining lease terms of 1 year to 3 years, some of which include options to
extend the lease term for up to an undetermined number of years.
Operating Leases
On August 1, 2017,
Parscale Digital signed a lease agreement with Bureau, Inc., a related party, which commenced on August 1, 2017, for approximately 8,290
square feet, at 321 Sixth Street, San Antonio, TX 78215, for $9,800 per month, plus a pro rata share of the common building expenses.
The lease expired on July 31, 2022. As of December 31, 2021, it was unclear whether we will attempt to extend this lease beyond the July
31, 2022 expiration date. As of December 31, 2021, the lease was to expire in less than twelve months, however, the lease liability remained
on the Balance Sheet as Right-of-use lease. This lease did not include a residual value guarantee, nor did we expect any material exit
costs. As of January 1, 2019, we determined that this lease meets the criterion to be classified as a ROU Asset and is included on the
balance sheet as Right-Of-Use Assets. On November 18, 2021 the lease agreement with Bureau Inc. was terminated and transferred to the
new landlord Irish Flats Investment. The terms of the lease agreement remained the same. As of December 31, 2022, the ROU asset and liability
balances of this lease were $0 and $0, respectively.
Total operating
lease expense for the year ended December 31, 2022 and 2021 was $73,156 and $178,880, respectively. The Company is also required to pay
its pro rata share of taxes, building maintenance costs, and insurance in according to the lease agreement.
On August 1, 2022,
the Company signed a lease agreement with JJ Real Co., an unrelated party, which commenced on August 1, 2022, for approximately 2,000
square feet, located at 1114 S St. Mary’s Suite 120, San Antonio, TX 78210, for $3,333 per month, includes a pro rata share of the
common building expenses and each year the monthly lease payment is subject to change per the lease agreement. The lease expires on July
31, 2027. The lease expiration is greater than twelve months, thus included on the Balance Sheet as Right-of-Use lease. This lease does
not include a residual value guarantee, nor do we expect any material exit costs. As of August 1, 2022, we determined that this lease
meets the criterion to be classified as a ROU Asset and is included on the balance sheet as Right-Of-Use Assets. As of December 31, 2022,
the ROU asset and liability balances of this lease were $175,974 and $175,974, respectively.
Total
operating lease expense for the year ended December 31, 2022 and 2021 was $20,000 and $0, respectively. The Company is also required to
pay its pro rata share of taxes, building maintenance costs, and insurance according to the lease agreement, which is recorded in a separate
expense account on the income statement. In addition, the Company had $60,977 in rental leases
of less than 12 months for the year ended December 31, 2022 and $0 for the year ended December 31, 2021.
On May 21, 2014,
the Company entered into a settlement agreement with the landlord of our previous location at 6500 Hollister Ave., Goleta, CA, to make
monthly payments on past due rent totaling $227,052. Under the terms of the agreement, the Company will make monthly payments of $350
on a reduced balance of $40,250. Upon payment of $40,250, the Company will record a gain on extinguishment of debt of $186,802. During
the quarter ended September 30, 2021, the Company paid off the remainder of the reduced balance $10,500 and recorded a gain on extinguishment
of debt of $186,802 per the agreed terms. As of December 31, 2022, and December 31, 2021, the outstanding balance was zero and zero, respectively.
Finance Leases
On August 1, 2017,
Parscale Digital signed a lease agreement with Parscale Strategy, a former related party, for the use of office equipment and furniture.
The lease had a term of thirty-six (36) months, at a monthly payment of $3,000, and an option to purchase
all items at the end of the lease for one dollar. This lease expired on July 31, 2020 and has a remaining balance owed of $10,817, included
in Related Party Accounts Payable. It is certain that the Company will exercise this purchase option . We have evaluated this lease in
accordance with ASC 842-20 and determined that it meets the definition of a finance lease.
The
following is a schedule of the net book value of the finance lease.
Assets | |
December 31,
2022 | | |
December 31,
2021 | |
Leased equipment under finance lease, | |
$ | 100,097 | | |
$ | 100,097 | |
less accumulated amortization | |
| (100,097 | ) | |
| (100,097 | ) |
Net | |
$ | - | | |
$ | - | |
Below is a reconciliation of leases to the financial
statements.
| |
ROU
Operating
Leases | | |
Finance
Leases | |
Leased asset balance | |
$ | 175,974 | | |
$ | - | |
Liability balance | |
| 175,974 | | |
| - | |
Cash flow (non-cash) | |
| - | | |
| - | |
Interest expense | |
$ | - | | |
$ | - | |
The following is a schedule,
by years, of future minimum lease payments required under the operating and finance leases.
Years Ending December 31, | |
ROU Operating Leases | | |
Finance
Leases | |
2023 | |
| 44,833 | | |
| — | |
2024 | |
| 46,833 | | |
| — | |
2025 | |
| 48,833 | | |
| — | |
2026 | |
| 50,833 | | |
| — | |
2027 | |
| 30,335 | | |
| — | |
Thereafter | |
| — | | |
| — | |
Total | |
$ | 221,667 | | |
$ | — | |
Less imputed interest | |
| (45,693 | ) | |
| — | |
Total liability | |
$ | 175,974 | | |
$ | — | |
Other information related
to leases is as follows:
Lease Type | |
Weighted Average Remaining Term | | |
Weighted Average Discount
Rate (1) | |
Operating Leases | |
| 55 months | | |
| 10 | % |
Finance Leases | |
| 0 months | | |
| 0 | % |
| (15) | This discount rate is consistent with our borrowing rates from
various lenders. |
Legal Matters
The Company may
be involved in legal actions and claims arising in the ordinary course of business, from time to time, none of which at the time are considered
to be material to the Company’s business or financial condition.
| 13. | SUPPLEMENTAL STATEMENT OF CASH FLOWS INFORMATION |
During the year ended December
31, 2022, there were the following non-cash activities.
| - | The values of the ROU operating lease assets and liabilities each increased $70,608, netting to zero on
the statement of cash flows. |
| - | The company acquired a right of use asset and liability in exchange for a new operating lease in the amount
of $186,706, netting to zero in the statement of cash flows. |
| - | The holder of 1,000,000 stock options exercised their options into 912,442 shares of common stock in the
amount of $912. The same holder exercised an additional 3,000,000 of stock options into 2,278,481 shares of common stock in the amount
of $2,278 for a total amount of $3,190. |
| - | 2,940,759 shares of common stock were retired and returned to the Company’s authorized and unissued
shares of common stock in the amount of $2,940. |
During the year ended December
31, 2021, there were the following non-cash activities.
| - | Certain related party converted a total of $183,131 of principal, interest and fees, into 18,313,074 common
shares and the Company issued 25,000,000 shares in connection with the issuance of February17, 2021 Term Note and February 17, 2021 Refinance
Note, which the Company valued at $2,820,000 and included in interest expense. |
| - | The values of the ROU operating leases assets and liabilities each declined $105,180, netting to zero
on the statement of cash flows. |
| - | The holders of 10,000 shares of Series A Preferred stock converted all shares into 100,000,000 shares
of common stock in the amount of $100,000. |
| - | The holders of 3,979 shares of Series D Preferred stock converted into 9,947,500 shares of common stock
in the amount of $9,948. |
| - | The holders of 13,109,133 stock options exercised their options into 11,107,503 shares of common stock
in the amount of $11,108. |
| - | The holders of 19,923,269 warrants exercised their warrants into 17,313,024 shares of common stock in
the amount of $17,314. |
| - | The Company issued 26,316,264 shares of common stock to a related
party the value of the common shares recorded was $394,743. |
14. INCOME
TAXES
The
provision (benefit) for income taxes for the years ended December 31, 2022 and 2021 were as follows, assuming a 21% and 21% effective
tax rate, respectively:
| |
For the years ended
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Deferred tax provision: | |
| | | |
| | |
Federal | |
| | | |
| | |
Deferred tax asset | |
$ | 5,389,394 | | |
$ | 4,029,359 | |
Valuation allowance | |
| (5,389,397 | ) | |
| (4,029,359 | ) |
Total deferred tax provision | |
$ | - | | |
$ | - | |
As
of December 31, 2022, the Company had approximately $25,663,783 in tax loss carryforwards that can be utilized in future periods
to reduce taxable income through 2040. The deferred tax liability balances as of December 31, 2022 and 2021 were zero and zero, respectively.
During the year ended December 31, 2018, it was determined that, due to the Company never having
paid federal income taxes and having a large net operating loss (NOL), it is unlikely we will pay federal income taxes in the foreseeable
future.
The
Company provided a valuation allowance equal to the deferred income tax assets for the period from June 30, 2011 to December 31, 2022
because it is not presently known whether future taxable income will be sufficient to utilize the tax loss carryforwards.
The Company
has no uncertain tax positions.
| - | On February 8, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and
amended on July 28, 2022 between the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the
investor of a sale by the Company to the investor of 58,000,000 shares of common stock with a purchase price of $0.004 per share amounting
to $232,000. |
| - | On
February 16, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between
the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the investor of a sale by the Company
to the investor of 21,649,574 shares of common stock with a purchase price of $0.005 per share amounting to $111,711. |
| - | On March 3, 2023, Maria Isabel Gongora provided notice of resignation
as the Company’s Chief Financial Officer, which will be effective March 16, 2023. |
| - | On February 28, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and
amended on July 28, 2022 between the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the
investor of a sale by the Company to the investor of 26,858,175 shares of common stock with a purchase price of $0.003 per share amounting
to $103,135. |
| - | On March 13, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 16,954,805 shares of common stock with a purchase price of $0.003 per share amounting to $62,393.68. On March 23, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 17,069,958 shares of common stock with a purchase price of $0.003 per share amounting to $51,892.67. On April 4, 2023, in accordance with Section 2 of the purchase agreement, dated March 28, 2022 and amended on July 28, 2022 between the Company and an accredited investor (see Note 10), the Company submitted a purchase notice to the investor of a sale by the Company to the investor of 14,620,464 shares of common stock with a purchase price of $0.003 per share amounting to $43,421.21. |
| - | Securities Purchase Agreement |
| - | On April 10, 2023, the Company entered into a securities purchase agreement (the “Purchase Agreement”)
with Hexagon Partners, Ltd., (the “Purchaser”), pursuant to which the Company agreed to issue and sell to the Purchaser up
to 2,918,560 shares of its Series I Preferred Stock (the “Series I Preferred Stock”) for an aggregate purchase price of up
to $9,250,000 (the “Purchase Price”), in three tranches. Tranche A comprises 2,272,727 shares of Series I Preferred Stock
at a purchase price of $2.20 per share of Series I Preferred Stock purchased at an initial closing on April 11, 2023. The Company also
granted the Purchaser a six-month option from the date of the initial closing, which the Purchaser has the right to assign subject to
certain restrictions, to purchase (i) up to 333,333 additional shares of Series I Preferred Stock at a purchase price of $6.00 per share
of Series I Preferred Stock, and (ii) up to 312,500 shares of Series I Preferred Stock at a purchase price of $7.20 per share of Series
I Preferred Stock. |
| - | For so long as at least 50% of the Series I Preferred Stock purchased pursuant to the Purchase Agreement
have not been redeemed by the Company or converted into common stock of the Company, par value $0.001 per share (the “Common Stock”),
Hexagon will have the right to designate two directors to the Company’s Board of Directors (the “Board”), and the Company
may not increase the size of the Board above six directors without Hexagon’s prior written consent. During the same period Hexagon
has the right to designate two directors to the Board, Hexagon will have the right to appoint an observer to attend meetings of the Board. |
| - | Pursuant to the Purchase Agreement, on April 10, 2023, the Company filed a Certificate of Designation
of Preferences, Rights and Limitations of Series I Preferred Stock (the “Series I Certificate”) with the Nevada Secretary
of State designating the rights, preferences and limitations of the Series I Preferred Stock |
| - | In connection with the entry into the Purchase Agreement and the issuance of the Series I Preferred Stock,
the Company and the Purchaser entered into a registration rights and lock-up agreement (the “Registration Rights Agreement”),
pursuant to which the Company granted to the Purchaser certain demand and piggyback registration rights with respect to the shares of
Common Stock issuable to the Purchaser upon conversion of the Series I Preferred Stock. |
| - | The Purchaser agreed to a lock-up that restricts the offer, pledge or sale of the Series I Preferred Stock
and the shares of Common Stock issuable upon conversion of the Series I Preferred Stock for a period of one year from the date of the
Registration Rights Agreement, subject to certain exceptions as provided in the Registration Rights Agreement. |
| - | On April 10, 2023, the Board approved the Company’s entry into a Rights Agreement, by and between
the Company and Worldwide Stock Transfer, LLC, as Rights Agent, in the form attached as an exhibit to the Purchase Agreement (the “Rights
Agreement”). The Company has agreed to execute the Rights Agreement promptly upon FINRA’s completion of its review of the
Company’s notification related to the Rights Agreement and the subsequent distribution described below. Concurrently with executing
the Rights Agreement, the Company expects to set the record date for determining the holders of the Company’s securities entitled
to receive the Rights dividend. |
| - | The Rights Agreement will provide for a dividend distribution of one preferred share purchase right (a
“Right”) for each outstanding share of Common Stock and for each share of Common Stock that the holders of the Company’s
warrants and certain of its existing preferred stock (including the Series I Preferred stock issued pursuant to the Purchase Agreement)
would be entitled to receive upon full exercise or conversion thereof. Each Right will entitle the holder to purchase one ten-thousandth of
a share of Series J Junior Participating Preferred Stock, par value $0.001 per share, of the Company (the “Series J Preferred Shares”)
at the purchase price set forth in the Rights Agreement. |
| - | Generally, the Rights Agreement will work by imposing a significant penalty upon any person or group that
acquires beneficial ownership of 10% or more of the Common Stock without the approval of the Board. As a result, the overall effect of
the Rights Agreement and the issuance of the Rights may be to render more difficult or discourage a merger, tender or exchange offer or
other business combination involving the Company that is not approved by the Board. The Rights Agreement is not intended to interfere
with any merger, tender or exchange offer or other business combination approved by the Board. Nor does the Rights Agreement prevent the
Board from considering whether an offer is in the best interest of its stockholders. The Rights Agreement will exempt certain persons
as specified therein, including but not limited to the Purchaser and certain of its affiliates. |
| - | Amended and Restated Bylaws |
| - | In accordance with terms of the Purchase Agreement, on April 10, 2023, the Board amended and restated
the Company’s bylaws to, among other things, (i) set the size of the Board at six directors, (ii) provide that the size of the Board
shall not be increased without the affirmative vote of the holders of the Company’s voting securities holding 80% of the vote, (iii)
revise the provisions relating to indemnification of certain persons, and (iv) provide that the Board may not amend the bylaws without
the affirmative vote of 75% of the members of the Board (the “Amended and Restated Bylaws”). |
| - | On April 10, 2023, the Company entered into an employment agreement (the “Employment Agreement”)
with Gerard Hug, the Company’s Chief Executive Officer. The Employment Agreement supersedes the employment offer letter with Mr.
Hug dated July 21, 2022. The Employment Agreement has an initial term beginning on January 1, 2023 through December 31, 2023 and thereafter
shall renew automatically for successive one-year extension terms until either party gives notice of nonrenewal at least 90 days before
the end of the applicable extension term. Pursuant to the Employment Agreement, Mr. Hug will receive an annual base salary of $375,000
and a one-time bonus of $50,000 payable on or before May 15, 2023. Mr. Hug will also be eligible for an annual incentive bonus, with a
target payout of a minimum of fifty percent (50%) of his base salary (the “Target Bonus”), upon the achievement of Company
performance goals established by the Company’s compensation committee of the board of directors. The Employment Agreement further
provides that upon the successful up-listing of the Company’s common stock to a national securities exchange such as Nasdaq or the
New York Stock Exchange, Mr. Hug will receive a one-time up-listing bonus in the amount of $100,000. |
| - | In the event Mr. Hug’s employment is terminated by the Company without cause or by Mr. Hug for good
reason, Mr. Hug will be entitled to a lump sum payment equal to the sum of (A) two times Mr. Hug’s base salary for the year in which
the date of the termination occurs, reduced for actual service performed from the effective date down to a minimum period of twelve full
months or one times Mr. Hug’s base salary, (B) a payment equal to the product of (i) the Target Bonus and (ii) a fraction, the numerator
of which is the number of days Mr. Hug was employed by the Company during the year of termination and the denominator of which is the
number of days in such year, and (C) 12 months of COBRA premium payments based on the coverages in effect as of the date of Mr. Hug’s
termination of employment. The treatment of any outstanding equity award shall be determined in accordance with the terms of the 2021
Equity Incentive Plan and the applicable award agreements. All of Mr. Hug’s severance benefits are subject to his execution of a
release of claims and his continued compliance with his restrictive covenant agreement. |