NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
1: NATURE OF BUSINESS AND BASIS OF PRESENTATION
Explanatory
Note
All
references to shares of our common stock contained herein have been adjusted to reflect a 1-for-500 reverse stock split which was completed
and became effective on January 13, 2021.
Organization
and Nature of Business
Verus
International, Inc., including its wholly-owned subsidiaries, are collectively referred to herein as “Verus,” “VRUS”,
“Company,” “us,” or “we.”
We
were incorporated in the state of Delaware under the name Spectrum Gaming Ventures, Inc. on May 25, 1994. On October 10, 1995, we changed
our name to Select Video, Inc. On October 24, 2007, we filed a Certificate of Ownership with the Delaware Secretary of State whereby
Webdigs, Inc., our wholly-owned subsidiary, was merged with and into us and we changed our name to Webdigs, Inc.
On
October 9, 2012, we consummated a share exchange (the “Exchange Transaction”) with Monaker Group, Inc. (formerly known as
Next 1 Interactive, Inc.), a Nevada corporation (“Monaker”) pursuant to which we received all of the outstanding equity in
Attaché Travel International, Inc., a Florida corporation and wholly owned subsidiary of Monaker (“Attaché”)
in consideration for the issuance of 93 million shares of our newly designated Series A Convertible Preferred Stock to Monaker. Attaché
owned approximately 80% of a corporation named RealBiz Holdings Inc. which is the parent corporation of RealBiz 360, Inc. (“RealBiz”).
As a condition to the closing of the Exchange Transaction, on October 3, 2012, we filed a Certificate of Ownership with the Delaware
Secretary of State whereby RealBiz Media Group, Inc., our wholly-owned subsidiary, was merged with and into us and we changed our name
to RealBiz Media Group, Inc.
On
May 1, 2018, Verus Foods MENA Limited (“Verus MENA”) entered into a Share Purchase and Sale Agreement with a purchaser (the
“Purchaser”) pursuant to which Verus MENA sold 75 shares (the “Gulf Agro Shares”) of Gulf Agro Trading, LLC (“Gulf
Agro”), representing 25% of the common stock of Gulf Agro, to the Purchaser. In consideration for the Gulf Agro Shares, the Purchaser
was assigned certain contracts executed during a specified period of time. Upon the consummation of the transaction contemplated by the
Share Purchase and Sale Agreement, the Purchaser obtained a broader license for product distribution. All liabilities of Gulf Agro remained
with Gulf Agro.
For
the period August 1, 2018 through October 31, 2021, we, through our wholly-owned subsidiary, Verus Foods, Inc., an international supplier
of consumer food products, were focused on international consumer packaged goods, foodstuff distribution and wholesale trade. Our fine
food products were sourced in the United States and exported internationally. We marketed consumer food products under our own brands
primarily to supermarkets, hotels, and other members of the wholesale trade. Initially, we focused on frozen foods, particularly meat,
poultry, seafood, vegetables, and french fries with beverages as a second vertical, and during 2018, we added cold-storage facilities
and began seeking international sources for fresh fruit, produce and similar perishables, as well as other consumer packaged foodstuff
with the goal to create vertical farm-to-market operations.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
1: NATURE OF BUSINESS AND BASIS OF PRESENTATION (continued)
Through
October 31, 2021, we had a significant regional presence in the Middle East and North Africa (“MENA”) and sub-Saharan Africa
(excluding The Office of Foreign Assets Control restricted nations), with deep roots in the Gulf Cooperation Council (“GCC”)
countries, which includes the United Arab Emirates, Oman, Bahrain, Qatar, Kingdom of Saudi Arabia and Kuwait. During the three months
ended October 31, 2021, we made a decision to cease operating as an international supplier of consumer food products, whereby we cancelled
and settled all supplier and customer contracts to avoid any future significant liabilities. Accordingly, we have classified the operating
results and associated assets and liabilities from Verus MENA as discontinued operations in the consolidated financial statements for
the years ended October 31, 2021 and 2020 (see Note 11).
In
addition to the foregoing, since our acquisition of Big League Foods, Inc. (“BLF”) during April 2019, pursuant to which we
acquired a license with Major League Baseball Properties, Inc. (“MLB”) to sell MLB-branded frozen dessert products and confections,
we sold pint size ice cream in grocery store-type packaging. In addition, under our confections product line, we sold gummi and chocolate
candies. The MLB license covers all 30 MLB teams, and all of our products pursuant to such license featured “home team” packaging
that matched the fan base in each region. On December 18, 2020, we and our wholly owned subsidiary, BLF, entered into a letter agreement
with ACG Global Solutions, Inc. and Game on Foods, Inc. (“GOF”), whereby for certain consideration, BLF sold, transferred,
and assigned all of BLF’s rights, title, and interest in and to all of BLF’s assets to GOF. The assignments of our interests
in the MLB and NHL licenses were completed on March 15, 2021 and March 25, 2021, respectively. Accordingly, we have classified the operating
results and associated assets and liabilities from BLF as discontinued operations in the consolidated financial statements for the years
ended October 31, 2021 and 2020 (see Note 11).
Furthermore,
during August 2019, we purchased all of the assets of a french fry business in the Middle East.
Basis
of Presentation
The
unaudited condensed consolidated financial information furnished herein reflects all adjustments, consisting only of normal recurring
items, which in the opinion of management, are necessary to fairly state the Company’s financial position, results of operations
and cash flows for the dates and periods presented and to make such information not misleading. Certain information and footnote disclosures
normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States
of America (“U.S. GAAP”) have been omitted pursuant to rules and regulations of the Securities and Exchange Commission (the
“SEC”); nevertheless, management of the Company believes that the disclosures herein are adequate to make the information
presented not misleading.
The
unaudited condensed consolidated financial statements for the six months ended April 30, 2022 and 2021 include the operations of BLF
effective April 25, 2019, Verus MENA effective May 1, 2018, and Verus Foods, Inc. effective January 2017. The operating results and associated
assets and liabilities from BLF and Verus MENA have been classified as discontinued operations in the unaudited consolidated financial
statements for the six months ended April 30, 2022 and 2021 (see Note 11). All significant intercompany balances and transactions have
been eliminated in the consolidation.
These
unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial
statements for the year ended October 31, 2021, contained in the Company’s Annual Report on Form 10-K filed with the SEC on April
15, 2022. The results of operations for the six months ended April 30, 2022, are not necessarily indicative of results to be expected
for any other interim period or the fiscal year ending October 31, 2022.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
1: NATURE OF BUSINESS AND BASIS OF PRESENTATION (continued)
Impact
of COVID-19 Pandemic
A
novel strain of coronavirus, COVID-19, surfaced during December 2019 and has spread around the world, including to the United States.
During March 2020, COVID-19 was declared a pandemic by the World Health Organization. During certain periods of the pandemic thus far,
a number of U.S. states and various countries throughout the world had been under governmental orders requiring that all workers remain
at home unless their work was critical, essential, or life-sustaining. As a result of these governmental orders, the Company temporarily
closed its domestic and international offices and required all of its employees to work remotely. As
economic activity has begun and continues recovering, the impact of the COVID-19 pandemic on our business has been more reflective of
greater economic and marketplace dynamics. Furthermore, in light of variant strains of the virus that have emerged, the COVID-19 pandemic
could once again impact our operations and the operations of our customers and vendors as a result of quarantines, illnesses, and travel
restrictions.
The
full impact of the COVID-19 pandemic on the Company’s financial condition and results of operations will depend on future developments,
such as the ultimate duration and scope of the pandemic, its impact on the Company’s employees, customers, and vendors, in addition
to how quickly normal economic conditions and operations resume and whether the pandemic impacts other risks disclosed in Item 1A “Risk
Factors” within this Annual Report on Form 10-K. Even after the pandemic has subsided, the Company may continue to experience adverse
impacts to its business as a result of any economic recession or depression that has occurred as a result of the pandemic. Therefore,
the Company cannot reasonably estimate the impact at this time. The Company continues to actively monitor the pandemic and may determine
to take further actions that alter its business operations as may be required by federal, state, or local authorities or that it determines
are in the best interests of its employees, customers, vendors, and shareholders.
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the unaudited condensed consolidated financial statements and reported amounts of revenues and expenses for the reporting period.
Actual results could differ from those estimates. If actual results significantly differ from the Company’s estimates, the Company’s
financial condition and results of operations could be materially impacted. Significant estimates include the collectability of accounts
receivable, valuations of inventory, estimated useful lives of finite-lived intangible assets, accrued expenses, valuation of derivative
liabilities, stock-based compensation and the valuation reserve for income taxes.
Reclassifications
Certain
reclassifications of prior period amounts have been made to enhance comparability with the current period unaudited condensed consolidated
financial statements, including, but not limited to, presentation of certain items within the unaudited consolidated balance sheets,
unaudited statements of operations, unaudited consolidated statements of cash flows, and certain notes to the unaudited condensed consolidated
financial statements. These reclassifications had no effect on the previously reported net loss.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Concentrations
of Credit Risk
Credit
Risk
Financial
instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents and
accounts receivable. The Company maintains cash and cash equivalents with high-quality financial institutions. Deposits held with the
financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation on such deposits, but
may be redeemed upon demand. The Company performs periodic evaluations of the relative credit standing of the financial institutions.
With respect to accounts receivable, the Company monitors the credit quality of its customers as well as maintains an allowance for doubtful
accounts for estimated losses resulting from the inability of customers to make required payments.
Revenue
Risk
The
Company’s products accounts receivable, net and revenues are geographically concentrated with customers located domestically in
the United States. In addition, significant concentrations exist with a limited number of customers. Approximately 36% of accounts receivable,
net at April 30, 2022 were concentrated with two customers. There was no revenue generated during the six months ended April 30, 2022,
therefore, no concentration of revenue risk existed for the six months ended April 30, 2022. Although the loss of one or more of our
top customers, or a substantial decrease in demand by any of those customers for our products, could have a material adverse effect on
our business, results of operations and financial condition, such risks may be mitigated by our access to credit insurance programs.
Supplier
Risk
The
Company purchases substantially all of its products from a limited number suppliers. Increases in the prices of the products which we
purchase could adversely affect our operating results if we are unable to offset the effect of these increased costs through price increases,
and we can provide no assurance that we will be able to pass along such increased costs to our customers. Furthermore, if we cannot obtain
sufficient products or our suppliers cease to be available to us, we could experience shortages in our products or be unable to meet
our commitments to customers. Alternative sources of products, if available, may be more expensive. For periods in which the prices are
declining, the Company may be required to write down its inventory carrying cost which, depending on the extent of the differences between
market price and carrying cost, could have a material adverse effect on the Company’s consolidated results of operations and financial
position.
Cash
and Cash Equivalents
For
purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money market
funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents. There were no
cash equivalents at April 30, 2022 or October 31, 2021. The Company places its cash and cash equivalents with high-quality financial
institutions. At times, balances in the Company’s cash accounts may exceed the Federal Deposit Insurance Corporation (“FDIC”)
limit. At April 30, 2022 and October 31, 2021, the Company’s cash balances did not exceed the FDIC limit.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Accounts
Receivable
The
Company regularly reviews outstanding receivables and provides for estimated losses through an allowance for doubtful accounts. In evaluating
the level of established loss reserves, the Company makes judgments regarding its customers’ ability to make required payments,
economic events and other factors. As the financial condition of these parties change, circumstances develop or additional information
becomes available, adjustments to the allowance for doubtful accounts may be required. The Company maintains reserves for potential credit
losses and such losses traditionally have been within its expectations. At April 30, 2022 and October 31, 2021, we determined $250,600
and $198,000, respectively, was required for an allowance for doubtful accounts due to the past
due status of certain accounts receivable invoices.
Inventory
Inventory
is stated at the lower of net realizable value or cost, determined on the first-in, first-out basis. Net realizable value is based on
estimated selling prices in the ordinary course of business less reasonably predictable costs of completion and transportation. Inventories
consist of finished products.
Property
and Equipment
All
expenditures on the acquisition for property and equipment are recorded at cost and capitalized as incurred, provided the asset benefits
the Company for a period of more than one year. Expenditures on routine repairs and maintenance of property and equipment are charged
directly to operating expense. The property and equipment is depreciated based upon its estimated useful life after being placed in service.
Leasehold improvements are depreciated based upon the remaining term of the related lease. The estimated useful lives range from 3 to
7 years based upon asset class. When an asset is retired, sold or impaired, the resulting gain or loss is reflected in earnings.
Impairment
of Long-Lived Assets
In
accordance with Accounting Standards Codification (“ASC”) 360-10, “Property, Plant, and Equipment”, the Company
periodically 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. The Company recognizes an impairment loss when the sum of expected undiscounted future cash
flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s
estimated fair value and its book value.
Fair
Value of Financial Instruments
The
Company measures its financial instruments in accordance with ASC topic 820, “Fair Value Measurements and Disclosures” (“ASC
820”), formerly SFAS No. 157 “Fair Value Measurements”. ASC 820 defines “fair value” as the price that
would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset
or liability in an orderly transaction between market participants on the measurement date.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
ASC
820 also describes three levels of inputs that may be used to measure fair value:
Level
1: Observable inputs that reflect unadjusted quoted prices for identical assets or liabilities traded in active markets.
Level
2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
Level
3: Inputs that are generally unobservable. These inputs may be used with internally developed methodologies that result in management’s
best estimate of fair value.
Financial
instruments consist principally of cash, accounts receivable, prepaid expenses, accounts payable, accrued liabilities and other current
liabilities. The carrying amounts of such financial instruments in the accompanying balance sheets approximate their fair values due
to their relatively short-term nature. The fair value of short and long-term debt is based on current rates at which the Company could
borrow funds with similar remaining maturities. The carrying amounts approximate fair value. It is management’s opinion that the
Company is not exposed to any significant currency or credit risks arising from these financial instruments. At April 30, 2022, the Company
had a Level 3 financial instrument related to its derivative liability.
Revenue
Recognition
The
Company recognizes revenue in accordance with the Financial Accounting Standards Board’s (“FASB”), Accounting Standards
Codification (“ASC”) ASC 606, Revenue from Contracts with Customers (“ASC 606”). Revenues are recognized when
control is transferred to customers in amounts that reflect the consideration the Company expects to be entitled to receive in exchange
for those goods. Revenue recognition is evaluated through the following five steps: (i) identification of the contract, or contracts,
with a customer; (ii) identification of the performance obligations in the contract; (iii) determination of the transaction price; (iv)
allocation of the transaction price to the performance obligations in the contract; and (v) recognition of revenue when or as a performance
obligation is satisfied.
Revenue
is derived from the sale of consumable and non-consumable products. The Company recognizes revenue when obligations under the terms of
a contract with the customer are satisfied. Product sales occur once control is transferred upon delivery to the customer. Revenue is
measured as the amount of consideration the Company expects to receive in exchange for transferring products. The amount of consideration
the Company receives and revenue the Company recognizes varies with changes in customer incentives the Company offers to its customers
and their customers. In the event any discounts, sales incentives, or similar arrangements are agreed to with a customer, such amounts
are estimated at time of sale and deducted from revenue. Sales taxes and other similar taxes are excluded from revenue (see Note 5).
A
contract asset is recognized for incremental costs to obtain a customer contract that are recoverable, otherwise such incremental costs
are expensed as incurred.
Cost
of Revenues
Cost
of revenues represents the cost of the products sold during the periods presented.
Shipping
and Handling Costs
Shipping
and handling costs for freight expense on goods shipped are included in cost of sales. For the six months ended April 30, 2022 and 2021
there was no freight expense on goods shipped as the operating results and associated assets and liabilities from BLF and Verus MENA
have been classified as discontinued operations in the consolidated financial statements for the three months ended October 31, 2022
and 2021 (see Note 11).
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Customer
Deposits
From
time to time the Company requires prepayments for deposits in advance of delivery of products. Such amounts are initially recorded as
customer deposits. The Company recognizes such revenue as it is earned in accordance with revenue recognition policies.
Share-Based
Compensation
The
Company computes share based payments in accordance with the provisions of ASC Topic 718, Compensation – Stock Compensation
and related interpretations. As such, compensation cost is measured on the date of grant at the fair value of the share-based payments.
Such compensation amounts, if any, are amortized over the respective vesting periods of the grants. The Company estimates the fair value
of stock options and warrants by using the Black-Scholes option valuation model.
Derivative
Instruments
The
Company accounts for financing arrangements that consist of freestanding derivative instruments or are hybrid instruments that contain
embedded derivative features. The Company accounts for these arrangements in accordance with ASC Topic 815, Accounting for Derivative
Instruments and Hedging Activities as well as related interpretations of this standard. In accordance with this standard, derivative
instruments are recognized as either assets or liabilities in the balance sheet and are measured at fair values with gains or losses
recognized in earnings. Embedded derivatives that are not clearly and closely related to the host contract are bifurcated and are recognized
at fair value with changes in fair value recognized as either a gain or loss in earnings. The Company determines the fair value of derivative
instruments and hybrid instruments based on available market data using appropriate valuation models, considering all of the rights and
obligations of each instrument.
The
Company estimates fair values of derivative financial instruments using various techniques (and combinations thereof) that are considered
consistent with the objective measuring fair values. In selecting the appropriate technique, the Company considers, among other factors,
the nature of the instrument, the market risks that it embodies and the expected means of settlement. Estimating fair values of derivative
financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration
of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes
model) are highly volatile and sensitive to changes in the trading market price of the Company’s common stock. Since derivative
financial instruments are initially and subsequently carried at fair values, our income (expense) going forward will reflect the volatility
in these estimates and assumption changes.
Convertible
Debt Instruments
The
Company records debt net of debt discount for beneficial conversion features and warrants, on a relative fair value basis. Beneficial
conversion features are recorded pursuant to the Beneficial Conversion and Debt Topics of the Financial Accounting Standards Board (“FASB”)
ASC. The amounts allocated to warrants and beneficial conversion rights are recorded as debt discount and as additional paid-in-capital.
Debt discount is amortized to interest expense over the life of the debt using the effective interest method.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Foreign
Currency Translation
Through
October 31, 2021, the Company had one non-U.S. subsidiary, where the functional currency was the United Arab Emirates dirham (“AED”).
The Company’s foreign subsidiary maintained its records using local currency. The related assets and liabilities of this non-U.S.
subsidiary have been translated using end of period exchange rates and stockholders’ equity is translated at the historical exchange
rates to the U.S. dollar. Income and expense items were translated using average exchange rates for the period. The resulting translation
adjustments, net of income taxes, are reported as other comprehensive income and accumulated other comprehensive income in the stockholder’s
equity in accordance with ASC 220 – Comprehensive Income.
The
exchange rate used to translate amounts in AED into USD for the purposes of preparing the unaudited condensed consolidated financial
statements were as follows:
SCHEDULE OF FOREIGN CURRENCY TRANSLATION OF EXCHANGE RATES
Balance
sheet:
| | |
April
30, 2022 | | |
October
31, 2021 | |
| Period-end
AED: USD exchange rate | |
$ | 0.27229 | | |
$ | 0.27230 | |
Income
statement:
| | |
For
the Three Months Ended | | |
For
the Six Months Ended | |
| | |
April
30, | | |
April
30, | |
| | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| Average
Period AED: USD exchange rate | |
$ | 0.27229 | | |
$ | 0.27228 | | |
$ | 0.27229 | | |
$ | 0.27228 | |
Translation
gains and losses that arise from exchange rate fluctuations from transactions denominated in a currency other than the functional currency
are translated, as the case may be, at the rate on the date of the transaction and included in the results of operations as incurred.
Income
Taxes
The
Company accounts for income taxes in accordance with Accounting for Income Taxes, as clarified by ASC 740-10, Accounting for Uncertainty
in Income Taxes (“ASC 740”). Under this method, deferred income taxes are determined based on the estimated future tax
effects of differences between the financial statement and tax basis of assets and liabilities and net operating loss and tax credit
carryforwards given the provisions of enacted tax laws. Deferred income tax provisions and benefits are based on changes to the assets
or liabilities from year-to-year. In providing for deferred taxes, the Company considers tax regulations of the jurisdictions in which
the Company operates, estimates of future taxable income, and available tax planning strategies. If tax regulations, operating results
or the ability to implement tax-planning strategies vary, adjustments to the carrying value of deferred tax assets and liabilities may
be required. Valuation allowances are recorded related to deferred tax assets based on the “more likely than not” criteria
of ASC 740.
ASC
740 requires that the Company recognize the financial statement benefit of a tax position only after determining that the relevant tax
authority would more likely than not sustain the position following an audit. For tax positions meeting the “more-likely-than-not”
threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50 percent likelihood
of being realized upon ultimate settlement with the relevant tax authority. The Company’s tax returns for its October 31, 2021,
2020, 2019, and 2018 tax years may be selected for examination by the taxing authorities as the statute of limitations remains open.
The
Company recognizes expenses for tax penalties and interest assessed by the Internal Revenue Service and other taxing authorities upon
receiving valid notice of assessments. The Company has received no such notices for the tax years ended October 31, 2021 and 2020.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Earnings
Per Share
In
accordance with the provisions of FASB ASC Topic 260, Earnings per Share, basic earnings per share (“EPS”) is computed
by dividing earnings available to common shareholders by the weighted average number of shares of common stock outstanding during the
period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating EPS on a diluted
basis.
In
computing diluted EPS, only potential common shares that are dilutive, those that reduce EPS or increase loss per share, are included.
The effect of contingently issuable shares are not included if the result would be anti-dilutive, such as when a net loss is reported.
Therefore, basic and diluted EPS are computed using the same number of weighted average shares for the three and six months ended April
30, 2022 and 2021, as we incurred a net loss for those periods. At April 30, 2022, there were outstanding warrants to purchase approximately
1,340,000 shares of the Company’s common stock, approximately 194,000 shares of the Company’s common stock issuable upon
the conversion of Series A and Series C convertible preferred stock, approximately 2,900,000 shares of the Company’s common stock
to be issued, and approximately 546,000,000 shares of the Company’s common stock issuable upon the conversion of convertible notes
payable which may dilute future EPS. At April 30, 2021, there were outstanding warrants to purchase approximately 2,620,000 shares of
the Company’s common stock, approximately 194,000 shares of the Company’s common stock issuable upon the conversion of Series
A and Series C convertible preferred stock, approximately 107,000 shares of the Company’s common stock to be issued, and approximately
5,400,000 shares of the Company’s common stock issuable upon the conversion of convertible notes payable which may dilute future
EPS.
Modification/Extinguishment
of Debt
In
accordance with ASC 470, a modification or an exchange of debt instruments that adds or eliminates a conversion option that was substantive
at the date of the modification or exchange is considered a substantive change and is measured and accounted for as extinguishment of
the original instrument along with the recognition of a gain or loss. Additionally, under ASC 470, a substantive modification of a debt
instrument is deemed to have been accomplished with debt instruments that are substantially different if the present value of the cash
flows under the terms of the new debt instrument is at least 10 percent different from the present value of the remaining cash flows
under the terms of the original instrument. A substantive modification is accounted for as an extinguishment of the original instrument
along with the recognition of a gain or loss.
Concentrations,
Risks and Uncertainties
A
significant portion of the Company’s ongoing operations are related to the nutraceutical products industry, and its prospects for
success are tied indirectly to interest rates and the worldwide demand for the Company’s nutraceutical products.
Recently
Adopted Accounting Standards
Effective
November 1, 2021, the Company adopted ASU 2019-12, Income Taxes (Topic 740), which amended and simplified the accounting for income
taxes by removing certain exceptions to the general principles of Topic 740, and also improved consistent application of and simplified
U.S. GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The Company determined the adoption of ASU 2019-12
did not have a material impact on its unaudited condensed consolidated financial statements.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Recently
Issued Accounting Standards Not Yet Adopted
During
May 2021, the FASB issued ASU 2021-04, to clarify and reduce diversity in accounting for modifications or exchanges of freestanding equity-classified
written call options that remain equity classified after modification or exchange. The standard is effective for the Company as of November
1, 2022, with early adoption permitted. The Company is reviewing the impact of this guidance but does not currently expect the adoption
of this guidance to have a material impact on its consolidated financial statements.
During
August 2020, the FASB issued ASU 2020-06, to modify and simplify the application of U.S. GAAP for certain financial instruments with
characteristics of liabilities and equity. The standard is effective for the Company as of November 1, 2024, with early adoption permitted.
The Company is reviewing the impact of this guidance but does not currently expect the adoption of this guidance to have a material impact
on its consolidated financial statements.
Management
does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material impact
on the accompanying unaudited condensed consolidated financial statements.
NOTE
3: GOING CONCERN
The
accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the
realization of assets and the satisfaction of liabilities in the normal course of business.
The
Company has incurred a net loss from continuing operations of $ and has used cash in operating activities of continuing operations
of $220,295 for the six months ended April 30, 2022. At April 30, 2022, the Company had a working capital deficit of $3,961,708, and
an accumulated deficit of $51,272,169. It is management’s opinion that these facts raise substantial doubt about the Company’s
ability to continue as a going concern for a period of twelve months from the date of this report, without additional debt or equity
financing. The unaudited condensed consolidated financial statements do not include any adjustments relating to the recoverability and
classification of recorded asset amounts nor to the amounts and classification of liabilities that might be necessary should the Company
be unable to continue as a going concern.
In
order to meet its working capital needs through the next twelve months from the date of this report and to fund the growth of its business,
the Company may consider plans to raise additional funds through the issuance of equity or debt. Although the Company intends to obtain
additional financing to meet its cash needs, the Company may be unable to secure any additional financing on terms that are favorable
or acceptable to it, if at all. The Company’s ability to raise additional capital will also be impacted by the continued COVID-19
pandemic, which such ability is highly uncertain, cannot be predicted, and could have an adverse effect on the Company’s business
and financial condition.
NOTE
4: LEASES
At
April 30, 2022, the Company was party to one operating lease for its corporate office and domestic warehouse operations in Stafford,
Texas. Effective February 8, 2021, the Company terminated the operating lease for its corporate office at Gaithersburg, Maryland and
entered into a new, short-term lease, which the Company subsequently terminated. The Company also terminated its short-term lease for
office space in Dubai, UAE.
At
the inception of a contract, the Company assesses whether the contract is, or contains, a lease. The Company’s assessment is based
on: (1) whether the contract involves the use of a distinct identified asset, (2) whether the Company obtains the right to substantially
all the economic benefit from the use of the asset throughout the term, and (3) whether the Company has the right to direct the use of
the asset. The Company allocates the consideration in the contract to each lease and non-lease component based on the component’s
relative stand-alone price to determine the lease payments. Lease and non-lease components are accounted for separately. Leases are classified
as either finance leases or operating leases based on criteria in ASC 842.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
4: LEASES (continued)
At
lease commencement, the Company records a lease liability equal to the present value of the remaining lease payments, discounted using
the rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate. A corresponding
ROU asset is recorded, measured based on the initial measurement of the lease liability. ROU assets also include any lease payments made
and exclude lease incentives. Lease terms may include options to extend or terminate the lease when it is reasonably certain that the
Company will exercise that option.
Lease
expense for operating leases, consisting of lease payments, is recognized on a straight-line basis over the lease term. Included in lease
expense are any variable lease payments incurred in the period that were not included in the initial lease liability. Lease expense for
finance leases consists of the amortization of the ROU asset, which is calculated on a straight-line basis over the shorter of the useful
life of the asset or the lease term, and interest expense on the lease liability, which is calculated using the effective interest rate
method. The Company had no finance leases at April 30, 2022.
For
the six months ended April 30, 2022, the Company had operating lease costs of $50,298, which are included in general and administrative
expenses in the unaudited consolidated statements of operations. For the six months ended April 30, 2022, the Company made operating
lease cash payments of $16,900, which are included in cash flows from operating activities of continuing operations in the unaudited
consolidated statements of cash flows. At April 30, 2022, the Company had operating lease costs of $42,327 accrued for future payment,
which are included in accounts payable and accrued expenses in the unaudited consolidated balance sheets.
At
April 30, 2022, the remaining lease term for our domestic warehouse operations is 19 months, and the discount rate is 5%. Future annual
minimum cash payments required under this operating type lease at April 30, 2022 are as follows:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
| |
| | |
| Future
Minimum Lease Payments: | |
| | |
| Remainder
of fiscal year 2022 | |
$ | 50,298 | |
| 2023 | |
| 100,596 | |
| 2024 | |
| 8,383 | |
| Total
Minimum Lease Payments | |
$ | 159,277 | |
| Less:
amount representing interest | |
| (6,447 | ) |
| Present
Value of Lease Liabilities | |
$ | 152,830 | |
| Less:
current portion | |
| (95,115 | ) |
| Long-Term
Portion | |
$ | 57,715 | |
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
5: REVENUE DISAGGREGATION
The
Company did not generate any revenue from continuing operations for the six months ended April 30, 2022, and therefore did not have any
revenue disaggregation. For the six months ended April 30, 2021, the Company’s largest two customers accounted for approximately
29% of its total revenue.
NOTE
6: DEBT
Convertible
Notes Payable
On
April 7, 2021, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company issued
and sold a convertible promissory note in the principal amount of $88,500. The note matures on April 7, 2022, bears interest at a rate
of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the greater of (i) the Fixed Conversion Price (as defined
in the note) or (ii) the Variable Conversion Price (as defined in the note), subject to adjustment. The note may be prepaid by the Company
at any time prior to the 180th day after the issuance date of the note with certain prepayment penalties as defined in the note. On various
dates through November 1, 2021, the aggregate outstanding principal and accrued interest of $92,483 was converted into an aggregate of
4,607,401 shares of the Company’s common stock. The Company recorded an aggregate loss on extinguishment of debt of $64,602 as
a result of the Company issuing shares of its common stock to fully satisfy this obligation.
On
April 8, 2021, the Company issued and sold a convertible promissory note to an accredited investor in the principal amount of $150,000
(including a $20,000 original issuance discount). The note matured on April 8, 2022, bears interest at a rate of 8% per annum (increasing
to 24% per annum upon the occurrence of an Event of Default (as defined in the note)). This convertible debenture converts at 60% of
the lowest closing price during the 15 days prior to conversion and may be prepaid by the Company at any time prior to the 180th
day after the issuance date of the note with certain prepayment amounts as set forth therein. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In connection
herewith, the Company recorded a derivative liability of $282,500 and deferred financing costs of $5,200. The original issue discount
and deferred financing costs were amortized over the term of the note. On various dates through April 25, 2022, the aggregate outstanding
principal and accrued interest of $69,286 was converted into an aggregate of 13,475,052 shares of the Company’s common stock. The
Company recorded an aggregate loss on extinguishment of debt of $26,605 as a result of the Company issuing shares of its common stock.
At April 30, 2022, the aggregate balance of the convertible promissory note and accrued interest was $91,804. At April 30, 2022, the
aggregate balance of the convertible promissory note, net of original issue discount and deferred financing costs was $91,804.
On
April 15, 2021, the Company issued and sold a convertible promissory note to an accredited investor in the principal amount of $143,000
(including a $13,000 original issuance discount). The note matured on April 15, 2022, bears interest at a rate of 6% per annum (increasing
to 24% per annum upon the occurrence of an Event of Default (as defined in the note)). This convertible debenture converts at 60% of
the lowest closing price during the 15 days prior to conversion and may be prepaid by the Company at any time prior to the 180th
day after the issuance date of the note with certain prepayment amounts as set forth therein. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In connection
herewith, the Company recorded a derivative liability of $238,200 and deferred financing costs of $11,700. The original issue discount
and deferred financing costs were amortized over the term of the note. On various dates through April 29, 2022, the aggregate outstanding
principal and accrued interest of $81,765 was converted into an aggregate of 22,203,195 shares of the Company’s common stock. The
Company recorded an aggregate loss on extinguishment of debt of $26,529 as a result of the Company issuing shares of its common stock.
At April 30, 2022, the aggregate balance of the convertible promissory note and accrued interest was $72,105. At April 30, 2022, the
aggregate balance of the convertible promissory note, net of original issue discount and deferred financing costs was $72,105.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
6: DEBT (continued)
On
June 29, 2021, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company issued
and sold a convertible promissory note in the principal amount of $85,750. The note matures on June 29, 2022, bears interest at a rate
of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the greater of (i) the Fixed Conversion Price (as defined
in the note) or (ii) the Variable Conversion Price (as defined in the note), subject to adjustment. The note may be prepaid by the Company
at any time prior to the 180th day after the issuance date of the note with certain prepayment penalties as defined in the note. On various
dates through April 29, 2022, the aggregate outstanding principal of $92,700, which includes $6,950 of $10,225 of additional principal
due to the occurrence and subsequent cure of an Event of Default, was converted into an aggregate of 24,321,086 shares of the Company’s
common stock. The Company recorded an aggregate loss on extinguishment of debt of $54,279 as a result of the Company issuing shares of
its common stock. At April 30, 2022, the aggregate balance of the convertible promissory note and accrued interest was $8,567. The aggregate
balance of the convertible promissory note, net of deferred financing costs at April 30, 2022 was $2,648.
On
August 5, 2021, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company issued
and sold a convertible promissory note in the principal amount of $73,750. The note matures on August 5, 2022, bears interest at a rate
of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the greater of (i) the Fixed Conversion Price (as defined
in the note) or (ii) the Variable Conversion Price (as defined in the note), subject to adjustment. The note may be prepaid by the Company
at any time prior to the 180th day after the issuance date of the note with certain prepayment penalties as defined in the note. At April
30, 2022, the aggregate balance of the convertible promissory note and accrued interest was $119,105, which includes $36,875 of additional
principal due to the occurrence and subsequent cure of an Event of Default. The aggregate balance of the convertible promissory note,
net of deferred financing costs at April 30, 2022 was $109,639.
On
August 12, 2021, the Company issued and sold a convertible promissory note to an accredited investor in the principal amount of $110,000
(including a $10,000 original issuance discount). The note matures on August 12, 2022, bears interest at a rate of 6% per annum (increasing
to 24% per annum upon the occurrence of an Event of Default (as defined in the note)). This convertible debenture converts at 60% of
the lowest closing price during the 15 days prior to conversion and may be prepaid by the Company at any time prior to the 180th
day after the issuance date of the note with certain prepayment amounts as set forth therein. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In connection
herewith, the Company recorded a derivative liability of $226,620 and deferred financing costs of $8,800. The original issue discount
and deferred financing costs are being amortized over the term of the note. At April 30, 2022, the aggregate balance of the convertible
promissory note and accrued interest was $118,752. At April 30, 2022, the aggregate balance of the convertible promissory note, net of
original issue discount and deferred financing costs was $104,695.
On
November 5, 2021, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company
issued and sold a convertible promissory note in the principal amount of $78,750. The note matures on November 5, 2022, bears interest
at a rate of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the Variable Conversion Price (as defined in the note),
subject to adjustment. The note may be prepaid by the Company at any time prior to the 180th day after the issuance date of the note
with certain prepayment penalties as defined in the note. Due to the variable conversion provisions contained in the convertible promissory
note, the Company accounted for this conversion feature as a derivative liability. In connection herewith, the Company recorded a derivative
liability of $143,657 and deferred financing costs of $3,750. At April 30, 2022, the aggregate balance of the convertible promissory
note and accrued interest was $84,263. The aggregate balance of the convertible promissory note, net of deferred financing costs at April
30, 2022 was $76,818.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
6: DEBT (continued)
On
December 10, 2021, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company
issued and sold a convertible promissory note in the principal amount of $48,750. The note matures on December 10, 2022, bears interest
at a rate of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the greater of (i) the Fixed Conversion Price (as defined
in the note) or (ii) the Variable Conversion Price (as defined in the note), subject to adjustment. The note may be prepaid by the Company
at any time prior to the 180th day after the issuance date of the note with certain prepayment penalties as defined in the note. At April
30, 2022, the aggregate balance of the convertible promissory note and accrued interest was $51,742. The aggregate balance of the convertible
promissory note, net of deferred financing costs at April 30, 2022 was $46,459.
At
April 30, 2022 and October 31, 2021, there was $489,909 and $530,358 of convertible notes payable outstanding, net of discounts of $11,141
and $42,442, respectively.
During
the six months ended April 30, 2022 and 2021, amortization of original issue discount and issuance costs amounted to $38,801 and $38,753,
respectively.
During
the six months ended April 30, 2022, an aggregate of $258,034 of convertible notes, including accrued interest, were converted into shares
of the Company’s common stock and there were no payments toward the outstanding balances of convertible notes. During the six months
ended April 30, 2021, an aggregate of $320,131 of convertible notes, including accrued interest, were converted into shares of the Company’s
common stock and there were payments of an aggregate of $91,457 toward the outstanding balances of convertible notes.
Notes
Payable
On
January 26, 2019, the Company entered into Amendment No. 1 to the promissory note (the “Monaco Note”) issued in favor of
the Donald P. Monaco Insurance Trust on January 26, 2018 in the principal amount of $530,000, with an annual interest rate of 12%, whereby
(i) the maturity date of the Monaco Note was extended to January 26, 2020 and (ii) the Company agreed to use its best efforts to prepay
the unpaid principal amount of the Monaco Note together with all accrued but unpaid interest thereon on or prior to March 31, 2019.
On
February 8, 2019, the Company entered into Amendment No. 2 to the Monaco Note whereby the maturity date of the Monaco Note was extended
to November 8, 2019.
Upon
maturity on November 8, 2019, the Company was not able to pay the balance due and the interest rate immediately increased to 18% per
annum. The note holder agreed to only impose the default interest rate and not proceed with any other default remedies currently available.
On August 14, 2020, the Company entered into Amendment No. 3 (the “Third Note Amendment”) to the Monaco Note whereby (i)
the timing of payments of principal and interest was amended and (ii) it was acknowledged and agreed that so long as the principal and
interest payment schedule, as amended by the Third Note Amendment, is satisfied by the Company, the Company will not be in default pursuant
to the payment of principal and interest of the Note. Furthermore, on October 26, 2020, the Company entered into Amendment No. 4 (the
“Fourth Note Amendment”) to the Monaco Note whereby amendments were made to (i) the timing of payments of principal and interest,
(ii) the determination of status of default, and (iii) the manner and application of payments. On December 15, 2021, Donald P. Monaco
as trustee of the Donald P. Monaco Insurance Trust, commenced a lawsuit against the Company in the United States District Court for the
District of Maryland as a result of the Company not making required payments under the Monaco Note. The Company intends to defend this
matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling against the Company could have a material
adverse effect on its financial condition and results of operations (see Note 10).
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
6: DEBT (continued)
At
April 30, 2022, the aggregate balance of the Monaco Note and accrued interest was $851,298. Through April 30, 2022, the Company paid
an aggregate of $116,152 of accrued interest in accordance with the provisions of the Fourth Note Amendment.
On
March 31, 2020, the Company issued and sold a promissory note to an accredited investor in the principal amount of $312,500 (including
a $62,500 original issuance discount). The note matured on July 1, 2020, incurred interest at a rate of 4% per annum, (increasing to
18% per annum upon the occurrence of an Event of Default (as defined in the note)) and provided a security interest in all of the Company’s
equity ownership interest in its wholly owned subsidiary, Big League Foods, Inc (“BLF”). The note may be prepaid by the Company
at any time prior to the maturity date with no prepayment penalties. On July 20, 2020, the Company and its wholly owned subsidiary, BLF,
entered into a letter agreement (“Agreement”) with the accredited investor to extend the maturity date ninety (90) days to
September 29, 2020. The Agreement also provides that BLF will sell certain of its inventory (“Purchased Inventory”) to the
accredited investor as an approved Distributor and that the accredited investor will make certain invoice payments to BLF vendors. Upon
the sale of Purchased Inventory by the accredited investor, the accredited investor will retain the first $60,000 of proceeds and then
apply future proceeds on a per case amount, as specified within the Agreement, as a reduction of the outstanding promissory note balance.
Any remaining note balance will be due and payable by the Company upon maturity of the promissory note. Furthermore, on December 18,
2020, the Company and its wholly owned subsidiary, BLF, entered into a special agreement with the accredited investor to extend the maturity
date to December 31, 2021, add a prepayment clause to whereby in the event the accredited investor has received a total of $150,000 or
more pursuant to the note on or before December 31, 2021 (the “Prepayment”), then the note shall be forgiven and considered
paid in full, and add an event of default to whereby until January 1, 2022, the only event of default on the note shall be the Company’s
failure to make the Prepayment. Through April 30, 2022, the Company has not paid any amount toward the outstanding balance of this promissory
note. At April 30, 2022, the aggregate balance of the promissory note and accrued interest was
$352,945. On March 10, 2022, AGC Global Solutions, Inc., commenced a lawsuit against the Company in the United States Circuit
Court for Montgomery County, Maryland as a result of the Company not making required payments under the promissory note by December 31,
2021. The Company intends to defend this matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling
against the Company could have a material adverse effect on its financial condition and results of operations (see Note 10).
On
February 1, 2021, the Company entered into a securities purchase agreement with an accredited investor and issued an 12% promissory note
in the principal amount of $303,000 (including a $39,500 original issue discount) to the accredited investor with a maturity date of
February 1, 2022. Twelve months of interest is immediately earned by the accredited investor upon the Company receiving proceeds and
is included in the required monthly repayments. On February 8, 2021, the Company received net proceeds in the amount of $240,325 as a
result of $23,175 being paid for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible
promissory note. In accordance with the securities purchase agreement, the Company issued 1) 200,000 restricted shares of its common
stock (“Commitment Shares”) to the accredited investor as additional consideration for the purchase of the promissory note
and 2) 200,000 restricted shares of its common stock (“Returnable Shares”) to the accredited investor which will be returned
to the Company upon timely completion of the required repayment schedule. Repayments of the promissory note shall be made in eight (8)
installments each in the amount of $42,420 commencing on July 1, 2021 and continuing thereafter each thirty (30) days until February
1, 2022. This promissory note is only convertible upon an event of default as defined in the promissory note. The original issue discount,
deferred financing costs and issuance date fair value of the Commitment Shares were amortized over the term of the note. As of April
30, 2022, the Company has not made the required monthly payment of $42,420 commencing on July 1, 2021, has not received a notice of default
from the accredited investor, and is working with the accredited investor to resolve this matter. On April 25, 2022, the aggregate outstanding
principal and accrued interest of $9,505 was converted into an aggregate of 2,795,644 shares of the Company’s common stock. The
Company recorded an aggregate loss on extinguishment of debt of $1,677 as a result of the Company issuing shares of its common stock.
At April 30, 2022, the aggregate balance of the promissory note and accrued interest was $397,657.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
6: DEBT (continued)
Revolving
Credit Agreement
On
July 31, 2019, the Company entered into a secured, $500,000 revolving credit agreement (“Credit Facility”). Borrowings under
the Credit Facility may be used to fund working capital needs and bear interest at a one-month LIBOR-based rate plus 300 basis-points,
including a default rate of 500 basis-points (8.452% at April 30, 2022). The Company’s performance and payment obligations under
the Credit Facility are guaranteed by substantially all of its assets. The structure of this Credit Facility is a note payable with a
revolving credit line feature with a mutual termination provision instead of a stated maturity date. The outstanding balance under the
Credit Facility may be prepaid at any time without premium or penalty. Additionally, the Credit Facility contains customary events of
default and remedies upon an event of default, including the acceleration of repayment of outstanding amounts under the Credit Facility.
At
April 30, 2022, the aggregate balance outstanding under the Credit Facility including accrued interest was $457,400. The Credit Facility
contains customary affirmative and negative covenants, including a borrowing base requirement upon each request for an advance from the
Credit Facility. On November 16, 2021, Fulton Bank, N.A. (“Fulton”) commenced a lawsuit against the Company in the United
States District Court for the District of Maryland as a result of the Company not making required payments under the Credit Facility.
The Company intends to defend this matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling against
the Company could have a material adverse effect on its financial condition and results of operations (see Note 10).
NOTE
7: DERIVATIVE LIABILITY
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components
of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, Derivatives and Hedging. The result
of this accounting treatment is that the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability.
In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operation as other
income (expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date
then that fair value is reclassified to equity. Equity instruments that are initially classified as equity that become subject to reclassification
under ASC Topic 815 are reclassified to liabilities at the fair value of the instrument on the reclassification date.
The
derivative liability is measured at fair value on a recurring basis using significant unobservable inputs (Level 3) from October 31,
2021 to April 30, 2022.
SCHEDULE OF DERIVATIVE LIABILITY MEASURED AT FAIR VALUE RECURRING BASIS
| | |
Conversion feature
derivative liability | |
| October
31, 2021 | |
$ | 471,219 | |
| Initial
fair value of derivative liability charged to other expense | |
| 143,657 | |
| Loss
on change in fair value included in earnings | |
| 55,399 | |
| Derivative
liability relieved by conversions of convertible promissory notes | |
| (147,354 | ) |
| April
30, 2022 | |
$ | 522,921 | |
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
7: DERIVATIVE LIABILITY (continued)
Total
derivative liability at April 30, 2022 and October 31, 2021 amounted to $522,921 and $471,219, respectively. The change in fair value
included in earnings for the six months ended April 30, 2022 of $55,399 is due in part to the quoted market price of the Company’s
common stock decreasing from $0.02 at October 31, 2021 to $0.003 at April 30, 2022, coupled with substantially reduced conversion prices
due to the effect of “ratchet” provisions incorporated within the convertible notes payable.
The
Company used the following assumptions for determining the fair value of the convertible instrument granted under the binomial pricing
model with a binomial simulation at April 30, 2022:
SCHEDULE OF FAIR VALUE ASSUMPTIONS OF DERIVATIVE LIABILITY
| Expected volatility | |
243.5%
- 281.6 | % |
| Expected term | |
3.0
– 6.2 months | |
| Risk-free
interest rate | |
| 0.850%
- 1.410 | % |
| Stock
price | |
$ | 0.003 | |
The
Company recognizes its derivative liabilities as Level 3 and values its derivatives using the methods discussed above. While the Company
believes that its valuation methods are appropriate and consistent with other market participants, it recognizes that the use of different
methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair
value at the reporting date. The primary assumptions that would significantly affect the fair values using the methods discussed are
that of volatility and market price of the underlying common stock of the Company.
At
April 30, 2022, the Company did not have any derivative instruments that were designated as hedges.
NOTE
8: STOCKHOLDERS’ DEFICIT
The
total number of shares of all classes of stock that the Company shall have the authority to issue is 7,625,000,000 shares consisting
of 7,500,000,000 shares of common stock with a $0.000001 par value per share of which 87,521,179 are issued at April 30, 2022 and 125,000,000
shares of preferred stock, par value $0.000001 per share of which (A) 120,000,000 shares have been designated as Series A Convertible
Preferred of which 28,944,601 are outstanding at April 30, 2022, (B) 1,000,000 shares have been designated as Series B Convertible Preferred
Stock, of which no shares are outstanding at April 30, 2022 and (C) 1,000,000 have been designated as Series C Convertible Preferred
Stock, of which 680,801 shares are outstanding at April 30, 2022.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
8: STOCKHOLDERS’ DEFICIT (continued)
On
October 6, 2020, stockholders holding a majority of the voting power of the Company’s issued and outstanding shares of voting stock,
executed a written consent approving 1) an amendment to the Company’s Certificate of Incorporation, (the “Certificate of
Incorporation”) to effect a consolidation of the issued and outstanding shares of Common Stock, pursuant to which the shares of
Common Stock would be combined and reclassified into one share of Common Stock at a ratio of 1-for-500 (the “Reverse Stock Split”),
2) approval of the Company’s 2020 Equity Incentive Plan (the “2020 Plan”) and the reservation of 750,000,000 (1,500,000
post-split) shares of Common Stock for issuance thereunder; and, 3) approval of Amendments to and Restatement of the Company’s
Certificate of Incorporation pursuant to the Delaware General Corporation Law Section 242(a)(3) to (a) with the exception of actions
to enforce a duty or liability arising from the Exchange Act, which may be brought only in federal court pursuant to Section 27 of the
Exchange Act, or claims made under the Securities Act, that may be brought in either state or federal court pursuant to Section 22 of
the Exchange Act, adopt Delaware General Corporation Law Section 115 to require that any or all other internal corporate claims, including
claims made in the right of the Company, shall be brought solely and exclusively in any or all of the courts of the State of Delaware;
and, (b) revise the Certificate of Incorporation to correct and consolidate legacy disclosures, including a description of its common
stock and the adoption of Section 155 of the General Delaware Corporation Law, so as to comprise one document with the Delaware Secretary
of State in the future.
On
November 18, 2020, the Company filed a Certificate of Amendment (the “Amendment”) to its Certificate of Incorporation, to
1) effect a consolidation of the issued and outstanding shares of Common Stock, pursuant to which the shares of Common Stock would be
combined and reclassified into one share of Common Stock at a ratio of 1-for-500 (the “Reverse Stock Split”), 2) adopt Delaware
General Corporation Law Section 115 to require that any or all other internal corporate claims, including claims made in the right of
the Company, shall be brought solely and exclusively in any or all of the courts of the State of Delaware; and, 3) revise the Certificate
of Incorporation to correct and consolidate legacy disclosures, including a description of its common stock and the adoption of Section
155 of the General Delaware Corporation Law, so as to comprise one document with the Delaware Secretary of State in the future. On January
13, 2021, the Company’s Reverse Stock Split was completed and became effective.
Common
Stock
During
the six months ended April 30, 2022, the Company:
| ● | issued
63,676,613 shares of its common stock valued at $529,980, as repayment for outstanding principal
and interest on convertible promissory notes as requested by the note holders in accordance
with contractual terms. |
| | | |
| ● | recorded
2,724,138 shares of its common stock valued at $10,000, as shares to be issued to a board
member for services rendered. |
During
the six months ended April 30, 2021, the Company:
| ● | issued
1,998,174 shares of its common stock valued at $583,310, as repayment for outstanding principal
and interest on convertible promissory notes as requested by the note holders in accordance
with contractual terms. |
| | | |
| ● | issued
400,000 restricted shares of its common stock consisting of 1) 200,000 restricted shares
of its common stock (“Commitment Shares”) to an accredited investor as additional
consideration for the purchase of a promissory note and 2) 200,000 restricted shares of its
common stock (“Returnable Shares”) to an accredited investor which will be returned
to the Company upon timely completion of the required repayment schedule. |
| | | |
| ● | issued
67,728 shares of its common stock to a vendor for services rendered. |
| | | |
| ● | recorded
107,364 shares of its common stock as shares to be issued to a vendor for services rendered. |
Common
Stock Warrants
At
April 30, 2022, there were warrants to purchase up to 1,339,114 shares of the Company’s common stock outstanding which may dilute
future EPS. There were no warrants earned or granted during the six months ended April 30, 2022. There were 1,280,000 warrants that were
forfeited due to expiration during the six months ended April 30, 2022.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
8: STOCKHOLDERS’ DEFICIT (continued)
The
following table sets forth common share purchase warrants outstanding at April 30, 2022:
SCHEDULE OF COMMON SHARE PURCHASE WARRANTS OUTSTANDING
| | |
| | |
Weighted | | |
| |
| | |
| | |
Average | | |
| |
| | |
| | |
Exercise | | |
Intrinsic | |
| | |
Warrants | | |
Price | | |
Value | |
| Outstanding,
October 31, 2021 | |
| 2,619,114 | | |
$ | 2.24 | | |
$ | - | |
| Warrants
granted and issued | |
| - | | |
$ | - | | |
$ | - | |
| Warrants
exercised | |
| - | | |
$ | - | | |
$ | - | |
| Warrants
forfeited | |
| (1,280,000 | ) | |
$ | 1.41 | | |
$ | - | |
| Outstanding, April
30, 2022 | |
| 1,339,114 | | |
$ | 3.03 | | |
$ | - | |
| | |
| | | |
| | | |
| | |
| Common
stock issuable upon exercise of warrants | |
| 1,339,114 | | |
$ | 3.03 | | |
$ | - | |
SCHEDULE OF SHARE-BASED COMPENSATION, ACTIVITY
| | | |
| | |
Common
Stock Issuable | |
| | | |
Common
Stock Issuable Upon Exercise of | | |
Upon
Warrants | |
| | | |
Warrants
Outstanding | | |
Exercisable | |
| | | |
| | |
Weighted | | |
| | |
| | |
| |
| | | |
Number | | |
Average | | |
Weighted | | |
Number | | |
Weighted | |
| Range
of | | |
Outstanding | | |
Remaining | | |
Average | | |
Exercisable | | |
Average | |
| Exercise | | |
at
April 30, | | |
Contractual | | |
Exercise | | |
At
April 30, | | |
Exercise | |
| Prices | | |
2022 | | |
Life
(Years) | | |
Price | | |
2022 | | |
Price | |
| $ | 3.00 | | |
| 1,337,114 | | |
| 0.53 | | |
$ | 3.00 | | |
| 1,337,114 | | |
$ | 3.00 | |
| $ | 25.00 | | |
| 2,000 | | |
| 0.67 | | |
$ | 25.00 | | |
| 2,000 | | |
$ | 25.00 | |
| | | | |
| 1,339,114 | | |
| 0.55 | | |
$ | 3.03 | | |
| 1,339,114 | | |
$ | 3.03 | |
NOTE
9: COMMITMENTS AND CONTINGENCIES
Contracts
and Commitments Executed Pursuant Employment Agreements
On
February 17, 2021, Apurva Dhruv was appointed as Chief Executive Officer of the Company pursuant to the terms of an employment agreement
(the “2021 Employment Agreement”) as approved by the Board of Directors of the Company. On May 18, 2021, Mr. Dhruv was appointed
as a member of the Board of Directors and will serve in the role of Chairman of the Board of Directors of the Company.
Lease
Agreement
At
January 31, 2022, the Company was party to one operating lease for its corporate office and domestic warehouse operations in Stafford,
Texas. The Company incurs rent expense of $8,383 per month for its corporate office and domestic warehouse operations in Stafford, Texas.
The term of this operating lease is through November 30, 2023.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
10: LITIGATION
On
April 4, 2019, Auctus Fund, LLC (“Auctus”) commenced a lawsuit against the Company in the United States District Court for
the District of Massachusetts. On August 27, 2019 the Company filed a motion to dismiss this lawsuit. On September 30, 2019, Auctus responded
by filing a First Amended Complaint. The Company then filed a second motion to dismiss on October 24, 2019. On February 25, 2020, the
court issued a decision dismissing the securities laws and unjust enrichment and breach of fiduciary duty claims and retaining the breach
of contract, breach of covenant of good faith, fraud and deceit, and negligent misrepresentation, and the Massachusetts Consumer Protection
Act claims. The Company filed its Answer to the complaint on March 10, 2020. The case remains pending in the District of Massachusetts.
This case stems from a securities purchase agreement and convertible note issued in May 2017, a securities purchase agreement and convertible
note issued in July 2018, the spin-off of the Company’s real estate division into NestBuilder including the issuance of shares
of NestBuilder in the spin-off to the Company’s stockholders and an inducement agreement, release and payoff agreement executed
by the parties in February 2019 whereby the Company settled the balance of outstanding amounts owed to Auctus in consideration for cash
and shares of NestBuilder. Auctus has requested that the court grant it injunctive and equitable relief and specific performance with
respect to the Company’s obligations; determine that the Company is liable for all damages, losses and costs and award Auctus actual
losses sustained; award Auctus costs including, but not limited to, costs required to prosecute the action including attorneys’
fees; and punitive damages. The Company intends to continue to defend this matter and although the ultimate outcome cannot be predicted
with certainty, based on the current information available, the Company does not believe the ultimate liability, if any, will have a
material adverse effect on its financial condition or results of operations.
On
April 23, 2021, a class action complaint for violation of federal securities laws was filed which names our former Chief Executive Officer,
our former Chief Financial Officer, and Verus, as defendants. This class action complaint was filed on behalf of all persons and entities
who purchased or otherwise acquired securities of Verus between June 17, 2019 and October 8, 2020. On November 9, 2021 this complaint
was dismissed.
On
November 16, 2021, Fulton Bank, N.A. (“Fulton”) commenced a lawsuit against the Company in the United States Circuit Court
for Montgomery County, Maryland as a result of the Company not making required payments under the Credit Facility. The Company intends
to defend this matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling against the Company could
have a material adverse effect on its financial condition and results of operations.
On
December 15, 2021, Donald P. Monaco as trustee of the Donald P. Monaco Insurance Trust, commenced a lawsuit against the Company in the
United States Circuit Court for Montgomery County, Maryland as a result of the Company not making required payments under the Monaco
Note. The Company intends to defend this matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling
against the Company could have a material adverse effect on its financial condition and results of operations.
On
February 7, 2022, Indeglia & Carney, LLP, commenced a lawsuit against the Company in the United States Circuit Court for Washington
County, Maryland as a result of allegations of the Company not making payment of an outstanding balance due for services rendered. The
Company intends to defend this matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling against
the Company could have a material adverse effect on its financial condition and results of operations.
On
March 10, 2022, AGC Global Solutions, Inc., commenced a lawsuit against the Company in the United States Circuit Court for Montgomery
County, Maryland as a result of the Company not making required payments under a promissory note. The Company intends to defend this
matter and although the ultimate outcome cannot be predicted with certainty, an adverse ruling against the Company could have a material
adverse effect on its financial condition and results of operations.
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
11: DISCONTINUED OPERATIONS
The
Company has classified the operating results and associated assets and liabilities from its BLF subsidiary, of which BLF assets were
sold, transferred, and assigned to GOF on December 18, 2020, and from its Verus MENA subsidiary, of which operations as an international
supplier of consumer food products ceased during the three months ended October 31, 2021, as discontinued operations in the consolidated
financial statements for the three and six months ended April 30, 2022 and 2021.
The
assets and liabilities associated with discontinued operations included in our consolidated balance sheets were as follows:
SCHEDULE OF DISCONTINUED OPERATIONS INCLUDED CONSOLIDATED BALANCE SHEETS AND STATEMENTS OF OPERATIONS
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
April
30, 2022 | | |
October
31, 2021 | |
| | |
Discontinued | | |
Continuing | | |
Total | | |
Discontinued | | |
Continuing | | |
Total | |
| Assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current
Assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cash | |
$ | 326 | | |
$ | 6,789 | | |
$ | 7,115 | | |
$ | 2,221 | | |
$ | 66,022 | | |
$ | 68,243 | |
| Accounts
receivable, net | |
| - | | |
| 250,618 | | |
| 250,618 | | |
| - | | |
| 303,218 | | |
| 303,218 | |
| Inventory | |
| - | | |
| 145,129 | | |
| 145,129 | | |
| - | | |
| 145,129 | | |
| 145,129 | |
| Prepaid
expenses | |
| - | | |
| - | | |
| - | | |
| 4,084 | | |
| - | | |
| 4,084 | |
| Other
assets | |
| - | | |
| 16,144 | | |
| 16,144 | | |
| 99,669 | | |
| 16,144 | | |
| 115,813 | |
| Total
Current Assets | |
| 326 | | |
| 418,680 | | |
| 419,006 | | |
| 105,974 | | |
| 530,513 | | |
| 636,487 | |
| Property
and equipment, net | |
| - | | |
| 64,651 | | |
| 64,651 | | |
| - | | |
| 85,067 | | |
| 85,067 | |
| Operating
lease right-of-use asset, net | |
| - | | |
| 152,830 | | |
| 152,830 | | |
| - | | |
| 198,637 | | |
| 198,637 | |
| Total
Assets | |
$ | 326 | | |
$ | 636,161 | | |
$ | 636,487 | | |
$ | 105,974 | | |
$ | 814,217 | | |
$ | 920,191 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current
Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts
payable and accrued expenses | |
$ | 162,752 | | |
$ | 783,844 | | |
$ | 946,596 | | |
$ | 227,338 | | |
$ | 638,315 | | |
$ | 865,653 | |
| Operating
lease liability | |
| - | | |
| 95,115 | | |
| 95,115 | | |
| - | | |
| 92,771 | | |
| 92,771 | |
| Interest
payable | |
| - | | |
| 541,602 | | |
| 541,602 | | |
| - | | |
| 368,709 | | |
| 368,709 | |
| Due
to former officer | |
| - | | |
| 221,586 | | |
| 221,586 | | |
| - | | |
| 221,586 | | |
| 221,586 | |
| Notes
payable | |
| - | | |
| 1,562,985 | | |
| 1,562,985 | | |
| - | | |
| 1,533,294 | | |
| 1,533,294 | |
| Convertible
notes payable, net | |
| - | | |
| 489,909 | | |
| 489,909 | | |
| - | | |
| 530,358 | | |
| 530,358 | |
| Derivative
liability | |
| - | | |
| 522,921 | | |
| 522,921 | | |
| - | | |
| 471,219 | | |
| 471,219 | |
| Total
Current Liabilities | |
| 162,752 | | |
| 4,217,962 | | |
| 4,380,714 | | |
| 227,338 | | |
| 3,856,252 | | |
| 4,083,590 | |
| Operating
lease liability, net of current portion | |
| - | | |
| 57,715 | | |
| 57,715 | | |
| - | | |
| 105,866 | | |
| 105,866 | |
| Total
Liabilities | |
$ | 162,752 | | |
$ | 4,275,677 | | |
$ | 4,438,429 | | |
$ | 227,338 | | |
$ | 3,962,118 | | |
$ | 4,189,456 | |
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
11: DISCONTINUED OPERATIONS (continued)
The
revenues and expenses associated with discontinued operations included in our consolidated statements of operations were as follows:
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
Three
Months Ended April 30, | |
| | |
2022 | | |
2021 | |
| | |
Discontinued | | |
Continuing | | |
Total | | |
Discontinued | | |
Continuing | | |
Total | |
| Revenue | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 2,962,836 | | |
$ | 347,844 | | |
$ | 3,310,680 | |
| Cost
of revenue | |
| - | | |
| - | | |
| - | | |
| 2,394,853 | | |
| 168,791 | | |
| 2,563,644 | |
| Gross
Profit | |
| - | | |
| - | | |
| - | | |
| 567,984 | | |
| 179,052 | | |
| 747,036 | |
| Salaries
and benefits | |
| - | | |
| 61,497 | | |
| 61,497 | | |
| 55,997 | | |
| 173,741 | | |
| 229,738 | |
| Selling
and promotions expense | |
| - | | |
| - | | |
| - | | |
| 56,471 | | |
| - | | |
| 56,471 | |
| Legal
and professional fees | |
| - | | |
| 25,000 | | |
| 25,000 | | |
| 6,807 | | |
| - | | |
| 6,807 | |
| General
and administrative | |
| 5 | | |
| 135,143 | | |
| 135,148 | | |
| 378,366 | | |
| 203,145 | | |
| 581,511 | |
| Total
Operating Expenses | |
| 5 | | |
| 221,640 | | |
| 221,645 | | |
| 497,642 | | |
| 376,886 | | |
| 874,528 | |
| Operating
(loss) income | |
| (5 | ) | |
| (221,640 | ) | |
| (221,645 | ) | |
| 70,342 | | |
| (197,834 | ) | |
| (127,492 | ) |
| Other
Income (Expense): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest
expense | |
| - | | |
| (102,373 | ) | |
| (102,373 | ) | |
| - | | |
| (80,784 | ) | |
| (80,784 | ) |
| (Loss)
Gain on change in fair value of derivative liability | |
| - | | |
| (112,451 | ) | |
| (112,451 | ) | |
| - | | |
| (11,235 | ) | |
| (11,235 | ) |
| Default
principal increase on convertible notes payable | |
| - | | |
| (47,100 | ) | |
| (47,100 | ) | |
| - | | |
| - | | |
| - | |
| Amortization
of original issue discounts and deferred financing costs | |
| - | | |
| (17,738 | ) | |
| (17,738 | ) | |
| - | | |
| (37,252 | ) | |
| (37,252 | ) |
| Loss
on extinguishment and settlement of debt | |
| - | | |
| (4,494 | ) | |
| (4,494 | ) | |
| - | | |
| (34,823 | ) | |
| (34,823 | ) |
| Initial
derivative liability expense | |
| - | | |
| - | | |
| - | | |
| - | | |
| (520,701 | ) | |
| (520,701 | ) |
| Gain
on settlement of liabilities | |
| - | | |
| - | | |
| - | | |
| - | | |
| 104,774 | | |
| 104,774 | |
| Total
Other (Expense) Income | |
| - | | |
| (284,156 | ) | |
| (284,156 | ) | |
| - | | |
| (580,021 | ) | |
| (580,021 | ) |
| Income
taxes | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net
(loss) income | |
$ | (5 | ) | |
$ | (505,796 | ) | |
$ | (505,801 | ) | |
$ | 70,342 | | |
$ | (777,855 | ) | |
$ | (707,513 | ) |
VERUS
INTERNATIONAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED APRIL 30, 2022 AND 2021
(UNAUDITED)
NOTE
11: DISCONTINUED OPERATIONS (continued)
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
Six
Months Ended April 30, | |
| | |
2022 | | |
2021 | |
| | |
Discontinued | | |
Continuing | | |
Total | | |
Discontinued | | |
Continuing | | |
Total | |
| Revenue | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 6,417,480 | | |
$ | 347,844 | | |
$ | 6,765,324 | |
| Cost
of revenue | |
| - | | |
| - | | |
| - | | |
| 5,256,125 | | |
| 168,867 | | |
| 5,424,992 | |
| Gross
Profit | |
| - | | |
| - | | |
| - | | |
| 1,161,355 | | |
| 178,977 | | |
| 1,340,332 | |
| Salaries
and benefits | |
| 11,450 | | |
| 131,953 | | |
| 143,403 | | |
| 101,392 | | |
| 153,960 | | |
| 255,352 | |
| Selling
and promotions expense | |
| - | | |
| - | | |
| - | | |
| 138,501 | | |
| - | | |
| 138,501 | |
| Legal
and professional fees | |
| - | | |
| 75,000 | | |
| 75,000 | | |
| 30,476 | | |
| - | | |
| 30,476 | |
| General
and administrative | |
| 29,590 | | |
| 236,683 | | |
| 266,273 | | |
| 797,057 | | |
| 358,481 | | |
| 1,155,538 | |
| Total
Operating Expenses | |
| 41,039 | | |
| 443,637 | | |
| 484,676 | | |
| 1,067,425 | | |
| 512,442 | | |
| 1,579,867 | |
| Operating
(loss) income | |
| (41,039 | ) | |
| (443,637 | ) | |
| (484,676 | ) | |
| 93,930 | | |
| (333,465 | ) | |
| (239,535 | ) |
| Other
Income (Expense): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest
expense | |
| - | | |
| (185,793 | ) | |
| (185,793 | ) | |
| - | | |
| (146,941 | ) | |
| (146,941 | ) |
| (Loss)
Gain on change in fair value of derivative liability | |
| - | | |
| (55,399 | ) | |
| (55,399 | ) | |
| - | | |
| 27,972 | | |
| 27,972 | |
| Default
principal increase on convertible notes payable | |
| - | | |
| (47,100 | ) | |
| (47,100 | ) | |
| - | | |
| - | | |
| - | |
| Amortization
of original issue discounts and deferred financing costs | |
| - | | |
| (76,779 | ) | |
| (76,779 | ) | |
| - | | |
| (64,764 | ) | |
| (64,764 | ) |
| Loss
on extinguishment and settlement of debt | |
| - | | |
| (115,086 | ) | |
| (115,086 | ) | |
| - | | |
| (34,941 | ) | |
| (34,941 | ) |
| Initial
derivative liability expense | |
| - | | |
| (143,657 | ) | |
| (143,657 | ) | |
| - | | |
| (800,213 | ) | |
| (800,213 | ) |
| Gain
on settlement of liabilities | |
| - | | |
| - | | |
| - | | |
| - | | |
| 104,774 | | |
| 104,774 | |
| Total
Other (Expense) Income | |
| - | | |
| (623,814 | ) | |
| (623,814 | ) | |
| - | | |
| (914,113 | ) | |
| (914,113 | ) |
| Income
taxes | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net
(loss) income | |
$ | (41,039 | ) | |
$ | (1067,451 | ) | |
$ | (1,108,490 | ) | |
$ | 93,930 | | |
$ | (1,247,578 | ) | |
$ | (1,153,648 | ) |
NOTE
12: SUBSEQUENT EVENTS
Subsequent
to April 30, 2022, an aggregate of 402,744,703 shares of the Company’s common stock have been issued for conversions under convertible
promissory notes.
On
May 10, 2022, the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company issued
and sold a convertible promissory note in the principal amount of $38,750. The note matures on May 10, 2023, bears interest at a rate
of 9% per annum (increasing to 22% per annum upon the occurrence of an Event of Default (as defined in the note)) and is convertible
into shares of the Company’s common stock at a conversion price equal to the greater of (i) the Fixed Conversion Price (as defined
in the note) or (ii) the Variable Conversion Price (as defined in the note), subject to adjustment. The note may be prepaid by the Company
at any time prior to the 180th day after the issuance date of the note with certain prepayment penalties as defined in the note.