Item
1. Financial Statements
The
unaudited interim consolidated financial statements of our company have been prepared in accordance with generally accepted accounting
principles in the United States of America and are presented in US dollars, unless otherwise noted.
SPECTRUM
GLOBAL SOLUTIONS, INC.
|
Page
Number
|
|
|
Condensed Consolidated balance sheets as of March 31, 2018 (unaudited) and December 31, 2017
|
3
|
|
|
Condensed Consolidated statements of operations for the three months ended March 31, 2018 and 2017 (unaudited)
|
4
|
|
|
Condensed Consolidated statements of cash flows for the three months ended March 31, 2018 and 2017 (unaudited)
|
5
|
|
|
Notes to unaudited condensed consolidated financial statements
|
6 – 27
|
SPECTRUM GLOBAL SOLUTIONS, INC.
Condensed consolidated balance sheets
(Expressed
in U.S. dollars)
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
$
|
|
|
$
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash
|
|
|
285,339
|
|
|
|
28,893
|
|
Accounts receivable (net of allowance for doubtful accounts of $560,971 and $54,482, respectively)
|
|
|
6,432,403
|
|
|
|
1,473,377
|
|
Prepaid expenses and deposits
|
|
|
34,109
|
|
|
|
41,063
|
|
Total current assets
|
|
|
6,751,851
|
|
|
|
1,543,333
|
|
Property and equipment (net of accumulated depreciation of $1,004,164 and $999,769, respectively)
|
|
|
65,652
|
|
|
|
61,159
|
|
Goodwill
|
|
|
3,987,056
|
|
|
|
1,503,633
|
|
Customer lists (net of accumulated amortization of $90,823 and $65,269, respectively)
|
|
|
946,725
|
|
|
|
836,279
|
|
Tradenames (net of accumulated amortization of $59,484 and $41,600, respectively)
|
|
|
1,146,121
|
|
|
|
533,005
|
|
Other assets
|
|
|
28,918
|
|
|
|
27,931
|
|
Total assets
|
|
|
12,926,323
|
|
|
|
4,505,340
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
3,784,315
|
|
|
|
2,368,652
|
|
Due to related parties
|
|
|
117,640
|
|
|
|
159,782
|
|
Loans payable (net of discount of $618,188 and $nil, respectively)
|
|
|
3,621,692
|
|
|
|
363,081
|
|
Loans payable to related parties
|
|
|
148,858
|
|
|
|
148,858
|
|
Convertible debentures (net of discount of $1,438,501 and $573,776, respectively)
|
|
|
3,842,689
|
|
|
|
1,913,224
|
|
Derivative liability
|
|
|
7,103,644
|
|
|
|
4,749,712
|
|
Contingent liability
|
|
|
-
|
|
|
|
793,893
|
|
Preferred stock liability:
|
|
|
|
|
|
|
|
|
Authorized: 8,000,000 Series A preferred stock, par value $0.00001 Issued and outstanding: 1,768,439 (December 31, 2017 – 1,262,945) shares
|
|
|
-
|
|
|
|
435,138
|
|
Total current liabilities
|
|
|
18,618,838
|
|
|
|
10,932,340
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit
|
|
|
|
|
|
|
|
|
Common stock Authorized: 750,000,000 shares, par value $0.00001 Issued and outstanding: 460,682,237 (December 31, 2017 – 423,027,290) shares
|
|
|
4,610
|
|
|
|
4,233
|
|
Preferred stock Authorized: 8,000,000 Series A preferred stock, par value $0.00001 Issued and outstanding: 1,768,439 (December 31, 2017 – 1,262,945) shares
|
|
|
18
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
16,935,959
|
|
|
|
15,905,400
|
|
Common stock subscribed
|
|
|
74,742
|
|
|
|
74,742
|
|
Accumulated deficit
|
|
|
(22,431,167
|
)
|
|
|
(22,322,725
|
)
|
Total Spectrum Global Solutions, Inc. stockholders’ deficit
|
|
|
(5,415,838
|
)
|
|
|
(6,338,350
|
)
|
Non-controlling interest
|
|
|
(276,677
|
)
|
|
|
(88,650
|
)
|
Total stockholders’ deficit
|
|
|
(5,692,515
|
)
|
|
|
(6,427,000
|
)
|
Total liabilities and stockholders’ deficit
|
|
|
12,926,323
|
|
|
|
4,505,340
|
|
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
SPECTRUM
GLOBAL SOLUTIONS, INC.
Condensed consolidated statements of operations
(Expressed
in U.S. dollars)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
|
Three Months Ended
March 31,
|
|
|
|
2018
$
|
|
|
2017
$
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
4,327,764
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
3,784,520
|
|
|
|
-
|
|
Depreciation and amortization
|
|
|
47,833
|
|
|
|
5,603
|
|
General and administrative
|
|
|
661,298
|
|
|
|
132,149
|
|
Salaries and wages
|
|
|
577,604
|
|
|
|
2,121
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
5,071,255
|
|
|
|
139,873
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(743,491
|
)
|
|
|
(139,873
|
)
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
Gain (loss) on settlement of debt
|
|
|
561,963
|
|
|
|
(5,400
|
)
|
Gain on extinguishment of preferred stock liability
|
|
|
287,815
|
|
|
|
-
|
|
Loss on disposal of assets
|
|
|
-
|
|
|
|
2,067
|
|
Amortization of discounts on convertible debentures
|
|
|
(654,087
|
)
|
|
|
(61,128
|
)
|
Gain (loss) on change in fair value of derivatives
|
|
|
563,910
|
|
|
|
(627,978
|
)
|
Interest expense
|
|
|
(179,325
|
)
|
|
|
(102,648
|
)
|
Impairment loss
|
|
|
-
|
|
|
|
(103,480
|
)
|
Total other income (expense)
|
|
|
580,276
|
|
|
|
(902,701
|
)
|
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
|
(163,215
|
)
|
|
|
(1,042,574
|
)
|
|
|
|
|
|
|
|
|
|
Less: net loss attributable to the non-controlling interest
|
|
|
54,773
|
|
|
|
23,653
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to Spectrum Global Solutions, Inc.
|
|
|
(108,442
|
)
|
|
|
(1,018,921
|
)
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to Spectrum Global Solutions, Inc. common shareholders:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
(0.00
|
)
|
|
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding used in the calculation of net loss attributable to Spectrum Global Solutions, Inc. per common share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
445,161,856
|
|
|
|
117,272,240
|
|
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
SPECTRUM
GLOBAL SOLUTIONS, INC.
Condensed consolidated statements of cash flows
(Expressed
in U.S. dollars)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
|
Three Months Ended
March 31,
|
|
|
|
2018
$
|
|
|
2017
$
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(163,215
|
)
|
|
|
(1,042,574
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Loss (gain) on change in fair value of derivative liability
|
|
|
(563,910
|
)
|
|
|
627,978
|
|
Amortization of discounts on convertible debentures
|
|
|
654,087
|
|
|
|
61,128
|
|
Depreciation and amortization
|
|
|
47,833
|
|
|
|
5,603
|
|
Foreign exchange loss (gain)
|
|
|
6,365
|
|
|
|
(1,701
|
)
|
Shares issued for services
|
|
|
-
|
|
|
|
790
|
|
Interest related to cash redemption premium on convertible notes
|
|
|
-
|
|
|
|
76,825
|
|
Stock-based compensation on options and warrants
|
|
|
312,561
|
|
|
|
-
|
|
Derivative warrants issued for services
|
|
|
68,536
|
|
|
|
-
|
|
Impairment loss
|
|
|
-
|
|
|
|
103,480
|
|
(Gain) loss on settlement of debt
|
|
|
(561,963
|
)
|
|
|
5,400
|
|
Gain on extinguishment of preferred stock liability
|
|
|
(287,815
|
)
|
|
|
-
|
|
Loss on disposal of assets
|
|
|
-
|
|
|
|
2,067
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
184,723
|
|
|
|
(1,349
|
)
|
Prepaid expenses and deposits
|
|
|
20,774
|
|
|
|
79
|
|
Accounts payable and accrued liabilities
|
|
|
(380,379
|
)
|
|
|
115,994
|
|
Other assets
|
|
|
5,813
|
|
|
|
-
|
|
Due to related parties
|
|
|
-
|
|
|
|
29,695
|
|
Net cash used in operating activities
|
|
|
(656,590
|
)
|
|
|
(16,585
|
)
|
Investing activities
|
|
|
|
|
|
|
|
|
Purchase of equipment
|
|
|
(8,889
|
)
|
|
|
-
|
|
Net cash provided by(used in) investing activities
|
|
|
(8,889
|
)
|
|
|
-
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Cash paid for lease obligation
|
|
|
-
|
|
|
|
(7,911
|
)
|
Repayment of loan payable
|
|
|
(386,125
|
)
|
|
|
(15,000
|
)
|
Proceeds from notes payable
|
|
|
616,306
|
|
|
|
5,467
|
|
Cash received on acquisition
|
|
|
191,744
|
|
|
|
-
|
|
Proceeds from issuance of convertible debentures
|
|
|
500,000
|
|
|
|
31,839
|
|
Cheques issued in excess of funds on deposit
|
|
|
-
|
|
|
|
789
|
|
Net cash provided by financing activities
|
|
|
921,925
|
|
|
|
15,184
|
|
Change in cash
|
|
|
256,446
|
|
|
|
(1,401
|
)
|
Cash, beginning of period
|
|
|
28,893
|
|
|
|
1,401
|
|
Cash, end of period
|
|
|
285,339
|
|
|
|
-
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Common stock issued to settle accounts payable and debt
|
|
|
-
|
|
|
|
20,400
|
|
Common stock issued for conversion of notes payable
|
|
|
92,703
|
|
|
|
129,233
|
|
Net assets acquired in ADEX Acquisition
|
|
|
4,332,577
|
|
|
|
-
|
|
Goodwill
|
|
|
2,483,423
|
|
|
|
-
|
|
Warrant issued for non-controlling interest
|
|
|
133,256
|
|
|
|
-
|
|
Preferred stock issued to settle notes payable and accrued interest
|
|
|
439,560
|
|
|
|
-
|
|
Preferred stock issued to settle derivative liabilities
|
|
|
291,064
|
|
|
|
-
|
|
Preferred stock issued for prepaid expenses
|
|
|
13,820
|
|
|
|
-
|
|
Debt issuance cost
|
|
|
247,500
|
|
|
|
62,810
|
|
Original issue discounts
|
|
|
402,500
|
|
|
|
14,015
|
|
Reclassification of related party debt to accounts payable
|
|
|
-
|
|
|
|
-
|
|
Original debt discount against derivative liability
|
|
|
1,487,000
|
|
|
|
31,839
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
|
4,622
|
|
|
|
9,141
|
|
Income taxes paid
|
|
|
-
|
|
|
|
-
|
|
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
SPECTRUM
GLOBAL SOLUTIONS, INC.
Notes to the unaudited condensed consolidated financial statements
March
31, 2018
(Expressed
in U.S. dollars)
1.
|
Organization
and Significant Accounting Policies
|
|
a.
|
Organization and nature of operations
|
Spectrum
Global Solutions, Inc. (the “Company”) was incorporated in the State of Nevada on January 22, 2007 to acquire and
commercially exploit various new energy related technologies through licenses and purchases. On December 8, 2008, the Company
continued its corporate jurisdiction out of the State of Nevada and into the province of British Columbia, Canada. On April 25,
2017, the Company entered into and closed on an Asset Purchase Agreement with InterCloud Systems, Inc. (“InterCloud”).
Pursuant to the terms of the Asset Purchase Agreement, the Company purchased 80.1% of the assets associated with InterCloud’s
“AW Solutions” business. After the acquisition of AW Solutions, the Company provides professional, multi-service line,
telecommunications infrastructure and outsource services to the wireless and wireline industry. On November 15, 2017, the Company
changed its name to “Spectrum Global Solutions, Inc.”. On February 14, 2018, the Company entered into an agreement
with InterCloud providing for the sale, transfer, conveyance and delivery to the Company of the remaining 19.9% of the assets
associated with InterCloud’s AWS business not already purchased by the Company.
|
b.
|
Condensed financial statements
|
On
February 6, 2018, the Company entered into a Stock Purchase Agreement with InterCloud. Pursuant to the terms of the Stock Purchase
Agreement, InterCloud agreed to sell, and Spectrum agreed to purchase, all of the issued and outstanding capital stock and membership
interests of ADEX Corp., ADEX Puerto Rico, LLC and ADEXCOMM (collectively, “ADEX”). On February 27, 2018, the Company
completed the acquisition of ADEX. Pursuant to the terms of the Stock Purchase Agreement, the Company purchased from InterCloud
all of the issued and outstanding capital stock and membership interests of ADEX.
The
accompanying unaudited interim consolidated financial statements of the Company should be read in conjunction with the consolidated
financial statements and accompanying notes filed with the U.S. Securities and Exchange Commission in the Company’s Transition
Report on Form 10-K for the seven month period from June 1, 2017 to December 31, 2017. In the opinion of management, the accompanying
financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s
financial position and the results of its operations and its cash flows for the periods shown.
The
preparation of financial statements in accordance with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those
estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be
expected for the full year.
These consolidated financial statements
have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities
in the normal course of business. The Company has yet to acquire commercially exploitable energy related technology and is unlikely
to generate earnings in the immediate or foreseeable future. The recently acquired AW Solutions business has also incurred losses
and experienced negative cash flows from operations during its most recent fiscal years. The continuation of the Company as a
going concern is dependent upon the continued financial support from its shareholders, the ability of management to raise additional
equity capital through private and public offerings of its common stock, and the attainment of profitable operations. As of March
31, 2018, the Company has an accumulated loss of $22,431,167, and a working capital deficit of $11,866,987. These factors raise
substantial doubt regarding the Company’s ability to continue as a going concern. These consolidated financial statements
do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities
that might be necessary should the Company be unable to continue as a going concern.
Management
requires additional funds over the next twelve months to fully implement its business plan. Management is currently seeking additional
financing through the sale of equity and from borrowings from private lenders to cover its operating expenditures. There can be
no certainty that these sources will provide the additional funds required for the next twelve months.
|
d.
|
Basis
of Presentation/Principles of Consolidation
|
These
consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted
in the United States. These consolidated financial statements include the accounts of the Company and its subsidiaries, Carbon
Commodity Corporation, Climate ESCO Ltd., Mantra Energy Alternatives Ltd., Mantra China Inc., Mantra China Limited, Mantra Media
Corp., Mantra NextGen Power Inc., Mantra Wind Inc., AW Solutions, Inc. (from the date of acquisition, April 25, 2017), Tropical
Communications, Inc. (from the date of acquisition, April 25, 2017), AW Solutions Puerto Rico, LLC. (from the date of acquisition,
April 25, 2017), ADEX Corp., ADEX Puerto Rico, LLC and ADEXCOMM (from the date of acquisition, February 27, 2018). All the subsidiaries
are wholly-owned with the exception of Climate ESCO Ltd., which is 64.55% owned, Mantra Energy Alternatives Ltd., which is 88.21%.
All inter-company balances and transactions have been eliminated.
The
preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company
regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability
of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred income tax asset valuation
allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors
that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the
carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources.
The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent
there are material differences between the estimates and the actual results, future results of operations will be affected.
|
f.
|
Cash
and Cash Equivalents
|
The
Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
Trade
accounts receivable are recorded at the invoiced amount and do not bear interest. The Company records unbilled receivables for
services performed but not billed. At March 31, 2018 and December 31, 2017, unbilled receivables totaled $1,624,940 and $11,429,
respectively, and are included in accounts receivable. Management reviews a customer’s credit history before extending credit.
The Company maintains an allowance for doubtful accounts for estimated losses. Estimates of uncollectible amounts are reviewed
each period, and changes are recorded in the period in which they become known. Management analyzes the collectability of accounts
receivable each period. This review considers the aging of account balances, historical bad debt experience, and changes in customer
creditworthiness, current economic trends, customer payment activity and other relevant factors. Should any of these factors change,
the estimate made by management may also change. The allowance for doubtful accounts at March 31, 2018 and December 31, 2017 was
$560,971 and $54,482 respectively.
|
h.
|
Property
and Equipment
|
Property
and equipment are stated at cost. The Company depreciates the cost of property and equipment over their estimated useful lives
at the following annual rates:
|
Automotive
|
|
3-5
years straight-line basis
|
|
Computer
equipment and software
|
|
3-7
years straight-line basis
|
|
Leasehold
improvements
|
|
5
years straight-line basis
|
|
Office
equipment and furniture
|
|
5
years straight-line basis
|
|
Research
equipment
|
|
5
years straight-line basis
|
Goodwill
was generated through the acquisition of AW Solutions and ADEX as the total consideration paid exceeded the fair value of the
net assets acquired.
The
Company tests its goodwill for impairment at least annually on December 31
st
and whenever events or circumstances change
that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment
has occurred. Such indicators may include, among others: a significant decline in the Company’s expected future cash flows;
a significant adverse change in legal factors or in the business climate; unanticipated competition; and slower growth rates.
Any adverse change in these factors could have a significant impact on the recoverability of goodwill and the Company’s
consolidated financial results.
The
Company tests goodwill by estimating fair value using a Discounted Cash Flow (“DCF”) model. The key assumptions used
in the DCF model to determine the highest and best use of estimated future cash flows include revenue growth rates and profit
margins based on internal forecasts, terminal value and an estimate of a market participant’s weighted-average cost of capital
used to discount future cash flows to their present value. There were no impairment charges during the three months ended March
31, 2018.
At
March 31, 2018 and December 31, 2017, definite-lived intangible assets primarily consist of non-compete agreements, tradenames
and customer relationships which are being amortized over their estimated useful lives ranging from 1-20 years.
The
Company periodically evaluates the reasonableness of the useful lives of these assets. Once these assets are fully amortized,
they are removed from the accounts. These assets are reviewed for impairment or obsolescence when events or changes in circumstances
indicate that the carrying amount may not be recoverable. If impaired, intangible assets are written down to fair value based
on discounted cash flows or other valuation techniques. The Company has no intangibles with indefinite lives.
For
long-lived assets, impairment losses are only recorded if the asset’s carrying amount is not recoverable through its undiscounted,
probability-weighted future cash flows. The Company measures the impairment loss based on the difference between the carrying
amount and the estimated fair value. When an impairment exists, the related assets are written down to fair value.
In
accordance with ASC 360, “
Property, Plant and Equipment
”, the Company tests long-lived assets or asset groups
for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances
which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant
adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally
expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history
of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will
more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed
based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted
cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances.
An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value.
|
l.
|
Foreign
Currency Translation
|
Transactions
in foreign currencies are translated into the currency of measurement at the exchange rates in effect on the transaction date.
Monetary balance sheet items expressed in foreign currencies are translated into U.S. dollars at the exchange rates in effect
at the balance sheet date. The resulting exchange gains and losses are recognized in income.
The
Company’s integrated foreign subsidiaries are financially or operationally dependent on the Company. The Company uses the
temporal method to translate the accounts of its integrated operations into U.S. dollars. Monetary assets and liabilities are
translated at the exchange rates in effect at the balance sheet date. Non-monetary assets and liabilities are translated at historical
rates. Revenues and expenses are translated at average rates for the period, except for amortization, which is translated on the
same basis as the related asset. The resulting exchange gains or losses are recognized in income.
The
Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “
Accounting for Income
Taxes
”. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected
future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and
for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted
tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance
to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
The
Company conducts business, and files federal and state income, franchise or net worth, tax returns in Canada, the United States,
in various states within the United States and the Commonwealth of Puerto Rico. The Company determines its filing obligations
in a jurisdiction in accordance with existing statutory and case law. The Company may be subject to a reassessment of federal
and provincial income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment
in respect of any particular taxation year. For Canadian and U.S. income tax returns, the open taxation years range from 2010
to 2017. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S.
state statutes of limitations for income tax assessment vary from state to state. Tax authorities of Canada and U.S. have not
audited any of the Company’s, or its subsidiaries’, income tax returns for the open taxation years noted above.
Significant
management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded
against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently
has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which
should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.
The
Company follows the guidance set forth within ASC Topic 740, “
Income Taxes”
(“ASC Topic 740”) which
prescribes a two-step process for the financial statement recognition and measurement of income tax positions taken or expected
to be taken in an income tax return. The first step evaluates an income tax position in order to determine whether it is more
likely than not that the position will be sustained upon examination, based on the technical merits of the position. The second
step measures the benefit to be recognized in the financial statements for those income tax positions that meet the more likely
than not recognition threshold. ASC Topic 740 also provides guidance on de-recognition, classification, recognition and classification
of interest and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would
be recorded as a component of current income tax expense.
The
Company received a tax notice from the Puerto Rican government requesting payment of taxes related to 2014 in the amount of $166,084
plus penalties and interest of $96,764 for a total obligation due of $262,848. This tax assessment is included in accrued expenses
at March 31, 2018 and December 31, 2017.
On
May 28, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (“Topic 606”), to update the
financial reporting requirements for revenue recognition. Topic 606 outlines a single comprehensive model for entities to use
in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including
industry-specific guidance. The guidance is based on the principle that an entity should recognize revenue to depict the transfer
of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange
for those goods or services. The guidance also requires additional disclosure about the nature, amount, timing and uncertainty
of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets
recognized from costs incurred to fulfill a contract. This guidance became effective for the Company beginning on January 1, 2018,
and entities have the option of using either a full retrospective or a modified retrospective approach for the adoption of the
new standard. The Company adopted this standard using the modified retrospective approach on January 1, 2018.
In
preparation for adoption of the standard, the Company evaluated each of the five steps in Topic 606, which are as follows: 1)
Identify the contract with the customer; 2) Identify the performance obligations in the contract; 3) Determine the transaction
price; 4) Allocate the transaction price to the performance obligations; and 5) Recognize revenue when (or as) performance obligations
are satisfied.
Reported revenue will not be
affected materially in any period due to the adoption of ASC Topic 606 because: (1) the Company expects to identify similar performance
obligations under Topic 606 as compared with deliverables and separate units of account previously identified; (2) the Company
has determined the transaction price to be consistent; and (3) the Company records revenue at the same point in time, upon delivery
of services, under both ASC Topic 605 and Topic 606, as applicable under the terms of the contract with the customer. Additionally,
the Company does not expect the accounting for fulfillment costs or costs incurred to obtain a contract to be affected materially
in any period due to the adoption of Topic 606.
There
are also certain considerations related to accounting policies, business processes and internal control over financial reporting
that are associated with implementing Topic 606. The Company has evaluated its policies, processes, and control framework for
revenue recognition, and identified and implemented the changes needed in response to the new guidance.
Lastly,
disclosure requirements under the new guidance in Topic 606 have been significantly expanded in comparison to the disclosure requirements
under the current guidance, including disclosures related to disaggregation of revenue into appropriate categories, performance
obligations, the judgments made in revenue recognition determinations, adjustments to revenue which relate to activities from
previous quarters or years, any significant reversals of revenue, and costs to obtain or fulfill contracts.
The
infrastructure and professional services revenues are derived from contracts to provide technical engineering services along with
contracting services to commercial and governmental customers. The Company’s service contracts generally require specific
tasks or services that the Company must perform under the contract. The Company recognizes revenues associated with these services
upon the completion of the related task or service which is at the time the four revenue recognition criteria have been met. Direct
costs incurred related to performance of the task or service are deferred and recorded as prepaid expense and are expensed when
the related revenue is recognized.
The
Company also generates revenue from service contracts with certain customers. These contracts are accounted for under the proportional
performance method. Under this method, revenue is recognized in proportion to the value provided to the customer for each project
as of each reporting date.
The
Company records unbilled receivables for revenues earned, but not yet billed.
Cost
of revenues includes all direct costs of providing services under our contracts, including costs for direct labor provided by
employees, services by independent subcontractors, operation of capital equipment (excluding depreciation and amortization), direct
materials, insurance claims and other direct costs.
|
p.
|
Research
and Development Costs
|
Research
and development costs are expensed as incurred.
|
q.
|
Stock-based
Compensation
|
The
Company records stock-based compensation in accordance with ASC 718, “
Compensation – Stock Compensation
”,
using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity
instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument
issued, whichever is more reliably measurable.
The
Company applies ASC 505-50, “
Equity-Based Payments to Non-Employees
” with respect to options and warrants issued
to non-employees which requires the use of option valuation models to measure the fair value of the options and warrants at the
measurement date.
The
Company uses the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected
by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables
include, but are not limited to the Company’s expected stock price volatility over the term of the awards, and actual and
projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest
is recognized as an expense in the consolidated statement of operations over the requisite service period.
The
Company computes loss per share in accordance with ASC 260, “
Earnings per Share
” which requires presentation
of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by
dividing the loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury
stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price
for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants.
Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of March 31, 2018, the Company had 1,235,555,276
(March 31, 2017 – 647,182,222) common stock equivalents outstanding.
ASC
220, “
Comprehensive Income
,” establishes standards for the reporting and display of comprehensive loss and
its components in the financial statements. As of March 31, 2018 and 2017, the Company has no items that represent a comprehensive
loss and, therefore, has not included a schedule of comprehensive loss in the consolidated financial statements.
|
t.
|
Recent
Accounting Pronouncements
|
On January 1, 2018, we adopted
the new accounting standard ASC 606,
Revenue from Contracts with Customers
, and all of the related amendments (“new
revenue standard”) as discussed in Revenue Recognition accounting policy description.
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and
does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact
on its financial position or result of operations.
|
u.
|
Concentrations
of Credit Risk
|
Financial
instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables.
The Company maintains its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the
amount of insurance provided on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk.
The
Company provides credit to customers on an uncollateralized basis after evaluating client creditworthiness. For the three months
ended March 31, 2018, two customers accounted for 22% and 18%, respectively, of consolidated revenues for the period. In addition,
amounts due from these customers represented 7% and 22%, respectively, of trade accounts receivable as of March 31, 2018. For
the three months ended March 31, 2017, two customers accounted for 54% and 9%, respectively, of consolidated revenues for the
period. In addition, amounts due from these customers represented 53% and 13%, respectively, of trade accounts receivable as of
March 31, 2017.
The Company’s customers
are primarily located within the domestic United States of America and Puerto Rico. Revenues generated within the domestic United
States of America accounted for approximately 89% of consolidated revenues for the three month period ended March 31, 2018 (84%
- 2017). Revenues generated from customers in Puerto Rico accounted for approximately 11% of consolidated revenues for the three
month period ended March 31, 2018 (16% - 2017).
|
v.
|
Fair
Value Measurements
|
The
Company measures and discloses the estimated fair value of financial assets and liabilities using the fair value hierarchy prescribed
by US generally accepted accounting principles. The fair value hierarchy has three levels, which are based on reliable available
inputs of observable data. The hierarchy requires the use of observable market data when available. The three-level hierarchy
is defined as follows:
Level
1 – quoted prices for identical instruments in active markets.
Level
2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets
that are not active; and model derived valuations in which significant inputs and significant value drivers are observable in
active markets; and.
Level
3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value
drivers are unobservable.
Financial
instruments consist principally of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, loans payable
and convertible debentures. Derivative liabilities are determined based on “Level 3” inputs, which are significant
and unobservable and have the lowest priority. There were no transfers into or out of “Level 3” during the three months
ended March 31, 2018 and 2017. The recorded values of all other financial instruments approximate their current fair values because
of their nature and respective relatively short maturity dates or durations.
Our
financial assets and liabilities carried at fair value measured on a recurring basis as of March 31, 2018 and December 31, 2017,
consisted of the following:
|
|
|
Total fair value at
March 31, 2018
$
|
|
|
Quoted prices in active markets
(Level 1)
$
|
|
|
Significant other observable inputs
(Level 2)
$
|
|
|
Significant unobservable inputs
(Level 3)
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability (1)
|
|
|
7,103,644
|
|
|
|
–
|
|
|
|
–
|
|
|
|
7,103,644
|
|
|
|
|
Total fair value at
December 31,
2017
$
|
|
|
Quoted prices in active markets
(Level 1)
$
|
|
|
Significant other observable inputs
(Level 2)
$
|
|
|
Significant unobservable inputs
(Level 3)
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability (1)
|
|
|
4,749,712
|
|
|
|
–
|
|
|
|
–
|
|
|
|
4,749,712
|
|
|
(1)
|
The
Company has estimated the fair value of these derivatives using the Monte-Carlo model and/or a Binomial Model.
|
Fair
value estimates are made at a specific point in time, based on relevant market information and information about the financial
statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore
cannot be determined with precision. Changes in assumptions could significantly affect the estimates. See Note 9 for additional
information.
|
w.
|
Derivative
Liabilities
|
The
Company accounts for derivative instruments in accordance with ASC Topic 815, “
Derivatives and Hedging
” and
all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet. The Company uses
estimates of fair value to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a
liability in an orderly transaction between willing and able market participants. In general, the Company’s policy in estimating
fair values is to first look at observable market prices for identical assets and liabilities in active markets, where available.
When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities,
prepayment speeds, default rates and credit spreads, relying first on observable data from active markets. Depending on the availability
of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values
presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in
accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized in
measuring financial instruments at fair value as discussed above. As of March 31, 2018 and December 31, 2017, the Company had
a $7,103,644 and $4,749,712 derivative liability, respectively.
Certain
prior period amounts have been reclassified to conform to current presentation.
|
a)
|
On
February 6, 2018, pursuant to the Stock Purchase Agreement with InterCloud, the Company
purchased, all of the issued and outstanding capital stock and membership interests of
ADEX. The Company closed and completed the acquisition on February 27, 2018.
|
The
purchase price paid by the Company for the Assets includes the assumption of certain liabilities and contracts associated with
ADEX, $3,000,000 in cash, of which $2,500,000 was paid at closing and $500,000 was be retained by the Company for 90 days in order
to satisfy any outstanding liabilities of ADEX incurred prior to the closing date, and the issuance to InterCloud of a one-year
convertible promissory note in the aggregate principal amount of $2,000,000 (the “ADEX Note”).
The
Company has performed a valuation analysis of the fair market value of AWS’ assets and liabilities. The following table
summarizes the allocation of the preliminary purchase price as of the acquisition date:
|
Purchase Price
|
|
|
|
|
$2,000,000 Convertible Note
|
|
$
|
3,816,000
|
|
|
Cash
|
|
|
2,500,000
|
|
|
Cash retained for 90 days
|
|
|
500,000
|
|
|
Total Purchase Price
|
|
$
|
6,816,000
|
|
|
|
|
|
|
|
|
Allocation of Purchase Price
|
|
|
|
|
|
Cash
|
|
$
|
191,744
|
|
|
Accounts receivable
|
|
|
5,143,749
|
|
|
Other assets
|
|
|
6,800
|
|
|
Tradenames
|
|
|
631,000
|
|
|
Customer lists
|
|
|
136,000
|
|
|
Accounts payable
|
|
|
(136,684
|
)
|
|
Accrued expenses
|
|
|
(1,627,116
|
)
|
|
Other current liabilities
|
|
|
(12,916
|
)
|
|
Goodwill
|
|
|
2,483,423
|
|
|
Net assets acquired
|
|
$
|
6,816,000
|
|
The
following table summarizes our consolidated results of operations for the three months ended March 31, 2018, as well as unaudited
pro forma consolidated results of operations as though the acquisition had occurred on January 1, 2017:
|
|
|
March 31,
2018
$
|
|
|
March 31,
2017
$
|
|
|
|
|
As Reported
|
|
|
Pro Forma
|
|
|
As Reported
|
|
|
Pro Forma
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
4,327,764
|
|
|
|
7,892,535
|
|
|
|
–
|
|
|
|
4,807,214
|
|
|
Net Income
|
|
|
(451,030
|
)
|
|
|
(457,981
|
)
|
|
|
(1,042,574
|
)
|
|
|
(4,535,676
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(0.01
|
)
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(0.01
|
)
|
|
|
(0.04
|
)
|
On
April 25, 2017, pursuant to the Asset Purchase Agreement with InterCloud, the Company purchased, 80.1% of the assets associated
with InterCloud’s “AW Solutions” business (“AWS”) including, but not limited to, fixed assets, real
property, intellectual property, and accounts receivables (collectively, the “Assets”).
The
purchase price paid by the Company for the Assets includes the assumption of certain liabilities and contracts associated with
AWS, the issuance to InterCloud of a convertible promissory note in the aggregate principal amount of $2,000,000 (as described
in Note 9(j)), and a potential earn-out after three months in an amount equal to the lesser of (i) three times EBITDA (as defined
in the Asset Purchase Agreement) of the business for the six-month period immediately following the closing and (ii) $1,500,000.
During the seven months ended December 31, 2017, Intercloud agreed to reduce the contingent liability to $793,893, as a result,
the Company recorded a $615,518 gain on settlement of debt. The Company also issued Intercloud the convertible note described
in Note 9(f) with a principal amount of $793,894 to settle a contingent liability of $793,893.
On
February 14, 2018, the Company entered into an agreement with InterCloud providing for the sale, transfer, conveyance and delivery
to the Company of the remaining 19.9% of the assets associated with InterCloud’s AWS business not already purchased by the
Company (collectively, the “Remaining Assets”). The acquisition of the initial 80.1% of AWS took place during the
fiscal year ended December 31, 2017. As consideration for the Remaining Assets, the Company issued InterCloud a common stock purchase
warrant that entitles InterCloud to purchase a number of shares equal to 4% of the number of shares of the Company’s common
stock outstanding at the time of exercise at an exercise price of $0.006 per share. The warrant has a three year term.
The
Company recorded the fair value of the warrant of $259,000, reduced the carrying value of the AWS non-controlling interest from
$133,256 to $0 and recorded the difference of $125,744 as additional paid in capital.
4.
|
Property
and Equipment
|
|
|
|
March 31,
2018
$
|
|
|
December 31,
2017
$
|
|
|
|
|
|
|
|
|
|
|
Computers and office equipment
|
|
|
317,538
|
|
|
|
308,649
|
|
|
Equipment
|
|
|
382,139
|
|
|
|
382,140
|
|
|
Research equipment
|
|
|
143,129
|
|
|
|
143,129
|
|
|
Software
|
|
|
177,073
|
|
|
|
177,073
|
|
|
Vehicles
|
|
|
94,356
|
|
|
|
94,356
|
|
|
Vehicles under capital lease
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1,114,235
|
|
|
|
1,105,347
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: impairment
|
|
|
(44,419
|
)
|
|
|
(44,419
|
)
|
|
Less: accumulated depreciation
|
|
|
(1,004,164
|
)
|
|
|
(999,769
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Equipment, Net
|
|
|
65,652
|
|
|
|
61,159
|
|
During
the three months ended March 31, 2018, the Company recorded $4,395 (2017 - $5,603) of depreciation expense.
|
|
|
Cost
$
|
|
|
Accumulated amortization
$
|
|
|
Impairment
$
|
|
|
March 31, 2018
Net carrying value
$
|
|
|
December 31,
2017
Net carrying value
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer relationship and lists
|
|
|
1,037,548
|
|
|
|
90,823
|
|
|
|
–
|
|
|
|
946,725
|
|
|
|
836,279
|
|
|
Trade names
|
|
|
1,205,605
|
|
|
|
59,484
|
|
|
|
–
|
|
|
|
1,146,121
|
|
|
|
533,005
|
|
|
|
|
|
2,243,153
|
|
|
|
150,307
|
|
|
|
–
|
|
|
|
2,092,846
|
|
|
|
1,369,284
|
|
During
the three months ended March 31, 2018, the Company recorded $43,438 (2017 - $Nil) of amortization expense.
Estimated
Future Amortization Expense:
|
|
|
$
|
|
|
For year ending December 31, 2018
|
|
|
155,541
|
|
|
For year ending December 31, 2019
|
|
|
207,387
|
|
|
For year ending December 31, 2020
|
|
|
207,387
|
|
|
For year ending December 31, 2021
|
|
|
207,387
|
|
|
For year ending December 31, 2022
|
|
|
207,387
|
|
|
For year ending December 31, 2023
|
|
|
207,387
|
|
|
For year ending December 31, 2024
|
|
|
207,387
|
|
|
For year ending December 31, 2025
|
|
|
191,193
|
|
|
For year ending December 31, 2026
|
|
|
149,591
|
|
|
For year ending December 31, 2027
|
|
|
92,432
|
|
6.
|
Related Party Transactions
|
|
a)
|
As of March 31, 2018, the Company owes a total of $117,640 (December 31, 2017 - $109,978) to the former President of the Company and his spouse, and a company controlled by the former President of the Company which is non-interest bearing, unsecured, and due on demand.
|
|
b)
|
On November 30,
2017, the Company received $18,858 pursuant to a promissory note issued to the Chief Executive Officer of the Company. The note
issued is unsecured, due on November 30, 2018 and bears interest at a rate of 8% per annum. At March 31, 2018, the amount of $18,858
was owed.
|
|
c)
|
On November 30,
2017, the Company received $130,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured,
due on November 30, 2018 and bears interest at a rate of 8% per annum. At March 31, 2018, the amount of $130,000 was owed.
|
|
(a)
|
As of March 31, 2018, the amount of $49,120 (Cdn$63,300) (December 31, 2017 - $50,349 (Cdn$63,300)) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand.
|
|
(b)
|
As of March 31, 2018, the amount of $17,500 (December 31, 2017 - $17,500) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand.
|
|
(c)
|
As of March 31, 2018, the amounts of $7,500 and $28,712 (Cdn$37,000) (December 31, 2017 - $7,500 and $29,430 (Cdn$37,000)) are owed to a non-related party which are non-interest bearing, unsecured, and due on demand.
|
|
(d)
|
As of March 31, 2018, the amount of $4,490 (December 31, 2017 - $4,490) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand.
|
|
(e)
|
As of March 31, 2018, the amounts of $14,019 (Cdn$18,066) (December 31, 2017 - $14,370 (Cdn$18,066) was advanced by a non-related party. The amount owing is non-interest bearing, unsecured, and due on demand.
|
|
(f)
|
In March 2012, the Company received $50,000 for the subscription of 10,000,000 shares of the Company’s common stock. During the year ended May 31, 2013, the Company and the subscriber agreed that the shares would not be issued and that the subscription would be returned. The subscription has been reclassified as a non-interest bearing demand loan until the funds are refunded to the subscriber.
|
|
(g)
|
On August 4, 2015,
the Company borrowed $50,000 pursuant to a promissory note. The note was due on September 4, 2015. The note bears interest at
120% per annum prior September 4, 2015, and at 180% per annum after September 4, 2015. The holder of the note was also granted
the rights to buy 100,000 shares of the Company’s common stock at a price of $0.15 per share until August 4, 2017. During
the year ended May 31, 2016, the Company repaid the $50,000 note and $1,200 of accrued interest remains owing. At March 31, 2018,
the amount of $1,200 was owed.
|
|
(h)
|
As of March 31, 2018, and December 31, 2017, the amounts of $15,000 and $43,361 (Cdn$55,878) was owed to non-related parties. These advances are non-interest bearing, unsecured, and due on demand.
|
|
(i)
|
On April 12, 2017,
received $12,000 pursuant to a promissory note. The note issued is unsecured, due on demand and bears interest at a rate of 10%
per annum. At March 31, 2018, the amount of $12,000 was owed.
|
|
(j)
|
On June 27, 2017, received $250,200 net of a $27,800 Original Issue Discount pursuant to a $278,000 promissory note. The note issued is unsecured, due on demand and bears interest at a rate of 12% per annum. The Company also issued a warrant with a term of three years to purchase up to 50,000,000 shares of common stock of the Company at an exercise price of $0.005 per share. The fair value of the warrants of $332,966 resulted in a discount to the note payable of $250,200 and the recognition of a loss on derivatives of $82,766. During the period ended December 31, 2017, the Company repaid $160,000 of the loan and recorded accretion of $278,000, increasing the carrying value of the note to $118,000. During the three month period ended March 31, 2018, the Company repaid the remaining balance outstanding.
|
|
(k)
|
On February 27, 2018, the Company, and its subsidiaries entered into a Business Loan and Security
Agreement with Super G Capital, LLC, a Delaware limited liability company (“Super G”), as lender and received a term
loan from Super G in an amount equal to $1,150,000, a portion of the proceeds of which were used to fund the Acquisition.
|
Borrowings under the Super G
Loan Agreement are to be repaid in semi-monthly installments (including interest) of $43,125 for 36 months starting on March 16,
2018, for total payments of $1,552,500. The total interest charge is expected to total $402,500 and the company paid additional
finance fees of $247,500. The obligations of the Company under the Super G Loan Agreement are secured by a lien on substantially
all of the assets of the Company and its subsidiaries, including accounts receivable, intellectual property, equipment and other
personal property. The Super G Loan Agreement contains certain restrictions and covenants and requires the Company to comply with
certain financial covenants, including maintaining unrestricted cash and minimum levels of revenue and adjusted EBITDA.
The Super G Loan Agreement contains
customary events of default, including failure to pay any principal or interest when due, failure to perform or observe covenants,
breaches of representations and warranties, certain cross defaults, certain bankruptcy related events, monetary judgments defaults
and failure to own 100% of the Company’s subsidiaries. Upon the occurrence of an event of default, the outstanding obligations
may be accelerated and become immediately due and payable. During the period ended March 31, 2018, the Company repaid $43,125 of
the loan and recorded accretion of $31,812 increasing the carrying value of the note to $891,187.
|
(l)
|
The Company owed Intercloud $500,000 of the acquisition price of ADEX (described in Note 3) which
was retained by the Company in order to satisfy outstanding liabilities acquired by ADEX. During the three month period ended March
31, 2018, the Company repaid $225,000 of this amount.
|
|
(m)
|
On February 27, 2018, a subsidiary of the Company, ADEX entered into a Purchase and Sale Agreement
with Prestige Capital Corporation (“Prestige”) pursuant to which ADEX agreed to sell and assign and Prestige agreed
to buy and accept, certain accounts receivable owing to ADEX. Under the terms of the Purchase and Sale Agreement, upon the receipt
and acceptance of each assignment of accounts, Prestige will pay ADEX eighty percent (80%) of the face value of the assigned Accounts,
up to a maximum total borrowings of $5,000,000 outstanding at any point in time. ADEX additionally granted Prestige a continuing
security interest in and lien upon all accounts receivable, inventory, fixed assets, general intangibles and other assets. At March
31, 2018, the Company owed $2,213,806 pursuant to this agreement.
|
8.
|
Convertible Debentures
|
|
(a)
|
In October 2008, the Company issued three convertible debentures for total proceeds of $250,000 which bear interest at 10% per annum, are unsecured, and due one year from date of issuance. The unpaid amount of principal and accrued interest can be converted at any time at the holder’s option into 625,000 shares of the Company’s common stock at a price of $0.40 per share. The Company also issued 250,000 detachable, non-transferable share purchase warrants. Each share purchase warrant entitles the holder to purchase one additional share of the Company’s common stock for a period of two years from the date of issuance at an exercise price of $0.50 per share.
|
In accordance with ASC 470-20,
“
Debt with Conversion and Other Options
”, the Company determined that the convertible debentures contained no
embedded beneficial conversion feature as the convertible debentures were issued with a conversion price higher than the fair market
value of the Company’s common shares at the time of issuance.
In accordance with ASC 470-20,
the Company allocated the proceeds of issuance between the convertible debt and the detachable share purchase warrants based on
their relative fair values. Accordingly, the Company recognized the fair value of the share purchase warrants of $45,930 as additional
paid-in capital and an equivalent discount against the convertible debentures. The Company had recorded accretion expense of $45,930,
increasing the carrying value of the convertible debentures to $250,000.
On January 19, 2012, the Company
entered into a settlement agreement with one of the debenture holders to settle a $50,000 convertible debenture and $122,535 in
accounts payable and accrued interest with the debt holder. Pursuant to the agreement, the debt holder agreed to reduce the debt
to Cdn$100,000 on the condition that the Company pays the amount of Cdn$2,500 per month for 40 months, beginning March 1, 2012
and continuing on the first day of each month thereafter.
On July 18, 2012, the Company
entered into a settlement agreement with the $150,000 debenture holder. Pursuant to the settlement agreement, the lender agreed
to extend the due date until April 11, 2013 and the Company agreed to pay $43,890 of accrued interest within five days of the agreement
(paid), pay the accruing interest on a monthly basis (paid), and pay a $10,000 premium in addition to the $150,000 principal outstanding
on April 11, 2013. On April 29, 2013, the Company entered into an amended settlement agreement whereby the lender agreed to extend
the due date to September 15, 2013 and the Company agreed to pay $6,836 of interest for the period from April 1 to September 15,
2013 upon execution of the agreement (paid) and granted the lender 100,000 stock options exercisable at $0.12 per share for a period
of two years.
On November 15, 2013, the Company
entered into a second settlement agreement amendment. Pursuant to the second amendment, on November 15, 2013, the Company agreed
to pay interest of $4,438 (paid) and commencing February 1, 2014, the Company would make monthly payments of $10,000 on the outstanding
principal and interest. On December 4, 2015, the holder of the convertible debenture entered into an agreement to sell and assign
the remaining outstanding principal to a third party. The Company approved and is bound by the assignment and sale agreement.
The Company evaluated the modifications
and determined that the creditor did not grant a concession. In addition, as the present value of the amended future cash flows
had a difference of less than 10% of the cash flows of the original debt, it was determined that the original and new debt instruments
are not substantially different. As a result, the modification was not treated as an extinguishment of the debt and no gain or
loss was recognized because the fair value of the old debt and new debt remained the same. The Company recorded the fair value
of $12,901 for the stock options as additional paid-in capital and a discount. During the year ended May 31, 2014, the Company
repaid $40,000 of the debenture. As of May 31, 2014, the Company had accreted $12,901 of the discount bring the carrying value
of the convertible debenture to $114,661. During the year ended May 31, 2015, the Company repaid $54,808 decreasing the carrying
value to $59,853. During the year ended May 31, 2017, the Company recorded an additional fee of $21,266 increasing the carrying
value to $81,119. On November 16, 2017, the debenture and $15,423 of accrued interest was converted into Series A Preferred Stock
as described in Note 10(b).
At March 31, 2018, the other
remaining debenture of $50,000 remained outstanding and past due.
|
(b)
|
On August 19, 2013, the Company issued a convertible debenture for total proceeds of $10,000, which bears interest at 10% per annum, is unsecured, and due two years from date of issuance. The unpaid amount of principal and accrued interest can be converted at the holder’s option into shares of the Company’s common stock at $0.04 per share at any time after the first anniversary of the notes. The Company recognized the intrinsic value of the embedded beneficial conversion feature of $10,000 as additional paid-in capital and reduced the carrying value of the convertible debenture to $nil. The carrying value will be accreted over the term of the convertible debenture up to its face value of $10,000. As of March 31, 2018, the carrying value of the convertible promissory note was $10,000 and the note remained outstanding and in default.
|
|
(c)
|
On December 27,
2013, the Company issued a convertible debenture for total proceeds of $5,000, which bear interest at 10% per annum, is unsecured,
and due two years from date of issuance. The unpaid amount of principal and accrued interest can be converted at the holder’s
option into shares of the Company’s common stock at $0.04 per share at any time after the first anniversary of the notes.
The Company recognized the intrinsic value of the embedded beneficial conversion features of $5,000 as additional paid-in capital
and reduced the carrying value of the convertible debenture to $nil. The carrying value was be accreted over the term of the convertible
debenture up to its face value of $5,000. As of March 31, 2018, the carrying value of the convertible promissory note was $5,000
and the note remained outstanding and in default.
|
|
(d)
|
On February 4, 2014, the Company issued a convertible debenture for total proceeds of $15,000, which bears interest at 10% per annum, is unsecured, and due two years from date of issuance. The unpaid amount of principal and accrued interest can be converted at the holder’s option into shares of the Company’s common stock at $0.04 per share at any time after the first anniversary of the notes. The Company recognized the intrinsic value of the embedded beneficial conversion feature of $15,000 as additional paid-in capital and reduced the carrying value of the convertible debenture to $nil. The carrying value will be accreted over the term of the convertible debenture up to its face value of $15,000. As of March 31, 2018, the carrying value of the convertible promissory note was $15,000 and the note remained outstanding and in default.
|
|
(e)
|
On April 27, 2017, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest on the outstanding principal due under the unsecured note accrues at a rate of 8% per annum. All principal and accrued interest under the unsecured note is due one year following the issue date of the unsecured Note and is convertible into shares of common stock at a conversion price equal to 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion.
|
The embedded conversion option
qualifies for derivative accounting and bifurcation under ASC 815-15 “
Derivatives and Hedging
”. The initial
fair value of the conversion feature of $1,174,000 resulted in a discount to the note payable of $943,299. During the year ended
May 31, 2017, the Company recorded accretion of $77,465 increasing the carrying value of the note to $1,134,166. On December 15,
2017, February 14, 2018 and February 21, 2018, the holder of the convertible promissory note entered into agreement to sell and
assign a total of $310,000 of the outstanding principal to a third party. The Company approved and is bound by the assignment and
sale agreement. As a result of the assignment, the conversion price for the $310,000 of notes assigned is now equal to the lesser
70% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion and $0.04.
The Company accounted for this assignment in accordance with ASC 470-50 “
Modifications and Extinguishments
”.
In accordance with ASC 470-50, the Company accounted for the assignment as a debt extinguishment and adjusted the fair value of
the derivative to its fair value on the assignment date. During the three-month period ended March 31, 2018, $92,703 of the note
was converted into 27,094,947 shares of common stock. During the three-month period ended March 31, 2018, the Company recorded
accretion of $282,976 increasing the carrying value of the notes to $1,828,940.
|
(f)
|
On April 28, 2017, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor (the “Lender”), pursuant to which the Company issued to the Lender a senior secured convertible promissory note in the aggregate principal amount of $440,000 for an aggregate purchase price of $400,000, and a warrant with a term of three years to purchase up to 27,500,000 shares of common stock of the Company at an exercise price of $0.0255 per share. The interest on the outstanding principal due under the secured note accrues at a rate of 8% per annum. All principal and accrued interest under the secured note is due on April 27, 2018 and is convertible into shares of the Company’s common stock at a conversion price equal to 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the conversion, subject to adjustment upon the occurrence of certain events.
|
The embedded conversion option
qualifies for derivative accounting and bifurcation under ASC 815-15 “
Derivatives and Hedging
”. The initial
fair value of the conversion feature of $1,744,661 and the fair value of the warrants of $425,918 resulted in a discount to the
note payable of $400,000 and the recognition of a loss on derivatives of $1,770,579. During the year ended May 31, 2017, the Company
recorded accretion of $54,526, increasing the carrying value of the note to $54,526. During the three-month period ended December
31, 2017, the Company recorded accretion of $173,031 increasing the carrying value of the note to $194,557. On March 12, 2018,
the Company issued 10,560,000 shares of common stock upon the conversion of $33,000 of principal pursuant of accrued interest of
$2,640. On February 6, 2018, $374,000 of the debenture and $32,560 of accrued interest was converted into Series A Preferred Stock
as described in Note 12(a).
|
(g)
|
On
February 27, 2018, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest
on the outstanding principal due under the ADEX Note accrues at a rate of 6% per annum. All principal and accrued interest under
the ADEX Note is due one year following the issue date of the ADEX Note and is convertible into shares of common stock at a conversion
price equal to of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion,
but in no event ever lower than $0.005 (the “Floor”), unless the note is in default, at which time the Floor terminates.
|
The embedded conversion option
qualifies for derivative accounting and bifurcation under ASC 815-15 “
Derivatives and Hedging
”. The initial
fair value of the conversion feature of $2,455,000 resulted in a discount to the note payable of $639,000. During the three-month
period ended March 31, 2018, the Company recorded accretion of $37,913 increasing the carrying value of the notes to $1,398,913.
|
(h)
|
The Company also issued Intercloud a convertible note with a principal amount of $793,894 to settle
a contingent liability of $793,893 owed as a result of the acquisition of AWS. The note is due on August 16, 2019 and bears interest
at 1% per annum. The note is convertible into common shares of the Company at a conversion price equal to the 80% of the lowest
volume-weighted average price during the 5 trading days immediately preceding the date of conversion.
|
The embedded conversion option
qualifies for derivative accounting and bifurcation under ASC 815-15 “
Derivatives and Hedging
”. The initial
fair value of the conversion feature of $348,000 resulted in a discount to the note payable of $348,000. During the three-month
period ended March 31, 2018, the Company recorded accretion of $18,895 increasing the carrying value of the notes to $464,789.
|
(i)
|
On February 21, 2018, the Company issued a convertible note with a principal amount of $500,000 and a warrant with a term of three years to purchase up to 25,000,000 shares of common stock of the Company at an exercise price of $0.008 per share. The exercise price of the warrant will reduce to 85% of the closing price of the Company’s common stock if the closing price of the Company’s common stock is less than $0.008 on July 31, 2018. The note is due on January 15, 2019, and bears interest at 6% per annum. The note is convertible into common shares of the Company at a conversion price equal to the lower of 80% of the lowest volume-weighted average price during the 5 trading days immediately preceding the date of conversion and $0.005 (the “Floor”), unless the note is in default, at which time the Floor terminates.
|
The embedded conversion option
and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “
Derivatives
and Hedging
”. The initial fair value of the conversion feature of $571,079 and the warrant of $158,772 resulted in a
discount to the note payable of $500,000 and an initial derivative expense of $229,851. During the three-month period ended March
31, 2018, the Company recorded accretion of $70,048 increasing the carrying value of the notes to $70,048.
9.
|
Derivative Liabilities
|
The embedded conversion option
of the convertible debenture described in Note 8(e) contains a conversion feature that qualifies for embedded derivative classification.
The fair value of the liability will be re-measured at the end of every reporting period and the change in fair value will be reported
in the statement of operations as a gain or loss on derivative financial instruments.
Upon the issuance of the convertible
note payable described in Note 9(e), the Company concluded that it only has sufficient shares to satisfy the conversion of some
but not all of the outstanding convertible notes, warrants and options. The Company elected to reclassify contracts from equity
with the earliest inception date first. As a result, none of the Company’s previously outstanding convertible instruments
qualified for derivative reclassification, however, any convertible securities issued after the election, including the convertible
note described in Notes 9(e) to 9(g), qualified for derivative classification. The Company reassesses the classification of the
instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is
reclassified as of the date of the event that caused the reclassification.
During the year ended May 31,
2017, the Company reclassified 350,000 options exercisable at $0.03 until March 16, 2017 with a fair value of $2,350, 2,000,000
warrants exercisable at $0.03 until August 29, 2018 with a fair value of $13,745, 533,333 warrants exercisable at $0.80 with a
fair value of $Nil, 4,075,000 warrants exercisable at $0.37 with a fair value of $16,978 and a $59,853 note convertible at $0.40
with a fair value of $41 that qualified for treatment as derivative liabilities.
The table below sets forth a
summary of changes in the fair value of the Company’s Level 3 financial liabilities.
|
|
|
March 31,
2018
|
|
|
December 31,
2017
|
|
|
|
|
|
|
|
|
|
|
Balance at the beginning of period
|
|
$
|
4,749,712
|
|
|
$
|
3,760,067
|
|
|
Derivative issued as part of acquisition
|
|
|
1,816,000
|
|
|
|
-
|
|
|
Original discount limited to proceeds of notes
|
|
|
1,487,000
|
|
|
|
250,200
|
|
|
Fair value of derivative liabilities in excess of notes proceeds received
|
|
|
229,851
|
|
|
|
82,766
|
|
|
Derivative warrants issued for services and to acquire non-controlling interest
|
|
|
327,536
|
|
|
|
-
|
|
|
Derivative liability settled through the issuance of preferred stock
|
|
|
(358,556
|
)
|
|
|
(2,591,345
|
)
|
|
Conversion of derivative liability
|
|
|
(354,138
|
)
|
|
|
-
|
|
|
Change in fair value of embedded conversion option
|
|
|
(793,761
|
)
|
|
|
3,248,024
|
|
|
Balance at the end of the period
|
|
$
|
7,103,644
|
|
|
$
|
4,749,712
|
|
The Company uses Level 3 inputs
for its valuation methodology for the embedded conversion option liabilities as their fair values were determined by using Monte-Carlo
model or a Binomial Model based on various assumptions.
Significant changes in any of
these inputs in isolation would result in a significant change in the fair value measurement. As required, these are classified
based on the lowest level of input that is significant to the fair value measurement. The following table shows the assumptions
used in the calculations:
|
|
|
Expected Volatility
|
|
|
Risk-free Interest Rate
|
|
|
Expected Dividend Yield
|
|
|
Expected Life (in years)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At issuance
|
|
|
0-299
|
%
|
|
|
0.07-2.42
|
%
|
|
|
0
|
%
|
|
|
0.50-3.00
|
|
|
At December 31, 2017
|
|
|
259-294
|
%
|
|
|
1.39-1.89
|
%
|
|
|
0
|
%
|
|
|
0.30-2.33
|
|
|
At January 3, 2018 upon conversion
|
|
|
280
|
%
|
|
|
1.41
|
%
|
|
|
0
|
%
|
|
|
0.31
|
|
|
At February 6, 2018 upon conversion
|
|
|
331
|
%
|
|
|
1.52
|
%
|
|
|
0
|
%
|
|
|
0.22
|
|
|
At March 12, 2018 upon conversion
|
|
|
340
|
%
|
|
|
1.71
|
%
|
|
|
0
|
%
|
|
|
0.13
|
|
|
At March 30, 2018 upon conversion
|
|
|
192
|
%
|
|
|
1.63
|
%
|
|
|
0
|
%
|
|
|
0.07
|
|
|
At March 31, 2018
|
|
|
209-333
|
%
|
|
|
1.39-2.39
|
%
|
|
|
0
|
%
|
|
|
0.07-2.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On November 15, 2017, the Company revised its authorized share capital to increase the number of authorized common shares from 275,000,000 common shares with a par value of $0.00001, to 750,000,000 common shares with a par value of $0.00001.
|
|
(a)
|
As of December 31, 2017 and May 31, 2017, the Company’s subsidiary, Mantra Energy Alternatives Ltd., had received subscriptions for 67,000 shares of common stock at Cdn$1.00 per share for proceeds of $66,277 (Cdn$67,000), which is included in common stock subscribed, net of the non-controlling interest portion of $7,231.
|
|
(b)
|
As of December 31, 2017 and May 31, 2017, the Company’s subsidiary, Climate ESCO Ltd., had received subscriptions for 210,000 shares of common stock at $0.10 per share for proceeds of $21,000, which is included in common stock subscribed, net of the non-controlling interest portion of $7,384.
|
|
(c)
|
On January 3, 2018, the Company issued 20,516,000 shares of common stock upon the conversion of $67,703 of principal pursuant to the loan described in Note 9(e). The Company recorded a gain on extinguishment of debt of $13,718 which was equal to the difference between the fair value of the shares issued and the liabilities settled.
|
|
(d)
|
On March 12, 2018, the Company issued 10,560,000 shares of common stock upon the conversion of $33,000 of principal and accrued interest of $2,640 pursuant to the loan described in Note 9(f). The Company recorded a loss on extinguishment of debt of $8,092 which was equal to the difference between the fair value of the shares issued and the liabilities settled.
|
|
(e)
|
On March 30, 2018, the Company issued 6,578,947 shares of common stock upon the conversion of $25,000 of principal pursuant to the loan described in Note 9(e). The Company recorded a gain on extinguishment of debt of $1,794 which was equal to the difference between the fair value of the shares issued and the liabilities settled.
|
|
(f)
|
On December 28, 2017, the Company issued 46,374,245 shares of common stock with a fair value of $510,117 to the President of the Company in exchange for services for the Company. The shares vest over 12 months. During the three months ended December 31, 2017, the Company recorded $125,782 for the vested portion of the shares.
|
|
(g)
|
On December 28, 2017, the Company issued 43,400,000 shares of common stock with a fair value of $477,400 to a consultant for compensation and services rendered to the Company. The shares vest over 12 months. During the three months ended December 31, 2017, the Company recorded $60,997 for the vested portion of the shares.
|
On November 15, 2017, the
Company created one series of the 20,000,000 preferred shares it is authorized to issue, consisting of 8,000,000 shares, to be
designated as Series A Preferred Shares. The principal terms of the Series A Preferred Shares are as follows:
Voting rights
–
The Series A Preferred Shares do not have voting rights.
Dividend rights
–
The holders of the Series A Preferred Shares shall not be entitled to receive any dividends. No dividends (other than those payable
solely in common stock) shall be paid on the common stock or any class or series of capital stock ranking junior, as to dividends,
to the Series A Preferred Shares during any fiscal year of the Corporation until there shall have been paid or declared and set
apart during that fiscal year for the holders of the Series A Preferred Shares a dividend in an amount per share equal to (i) the
number of shares of common stock issuable upon conversion of the Series A Preferred Stock times (ii) the amount per share of the
dividend to be paid on the common stock.
Conversion rights
– The holders of the Series A Preferred Shares have the right to convert each Class A Preferred Share and all accrued and
unpaid dividends thereon shall be convertible at the option of the holder thereof, at any time after the issuance of such share
into fully paid and nonassessable shares of common stock of the Corporation. The number of shares of common stock into which each
share of the Series A Preferred Shares may be converted shall be determined by dividing the sum of the Stated Value of the Series
A Preferred Shares ($0.25 per share) being converted and any accrued and unpaid dividends by the Conversion Price in effect at
the time of the conversion. The Series A Preferred Shares may be converted at an initial conversion price of the greater of 75%
of the lowest VWAP during the ten (10) trading day period immediately preceding the date a conversion notice is delivered or $0.004.
Liquidation rights
- Upon the occurrence of any liquidation, each holder of Series A Preferred Shares then outstanding shall be entitled to receive,
out of the assets of the Corporation available for distribution to its stockholders, before any payment shall be made in respect
of the common stock, or other series of preferred stock then in existence that is outstanding and junior to the Series A Preferred
Shares upon liquidation, an amount per share of Series A Preferred Shares equal to the amount that would be receivable if the Series
A Preferred Shares had been converted into common stock immediately prior to such liquidation distribution, plus, accrued and unpaid
dividends.
In accordance with ASC 480
Distinguishing
Liabilities from Equity
, the Company has classified the following Series A Preferred Shares as a liability. On March 23, 2018,
the Company revised the conversion rights of the Series A Preferred Stock to include a minimum conversion price of $0.004. This
modification resulted in the reclassification of the Series A Preferred Shares from a liability to equity. As a result of the
reclassification, the Company recognized a gain on extinguishment of $287,815.
|
·
|
On February 6, 2018, the Company issued 505,494 shares
of Series A Preferred Stock with a fair value of $170,445 to settle $374,000 of principal, and $32,560 of accrued interest on
the convertible notes described in Note 9(f). The Company recognized a gain on settlement of debt of $538,359.
|
12.
|
Share
Purchase Warrants
|
As of March 31, 2018, the following table summarizes
the continuity of share purchase warrants:
|
|
|
Number of
warrants
|
|
|
Weighted average exercise price
$
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
|
|
83,575,000
|
|
|
|
0.03
|
|
|
Issued
|
|
|
55,427,289
|
|
|
|
0.006
|
|
|
Balance, March 31, 2018
|
|
|
139,002,289
|
|
|
|
0.02
|
|
As of March 31, 2018, the following share purchase
warrants were outstanding:
|
Number of warrants
|
|
|
Exercise
price
$
|
|
|
Expiry date
|
|
|
|
|
|
|
|
|
|
|
666,667
|
|
|
|
0.03
|
|
|
August28, 2018
|
|
|
4,075,000
|
|
|
|
0.37
|
|
|
April 10, 2019
|
|
|
1,333,333
|
|
|
|
0.03
|
|
|
August 29, 2018
|
|
|
27,500,000
|
|
|
|
0.03
|
|
|
April 28, 2020
|
|
|
50,000,000
|
|
|
|
0.005
|
|
|
June 27, 2020
|
|
|
18,427,289
|
|
|
|
0.006
|
|
|
February 13, 2021
|
|
|
25,000,000
|
|
|
|
0.008
|
|
|
February 21, 2021
|
|
|
12,000,000
|
|
|
|
0.0016
|
|
|
March 22, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
139,002,289
|
|
|
|
|
|
|
|
On March 22, 2018, we issued Pryor
Cashman LLP a warrant to purchase 12,000,000 shares of our common stock at an exercise price of $0.0016 per share. The proceeds
of such warrant are to be used to apply to outstanding amounts owed to Pryor Cashman LLP for accrued legal fees.
The following table summarizes
the continuity of the Company’s stock options:
|
|
|
Number
of options
|
|
|
Weighted
average
exercise price
$
|
|
|
Weighted average remaining contractual life (years)
|
|
|
Aggregate
intrinsic
value
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2017 and March 31, 2018
|
|
|
350,000
|
|
|
|
0.03
|
|
|
|
0.13
|
|
|
|
–
|
|
|
Exercisable, December 31, 2017 and March 31, 2018
|
|
|
350,000
|
|
|
|
0.03
|
|
|
|
0.13
|
|
|
|
–
|
|
Additional information regarding stock options as
of March 31, 2018 is as follows:
|
Number of
options
|
|
|
Exercise
price
$
|
|
|
Expiry date
|
|
|
|
|
|
|
|
|
|
|
350,000
|
|
|
|
0.03
|
|
|
May 17, 2018
|
|
|
350,000
|
|
|
|
|
|
|
|
14.
|
Commitments
and Contingencies
|
|
(a)
|
On May 23, 2012, a former employee of the Company delivered a Notice of Application seeking judgment against the Company for approximately $55,000. The hearing of that Application took place on July 31, 2012, at which time the former employee obtained judgment in the approximate amount of $55,000. The Company did not defend the amount of the judgment and the amount is included in accounts payable, but claims a complete set-off on the basis that the former employee retains 1,000,000 shares of common stock of the Company as security for payment of the outstanding consulting fees owed to him. On November 30, 2012, the Company commenced a separate action against the former employee seeking a return of the 1,000,000 shares of common stock and a stay of execution of the judgment. That application is pending and has not yet been heard or determined by the court. The payment of the judgment claim of approximately $55,000 is dependent upon whether the former employee will first return the 1,000,000 shares of common stock noted above. The probable outcome of the Company’s claim for the return of the shares cannot yet be determined as the Company has not received a response from the former employee for nearly two years.
|
|
(b)
|
On November 15, 2013, the Company entered into a second settlement agreement with the $150,000 debenture holder described in Note 10(a). Pursuant to the second amendment, on November 15, 2013, the Company agreed to make monthly payments of $10,000 on the outstanding principal and interest. Payments were made until December 2014, but have not been made after. The plaintiff was seeking relief of amounts owed along with 10% interest per annum, from the date of judgments. All amounts are recorded in these financial statements. On December 4, 2015, the holder of the convertible debenture entered into an agreement to sell and assign the remaining outstanding principal to a third party. The Company approved and is bound by the assignment and sale agreement.
|
|
(c)
|
On September 3, 2015, a former prospective employee of the Company delivered a Notice of Claim seeking judgment against the Company for approximately $11,400. During the year ended May 31, 2017 the prospective employee received a judgement which is recorded in these financial statements.
|
|
(d)
|
On March 14, 2016, the Company entered into a consulting agreement. Pursuant to the agreement, the Company will pay the consultant $10,000 per month ($20,000 paid) and issue 550,000 shares per month for a period of three months. At December 31, 2017, the Company had not issued the shares to the consultant due to non-performance.
|
|
(e)
|
On
September 10, 2016, the Company entered into a debt settlement agreement to settle $7,500 of amounts owed for services in exchange
for 2,000,000 common shares. The Company has not yet issued the shares. The Company will record the debt settlement upon the issuance
of shares.
|
|
(f)
|
On
August 22, 2016, the Company entered into a consulting agreement for the provision of consulting services until November 22, 2016.
Pursuant to the agreement the Company will pay the consultant $5,000 per month and issue 2,000,000 shares of common stock to the
consultant. On December 7, 2016, the Company entered into a settlement agreement. Pursuant to the agreement, the Company agreed
to issue the consultant 1,000,000 common shares in exchange for fully releasing and discharging the Company of any and all further
obligations.
|
|
(g)
|
On
February 27, 2018, a subsidiary of the Company, ADEX entered into a Purchase and Sale Agreement with Prestige pursuant to which
ADEX agreed to sell and assign and Prestige agreed to buy and accept, certain accounts receivable owing to ADEX. Under the terms
of the Purchase and Sale Agreement, upon the receipt and acceptance of each assignment of accounts, Prestige will pay ADEX eighty
percent (80%) of the face value of the assigned Accounts, up to a maximum total borrowings of $5,000,000 outstanding at any point
in time. ADEX additionally granted Prestige a continuing security interest in and lien upon all accounts receivable, inventory,
fixed assets, general intangibles and other assets.
|
|
(h)
|
The
Company leases certain of its properties under leases that expire on various dates through 2019. Some of these agreements include
escalation clauses and provide for renewal options ranging from one to five years.
|
|
(i)
|
Rent
expense incurred under the Company’s operating leases amounted to $81,246 during the three months ended March 31, 2018.
|
|
(j)
|
The
future minimum obligation during each year through 2019 under the leases with non-cancelable terms in excess of one year is as
follows:
|
|
|
|
Future
|
|
|
|
|
Minimum
|
|
|
|
|
Lease
|
|
|
Years Ending December 31,
|
|
Payments
|
|
|
2018
|
|
$
|
167,616
|
|
|
2019
|
|
|
39,274
|
|
|
2020
|
|
|
0
|
|
|
Total
|
|
$
|
206,890
|
|
During the three months ended
March 31, 2017, the Company operated in one operating segment in one geographical area.
During the three months ended March 31, 2018, the
Company had three operating segments including:
|
●
|
AW Solutions, which is in the business of the provision
of professional, multi-service line, telecommunications infrastructure and outsource services to the wireless and wireline industry;
|
|
●
|
ADEX Corporation, an Alpharetta, Georgia-based company
and ADEX Puerto Rico LLC. offering turnkey wireless and wireline telecom services and project staffing; and,
|
|
●
|
Spectrum
Global Solutions (SGS), which consists of the rest of the Company’s operations
|
Factors used to identify the
Company’s reportable segments include the organizational structure of the Company and the financial information available
for evaluation by the chief operating decision-maker in making decisions about how to allocate resources and assess performance.
The Company’s operating segments have been broken out based on similar economic and other qualitative criteria. The Company
operates the SGS reporting segment in one geographical area (the United States), the AW Solutions operating segment in two geographical
areas (the United States and Puerto Rico), and the ADEX operating segment in two geographical areas (the United States and Puerto
Rico).
Financial statement information
by operating segment for three months ended March 31, 2018 is presented below:
|
|
|
Spectrum Global
$
|
|
|
AW Solutions
$
|
|
|
ADEX
$
|
|
|
Total
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
|
–
|
|
|
|
2,221,953
|
|
|
|
2,105,811
|
|
|
|
4,327,764
|
|
|
Operating (loss) income
|
|
|
(666,247
|
)
|
|
|
(82,628
|
)
|
|
|
5,386
|
|
|
|
(743,489
|
)
|
|
Interest expense
|
|
|
(107,894
|
)
|
|
|
(2,999
|
)
|
|
|
(68,432
|
)
|
|
|
(179,325
|
)
|
|
Depreciation and amortization
|
|
|
–
|
|
|
|
43,585
|
|
|
|
4,248
|
|
|
|
47,833
|
|
|
Total Assets as of March 31, 2018
|
|
|
99,835
|
|
|
|
4,547,446
|
|
|
|
8,279,043
|
|
|
|
12,926,324
|
|
Geographic information for the three months ended
and as of March 31, 2018 is presented below:
|
|
|
Revenues
$
|
|
|
Long-Lived
Assets
$
|
|
|
|
|
|
|
|
|
|
|
Puerto Rico
|
|
|
466,624
|
|
|
|
5,377
|
|
|
United States
|
|
|
3,861,139
|
|
|
|
6,169,096
|
|
|
Consolidated Total
|
|
|
4,327,763
|
|
|
|
6,174,473
|
|
|
a)
|
On April 6, 2018, the Company designated 1,000 shares
of Series B preferred stock of the Company (the “Series B Preferred Stock”) with a stated value of $3,500 per share.
The Series B Preferred Stock is neither redeemable nor convertible into common stock. The aggregate voting power of the Series
B Preferred Stock is equal to fifty-one percent of the total voting power of the Company.
|
|
b)
|
On April 23, 2018, each of Roger Ponder, the Company’s
Chief Executive Officer, and Keith Hayter, the Company’s President, exchanged certain shares of common stock of the Company
held by each of them for shares of the newly designated Series B Preferred Stock. Mr. Ponder exchanged 108,500,000 shares of common
stock for an aggregate of 500 shares of Series B Preferred Stock, and Mr. Hayter exchanged 108,500,000 shares of common stock
for an aggregate of 500 shares of Series B Preferred Stock.
|
|
c)
|
On April 23, 2018, the Company entered into and closed
on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the lender a senior
secured convertible promissory note in the aggregate principal amount of $1,578,947.37 an aggregate purchase price of $1,500,000.00.
|
|
|
The interest on the outstanding principal due under
the secured note accrues at a rate of 12% per annum. All principal and accrued interest under the secured note is due on October
23, 2019 and is convertible into shares of the Company’s common stock at a fixed conversion price of $0.005. While during
the first three months that the secured note is outstanding, only interest payments are due to the lender, beginning in month
four, and on each monthly anniversary thereafter until maturity, amortization payments are due for principal and interest due
under the secured note. The secured note includes customary events of default, including non-payment of the principal or accrued
interest due on the secured note. Upon an event of default, all obligations under the secured note will become immediately due
and payable.
|
|
d)
|
On May 18, 2018, the Company entered into and closed
on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior
secured convertible promissory note in the aggregate principal amount of $295,746.73 for an aggregate purchase price of $280,959.39.
|
The
interest on the outstanding principal due under the secured note accrues at a rate of 12% per annum. All principal and accrued
but unpaid interest under the secured note is due on May 18, 2019. The secured note is convertible into shares of the Company’s
common stock at a fixed conversion price of $0.005 per share. Interest is payable monthly on the 18th of each month. While interest
payments must be made in cash during the first six months that the secured note is outstanding, beginning in month seven, and
on each monthly anniversary thereafter until maturity, the Company has the option to pay interest payments in stock, subject to
certain equity conditions being satisfied. Any payment of interest or principal scheduled after December 1, 2018 that is made
in cash will be subject to a 5% prepayment premium. Any other prepayment is subject to a 10% premium. The secured note includes
customary events of default, including non-payment of the principal or accrued interest due on the secured note and cross default
to other notes owing to the investor. Upon an event of default, all obligations under the secured note and other notes owing to
the investor will become immediately due and payable. In connection with the issuance of the secured note, the Company will also
issue the investor 496,101 shares of Series A Preferred Stock. The investor was granted a right to participate in future financing
transactions of the Company while the secured note remains outstanding.
The
proceeds of the Secured Note were used to repurchase and retire 1,273,161 shares of Series A Preferred Stock of the Company. In
addition, the Company transferred all of its ownership interests in and to its subsidiaries Carbon Commodity Corporation, Mantra
China Limited, Mantra Media Corp., Mantra NextGen Power Inc., Mantra Wind Inc., Climate ESCO Ltd. and Mantra Energy Alternatives
Ltd. to an entity controlled by the Company’s former Chief Executive Officer, Larry Kristof. The new owner of the aforementioned
entities assumed all liabilities and obligations with respect to such entities.
Item 2. Management’s Discussion
and Analysis of Financial Condition and Results of Operations
This quarterly report contains forward-looking
statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking
statements by terminology such as “may”, “should”, “expects”, “plan”, “anticipates”,
“believes”, “estimates”, “predicts”, “potential” or “continue” or the
negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks,
uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements
to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these
forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable,
we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including
the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements
to actual results.
Our unaudited consolidated financial statements
are stated in United States dollars ($) and are prepared in accordance with United States generally accepted accounting principles.
The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere
in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs.
Our actual results could differ materially from those discussed in the forward looking statements. Factors that could cause or
contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.
In this quarterly report, unless otherwise
specified, all dollar amounts are expressed in United States dollars. All references to “$”refer to United States dollars
and all references to "common stock" refer to the common shares in our capital stock.
Unless specifically set forth to the contrary,
when used in this report the terms “we”, “our”, the “Company” and similar terms refer to Spectrum
Global Solutions, Inc., a Nevada corporation, and its consolidated subsidiaries.
The information that appears on our website at
www.SpectrumGlobalSolutions.com
is not part of this report.
Description of Business
On February 5, 2018, we completed our corporate
jurisdiction continuation from the jurisdiction of the Province of British Columbia to the jurisdiction of the State of Nevada
in accordance with the Articles of Conversion and the Articles of Incorporation filed with the Nevada Secretary of State. Our principal
offices are located at 300 Crown Oak Centre, Longwood, Florida 32750. Our telephone number is (407) 512-9102. On January 2, 2018,
we changed our fiscal year end to December 31.
We are a leading provider of services and
solutions in the telecommunications sector and research developer of alternative energy alternatives in the energy sector. The
telecommunications sector provides services and solutions throughout the United States, Guam, Canada and the Caribbean. Our energy
sector services are related to research and development of alternative energy technologies.
Our telecommunications division, which
was acquired on April 25, 2017, is supported by its subsidiaries: AW Solutions, Inc., AW Solutions Puerto Rico, LLC and Tropical
Communications, Inc. (collectively known as “AW Solutions”) and ADEX CORP. and ADEX Puerto Rico LLC. (collectively
known as “ADEX”). AW Solutions provides a broad range of professional services and solutions to top tier communication
carriers and Fortune 1000 enterprise customers. The telecommunication division offers carriers, service providers and enterprise
customers professional contracting services, to include: infrastructure audits; site acquisition; architectural, structural and
civil design and analysis; construction management; construction; installation; warehousing and logistics; maintenance services,
that support the build-out and upgrade and operation of some of the most advanced networks, small cell, Wi-Fi, fiber and distributed
antenna system (DAS) networks. We believe the expansion and migration of these next-generation networks, our long-term relationships
supported by multiyear Master Service Agreements (MSA) and multi-year service contracts with major wireless, commercial wireline
and wireless operators, DAS operators, tower companies, original equipment manufacturers (OEM’s) and prime contractor/project
management organization provides us a significant opportunity as a long term leading and well respected industry leader in this
marketplace. ADEX is a leading outsource provider of engineering and installation services, staffing solutions and other services
which include consulting to the telecommunications industry, service providers and Enterprise customers. ADEX’s managed solutions
diversifies the ability to service customers domestically and internationally throughout the project lifecycle. ADEX customers
include many leading wireless and wireline telecommunications providers, cable broadband MSOs and Original Equipment Manufacturers
(“OEM”). On a weekly basis, the Company deploys hundreds of telecommunication professionals in support of its customers.
The Company believes that its global footprint of support is a differentiating factor for national and international-based customers
needing a broad range of technical expertise for management of their legacy and next generation networks. The Company seeks to
assist its customers throughout the entire life cycle of a network deployment via its comprehensive suite of managed solutions
that include Consulting and Professional Staffing services to service providers as well as Enterprise customers, Network Implementation,
Network Installation, Network Upgrades, Rebuilds, Design, Engineering and Integration Wireless Network Support, Wireless Network
Integration, Wireless and Wireline Equipment Installation & Commissioning, Wireless Site Development & Construction Management,
Network Engineering, Project Management, Disaster Recovery design engineering and integration.
Through our subsidiary in the energy division,
Mantra Energy Alternatives (MEA) has developed cutting edge “green” technologies that can mitigate and reduce the carbon
footprint of generators and consumers of fossil fuels, MEA mission and strategy of development and research efforts to acquire
and commercially exploit various new energy related technologies through licenses and purchases. These energy technologies and
services are to enable the sustainable consumption, production and management of resources on a residential, commercial and industrial
scales on a national and international level. The company also provides marketing and graphic design services to help companies
optimize their environmental awareness presence through the eyes of government, industry and the general public.
We provide the following categories of offerings to our customers:
|
●
|
Telecommunication Division: We provide a comprehensive array of professional services and solutions to our clients that are applicable across multiple platforms and technologies to include but not limited to: Wi-Fi , Wi-Max and wide-area networks, fiber networks, DAS networks (iDAS/oDAS), small cell distribution networks, public safety networks and enterprise networks for incumbent local exchange carriers (ILECs), telecommunications original equipment manufacturers (OEMs), cable broadband multiple system operators (MSOs), tower and network aggregators, utility entities and enterprise customers. Our services teams support the deployment of new networks and technologies, as well as expand and maintain existing networks.
|
|
●
|
Energy Division: We provide research and development resources in the continued exploration of energy alternatives and technologies. MEA has successfully acquired and owns a process for the electro-reduction of carbon dioxide (“ERC”) and has secured world licenses for a mixed-reaction fuel cell (“MRFC”) which is in continuous focus toward commercial applications. The company also provides marketing and design services to help companies optimize their environmental awareness from an array of prospective ranging from the general public, industrial and government viewpoint.
|
Our Operating Units
Our company is comprised of the following:
|
●
|
AW Solutions. - AW Solutions, Inc., a Florida corporation (April 17, 2006), AW Solutions Puerto Rico, LLC, Puerto Rico corporation (March 14, 2011) and Tropical Communications, Inc., a Florida corporation (May 9, 1984), (Collectively known as, “AW Solutions”). We are professional, multi-service line, telecommunications infrastructure companies that provide outsourced services to the wireless and wireline industry. AW Solution’s services include network systems design, site acquisition services, asset audits, architectural and engineering services, program management, construction management and inspection, construction, installation, maintenance and other technical services. AW Solutions provides in-field design, Computer Aided Design and Drawing services (CADD), fiber and DAS deployments.
|
|
●
|
ADEX - ADEX CORP, a New York corporation (October 29, 1993) and ADEX Puerto Rico, LLC. a Puerto Rico limited liability company (April 17, 2008), (collectively known as “ADEX”). ADEX is a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications industry, service providers and Enterprise customers domestically and internationally. The Company seeks to assist its customers throughout the entire life cycle of a network deployment via its comprehensive suite of managed solutions that include Consulting and Professional Staffing services to service providers as well as Enterprise customers, Network Implementation, Network Installation, Network Upgrades, Rebuilds, Design, Engineering and Integration Wireless Network Support, Wireless Network Integration, Wireless and Wireline Equipment Installation & Commissioning, Wireless Site Development & Construction Management, Network Engineering, Project Management, Disaster Recovery design engineering and integration.
|
|
●
|
Mantra Energy Alternatives, Ltd. – Mantra Energy Alternatives, Ltd., is a British Columbia, Canada corporation
(known as, “MEA”), which was incorporated in Nevada on January 22, 2007. On December 8, 2008 we made a jurisdiction
change from the State of Nevada into the Province of British Columbia, Canada. We focus our business strategy in the energy sector
in the ongoing research and development to commercialize alternative energy technologies and services to the residential, commercial
and industrial marketplace. Continued focus and desire is to refine the technologies and exploratory efforts into strategic relationships,
joint ventures, partnerships with third parties to assist in commercialization. MEA has successfully acquired and owns a process
for the electro-reduction of carbon dioxide (“ERC”) and has secured world licenses for a mixed-reaction fuel cell (“MRFC”)
which is in continuous focus toward commercial applications. On May 18, 2018, we divested the entities comprising our energy division,
and we do not plan to operate in this segment moving forward.
|
Results of Operations for the Three
Month Periods Ended March 31, 2018 and March 31, 2017
Revenues
Our operating results for the three month
periods ended March 31, 2018 and 2017 are summarized as follows:
|
|
Three Months Ended March 31,
2018
|
|
|
Three Months Ended March 31,
2017
|
|
|
Difference
|
|
Revenue
|
|
$
|
4,327,764
|
|
|
$
|
-
|
|
|
$
|
4,327,764
|
|
Operating expenses
|
|
$
|
1,286,735
|
|
|
$
|
139,873
|
|
|
$
|
1,146,862
|
|
Other income (expense)
|
|
$
|
580,276
|
|
|
$
|
(902,701
|
)
|
|
$
|
(1,195,162
|
)
|
Net income (loss)
|
|
$
|
(163,215
|
)
|
|
$
|
(1,042,574
|
)
|
|
$
|
591,544
|
|
Revenue generated during the three months
ended March 31, 2018, was $4,327,764 compared to (Nil) revenues during the same period ended March 31, 2017. During this period
ended March 31, 2018, all of our revenues and a significant portion of our expenses were generated by our acquired telecommunications
division (AW Solutions, Inc.; AW Solutions Puerto Rico, LLC; Tropical Communications, Inc.) on April 25, 2017 and (ADEX Corp, ADEX
PUERTO RICO LLC, ADEX TOWERS, INC., ADEX TELECOM, INC.) on February 28, 2018.
Expenses
During the three months ended March 31,
2018, our operating expenses were $1,286,735 compared to operating expenses of $139,873 for the three month period ended March
31, 2017. The increase on operating expense is a result of the acquisition of ADEX on February 28, 2018, which consisting of ADEX
Corp, ADEX PUERTO RICO LLC, ADEX TOWERS, INC. and ADEX TELECOM, INC. These expenses include general and administrative costs, all
of our corporate costs, as well as costs from our subsidiaries management personnel and administrative overhead. These costs primarily
consist of employee compensation and related expenses, including legal, consulting and professional fees, information technology,
provisions for recoveries of bad debt and other costs not directly related to performance of our services under customer contracts.
We expect these expenses to continue to generally increase as we expand our operations, but expect that such expenses as a percentage
of revenue will decrease if we succeed in increasing revenues.
General and administrative costs were $661,298
for the three months ended March 31, 2018 compared to $132,149 for the three months ended March 31, 2017. Salaries and wages were
$577,604 for the three months ended March 31, 2018 compared to $2,121 for the three months ended March 31, 2017. Depreciation and
amortization costs were $47,833 for the three months ended March 31, 2018 compared to $5,603 for the three months ended March 31,
2017.
Other Income (Expense)
For the three months ended March 31,
2018, we had other income of $580,276 compared to other expenses of $902,701 the same period in 2017. The increase was
primarily due to a gain on extinguishment of preferred share liability of $287,815 during the three months ended March 31,
2018, a gain on settlement of debt of $561,963 during the three months ended March 31, 2018, compared to a loss on settlement
of debt of $5,400 during the same period in 2017, and a decrease in loss from the change in fair value of conversion features
of $1,191,888. This was offset by an increase in accretion of discounts on convertible debentures of $592,959.
Net Income (Loss)
For the three months ended March 31, 2018,
we incurred a net loss of $163,215, compared to a net loss of $1,042,574 for the same period in 2017.
Liquidity and Capital Resources
As of March 31, 2018, our total current assets
were $6,751,851 and our total current liabilities were $18,618,838, resulting in a working capital deficit of $11,866,987 compared
to a working capital deficit of $9,389,007 as of December 31, 2017.
We suffered recurring losses from operations.
The continuation of our company is dependent upon our company attaining and maintaining profitable operations and raising additional
capital as needed. In this regard, we have historically raised additional capital through equity offerings and loan transactions.
Cash Flows
|
|
Three Months
Ended
March 31,
2018
|
|
|
Three Months
Ended
March 31,
2017
|
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Operating Activities
|
|
$
|
(656,590
|
)
|
|
$
|
(16,585
|
)
|
Net Cash Used In Investing Activities
|
|
$
|
(8,889
|
)
|
|
$
|
-
|
|
Net Cash Provided by Financing Activities
|
|
$
|
921,925
|
|
|
$
|
15,184
|
|
Change In Cash
|
|
$
|
256,446
|
|
|
$
|
(1,401
|
)
|
The increase in cash that we experienced
in the period ended March 31, 2018, compared to the decrease during the period ended March 31, 2017, is primarily due to the acquisition
of ADEX and its subsidiaries and increased funding requirements for ongoing operating activities. During the period ended March
31, 2018, the repayment of loans payable of $386,125 was made, and proceeds were received from a note payable of $1,116,306, which
created the cash balance as noted above. We expect that our cash position will increase, due to operating profits in the telecommunication
division. Over the coming months and year, subject to raising additional funds, we plan to primarily concentrate on our telecommunications
business and associated projects.
In order to improve our liquidity, we intend
to pursue additional equity financing from private placement sales of our equity securities or shareholders loans. There is no
assurance that we will be successful in completing any further private placement financing. If we are unable to achieve the necessary
additional financing, then we plan to reduce the amounts we spend on our business activities and administrative expenses in order
to be within the amount of capital resources that are available to us.
As of March 31, 2018, we had cash of $285,339
compared to $Nil as of March 31, 2017. Our cash balance at the beginning of this year was $28,893.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
Inflation
The effect of inflation on our revenue
and operating results has not been significant.