United
states
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
quarterly
report under section 13 Or 15( d )
of the securities exchange act of 1934
For
the quarterly period ended September 30, 2021
☐
transition
report under section 13 Or 15( d )
of the securities exchange act of 1934
For
the transition period from ________________________ to _______________________
Commission
file number 000-51302
MADISON TECHNOLOGIES INC.
(Exact
name of registrant as specified in its charter)
Nevada
85-2151785
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
450
Park Avenue , 30 th
Floor , New
York , NY
10022
(Address
of principal executive offices)
(Zip
Code)
(212)
339-5888
(Registrant’s
telephone number, including area code)
n/a
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol
Name
of each exchange on which registered
Common
MDEX
OTCQB
Indicate
by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
☒
Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data
File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (s. 232.405 of this chapter) during the preceding 12
months (or for such shorter period that the registrant was required to submit and post such files).
☒
Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company
in Rule 12b-2 of the Exchange Act.
Larger
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☐
Smaller
reporting company
☒
(Do
not check if a smaller reporting company)
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
☐
Yes ☒ No
State
the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date.
Class
Outstanding
at December 17, 2021
Common
Stock - $0.001 par value
1,599,095,027
MADISON
TECHNOLOGIES INC.
(UNAUDITED)
TABLE
OF Contents
INTERIM
FINANCIAL STATEMENTS
Interim Balance Sheets
3
Interim Statements of Operations
4
Interim Statements of Stockholders’ Equity (Deficit)
5
- 6
Interim Statements of Cash Flows
7
Notes to the Interim Financial Statements
8
- 29
- 2 -
MADISON
TECHNOLOGIES INC.
INTERIM
CONSOLIDATED Balance Sheets
(UNAUDITED)
September 30, 2021
December 31, 2020
ASSETS
CURRENT ASSETS
Cash
$ 2,194,562
$ 9,491
Accounts receivables
136,500
-
Note receivables – Note 3
138,964
-
Prepaid expenses and Deposits
76,836
67,718
Due from related party – Note 18
321,139
-
Total Current Assets
2,868,001
77,209
Intangible Assets – Note 4
9,339,048
433,407
Equipment, net – Note 6
1,183,766
-
Inventory – Note 7
146,323
-
Investments – Note 8, Note 13
2,339,921
-
Operating lease right-of-use assets, net – Note 9
1,145,152
-
Goodwill – Note 5
5,815,118
-
Total Assets
$ 22,837,329
$ 510,616
LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES
Accounts payable and accrued charges – Note 10
$ 587,220
$ 61,779
Customer Deposits
78,813
-
Due to related party – Note 18
44,169
-
License fee payable – Note 11
33,500
33,500
Current portion of lease liabilities – Note 9
6,293
-
Demand notes and accrued interest payable – Note 14
-
20,486
Subordinate note payable and interest payable – Note 17
365,000
Convertible notes payable – Note 15
28,878
494,992
Interest payable on convertible notes – Note 15
2,283
-
Total current liabilities
1,146,156
610,757
Long term portion of lease liability obligations – Note 9
1,179,590
-
Long term convertible notes – Note 16
15,258,098
57,759
Total liabilities
17,583,844
668,516
STOCKHOLDERS’ EQUITY (DEFICIIT)
Capital Stock: (Note 19 and 20)
Preferred Shares – 50,000,000 shares authorized, $ 0.001 par value
Preferred Shares - Series A, $ 0.001 par value; 3 %, stated value $ 100 per share 100,000 shares designated, Nil shares issued and outstanding
$ -
$ 93
Preferred Shares - Series B, $ 0.001 par value; Super Voting 100 shares designated, 100 shares issued and outstanding
-
-
Preferred Shares - Series C, $ 0.001 par value; 2 %, stated value $ 100 per share 10,000 shares designated, none issued
-
-
Preferred Shares - Series D, $ 0.001 par value; convertible, stated value $ 3.32 per share, 230,000 shares designated, 230,000 shares issued and outstanding
230
-
Preferred Shares - Series E, $ 0.001 par value; convertible, stated value $ 1,000 per share, 1,000 shares designated, 1,000 shares issued and outstanding
1
-
Preferred Shares - Series E-1, $ 0.001 par value; convertible, stated value $ 0.87 per share, 1,152,500 shares designated, none issued
-
-
Preferred Shares - Series F, $ 0.001 par value; convertible, stated value $ 1 per share, 1,000 shares designated, 1,000 shares issued
1
-
Preferred Shares - Series G, $ 0.001 par value; convertible, stated value $ 1,000 per share, 4,600 shares designated, none issued
-
-
Preferred Shares – Series H, $ 0.001 par value; convertible, stated value $ 1 per share, 39,385 shares designated, none issued
-
-
Preferred stock value
-
-
Common Shares - $ 0.001 par value; 500,000,000 shares authorized 24,972,565 shares issued and outstanding (Dec 31, 2020 - 23,472,565 shares)
24,972
23,472
Additional Paid in Capital:
Preferred shares Series A
-
343,001
Preferred shares Series D
667,984
-
Preferred shares Series E
4,225,061
-
Common Shares
2,181,570
959,976
Shares subscribed
4,600,000
-
Accumulated deficit
( 6,446,334 )
( 1,484,442 )
Total stockholders’ equity (deficit)
5,253,485
( 157,900 )
Total liabilities and stockholders’ equity (deficit)
$ 22,837,329
$ 510,616
See
Accompanying Notes to the Financial Statements.
- 3 -
MADISON
TECHNOLOGIES INC.
INTERIM
CONSOLIDATED STATEMENTS of Operations
(UNAUDITED)
For the three
For the three
For the nine
For the nine
Months Ended
Months Ended
Months Ended
Months Ended
Sep 30, 2021
Sep 30, 2020
Sep 30, 2021
Sep 30, 2020
Revenues
Sales
$ 463,815
$ 210
$ 759,840
$ 1,164
Miscellaneous income
213
-
213
—
Cost of sales
-
( 31 )
-
( 763 )
Net Revenues
464,028
179
760,053
401
Operating Expenses
Amortization
( 74,247 )
20,884
140,826
20,884
Amortized right of use assets
16,810
-
36,180
-
Accretion of lease liability
58,841
-
75,795
-
Broadcasting/station expenses
74,889
-
178,869
-
Consulting fees
69,000
40,000
348,500
40,000
General and administrative
110,936
6,320
149,905
18,009
Financing fees
1,320,692
-
1,606,275
-
Management fees
154,385
10,000
360,462
10,000
Marketing and product development
28,790
-
207,325
-
Professional fees
517,911
27,870
1,041,630
31,519
Royalties
( 32,722 )
41,667
35,323
41,667
Total operating expenses
2,245,285
146,741
4,181,090
162,079
Loss before other expense
( 1,781,257 )
( 146,562 )
( 3,421,037 )
( 161,578 )
Loss on disposal of assets
( 17,147 )
-
( 17,147 )
-
Amortized interest
( 135,855 )
( 14,633 )
( 372,177 )
( 14,633 )
Interest
( 471,033 )
( 4,519 )
( 1,151,531 )
( 7,592 )
Net loss and comprehensive loss
$ ( 2,405,292 )
$ ( 165,714 )
$ ( 4,961,892 )
$ ( 183,903 )
Net loss per share-Basic and diluted
$ ( 0.096 )
$ ( 0.009 )
$ ( 0.203 )
$ ( 0.010 )
Average number of shares of common stock outstanding
24,972,565
19,396,315
24,439,598
18,507,072
See
Accompanying Notes to the Financial Statements.
- 4 -
MADISON
TECHNOLOGIES INC.
INTERIM
CONSOLIDATED Statements of stockholders’ EQUITY (DEFICIT)
(UNAUDITED)
For
September 30, 2021
Preferred
Series A
Preferred
Series B
Preferred
Series D
Preferred
Series E
Series E-1
Preferred
Series F
Series G
Series H
Common
Number of Shares
Preferred
Preferred
Pref
Pref
Preferred
Series A
Preferred
Series B
Preferred
Series D
Preferred
Series E
Series E-1
Preferred
Series F
Series G
Series H
Common
Balance, December 31, 2020
$ 93
$ -
-
-
-
-
-
-
$ 23,472
Balance, December 31, 2020
92,999
100
-
-
-
-
-
-
23,472,565
Cancellation of Preferred Series A
( 93 )
-
-
-
-
-
-
-
-
Cancellation of Preferred Series A
( 92,999 )
-
-
-
-
-
-
-
-
Conversion of debt to Preferred Series D
-
-
230
-
-
-
-
-
-
Conversion of debt to Preferred Series D
-
-
230,000
-
-
-
-
-
-
Shares issued for acquisition of assets
-
-
-
1
-
-
-
-
-
Shares issued for acquisition of assets
-
-
-
1,000
-
-
-
-
-
Shares issued for convertible note
-
-
-
-
-
1
-
-
-
Shares issued for convertible note
-
-
-
-
-
1,000
-
-
-
Conversion
of debt at $0.01 per share
230
Conversion of debt at $0.01
per share, shares
230,000
Issuance
of shares for services
Issuance
of shares for services, shares
Shares
issued for license
Shares
issued for license, shares
Equity portion on convertible debt issued
-
-
-
-
-
-
-
-
-
Equity portion on convertible debt issued
-
-
-
-
-
-
-
-
-
Shares subscriptions received
-
-
-
-
-
-
-
-
-
Shares subscriptions received
-
-
-
-
-
-
-
-
-
Shares issued for voting control Series B
-
-
-
-
-
-
-
-
$ 1,500
Shares issued for voting control Series B
-
-
-
-
-
-
-
-
1,500,000
Equity portion on convertible subordinated notes
-
-
-
-
-
-
-
-
-
Equity portion on convertible subordinated notes
-
-
-
-
-
-
-
-
-
Net loss for the period
-
-
-
-
-
-
-
-
-
Balance, September 30, 2021
-
100
230,000
1,000
-
1,000
-
-
24,972,565
Amount
Pref
Pref
Pref
Pref
Pref
Pref
Pref
Pref
Series A
Series B
Series D
Series E
Series E-1
Series F
Series G
Series H
Common
Balance, December 31, 2020
$ 93
-
-
-
-
-
-
-
$ 23,472
Cancellation of Preferred Series A
( 93 )
-
-
-
-
-
-
-
-
Conversion of debt to Preferred Series D
-
-
$ 230
-
-
-
-
-
-
Shares issued for acquisition of assets
-
-
-
$ 1
-
-
-
-
-
Shares issued for convertible note
-
-
-
-
-
$ 1
-
-
-
Equity portion on convertible debt issued
-
-
-
-
-
-
-
-
-
Shares subscriptions received
-
-
-
-
-
-
-
-
-
Shares issued for voting control Series B
-
-
-
-
-
-
-
-
$ 1,500
Equity portion on convertible subordinated notes
-
-
-
-
-
-
-
-
-
Net loss for the period
-
-
-
-
-
-
-
-
-
Balance, September 30, 2021
$ -
$ -
$ 230
$ 1
$ -
$ 1
$ -
$ -
$ 24,972
- 5 -
Pref
Series
A
Series
B
Pref
Series
D
Pref
Series
E
Series
E-1
Series
F
Series
G
Series
H
Common
Shares
Subscribed
Accumulated
Deficit
Total
Additional
Paid In Capital
Pref
Pref
Pref
Pref
Pref
Series
A
Series
B
Pref
Series
D
Pref
Series
E
Series
E-1
Series
F
Series
G
Series
H
Common
Shares
Subscribed
Accumulated
Deficit
Total
Balance,
December 31, 2020
$ 343,001
-
-
-
-
-
-
-
$ 959,976
$ -
$ ( 1,484,442 )
$ ( 157,900 )
Cancellation
of Preferred Series A
( 343,001 )
-
-
-
-
-
-
-
343,094
-
-
-
Conversion
of debt to Preferred Series D
-
-
$ 667,984
-
-
-
-
-
-
-
-
668,214
Shares
issued for acquisition of assets
-
-
-
$ 4,225,061
-
-
-
-
-
-
-
4,225,062
Shares
issued for convertible note
-
-
-
-
-
-
-
-
-
-
-
1
Equity
portion on convertible debt issued
-
-
-
-
-
-
-
-
30,000
-
-
30,000
Shares
subscriptions received
-
-
-
-
-
-
-
-
-
4,600,000
-
4,600,000
Shares
issued for voting control Series B
-
-
-
-
-
-
-
-
( 1,500 )
-
-
-
Equity
portion on convertible subordinated notes
-
-
-
-
-
-
-
-
850,000
-
-
850,000
Net
loss for the period
-
-
-
-
-
-
-
-
-
-
( 4,961,892 )
( 4,961,892 )
Balance,
September 30, 2021
$ -
$ -
$ 667,984
$ 4,225,061
$ -
$ -
$ -
$ -
$ 2,181,570
$ 4,600,000
$ ( 6,446,334 )
$ 5,253,485
For September 30, 2020
Number
of shares
Series
A
Series
B
Series
A
Series
B
Additional
Paid In Capital
Preferred
Preferred
Common
Preferred
Preferred
Common
Preferred
Preferred
Accumulated
Shares
Shares
Shares
Amount
Amount
Amount
Series
A
Series
B
Common
Deficit
Total
Balance,
December 31, 2019
-
-
18,057,565
$ -
$ -
$ 18,057
$ -
$ -
$ 197,845
$ ( 574,279 )
$ ( 358,377 )
Net
loss for the period
-
-
-
-
-
-
-
-
-
( 7,109 )
( 7,109 )
Balance,
March 31, 2020
-
-
18,057,565
-
-
$ 18,057
-
-
$ 197,845
$ ( 581,388 )
$ ( 365,486 )
Net
loss for the period
-
-
-
-
-
-
-
-
-
( 11,080 )
( 11,080 )
Balance,
June 30, 2020
-
-
18,057,565
-
-
$ 18,057
-
-
$ 197,845
$ ( 592,468 )
$ ( 376,566 )
Conversion
of debt at $ 0.01 per share
-
-
1,690,000
-
-
1,690
-
-
15,210
-
16,900
Issuance
of shares for services
-
-
95,000
-
-
95
-
-
855
-
950
Shares
issued for license
92,999
10,000
-
93
10
-
168,023
174,968
-
-
343,094
Convertible
debt issued
-
-
-
-
-
-
-
-
110,000
-
110,000
Net
loss for the period
-
-
-
-
-
-
-
-
-
( 165,714 )
( 165,714 )
Balance,
September 30, 2020
92,999
10,000
19,842,565
$ 93
$ 10
$ 19,842
$ 168,023
$ 174,968
$ 323,910
$ ( 758,182 )
$ ( 71,366 )
See
Accompanying Notes to the Financial Statements
- 6 -
MADISON
TECHNOLOGIES INC.
interim
consolidated Statements of cash flows
(Unaudited)
For the nine
For the nine
Months Ended
Months Ended
Sep 30, 2021
Sep 30, 2020
Cash flows from operating activities:
Net loss for the period
$ ( 4,961,892 )
$ ( 183,903 )
Adjustments to reconcile net loss to cash used in operating activities:
Amortization
140826
20,884
Amortized interest
372,177
14,633
Accrued interest on notes payable
9,956
7,592
Foreign exchange on notes payable
311
( 1,108 )
Loss on disposal of assets
17,147
-
Services paid with shares
-
950
Changes in non-cash working capital items:
Accounts receivables
( 136,500 )
-
Interest receivable
( 213 )
-
Prepaid expenses
( 6,118 )
( 61,655 )
Due from related party
( 321,139 )
-
Accounts payable and accrued charges
522,052
4,945
Due to related party
44,169
300
Interest payable
17,283
-
Customer deposits
78,813
-
Lease payments
40,729
-
Net cash used in operating activities
( 4,182,399 )
( 197,362 )
Cash flows from investing activities:
Inventory
( 146,324 )
-
Intangible assets
( 8,982,906 )
( 6,647 )-
Equipment
( 1,246,293 )
-
Deposits on investments
( 2,339,921 )
-
Note receivable
( 138,750 )
-
Disposal of assets
( 18,181 )
-
Goodwill
( 1,590,156 )
-
Net cash provided by investing
activities
( 14,462,531 )
( 6,647 )
Cash flows from financing activities:
Proceeds from convertible notes issued
15,030,000
189,000
Shares subscriptions received but not issued
4,600,000
-
Subordinate loan
350,000
Subordinate convertible loans
850,000
Shares for Debts - Series F
1
-
Proceeds from notes payable
-
20,000
Net cash provided by financing activities
20,830,001
209,000
Net increase in cash
2,185,071
4,991
Cash, beginning of year
9,491
1,366
Cash, quarter end
$ 2,194,562
$ 6,357
Note 22 Additional cash flow information
SUPPLEMENTAL DISCLOSURE
Interest paid
$ 1,139,292
$ -
Taxes paid
$ -
$ -
See
Accompanying Notes to the Financial Statements
- 7 -
MADISON
TECHNOLOGIES INC.
NOTES
TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
September
30, 2021
Note
1 Nature and Continuance of Operations
The
Company was incorporated on June 15, 1998 in the State of Nevada, USA and the Company’s common shares are publicly traded on the
OTC Markets OTCQB.
Up
until fiscal 2014, the Company (“Madison”) was in the business of mineral exploration. On May 28, 2014, the Company formalized
an agreement whereby it purchased assets associated with a smokeless cannabis delivery system. The Company planned to develop this system
for commercial purposes. On December 14, 2014, this asset purchase agreement was terminated.
On
September 16, 2016, the Company entered into an exclusive distribution product license agreement with Tuffy Packs, LLC to distribute
products into the United Kingdom and 43 other essentially European countries. The Company sold ballistic panels which are personal body
armors, that conform to the National Institute of Justice (NIJ) Level IIIA threat requirements. The Company’s plan of operations
and sales strategy included online and social media marketing, as well as attending various tradeshows and conferences. As the Company
failed to make specified payments as required, the agreement was amended to a non-exclusive basis. The Company has closed this business.
On
July 17, 2020, the Company entered into an acquisition agreement to acquire the Casa Zeta-Jones Brand License Agreement from Luxurie
Legs, LLC of Delaware (“Luxurie”). Luxurie transferred all its rights, title and interest in the License Agreement to the
Company in exchange for the Company’s newly issued preferred convertible Series A stock. Upon conversion, the stock could control
up to 95 % of the outstanding common shares. The agreement also required voting control, represented by newly issued shares of super voting
preferred Series B stock.
On
September 28, 2020, the Company entered into a share exchange agreement to acquire 51 % interest of Posto Del Sole Inc., a jewelry designer
company to further develop the Company’s existing brands and create new designer labels. The title and rights will be transferred
when all the terms and conditions in the Securities Exchange Agreement are met. At December 31, 2020, the share exchange had not closed
and advances made to Posto Del Sole Inc. were expensed. The Company has rescinded the agreement.
On
February 16, 2021, the Company entered into a share exchange agreement to acquire 100 % interest of Sovryn Holdings Inc. by issuing 1,000
Preferred Series E shares, making Sovryn Holdings Inc. a wholly owned subsidiary of the Company. At the same time, the Company settled
all debts including loans, convertible notes and accrued interest by issuing 230,000 Preferred Series D shares.
During
the quarter ended March 31, 2021, the Company incorporated CZJ License, Inc. in the State of Nevada, and transferred all the Casa Zeta-Jones
Brand License and operations into the subsidiary. The Preferred Series A shares were cancelled. Holders of Preferred Series A received
option agreements to purchase shares of CZJ License, Inc. at $ 10 per share to a maximum of 300,000 shares. The option agreements are
exercisable for a period of one year .
During
the quarter ended June 30, 2021, the shareholders of the Company approved to amend the Articles of Incorporation to change its name from
Madison Technologies, Inc. to Go.TV, Inc. and at the same time, to also amend and restate the Company’s Articles of Incorporation
to increase the Company’s authorized common stock from 500,000,000 shares to 6,000,000,000 shares. At the date of this report,
the amendment to increase the authorized capital of the Company was approved while the name change is pending regulatory approval.
During
the quarter ended September 30, 2021, the Company filed a new series of convertible Preferred Series E-1 of which 1,152,500 shares were
designated with a par value of $ 0.001 and a stated value of $ 0.87 per share. At the same time, the Company also amended the conversions
of Preferred Shares of Series E, Series F and Series G (see Note 20).
Subsequent
to the period ended September 30, 2021, the Company filed a new series of convertible Preferred Series H of which 39,895 shares were
designated with a par value of $ 0.001 and a stated value of $ 1 per share.
- 8 -
These
condensed consolidated interim financial statements have been prepared in accordance with generally accepted accounting principles in
the United States or “US GAAP” applicable to a going concern, which assumes that the Company will be able to meet its obligations
and continue its operations for its next twelve months. Realization values may be substantially different from carrying values as shown
and these consolidated interim financial statements do not give effect to adjustments that would be necessary to the carrying values
and classification of assets and liabilities should the Company be unable to continue as a going concern. The Company had not yet achieved
profitable operations, had accumulated losses of $ 6,446,334 since its inception and expects to incur further losses in the development
of its business, all of which casts doubt about the Company’s ability to continue as a going concern. The Company’s ability
to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary
financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. The Company entered
into a number of agreements that provided financing. That said, there is no assurance that the businesses being funded by this additional
debt will ultimately be successful.
Note
2 Summary of Significant Accounting Policies
Basis
of presentation
While
the information presented is unaudited, it includes all adjustments, which are, in our opinion of management, necessary to present fairly
the financial position, result of operations and cashflows for the interim period presented in accordance with accounting principles
generally accepted in the United States of America. All adjustments are of a normal recurring nature. These consolidated interim financial
statements should be read in conjunction with the Company’s December 31, 2020 annual financial statements. Operating results for
the nine months ended September 30, 2021 are not necessarily indicative of the results that can be expected for the period ended December
31, 2021.
The
accompanying condensed consolidated interim financial statements include the accounts of the Company and its two wholly owned subsidiaries,
CZJ License, Inc. (“CZJ”) and Sovryn Holdings, Inc. (“Sovryn”)
Use
of estimates
The
preparation of the consolidated interim financial statements in conformity with 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 revenue and expenses during the reporting period. Management
makes its best estimate of the ultimate outcome for these items based on historical trends and other information available when the financial
statements are prepared. Changes in estimates are recognized in accordance with the accounting rules for the estimate, which is typically
in the period when new information becomes available to management. Actual results could differ from those estimates.
Revenue
Recognition
Revenues
derived from the leasing of television station channels are recognized when services are provided. These revenues are billed in advance,
arrears and/or are prepaid. The performance obligation is the monthly services rendered. At the moment, the Company has one main revenue
source which is leasing of television channels. Where there is a leasing contract for channels, the Company bills monthly for its services
as rendered. Where there is no contract, the revenue is recognized as provided.
- 9 -
Accounts
Receivables
Trade
accounts receivable are stated at the amount the Company expects to collect. Management considers the following factors when determining
the collectability of specific customer accounts: customer credit worthiness, past transaction history, current economic industry trends
and changes in customer payment terms. Past due balances over 90 days and other higher risk amounts are reviewed individually for collectability.
Based on the management’s assessment, the Company provides for estimated uncollectible amounts through a charge to earnings and
a credit to a valuation allowance. Balances that remain outstanding after the Company has used reasonable collection efforts are written
off through a charge to the valuation allowance and a credit to accounts receivable. As of September 30, 2021, the Company believes there
are no receivables considered uncollectible.
Operating
Leases
In
February 2016, the FASB issued ASU 2016-02, Leases (“Topic 842”). The new standard establishes a right-of-use model that
requires a lessee to record a right-of-use asset and a lease liability on the balance sheet for all leases with terms longer than 12
months. For leases with an initial term of 12 months or less, a lessee is permitted to make an accounting policy election by class of
underlying asset not to recognize lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense
for such leases generally on a straight-line basis over the term of the lease. Leases will be classified as either finance or operating,
with classification affecting the pattern of expense recognition. Similarly, lessors will be required to classify leases as sales-type,
finance or operating, with classification affecting the pattern of income recognition. Classification for both lessees and lessors will
be based on an assessment of whether risks and rewards as well as substantive control have been transferred through a lease contract.
The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years,
with early adoption permitted. The Company adopted the new standard April 19, 2021. The Company has elected not to recognize lease assets
and lease liabilities for leases with an initial term of 12 months or less.
Segment
Reporting
The
Company reports segment information based on the “management” approach. The management approach designates the internal reporting
used by management for making decisions and assessing performance of its corporation wide basis in comparison to its various businesses.
The Company has three reportable segments. The business of CZJ, Sovryn and Madison Technologies Inc. The segments are determined based
on several factors including the nature of products and services, nature of production processes and delivery channels, and rental of
television stations. The operating segment’s performance is evaluated based on its segment income. Segment income is defined as
the net sales less cost of sales, general and administrative expenses and does not include amortization of any sorts, stock-based compensation
or any other charges (income), and interest. As of September 30, 2021, the Company reported revenues for its rental of radio stations.
Schedule of Revenue
For the nine
months ended
Sep 30, 2021
Net Revenues
Madison Technologies Inc.
$ 213
Sovryn Holdings Inc.
759,840
CZJ License Inc.
-
Total Revenues
$ 760,053
Total Assets
Madison Technologies Inc.
$ 6,336,682
Sovryn Holdings Inc.
15,988,782
CZJ License Inc.
511,865
Total Assets
$ 22,837,329
- 10 -
Change
in significant accounting policies
There
has been no change in the accounting policies from those disclosed in the notes to the audited financial statements for the year ended
December 31, 2020.
Recently
Issued Accounting Pronouncements
The
Company adopts new pronouncements relating to generally accepted accounting principles applicable to the Company as they are issued,
which may be in advance of their effective date. On August 5, 2020, the FASB issued a new standard (ASU 2020-06) to reduce the complexity
of accounting for convertible debt. The standard is effective for Smaller Reporting Companies for fiscal years beginning after December
15, 2023. Management is reviewing this standard as it believes this may impact on its financial reporting Management does not believe
that other any pronouncement not yet effective but recently issued would, if adopted, have a material effect on the accompanying financial
statements.
Note
3 – Note Receivable
On
September 9, 2021, the Company entered into a secured promissory note with Top Dog Productions Inc. The Company agreed to lend an aggregate
principal sum of up to $ 2,000,000 that accrues at a rate of 5 % per annum. The note receivable and all accrued interest is due on September
9, 2022. The principal and interest amount of the note may be prepaid in whole or in part at any time, without penalty nor premium. As
of September 30, 2021, the loan summary is as follows:
Schedule of Note Receivable
Amount
Interest
Total
$ 138,750
$ 213
$ 138,963
Note
4 - Intangible Assets
The
Company has several classes of intangible assets. Except for Federal Communication Commission Licenses (“FCC”), the following
intangible assets have finite useful lives and are amortized on a straight-line basis over their useful lives. Amortization starts when
the asset is available for use. FCC licenses are considered indefinite-lived intangible assets which are not amortized but instead are
tested at least annually for impairment.
Schedule of Intangible Assets
June 30, 2021
December 31, 2020
Cost
Depreciation
Net
Cost
Depreciation
Net
Tuffy Packs, LLC License
$ 50,000
$ 50,000
$ -
$ 50,000
$ 50,000
$ -
Website for Casa-Zeta Jones Brand
10,000
-
10,000
10,000
-
10,000
Domain Name – Go.TV
100,000
-
100,000
-
-
-
Market Advantage
58,843
2,504
56,339
-
-
-
Casa Zeta-Jones Brand License
488,094
139,448
348,646
488,094
64,687
423,407
Licenses
8,824,063
-
8,824,063
-
-
-
$ 9,531,000
$ 191,952
$ 9,339,048
$ 548,094
$ 114,687
$ 433,407
Note
5 - Goodwill
Goodwill
has been recorded on investment purchases where the value of the investment is greater than the identifiable net assets purchased. The
amount is not amortized but rather is tested for impairment at least annually. Goodwill was recorded on the following investments:
Schedule of Goodwill
Total
$ 5,815,118
Purchase of 100 % of the common shares of Sovryn Holdings, Inc.
$ 4,224,962
KNLA- KNET acquisition
977,059
KVVV acquisition
613,097
Total
$ 5,815,118
- 11 -
Note
6 - Equipment
Equipment
are amortized over their useful lives.
Schedule of Equipment
Cost
Additions
Total
Depreciation
Net
Transmitter
10 years
$ 684,085
$ -
$ 684,085
$ 30,015
$ 654,070
Antenna
10 years
240,773
-
240,773
9,633
231,140
Tech Equipment
5 years
237,059
54,922
291,981
20,364
271,617
Office Equipment
5 years
7,389
-
7,389
492
6,897
Microwave
5 years
22,065
-
22,065
2,023
20,042
$ 1,191,371
$ 54,922
$ 1,246,293
$ 62,527
$ 1,183,766
During
the period, the following was disposed:
Loss/Gain
Cost
Depreciation
Disposition
Tech Equipment
$ 18,181
$ 1,034
$ 17,147
Note
7 - Inventory
Inventory
consists of deposits for tooling, product tubes and bottles for the CZJ product lines. Inventories are stated at the lower of cost or
net realizable value. As of September 30, 2021, inventory was $ 146,323 .
Note
8 - Investments
Investments
consists of deposits for the acquisitions of various television stations for which Sovryn has entered into and have not closed or have
closed but not yet evaluated nor re-allocated to its components. At September 30, 2021, the Company escrowed a total of $ 2,339,921 .
As described in Note 13 Asset Purchase, the following
were escrowed for asset acquisitions:
Schedule of Asset Acquisitions
Closed for KYMU
$ 1,864,920
Closed for K05NH
1
Escrowed for W27EB
300,000
Escrowed for KPHE
100,000
Escrowed for KVSD
75,000
$ 2,339,921
- 12 -
Note
9 - Right of Use Assets
Sovryn
has four ( 4 )
operating leases ranging from a period of 34
months to a period of 220.5
months. The annual interest rate used was 15 %.
As at September 30, 2021, the remaining right of use assets are as follows:
Schedule of Remaining Right of Use Assets
Accumulated
Amount
Amortization
Net
Tower lease - 1
174.5 mths
$ 547,663
$ 17,262
$ 530,401
Tower lease - 2
94 mths
244,079
10,386
233,693
Generator lease
174.5 mths
109,507
3,452
106,055
Studio lease
220.5 mths
280,084
5,081
275,003
$ 1,181,333
$ 36,181
$ 1,145,152
The
remaining lease liability at September 30, 2021 was $ 1,185,883 . The current portion of the lease liability was $ 6,293 and the non-current
portion of the lease liability was $ 1,179,590 .
Schedule of Remaining Lease Liability
2022
$ 183,807
2023
189,546
2024
195,543
2025
207,903
2026
214,960
Remaining
2,040,880
Lease obligations, net
3,032,639
Amt representing interest
1,846,756
Remaining lease liability
1,185,883
Less current portion
6,293
Non-current lease obligation
$ 1,179,590
Note
10 - Accounts Payable and Accrued Liabilities
Accounts
payable and accrued liabilities as of September 30, 2021 are summarized below:
Schedule of Accounts Payable and Accrued Liabilities
Sep 30, 2021
Dec 31, 2020
Audit fees
$ 12,500
$ 25,800
Accounting fees
10,000
8,100
Legal fees
459,382
25,118
General Admin expenses
32,588
335
Consulting fees
72,750
-
Management fees
-
3,000
Total
$ 587,220
$ 62,353
Note
11 - License Agreements
A
The
Company entered into an exclusive product license agreement on September 16, 2016 with Tuffy Packs, LLC, a Texas corporation, to
sell Ballistic Panels in certain countries, essentially in Europe. The license was for a period of two years and may be renewed for
successive terms of two years each. The payment terms for the license was as follows:
1.
$ 10,000
payable within seven days after the effective date;
2.
An
additional $ 15,000 payable within 30 days after the effective date; and
3.
A
final payment of $ 25,000 payable within 90 days of the effective date.
- 13 -
At
December 31, 2018, the Company had paid $ 16,500 to the Licensor, leaving an unpaid balance of $ 33,500 . To date, the Company has recorded
a total license amortization of $ 50,000 , which fully amortizes the license.
As
a result of the failure to make payments as required under the agreement, the Company was informed on March 20, 2017, that going forward,
the agreement would be on a non-exclusive basis. During the period ended March 31, 2021, the Company has terminated the business.
B.
On
July 17, 2020, the Company entered into an acquisition agreement with Luxurie Legs, LLC, a Delaware corporation, to acquire the Casa
Zeta-Jones Brand license agreement. The license agreement, as amended, grants the Company the worldwide rights to promote and sell
certain products, and license the rights to manufacture, promote and sell such products under the brand Casa Zeta-Jones and more.
The license agreement purchase included the issuance of 92,999 Series A 3% Convertible Preferred Series A shares valued at $ 343,094 ,
10,000 Preferred Series B voting shares valued at $ nil , the assumption of $ 45,000 in debt and costs incurred of $ 100,000 .
The
values were based on the licensor obtaining 95 % of the Company’s common shares, whose value was discounted by a 50 % factor, given
the lightly traded history in its shares.
The
Company is subject to the following amended terms:
a.
A
4.5 year term as follows:
i.
Year
1: execution – December 31, 2022
ii.
Year
2: January 1, 2022 – December 31, 2023
iii.
Year
3: January 1, 2023 – December 31, 2024
b.
Marketing
date Jan 2022, On Shelf Date April 30, 2022
c.
Royalty
payments with a rate of 8 %, net of sales, subject to guaranteed minimums noted below.
d.
Advance
prepayment of $ 150,000 to be applied against royalties, paid as follows:
i.
$ 50,000
upon signing (paid)
ii.
$ 50,000
on July 20, 2020 (paid)
iii.
$ 50,000
on September 1, 2020 (paid)
e.
Guaranteed
minimum sales and guaranteed minimum royalties:
Schedule of Guaranteed Minimum Royalties
Year
Guaranteed
Minimum Royalties
Guaranteed
Minimum Sales
i.
7/17/20 – 12/31/22
$ 250,000
$ 3,200,000
ii.
1/1/22 – 12/31/23
$ 250,000
$ 3,200,000
iii.
1/1/23 – 12/31/24
$ 250,000
$ 3,200,000
f.
The
Company to provide the Licensor with 50 gift sets of Licensed Products annually.
- 14 -
Note
12 - Securities Exchange Agreements
Sovryn
Holdings, Inc.
The
Company entered into a Securities Exchange Agreement on February 16, 2021 with Sovryn, a Delaware corporation and acquire 100 % of the
shares of Sovryn in exchange for i) 100 shares of Series B Preferred Stock of the Company to be transferred by Jeffrey Canouse, the Company’s
CEO to a designee of Sovryn and ii) 1,000 shares of Series E Convertible Preferred Stock. Upon the effectiveness of an amendment to the
Company’s Articles of Incorporation to increase the Company’s authorized common stock, from par value $ 0.001 to par value
$ 0.0001 per share, from 500,000,000 shares to 6,000,000,000 shares, all shares of Series E Convertible Preferred Stock issued to the
shareholders shall automatically convert into approximately 2,305,000,000 shares of common stock of the Company. The Series E Convertible
Preferred Stock votes on an as-converted basis with the common stock prior to their conversion. The Series E Preferred Stock shall represent
approximately 59 % of the fully diluted shares of common stock of the Company after the closing of the transactions contemplated by the
Securities Purchase Agreement. The valuation for the Preferred Series E shares was determined to be $ 4,225,062 (See Note 11). The valuation
recorded was based on the market value of the shares of the Company at the date the transaction was exchanged. The transaction was recorded
as an asset purchase and the Company recorded goodwill of $ 4,224,962 which was based on the market value of the shares the Company exchanged
at the date of the transaction. The Preferred Series E shares have not been converted to common stock shares as of the date of this report.
Posto
Del Sole, Inc .
The
Company entered into a Securities Exchange Agreement on September 25, 2020 with Posto Del Sole Inc. (“PDS”) a New York corporation,
to acquire 51 % of the shares of PDS and in return, the Company will issue 10,000 Preferred Series C shares. (See Note 11). As part of
the agreement, the Company is to provide monthly investments to a total aggregate of $ 1,000,000 during the twelve-month period following
the closing. PDS had 60 days from closing to provide the necessary financial statements and notes in order to satisfy regulatory requirements
and disclosures. As at December 31, 2020 PDS had not provided any such information, the Securities Exchange Agreement had not closed
and as a result, the Company wrote off advances of $ 165,000 that were made to PDS in anticipation of closing. The Company has rescinded
the agreement and has no plans to move forward with the acquisition.
Note
13 - Asset Purchase
KNLA-KNET
Acquisition
On
February 17, 2021, Sovryn entered into an asset purchase agreement (the “Asset Purchase Agreement”) with NRJ TV III CA OPCO,
LLC, a Delaware limited liability company (“OpCo”) and NRJ TV III CA License Co., LLC, a Delaware limited liability company
(together with OpCo, “Sellers”). Upon the terms and subject to the satisfaction of the conditions described in the Asset
Purchase Agreement, Sovryn will acquire the licenses and Federal Communications Commission (“FCC”) authorizations to the
KNET-CD and KNLA-CD Class A television stations owned by the Sellers (the “Acquired Stations”), certain tangible personal
property, real property, contracts, intangible property, files, claims and prepaid items together with certain assumed liabilities in
connection with the Acquired Stations (the “Asset Sale Transaction”). As consideration for the Asset Sale Transaction, Sovryn
has agreed to pay the Sellers $ 10,000,000 , $ 2,000,000 of which was paid to Sellers upon execution of the Asset Purchase Agreement, as
follows: (i) an escrow deposit of $ 1,000,000 to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the Sellers (the “Escrow Fee”) and (ii) a non-refundable option fee of $ 1,000,000 (the “Option Fee”).
The
closing of the Asset Sale Transaction (the “Closing”) was subject to, among other things, consent by the FCC to the assignment
of the FCC authorizations pertaining to the Acquired Stations, from Sellers to Sovryn (the “FCC Consent”). The Closing shall
occur no more than five (5) business days following the later of (i) the date on which the FCC Consent has been granted and (ii) the
other conditions to the Closing set forth in the Asset Purchase Agreement. The asset purchase was consummated on April 19, 2021.
- 15 -
KVVV
Acquisition
On
March 14, 2021 Sovryn entered into an asset purchase agreement (the “KVVV Asset Purchase Agreement”) with Abraham Telecasting
Company, LLC, a Texas limited liability company (the “Houston Seller”). Upon the terms and subject to the satisfaction of
the conditions described in the KVVV Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the KVVV-LD low power television station owned by the Houston Seller (the “Houston Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the Houston Acquired Station (the “KVVV Asset Sale Transaction”).
As consideration for the KVVV Asset Sale Transaction, Sovryn has agreed to pay the Houston Seller $ 1,500,000 in cash, $ 87,500 of which
was paid to the Houston Seller and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and
the Houston Seller (the “KVVV Escrow Fee”).
The
closing of the KVVV Asset Sale Transaction (the “KVVV Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Houston Acquired Station, from the Houston Seller to Sovryn (the “Houston
FCC Consent”). The KVVV Closing shall occur no more than ten (10) business days following the later to occur of (i) the date on
which the Houston FCC Consent has been granted and (ii) the other conditions to the KVVV Closing set forth in the KVVV Asset Purchase
Agreement. The closing of the KVVV asset purchase consummated on June 1, 2021.
KMYU
Acquisition
On
March 29, 2021, Sovryn, entered into an asset purchase agreement (the “KYMU Asset Purchase Agreement”) with Seattle 6 Broadcasting
Company, LLC, a Washington limited liability company (the “Seattle Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the KYMU Asset Purchase Agreement, Sovryn agreed to acquire the licenses and FCC authorizations to the
KYMU-LD low power television station owned by the Seattle Seller (the “Seattle Acquired Station”), certain tangible personal
property, certain real property leases, contracts, intangible property, files, claims and prepaid items together with certain assumed
liabilities in connection with the Seattle Acquired Station (the “KYMU Asset Sale Transaction”). As consideration for the
Seattle Asset Sale Transaction, Sovryn has agreed to pay the Seattle Seller $ 1,800,000 , $ 87,500 of which was paid to the Seattle Seller
and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Seattle Seller (the “Seattle
Escrow Fee”).
The
closing of the KYMU Asset Sale Transaction (the “KMYU Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Seattle Acquired Station, from Seattle Seller to Sovryn (the “Seattle
FCC Consent”). The Seattle Closing shall occur no more than ten (10) business days following the later to occur of (i) the date
on which the Seattle FCC Consent has been granted and (ii) the other conditions to the KMYU Closing set forth in the KMYU Asset Purchase
Agreement. The closing of the KYMU asset purchase consummated at the end of September 2021.
W27EB
Acquisition
On
June 9, 2021, Sovryn entered into an asset purchase agreement (the “W27EB Asset Purchase Agreement”) with Local Media TV
Chicago, LLC, a Delaware limited liability company (the “Chicago Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the W27EB Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the W27EB-LD low power television station owned by the Chicago Seller (the “Chicago Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the Chicago Acquired Station (the “W27EB Asset Sale
Transaction”). As consideration for the W27EB Asset Sale Transaction, Sovryn has agreed to pay the Chicago Seller the amended price
of $ 6,000,000 in cash, $ 300,000 of which was paid to the Chicago Seller and to be held in escrow pursuant to the terms of an escrow agreement
entered into between Sovryn and the Chicago Seller, as amended (the “W27EB Escrow Fee”).
The
closing of the W27EB Asset Sale Transaction (the “W27EB Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Chicago Acquired Station, from the Chicago Seller to Sovryn (the “Chicago
FCC Consent”). The W27EB Closing shall occur no more than the three (3) business days following the later to occur of (i) the date
on which the Chicago FCC Consent has been granted and (ii) the other conditions to the W27EB Closing set forth in the W27EB Asset Purchase
Agreement. As at September 30, 2021, the transaction has not closed.
- 16 -
KPHE
Acquisition
On
July 13, 2021, Sovryn entered into an asset purchase agreement (the “KPHE Asset Purchase Agreement”) with Lotus TV of Phoenix
LLC, an Arizona limited liability company (the “Phoenix Seller”). Upon the terms and subject to the satisfaction of the conditions
described in the KPHE Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the KPHE-LD low power television station owned by the Phoenix Seller (the “Phoenix Acquired Station”),
certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and prepaid items together
with certain assumed liabilities in connection with the Phoenix Acquired Station (the “KPHE Asset Sale Transaction”). As
consideration for the KPHE Asset Sale Transaction, Sovryn has agreed to pay the Phoenix Seller $ 2,000,000 in cash, $ 100,000 of which
was paid to the Phoenix Seller during the period ended September 30, 2021 and a further $ 350,000 was paid subsequent to the period end,
and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Phoenix Seller (the “KPHE
Escrow Fee”).
The
closing of the KPHE Asset Sale Transaction (the “KPHE Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Phoenix Acquired Station, from the Phoenix Seller to Sovryn (the “Phoenix
FCC Consent”). The KPHE Closing shall occur no more than the three (3) business days following the later to occur of (i) the date
on which the Phoenix FCC Consent has been granted and (ii) the other conditions to the KPHE Closing set forth in the KPHE Asset Purchase
Agreement. At September 30, 2021, the transaction had not closed.
K05NH
Acquisition
On
August 20, 2021, Sovryn entered into an asset purchase agreement (the “K05NH Asset Purchase Agreement”) with Mako Communications,
LLC, a Texas Limited Liability Company (the “Boise” Seller). Upon the terms and subject to the satisfaction of the conditions
described in the Boise Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the K05NH-D low power television station construction permit owned by the Boise Seller (the “Boise Acquired Station”)
in connection with the Boise Acquired Station (the “Boise Asset Sale Transaction”). As consideration for the Boise Asset
Sale Transaction, Sovryn has agreed to pay the Boise Seller $1 in cash.
The
closing of the Boise Asset Sale Transaction (the “Boise Closing”) is subject to, among other things, consent by the FCC to
the assignment of the construction permits pertaining to the Boise Station, from the Boise Seller to Sovryn (the “Boise FCC Consent”).
The Boise Closing shall occur no more than the three (3) business days following the later to occur of (i) the date on which the Boise
FCC Consent has been granted and (ii) the other conditions to the Boise Closing set forth in the Boise Asset Purchase Agreement. During
the period ended September 30, 2021, the K05NH asset purchase was consummated.
KVSD
Acquisition
On
August 31, 2021, Sovryn entered into an asset purchase agreement (the “KVSD Asset Purchase Agreement”) with
D’Amico Brothers Broadcasting Corp., a California company (the “San Diego Seller”). Upon the terms and subject to
the satisfaction of the conditions described in the KVSD Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal
Communications Commission (“FCC”) authorizations to the KVSD-LD low power television station owned by the San Diego
Seller (the “San Diego Acquired Station”), certain tangible personal property, certain real property leases, contracts,
intangible property, files, claims and prepaid items together with certain assumed liabilities in connection with the San Diego
Acquired Station (the “KVSD Asset Sale Transaction”). As consideration for the KVSD Asset Sale Transaction, Sovryn has
agreed to pay the San Diego Seller $ 1,500,000
in cash, $ 75,000
of which was paid to the San Diego Seller during the period ended September 30, 2021 and a further $ 150,000 was
paid subsequent to the period end, and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the San Diego Seller (the “KVSD Escrow Fee”).
The
closing of the KVSD Asset Sale Transaction (the “KVSD Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the San Diego Acquired Station, from the San Diego Seller to Sovryn (the “San
Diego FCC Consent”). The KVSD Closing shall occur no more than the three (3) business days following the later to occur of (i)
the date on which the San Diego FCC Consent has been granted and (ii) the other conditions to the KVSD Closing set forth in the KVSD
Asset Purchase Agreement. As at September 30, 2021, the transaction has not closed.
- 17 -
K07AAJ
and W05DK Acquisition
On
October 25, 2021, Sovryn entered into an asset purchase agreement (“Bakerfiled and San Juan Asset Purchase Agreement”) with
Mako Communications, LLC, a Texas Limited Liability company (the “Bakerfield and San Juan Seller”). Upon the terms and subject
to the satisfaction of the conditions described in the Bakerfield and San Juan Asset Purchase Agreement, Sovryn agreed to acquire the
licenses and Federal Communications Commission (“FCC”) authorizations to the K07AAJ-D and W05DK-D low power television stations
construction permits owned by the Bakerfield and San Juan Seller (the “Bakerfield and San Juan Acquired Station”) in connection
with the Bakerfield and San Juan Acquired Station (the “Bakerfield and San Juan Asset Sale Transaction”). As consideration
for the Bakerfield and San Juan Asset Sale Transaction, Sovryn has agreed to pay the Bakerfield and San Juan Seller $ 115,000 in cash,
$ 10,000 of which was paid to the Bakerfield and San Juan Seller subsequent to the period ended September 30, 2021, and to be held in
escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Bakerfield and San Juan Seller (the “Bakerfield
and San Juan Escrow Fee”).
The
closing of the Bakerfield and San Juan Asset Sale Transaction (the “Bakerfield and San Juan Closing”) is subject to, among
other things, consent by the FCC to the assignment of the construction permits pertaining to the Bakerfield and San Juan Acquired Station,
from the Bakerfield and San Juan Seller to Sovryn (the “Bakerfield and San Juan FCC Consent”). The Bakerfield and San Juan
Closing shall occur no more than the three (3) business days following the later to occur of (i) the date on which the Bakerfield and
San Juan FCC Consent has been granted and (ii) the other conditions to the Bakerfield and San Juan Closing set forth in the Bakerfield
and San Juan Asset Purchase Agreement.
WANN
Acquisition
On
November 3, 2021, Sovryn entered into an asset purchase agreement (“WANN Asset Purchase Agreement”) with Prism Broadcasting
Network Inc, a Georgia corporation (the “Atlanta Seller”). Upon the terms and subject to the satisfaction of the conditions
described in the WANN Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission (“FCC”)
authorizations to the WANN-CD low power television station owned by the Atlanta Seller (the “Atlanta Acquired Station”),
certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and prepaid items together
with certain assumed liabilities in connection with the Atlanta Acquired Station (the “WANN Asset Sale Transaction”). As
consideration for the WANN Asset Sale Transaction, Sovryn has agreed to pay the Atlanta Seller $ 5,250,000 in cash, $ 200,000 of which
was paid to the Atlanta Seller subsequent to the period ended September 30, 2021, and to be held in escrow pursuant to the terms of an
escrow agreement entered into between Sovryn and the Atlanta Seller (the “Atlanta Escrow Fee”).
The
closing of the WANN Asset Sale Transaction (the “WANN Closing”) is subject to, among other things, consent by the FCC to
the assignment of the FCC authorizations pertaining to the Atlanta Acquired Station, from the Atlanta Seller to Sovryn (the “Atlanta
FCC Consent”). The WANN Closing shall occur no more than the ten (10) business days following the later to occur of (i) the date
on which the WANN FCC Consent has been granted and (ii) the other conditions to the WANN Closing set forth in the WANN Asset Purchase
Agreement.
Note
14 - Note Payable
The
Company had one note payable that was accruing interest at 5 % per annum. The note was unsecured and matured on June 30, 2021 . On February
16, 2021, the note and accrued interest was settled with Convertible Preferred Series D shares. Each Series D Convertible Preferred Stock
shall be convertible into common stock of the Company at a ratio of 1,000 shares of common stock for each share of Series D Convertible
Preferred Stock held .
Schedule of Notes Payable
February 16,
2021
December 31,
2020
$ 20,000
$ 20,000
Note payable bearing interest at 5 %
$ 20,000
$ 20,000
Accrued interest thereon
616
486
$ 20,616
$ 20,486
- 18 -
Note
15 - Convertible Notes and Accrued Interest Payable
On
February 16, 2021, the Company settled the following debts and interests thereof including the note payable above (Note 8), with 23,000
shares of Convertible Preferred Series D shares. Each Series D Convertible Preferred Stock shall be convertible into common stock of
the Company at a ratio of 1,000 shares of common stock for each share of Series D Convertible Preferred Stock held. A summary of the
convertible notes and accrued interest payable were settled as follow:
Schedule of Convertible Notes and Accrued Interest Payable
Face
Value
Conversion
Rate
Interest rate
Due Date
Accrued
Interest
Carrying
Value
Feb 15
2021
Total
Dec 31
2020
Total
$ 10,000
$ 0.005
-
-
$ -
$ 500
$ 500
$ 500 (a)
$ 85,000
$ 0.01
-
-
-
50,800
50,800
50,800 (b)
$ 50,000
$ 0.01
10 %
05/01/2022
2,500
50,000
52,500
52,500 (c)
$ 5,000
$ 0.01
10 %
05/01/2022
259
5,000
5,259
5,259 (d)
$ 12,500
$ 0.01
10 %
6/23/2021
457
7,500
7,957
7,957 (d)
$ 20,000
$ 0.04
-
-
-
20,000
20,000
20,000
$ 68,490
$ 0.05
-
-
-
68,490
68,490
68,490 (e)
$ 25,000
$ 0.05
12 %
-
20,056
25,000
45,056
44,682 (f)
$ 25,000
$ 0.05
8 %
-
32,047
25,000
57,047
56,797 (f)
$ 23,622
$ 0.05
5 %
-
16,388
23,622
40,010
39,551 (f)
$ 684,000
$ 0.05
10 %
Various
22,066
220,799
242,865
154,444 (g)
$ 75,000
10 %
Various
1,788
55,331
57,119
51,771 (h)
$ 95,561
$ 552,042
647,603
$ 552,751
Less long-term portion
57,759
Current portion
$ 647,603
$ 494,992
All
notes are unsecured and, except where specifically noted, are due on demand. Except for notes denoted below under (e). No conversion
shall result in the Holder holding in excess of 9.99% of the total issued and outstanding common stock of the Company at any time.
(a)
On
October 28, 2020, $ 9,500 was converted into 1,900,000 common shares.
(b)
On
July 23, 2020, $ 16,900 in debt and $ 950 in costs were converted into 1,785,000 common shares and on November 2, 2020, $ 17,300 was
converted into 1,730,000 common shares.
(c)
The
notes are convertible into common stock at the discretion of the Holder at the lesser of $ 0.01 or 50 % of the lowest closing bid price
for the Company’s stock during the 20 immediately preceding the date of delivery by Holder to the Company of the Conversion
Notice.
(d)
The
notes are convertible into common stock at the discretion of the Holder at 50 % of the lowest closing bid price for the Company’s
common stock during the 30 trading days immediately preceding the date of delivery by Holder to the Company of the Conversion Notice.
(e)
Included
in this debt is $ 490 due to the former CEO. The debt was repaid via check.
(f)
On
April 2, 2020, these notes terms were changed from non-convertible to convertible at $ 0.05 debt to 1 common share. They were also
amended to include the above noted clause with respect to holding less than 9.99 % of the issued and outstanding common stock. During
the year ended December 31, 2020, interest accrued on this debt was $ 6,164 (2019 - $ 6,146 ).
(g)
Based
on the intrinsic value of the beneficial conversion feature, as per FASB topic ASC 470-20 Debt with Conversion and other Options,
it was determined that all of the value of the following notes that were issued should be allocated to equity and amortized to
interest, based on the due date of the debt. A summary of the balances is as follows as at February 15, 2021:
- 19 -
Schedule of Convertible Notes
Allocated to
Amortized
Accrued
Equity
Due Date
as interest
at 10%
Total
$ 30,000
03-31-2021
$ 24,293
$ 1,627
$ 25,920
100,000
07-20-2021
56,051
5,726
61,777
60,000
08-31-2021
27,406
2,860
30,266
20,000
09-30-2021
7,688
816
8,504
60,000
10-31-2021
18,715
2,022
20,737
50,000
10-31-2021
14,504
1,507
16,011
50,000
10-31-2021
14,504
1,507
16,011
10,000
11-04-2021
2,671
277
2,948
110,000
11-18-2021
25,476
2,622
28,098
55,000
11-19-2021
12,262
1,310
13,572
27,000
12-31-2021
4,292
481
4,773
27,000
12-31-2021
4,292
481
4,773
20,000
12-31-2021
2,976
318
3,294
30,000
12-31-2021
3,747
382
4,129
17,500
01-31-2022
961
65
1,026
17,500
01-31-2022
961
65
1,026
$ 684,000
$ 220,799
$ 22,067
$ 242,865
(h)
Based
on the intrinsic value of the beneficial conversion feature, as per FASB topic ASC 470-20 Debt with Conversion and other Options,
it was determined that a portion of the value of the following notes issued should be allocated to equity and amortized to interest,
based on the due date of the debt. These notes are convertible into common stock at the discretion of the Holder at 70 % of the lowest
closing bid price for the Company’s common stock during the 20 trading days immediately preceding the date of delivery by Holder
to the Company of the Conversion Notice. The face value of each note is $ 25,000 and a summary of the balances is as follows as at
February 15, 2021:
Schedule of Convertible Notes
Allocated to
equity
Due date
Amortized as
Interest
Accrued
Interest
at 10%
Total
$ 10,714
07-31-2021
$ 4,397
$ 822
$ 19,505
10,714
08-31-2021
3,279
610
18,175
7,468
09-30-2021
1,501
404
19,438
$ 28,896
$ 9,177
$ 1,836
$ 57,118
Note
16 – Convertible Notes Payable and Interest Payable
Arena
Investors LP convertible promissory notes
On
February 17, 2021, the Company entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “Investors”)
pursuant to which it issued convertible notes in an aggregate principal amount of $ 16.5 million for an aggregate purchase price of $ 15
million (collectively, the “Notes”). In connection with the issuance of the Notes, the Company issued to the Investors warrants
to purchase an aggregate of 192,073,017 shares of Common Stock (collectively, the “Warrants”) and 1,000 shares of series
F convertible preferred stock (the “Series F Preferred Stock”).
- 20 -
The
Notes each have a term of thirty-six months and mature on February 17, 2023 , unless earlier converted. The Notes accrue interest at a
rate of 11 % per annum, subject to increase to 20% per annum upon and during the occurrence of an event of default. Interest is payable
in cash on a quarterly basis beginning on March 31, 2021. Notwithstanding the above, at the Company’s election, any interest payable
on an applicable payment date may be paid in registered Common Stock of the Company (rather than cash) in an amount equal (A) the amount
of the interest payment due on such date, divided by (B) an amount equal to 80% of the average VWAP of the Common Stock for the five
(5) days immediately preceding the date of conversion.
On
September 24, 2021, the Company and the Investors amended the Notes. The Notes are convertible at any time, at the holder’s option,
into shares of our common stock equal to $0.02 per share subject to adjustment. Notwithstanding the foregoing, at any time during the
continuance of any Event of Default, the Conversion price in effect shall be equal to the alternate conversion price. If at any time
the conversion price as determined hereunder for any conversion would be less than the par value of the Common Stock, then at the sole
discretion of the Holder, the conversion price hereunder may equal such par value for such conversion and the conversion amount for such
conversion may be increased to include Additional Principal, where Additional Principal means such additional amount to be added to the
principal amount of this Note to the extent necessary to cause the number of conversion shares issuable upon such conversion to equal
the same number of conversion shares as would have been issued had the conversion price not been adjusted by the Holder to the par value
price, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%). The conversion price is also subject
to adjustment due to certain events, including stock dividends, stock splits and in connection with the issuance by the Company of common
stock or common stock equivalents at an effective price per share lower than the conversion price then in effect. The Notes may not be
redeemed by the Company.
At
September 30,2021, the loan summary was:
Summary of Loan
Face
Loan
Amortized
Carrying
Accrued
Value
Proceeds
Interest
Value
Interest 11%
Total
$ 16,500,000
$ 15,00,0000
$ 258,098
$ 15,258,098
$ -
$ 15,258,098
As
part of the agreement with the Investors, the Company issued 192,073,016 warrants. On September 24, 2021, the Company and the Investor
amended the warrant agreement such that each Warrant is exercisable for a period of five (5) years from the date of issuance at an initial
exercise price equal to $0.025 per share, subject to adjustment herein, subject to certain beneficial ownership limitations (with a maximum
ownership limit of 9.99%). The exercise price is also subject to adjustment due to certain events, including stock dividends, stock splits
and recapitalizations. The Holder may be eligible for cashless exercise.
The
Series F Preferred Stock have no voting rights and shall convert into 4.9% of our issued and outstanding shares of common stock on a
fully diluted basis upon Shareholder Approval. The Series F Preferred Stock was issued but not converted to common shares as of September
30, 2021.
Each
of the Investors have contractually agreed to restrict their ability to exercise the Warrants and convert the Notes such that the number
of shares of the Company common stock held by each of them and their affiliates after such conversion or exercise does not exceed 9.99%
of the Company’s then issued and outstanding shares of common stock.
- 21 -
Note
17 - Subordinate Loans
There
are 4 convertible subordinate loans accruing interest at 6 % per annum. The notes are unsecured and mature on December 31, 2022 . The loans
may be converted to common shares at $ 0.021 per share, subject to a beneficial ownership limitation of 4,99%. The Holder may, upon request,
to increase the beneficial ownership limitation to 9.99% of the total number of shares of common stock outstanding immediately after
giving effect to the issuance of common stock upon conversion. Based on the intrinsic value of the beneficial conversion feature, it
was determined that a portion of the value of the following notes issued should be allocated to equity and amortized to interest, based
on the due date of the loan.
Schedule
of Subordinate Loan
Allocated to
Amortized
Accrued
Equity
Due Date
as Interest
Interest at 6%
Total
$ 250,000
Dec 31, 2022
$ 15,047
$ 1,250
$ 16,297
250,000
Dec 31, 2022
8,050
625
8,675
250,000
Dec 31, 2022
4,129
292
4,421
100,000
Dec 31, 2022
1,652
116
1,768
$ 850,000
$ 28,878
$ 2,283
$ 31,161
There
was a $ 350,000 subordinate loan with a fixed interest amount of $ 15,000 that matured on September 30, 2021 . This was paid out on October
5, 2021.
Note
18 - Related Party
On
September 28, 2020, the Company entered into a renewable employment agreement with Jeff Canouse, former President and CEO of the Company
as described in Note 23 , Commitments . The former President is the CEO and sole director of CZJ License Inc., the Company’s
wholly owned subsidiary. As of September 30, 2021, Mr. Canouse had received $ 48,000 pursuant to his employment agreement (2020 - $ 34,000
in management fees, $ 24,000 of which was pursuant to the employment agreement) and is owed $ 24,000 at September 30, 2021. As of September 30, 2021, Mr. Canouse was owed $ 44,169 for out-of-pocket costs.
On
April 7, 2021, the Company issued 1,500,000 common shares to Jeff Canouse in exchange for transferring his 100 shares of the Company’s
Series B Preferred Stock to Phil Falcone. The shares were valued at $ 1,500 .
The
Company entered into a consulting agreement with a director of the Company, Warren Zenna of Zenna Consulting Group to provide oversight
of marketing and communications services. The agreement commenced March 1, 2021 through to December 31, 2021. The Company pays Zenna
Consulting Group a monthly retainer of $ 15,000 . As of September 30, 2021, the Company paid $ 57,000 in fees.
Philip
Falcone is the President and CEO of the Company who currently holds 100 Series B Preferred Super Voting shares which gives him 51% voting
control regardless of the number of common or other voting securities issued by the Company at present or at any time in the future,
such that the holder of the Series B shares shall maintain majority voting control of the Company. Philip
Falcone is also the CEO of Sovryn Holdings, Inc., the Company’s wholly owned subsidiary. For the quarter ended September
30, 2021, Green Rock LLC, Mr. Falcone’s company, was paid $ 90,000.
For the year to date period as of September
30, 2021, an aggregate of $ 321,139 was owing from Green Rock LLC for net advances
paid by the Company.
- 22 -
Note
19 - Common Stock
During
the nine-month period ended September 30, 2021, the Company issued 1,500,000 common shares to Jeff Canouse in exchange for transferring
his 100 shares of the Company’s Series B Preferred Stock to Phil Falcone. The shares were valued at $ 1,500 . (see Note 18)
The
Company issued 192,073,016 warrants to Arena Investors LP (See Note 16). The warrants are exercisable for a period of 5 years from the
date of issuance.
The
following common stock transactions occurred during the year ended December 31, 2020:
On
July 23, 2020, the Company issued 1,785,000 shares of common stock pursuant to the conversion of a note payable of $ 16,900 at $ 0.01 per
share plus legal fees of $ 950 , totaling $ 17,850 .
On
October 28, 2020, the Company issued 1,900,000 shares of common stock pursuant to the conversion of a note payable of $ 9,500 at $ 0.005
per share.
On
November 2, 2020, the Company issued 1,730,000 shares of common stock pursuant the conversion of a note payable of $ 17,300 at $ 0.01 per
share.
There
are no shares subject to warrants or options as of December 31, 2020.
Note
20 - Preferred Shares
Series
A 3% Convertible Preferred Stock, par value $0.001 with a stated value of $100 per share
There
are 100,000 designated and authorized Series A 3% convertible preferred stock with a 9.99 % conversion cap and anti-dilution rights for
24 months from time of issuance. Holders of Series A 3% Preferred Stock shall be entitled to receive, when and as declared, dividends
equal to 3% per annum on the stated value, payable in additional shares of Series A Preferred Stock. Holders of Series A 3% Convertible
Preferred Stock have the right to vote on any matter that may be submitted to the Company’s shareholders for vote, on an as converted
basis, either by written consent or by proxy. Each share of Series A 3% Convertible Preferred Stock may be convertible into 3,420 shares
of Common Stock, or as adjusted to equal the conversion ratio multiplied by a fraction, the numerator of which shall be the number of
shares outstanding on a fully diluted basis after the issuance of the dilution shares, and the denominator shall be 360,000,000 . (See
Form 8K filing on August 6, 2020, Exhibit 10.3)
On
July 17, 2020, 92,999 Series A 3% Convertible Preferred Stock were issued pursuant to the License Agreement at a value of $ 343,094 The
acquisition cost was derived using the current market price of $0.04 x 95% of the number of the issued and outstanding shares of the
Company at the time (18,057,565) x 50% of the value. (See Note 4).
On
February 16, 2021, the Company cancelled all the Preferred Series A shares. In exchange, the holders of Series A Preferred shares received
option agreements to purchase shares of the wholly owned subsidiary, CZJ License, Inc. at $ 10 per share for up to 300,000 shares. The
option agreements are exercisable for a period of one year.
At
September 30, 2021, there were no Series A Preferred shares outstanding.
Series
B Super Voting Preferred Stock, par value $0.001
There
are 100 designated and authorized Series B Super Voting Preferred Stock. Holders with Series B Super Voting Preferred Stock have the
right to vote on all shareholder matters equal to 51 % of the total vote of common stockholders. The Series B Super Voting Preferred Stockholder
is entitled to 51% voting rights regardless of the number of common shares or other voting shares issued by the company at any time.
Such provision grants the holder of Series B Super Voting Preferred Stock majority control of the Company , unless otherwise canceled.
On
July 17, 2020, 100 Series B Super Voting Preferred Stock were issued pursuant to the License Agreement. The Series B Super Voting Preferred
Stock was valued at par at $ 0.001 . Although the Series B Super Voting Preferred Stock is entitled to 51% voting rights as described above,
the stock has no dividend rate nor conversion feature. Furthermore, the shares were not issued to the investors but rather were granted
to new unrelated management.
On
February 17, 2021, the 100 Series B Super Voting Preferred Stock were transferred from Jeff Canouse, former director and CEO, to Philip
Falcone, director and CEO of the Company.
- 23 -
Series
C 2% Convertible Preferred Stock, par value $0.001 with a stated value of $100 per share
There
are 10,000 designated and authorized Series C 2% convertible preferred stock with a 9.99 % conversion cap. Holders of Series C 2% Preferred
Stock shall be entitled to receive, when and as declared, dividends equal to 2% per annum on the stated value, payable in additional
shares of Series C Preferred Stock. So long as any shares of Series C Preferred Stock remain outstanding, neither the Company nor any
subsidiary thereof shall, without the consent of the Holders of 80% of the shares of Series C Preferred Stock then outstanding, redeem,
repurchase or otherwise acquire directly or indirectly any Junior Securities nor shall the Company directly or indirectly pay or declare
or make any distribution upon, nor shall any distribution be made in respect of, any Junior Securities, nor shall any monies be set aside
for or applied to the purchase or redemption of any Junior Securities. Each holder of the Series C Preferred Stock shall have the right
to vote on any matter that may from time to time be submitted to the Company’s shareholders for a vote, on an as converted basis,
either by written consent or by proxy. Each share of Series C 2% Convertible Preferred Stock may be convertible into 100 shares of Common
Stock. (See Note 5)
As
of September 30, 2021, no Series C Convertible Preferred shares were issued or outstanding.
Series
D Convertible Preferred Stock, par value $0.001 with a stated value of $3.32 per share
There
are 230,000 designated and authorized Series D convertible preferred stock with a 4.99 % conversion cap which may be increased to a maximum
of 9.99% by holder by written notice to the Company. There is a stated value of $ 3.32 per share, subject to adjustment for stock splits,
stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar events occurring
after the date which the Series D are issued. Series D are ranked as a Senior Preferred Stock and have no voting rights. Each share of
Series D Preferred Stock may be converted to 1,000 common shares.
On
February 16, 2021, all outstanding debts including note payables, convertible notes payable, discounts, accrued interests and thereof
totaling $ 688,214 , were settled for the Company’s Series D convertible Preferred stock.
As
of September 30, 2021, 230,000 Series D Preferred Shares were issued but not converted.
Series
E Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
There
are 1,000 designated and authorized Series E convertible preferred stock. There is a stated value of $ 1,000 per share, subject to adjustment
for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar
events occurring after the date which the Series E are issued. Series E are ranked as a Senior Preferred Stock. It has voting rights
equal to the number of shares of common stock into which the Series E would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. To the extent
that Series E votes separately as a class or series as applicable, is required to authorize a given action of the Company, the affirmative
vote or consent of the holders of a majority of the shares of the outstanding Series E, shall constitute the approval of such action
by both the class or the series as applicable. To the extent that Series E are entitled to vote on matters with holders of shares of
Common Stock, voting together as one class, each share of Series E shall entitle the Holder thereof to cast that number of votes per
share as is equal to the number of shares of Common Stock into which it is then convertible using the record date as of which the Conversion
Rate is calculated. Holders of Series E shall be entitled to written notice of all stockholder meetings or written consents with respect
to which they would be entitled by Vote. As long as any shares of Series E are outstanding, the Company shall not, without the affirmative
vote of the Holders of all the then outstanding shares of Series F, (a) alter or change adversely the powers, preferences or rights given
to the Series E or alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents
in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing.
- 24 -
On
September 16, 2021, the conversion rate for each share of Series E Preferred Stock was amended to equal (i)(a) 56.60% multiplied by,
(b) the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series E, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the current fully-diluted shares outstanding, this equates to 2,243,888,889 common shares. The Fully-Diluted means the aggregate of (A)
the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock (including all such
Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or exercised, and (C)
the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options outstanding
as of such date of exercise, divided by 0.4340.
On
February 16, 2021, the Company entered into a Share Exchange Agreement with Sovryn Holdings Inc. (See Note 5). The Company issued 1,000
Series E convertible preferred shares to the shareholders of Sovryn Holdings Inc. valued at $4,225,062 (23,472,565 x $0.20 x 90%). The
valuation was based on the market value of the shares of the Company at the date of the transaction.
As
of September 30, 2021, 1,000 Series E Preferred Shares were issued but not converted.
On
September 16, 2021, the Convertible Preferred Series E Holders entered into an Exchange Agreement whereby the aggregate 1,000 Series
E preferred shares were exchanged for 1,152,500 Convertible Series E-1 preferred shares and 1,091,388,889 shares of common stock. As
of September 30, 2021, no convertible Series E-1 preferred shares and none of the 1,091,288,889 shares of common stock were issued.
Series
E-1 Convertible Preferred Stock, par value $0.001 with a stated value of $0.87 per share
There
are 1,152,500 designated and authorized Series E-1 convertible preferred stock. There is a stated value of $ 0.87 per share. Series E-1
are ranked just above the Junior Stock, behind the Senior Preferred Stock. It has votes equal to the number of shares of common stock
into which the Series E-1 would be convertible on the record date for the vote or consent of stockholders, and shall otherwise have voting
rights and powers equal to the voting rights and powers of common stock. It has votes equal to the number of shares of common stock into
which the Series E-1 would be convertible on the record date for the vote or consent of stockholders, and shall otherwise have voting
rights and powers equal to the voting rights and powers of common stock. To the extent that Series E-1 votes separately as a class or
series as applicable, is required to authorize a given action of the Company, the affirmative vote or consent of the holders of a majority
of the shares of the outstanding Series E-1, shall constitute the approval of such action by both the class or the series as applicable.
To the extent that Series E-1 are entitled to vote on matters with holders of shares of Common Stock and vote together as one class,
each share of Series E-1 shall entitle the Holder thereof to cast that number of votes per share as is equal to the number of shares
of Common Stock into which it is then convertible using the record date as of which the Conversion Rate is calculated. Holders of Series
E-1 shall be entitled to written notice of all stockholder meetings or written consents with respect to which they would be entitled
by Vote. As long as any shares of Series E-1 are outstanding, the Company shall not, without the affirmative vote of the Holders of all
the then outstanding shares of Series E-1, (a) alter or change adversely, the powers, preferences or rights given to the Series E-1 or
alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents in any manner that
adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing. As of September 30,
2021, none of the Series E-1 shares were issued.
Each
share of Series E-1 Preferred Stock may be converted to 1,000 common shares.
- 25 -
Series
F Convertible Preferred Stock, par value $0.001 with a stated value of $1 per share
There
are 1,000 designated and authorized Series F convertible preferred stock. There is a stated value of $ 1 per share, subject to adjustment
for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or other similar
events occurring after the date which the Series F are issued. Series F are ranked as a Senior Preferred Stock. It has voting rights
equal to the number of shares of common stock into which the Series F would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. It has votes
equal to the number of shares of common stock into which the Series F would be convertible on the record date for the vote or consent
of stockholders and shall otherwise have voting rights and powers equal to the voting rights and powers of common stock. To the extent
that Series F votes separately as a class or series as applicable, is required to authorize a given action of the Company, the affirmative
vote or consent of the holders of a majority of the shares of the outstanding Series F, shall constitute the approval of such action
by both the class or the series as applicable. To the extent that Series F are entitled to vote on matters with holders of shares of
Common Stock, voting together as one class, each share of Series F shall entitle the Holder thereof to cast that number of votes per
share as is equal to the number of shares of Common Stock into which it is then convertible using the record date as of which the Conversion
Rate is calculated. Holders of Series F shall be entitled to written notice of all stockholder meetings or written consents with respect
to which they would be entitled by Vote. As long as any shares of Series F are outstanding, the Company shall not, without the affirmative
vote of the Holders of all the then outstanding shares of Series F, (a) alter or change adversely the powers, preferences or rights given
to the Series F or alter or amend the Certificate of Designations, (b) amend its articles of incorporation or other charter documents
in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series F Preferred Stock was amended to equal (i)(a) 4.84% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series F, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the full-diluted shares outstanding, this equates to 192,073,017 shares of common stock on the Approval Date. The Fully-Diluted means
the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock
(including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or
exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options
outstanding as of such date of exercise, divided by 0.9516.
As
of September 30, 2021, 1,000 Series F Preferred Shares were issued but not converted.
Series
G Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
On
August 20, 2021, the Series G Convertible Preferred Stock was amended. There are now 4600 designated and authorized Series G convertible
preferred stock with a 4.99% conversion cap which may be increased to a maximum of 9.9 % by holder by written notice to the Company. There
is a stated value of $ 1,000 per share, subject to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications,
combinations, subdivisions or other similar events occurring after the date which the Series G are issued. Series G are ranked as a Junior
Preferred Stock. It has voting rights equal to the number of shares of common stock into which the Series G would be convertible on the
record date for the vote or consent of stockholders and shall otherwise have voting rights and powers equal to the voting rights and
powers of common stock. To the extent that Series G votes separately as a class or series as applicable, is required to authorize a given
action of the Company, the affirmative vote or consent of the holders of a majority of the shares of the outstanding Series G, shall
constitute the approval of such action by both the class or the series as applicable. To the extent that Series G are entitled to vote
on matters with holders of shares of Common Stock, voting together as one class, each share of Series G shall entitle the Holder thereof
to cast that number of votes per share as is equal to the number of shares of Common Stock into which it is then convertible using the
record date as of which the Conversion Rate is calculated. Holders of Series G shall be entitled to written notice of all stockholder
meetings or written consents with respect to which they would be entitled by Vote. As long as any shares of Series G are outstanding,
the Company shall not, without the affirmative vote of the Holders of all the then outstanding shares of Series G, (a) alter or change
adversely the powers, preferences or rights given to the Series G or alter or amend the Certificate of Designations, (b) amend its articles
of incorporation or other charter documents in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement
with respect to any of the foregoing.
- 26 -
On
September 16, 2021, the conversion rate for each share of Series F Preferred Stock was amended to equal (i)(a) 4.84% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series F, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the full-diluted shares outstanding, this equates to 192,073,017 shares of common stock on the Approval Date. The Fully-Diluted means
the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common Stock
(including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted or
exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all Options
outstanding as of such date of exercise, divided by 0.9516.
As
of September 30, 2021, 1,000 Series F Preferred Shares were issued but not converted.
Series
G Convertible Preferred Stock, par value $0.001 with a stated value of $1,000 per share
On
August 20, 2021, the Series G Convertible Preferred Stock was amended. There are now 4600 designated and authorized Series G convertible
preferred stock with a 4.99% conversion cap which may be increased to a maximum of 9.9 % by holder by written notice to the Company. There
is a stated value of $ 1,000 per share, subject to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications,
combinations, subdivisions or other similar events occurring after the date which the Series G are issued. Series G are ranked as a Junior
Preferred Stock. It has voting rights equal to the number of shares of common stock into which the Series G would be convertible on the
record date for the vote or consent of stockholders and shall otherwise have voting rights and powers equal to the voting rights and
powers of common stock. To the extent that Series G votes separately as a class or series as applicable, is required to authorize a given
action of the Company, the affirmative vote or consent of the holders of a majority of the shares of the outstanding Series G, shall
constitute the approval of such action by both the class or the series as applicable. To the extent that Series G are entitled to vote
on matters with holders of shares of Common Stock, voting together as one class, each share of Series G shall entitle the Holder thereof
to cast that number of votes per share as is equal to the number of shares of Common Stock into which it is then convertible using the
record date as of which the Conversion Rate is calculated. Holders of Series G shall be entitled to written notice of all stockholder
meetings or written consents with respect to which they would be entitled by Vote. As long as any shares of Series G are outstanding,
the Company shall not, without the affirmative vote of the Holders of all the then outstanding shares of Series G, (a) alter or change
adversely the powers, preferences or rights given to the Series G or alter or amend the Certificate of Designations, (b) amend its articles
of incorporation or other charter documents in any manner that adversely affects any rights of the Holder, or (c) enter into any agreement
with respect to any of the foregoing.
On
September 16, 2021, the conversion rate for each share of Series G Preferred Stock was amended to equal (i)(a) 6.45% multiplied by, (b)
the Fully-Diluted shares as of the Approval Date, divided by (ii) the total number of shares of Series G, (iii) rounded to the nearest
thousandths place. The total number of Fully-Diluted Shares shall be set as of, and shall not change after the Approval Date. Based on
the current fully-diluted shares outstanding, this equates to 255,555,556 shares of common stock on the Approval Date. The Fully-Diluted
means the aggregate of (A) the total number of shares of Common Stock outstanding as of such date, (B) the number of shares of Common
Stock (including all such Common Stock equivalents) into which all Convertible Securities outstanding as of such date could be converted
or exercised, and (C) the number of shares of Common Stock (including all such Common Stock equivalents) issuable upon exercise of all
Options outstanding as of such date of exercise, divided by 0.9355.
As
of September 30, 2021, no Series G Preferred Shares were issued or outstanding. The Company received $ 4,600,000 in subscriptions for
4,600 of Series G Preferred Shares.
Series
H Convertible Preferred Stock, par value $0.001 with a stated value of $1 per share
On
November 5, 2021, the Company designated 39,895 Series H Convertible Preferred Stock. There is a stated value of $ 1 per share, subject
to adjustment for stock splits, stock dividends, recapitalizations, reorganizations, reclassifications, combinations, subdivisions or
other similar events occurring after the date which the Series H are issued. Series H are ranked after the Junior Preferred Stock. It
has no voting rights. Each share of Preferred Stock shall be convertible, at any time and from time to time from and after the Original
Issue Date at the option of the Holder thereof, into one thousand (1,000) shares of Common Stock subject to the ownership limitations
(with a maximum ownership limit of 9.99%)
Note
21 - Warrants
On
February 17, 2021, the Company provided Arena Partners LLP with 192,073,016 warrants. Each Warrant is exercisable for a period of five
( 5 ) years from the date of issuance. On September 24, 2021, the warrant agreement was amended. The exercise price was amended to $0.025
per share, subject to adjustment herein, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%).
The exercise price is also subject to adjustment due to certain events, including stock dividends, stock splits and recapitalizations.
Note
22 - Options
On
February 16, 2021, the Company cancelled all the Series A Preferred shares and offered holders of Series A Preferred shares option agreements
to purchase up to 300,000 shares of CZJ License, Inc., a wholly owned subsidiary of the Company at an option price of $ 10 per share.
The option agreements are exercisable for a period of one year from the date of issuance.
As
of September 30, 2021, no options were exercised.
Note
23 - Commitments
The
Company entered into a one-year employment agreement with Jeffrey Canouse on September 28, 2020 as President and Chief Executive Officer.
The term may be renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment
term. The employment may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the
employee is terminated by the Company without cause or by the employee for good reason, then the Company will continue to pay his base
salary of $ 8,000 for the remainder of the employment term or renewal term. Beginning on the first anniversary date of the initial salary
increase and continue on each anniversary of the increase date, the base salary shall be increased by an amount not less than 5% times
the base salary in effect, plus any additional amount as determined by the Company’s Board of Directors. As of September 30, 2021,
Mr. Canouse had received $ 48,000 pursuant to his employment agreement (2020 - $ 34,000 in management fees, $ 24,000 of which was pursuant
to the employment agreement) and $ 24,000 is owing to Mr. Canouse for management fees. As of September 30, 2021, Mr. Canouse was owed $ 44,169 for out-of-pocket costs.
- 27 -
The
Company entered into a one-year employment agreement with Walter Hoelzel on September 29, 2020 as Chief Marketing Officer. The term may
be renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment term. The employment
may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the employee is terminated
by the Company without cause or by the employee for good reason, then the Company will continue to pay his base salary of $ 5,000 for
the remainder of the employment term or renewal term. As of September 30, 2021, Mr. Hoelzel had received $ 45,000 pursuant to his employment
agreement (2020 - $ 25,000 in consulting fees, $ 15,000 of which were pursuant to the employment agreement).
The
Company entered into a one-year employment agreement with Stuart Sher on September 29, 2020 as Chief Creative Officer. The term may be
renewed or non-renewed with not less than thirty days’ notice prior to the expiration of the initial employment term. The employment
may be terminated by death or disability, terminated with or without cause or terminated by the employee. If the employee is terminated
by the Company without cause or by the employee for good reason, then the Company shall continue to pay his base salary for the remainder
of the employment term or renewal term. As of September 30, 2021, Mr. Sher had received $ 45,000 pursuant to his employment agreement
(2020 - $ 25,000 in consulting fees, $ 15,000 of which were pursuant to the employment agreement).
The
Company entered into a consulting agreement with Virtue Development Company on September 29, 2020 for project consultancy. The consulting
agreement is for 6 months with 6 months renewal options at the beginning of the 5 th month. The monthly compensation is $ 4,250
and as of September 30, 2021, the Company had incurred $ 38,250 (2020 - $ 12,750 ) in fees pursuant to this agreement and $ 17,000 was owing
to Virtue Development Company.
The
Company entered into a consulting agreement with Oscaleta Partners LLC on November 1, 2020 as project manager. The consulting agreement
may be terminated by either party at the end of the initial 6 months term by giving 30 days written notice to the other party or at any
time with cause. The monthly compensation is $ 25,000 and as of December 31, 2020, the Company incurred $ 75,000 in consulting fees. The
consulting agreement with Oscaleta Partners LLC had been terminated.
The
Company entered into a one-year consulting agreement with Bernt Ullmann on November 23, 2020 to provide market exposure services. The
monthly compensation is $ 5,000 per month and as of September 30, 2021, the Company incurred $ 45,000 (2020 - $ 5,000 ) fees and owe Mr.
Ullmann $ 10,000 for consulting fees.
On
February 17, 2021, the Company and its subsidiaries entered into a Security Agreement and a Guaranty Agreement with Arena Investors LP,
for securing the loans evidenced by the $ 16.5 million notes to the Company. The Security Agreement includes all chattels, properties,
equipment, inventory, documents, instruments, interests, stocks, securities, rights, grants, intellectual properties, general intangibles,
records, cash, computer programs, all FCC licenses, contracts, agreements, and goods, etc. without limitation. On September 24, 2021,
the Security Agreement and Guaranty Agreement was amended to include the Company and Sovryn Holdings Inc. only.
The
Company entered into a consulting agreement with a director of the Company, Warren Zenna of Zenna Consulting Group to provide oversight
of marketing and communications services. The agreement commenced March 1, 2021 and ended on July 31, 2021. The Company paid Zenna Consulting
Group a monthly retainer of $ 15,000 . As of September 30, 2021, the Company paid $ 57,000 in fees to date.
The
Company entered into a one-year employment agreement with Henry Turner on May 15, 2021 as the Company’s Chief Technology Officer
and Chief Operations Officer. Mr. Turner may be terminated at any time, with or without reason, with notice. His annual base compensation
is $ 150,000 . As of September 30, 2021, the Company paid $ 23,077 in fees pursuant to his employment agreement.
- 28 -
Note
24 - Additional Cash Flow Information
During
the nine months ended September 30, 2021, the following transaction did not involve cash:
(a)
Demand
notes, convertible notes and interest with a carrying value of $ 668,214 were exchanged for 230,000 preference shares of Series D.
(b)
$ 715,228
in operating leases for equipment were capitalized and leases payable of the same amount were recorded.
(c)
1,000
Series E preference shares were issued for 100% of the common shares of Sovryn Holdings Inc. The shares were valued at $ 4,225,062
and goodwill of $ 4,224,962 was recorded. Common shares of $ 100 were eliminated on consolidation.
Note
25 - Subsequent Events
Subsequent
to the period ended September 30, 2021, the President and director of CZJ License Inc. loaned the Company $ 15,000 .
A
further aggregate estimate of $ 245,280 was advanced to the CEO and director of Madison Technologies.
Sovryn
paid additional deposits in the aggregate amount of $ 760,000 in escrow pursuant to the asset sale transactions with several companies
for their low power television stations.
On
October 11, 2021, the Series E Preferred Shareholders entered into an Exchange Agreement to exchange their 1,000 Series E Preferred Shares
to Series E-1 Preferred Shares. As part of this exchange, 1,091,388,889 common shares were issued and 1,152,500 Series E-1 Preferred
Shares were issued. Each Series E-1 preferred share converts to 1,000 common shares. As of the date of this report, none of the Series
E-1 preferred shares were converted.
On
October 11, 2021, the Series F Preferred Shareholders converted their 1,000 preferred shares and 192,073,017 common shares were issued.
On
October 20, 2021, the Company entered into a Stock Acquisition Agreement with Top Dog Productions Inc., Jay Blumefield and Anthony Marsh
whereby the Company will acquire all of the shares of Top Dog Productions Inc., and in exchange, the Company will pay the purchase price
of $ 10,000,000 in shares of the common stock of the Company.
The
number of shares of common stock to be issued will be subject to a “collar”, with a minimum number of 16,666,667 shares in
the event that the closing bid and ask price before the Closing for the Company’s stock is $0.60 or greater, and a maximum number
of 25,000,000 shares in the event that the closing bid and ask price before the Closing for the Company’s stock is $0.40 or less,
with ratable adjustments for a Closing Price between $0.40 and $0.60. The Closing is subject to receipt of audited and other financial
statements of Top Dog Productions, other deliverables, and terms and conditions. This agreement is also subject to standard termination
provisions including if the Closing had not occurred within 60 days of the execution of the Agreement.
On
October 25, 2021, Sovryn entered into an asset purchase agreement with Mako Communications, LLC, a Texas Limited Liability company
to acquire the licenses and Federal Communications Commission (“FCC”) authorizations to the K07AAJ-D and W05DK-D low power
television stations construction permits for the Bakerfield and San Juan. As consideration for the Bakerfield and San Juan Asset Sale
Transaction, Sovryn has agreed to pay $ 115,000
in cash, $ 10,000
of which was paid in escrow pursuant to the terms
of an escrow agreement entered into between the Company and Mako Communications LLC.
On
November 2, 2021, the subscribers of $ 4,600,000 for Series G Preferred Shares were issued an aggregate of 255,555,556 common shares.
On November 3, 2021, Sovryn entered into an asset
purchase agreement with Prism Broadcasting Network Inc, a Georgia corporation to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the WANN-CD low power television station. As consideration for the WANN Asset Sale Transaction,
Sovryn has agreed $ 5,250,000 in cash, $ 200,000 of which was paid to in escrow pursuant to the terms of an escrow agreement entered into
between Sovryn and the Prism Broadcasting Network Inc.
On November 8, 2021, the Series F Preferred
Shareholders entered into an Exchange Agreement to exchange 39,895,000 common shares for 39,895 Series H Preferred Shares. Each of
the Series H Preferred Shares converts to 1,000 common shares. A total of 39,895 Series H Preferred Shares were issued.
On November 15, 2021, the Company entered into
a Purchase and Sale agreement with ZA Group Inc. to sell CZJ License Inc., one of the wholly owned subsidiaries of the Company for $250,000.
At Closing, the ZA Group Inc. delivered a convertible promissory note with a principal amount equal to the purchase price. The interest
rate on the note was 5% per annum and matures on November 5, 2023. The Note may be converted, from time to time, after 180 days from
the issuance date of the Note into common stock of ZA Group Inc, at a fixed conversion price of $0.005 per share, subject to a beneficiary
ownership limitation of not more than 4.99% of the outstanding shares of common stock of ZA Group Inc .
On November 24, 2021, 75,000 Preferred Series D shares were converted to 75,000,000 common shares.
- 29 -
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.
This
Quarterly Report on Form 10-Q includes forward-looking statements. These forward-looking statements are based on our current expectations
and beliefs concerning future developments and their potential effects on us. There can be no assurance that future developments affecting
us will be those that we have anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are
beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed
or implied by these forward-looking statements. Our forward-looking statements include, but are not limited to, statements regarding
our or our management team’s expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements
that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions,
are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,”
“estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,”
“potential,” “predict,” “project,” “should,” “would” and similar expressions
may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Factors
that might cause or contribute to such forward-looking statements include, but are not limited to, those set forth in the Risk Factors
section of the Company’s Annual Report on Form 10-K filed with the SEC on April 15, 2021. The following discussion should be read
in conjunction with our financial statements and related notes thereto included elsewhere in this report.
GENERAL
Overview
We,
through our wholly-owned subsidiary, Sovryn Holdings, Inc. (“Sovryn”), have embarked on an acquisition strategy, rolling-up
un-affiliated Class A/LPTV TV stations in the top 100 DMA’s (Designated Market Areas) with a goal of building out a nationwide
platform through one or more station acquisitions per DMA. Each licensed TV station can broadcast between 10 and 12 or channels creating
more revenue “streams” over-the-air, 24 hours per day/7 days per week. Management’s strategy is to stage the acquisitions
focusing on DMA’s 1-30 and expanding thereafter on DMA’s 31-100, acquiring one station per DMA and building a portfolio of
100 stations within 18-24 months. Management has currently identified and held discussions with a number stations owners, has received
FCC approval for three stations which have been acquired: (i) KNLA/KNET, a Class A television station in Los Angeles, and (ii) KVVV,
a low power television station in Houston and has entered into asset purchase agreements for the following television stations: (iii)
KYMU-LD, a low power television station in Seattle; three stations in which we anticipate closing in Janauary 2022 (i) W27EB, a Class
A television station in Chicago (ii) KPHE-LB, a low power television station in Phoenix and (iii) KVSD-LD, a low power station in San
Diego. We have also entered into purchase agreements for operating stations in New York and Atlanta and Construction Permits (“CP”)
in San Juan Puerto Rico, Boise, ID and Bakersfield, CA. In addition, Sovryn has entered into non-binding letters of intent to acquire
stations in Miami, Tampa and St. Louis and has also entered into a binding LOI to acquire Top Dog Productions, Inc., a television production
company d/b/a “The Jay & Tony Show”, which produces content for third party networks.
Madison’s
objective is to not only create one the largest, most comprehensive, state of the art, broadcast Over-The-Air (“OTA”) content
distribution platforms to capitalize on the changing media and distribution landscape and on the growing OTA viewership in the U.S. but
also embark on unique content development and network creation for distribution over its platform. The over-the-air programming carried
on these stations is initially expected to include entertainment, shopping, weather, sports as well as religious networks and networks
targeting select ethnic groups with lease agreements as the prime source of revenue. Pricing of lease agreements is in part determined
by market rank, signal contour and number of OTA TV households in a given market, as well as supply and demand.
- 30 -
As
the platform is built out, management not only anticipates substantial operational synergies from the roll-up but also an expansion in
the revenue base with greater channel utilization, the addition of high-quality third-party content providers that are currently not
reaching the “OTA” viewers, which now stands at an estimated 20mm households (44mm people) out of 108mm TV HH’s nationwide
as well as revenue generated via the acquisition of “The Jay & Tony Show”
Station
Operations
Madison’s
plan is to acquire 50 independent TV stations in the top 30 DMA’s over the next 8-12 months. In addition, Madison expects to grow
the station base to 100 tv stations nationwide through additional acquisitions targeting the top 100 DMA’s across the nation, ultimately
covering 80% of the population of the U.S. over the next 18-24 months.
Each
licensed TV station has the capability of delivering 10+ different revenue “streams” (channels) of content Over-the-Air,
24 hours per day/7 days per week . If converted to the new FCC approved ATSC 3.0 technology, the streaming capacity will increase to
25+ channels or more, giving Sovryn the potential to stream content upon completion of the roll-up to over 2500 channels aggregated over
expected 100 stations.
Madison
will operate the stations remotely and centrally, eliminating the need for in-market personnel or a studio facility. Remote operations
of stations results in significant cost efficiencies. Recent FCC deregulation in TV broadcasting has eliminated the need for full time
employees and studio facilities operating Class A and Low Power stations allowing for greater cost efficiency.
Recent
Developments
On
February 16, 2021, we entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with Sovryn Holdings, Inc.
(“Sovryn”) and the holders (the “Sovryn Shareholders”) of Sovryn’s issued and outstanding shares of common
stock, par value $0.0001 per share (“Sovryn Common Shares”), pursuant to which the Shareholders exchanged 100% of the outstanding
Sovryn Common Shares, for (i) 100 shares of series B preferred stock, par value $0.001 per share (“Series B Preferred Stock”),
of the Company which was transferred by Jeffrey Canouse, the Company’s controlling shareholder and existing Chief Executive Officer
(the “Controlling Shareholder”), to the designee of Sovryn and (ii) 1,000 shares of series E convertible preferred stock,
par value $0.001 per share of Sovryn (“Series E Preferred Stock,” and together with Series B Preferred Stock, the “Preferred
Exchange Shares,” and the foregoing exchange of Sovryn Common Shares for Preferred Exchange Shares being the “Equity Exchange”).
Upon
the effectiveness of an amendment to our Articles of Incorporation to increase the Company’s authorized common stock, par value
$0.0001 per share, from 500,000,000 shares to 6,000,000,000 shares, all shares of Series E Preferred Stock issued to the Shareholders
shall automatically convert into approximately 2,305,000,000 shares of common stock of the Company (“Shareholder Approval”).
The Series E Convertible Preferred Stock votes on an as-converted basis with the common stock prior to their conversion. The Series E
Preferred Stock shall represent approximately 57% of the fully-diluted shares of common stock of the Company after the closing of the
transactions contemplated by the Securities Purchase Agreement (as defined below).
Immediately
prior to the closing of, and as a condition to, the Share Exchange Agreement, the Company entered into a Share Transfer Agreement (the
“Share Transfer Agreement”), pursuant to which the Controlling Shareholder transferred all of the shares of Series B Preferred
Stock held by him to an entity controlled by Philip Falcone, the Company’s new chief executive officer. The Series B Preferred
Stock entitles the holder thereof to majority voting control of the Company by virtue of the 51% super voting rights attributed to the
holder of the Series B Preferred Stock. The Controlling Shareholder owned all 100 Shares of Series B Preferred Stock, entitling him to
51% of the aggregate votes taken by shareholders of any class on all matters being voted upon.
- 31 -
Immediately
prior to the closing of the Share Exchange Agreement, we entered into Exchange Agreements (the “Convertible Note Exchange Agreements”)
with the holders of our outstanding convertible promissory notes (the “Convertible Notes”). Pursuant to Convertible Note
Exchange Agreements, the holders of the Convertible Notes were issued, in exchange for their Convertible Notes, a total of 230,000 shares
of our newly-designated Series D Convertible Preferred Stock. Our new Series D Convertible Preferred Stock is convertible into common
stock at a ratio of 1,000 shares of common stock for each share of preferred stock held. Immediately prior to the closing of the Share
Exchange Agreement, we entered into Exchange Agreements (the “Preferred Stock Exchange Agreements” and together with the
Convertible Note Exchange Agreements, the “Exchange Agreements”) with the holders of our outstanding series A convertible
preferred stock (the “Series A Preferred Stock”). Pursuant to the Preferred Stock Exchange Agreements, the holders of the
Series A Convertible Preferred Stock were issued, in exchange for their Series A Preferred Stock, options to purchase a majority of the
outstanding shares of common stock of a newly to be formed wholly owned subsidiary of the Company to be called CZJ License, Inc.
On
February 17, 2021, we entered into a securities purchase agreement with funds affiliated with Arena Investors LP (the “Investors”)
pursuant to which the company issued convertible notes in an aggregate principal amount of $16.5 million for an aggregate purchase price
of $15 million (collectively, the “Notes”). In connection with the issuance of the Notes, we issued to the Investors warrants
to purchase an aggregate of 192,073,017 shares of Common Stock (collectively, the “Warrants”) and 1,000 shares of series
F convertible preferred stock (the “Series F Preferred Stock”).
The
Notes each have a term of thirty-six months and mature on February 17, 2023, unless earlier converted. The Notes accrue interest at a
rate of 11% per annum, subject to increase to 20% per annum upon and during the occurrence of an event of default. Interest is payable
in cash on a quarterly basis beginning on March 31, 2021. Notwithstanding the above, at the Company’s election, any interest payable
on an applicable payment date may be paid in registered Common Stock of the Company (rather than cash) in an amount equal (A) the amount
of the interest payment due on such date, divided by (B) an amount equal to 80% of the average VWAP of the Common Stock for the five
(5) days immediately preceding the date of conversion.
On September 24, 2021, the Company and the Investors
amended the Notes. The Notes are convertible at any time, at the holder’s option, into shares of our common stock equal to $0.02
per share subject to adjustment. Notwithstanding the foregoing, at any time during the continuance of any Event of Default, the Conversion
price in effect shall be equal to the alternate conversion price. If at any time the conversion price as determined hereunder for any
conversion would be less than the par value of the Common Stock, then at the sole discretion of the Holder, the conversion price hereunder
may equal such par value for such conversion and the conversion amount for such conversion may be increased to include Additional Principal,
where Additional Principal means such additional amount to be added to the principal amount of this Note to the extent necessary to cause
the number of conversion shares issuable upon such conversion to equal the same number of conversion shares as would have been issued
had the conversion price not been adjusted by the Holder to the par value price, subject to certain beneficial ownership limitations
(with a maximum ownership limit of 9.99%). The conversion price is also subject to adjustment due to certain events, including stock
dividends, stock splits and in connection with the issuance by the Company of common stock or common stock equivalents at an effective
price per share lower than the conversion price then in effect. The Notes may not be redeemed by the Company
As part of the agreement with the Investors, the
Company issued 192,073,016 warrants. On September 24, 2021, the Company and the Investor amended the warrant agreement such that each
Warrant is exercisable for a period of five (5) years from the date of issuance at an initial exercise price equal to $0.025 per share,
subject to adjustment herein, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%). The exercise
price is also subject to adjustment due to certain events, including stock dividends, stock splits and recapitalizations. The Holder
may be eligible for cashless exercise.
The Series F Preferred Stock have no voting rights
and shall convert into approximately 192,073,017 shares of common stock upon Shareholder Approval. Subsequent to the period ended September
30, 2021, the 1,000 Series F Preferred Stock were converted to 192,073,017 common shares. On November 8, 2021, the Series F Preferred
Shareholders entered into an Exchange Agreement to exchange 39,895,000 common shares for 39,895 Series H Preferred Shares. Each of the
Series H Preferred Shares converts to 1,000 common shares. A total of 39,895 Series H Preferred Shares were issued.
- 32 -
On
February 17, 2021, Sovryn, entered into an asset purchase agreement (the “Asset Purchase Agreement”) with with NRJ TV II
CA OPCO, LLC, a Delaware limited liability company (“OpCo”) and NRJ TV III CA License Co., LLC, a Delaware limited liability
company (together with OpCo, “Sellers”). Upon the terms and subject to the satisfaction of the conditions described in the
Asset Purchase Agreement, Sovryn will acquire the licenses and Federal Communications Commission (“FCC”) authorizations to
the KNET-CD and KNLA-CD Class A television stations owned by the Sellers (the “Acquired Stations”), certain tangible personal
property, real property, contracts, intangible property, files, claims and prepaid items together with certain assumed liablities in
connection with the Acquired Stations (the “Asset Sale Transaction”). As consideration for the Asset Sale Transaction, Sovryn
has agreed to pay the Sellers $10,000,000, $2,000,000 of which was paid to Sellers upon execution of the Asset Purchase Agreement, as
follows: (i) an escrow deposit of $1,000,000 to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the Sellers (the “Escrow Fee”) and (ii) a non-refundable option fee of $1,000,000 (the “Option Fee”). The
closing of the Asset Sale Transaction took place on April 19, 2021.
On
March 14, 2021, Sovryn entered into an asset purchase agreement (the “KVVV Asset Purchase Agreement”) with Abraham Telecasting
Company, LLC, a Texas limited liability company (the “Houston Seller”). Upon the terms and subject to the satisfaction of
the conditions described in the KVVV Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the KVVV-LD low power television station owned by the Houston Seller (the “Houston Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the Houston Acquired Station (the “KVVV Asset Sale Transaction”).
As consideration for the KVVV Asset Sale Transaction, Sovryn has agreed to pay the Houston Seller $1,500,000 in cash, $87,500 of which
was paid to the Houston Seller and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and
the Houston Seller (the “KVVV Escrow Fee”). The closing of the KVVV Asset Sale Transaction (the “KVVV Closing”)
is subject to, among other things, consent by the FCC to the assignment of the FCC authorizations pertaining to the Houston Acquired
Station, from the Houston Seller to Sovryn (the “Houston FCC Consent”). The KVVV Closing shall occur no more than ten (10)
business days following the later to occur of (i) the date on which the Houston FCC Consent has been granted and (ii) the other conditions
to the KVVV Closing set forth in the KVVV Asset Purchase Agreement. The closing of the KVVV Asset Sale Transaction took place on June
1, 2021.
On
March 29, 2021, Sovryn, entered into an asset purchase agreement (the “KYMU Asset Purchase Agreement”) with Seattle 6 Broadcasting
Company, LLC, a Washington limited liability company (the “Seattle Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the KYMU Asset Purchase Agreement, Sovryn agreed to acquire the licenses and FCC authorizations to the
KYMU-LD low power television station owned by the Seattle Seller (the “Seattle Acquired Station”), certain tangible personal
property, certain real property leases, contracts, intangible property, files, claims and prepaid items together with certain assumed
liabilities in connection with the Seattle Acquired Station (the “KYMU Asset Sale Transaction”). As consideration for the
Seattle Asset Sale Transaction, Sovryn has agreed to pay the Seattle Seller $1,750,000, $87,500 of which was paid to the Seattle Seller
and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn and the Seattle Seller (the “Seattle
Escrow Fee”). The closing of the KYMU Asset Sale Transaction (the “KMYU Closing”) is subject to, among other things,
consent by the FCC to the assignment of the FCC authorizations pertaining to the Seattle Acquired Station, from Seattle Seller to Sovryn
(the “Seattle FCC Consent”). The Seattle Closing occurred at the end of September 2021.
On
June 9, 2021, Sovryn, entered into an asset purchase agreement (the “W27EBAsset Purchase Agreement”) with Local Media TV
Chicago, LLC, a Delaware limited liability company (the “Chicago Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the W27EB Asset Purchase Agreement, Sovryn agreed to acquire the licenses and FCC authorizations to the
W27EB-D Class A television station owned by the Chicago Seller (the “Chicago Acquired Station”), certain tangible personal
property, certain real property leases, contracts, intangible property, files, claims and prepaid items together with certain assumed
liabilities in connection with the Chicago Acquired Station (the “W27EBAsset Sale Transaction”). As consideration for the
Chicago Asset Sale Transaction, Sovryn has agreed to pay the Chicago Seller an amended price of $6,000,000, $300,000 of
which was paid to the Chicago Seller and to be held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the Chicago Seller (the “Chicago Escrow Fee”). The assignment has been approved for transfer by the FCC , The company
has since amended the closing of the W27EB Asset Sale Transaction (the “W27EB Closing”) to December 28 th , 2021.
- 33 -
On
July 13, 2021, Sovryn, entered into an asset purchase agreement (the “KPHE Asset Purchase Agreement”) with Lotus TV of Phoenix
LLC, an Arizona limited liability company (the “Arizona Seller”). Upon the terms and subject to the satisfaction of the conditions
described in the KPHE Asset Purchase Agreement, Sovryn agreed to acquire the licenses and FCC authorizations to the KPHE-LD low power
television station owned by the Arizona Seller (the “Arizona Acquired Station”), certain tangible personal property, certain
real property leases, contracts, intangible property, files, claims and prepaid items together with certain assumed liabilities in connection
with the Arizona Acquired Station (the “Arizona Asset Sale Transaction”). As consideration for the Arizona Asset Sale Transaction,
Sovryn agreed to pay the Arizona Seller $2,000,000, $100,000 of which was paid to the Arizona Seller to be held in escrow pursuant to
the terms of an escrow agreement entered into between Sovryn and the Arizona Seller (the “Arizona Escrow Fee”).The FCC has
since consented to the transfer and Sovryn, which is currently in discussions to amend the closing date to January 14 th , has
increased the escrowed amount to $450,000 as a result.
On
August 31, 2021, Sovryn entered into an asset purchase agreement (the “KVSD Asset Purchase Agreement”) with D’Amico
Brothers Broadcasting Corp., a California company (the “San Diego Seller”). Upon the terms and subject to the satisfaction
of the conditions described in the KVSD Asset Purchase Agreement, Sovryn agreed to acquire the licenses and Federal Communications Commission
(“FCC”) authorizations to the KVSD-LD low power television station owned by the San Diego Seller (the “San Diego Acquired
Station”), certain tangible personal property, certain real property leases, contracts, intangible property, files, claims and
prepaid items together with certain assumed liabilities in connection with the San Diego Acquired Station (the “KVSD Asset Sale
Transaction”). As consideration for the KVSD Asset Sale Transaction, Sovryn has agreed to pay the San Diego Seller $1,500,000 in
cash, $75,000 of which was paid to the San Diego Seller (subsequent to the period end) and to be held in escrow pursuant to the terms
of an escrow agreement entered into between Sovryn and the San Diego Seller (the “KVSD Escrow Fee”). The FCC has since consented
to the transfer, and Sovryn, which is currently in discussions to amend the closing date to January 14 th , has increased the
escrowed amounts to $275,000.
Sovryn,
entered into an asset purchase agreements (the “WXNY and WANN Asset Purchase Agreements”) with New York Spectrum Holdings
Corp. (“WXNY New York Seller”) and Prism Broadcasting (the “WANN Atlanta Seller”). The FCC has consented to the
transfer of the WXNY license and Sovryn is currently in the process of scheduling a closing date. Purchase price for the New York station
in total is $5.4mm. Upon the terms and subject to the satisfaction of the conditions described in the WANN Agreement Asset Purchase Agreement,
Sovryn agreed to acquire the licenses and FCC authorizations to the WANN-CD, a Class A low power television station owned by the Prism
Broadcasting (the “Atlanta Station”), certain tangible personal property, certain real property leases, contracts, intangible
property, files, claims and prepaid items together with certain assumed liabilities in connection with the Atlanta Station (the “WANN
Asset Sale Transaction”). As consideration for the Atlanta Asset Sale Transaction, Sovryn has agreed to pay the Atlanta Seller
$5,250,000, $200,000 of which was paid and is held in escrow pursuant to the terms of an escrow agreement entered into between Sovryn
and the Atlanta seller. The closing of the WANN Asset Sale Transaction (the “WANN Closing”) is subject to, among other things,
consent by the FCC to the assignment of the FCC authorizations pertaining to the Atlanta Acquired Station, from Atlanta Seller to Sovryn
(the “ Atlanta FCC Consent”). The Atlanta Closing shall occur no more than ten (10) business days following the later to
occur of (i) the date on which the Atlanta FCC Consent has been granted and (ii) the other conditions to the WANN Closing set forth in
the WANN Asset Purchase Agreement.
In
addition, Sovryn entered into an Asset Purchase Agreement (the “San Juan, Boise and Bakersfield Construction Permits) with Mako
Communications (“the CP Seller”). Purchase price for the three CP’s is $115,000, $10,000 of which has been paid and
held in Escrow. The FCC has consented to the transfer and Sovryn is in discussions with Mako to schedule a closing date.
RESULTS
OF OPERATIONS
Our
financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments
relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable
to continue in operation. We expect we will require additional capital to meet our long term operating requirements. We expect to raise
additional capital through, among other things, the sale of equity or debt securities.
- 34 -
Nine
months ended September 30, 2021 and September 30, 2020
Sales
Net
Sales increased to $760,053 for the nine months ended September 30,
2021 from $401 for the nine months ended September 30, 2020. The increase resulted from the acquisition of KNLA/KNET, KVVV and
KYMU television stations and the revenues associated with the existing lease agreements held by those stations.
Amortization
Amortization
increased to $140,826 for the nine months ended September 30, 2021 from $20,884 for the nine months ended September 30, 2020. The increase
resulted from the acquisition of tangible and intangible assets of KNLA/KNET, KVVV and KYMU television stations.
Consulting
Fees
Consulting
Fees increased to $348,500 for the nine months ended September 30, 2021 from $40,000 for the nine months ended September 2021. The increase
was primarily the result of agreements put in place by the company for sales, finance and general consulting purposes.
General
and administrative fees
General
and Administrative fees increased to $149,905 for the nine months ended September 30,2021 from $18, 009 for the nine months ended September
20, 2020. The increase was primarily the result expenses for associated administrative and salary expenses related to headcount.
Lender
Fees
Arena
Capital Lender Fees increased to $1,606,275 for the nine months ended September 30,2021 from $0 for the nine months ended September 30,
2020. The increase was primarily the result of various expenses associated with the covenant and regulatory filings and financing documentation.
Management
Fees
Management
Fees increased to $360,462 for the nine months ended September 30, 2021 from $10,000 for the nine months ended September 30, 2020.
The increase was primarily the result of management agreements put in place up on the acquisition of Sovryn, its television stations
and associated financings.
Marketing
and Product Development Fees
Marketing
and Product Development Fees increased to $207,325 for the nine months ended September 30, 2021 from $0 for the nine months ended September
30, 2020. The increase resulted from fee arrangements put in place for marketing related activities.
Professional
Fees
Professional
Fees increased to $1,041,630 for the nine months ended September 30, 2021 from $31,519 for the nine months ended September 30,
2020. The increase was primarily the result of an increase in the legal and accounting expense associated with the acquisitions of Sovryn,
KNLA/KNET, KVVV and KYMU television stations, the financing associated with those acquisitions , the expense associated with the
Asset Purchase Agreements for WXNY and WANN and, the expense associated with regulatory filings for the SEC, including the Form
S1 Registration.
- 35 -
Royalty
Expense
Royalty expense decreased
to $35,323 for the nine months ended September 30, 2021 from $41,667 for the nine months ended September 30, 2020. The decrease resulted
from amended terms in the agreement with CZJ products.
Amortized
Interest
Amortized
Interest increased by to $372,177 for the nine months ended September 30, 2021 from $0 for the nine months ended September 30, 2020.
The increase resulted from financing associated with the acquisition of KNLA/KNET, KVVV and KYMU television stations.
Interest
Interest
increased to $1,151,531, the nine months ended September 30, 2021 from $7,592 for the nine months ended September 30, 2020. The increase
was the result of financing put in place for working capital and the acquisition of KNLA/KNET, KVVV and KYMU television stations.
Net
Loss
Net
Loss increased to $4,961,892 for the nine months ended September 30, 2021 from $183,902 for the nine months ended September 30, 2020.
The increase was primarily the result of an increase in expenses associated with the build-out and roll-out of the Sovryn Holdings business
plan, notably, expenses associated with the professional fees incurred with the acquisitions and other necessary regulatory filings as
well as interest expense from the Arena Capital credit facility.
Three
months ended September 30, 2021 and September 30, 2020
Sales
Net
sales increased to $464,028 for the three months ended September 30,
2021 from $179 for the three months ended September 30, 2020. The increase was the result of the acquisition of KNLA/KNET , KVVV and
KYMU television stations and the revenues associated with the existing lease agreements held by those stations.
Amortization
Amortization
decreased to ($74,276) for the three months ended September 30, 2021 from $20,884 for the three months ended September 30, 2020. The
decrease resulted from a change in allocation of capitalized purchased costs arising from updated valuation reports.
Consulting
Fees
Consulting
Fees increased to $69,000 for the three months ended September 30, 2021 from $40,000 for the three months ended September 30, 2020. The
increase was primarily the result of agreements put in place by the company for sales, finance and general consulting purposes
General
and administrative fees
General
and Administrative fees increased to $110,936 for the 3 months ended September 30, 2021 from $6,320 for the three months ended
September 30, 2020. The increase was primarily the result of expenses for associated administrative and salary expenses related to headcount.
- 36 -
Lender
Fees
Lender
Fees increased to $1,320,692 for the three months ended September 30, 2021 from $0 for the three months ended September 30, 2020. The
increase resulted from various expenses associated with the Arena Capital financing.
Management
Fees
Management
Fees increased to $154,385for the three months ended September 30, 2021 from $10,000 for the three months ended September 30, 2020. The
increase was primarily the result of management agreements put in place up on the acquisition of Sovryn and the television stations
and associated financings.
Marketing
and Product Development Fees
Marketing
and Product Development Fees increased to $28,790 for the three months ended September 30, 2021 from $0 for the three months ended June
30, 2020. The increase was primarily the result of fee arrangements put in place for marketing related activities.
Professional
Fees
Professional
Fees increased to $517,911 for the three months ended September 30, 2021 from $27,870 for the three months ended September 30, 2020.
The increase was primarily the result of an increase in legal and accounting expense associated with the acquisitions of Sovryn,
KNLA/KNET, KVVV and KYMU television stations and the financing associated with those acquisitions.
Royalties
Royalty
expense decreased for the three months ended September 30, 2021 from $41,667 for the three months ended September 30, 2020. The decrease
was primarily the result of the amended terms of the agreement with CZJ products.
Amortized
Interest
Amortized
Interest increased by to $135,855 for the three months ended September 30, 2021 from $14,633 for the three months ended September 30,
2020. The increase was primarily the result of financing associated with the acquisition of KNLA/KNET, KVVV and KYMU television stations.
Interest
Interest
increased 471,033 $453,750 for the three months ended September 30, 2021 from $4,519 for the three months ended September 30, 2020. The
increase was primarily the result of the financing put in place for working capital and the acquisition of KNLA/KNET, KVVV and KYMU television
stations.
Net
Loss
Net
Loss increased to $2,405,292 for the three months ended September 30, 2021 from $165,714 for the 3 months ended September 30, 2020. The
increase was primarily the result of an increase in expenses associated with the build-out and roll-out of the Sovryn business plan and
expenses associated with the financing and Sovryn acquisitions.
- 37 -
Liquidity
and Capital Resources
Cash
and Working Capital
As
at September 30, 2021, Madison had cash of $2,194,562 and a working capital surplus of $1,721,845, compared to cash of $9,491 and working
capital deficit of $100,141 as at December 31, 2020.
We
will require additional capital to meet our long-term operating requirements. We expect to raise additional capital through the sale
of equity and/or debt securities; however, there is no assurance that we will be successful at raising additional capital in the future.
If our plans are not achieved and/or if significant unanticipated events occur, we may have to further modify our business plan, which
may require us to raise additional capital. As of September 30, 2021, our principal source of liquidity was our cash, which totaled $2,194,562
.Historically, our principal sources of cash have included proceeds from the sale of common stock and preferred stock and related party
loans. Our principal uses of cash have included cash used in operations and acquisitions. We expect that the principal uses of cash
in the future will be for continuing operations, acquisitions and expenses associated with rolling out the business plan.
Net
Cash Used in Operating Activities
Madison
used cash of $4,182,399 in operating activities during the first nine months of fiscal 2021 compared to cash used of $33,851 in operating
activities during the same period in the previous fiscal year. The increase was primarily the result of increase in expenses associated
with the build out and roll out of Sovryn’s business plan.
Net
Cash Provided (Used in) Investing Activities
Madison
used cash of $14,462,531 in investing activities during the first nine months of fiscal 2021 compared to cash used of $0
in investing activities during the same period in the previous fiscal year. The increase was the result of acquisitions and
expenses associated with KNLA/KNET, KVVV , KYMU television stations, deposits associated with signed purchase agreements and loans made
to Top Dog Productions Inc.
Net
Cash Provided by Financing Activities
Net
cash flows provided by financing activities of $20,830,001 for the first nine months of fiscal 2021, were from the proceeds of the Arena
financing in February 2021 and Share subscriptions received but not issued for our Series G preferred stock and proceeds from subordinated
loans, compared to cash used of $209,000 in financing activities during the same period in the previous fiscal year.
Off-balance
Sheet Arrangements
Madison
has no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on its financial
condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources
that is material to stockholders.
Going
Concern
Madison
has not attained profitable operations and is dependent upon obtaining financing to pursue any extensive business activities. For these
reasons, Madison’s auditors stated in their report that they have substantial doubt Madison will be able to continue as a going
concern.
- 38 -
Tabular
Disclosure of Contractual Obligations
Madison
is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under
this item.
Critical
Accounting Policies
Madison’s
financial statements and accompanying notes are prepared in accordance with generally accepted accounting principles in the United States.
Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities,
revenue, and expenses. These estimates and assumptions are affected by management’s application of accounting policies. Management
believes that understanding the basis and nature of the estimates and assumptions involved with the following aspects of Madison’s
financial statements is critical to an understanding of Madison’s financial statements.
Use
of estimates
The
preparation of the consolidated interim financial statements in conformity with 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 revenue and expenses during the reporting period. Management
makes its best estimate of the ultimate outcome for these items based on historical trends and other information available when the financial
statements are prepared. Changes in estimates are recognized in accordance with the accounting rules for the estimate, which is typically
in the period when new information becomes available to management. Actual results could differ from those estimates.
Change
in significant accounting policies
There
has been no change in the accounting policies from those disclosed in the notes to the audited financial statements for the year ended
December 31, 2020.
Recently
Issued Accounting Pronouncements
The
Company adopts new pronouncements relating to generally accepted accounting principles applicable to the Company as they are issued,
which may be in advance of their effective date. On August 5, 2020, the FASB issued a new standard (ASU 2020-06) to reduce the complexity
of accounting for convertible debt. The standard is effective for Smaller Reporting Companies for fiscal years beginning after December
15, 2023. Management is reviewing this standard as it believes this may impact on its financial reporting Management does not believe
that other any pronouncement not yet effective but recently issued would, if adopted, have a material effect on the accompanying financial
statements.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Madison
is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under
this item.
ITEM
4. CONTROLS AND PROCEDURES.
Disclosure
Controls and Procedures
In
connection with the preparation of this quarterly report on Form 10-Q, an evaluation was carried out by Madison’s management, with
the participation of the Chief Executive Officer, of the effectiveness of Madison’s disclosure controls and procedures (as defined
in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (“Exchange Act”)) as of September 30, 2021. Disclosure
controls and procedures are designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange
Act is recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms and that such information
is accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer, to allow timely
decisions regarding required disclosures.
Based
on that evaluation, Madison’s management concluded, as of the end of the period covered by this report, that Madison’s disclosure
controls and procedures were not effective in recording, processing, summarizing, and reporting information required to be disclosed,
within the time periods specified in the SEC rules and forms and that such information was accumulated or communicated to management
to allow timely decisions regarding required disclosure. In particular, Madison has identified material weaknesses in internal control
over financial reporting, as discussed below.
- 39 -
Madison’s
internal control over financial reporting is a process designed under the supervision of Madison’s Chief Executive Officer to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of Madison’s financial statements for
external purposes in accordance with U.S. generally accepted accounting principles. Internal control over financial reporting includes
those policies and procedures that:
●
pertain
to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of Madison’s
assets;
●
provide
reasonable assurance that transactions are recorded as necessary to permit preparation of the financial statements in accordance
with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations
of management and the Board of Directors; and
●
provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of Madison’s
assets that could have a material effect on the financial statements.
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of
any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions
or that the degree of compliance with the policies or procedures may deteriorate.
A
material weakness is a control deficiency, or a combination of deficiencies, in internal control over financial reporting such that there
is a reasonable possibility that a material misstatement of Madison’s annual or interim financial statements will not be prevented
or detected on a timely basis.
The
matters involving internal controls and procedures that management considered to be material weaknesses under the standards of the Public
Company Accounting Oversight Board were: (1) lack of a functioning audit committee and lack of a majority of outside directors on Madison’s
board of directors, resulting in ineffective oversight in the establishment and monitoring of required internal controls and procedures;
(2) inadequate segregation of duties consistent with control objectives; (3) insufficient written policies and procedures for accounting
and financial reporting with respect to the requirements and application of US GAAP and SEC disclosure requirements; and (4) ineffective
controls over period end financial disclosure and reporting processes. The aforementioned material weaknesses were identified by Madison’s
Chief Financial Officer in connection with the audit of its financial statements as of December 31, 2020 and communicated the matters
to management.
Management
believes that the material weaknesses set forth in items (2), (3) and (4) above did not have an effect on Madison’s financial results.
However, management believes that the lack of a functioning audit committee and lack of a majority of outside directors on Madison’s
board of directors caused and continues to cause an ineffective oversight in the establishment and monitoring of the required internal
controls over financial reporting.
Madison
is committed to improving its financial organization. As part of this commitment and when funds are available, Madison will create a
position to Madison to segregate duties consistent with control objectives and will increase its personnel resources and technical accounting
expertise within the accounting function by: (i) appointing one or more outside directors to its board of directors who will also be
appointed to the audit committee of Madison resulting in a fully functioning audit committee who will undertake the oversight in the
establishment and monitoring of required internal controls over financial reporting; and (ii) preparing and implementing sufficient written
policies and checklists that will set forth procedures for accounting and financial reporting with respect to the requirements and application
of US GAAP and SEC disclosure requirements.
- 40 -
Management
believes that the appointment of one or more outside directors, who will also be appointed to a fully functioning audit committee, will
remedy the lack of a functioning audit committee and a lack of a majority of outside directors on Madison’s Board. In addition,
management believes that preparing and implementing sufficient written policies and checklists will remedy the following material weaknesses:
(i) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application
of US GAAP and SEC disclosure requirements; and (ii) ineffective controls over period end financial close and reporting processes. Further,
management believes that the hiring of additional personnel who have the technical expertise and knowledge will result proper segregation
of duties and provide more checks and balances within the department. Additional personnel will also provide the cross training needed
to support Madison if personnel turn-over issues within the department occur. This coupled with the appointment of additional outside
directors will greatly decrease any control and procedure issues Madison may encounter in the future.
Management
will continue to monitor and evaluate the effectiveness of Madison’s internal controls over financial reporting on an ongoing basis
and are committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.
Changes
in Internal Controls over Financial Reporting
There
were no changes in Madison’s internal controls over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) during
the quarter ended September 30, 2021, that materially affected, or are reasonably likely to materially affect, Madison’s
internal control over financial reporting.
Limitations
on the Effectiveness of Controls and Procedures
Management,
including our President and Chief Financial Officer, does not expect that Madison’s controls and procedures will prevent all potential
error and fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that
the objectives of the control system are met.
Part
II – Other Information
ITEM
1. LEGAL PROCEEDINGS.
Madison
is not a party to any pending legal proceedings and, to the best of Madison’s knowledge, none of Madison’s property or assets
are the subject of any pending legal proceedings.
ITEM
1A. RISK FACTORS
Madison
is a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and is not required to provide the information required under
this item.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On February 17, 2021, the Company entered into
a securities purchase agreement with funds affiliated with Arena Investors LP (the “Investors”) pursuant to which we issued
convertible notes in an aggregate principal amount of $16.5 million for an aggregate purchase price of $15 million (collectively, the
“Notes”). In connection with the issuance of the Notes, the Company issued to the Investors warrants to purchase an aggregate
of 192,073,017 shares of Common Stock (collectively, the “Warrants”) and 1,000 shares of series F convertible preferred stock
(the “Series F Preferred Stock”).
The Notes each have a term of thirty-six months
and mature on February 17, 2023, unless earlier converted. The Notes accrue interest at a rate of 11% per annum, subject to increase
to 20% per annum upon and during the occurrence of an event of default. Interest is payable in cash on a quarterly basis beginning on
March 31, 2021. Notwithstanding the above, at the Company’s election, any interest payable on an applicable payment date may be
paid in registered Common Stock of the Company (rather than cash) in an amount equal (A) the amount of the interest payment due on such
date, divided by (B) an amount equal to 80% of the average VWAP of the Common Stock for the five (5) days immediately preceding the date
of conversion.
On September 24, 2021, the Company and the Investors
amended the Notes. The Notes are convertible at any time, at the holder’s option, into shares of our common stock equal to $0.02
per share subject to adjustment. Notwithstanding the foregoing, at any time during the continuance of any Event of Default, the Conversion
price in effect shall be equal to the alternate conversion price. If at any time the conversion price as determined hereunder for any
conversion would be less than the par value of the Common Stock, then at the sole discretion of the Holder, the conversion price hereunder
may equal such par value for such conversion and the conversion amount for such conversion may be increased to include Additional Principal,
where Additional Principal means such additional amount to be added to the principal amount of this Note to the extent necessary to cause
the number of conversion shares issuable upon such conversion to equal the same number of conversion shares as would have been issued
had the conversion price not been adjusted by the Holder to the par value price, subject to certain beneficial ownership limitations
(with a maximum ownership limit of 9.99%). The conversion price is also subject to adjustment due to certain events, including stock
dividends, stock splits and in connection with the issuance by the Company of common stock or common stock equivalents at an effective
price per share lower than the conversion price then in effect. The Notes may not be redeemed by the Company
As part of the agreement with Arena, the Company
issued 192,073,016 warrants. On September 24, 2021, the Company and the Investor amended the warrant agreement such that each Warrant
is exercisable for a period of five (5) years from the date of issuance at an initial exercise price equal to $0.025 per share, subject
to adjustment herein, subject to certain beneficial ownership limitations (with a maximum ownership limit of 9.99%). The exercise price
is also subject to adjustment due to certain events, including stock dividends, stock splits and recapitalizations. The Holder may be
eligible for cashless exercise.
The Series F Preferred Stock have no voting rights
and shall convert into approximately 192,073,017 shares of common stock upon Shareholder Approval. Subsequent to the period ended September
30, 2021, the 1,000 Series F Preferred Stock were converted to 192,073,017 common shares. On November 8, 2021, the Series F Preferred
Shareholders entered into an Exchange Agreement to exchange 39,895,000 common shares for 39,895 Series H Preferred Shares. Each of the
Series H Preferred Shares converts to 1,000 common shares. A total of 39,895 Series H Preferred Shares were issued.
During
the three months ended September 30, 2021, the Company entered into Subordinated Loan Agreements for gross proceeds of $1,200,000,
of which $350,000 was paid off subsequent to the quarter end.
The
Loans were not registered under the Securities Act or the securities laws of any state, and were offered and sold in reliance on the
exemption from registration afforded by Section 4(a)(2) under the Securities Act and Regulation D promulgated thereunder and corresponding
provisions of state securities laws, which exempt transactions by an issuer not involving any public offering. The investors in such
securities are each an “accredited investor” as such term is defined in Regulation D promulgated under the Securities Act.
On November 2, 2021, the subscribers of $4,600,000
for Series G Preferred Shares were issued an aggregate of 255,555,556 common shares. Proceeds from the financing will be used for operations
and general working capital.
On November 24, 2021, 75,000 Preferred Series
D shares were converted to 75,000,000 common shares.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
No
report required.
- 41 -
ITEM
4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
No
report required.
ITEM
5. OTHER INFORMATION
No
report required.
ITEM
6. EXHIBITS
Exhibit
Number
Description
31.1*
Certification of Chief Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*
Inline XBRL
Instance Document
101.SCH*
Inline XBRL
Taxonomy Extension Schema Document
101.CAL*
Inline XBRL
Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline XBRL
Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL
Taxonomy Extension Label Linkbase Document
101.PRE*
Inline XBRL
Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
*
Filed
herewith.
**
Furnished.
- 42 -
Signatures
In
accordance with the requirements of the Securities Exchange Act of 1934, Madison Technologies, Inc. has caused this report to be signed
on its behalf by the undersigned duly authorized person.
Madison
Technologies, Inc.
Dated:
December 21, 2021
By:
/s/
Philip A. Falcone
Name:
Philip
A. Falcone
Title:
CEO
(Principal
Executive Officer and Principal Financial and Accounting Officer)
- 43 -
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.