United
states
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM 10-Q
(Mark One)
☒
quarterly report under section 13 0r 15( d ) of the securities exchange act of 1934
For the quarterly period ended March
31, 2023
☐
transition report under section 13 0r 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.)
2500 Westchester Avenue , Purchase , NY
10577
(Address of principal executive offices)
(Zip Code)
(212) 257-4193
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section
12(b) of the Act: None.
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 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 such files).
☐
Yes ☒ No
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth
company. See the definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting
company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Larger accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth company
☐
If an emerging
growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with
any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
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
March 27, 2024
Common Stock, $0.001 par value per share
1,603,095,243
MADISON TECHNOLOGIES INC.
TABLE
OF Contents
FORM 10-Q
March
31, 2023
Page
Part I.
FINANCIAL INFORMATION
Item 1.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Condensed Consolidated Balance Sheets
1
Condensed Consolidated Statements of Operations
2
Condensed Consolidated Statements of Stockholders’ Deficit
3
Condensed Consolidated Statements of Cash Flows
4
Notes to the Condensed Consolidated Financial Statements
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
24
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
28
Item 4.
Controls and Procedures
28
Part II.
OTHER INFORMATION
31
Item 1.
Legal Proceedings
31
Item 1A.
Risk Factors
31
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
31
Item 3.
Defaults upon Senior Securities
31
Item 4.
Mine Safety Disclosures
32
Item 5.
Other Information
32
Item 6.
Exhibits
32
Signatures
34
©
MADISON TECHNOLOGIES INC.
condensed
consolidated Balance Sheets
( Unaudited)
March 31, 2023
December 31, 2022
ASSETS
CURRENT ASSETS
Cash
$
593
$
—
Prepaid expenses
—
12,722
Assets from discontinued operations
—
11,726,332
Total Current Assets
593
11,739,054
Investments
—
100
Total Assets
$
593
$
11,739,154
LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES
Accounts payable and accrued expenses
$
960,994
$
741,399
Derivative liability
4,429,329
4,429,329
Promissory notes
1,061,415
936,112
Convertible notes
2,283,297
1,883,295
Interest payable on senior secured notes
3,753,750
3,300,000
Senior secured notes, net of discount
15,013,449
14,599,240
Liabilities from discontinued operations
—
2,582,902
Total current liabilities
27,502,234
28,472,277
Preferred Shares–- Series C, $0.001 par value; 2%, stated value $100 per share 10,000 shares designated,
0 issued and outstanding, March 31, 2023 and December 31, 2022, respectively;
—
—
Preferred Shares–- Series D, $0.001 par value; convertible, stated value $3.32 per share, 230,000
shares designated, 155,000 shares issued and outstanding, March 31, 2023 and December 31, 2022, respectively; 75,000 converted
155
155
Preferred Shares–- Series E, $0.001 par value; convertible, stated value $1,000 per share, 1,000
shares designated, 0 issued and outstanding, March 31, 2023 and December 31, 2022, respectively; 1,000 shares exchanged for Series
E-1
—
—
Preferred Shares – Series E-1, $ 0.001 par value; convertible, stated value $ 0.87 per share, 1,152,500 shares designated, 1,152,500 shares issued and outstanding, March 31, 2023 and December 31, 2022, respectively;
1,153
1,153
Preferred Shares – Series F, $ 0.001 par value; convertible, stated value $ 1 per share, 1,000 shares designated, 0 issued and outstanding, March 31, 2023 and December 31, 2022, respectively; 1,000 shares converted
—
—
Preferred Shares – Series G, $ 0.001 par value; convertible, stated value $ 1,000 per share, 4,600 shares designated, 0 issued and outstanding, March 31, 2023 and December 31, 2022, respectively; 4,600 shares converted
—
—
Preferred Shares – Series H, $ 0.001 par value; convertible, stated value $ 1 per share, 39,895 shares designated, issued and outstanding, March 31, 2023 and December 31, 2022, respectively;
40
40
STOCKHOLDERS’ DEFICIT
Capital Stock:
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,
0 shares issued and outstanding, March 31, 2023 and December 31, 2022, respectively;
—
—
Preferred Shares–- Series B, $0.001 par value; 100 shares designated, 100 shares issued and outstanding,
March 31, 2023 and December 31, 2022, respectively
—
—
Common Shares - $ 0.001 par value; 6,000,000,000 shares authorized, 1,603,095,243 shares issued and outstanding, March 31, 2023 and December 31, 2022, respectively
1,603,095
1,603,095
Additional paid in capital
10,549,165
10,549,265
Accumulated deficit
( 39,655,249
)
( 28,886,831
)
Total stockholders’ deficit
( 27,502,989
)
( 16,734,471
)
Total liabilities and stockholders’ deficit
$
593
$
11,739,154
See Accompanying Notes to the Unaudited
Condensed Consolidated Financial Statements.
1
MADISON TECHNOLOGIES INC.
CONDENSED
CONSOLIDATED STATEMENTS of Operations
(Unaudited)
Three Months Ended
March 31, 2023
March 31, 2022
Revenues
$
—
$
—
Operating Expenses
Selling, general and administrative
350,830
44,502
Professional fees
107,740
663,805
Total operating expenses
458,570
708,307
Loss before other expense
( 458,570
)
( 708,307
)
Other income (expenses)
Other income
—
9,381
Loss on disposition of assets
( 15,859,990
)
—
Interest expense
( 1,135,202
)
( 1,520,001
)
Total other expense
( 16,995,192
)
( 1,510,620
)
Loss from continuing operations
( 17,453,762
)
( 2,218,927
)
Income (loss) from discontinued operations
6,685,344
( 317,761
)
Net loss and comprehensive loss
$
( 10,768,418
)
$
( 2,536,688
)
Net loss per share-Basic and diluted
$
( 0.006
)
$
( 0.002
)
Average number of shares of common stock outstanding
1,603,095,243
1,599,095,027
See Accompanying Notes to the Unaudited
Condensed Consolidated Financial Statements.
2
MADISON TECHNOLOGIES INC.
CONDENSED
CONSOLIDATED StatementS of stockholders’ DEFICIT
(U naudited)
Additional
Common
Paid In
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance, December 31, 2022
1,603,095,243
$
1,603,095
$
10,549,265
$
( 28,886,831
)
$
( 16,734,471
)
Net loss for the period
—
—
( 100 )
( 10,768,418
)
( 10,768,518
)
Balance, March 31, 2023
1,603,095,243
$
11,603,095
$
10,549,165
$
( 39,655,249
)
$
( 27,502,989
)
Additional
Common
Paid In
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance, December 31, 2021
1,599,095,027
$
1,599,095
$
10,473,261
$
( 15,747,021
)
$
( 3,674,665
)
Net loss for the period
—
—
—
( 2,536,688
)
( 2,536,688
)
Balance, March 31, 2022
1,599,095,027
$
1,599,095
$
10,473,261
$
( 18,283,709
)
$
6,211,353
See Accompanying Notes to the Unaudited
Condensed Consolidated Financial Statements.
3
MADISON TECHNOLOGIES INC.
CONDENSED
CONSOLIDATED StatementS of cash flows
(u naudited)
For the Three Months Ended
March 31, 2023
March 31, 2022
Cash flows from operating activities:
Net loss from continuing operations for the period
$
( 17,453,762
)
$
( 2,218,927
)
Adjustments to reconcile net loss to cash used in operating activities:
Amortized interest
699,516
652,933
Amortization
—
—
Fair value of Warrant issued for services
—
9,000
Loss on disposal of assets
15,874,921
—
Changes in assets and liabilities:
Accounts payable and accruals
673,343
354,976
Payment of lease liability
—
—
Accounts receivable
—
—
Due from related party
—
—
Prepaid expenses
12,722
13,317
Net cash used in operating activities
( 193,260
)
( 1,188,701
)
Cash flows from investing activities:
Purchases of equipment, intangible assets and goodwill
—
( 30,427
)
Funds advanced for note receivable
—
( 51,517
)
Net cash used in investing activities
—
( 81,944
)
Cash flows from financing activities:
Proceeds from convertible and subordinate notes sold
$
240,000
$
810,000
Net cash provided by financing activities
240,000
810,000
Cash flows from continuing operations
46,740
( 460,645
)
Cash flows from discontinued operations:
Net cash provided by (used in) operating activities
( 46,147
)
474,446
Net cash used in investing activities
—
( 14,514
)
Cash flows from discontinued operations
( 46,147
)
459,932
Net (decrease) increase in cash
593
( 713
)
Cash, beginning of period
—
729
Cash, end of period
$
593
$
16
SUPPLEMENTAL DISCLOSURE
Interest paid
$
—
$
453,750
Taxes paid
$
—
$
—
See Accompanying Notes to the Unaudited
Condensed Consolidated Financial Statements
4
MADISON TECHNOLOGIES INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
(Unaudited)
March 31, 2022
Note 1 Nature of Operations
Madison Technologies Inc.
(“Madison” or the “Company” or “we” or “us” or “our”) was
incorporated on June 15, 1998 in the State of Nevada, and our shares of common stock, par value $0.001 per share
(“Common Stock”), are quoted on the Experts Market tier of the over-the-counter market operated by OTC Markets,
Inc.
We are seeking to create, develop and launch
BlockchainTV (“BCTV”), the first-to-market 24/7 television broadcast and streaming communications network designed
to bring the most up-to-date crypto information and entertainment to the masses in the U.S. and around the world.
Note 2 Going Concern
The accompanying condensed consolidated
financial statements have been prepared assuming we will continue as a going concern, which contemplates the recoverability of
assets and the satisfaction of liabilities in the normal course of business. For the year ended December 31, 2022, we generated
no revenues from continuing operations, incurred a net loss of $ 13,139,810 and as of December 31, 2022, had a working capital deficit
and an accumulated deficit of $ 13,860,314 and $ 28,886,831 , respectively. It is management’s opinion that these matters raise
substantial doubt about our ability to continue as a going concern for a period of twelve months from the issuance date of this
report. Our ability to continue as a going concern is dependent upon management’s ability to raise additional capital as
needed from the sales of stock or debt and further implement our business plan. The accompanying condensed consolidated financial
statements do not include any adjustments that might be required should we be unable to continue as a going concern.
Note 3 Summary of Significant Accounting
Policies
Use of estimates
The preparation of the condensed consolidated
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.
5
Consolidation
The accompanying condensed consolidated
financial statements include the accounts of our current and former wholly owned subsidiaries, Blockchain.tv, Inc. and SovRryn
Holdings Inc. (“Sovryn”). Sovryn is consolidated up until January 31, 2023 and recognized as a discontinued operation.
All the intercompany balances and transactions have been eliminated in the consolidation.
Interim Reporting
While the information presented in the
accompanying interim three-month financial statements is unaudited, it includes all adjustments, which are, in the opinion of management,
necessary to present fairly the financial position, results of operations and cash flows for the interim periods presented in accordance
with accounting principles generally accepted in the United States of America. These interim financial statements follow the same
accounting policies and methods of their application as the Company’s December 31, 2022 annual financial statements. All
adjustments are of a normal recurring nature. It is suggested that these interim financial statements be read in conjunction with
the Company’s December 31, 2022 annual financial statements. Operating results for the three months ended March 31, 2023
are not necessarily indicative of the results that can be expected for the year ended December 31, 2023.
Segment reporting
Our chief operating decision maker is our
chief executive officer, who reviews information on an aggregated basis.
Reclassifications
Certain prior year amounts have been reclassified
to conform to the current year presentation.
Revenue recognition
We adopted the ASC Topic 606, Revenue from
Contracts with Customers (“ASC 606”). We recognize revenue when we transfer promised services to the customer. The
performance obligation is the monthly services rendered. We have one main revenue source which is leasing of television station
channels. Accordingly, we recognize revenue when services are provided as time passes the customers have access to utilize the
channel. These revenues are billed in advance, arrears and/or are prepaid. The performance obligation is the monthly services rendered.
At March 31, 2023, we have one main revenue source, which is the leasing of television channels. Where there is a leasing contract
for channels, we bill monthly for our services as rendered. Where there is no contract, the revenue is recognized as provided.
We recognize revenue in accordance with
ASC 606 using the following 5 steps to identify revenues:
●
identify the contract with a customer;
●
identify the performance obligations in the contract;
●
determine the transaction price;
●
allocate the transaction price to performance obligations in the contract; and
●
recognize revenue as the performance obligation is satisfied.
6
Advances from client deposits are contract
liabilities with customers that represent our obligation to either transfer goods or services in the future, or refund the amount
received. Where possible, we obtain retainers to lessen our risk of non-payment by our customers. Advances from client deposits
are recognized as revenue as we meet specified performance obligations as detailed in the contract.
Impairment of Long-Lived
Assets
In accordance with the provisions of ASC
Topic 360, “Impairment or Disposal of Long-Lived Assets ” , all long-lived assets such as plant and equipment
and intangible assets we hold and use are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is evaluated by a comparison of
the carrying amount of an asset to its estimated future undiscounted cash flows expected to be generated by the asset. If such
assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of
the assets exceed the fair value of the assets.
Financial instruments
Our financial instruments consist principally
of accounts payable, accrued liabilities and notes payable. The carrying amounts of such financial instruments in the accompanying
financial statements approximate their fair values due to their relatively short-term nature or the underlying terms are consistent
with market terms. It is the management’s opinion that we are not exposed to any significant currency or credit risks arising
from these financial instruments.
Fair value measurements
We follow the guidelines in ASC Topic 820
“Fair Value Measurements and Disclosures”. Fair value is defined as the price that would be received from selling an
asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining
the fair value measurements for assets and liabilities, which are required to be recorded at fair value, we consider the principal
or most advantageous market in which we would transact and the market-based risk measurements or assumptions that market participants
would use in pricing the asset or liability, such as inherent risk, transfer restrictions and credit risk.
We apply the following fair value hierarchy,
which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon
the lowest level of input that is available and significant to the fair value measurement. All financial instruments approximate
their fair value.
Level 1 — Observable inputs that reflect unadjusted quoted prices for identical assets or liabilities traded in active markets.
Level 2 — Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
Level 3—inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are therefore determined using model-based techniques, including option pricing models and discounted cash flow models.
Convertible Notes with Fixed Rate Conversion
Options
We may enter into convertible notes, some
of which contain, predominantly, fixed rate conversion features, whereby the outstanding principal and accrued interest may be
converted by the holder, into common shares at a fixed discount to the market price of the common stock at the time of conversion.
This results in a fair value of the convertible note being equal to a fixed monetary amount. We record the convertible note liability
at its fixed monetary amount by measuring and recording a premium, as applicable, on the note date with a charge to interest expense
in accordance with ASC 480–- “Distinguishing Liabilities from Equity”.
7
Derivative Liabilities
We have certain financial instruments that
are derivatives or contain embedded derivatives. We evaluate all of our financial instruments to determine if those contracts or
any potential embedded components of those contracts qualify as derivatives to be separately accounted for in accordance with ASC
810-10-05-4 and 815-40. This accounting treatment requires that the carrying amount of any derivatives be recorded at fair value
at issuance and marked-to-market at each balance sheet date. In the event that the fair value is recorded as a liability, as is
the case with us, the change in the fair value during the period is recorded as either other income or expense. Upon conversion,
exercise or repayment, the respective derivative liability is marked to fair value at the conversion, repayment or exercise date
and then the related fair value amount is reclassified to other income or expense as part of gain or loss on extinguishment.
Loss per share
Net Loss Per Share
Basic loss per share is calculated by dividing
the loss attributable to stockholders by the weighted-average number of shares outstanding for the period. Diluted loss per share
reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted
into common stock or resulted in the issuance of common stock that shared in our earnings (loss). Diluted loss per share is computed
by dividing the loss available to stockholders by the weighted average number of shares outstanding for the period and dilutive
potential shares outstanding unless such dilutive potential shares would result in anti-dilution. As of March 31, 2023 and 2022,
no options were outstanding and 286,173,016 and 203,673,016 warrants were outstanding and exercisable, respectively. Additionally,
as of March 31, 2023 and 2022, the outstanding principal balance, including accrued interest of the third-party convertible debt,
totaled $ 22,154,828 and $ 19,383,713 , respectively, and was convertible into 1,187,237,384 and 951,018,661 shares of Common Stock,
respectively. We issued shares of preferred stock (“Preferred Stock”) that may be converted into our Common Stock.
Of the outstanding shares of Preferred Stock as of March 31, 2023, as applicable, Series A Preferred Stock was convertible into
318,056,580 shares of Common Stock, Series D Preferred Stock was convertible into 155,000,000 shares of Common Stock, Series E-1
Preferred Stock was convertible into 1,152,500,000 shares of Common Stock and Series H Preferred Stock was convertible into 39,895,000
shares of Common Stock. The total potentially dilutive shares calculated are 3,138,861,880 and 2,501,586,677 as of March 31, 2023
and 2022, respectively. It should be noted that contractually the limitations on the third-party notes (and the related warrants)
limit the number of shares converted into either 4.99% or 9.99% of the then outstanding shares. As of March 31, 2023 and 2022,
potentially dilutive securities consisted of the following:
Schedule of Potentially Dilutive Securities
March 31, 2023
March 31, 2022
Warrants
286,173,016
203,673,016
Convertible Preferred Stock
1,665,451,580
1,346,895,000
Convertible debt
1,187,237,384
951,018,661
Total
3,136,861,880
2,501,586,677
8
Related Party Transactions
We follow FASB ASC
subtopic 850-10, “Related Party Transactions”, for the identification of related parties and disclosure of related
party transactions.
Pursuant to ASC 850-10-20,
related parties include: (a) our affiliates; (b) entities for which investments in their equity securities would be required, absent
the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15, to be accounted
for by the equity method by the investing entity; (c) trusts for the benefit of employees, such as pension and profit sharing trusts
that are managed by or under the trusteeship of management; (d) our principal owners; ©) our management; (f) other parties with
which we may deal if one party controls or can significantly influence the management or operating policies of the other to an
extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and (g) other parties
that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest
in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties
might be prevented from fully pursuing its own separate interests.
Material related party
transactions are required to be disclosed in the condensed consolidated financial statements, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall
include: (a) the nature of the relationship(s) involved; (b) a description of the transactions, including transactions to which
no amounts or nominal amounts were ascribed, for each of the periods for which statements of operation are presented, and such
other information deemed necessary to an understanding of the effects of the transactions on the financial statements; (c) the
dollar amounts of transactions for each of the periods for which statements of operations are presented and the effects of any
change in the method of establishing the terms from that used in the preceding period; and (d) amounts due from or to related parties
as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement.
Discontinued operations
Discontinued operations are components
of an entity that either have been disposed or abandoned or is classified as held for sale. Additionally, in order to qualify as
a discontinued operation, the disposal or abandonment must represent a strategic shift that has or will have a major effect on
an entity’s operations and financial results.
Income taxes
We follow the guideline under ASC Topic
740 Income Taxes. “Accounting for Income Taxes” which requires the recognition of deferred tax assets and liabilities
for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this
method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets
and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates, applicable
to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary,
to reduce deferred tax assets to the amount expected to be realized. Due to the uncertainty regarding our future profitability,
the future tax benefits of its losses have been fully reserved.
Recently Issued Accounting Pronouncements
We adopt new pronouncements relating to
generally accepted accounting principles applicable to us as they are issued, which may be in advance of their effective date.
We do not believe that any recently issued
but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying condensed consolidated
financial statements.
9
Note 2 Accounts Payable and Accrued
Liabilities
Accounts payable and accrued liabilities
are summarized below:
March 31, 2023
December 31, 2022
Accounts payable
$
385,797
$
371,987
Accrued expenses
293,210
174,078
Accrued interest
281,988
195,334
Total
$
960,994
$
741,399
Note 3 Derivative Liability
We
incur a derivative liability when we issue warrants in connection with the sale of notes payable. Management has determined that
the daily closing price of our Common Stock is not a reliable factor for determining the value of the warrants and corresponding
derivative liability on the basis that (i) the total volume of our Common Stock traded is approximately 3,700,000 shares since
January 1, 2023, representing 0.2% of our outstanding shares and (ii) since July 2022 through the date of this Quarterly Report
on form 10-Q, our Common Stock is listed on the OTC Expert Market that limits visibility of our Common Stock to investors. Valuation
methods such at Black-Scholes rely on daily closing prices and their volatility. As a better representation of value, management
used a share price of $0.018 per share to determine the derivative liability from warrants issued through December 31, 2022, which
was the per share price used in connection with the issuance of 255,555,556 shares of Common Stock issued upon conversion of the
Series G Preferred Stock on November 2, 2021. For warrants issued since January 1, 2023, management used a $0.000 price to determine
the derivative liability given the absence of trading volume and our financial condition.
For the three months ended March 31, 2023,
our derivative liability was as follows:
Schedule of Derivative Liability
March 31, 2023
Balance at January 1, 2023
$
4,429,329
Liability for Warrants issued
—
Balance at March 31, 2023
$
4,429,329
In the three months ended March 31, 2023,
we issued warrants to purchase up to 40,000,000 shares of Common Stock at $ 0.02 per share.
Note 4 Promissory Notes
On December 28, 2021, we issued a $ 500,000
promissory note that bears interest at 12 % per annum and matures on March 31, 2023 . In connection with such issuance, we issued
500,000 warrants that expire on December 31, 2023 and may be converted in shares of our Common Stock on or after June 26, 2022
at a price of $ 0.025 per share. We estimate the value such warrant to be approximately $ 9,000 , based on a value of $ 0.018 per share
of our Common Stock as of December 28, 2021. The promissory note is subordinate to the convertible
notes having an aggregate principal amount of $16.5 million (collectively, the “ Notes”), which we issued to
funds affiliated with Arena Investors, LP (collectively, the “Investors”).
As of March 31, 2023, $ 500,000 in note principal is outstanding. We have not yet repaid the noteholder and are in default.
10
On
January 14, 2022, we issued an unsecured $ 150,000 note payable with $ 15,000 in fees payable upon its April 5, 2022 maturity date,
which we treated as deferred financing fees and amortize over the term of the note. The obligation is subordinate to the Notes
we issued to the Investors. As of March 31, 2023, $ 120,000 in note principal is outstanding. We have not yet repaid the noteholder
and are in default.
On
January 14, 2022, we issued an unsecured $ 150,000 note payable with $ 15,000 in fees payable upon its April 5, 2022 maturity date,
which we treated as deferred financing fees and amortized over the term of the note. The obligation is subordinate to the Notes
we issued to the Investors. As of March 31, 2023, $ 135,000 in note principal is outstanding. We have not yet repaid the noteholder
and are in default.
On
April 27, 2022, we issued a $ 125,000 unsecured note payable that has a $ 12,500 original issue discount and matured on December
31, 2022 . In connection with such issuance, we issued the noteholder a warrant to purchase up to 2,500,000 shares of our Common
Stock at $ 0.025 per share that is exercisable starting September 15, 2022 and until April 15, 2024. We estimate the total value
of such warrants to be $ 45,000 , based on a $ 0.018 price per share of our Common Stock that we treat as a debt discount and amortize
over the term of the note. As of March 31, 2023, $ 125,000 in note principal is outstanding. We have not yet repaid the noteholder
and are in default.
Note
5 Convertible Notes Payable
Our
convertible notes payable, all of which are current liabilities, are as follows as of:
Schedule of Convertible Notes Payable
March
31,
2023
December
31,
2022
Series 1
(a)
1,050,000
1,050,000
Series 2
(b)
470,000
250,000
Series 3
(c)
208,000
208,000
Series 4
(d)
220,000
550,000
Series 5
(e)
542,500
192,500
Series 6
(f)
55,000
55,000
Principal outstanding
2,545,500
2,305,500
Less discount
262,203
426,094
Principal outstanding, net
$
2,283,297
$
1,879,406
11
(a)
Series
1:
We
issued a total of $ 1,050,000 in subordinated convertible notes that bear interest at 6 % per annum, matured on December 31, 2022
and may be converted at the noteholder’s option at any time into shares of our Common Stock at a fixed price of $ 0.021 per
share. We have not yet repaid the noteholders and are in default.
(b)
Series
2:
On
January 6, 2022, we issued to one of our shareholders a $ 250,000 unsecured note payable that bears interest at 12 % per
annum and matured on April 6, 2022 . In connection with such issuance, we issued the noteholder a warrant to purchase up
to 6,250,000 shares of our Common Stock at $ 0.021 per share at any time starting July 1, 2022 and ending July 1, 2024.
We estimate the value of the warrant to be $ 112,500 , based on a $ 0.018 price per share of our Common Stock that is treated
as a debt discount to be amortized over the term of the note. We have not yet repaid the noteholder and are in default.
On
January 14, 2022, we issued to one of our shareholders a $ 25,000 unsecured note payable that bears interest at 12 % per
annum and matured on April 6, 2022. In connection with such issuance, we issued the noteholder a warrant to purchase up
to 600,000 shares of our Common Stock at $ 0.021 per share at any time starting July 1, 2022 and ending July 1, 2024. We
estimate the value of the warrant to be $ 10,800 , based on a $ 0.018 price per share of our Common Stock that we treated
as a debt discount to be amortized over the term of the note. In May 2022, we repaid the note.
On
February 17, 2022, we issued a $ 50,000 unsecured note payable that bears interest at 12 % per annum and matured on April 6, 2022 .
In connection with such issuance, we issued the noteholder a warrant to purchase up to 1,250,000 shares of our Common Stock at
$ 0.021 per share at any time starting July 1, 2022, and ending July 1, 2024. We estimate the value of the warrant to be $ 22,500 ,
based on a $ 0.018 price per share of our Common Stock that we treat as a debt discount that we amortized over the term of the
note. In April 2022, we repaid the note.
(c)
Series
3:
On
February 15, 2022, we issued two $ 137,500 unsecured convertible notes payable bearing an 11.25 % interest rate per annum that matured
on February 23, 2023 and have a $ 15,000 original issue discount. In connection with such issuances, we issued the noteholders
warrants to purchase up to 2,500,000 shares of our Common Stock at $ 0.10 per share that are exercisable at any time until February
11, 2027. We estimate the total value of the warrants to be $ 90,000 , based on a $ 0.018 price per share of our Common Stock that
we treat as a debt discount and amortize over the terms of the notes along with the deferred financing fees. The notes’
principal and interest may be converted into our Common Stock at $ 0.02 per share. On October 25, 2022, the noteholder converted
$ 67,000 and $ 13,004 of note principal and interest, respectively. We have not yet repaid the noteholders their outstanding principal
and interest and are in default.
(d)
Series
4:
On
May 5, 2022, we issued a shareholder a convertible subordinate note totaling $ 110,000 that accrues interest at 12 % per
annum and matured on May 5, 2023 . The note may be converted into shares of our Common Stock at $ 0.02 per share. In connection
with such issuance, we issued the noteholder a warrant to purchase up to 5,000,000 shares of our Common Stock at $ 0.02
per share. We have not yet repaid the noteholders and are in default.
On
June 24, 2022, we issued a convertible subordinate note totaling $ 110,000 that accrues interest at 12 % per annum and matured on
May 5, 2023 . The note may be converted into shares of our Common Stock at $ 0.02 per share. In connection with such issuance, we
issued the noteholder a warrant to purchase up to 5,000,000 shares of our Common Stock at $ 0.02 per share. We have not yet repaid
the noteholders and are in default.
12
(e)
Series
5:
On
May 5, 2022, we issued an $ 82,500 note payable that has a $ 7,500 original issue discount, matured on May 5, 2023 and bears
interest at 12 % per annum. In connection with such issuance, we issued the noteholder a warrant to purchase up to 3,750,000
shares of our Common Stock at $ 0.02 per share that is exercisable upon issuance until May 5, 2029. We estimate the total
value of the warrants to be $ 67,500 , based on a $ 0.018 price per share of our Common Stock that we treat as a debt discount
and amortize over the term of the note. As of March 31, 2023 and December 31, 2022, $ 82,500 in note principal is outstanding.
We have not yet repaid the noteholders and are in default.
On
May 5, 2022, we issued a $ 110,000 note payable that has a $ 10,000 original issue discount and matured on May 5, 2023 and
bears interest at 12 % per annum. In connection with such issuance, we issued the noteholder a warrant to purchase up to
5,000,000 shares of our Common Stock at $ 0.02 per share that is exercisable upon issuance until May 5, 2029. We estimate
the total value of the warrants to be $ 90,000 , based on a $ 0.018 price per share of our Common Stock that we treat as
a debt discount and amortize over the term of the note. As of March 31, 2023 and December 31, 2022, $ 110,000 in note principal
is outstanding. We have not yet repaid the noteholders and are in default.
On
October 14, 2022, we issued a $ 110,000 note payable that has a $ 10,000 original issue discount and matured on October
14, 2023 and bears interest at 12 % per annum. In connection with such issuance, we issued the noteholder a warrant to
purchase up to 5,000,000 shares of our Common Stock at $ 0.02 per share that is exercisable upon issuance until May 5,
2029. We estimate the total value of the warrants to be $ 90,000 , based on a $ 0.018 price per share of our Common Stock
that we treat as a debt discount and amortize over the term of the note. As of March 31, 2023 and December 31, 2022, $ 110,000
in note principal is outstanding. We have not yet repaid the noteholders and are in default.
On
December 2, 2022, we issued a $ 220,000 note payable that has a $ 20,000 original issue discount and matured on October 14, 2023
and bears interest at 12 % per annum. In connection with such issuance, we issued the noteholder a warrant to purchase up to 10,000,000
shares of our Common Stock at $ 0.02 per share that is exercisable upon issuance until May 5, 2029. We estimate the total value
of the warrants to be $ 180,000 , based on a $ 0.018 price per share of our Common Stock that we treat as a debt discount and amortize
over the term of the note. As of March 31, 2023 and December 31, 2022, $ 220,000 in note principal is outstanding. We have not
yet repaid the noteholder and are in default.
(f)
Series
6:
On
September 16, 2022, we issued a $ 55,000 note payable that has a $ 5,000 original issue discount and matured on September 16, 2023
and bears interest at 12 % per annum. The note may be converted into shares of our Common Stock at the lesser of $ 0.001 per share
or at a 50% discount to the lowest closing price of our Common Stock within the past twenty days prior to a conversion. As of
March 31, 2023 and December 31, 2022, $ 55,000 in note principal is outstanding. We have not yet repaid the noteholders and are
in default.
On
February 17, 2022, we issued a $ 50,000 unsecured note payable that bears interest at 12 % per annum and matured on April 6, 2022 .
In connection with the note sale, we issued the noteholder a Warrant to purchase 1,250,000 shares of our Common Stock at $ 0.021
per share at any time starting July 1, 2022 and ending July 1, 2024. We estimate the value of the Warrant to be $ 22,500 , based
on a $ 0.018 price per share of our Common Stock that we treat as a debt discount that we amortized over the term of the note.
In April 2022, we repaid the note.
13
Note
6 Senior Secured Notes
On
February 17, 2021, we entered into a securities purchase agreement with the Investors pursuant to which we issued the
Notes. The Notes are secured by a blanket lien on all of the Company’s assets and the shares of our Common Stock
and Preferred Stock (the “Pledged Assets”) held by Philip Falcone, FFO1 2021 Irrevocable Trust, FFO2 2021
Irrevocable Trust and Korr Value LP (the “Pledgors”), which shares may be voted by the Investors in the event
of default.
In
connection with the issuance of the Notes, we issued to the Investors warrants to purchase an aggregate of 192,073,017
shares of our Common Stock (collectively, the “Warrants”) and 1,000 shares of Series F Preferred Stock that
convert into 192,073,017 shares of our Common Stock (the “Series F Preferred Stock”). Such warrants and Series
F Preferred Stock were each valued at $ 864,000 based on a $ 0.0045 price per share of our Common Stock and treated as a
debt discount this is amortized over the term of the Notes.
The
Notes have a term of thirty-six months and mature on February 17, 2024, unless earlier converted. The Notes accrue interest at
a rate of 11 % per annum, subject to increase to 20% per annum upon default. Interest is payable in cash on a quarterly basis beginning
on March 31, 2021. Notwithstanding the above, at our election, any interest payable on an applicable payment date may be paid
in registered shares of our Common Stock 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 volume-weighted average price of our Common Stock for the five (5) days immediately
preceding the date of conversion. At March 31, 2023 and December 31, 0222, accrued and unpaid interest was $ 3,619,000 and $ 3,300,000 ,
respectively.
On
September 24, 2021, the Company and the Investors amended the Notes and related closing documents, by executing the Limited Waiver
and First Amendment the closing documents. Such amendment also waived specified events of default. The Notes were henceforth convertible
at any time, at the holder’s option, into shares of our Common Stock at a price of $ 0.02 per share, subject to an event
of default adjustment. Notwithstanding the foregoing, at any time during the continuance of any event of default, the conversion
price in effect equals the alternate conversion price provided in the Notes. If at any time the conversion price as determined
for any conversion would be less than the par share value of the Common Stock, then at the sole discretion of the Holder, such
conversion price equals such par value for such conversion and the conversion amount for such conversion may be increased to include
Additional Principal (defined as such additional amount to be added to the principal amount of the 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 thereof to the par value price, subject to certain beneficial
ownership limitations (with a maximum ownership limit of 9.99%). The conversion price was also subject to adjustment due to certain
events, including stock dividends, stock splits and in connection with our issuance of our Common Stock or common stock equivalents
at an effective price per share lower than the conversion price then in effect. We did not have a right to redeem the Notes.
As
part of such purchase agreement with the Investors, we issued warrants to purchase up to 192,073,017 shares of Common Stock. On
September 24, 2021, we and the Investors amended the warrants such that each warrant became exercisable for a period of five (5)
years from the date of issuance at an initial exercise price equal to $ 0.025 per share, adjusted to $ 0.020 per share when interest
is paid late, 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 Investors
could exercise the warrants on a cashless exercise basis.
The
Series F Preferred Stock has no voting rights and converts into 4.9% of our issued and outstanding shares of our Common Stock
on a fully diluted basis upon the date on which stockholder approval for such issuance is obtained. The Series F Preferred Stock
was subsequently converted and 192,073,017 shares of Common Stock, which were issued on October 11, 2021.
14
On
October 27, 2022, the agent (the “Agent”) for the Investors notified us that certain events of default have occurred
and were continuing under the Notes. On November 21, 2022, we, the Investors and the Agent entered into a Forbearance Agreement,
pursuant to which, among other things, we acknowledged the outstanding principal balances of the Notes, that we have an obligation
for interest, including default interest, fees and expenses in connection with the Notes, that we have no rights of offset, defenses,
claims or counterclaims with respect to our obligations and pursuant to a side letter, dated as of November 21, 2022, we agreed
to achieve certain milestones by the dates as set forth therein. The Forbearance Agreement expired on December 30, 2022.
As
of March 31, 2023 and December 31, 2022, the outstanding liability for the Notes is as follows:
Schedule of senior secured Note
March
31,
2023
December
31,
2022
Principal
$
16,500,000
$
16,500,000
Less
discount
1,486,551
1,900,760
Principal,
net of discount
$
15,013,449
$
14,599,240
As
of March 31, 2023 and December 31, 2022, accrued interest payable was $ 3,753,750 and $ 3,300,000 , respectively, with interest accruing
at 11% per annum for the three months ended March 31, 2023.
Note
7 Related Party
Effective
January 1, 2022, we entered into a management consulting agreement with GreenRock LLC, a company controlled by Philip Falcone,
for a period of one year ending December 31, 2022, under which we provided monthly remuneration of $ 35,000 , plus expenses in connection
with his duties, responsibilities and performance as chief executive officer. In February 2021, Sovryn entered into consulting
agreement with GreenRock LLC to provide us with chief executive officer services. In the three months ended March 31, 2023 and
2022, we paid GreenRock LLC $ 35,000 and $ 40,000 in fees, respectively. Mr. Falcone is the managing member of GreenRock LLC and
was our Chief Executive Officer until November 6, 2023. We paid GreenRock LLC bonuses of $ 128,473 and $ 233,140 for the three months
ended March 31, 2023 and 2022.
15
Note
8 Mezzanine Equity
We
account for certain of our Preferred Stock in accordance with the guidance in ASC Topic 480, Distinguishing Liabilities from
Equity . Based on this guidance, preferred stock that is conditionally redeemable is classified as temporary or “mezzanine”
equity. Accordingly, the various series of our Preferred Stock, which is subject to conditional redemption, is presented at redemption
value as mezzanine equity outside of the stockholders’ equity section of the condensed consolidated balance sheets.
Preferred
Shares
Series
A Preferred Stock
There
are 100,000 designated and authorized shares of Series A Preferred Stock, subject to a 9.99 % conversion limitation and anti-dilution
rights for 24 months from the time of issuance. Holders of Series A Preferred Stock are 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 Preferred Stock have the right to vote on any matter submitted to our shareholders for vote, on an as-converted basis. Each
share of Series A 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 is the number of shares outstanding on a fully diluted basis after the
issuance of the dilution shares, and the denominator is 360,000,000 .
On
July 17, 2020, we issued 92,999 Series A Preferred Stock at a value of $ 343,094 , with the acquisition cost derived using the $0.04
market price on that date of $0.04 multiplied by 95% of the number of our issued and outstanding shares at the time (18,057,565)
and multiplied by 50% of that value.
As
at March 31, 2023, no shares of Series A Preferred Stock are outstanding.
Series
C Preferred Stock
There
are 10,000 designated and authorized shares of Series C Preferred Stock, containing a 9.99 % conversion limitation. Holders of
Series C Preferred Stock are 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, without
the consent of the holders of 80% of the shares of Series C Preferred Stock then outstanding, we may not redeem, repurchase or
otherwise acquire directly or indirectly any securities deemed junior to such Series C Preferred Stock (“Junior Securities”)
nor may we directly or indirectly pay or declare or make any distribution upon, nor may any distribution be made in respect of,
any Junior Securities , nor may 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 has the right to vote on any matter submitted to our shareholders for a vote, on an
as converted basis. Each share of Series C Preferred Stock may be convertible into 100 shares of our Common Stock. As at March
31, 2023, no shares of Series C Preferred Stock are outstanding.
Series
D Preferred Stock
There
are 230,000 designated and authorized shares of Series D Preferred Stock, subject to a 4.99 % conversion limitation, which may
be increased to a maximum of 9.99 % by a holder by written notice to us. 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 pari passu with the Series
E Preferred Stock and the Series F Preferred Stock and as senior to all previously issued series of Preferred Stock and the Common
Stock and have no voting rights. Each share of Series D Preferred Stock may be converted into 1,000 common shares.
On
February 16, 2021, we settled $ 1,028,000 in note payables, convertible notes payable and accrued interest for 230,000 shares of
our Series D Preferred Stock, of which 75,000 shares of Series D Preferred Stock were converted into 75,000,000 shares of our
Common Stock and 155,000 Series D Preferred shares remain unconverted and outstanding as of March 31, 2023.
16
Series
E Preferred Stock
There
are 1,000 designated and authorized shares of Series E Preferred Stock having 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 pari passu with the Series D Preferred
Stock and Series F Preferred Stock and as senior to all previously issued series of Preferred Stock and the Common Stock. It has
voting rights equal to the number of shares of Common Stock into which the Series E Preferred Stock 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 holders of shares Series E Preferred Stock voting 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 Preferred Stock, constitutes the approval of such action by both the class or the series
as applicable. To the extent that holders of shares of Series E Preferred Stock are entitled to vote on matters with holders of
shares of Common Stock, voting together as one class, each share of Series E Preferred Stock entitles 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 Preferred Stock are 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 Preferred Stock are outstanding, we may not, without the affirmative vote of the holders of all the then outstanding
shares of Series E Preferred Stock, (a) alter or change adversely the powers, preferences or rights given to the Series E Preferred
Stock or alter or amend the Series E certificate of designations (the “Series E Certificate”), (b) amend our articles
of incorporation or other charter documents in any manner that adversely affects any rights of a 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 E Preferred Stock was amended to equal (i)(a) 56.60% multiplied
by, (b) the Fully-Diluted shares as of the Approval Date (each as defined in the Series E Certificate), divided by (ii) the total
number of shares of Series E Preferred Stock, (iii) rounded to the nearest thousandth. The total number of Fully-Diluted Shares
is set as of, and cannot change after the Approval Date. Based on the current fully-diluted shares outstanding, this equated to
2,243,888,889 shares of Common Stock. 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, we issued 1,000 shares of Series E Preferred Stock to acquire Sovryn that we valued at $ 4,225,062 based on
a value of 100% of the per share price of Common Stock at the time.
On
September 16, 2021, the holders of our Series E Preferred Stock entered into an exchange agreement with us whereby on October
11, 2021, the 1,000 Series E Preferred shares were exchanged for 1,152,500 Series E-1 Preferred shares and 1,091,388,889 shares
of Common Stock. We valued the exchange at the same $ 4,225,062 value as was assigned to the 1,000 shares of Series E Preferred
Stock. As at March 31, 2023, no shares of Series E Preferred Stock are outstanding.
17
Series
E-1 Preferred Stock
There
are 1,152,500 designated and authorized shares of Series E-1 Preferred Stock, which have a stated value of $ 0.87 per share. Shares
of Series E-1 Preferred Stock are pari passu with the Series D Preferred Stock and Series F Preferred Stock and are senior in
dividend rights and liquidation preference to our Common Stock and all other Common Stock Equivalents. It has votes equal to the
number of shares of common stock into which the Series E-1 Preferred Stock 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 Preferred Stock 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 holders of shares of Series E-1 Preferred Stock voting 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 Preferred Stock constitutes the approval of such action by both the
class or the series as applicable. To the extent that holders of Series E-1 Preferred Stock 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 Preferred Stock entitles 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 Preferred Stock are 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 Preferred Stock are outstanding, we cannot, without the affirmative vote of the Holders of all the then outstanding
shares of Series E-1 Preferred Stock, (a) alter or change adversely, the powers, preferences or rights given to the Series E-1
Preferred Stock or alter or amend the Series E-1 certificate of designations (the “Series E-1 Certificate”), (b) amend
our articles of incorporation or other charter documents in any manner that adversely affects any rights of a holder, or (c) enter
into any agreement with respect to any of the foregoing. On October 11, 2021, the Series E-1 shares were issued. At March 31,
2023 and December 31, 2022, 1,152,500 shares of Series E-1 Preferred Stock remain outstanding.
Each
share of Series E-1 Preferred Stock may be converted into 1,000 shares of Common Stock.
Series
F Preferred Stock
There
are 1,000 designated and authorized shares of Series F Preferred Stock, which have a stated value of $ 1.00 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. Shares of Series F Preferred Stock are pari passu
with the Series D Preferred Stock and Series F Preferred Stock and senior in dividend rights and liquidation preference to our
Common Stock and all other Common Stock Equivalents. It has voting rights equal to the number of shares of common stock into which
the Series F Preferred Stock 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 Preferred Stock 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 holders
of shares of Series F Preferred Stock voting 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
Preferred Stock constitutes the approval of such action by both the class or the series as applicable. To the extent that holders
of shares of Series F Preferred Stock are entitled to vote on matters with holders of shares of Common Stock, voting together
as one class, each share of Series F Preferred Stock entitles 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 Preferred Stock are 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 Preferred Stock are outstanding,
we cannot, without the affirmative vote of the holders of all the then outstanding shares of Series F Preferred Stock, (a) alter
or change adversely the powers, preferences or rights given to the Series F Preferred Stock or alter or amend the Series F certificate
of designations (the “Series F Certificate”), (b) amend our articles of incorporation or other charter documents in
any manner that adversely affects any rights of a holder, or (c) enter into any agreement with respect to any of the foregoing.
18
On
February 17, 2021, we issued to the Investors 1,000 shares of Series F Preferred Stock that convert into 192,073,017 shares of
Common Stock, which we valued at $ 864,000 , based on the underlying value of shares our Common Stock that were $ 0.0045 per share
at the time.
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 (each as defined in the Series F Certificate), divided by (ii) the total
number of shares of Series F Preferred Stock, (iii) rounded to the nearest thousandths place. The total number of Fully-Diluted
Shares is set as of, and can not change after the Approval Date. Based on the full-diluted shares outstanding, this equated to
192,073,017 shares of Common Stock on the Approval Date. 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.
On
October 11, 2021, the 1,000 shares of Series F Preferred Stock were converted into 192,073,017 shares of Common Stock.
As
at March 31, 2023 and December 31, 2022, no shares of Series F Preferred Stock are outstanding.
Series
G Preferred Stock
On
August 20, 2021, the certificate of designation for the Series G Preferred Stock was amended. There are now 4,600 designated and
authorized Series G Preferred Stock, subject to a 4.99 % conversion limitation, which may be increased to a maximum of 9.9 % by
a holder by written notice to us. The Series G Preferred Stock has 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 Preferred Stock are issued. The Series G Preferred Stock is ranked as a as
a series of junior Preferred Stock. It has voting rights equal to the number of shares of common stock into which the Series G
Preferred Stock 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 holders of shares of Series G Preferred
Stock voting 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 Preferred Stock constitutes the approval
of such action by both the class or the series as applicable. To the extent that holders of shares of Series G Preferred Stock
are entitled to vote on matters with holders of shares of Common Stock, voting together as one class, each share of Series G Preferred
Stock entitles 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 are 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 Preferred Stock are outstanding, we cannot, without the affirmative vote of the holders of all the then
outstanding shares of Series G Preferred Stock, (a) alter or change adversely the powers, preferences or rights given to the Series
G Preferred Stock or alter or amend the Series G certificate of designations (the “Series G Certificate”), (b) amend
our articles of incorporation or other charter documents in any manner that adversely affects any rights of a 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 (each as defined in the Series G Certificate, divided by (ii) the total
number of shares of Series G Preferred Stock, (iii) rounded to the nearest thousandths place. The total number of Fully-Diluted
Shares is set as of, and does not change after the Approval Date. Based on the current fully-diluted shares outstanding, this
equated to 255,555,556 shares of common stock on the Approval Date. 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.
19
We
received $ 4,600,000 in subscriptions for 4,600 of shares Series G Preferred Stock that we valued at $ 1,000 per share based on
the cash price. On November 2, 2021, all the 4,600 shares of Series G Preferred Stock were converted into 255,555,556 shares of
our Common Stock. At March 31, 2023, no shares of Series G Preferred Stock are outstanding.
Series
H Preferred Stock
On
November 5, 2021, we designated 39,895 shares of Series H Preferred Stock, which have a stated value of $ 1.00 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. Shares of Series H Preferred Stock have no voting
rights and are senior in dividend rights and liquidation preference to our Common Stock and all other Common Stock Equivalents.
Each share of Series H Preferred Stock may be converted into 1,000 shares of Common Stock, subject to a maximum ownership limit
of 9.99%.
On
November 11, 2021, pursuant to an exchange agreement that we entered into with the Investors, 39,895,000 of our shares of Common
Stock held by the Investors were exchanged for 39,895 shares of our Series H Preferred Stock and we cancelled the 39,895,000 shares.
We valued the 39,895,000 shares and 39,895 shares of Series H Preferred Stock at $ 3,989,500 . At March 31, 2023 and December 31,
2022, 39,895 shares of Series H Preferred Stock remain outstanding.
Note
9 Shareholders’ Equity
Preferred
Stock
As
of March 31, 2023 and December 31, 2022, we are authorized to issue 50,000,000 shares of Preferred Stock, with designations, voting,
and other rights and preferences to be determined by our Board of Directors of which 48,617,400 remain available for designation
and issuance.
Series
B Preferred Stock
There
are 100 designated and authorized shares of Series B Preferred Stock. Holders of Series B Preferred Stock have the right to vote
on all shareholder matters equal to 51% of the total voting power of each class of stock outstanding. Holders of shares of Series
B Preferred are entitled to such 51% voting rights regardless of the number of voting shares issued by the company at any time.
On
July 17, 2020, 100 Series B Preferred Stock were issued to acquire the Casa Zeta-Jones Brand License Agreement (the “License
Agreement”) from Luxurie Legs, LLC, a limited liability company organized pursuant to the laws of the State of Delaware
(“LUXURIE”), pursuant to which, at the effective time, LUXURIE transferred all of its right, title and interest in
the License Agreement to Madison in exchange for a controlling interest in Madison represented by newly issued preferred stock.
Although the Series B Preferred Stock is entitled to 51% voting rights as described above, the stock has no dividend rate nor
conversion feature.
On
February 17, 2021, the 100 shares Series B Preferred Stock were transferred from Mr. Canouse (our former director and Chief Executive
Officer), to the FFO1 2021 Irrevocable Trust, a company Mr. Falcone (our director and CEO) is the trustee and has the voting and
dispositive power. The 100 shares of Series B Preferred are included in the Pledged Assets.
At
March 31, 2023 and December 31, 2022, there were 100
Series B Preferred shares outstanding, respectively.
Common
Stock
As
of March 31, 2023 and December 31, 2022 there were 1,603,095,243 , shares outstanding.
20
Warrants
On
January 10, 2023, we issued two unsecured convertible subordinate notes totaling $ 220,000 and in connection with one of the notes
sold, we issued the noteholder a warrant to purchase up to 40,000,000 shares of our Common Stock at $ 0.02 per share starting January
10, 2023 and ending January 10, 2030.
The
Warrants issued were loan incentives. The value was allocated to the warrants based on its fair value on the date of the grant,
as determined using the Black-Scholes option pricing model.
For
the three months ended March 31, 2023, a summary of our warrant activity is as follows:
Number
of
Warrants
Weighted-
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual
Term
(Years)
Weighted-
Average Grant-
Date Fair Value
Aggregate
Intrinsic
Value
Outstanding and exercisable
at January 1, 2023
246,173,016
$
0.021
3.69
$
399,783
$
4,431,114
-
Issued
40,000,000
$
0.020
6.79
—
$
—
Exercised
—
—
—
—
—
Expired
—
—
—
—
—
Outstanding and
exercisable at March 31, 2023
286,173,016
$
0.021
3.91
$
343,904
$
4,431,114
Note
10 Discontinued Operations
In
the fourth quarter of 2022, management at that time determined that Sovryn’s television broadcast business was not an efficient
use of our resources to develop and launch BCTV, our core business, and management sought to exit Sovryn’s business and
pay down the Company’s senior debt associated with acquiring Sovryn’s assets and creating its business. As a result,
Sovryn is recognized as a discontinued operation in the accompanying condensed consolidated financial statements. Effective February
1, 2023, we assigned 100% ownership of Sovryn to the Investors. The previous year’s assets, liabilities and expenses have
been similarly classified for comparative purposes. The following is a summary of Sovryn for the three months ended March 31,
2023 and 2022:
21
Schedule of Previous Year Assets Liabilities and Expenses
March
31,
March
31,
2023
2022
Assets
Current
assets
$
—
$
342,264
Property, equipment
and right-of-use assets
—
2,823,224
Intangible
assets
—
12,027,769
Total Assets
—
15,193,257
Liabilities
Accounts payable and
accrued liabilities
—
620,306
Lease
liability obligations
—
1,468,233
Total Liabilities
—
2,088,539
Revenues
163,473
474,999
Selling, general
and administrative
( 9,886
)
( 134,589
)
Television operation
—
( 87,632
)
Amortization
—
( 80,494
)
Professional fees
—
( 201,336
)
Interest expense
—
( 2,904
)
Gain (loss) on asset
disposals
6,695,083
( 52,668
)
Impairment
loss
—
—
Gain (loss) from
discontinued operations
$
( 6,521,724
)
$
( 84,624
)
Note
11 Income Taxes
Income
tax recovery differs from that which would be expected from applying the effective tax rates to the net income (loss) as follows:
Schedule of Income Tax Expense
March
31, 2023
March
31, 2022
Net loss for the three-month
period
$
( 10,768,418
)
$
( 2,536,688
)
Statutory and effective tax rates
21.0
%
21.0
%
Income taxes expenses (recovery) at the effective
rate
$
(2, 261,368
)
$
( 532,704
)
Effect of change in tax rates
—
—
Permanent differences
—
—
Valuation allowance
2,261,368
532,704
Income tax expense
and income tax liability
$
—
$
—
As
of March 31, 2023 and December 31, 2022, the tax effect of the temporary timing differences that give rise to significant components
of deferred income tax asset are noted below. A valuation allowance has been recorded, as management believes it is more likely
than not that the deferred income tax asset will not be realized.
Schedule of Deferred Income Tax Asset
March
31, 2023
December
31, 2022
Tax loss carried forward
$
—
$
—
Deferred tax assets
$
5,020,728
$
2,759,360
Valuation allowance
( 5,020,728
)
( 2,759,360
)
Deferred taxes
recognized
$
—
$
—
Tax
losses of approximately $ 30 million will expire in 2039 and 2040.
22
Note
12 Subsequent Events
On
September 21, 2023, the Agent for the Investors delivered a notice to us that the Agent has exercised the Investors’ rights
to vote the Pledged Interests (as defined in such notice) and to exercise the Investors’ rights, powers and privileges,
to pass certain resolutions and to amend our bylaws then in effect to, among other things, (i) remove the board of directors of
the Company (the “Board of Directors”) and all officers of the Company, and (ii) reduce the number of the Board of
Directors from three to one director. As a result of the Agent delivering such notice and exercising its rights to vote the Pledged
Interests, a change of control of the Company occurred (the “Change of Control”).
On
the two-year anniversary of the October 11, 2021 issuance of the Series E-1 shares, the shares were to be automatically converted
into 1,152,500,000 shares of our Common Stock, however we did not process the conversion and have not to date.
On
November 6, 2023, the shareholders of the Company removed Philip Falcone and Warren Zenna as our directors and appointed Thomas
Amon as the sole member of our board of directors. Mr. Amon removed all Company officers and appointed himself as the Company’s
President, Secretary, Treasurer, Chief Executive Officer, Chief Financial Officer, Principal Executive Officer and Principal Accounting
Officer.
On
November 10, 2023, Philip Falcone, individually and on behalf of the Company and other named defendants, filed a Confession of
Judgment affirming that a promissory note (the “Z4 Note”) had been issued by the Company, dated December 28, 2021,
by Z4 MGMT LLC (“Z4”), which was guaranteed by each of FFO1 2021 Irrevocable Trust and FFO2 2021 Irrevocable Trust.
The Z4 Note was initially payable on February 15, 2022, and had an original principal balance of $500,000 with an interest rate
of 12% per annum. The Z4 Note’s expiration date was extended to July 5, 2022, then further extended to March 31, 2023, and
as of October 1, 2023, the revised principal balance, along with interest accrued, totaled $581,304. On such date, Z4 filed an
Affidavit of Default affirming that the Z4 Note was in default and requesting a judgment in the amount of $581,304 against the
Company, FFO1 2021 Irrevocable Trust, FFO2 2021 Irrevocable Trust, and Mr. Falcone personally, in favor of Z4. On December 5,
2023, a judgement in favor Z4 Management in the sum of $581,304 was rendered against us, Mr. Falcone, FFO1 2021 Irrevocable Trust
and FFO2 2021 Irrevocable Trust.
On
February 18, 2024, Agile Capital Funding LLC (“Agile”) filed a Confession of Judgment executed by Philip Falcone with
the Supreme Court of the State of New York County of New York that affirmed that the Company owes Agile for funds received on
January 30, 2023, less funds the Company subsequently repaid, and for accrued interest and collection fees, which Agile determined
to be $ 190,444 as of February 18, 2024. To date, the liability for the judgment has not been satisfied.
Presently,
we are default on all of our outstanding promissory and convertible notes payable (See Notes 4, 5 and 6), which have $ 3.5 million
in aggregate principal outstanding plus accrued interest, penalties and fees.
23
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Forward-Looking
Statements
The
following discussion and analysis of our financial condition and results of operations for the three months ended March 31, 2023,
should be read together with our condensed consolidated financial statements and related notes included elsewhere in this Quarterly
Report on Form 10-Q (this “Form 10-Q”). This Form 10-Q and such discussion contains forward-looking statements that
have been made pursuant to the provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements
are based on current expectations, estimates, and projections about our industry, management’s beliefs, and certain assumptions
made by management that may cause our or our industry’s actual results, levels of activity, performance, or achievements
to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these
forward-looking statements. Forward-looking statements include our expectations regarding our capital needs, future cash flows,
financial results, business strategy, business plans and objectives, current and future operations, intentions, expectations any
statements concerning proposed new products, services or developments; any statements regarding future economic conditions or
performance; any statements of belief; and any statements of assumptions underlying any of the foregoing. In some cases, words
such as “anticipates,” “expects,” “intends,” “plans,” “believes,”
“estimates,” variations of these words, and similar expressions are intended to identify forward-looking statements.
The statements are not guarantees of future performance and are subject to certain risks, uncertainties, and assumptions that
are difficult to predict; therefore, actual results may differ materially from those expressed or forecasted in any forward-looking
statements. Risks and uncertainties of our business include those set forth in our Annual Report on Form 10-K for the year ended
December 31, 2022, as filed with the U.S. Securities and Exchange Commission (“SEC”) on January 25, 2024 (the “Annual
Report”), under “Item 1A. Risk Factors” as well as additional risks described in this Form 10-Q. Unless required
by law, we undertake no obligation to update publicly any forward-looking statements, whether as a result of new information,
future events, or otherwise. However, readers should carefully review the risk factors set forth in other reports or documents
that we file from time to time with the SEC, particularly the Quarterly Reports on Form 10-Q and any Current Reports on Form 8-K .
Recent
Developments
On
September 21, 2023, the Agent delivered a notice to us that the Agent exercised the Investors’ rights to vote the Pledged
Interests and to exercise the Investors’ rights, powers and privileges, to pass certain resolutions and to amend our bylaws
then in effect to, among other things, (i) remove the Board of Directors and all Company officers, and (ii) reduce the number
of the Board of Directors from three directors to one director. As a result of the Agent sending such notice and exercising its
rights to vote the Pledged Interests, the Change of Control occurred.
On
the two-year anniversary of the October 11, 2021 issuance of the Series E-1 shares, the shares were to be automatically converted
into 1,152,500,000 shares of our Common Stock, however we did not process the conversion and have not to date.
In
addition to the defaults described above, as of the date of this Form 10-Q, and since the last day of the quarter ended March
31, 2023, we are in default under a certain loans payable for failure to pay principal and accrued interest on such loans, with
an aggregate of approximately $3.8 million and $3.3 million of principal, accrued interest and late fees, as of such date and
as of March 31, 2023 respectively. As a result of the Change of Control, we intend to strategize with the holders of such notes
to extend, modify or otherwise revisit the terms of such indebtedness in order to resolve such outstanding defaults.
24
On
November 6, 2023, the shareholders of the Company removed Philip Falcone and Warren Zenna as our directors and appointed Thomas
Amon as the sole member of our board of directors. Mr. Amon removed all our officers and was appointed as the Company’s
President, Secretary, Treasurer, Chief Executive Officer, Chief Financial Officer and Principal Accounting Officer.
On
November 10, 2023, Philip Falcone, individually and on behalf of the Company and other named defendants, filed a Confession of
Judgment affirming that the Z4 Note had been issued by the Company, dated December 28, 2021, by Z4, which was guaranteed by each
of FFO1 2021 Irrevocable Trust and FFO2 2021 Irrevocable Trust. The Z4 Note was initially payable on February 15, 2022, and had
an original principal balance of $500,000 with an interest rate of 12% per annum. The Z4 Note’s expiration date was extended
to July 5, 2022, then further extended to March 31, 2023, and as of October 1, 2023, the revised principal balance, along with
interest accrued, totaled $581,304. On such date, Z4 filed an Affidavit of Default affirming that the Z4 Note was in default and
requesting a judgment in the amount of $581,304 against the Company, FFO1 2021 Irrevocable Trust, FFO2 2021 Irrevocable Trust,
and Mr. Falcone personally, in favor of Z4. On December 5, 2023, a judgement in favor Z4 Management in the sum of $581,304 was
rendered against us, Mr. Falcone, FFO1 2021 Irrevocable Trust and FFO2 2021 Irrevocable Trust.
On
February 18, 2024, Agile Capital Funding LLC (“Agile”) filed a Confession of Judgment executed by Philip Falcone with
the Supreme Court of the State of New York County of New York that affirmed that the Company owes Agile for funds received on
January 30, 2023, less funds the Company subsequently repaid, and for accrued interest and collection fees, which Agile determined
to be $190,444 as of February 18, 2024. To date, the liability for the judgment has not been satisfied.
Since
October 2023, and as a result of the Change of Control, we have had minimal operations and nominal assets consisting almost entirely
of cash. However, in December 2023, we held discussions with the head of content production of BCTV regarding initial plans to
continue the Company’s business plans described above as intended prior to the Change of Control. However, we cannot make
any guarantee as of the date of the filing of this Form 10-Q as to the timing and success of these plans, business relationships
or reaching any self-imposed expectations, or that we will ultimately continue the Company’s business as so described. See
“Forward-Looking Statements” in this Item 2 above.
RESULTS
OF OPERATIONS
Our
condensed consolidated unaudited financial statements included herein 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
and/or debt securities.
Three
months ended March 31, 2023 and 2022
Selling,
general and administrative expenses
General
and administrative expenses increased to $350,830 for the three months ended March 31, 2023 from $44,502 for the three months
ended March 31, 2022 as a result of higher personnel costs from added personnel.
Professional
Fees
Professional
fees decreased to $107,740 for the three months ended March 31, 2023, from $663,804 for the three months ended March 31, 2022.
The decrease was primarily the result of a decrease in the nonrecurring legal and consulting expense associated with the acquisitions
of television stations and related matters.
Interest
Expense
Interest
expense decreased to $1,135,202 for the three months ended March 31, 2023 from $1,520,001 for the three months ended March 31,
2022. The decrease resulted primarily from the interest cost of our debt held the Investors that accrued interest at an 11% rate
per annum for the three months ended March 31, 2023 and did not include an assessment for default interest at 9% per annum that
we accrued for the three months ended March 31, 2022. In addition, the costs of other financings associated with the acquisitions
of television stations and development of BlockchainTV had amortization periods that expired prior to December 31, 2022.
Discontinued
Operations
Our
gain from discontinued operations was $6,685,344 and $317,762 for the three months ended March 31, 2023 and 2022, respectively.
Effective February 1, 2023, we entered into an agreement with the Investors in which we exchanged our ownership of the assets
associated with Sovryn’s broadcast television business in exchange for a $11,600,000 reduction in our obligation for the
Notes. As a result, the revenues, expenses, assets and liabilities of Sovryn are included as discontinued operations for the three
months ended March 31, 2023 and 2022. The increase in our gain from discontinued operations resulted from Sovryn’s liabilities
being transferred as part of the ownership transfer.
Loss
on Disposition of Assets
Sovryn
owed us $15,850,990 due to the Sovryn ownership transfer on February 1, 2023. The amount owed to us resulted primarily from funds
that we advanced to Sovryn in order to purchase the television station assets. We wrote off the amount owed and recognized the
loss, which is consistent with the terms of the ownership transfer.
25
Net
Loss
Net
loss increased to $10,768,418 for the three months ended March 31, 2023, from $2,536,688 for the three months ended March 31,
2022. The increase was primarily the result of the $15,850,990 loss from the disposition of Sovryn in the three months ended March
31, 2023 that was partially offset by a $6,685,344 gain from the discontinued operations of Sovryn as described above. The net
loss per basic diluted share was $0.006 and $0.002, respectively, with basic and diluted weighted averages shares outstanding
of 1,603,095,243 and 1,599,095,027 for the respective periods.
Liquidity
and Capital Resources
Cash
and Working Capital
As
at March 31, 2023, we had $593 in cash and a $12,488,191 working capital deficit, compared to cash of $0 and working capital deficit
of $3,673,317 as at December 31, 2022. Our working capital deficit increased primarily as a result of transferring ownership of
Sovryn on February 1, 2023.
We
will require additional capital to meet our long- and short-term operating requirements. For the year ended December 31, 2022
and three months ended March 31, 2023, our principal source of liquidity was our cash that we obtained from borrowings. Our principal
use of cash was to fund operations. We expect that the principal uses of cash in the future will be for continuing operations
associated with rolling out the business plan and repayment of notes payable that are not converted into our Common Stock or renegotiated.
Net
Cash Used in Operating Activities
We used $193,260 cash in operating activities
during the three months ended March 31, 2023, compared to cash used of $1,188,700 in operating activities during the previous year’s
three-month period. The decrease was primarily the result of a decrease in operating activities and interest.
Net
Cash Used in Investing Activities
We used cash of $0 in investing activities
during the three months ended March 31, 2023, compared to cash used of $81,945 in investing activities during the previous year’s
three-month period. The decrease was the result of the deferral of investing activities in the three months ended March 31, 2023
due to cash constraints.
Net
Cash Provided by Financing Activities
Net cash provided by financing activities
of $240,000 for the three months ended March 31, 2023 were from the proceeds of subordinated notes payable and Warrants that we
sold to investors, compared to $810,000 of cash provided by financing activities during the previous fiscal year that we generated
from proceeds of subordinated notes payable and warrants that we sold to investors.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements including arrangements that would affect our liquidity, capital resources, market risk
support and credit risk support or other benefits.
Going
Concern
The
independent auditor’s report accompanying our December 31, 2022 and 2021 consolidated audited financial statements in the
Annual Report contain an explanatory paragraph expressing substantial doubt about our ability to continue as a going concern.
Such consolidated financial statements and the condensed consolidated financial statements in this Form 10-Q have been prepared
assuming that we will continue as a going concern, which contemplates that we will realize our assets and satisfy our liabilities
and commitments in the ordinary course of business.
26
Transactions
with Related Parties
Effective
January 1, 2022, we entered into a management consulting agreement with GreenRock LLC, a company controlled by Mr. Falcone, for
a period of one year ending December 31, 2022, pursuant to which we provided monthly remuneration of $35,000, plus expenses in
connection with his duties, responsibilities and performance as our chief executive officer. In February 2021, Sovryn entered
into a consulting agreement with GreenRock LLC to provide us with chief executive officer services. The agreements expired on
December 31, 2022 and were not renewed. In the three months ended March 31, 2023 and 2022, we paid GreenRock LLC $35,000 and $40,000
in fees, respectively. We paid GreenRock LLC bonuses of $128,473 and $233,140_for the three months ended March 31, 2023 and 2022,
respectively.
On
February 1, 2023, we entered into the Partial Foreclosure Agreement with the Investors pursuant to which we transferred ownership
of our Federal Communications Commission (“FCC”) licenses and other broadcast television assets to a third-party entity controlled by the Investors. In consideration
therefor, the Investors agreed to reduce the indebtedness under the Notes by $11,600,000. On September 21, 2023, the Agent for
the Investors delivered to us a notice that the Agent has exercised the Investors’ rights to vote the Pledged Interests,
including the 100 shares of our Series B Preferred Stock, and to exercise the Investors’ rights, powers and privileges to
pass certain resolutions and to amend our bylaws then in effect to, among other things, (i) remove the Board of Directors and
all Company officers, and (ii) reduce the number of the Board of Directors from three directors to one director. As a result of
the Agent sending such notice and exercising its rights to vote the Pledged Interests, the Change of Control occurred.
Material
Commitments for Capital Expenditures
We
had no contingencies or long-term commitments at March 31, 2023.
Critical
Accounting Policies
We
follow certain significant accounting policies when preparing our consolidated financial statements. A complete summary of these
policies is included in Note 1 of the Notes to the condensed consolidated financial statements included in this Form 10-Q. Certain
of the policies require management to make significant and subjective estimates or assumptions that may deviate from actual results.
In particular, management makes estimates regarding the useful life of long-lived assets related to depreciation and amortization
expense, estimates regarding fair value of our reporting units and future cash flows with respect to assessing potential impairment
of both long-lived assets and goodwill and estimates of expense related to our debt and equity instruments. Each of these estimates
is discussed in greater detail in the following discussion.
Derivative
Liabilities
We
have certain financial instruments that are derivatives or contain embedded derivatives. We evaluate all of our financial instruments
to determine if those contracts or any potential embedded components of those contracts qualify as derivatives to be separately
accounted for in accordance with ASC 810-10-05-4 and 815-40. This accounting treatment requires that the carrying amount of any
derivatives be recorded at fair value at issuance and marked-to-market at each balance sheet date. In the event that the fair
value is recorded as a liability, as is the case with us, the change in the fair value during the period is recorded as either
other income or expense. Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value at
the conversion, repayment or exercise date and then the related fair value amount is reclassified to other income or expense as
part of gain or loss on extinguishment.
27
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
We
are 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.
Evaluation
of Disclosure Controls and Procedures
In
connection with the preparation of this Form 10-Q, an evaluation was carried out by our management, with the participation of
our Chief Executive Officer, who also serves as our Chief Financial and Chief Accounting Officer, of the effectiveness of our
disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as
amended (“Exchange Act”), as of March 31, 2023. 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, to allow timely decisions regarding required disclosures.
Based
on that evaluation, our management concluded, as of the end of the period covered by this report, that our 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, we identified material weaknesses in internal control
over financial reporting, as discussed below.
Management’s
Report on Internal Controls over Financial Reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting, as required by Section 404
of the Sarbanes-Oxley Act. Our internal control framework over financial reporting is a process designed under the supervision
of our Chief Executive Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation
of our financial statements for external purposes in accordance with U.S. generally accepted accounting principles (“US
GAAP”). 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 our 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 our 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.
28
Management
conducted an assessment of the effectiveness of our internal control over financial reporting as of March 31, 2023, based on criteria
established in Internal Control–Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (“COSO”). As a result of this assessment, management identified material weaknesses in internal control
over financial reporting.
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 our 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 no outside directors on our
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 and communicated to management in connection with the preparation and audit of our financial statements as of
December 31, 2022, and the preparation of this Form 10-Q.
As
a result of the material weakness in internal control over financial reporting described above, management has concluded that,
as of March 31, 2023, our internal control over financial reporting was not effective based on the criteria in Internal Control
– Integrated Framework issued by COSO.
Management
believes that the material weaknesses set forth in items (2), (3) and (4) above did not have an effect on our financial results.
However, management believes that the lack of a functioning audit committee and no outside directors on our Board of Directors
caused and continues to cause an ineffective oversight in the establishment and monitoring of the required internal controls over
financial reporting.
We
are committed to improving our financial organization. As part of this commitment and when funds are available, we will create
a position to segregate duties consistent with control objectives and will increase its personnel resources and technical accounting
expertise within the accounting function by: (i) appointing additional outside directors to its board of directors who will also
be appointed to our audit committee, resulting in a fully functioning audit committee that 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.
Management
believes that the appointment of additional 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 our 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 our internal controls if personnel turn-over issues within the department
occur. This, coupled with the appointment of additional outside directors, is designed to greatly decrease any control and procedure
issues we may encounter in the future.
Management
will continue to monitor and evaluate the effectiveness of our 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.
29
Our
independent auditors have not issued an attestation report on management’s assessment of our internal control over financial
reporting. As a result, this Quarterly Report does not include an attestation report of our independent registered public accounting
firm regarding internal control over financial reporting. We are not required to have, nor have we, engaged our independent registered
public accounting firm to perform an audit of internal control over financial reporting pursuant to the temporary rules of the
SEC that permit us to provide only management’s report in this Form 10-Q.
Changes
in Internal Controls over Financial Reporting
There
were no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) of the Exchange Act) during the
quarter ended March 31, 2023, that materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting.
30
Part
II – Other Information
ITEM
1. LEGAL PROCEEDINGS.
Other
than the following proceedings, we are not a party to any material pending legal proceedings and, to the best of our knowledge,
none of our property or assets are the subject of any material pending legal proceedings.
On
January 30, 2023, in the Supreme Court of the State of New York, Philip A. Falcone provided Agile Capital Funding LLC (“Agile”)
with an affidavit of confession of judgement for an obligation due to Agile from Sovryn and the Company’s failure to deliver
to Agile accounts receivable, which were purchased by Sovryn and the Company pursuant to the Agreement for the Purchase and Sale
of Future Receipts dated January 30, 2023. Agile filed an affidavit of facts in the Supreme Court in the State of New York on
February 18, 2024 requesting an entry of judgement against Sovryn and the Company in the sum of $190,443.62 less any payments
made in a timely manner. On January 30, 2023 the Supreme Court of the State of New York adjudged that Agile does recover the sum
of $190,443.62.
On
October 12, 2023, the Supreme Court of the State of New York in the County of Albany entered a final judgment against the Company
approving the request of the Workers’ Compensation Board of the State of New York, the plaintiff in the case, seeking recovery
of an outstanding assessment/award in the sum of $7,500.
On
November 10, 2023, Philip Falcone, individually and on behalf of Madison and other named defendants, filed a Confession of Judgment
affirming that the Z4 Note had been issued to the Company, dated December 28, 2021, by Z4 Management, which was guaranteed by
each of FFO1 and FFO2. The Z4 Note was initially payable on February 15, 2022, and had an original principal balance of $500,000.00
with an interest rate of 12% per annum. The Z4 Note’s expiration date was extended to July 5, 2022, then further extended
to March 31, 2023, and as of October 1, 2023, the revised principal balance, along with interest accrued, totaled $581,304. On
such date, Z4 Management filed an Affidavit of Default affirming that the Z4Note was in default and requesting a judgment in the
amount of $581,304 against Madison, FFO1, FFO2, and Mr. Falcone personally in favor of Z4 Management. On December 5, 2023, a judgement
in favor Z4 Management in the sum of $581,304 was rendered against Madison, Mr. Falcone, FFO1 and FFO2.
ITEM
1A. RISK FACTORS
We
are 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
January 10, 2023, we sold a total of $220,000 of notes payable that may be converted into our Common Stock at fixed prices of
$0.02 per share, and we issued certain noteholders warrants to purchase an aggregate of 40,000,000 shares of our Common Stock,
exercisable for $0.02 per share.
The
sale and the issuance of such securities were offered and sold in reliance upon exemptions from registration pursuant to Section
4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder. Such determination was made based on the representations
of such investors which included, in pertinent part, that such investors were either (A) an “accredited investor”
within the meaning of Rule 501 of Regulation D or (B) a “qualified institutional buyer” within the meaning of Rule
144A under the Securities Act, and upon such further representations from each investor that (i) such investors acquired the securities
for its own account for investment and not for the account of any other person and not with a view to or for distribution, assignment
or resale in connection with any distribution within the meaning of the Securities Act, (ii) such investors agreed not to sell
or otherwise transfer the purchased securities unless they are registered under the Securities Act and any applicable state securities
laws, or an exemption or exemptions from such registration are available, (iii) such investors had knowledge and experience in
financial and business matters such that it was capable of evaluating the merits and risks of an investment in us, (iv) such investors
had access to all of our documents, records, and books pertaining to the investment and was provided the opportunity to ask questions
and receive answers regarding the terms and conditions of such offer and sale and to obtain any additional information which we
possessed or were able to acquire without unreasonable effort and expense, and (v) such investors had no need for the liquidity
in its investment in us and could afford the complete loss of such investment. In addition, there was no general solicitation
or advertising for such securities issued in reliance upon these exemptions.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
On
October 27, 2022, the Agent for the Investors notified us that certain Events of Default have occurred and are continuing under
the Notes. On November 21, 2022, we, the Investors and the Agent entered into a Forbearance Agreement, pursuant to which, among
other things, we acknowledged the outstanding principal balances of the Notes, that we have an obligation for interest, including
default interest, fees and expenses in connection with the Notes, that we have no rights of offset, defenses, claims or counterclaims
with respect to our obligations and pursuant to a side letter, dated as of November 21, 2022, we agreed to achieve certain milestones
by the dates as set forth therein. The Forbearance Agreement expired on December 30, 2022.
In
January 2023, outstanding principal amounts under the Notes of not less than $16.5 million were accelerated by Arena in its capacity
as Agent due to the occurrence of certain events of default under the Notes, which ultimately resulted in the Change of Control.
On
January 28, 2023, the Agent for the Investors sent us an Event of Default/Notice of Intention to Seek Appointment of Receiver (the “Acceleration Notice”).
The Acceleration Notice stated that the Agent and Investors (a) elected to cause the outstanding principal amount of the Notes,
plus accrued but unpaid interest, liquidated damages and other amounts owing in respect thereof to become immediately due and
payable in cash, (b) inform us of the Agent’s and Investors’ intent to commence legal action to collect any or all
of the obligations under the Notes, and (c) seek the appointment of a receiver or trustee as a means of realizing proceeds on
their collateral.
31
On
February 1, 2023, we entered into a partial strict foreclosure agreement with the Investors pursuant to which we transferred ownership
of our FCC licenses and other broadcast television assets to a third party entity controlled by the Investors and received $11,600,000
in credit toward our indebtedness to the Investors.
On
February 3, 2023, we entered into a securities purchase agreement with a third party lender pursuant to which we borrowed $88,760
that accrues interest a 12% per annum and is repayable in 10 monthly installments starting March 15, 2023.
On
September 21, 2023, the Agent for the Notes sent us a notice that the Agent has exercised the Investors’ rights to vote
the Pledged Assets and to exercise the rights, powers and privileges as Investors, to pass certain resolutions and to amend our
bylaws to, among other things, (i) remove the Board of Directors and all officers of the Company, and (ii) reduce the number of
the Board of Directors from three to one director. As a result of the Agent for the Notes sending such notice and exercising their
rights to vote the Pledged Assets and exercising their rights, powers and privileges as Investors, the Change of Control occurred.
ITEM
4. MINE SAFETY DISCLOSURES
Not
applicable .
ITEM
5. OTHER INFORMATION
On January 10, 2023, we entered into securities
purchase agreements with two investors (the “January 10 th SPAs”). Pursuant to the January 10 th
SPAs, we sold a total of $220,000 of notes (the “January Notes”) that may be converted into our Common Stock at fixed
prices of $0.02 per share, and we issued such investors warrants (the “January Warrants”) to purchase an aggregate
of 40,000,000 shares of our Common Stock, exercisable for $0.02 per share. Copies of the forms of the January 10 th SPAs,
January Notes and January Warrants are attached as Exhibit 10.4, 4.1 and 4.2, respectively, to this Form 10-Q. The foregoing descriptions
of the January 10 th SPAs, the January Notes and the January Warrants are summaries and do not purport to be complete
and are qualified in their entirety by reference to Exhibits 10.4, 4.1 and 4.2, respectively.
On
February 1, 2023, we entered into a partial strict foreclosure agreement with the Investors (the “Partial Strict Foreclosure
Agreement”) pursuant to which we transferred ownership of our FCC licenses and other broadcast television assets to a third
party entity controlled by the Investors and received $11,600,000 in credit toward our indebtedness to the Investors. Also on
February 1, 2023, the Company, Sovryn, Station Break Holdings, LLC, the Investors and several financial institutions who were
parties to a 2021 purchase agreement with the Company entered into a restructuring agreement (the “Restructuring Agreement”)
pursuant to which, among other things, in order to help address the continuing events of default under outstanding indebtedness
owed to the Investors, Station Break Holdings, LLC was formed in order to assume the right to certain transferred collateral previously
held by Sovryn and assumed the rights to certain obligations of the rights to such collateral held by the secured parties identified
in the Partial Strict Foreclosure Agreement, upon approval from the FCC. On February 1, 2022, Sovryn entered into a local marketing
agreement (the “Local Marketing Agreement”) with Station Break Operating, LLC, whereby Sovryn granted Station Break
Operating, LLC rights to utilize its broadcast transmission facilities and assets in exchange for the partial satisfaction of
certain existing loan obligations of the Company and Sovryn in connection with the Partial Strict Foreclosure Agreement. Copies
of the Partial Strict Foreclosure Agreement, the Restructuring Agreement and the Local Marketing Agreement are attached as Exhibits
10.1, 10.2 and 10.3, respectively, to this Form 10-Q. The foregoing descriptions of the Partial Strict Foreclosure Agreement the
Restructuring Agreement and Local Marketing Agreement are summaries and do not purport to be complete and are qualified in their
entirety by reference to Exhibits 10.1, 10.2 and 10.3, respectively.
On February 3, 2023, we entered into a
securities purchase agreement (the “February 2023 SPA”) with a third party lender pursuant to which we borrowed $88,760
and issued a promissory note (the “February 2023 Note”) that accrues interest a 12% per annum and is repayable in 10
monthly installments starting March 15, 2023. Copies of the February 2023 SPA and the February 2023 Note are attached as Exhibits
10.5 and 4.3, respectively, to this Form 10-Q. The foregoing descriptions of the February 2023 SPA and February 2023 Note are summaries
and do not purport to be complete and are qualified in their entirety by reference to Exhibits 10.5 and 4.3, respectively.
ITEM
6. EXHIBITS
(a)
Index to and Description of Exhibits
All
exhibits required to be filed with the Form 10-Q are included in this quarterly report or incorporated by reference to Madison’s
previous filings with the SEC, which can be found in their entirety at the SEC website at www.sec.gov under SEC File Number
000-51302.
Exhibit
Description
4.1*
Form of Note, dated January 10, 2023.
4.2*
Form of Warrant, dated January 10, 2023.
4.3*
Form of Note, dated February 3, 2023.
10.1
Partial Strict Foreclosure Agreement, dated February 1, 2023 (filed as Exhibit 10.20 to the Annual Report on Form 10-K, filed by the Company with the SEC on January 25, 2024 and incorporated by reference herein).
10.2
Restructuring Agreement, dated February 1, 2023, by and between Madison Technologies Inc., SovRyn Holdings, Inc, Secured Partners and Arena Investors, LP (filed as Exhibit 10.21 to the Annual Report on Form 10-K, filed by the Company with the SEC on January 25, 2024 and incorporated by reference herein).
10.3
Local Marketing Agreement, dated February 1, 2023, by and between SovRyn Holdings, Inc and Station Break Operating, LLC (filed as Exhibit 10.22 to the Annual Report on Form 10-K, filed by the Company with the SEC on January 25, 2024 and incorporated by reference herein).
10.4*
Form of Securities Purchase Agreement, dated January 10, 2023.
10.5*
Form of Securities Purchase Agreement, dated February 3, 2023.
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.
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
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.
33
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: March 28, 2024
By:
/ s/
Thomas Amon
Name:
Thomas Amon
Title:
Chief Executive Officer and Chief Financial
Officer (Principal Executive Officer and Principal Financial Officer)
34
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.