UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period endedMarch 31,September 30, 2019

 

Or

 

☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from             to               

 

Commission File Number000-53461

 

SPECTRUM GLOBAL SOLUTIONS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada 26-0592672
(State or other jurisdiction of
incorporation or organization)
 (IRS Employer
Identification No.)
   
300 Crown Oak Centre Drive, Longwood, Florida 32750
(Address of principal executive offices) (Zip Code)

 

407-512-9102

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ YES ☐ NO

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ☒ YES ☐ NO

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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.

 

Large 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

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN
BANKRUPTCY PROCEEDINGS DURING THE
PRECEDING FIVE YEARS

 

Check whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. ☐ YES ☐ NO

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class Trading Symbol(s) Name of each exchange on which registered

Common stock

 SGSI OTCQB

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

33,557,90358,136,841 common shares issued and outstanding as of May 14, 2019November 19, 2019.

 

 

 

 

   

Table of Contents

 

PART I - FINANCIAL INFORMATION1
Item 1.Financial Statements1
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations3242
Item 3.Quantitative and Qualitative Disclosures About Market Risk3746
Item 4.Controls and Procedures3746
PART II - OTHER INFORMATION3847
Item 1.Legal Proceedings3847
Item 1A.Risk Factors3847
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds3847
Item 3.Defaults Upon Senior Securities3948
Item 4.Mine Safety Disclosures3948
Item 5.Other Information3948
Item 6.Exhibits3948
SIGNATURES4049

 

i

 

    

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

The unaudited interim consolidated financial statements of our company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars, unless otherwise noted.


SPECTRUM GLOBAL SOLUTIONS, INC.

 

 

Page

Number

  
Condensed Consolidatedconsolidated balance sheets as of March 31,September 30, 2019 (unaudited) and December 31, 20182
Condensed Consolidated statements of operations for the three months ended March 31, 2019 and 2018 (unaudited)3
  
Condensed Consolidatedconsolidated statements of stockholder’s equity (deficit)operations for the three and nine months ended March 31,September 30, 2019 and 2018 (unaudited)4
  
Condensed Consolidatedconsolidated statements of cash flowsstockholders’ deficit for the three and nine months ended March 31,September 30, 2019 and 2018 (unaudited)5
  
Condensed consolidated statements of cash flows for the nine months ended September 30, 2019 and 2018 (unaudited)7
Notes to unaudited condensed consolidated financial statements68


2

SPECTRUM GLOBAL SOLUTIONS, INC.

Condensed consolidated balance sheets

(Expressed in U.S. dollars)

 

 March 31, December 31, 
 2019 2018  September 30, December 31, 
 $  $  2019 2018 
 (unaudited)     (Unaudited)   
ASSETS          
Current assets     
Current Assets:     
Cash  966,790   620,593  $262,678  $620,593 
Accounts receivable (net of allowance for doubtful accounts of $514,302 and $502,868, respectively)  7,759,001   6,562,182 
Accounts receivable, net of allowances of $504,785 and $502,868, respectively  5,891,400   6,562,182 
Contract assets  2,227,195   1,861,895   241,069   1,861,895 
Escrow  1,325,895   - 
Prepaid expenses and deposits  262,775   22,682   53,764   22,682 
Total current assets  11,215,761   9,067,352   7,774,806   9,067,352 
Property and equipment (net of accumulated depreciation of $1,027,977 and $1,020,959, respectively)  106,779   61,257 
        
Property and equipment, net of accumulated depreciation of $1,048,292 and $1,020,959, respectively  98,986   61,257 
Goodwill  2,505,615   1,834,856   2,505,615   1,834,856 
Customer lists (net of accumulated amortization of $249,121 and $187,299, respectively)  2,588,427   850,249 
Tradenames (net of accumulated amortization of $143,922 and $118,810, respectively)  1,361,683   1,086,795 
Operating lease right-of use assets  232,325   - 
Customer lists, net of accumulated amortization of $372,764 and $187,299, respectively  2,464,784   850,249 
Tradenames, net accumulated amortization of $194,146 and $118,810, respectively  1,311,459   1,086,795 
Operating lease right-of-use assets  209,767   - 
Other assets  26,296   29,887   25,637   29,887 
Total assets  18,036,886   12,930,396  $14,391,054  $12,930,396 
                
LIABILITIES AND STOCKHOLDERS’ DEFICIT                
Current liabilities        
        
Current Liabilities:        
Accounts payable and accrued liabilities  7,162,898   5,472,108  $4,720,310  $5,472,108 
Contract liabilities  449,950   -   247,766   - 
Loans payable  6,134,673   3,637,078 
Loans payable to related parties  313,858   313,858 
Convertible debentures (net of discount of $1,360,735 and $1,770,073, respectively)  5,188,558   4,842,391 
Loans payable, net of debt discount of $211,183 and $257,194, respectively  6,482,640   3,362,078 
Loans payable to related parties, net of debt discount of $0 and $458,306, respectively  701,258   4,372,549 
Convertible debentures, net of discount of $286,028 and $1,311,821, respectively  2,533,510   1,058,700 
Derivative liability  2,874,674   3,166,886   475,892   3,166,886 
Warrant liability  100,000   100,000   100,000   100,000 
Operating lease liabilities  233,191   -   214,283   - 
Total current liabilities  22,457,802   17,532,321   15,475,659   17,532,321 
                
Mezzanine equity        
Preferred stock authorized: 8,000,000 Series A preferred stock, par value $0.00001 Issued and outstanding: 899,427 (December 31, 2018 – 899,427) shares  604,877   604,877 
Preferred stock authorized: 1,000 Series B preferred stock, stated value $3,500 Issued and outstanding: 1,000 (December 31, 2018 – 1,000) shares  484,530   484,530 
Commitments and Contingencies        
                
Stockholders’ deficit        
Common stock Authorized: 750,000,000 shares, par value $0.00001 Issued 14,826,590 (December 31, 2018- 12,907,869); Outstanding: 9,006,147 (December 31, 2018 – 7,087,426)  148   77 
Series A Preferred Stock; $0.00001 par value; 8,000,000 shares authorized; 899,427 issued and 859,427 and 899,427 outstanding as of September 30, 2019 and December 31, 2018, respectively  1,044,343   604,877 
Series B Preferred Stock; $3,500 stated value; 1,000 shares authorized; 1,000 issued and outstanding as of September 30, 2019 and December 31, 2018  484,530   484,530 
Total mezzanine equity  1,528,873   1,089,407 
        
Stockholders’ Deficit:        
Common stock; $0.00001 par value; 750,000,000 shares authorized; 57,216,447 and 7,708,684 issued and 56,595,189 and 7,087,426 outstanding as of September 30, 2019 and December 31, 2018, respectively  572   77 
Additional paid-in capital  20,194,915   18,681,390   24,952,439   18,681,390 
Treasury stock, at cost  (277,436)  (277,436)  (277,436)  (277,436)
Common stock subscribed  74,742   74,742   74,742   74,742 
Accumulated deficit  (25,502,692)  (24,170,105)  (27,363,795)  (24,170,105)
Total stockholders’ deficit  (5,510,323)  (5,691,332)  (2,613,478)  (5,691,332)
        
Total liabilities and stockholders’ deficit  18,036,886   12,930,396  $14,391,054  $12,930,396 

 

(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)


SPECTRUM GLOBAL SOLUTIONS, INC.

ConsolidatedCondensed consolidated statements of operations

(Expressed in U.S. dollars)

(Unaudited)

 For the three months ended For the nine months ended 
 September 30,  September 30, 
 

Three Months

Ended
March 31,

  Three Months Ended
March 31,
  2019  2018  2019  2018 
 2019$  2018$          
              
Revenue  11,335,732   4,327,764  $7,505,937  $9,671,990  $27,159,071  $24,963,876 
                        
Operating expenses        
Operating expenses:                
Cost of revenues  8,824,165   3,784,520   6,160,847   8,067,227   22,150,257   21,223,736 
Depreciation and amortization  93,952   47,833   97,281   56,874   288,134   161,480 
General and administrative  1,044,708   661,298   1,217,116   1,248,441   3,196,782   3,409,804 
Salaries and wages  1,358,208   577,604   1,182,640   606,900   3,673,533   2,502,408 
        
Total operating expenses  11,321,033   5,071,255   8,657,884   9,979,442   29,308,706   27,297,428 
                        
Income (loss) from operations  14,699   (743,491)
Loss from operations  (1,151,947)  (307,452)  (2,149,635)  (2,333,552)
                        
Other income (expense)        
Gain on settlement of debt  164,467   561,963 
Other (expenses) income:                
(Loss) gain on settlement of debt  (196,674)  202,000   285,613   776,375 
Amortization of discounts on convertible debentures and loans payable  (124,867)  (516,500)  (1,241,764)  (2,057,744)
Gain on change in fair value of derivatives  453,711   1,304,531   1,924,637   1,128,642 
Interest expense  (242,552)  (268,094)  (1,492,147)  (776,537)
Foreign exchange gain (loss)  (10,022)  -   (10,022)  - 
Gain on extinguishment of preferred stock liability     287,815   -   -   -   290,814 
Amortization of discounts on convertible debentures and notes payable  (661,352)  (654,087)
Gain (loss) on change in fair value of derivatives  (369,391)  806,621 
Interest expense  (471,412)  (179,325)
Total other income (expense)  (1,337,688)  822,987 
Gain on disposal of subsidiaries  -   -   -   577,299 
Total other (expense) income  (120,404)  721,937   (533,683)  (61,151)
                        
Net income (loss) before income taxes  (1,322,987)  79,496 
Net (loss) income before income taxes  (1,272,351)  414,485   (2,683,318)  (2,394,703)
                        
Provision for income taxes  (9,600)     2,099   -   22,300   - 
                        
Net income (loss)  (1,332,587)  79,496 
Net (loss) income  (1,274,450)  414,485   (2,705,618)  (2,394,703)
                        
Less: net loss attributable to the non-controlling interest     54,773   -   -   -   53,429 
                        
Net income (loss) attributable to Spectrum Global Solutions, Inc. common shareholders  (1,332,587)  134,269 
Net loss attributable to Spectrum Global Solutions, Inc.  (1,274,450)  414,485   (2,705,618)  (2,341,274)
                        
Net income (loss) per share attributable to Spectrum Global Solutions, Inc. common shareholders:        
Less: deemed dividend - Series A preferred stock modification  (488,072)  -   (488,072)  (152,187)
                
Net (loss) income attributable to common shareholders $(1,762,522) $414,485  $(3,193,690) $(2,493,461)
                
Net (loss) income per share attributable to Spectrum Global Solutions, Inc. common shareholders:                
Basic  (0.11)  0.06  $(0.04) $0.27  $(0.12) $(1.44)
Diluted  (0.11)  0.03  $(0.04) $0.04  $(0.12) $(1.44)
                        
Weighted average number of shares outstanding used in the calculation of net income (loss) attributable to Spectrum Global Solutions, Inc. per common share:        
Weighted average common shares outstanding:                
Basic  11,771,927   2,225,809   44,739,064   1,557,763   27,554,495   1,737,473 
Diluted  11,771,927   8,429,006   44,739,064   14,668,805   27,554,495   1,737,473 

(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)


SPECTRUM GLOBAL SOLUTIONS, INC.

Condensed consolidated statements of stockholder’s deficit

(Expressed in U.S. dollars)

(Unaudited)

  Common stock  Additional paid-in  Common stock  Treasury  Accumulated    
  Shares  $  capital  subscribed  stock  deficit  Total 
                      
Balances, January 1, 2019  7,708,684  $77  $18,681,390  $74,742  $(277,436) $(24,170,105) $(5,691,332)
                             
Issuance of common stock to RDW Capital, LLC  1,159,657   11   293,154   -   -   -   293,165 
Issuance of common stock to Silverback Capital  617,600   6   119,657   -   -   -   119,663 
Issuance of common stock to Virtual Capital  1,071,418   11   321,414   -   -   -   321,425 
Issuance of common stock to employees pursuant to the conversions of convertible debt  1,400,000   14   307,986   -   -   -   308,000 
Shares issued for services  2,869,231   29   471,314   -   -   -   471,343 
Net loss for the period  -   -   -   -   -   (1,332,587)  (1,332,587)
                             
Ending balance, March 31, 2019  14,826,590  $148  $20,194,915  $74,742  $(277,436) $(25,502,692) $(5,510,323)
                             
Issuance of common stock to RDW Capital, LLC  77,598   -   10,863   -   -   -   10,863 
Issuance of common stock to Silverback Capital  200,000   2   26,998   -   -   -   27,000 
Issuance of common stock to Virtual Capital  2,899,960   29   377,467   -   -   -   377,496 
Issuance of common stock to InterCloud  15,707,163   157   2,104,603   -   -   -   2,104,760 
Impact of Dominion Capital beneficial conversion feature  -   -   314,228   -   -   -   314,228 
Shares issued for services  -   -   272,895   -   -   -   272,895 
Cancellation of shares for services  (140,000)  (1)  1   -   -   -   - 
Net loss for the period  -   -   -   -   -   (98,581)  (98,581)
                             
Ending balance, June 30, 2019  33,571,311  $335  $23,301,970  $74,742  $(277,436) $(25,601,273) $(2,501,662)
                             
Issuance of common stock to Dominion Capital  597,047   6   24,297   -   -   -   24,303 
Issuance of common stock to M2B Funding  666,668   7   24,297   -   -   -   24,304 
Issuance of common stock to InterCloud  20,598,088   206   1,276,875   -   -   -   1,277,081 
Issuance of common stock to Silverback  950,000   10   41,421   -   -   -   41,431 
Issuance of common stock to MZ Group for services  833,333   8   37,492   -   -   -   37,500 
Shares issued for services  -   -   246,087   -   -   -   246,087 
Deemed dividend - Series A preferred stock modification  -   -   -   -   -   (488,072)  (488,072)
Net loss for the period  -   -   -   -   -   (1,274,450)  (1,274,450)
                             
Ending balance, September 30, 2019  57,216,447  $572  $24,952,439  $74,742  $(277,436) $(27,363,795) $(2,613,478)

  Common stock  Additional paid-in  Common stock  Treasury  Subscriptions  Accumulated  Non-controlling    
  Shares  $  capital  subscribed  stock  receivable  deficit  interest  Total 
Balances, January 1, 2018  2,115,136  $21  $15,909,612  $74,742  $-  $-  $(22,322,725) $(88,650) $(6,427,000)
                                     
Issuance of common stock to RDW Capital, LLC  135,474   1   431,328   -   -   -   -   -   431,329 
Issuance of common stock to Dominion Capital LLC  52,800   1   95,039   -   -   -   -   -   95,040 
Warrant issued to acquire non-controlling interest  -   -   (125,744)  -   -   -   -   (133,254)  (258,998)
Shares issued for services  -   -   312,561   -   -   -   -   -   312,561 
Net income (loss) for the period  -   -   -   -   -   -   134,269   (54,773)  79,496 
                                     
Ending balance, March 31, 2018  2,303,410  $23  $16,622,796  $74,742  $-  $-  $(22,188,456) $(276,677) $(5,767,572)
                                     
Issuance of common stock to RDW Capital, LLC  65,692   1   97,503   -   -   -   -   -   97,504 
Shares issued upon conversion of preferred shares  144,842   1   225,886   -   -   -   -   -   225,887 
Shares issued upon conversion of common shares to preferred  (1,085,000)  (11)  (207,084)      (277,436)  -   -   -   (484,531)
Shares issued for services  -   -   839,177   -   -   -   -   -   839,177 
Subscriptions receivable  -   -   -   -   -   (222,964)  -   -   (222,964)
Disposal of subsidiaries  -   -   -   -   -   -   -   275,333   275,333 
Deemed dividend - Series A preferred stock modification  -   -   -   -   -   -   (152,187)  -   (152,187)
Net (loss) income for the period  -   -   -   -   -   -   (2,890,028)  1,344   (2,888,684)
                                     
Ending balance, June 30, 2018  1,428,944  $14  $17,578,278  $74,742  $(277,436) $(222,964) $(25,230,671) $-  $(8,078,037)
                                     
Issuance of common stock to RDW Capital, LLC  78,048   1   91,704   -   -   -   -   -   91,705 
Issuance of common stock to Silverback Capital  30,000   -   19,500   -   -   -   -   -   19,500 
Shares issued upon conversion of preferred shares  50,286   1   (1)  -   -   -   -   -   - 
Pryor Cashman warrant for services  -   -   276,428   -   -   -   -   -   276,428 
Shares issued for services  5,010,000   50   19,466   -   -   -   -   -   19,516 
Post stock-split adjustment  287   -   -   -   -   -   -   -   - 
Net income for the period  -   -   -   -   -   -   414,485   -   414,485 
                                     
Ending balance, September 30, 2018  6,597,565  $66  $17,985,375  $74,742  $(277,436) $(222,964) $(24,816,186) $-  $(7,256,403)

 

(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)

3


SPECTRUM GLOBAL SOLUTIONS, INC.

ConsolidatedCondensed consolidated statements of stockholder’s deficitcash flows

For the Three Months Ended March 31, 2019 and 2018(Expressed in U.S. dollars)

(Unaudited)

 

  Common Stock  Additional
paid-in
  Common
stock
  Treasury  Accumulated  Non-
controlling
  Total
stockholders’
 
  Number  Amount
$
  capital
$
  subscribed
$
  Stock
$
  deficit
$
  interest
$
  deficit
$
 
                         
Balance, December 31, 2017  2,115,136   21   15,909,612   74,742      (22,322,725)  (88,650)  (6,427,000)
                                 
Shares issued upon conversion of convertible debt  188,274   2   526,367               526,369 
                                 
Warrant issued to acquire non-controlling interest        (125,744)           (133,254)  (258,998)
                                 
Shares issued for services        312,561               312,561 
                                 
Net loss for the period                 134,269   (54,773)  79,496 
                                 
Balance, March 31, 2018  2,303,410   23   16,622,796   74,742      (22,188,456)  (276,677)  (5,767,572)

  Common Stock  Additional
paid-in
  Common
stock
  Treasury  Accumulated  Non-
controlling
  Total
stockholders’
 
  Number  Amount
$
  capital
$
  subscribed
$
  Stock
$
  deficit
$
  interest
$
  deficit
$
 
                         
Balance, December 31, 2018  7,708,684   77   18,681,390   74,742   (277,436)  (24,170,105)     (5,691,332)
                                 
Shares issued upon conversion of convertible debt  4,248,675   42   1,042,211               1,042,253 
                                 
Shares issued for services  2,869,231   29   471,314               471,343 
                                 
Net loss for the period                 (1,332,587)     (1,332,587)
                                 
Balance, March 31, 2019  14,826,590   148   20,194,915   74,742   (277,436)  (25,502,692)     (5,510,323)
  For the nine months ended 
  September 30, 
  2019  2018 
       
Cash flows from operating activities:      
Net loss $(2,705,618) $(2,394,703)
         
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain on change in fair value of derivative liability  (1,924,637)  (1,128,642)
Amortization of discounts on convertible debentures, loans payable, and loans payable to related parties  1,241,764   2,057,744 
Depreciation and amortization  288,134   161,480 
Amortization of operating right-of-use assets  106,833   - 
Shares issued for services  1,027,825   1,447,683 
Gain on settlement of debt  (285,613)  (776,375)
Foreign exchange loss (gain)  10,022   (4,721)
Gain on disposal of subsidiaries  -   (577,299)
Derivative warrants issued for services  -   68,536 
Gain on extinguishment of preferred stock liability  -   (290,814)
Changes in operating assets and liabilities:        
Accounts receivable  735,948   (1,406,100)
Prepaid expenses and deposits  599,728   24,808 
Accounts payable and accrued liabilities  (615,606)  1,156,652 
Other assets  4,250   3,595 
Contract assets  1,620,826   - 
Operating lease liabilities  (55,058)  - 
Contract liabilities  (725,267)  - 
Due to related parties  -   (42,872)
Net cash used in operating activities  (676,469)  (1,701,028)
         
Cash flows from investing activities:        
Net cash paid upon acquisition  (941,593)  (328)
Purchase of equipment  (65,060)  (15,415)
Cash received upon acquisition of subsidiary  -   191,744 
Net cash (used in) provided by investing activities  (1,006,653)  176,001 
         
Cash flows from financing activities:        
Proceeds from loans payable  22,974,878   302,500 
Repayments of loans payable  (22,827,367)  (1,723,000)
Proceeds from loans payable to related parties  170,000   165,000 
Repayments of loans payable to related parties  (112,724)  - 
Proceeds from convertible debentures  84,000   2,430,959 
Repayments of convertible debentures  (289,475)  (131,579)
Cash received to fund escrow account  1,325,895   - 
Proceeds from factoring agreement  -   1,034,294 
Repurchase of preferred shares  -   (280,960)
Net cash provided by financing activities  1,325,207   1,797,214 
         
Net (decrease) increase in cash  (357,915)  272,187 
         
Cash, beginning of period  620,593   28,893 
         
Cash, end of period $262,678  $301,080 
         
Supplemental disclosures of cash flow information:        
Cash paid for interest $322,889  $357,986 
Cash paid for income taxes $106,974  $- 
         
Non-cash investing and financing activities:        
Common stock issued for conversion of loans payable $4,880,886  $232,833 
Common stock issued for conversion of Series A preferred stock $48,606  $- 
Original issue discounts $20,000  $751,630 
Original debt discount against derivative liability $189,000  $3,365,959 
Net assets acquired in TNS acquisition $1,645,000  $- 
Convertible note issued in TNS acquisition $665,000  $- 
Third-party payment of third-party debt $150,000  $- 
Addition to principal of convertible debenture due to Barn 11 default $119,342  $- 
Addition to derivative liability due to Barn 11 default $466,000  $- 
Deemed dividend - Series A preferred stock modification $488,072  $152,187 
Right-of-use operating lease assets obtained in exchange for operating lease liabilities $316,599  $- 
Convertible notes issued to settle contingent liability $-  $793,893 
Common stock issued to settle accounts payable and debt $-  $2,640 
Net assets acquired in ADEX acquisition $-  $4,332,577 
Goodwill from ADEX acquisition $-  $331,223 
Warrant issued for non-controlling interest $-  $133,256 
Series A preferred stock issued to settle loans payable and accrued interest $-  $406,560 
Preferred stock issued to settle derivative liabilities $-  $291,064 

 

(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements) 


7

SPECTRUM GLOBAL SOLUTIONS, INC.

Consolidated statements of cash flows

(Expressed in U.S. dollars)

(Unaudited)

  

Three Months

Ended
March 31,

  Three Months Ended
March 31,
 
  2019$  2018$ 
Operating activities      
       
Net income (loss)  (1,332,587)  79,496 
Adjustments to reconcile net loss to net cash used in operating activities:        
Loss (gain) on change in fair value of derivative liability  369,391   (806,621)
Amortization of discounts on convertible debentures and notes payable  661,352   654,087 
Depreciation and amortization  93,952   47,833 
Amortization of  operating right of use assets  37,016    
Foreign exchange loss (gain)     6,365 
Shares issued for services  471,343    
Original issue discount  20,000    
Stock-based compensation on options and warrants     312,561 
Derivative warrants issued for services     68,536 
(Gain) loss on settlement of debt  (164,468)  (561,963)
Gain on extinguishment of preferred stock liability     (287,815)
Changes in operating assets and liabilities:        
Accounts receivable  (1,131,653)  184,723 
Contract assets  (365,300)   
Prepaid expenses and deposits  390,717   20,774 
Accounts payable and accrued liabilities  961,180   (380,379)
Other assets  3,591   5,813 
Operating lease liabilities  (36,150)   
Contract liabilities  (523,083)   
Net cash used in operating activities  (544,700)  (656,590)
Investing activities        
Net cash paid on acquisition  (941,593)   
Cash received on acquisition     191,744 
Purchase of equipment  (52,540)  (8,889)
Net cash (used in) investing activities  (994,133)  (182,855)
Financing activities        
Repayment of loan payable  (6,147,609)  (386,125)
Proceeds from notes payable  8,367,190   616,306 
Proceeds from issuance of convertible debentures     500,000 
Repayment of convertible notes  (334,552)   
Net cash provided by financing activities  1,885,029   730,181 
Change in cash  346,197   256,446 
Cash, beginning of period  620,593   28,893 
Cash, end of period  996,790   285,339 
Non-cash investing and financing activities:        
Common stock issued for conversion of notes payable  1,042,254   92,703 
Net assets acquired in TNS Acquisition  935,834    
Convertible note issued in TNS acquisition  665,000    
Net assets acquired in ADEX Acquisition     4,332,577 
Warrant issued for non-controlling interest     133,256 
Preferred stock issued to settle notes payable and accrued interest     439,560 
Preferred stock issued to settle derivative liabilities     291,064 
Preferred stock issued for prepaid expenses     13,820 
Debt issuance cost     247,500 
Original issue discounts  20,000   402,500 
Third party payment of third-party debt  150,000    
Original debt discount against derivative liability  189,000   1,487,000 
         
Supplemental disclosures:        
Interest paid  206,467   4,622 
Income taxes paid      

(The accompanying notes are an integral part of these unaudited consolidated financial statements)

5

SPECTRUM GLOBAL SOLUTIONS, INC.

Notes to the unaudited condensed consolidated financial statements

March 31,September 30, 2019

(Expressed in U.S. dollars)

 

1.Organization and Going Concern

 

Spectrum Global Solutions, Inc., (the “Company”) (f/k/a Mantra Venture Group Ltd.) was incorporated in the State of Nevada on January 22, 2007 to acquire and commercially exploit various new energy related technologies through licenses and purchases. On December 8, 2008, the Company continued its corporate jurisdiction out of the State of Nevada and into the province of British Columbia, Canada.

On April 25, 2017, the Company entered into and closed on an Asset Purchase Agreement with InterCloud Systems, Inc. (“InterCloud”). Pursuant to the terms of the Asset Purchase Agreement, the Company purchased 80.1% of the assets associated with InterCloud’s “AW Solutions” business.AW Solutions, Inc., AW Solutions Puerto Rico, LLC, and Tropical Communications, Inc. (collectively “AWS” or the “AWS Entities”) subsidiaries. After the acquisition of AW Solutions,the AWS Entities, the Company provides professional, multi-service line, telecommunications infrastructure and outsource services to the wireless and wireline industry.

On November 15, 2017, the Company changed its name to “Spectrum Global Solutions, Inc.”

On February 14, 2018, the Company entered into an agreement with InterCloud providing for the sale, transfer, conveyance and delivery to the Company of the remaining 19.9% of the assets associated with InterCloud’s AWS business not already purchased by the Company.

 

On February 6, 2018, the Company entered into and closed on a Stock Purchase Agreement with InterCloud Systems, Inc. (“InterCloud”). Pursuant to the terms of the Stock Purchase Agreement, the Company purchased all of the issued and outstanding capital stock and membership interests of ADEX Corp. (“ADEX”Corporation, ADEX Puerto Rico LLC, ADEX Towers, Inc. and ADEX Telecom, Inc. (collectively “ADEX” or the “ADEX Entities”). The Company closed and completed the acquisition on February 27, 2018. After the acquisition of the ADEX Entities, the Company provides professional, multi-service line, telecommunications infrastructure, outsource services and staffing solutions to the wireless and wireline industry.

On May 18, 2018, the Company transferred all of its ownership interests in and to its subsidiaries Carbon Commodity Corporation, Mantra China Limited, Mantra Media Corp., Mantra NextGen Power Inc., Mantra Wind Inc., Climate ESCO Ltd. and Mantra Energy Alternatives Ltd. to an entity controlled by the Company’s former Chief Executive Officer, Larry Kristof. The new owner of the aforementioned entities assumed all liabilities and obligations with respect to such entities.

On January 4, 2019, the Company closedentered into a Stock Purchase Agreement with InterCloud. Pursuant to the terms of the Purchase Agreement, InterCloud agreed to sell, and the Company agreed to purchase, all of the issued and outstanding capital stock of TNS, Inc. (“TNS”), an Illinois corporation (“TNS”)corporation.

During September 2019, the Company formed ADEX Canada, which is included in the ADEX Entities.

On November 14, 2019, the Company closed on its acquisition of WaveTech GmbH (refer to Note 17, Subsequent Events, for additional detail).

 

These consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The recently acquired AW SolutionsAWS and ADEX business hasbusinesses have also incurred losses and experienced negative cash flows from operations during itstheir most recent fiscal years. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of management to raise additional equity capital through private and public offerings of its common stock, and the attainment of profitable operations. As of March 31,September 30, 2019, the Company hashad an accumulated deficit of $25,502,692,$27,363,795, and a working capital deficit of $11,242,041.$7,700,853. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial statements. These consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 


Management requires additional funds over the next twelve months to fully implement its business plan. Management is currently seeking additional financing through the sale of equity and from borrowings from private lenders to cover its operating expenditures. There can be no certainty that these sources will provide the additional funds required for the next twelve months.


2.Significant Accounting Policies

 

a)Condensed financial statements

Condensed Financial Statements

 

The accompanying unaudited interim consolidated financial statements of the Company should be read in conjunction with the consolidated financial statements and accompanying notes filed with the U.S. Securities and Exchange Commission in the Company’s Form 10-K for the year ended December 31, 2018. In the opinion of management, the accompanying financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s financial position and the results of its operations and its cash flows for the periods shown.

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year.

 

b)Basis of Presentation/Principles of Consolidation

Basis of Presentation/Principles of Consolidation

 

These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States. These consolidated financial statements include the accounts of the Company and its subsidiaries, AW Solutions, Inc.the AWS Entities (from the date of acquisition, April 25, 2017), Tropical Communications, Inc. (from the date of acquisition, April 25, 2017), AW Solutions Puerto Rico LLC. (from the date of acquisition, April 25, 2017), ADEX Corp., ADEX Puerto Rico, LLC and ADEXCOMMEntities (from the date of acquisition, February 27, 2018), and TNS Inc. (from the date of acquisition, January 4, 2019). All of the subsidiaries are wholly-owned.

During the year ended December 31, 2018, the Company disposed of the following subsidiaries; Carbon Commodity Corporation, Climate ESCO Ltd., Mantra Energy Alternatives Ltd., Mantra China Inc., Mantra China Limited, Mantra Media Corp., Mantra NextGen Power Inc., and Mantra Wind Inc.

All inter-company balances and transactions have been eliminated.

 

c)Use of Estimates

Use of Estimates

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.

 

d)Cash and Cash Equivalents

Cash and Cash Equivalents

 

The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.

 


e)Accounts Receivable

Accounts Receivable

 

Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company records unbilled receivables for services performed but not billed. Management reviews a customer’s credit history before extending credit. The Company maintains an allowance for doubtful accounts for estimated losses. Estimates of uncollectible amounts are reviewed each period, and changes are recorded in the period in which they become known. Management analyzes the collectability of accounts receivable each period. This review considers the aging of account balances, historical bad debt experience, and changes in customer creditworthiness, current economic trends, customer payment activity and other relevant factors. Should any of these factors change, the estimate made by management may also change. The allowance for doubtful accounts at March 31,September 30, 2019 and December 31, 2018 was $514,032$504,785 and $502,868, respectively.

 

f)Property and Equipment

Property and Equipment

 

Property and equipment are stated at cost. The Company depreciates the cost of property and equipment over their estimated useful lives at the following annual rates:

 

Automotive3-5 years straight-line basis
Computer equipment and software3-7 years straight-line basis
Leasehold improvements5 years straight-line basis
Office equipment and furniture5 years straight-line basis
Research equipment5 years straight-line basis

 

g)Goodwill

Goodwill

 

Goodwill was generated through the acquisition of AW Solutions,AWS, ADEX and TNS as the total consideration paid exceeded the fair value of the net assets acquired.

 

The Company tests its goodwill for impairment at least annually on December 31st31st and whenever events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment has occurred. Such indicators may include, among others: a significant decline in the Company’s expected future cash flows; a significant adverse change in legal factors or in the business climate; unanticipated competition; and slower growth rates. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and the Company’s consolidated financial results.

 

The Company tests goodwill by estimating fair value using a Discounted Cash Flow (“DCF”) model. The key assumptions used in the DCF model to determine the highest and best use of estimated future cash flows include revenue growth rates and profit margins based on internal forecasts, terminal value and an estimate of a market participant’s weighted-average cost of capital used to discount future cash flows to their present value. There were no impairment charges during the threenine months ended March 31,September 30, 2019.

 

h)Intangible Assets

Intangible Assets

 

At March 31,September 30, 2019 and December 31, 2018, definite-lived intangible assets primarily consist of non-compete agreements, tradenames and customer relationships which are being amortized over their estimated useful lives ranging from 3-20 years.

 

The Company periodically evaluates the reasonableness of the useful lives of these assets. Once these assets are fully amortized, they are removed from the accounts. These assets are reviewed for impairment or obsolescence when events or changes in circumstances indicate that the carrying amount may not be recoverable. If impaired, intangible assets are written down to fair value based on discounted cash flows or other valuation techniques. The Company has no intangibles with indefinite lives.

 

For long-lived assets, impairment losses are only recorded if the asset’s carrying amount is not recoverable through its undiscounted, probability-weighted future cash flows. The Company measures the impairment loss based on the difference between the carrying amount and the estimated fair value. When an impairment exists, the related assets are written down to fair value.

 


i)Long-lived Assets

Long-lived Assets

In accordance with ASC 360, Property,“Property, Plant and EquipmentEquipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. There were no impairment charges recorded during the threenine months ended March 31,September 30, 2019.

 

j)Foreign Currency Translation

Foreign Currency Translation

 

Transactions in foreign currencies are translated into the currency of measurement at the exchange rates in effect on the transaction date. Monetary balance sheet items expressed in foreign currencies are translated into U.S. dollars at the exchange rates in effect at the balance sheet date. The resulting foreign exchange gains and losses are recognized in income.

 

The Company’s integrated foreign subsidiaries are financially or operationally dependent on the Company. The Company uses the temporal method to translate the accounts of its integrated operations into U.S. dollars. Monetary assets and liabilities are translated at the exchange rates in effect at the balance sheet date. Non-monetary assets and liabilities are translated at historical rates. Revenues and expenses are translated at average rates for the period, except for amortization, which is translated on the same basis as the related asset. The resulting foreign exchange gains or losses are recognized in income.

 

k)Income Taxes

Income Taxes

 

The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “Accounting for Income Taxes”. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.

 

The Company conducts business, and files federal and state income, franchise or net worth, tax returns in Canada, the United States, in various states within the United States and the Commonwealth of Puerto Rico. The Company determines it’s filing obligations in a jurisdiction in accordance with existing statutory and case law. The Company may be subject to a reassessment of federal and provincial income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment in respect of any particular taxation year. For Canadian and U.S. income tax returns, the open taxation years range from 2010 to 2018. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S. state statutes of limitations for income tax assessment vary from state to state. Tax authorities of Canada and U.S. have not audited any of the Company’s, or its subsidiaries’, income tax returns for the open taxation years noted above.

 

Significant management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.


The Company follows the guidance set forth within ASC Topic 740, “Income Taxes” (“ASC Topic 740”) which prescribes a two-step process for the financial statement recognition and measurement of income tax positions taken or expected to be taken in an income tax return. The first step evaluates an income tax position in order to determine whether it is more likely than not that the position will be sustained upon examination, based on the technical merits of the position. The second step measures the benefit to be recognized in the financial statements for those income tax positions that meet the more likely than not recognition threshold. ASC Topic 740 also provides guidance on de-recognition, classification, recognition and classification of interest and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.

 

The Company received a tax notice from the Puerto Rican government requesting payment of taxes related to 2014 in the2014. The amount due as of September 30, 2019 was $156,711 plus penalties and interest of $119,401 for a total obligation due of $276,112. The amount due as of December 31, 2018 was $156,711 plus penalties and interest of $111,200 for a total obligation due of $267,911. This tax assessment is included in accrued expenses at MarchSeptember 30, 2019 and December 31, 2019.2018.

 

l)Revenue Recognition

Revenue from Contracts with CustomersRecognition

 

Adoption of New Accounting Guidance on Revenue Recognition

On May 28, 2014, FASB issues Topic 606. As of January 1, 2018, the Company adopted Topic 606 using the modified retrospective approach applied to any contracts that were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under the new guidance, while prior periods continue to be reported in accordance with previous accounting guidance. The Company determined that no cumulative effect adjustment to accumulated deficit was necessary upon adoption as there were no significant revenue recognition differences identified between the new and previous accounting guidance.

 

The Company recognizes revenue based on the five criteria for revenue recognition established under Topic 606: 1) identify the contract, 2) identify separate performance obligations, 3) determine the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as the performance obligations are satisfied.

 

Contract Types

 

The Company’s contracts fall under three main types: 1) unit-price, 2) fixed-price, and 3) time-and-materials. Unit-price contracts relate to services being performed and paid on a unit basis, such as per mile of construction completed. Fixed-price contracts are based on purchase order line items that are billed on individual invoices as the project progresses and milestones are reached. Time-and-materials contracts include employees working permanently at customer locations and materials costs incurred by those employees.

 

A significant portion of the Company’s revenues come from customers with whom the Company has a master service agreement (“MSA”). These MSA’s generally contain customer specific service requirements.

 

Performance Obligations

 

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in the new revenue standard. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For the Company’s different revenue service types the performance obligation is satisfied at different times. For professional services revenue, the performance obligation is met when the work is performed. In certain cases this may be each day, or each week depending on the customer. For construction services, the performance obligation is met when the work is completed and the customer has approved the work. Contract assets include unbilled amounts for services performed but not yet billed. These amounts are included in accounts receivable on the consolidated balance sheets. Contract liabilities include unbilled costs and are included in accrued expenses on the consolidated balance sheets.

 

10

Revenue Service Types

 

The following is a description of the Company’s revenue service types, which include professional services and construction:

 

Professional services are services provided to the clients where the company delivers distinct contractual deliverables and/or services. Deliverables may include but are not be limited to: engineering drawings, designs, reports and specification. Services may include, but are not be limited to: consulting or professional staffing to support our client’s objectives. Consulting or professional staffing services may be provided remotely or on client premises and under their direction and supervision.

  

Construction Services are services provided to the client where the Company may self-perform or subcontract services that require the physical construction of infrastructure or installation of equipment and materials.


Disaggregation of Revenues

 

The Company disaggregates its revenue from contracts with customers by service type, contract type, contract duration, and timing of transfer of goods or services. See the below tables:

 

Revenue by service type 

Three Months

Ended

March 31,

2019

$

 

Three Months

Ended

March 31,

2018

$

  Three months ended September 30,
2019
  Three months ended September 30,
2018
  Nine months ended September 30,
2019
  Nine months ended September 30,
2018
 
Professional services  5,935,226   3,366,569 
Professional Services $4,493,906  $5,138,882  $17,687,718  $16,336,594 
Construction  5,400,506   961,195   3,012,031   4,533,108   9,471,353   8,627,282 
Total  11,335,732   4,327,764  $7,505,937  $9,671,990  $27,159,071  $24,963,876 

 

Revenue by contract duration 

Three Months

Ended

March 31,

2019

$

 

Three Months

Ended

March 31,

2018

$

  Three months ended September 30,
2019
  Three months ended September 30,
2018
  Nine months ended September 30,
2019
  Nine months ended September 30,
2018
 
Short-term  65,430   43,278  $57,747  $96,720  $232,185  $249,639 
Long-term  11,270,302   4,284,486   7,448,190   9,575,270   26,926,886   24,714,237 
Total  11,335,732   4,327,764  $7,505,937  $9,671,990  $27,159,071  $24,963,876 

 

Revenue by contract type 

Three Months

Ended

March 31,

2019

$

 

Three Months

Ended

March 31,

2018

$

  Three months ended September 30,
2019
  Three months ended September 30,
2018
  Nine months ended September 30,
2019
  Nine months ended September 30,
2018
 
Unit-price  3,238,658   710,362  $1,751,363  $1,683,925  $4,910,033  $4,516,596 
Fixed-price  2,161,848   250,833  $1,260,668  $2,849,183  $4,561,320  $4,110,686 
Time-and-materials  5,935,226   3,366,569   4,493,906   5,138,882   17,687,718   16,336,594 
Total  11,335,732   4,327,764  $7,505,937  $9,671,990  $27,159,071  $24,963,876 

 

The Company also disaggregates its revenue by operating segment and geographic location and operating segment (See(refer to Note 13)15, Segment Disclosures, for additional information).

 


Accounts Receivable

 

Accounts receivable include amounts from work completed in which the Company has billed. The amounts due are stated at their net estimated realizable value. The Company maintains an allowance for doubtful accounts to provide for the estimated amount of receivables that will not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and collateral to the extent applicable.

 

Contract Assets and Liabilities

 

Contract assets include unbilled amounts for services performed but not yet billed. These amounts are included in contract assets on the consolidated balance sheets. The Company records unbilled receivables for services performed but not billed. At March 31,September 30, 2019 and December 31, 2018, unbilled receivables totaled $2,227,195$241,069 and $1,861,895, respectively.

 

Contract liabilities include unbilled costs and are included in accrued expenses on the consolidated balance sheets.

 

m)Cost of Revenues

Cost of Revenues

Cost of revenues includes all direct costs of providing services under our contracts, including costs for direct labor provided by employees, services by independent subcontractors, operation of capital equipment (excluding depreciation and amortization), direct materials, insurance claims and other direct costs.

 

n)Research and Development Costs

Research and Development Costs

 

Research and development costs are expensed as incurred.

 

o)Stock-based Compensation

Stock-based Compensation

 

The Company records stock-based compensation in accordance with ASC 718, “Compensation – Stock Compensation (“ASC 718”), using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.


The Company applies ASC 505-50, “Equity-Based Payments to Non-Employees” with respect to options and warrantsaccounts for stock-based compensation awards issued to non-employees which requires the use of option valuation models to measurefor services, as prescribed by ASC 718-10, at either the fair value of the options and warrants atservices rendered or the instruments issued in exchange for such services, whichever is more readily determinable, using the measurement date.date guidelines enumerated in ASU 2018-07.

 

The Company uses the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to, the Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated statement of operations over the requisite service period.

 

p)Loss Per Share

Loss per Share

 

The Company computes earnings (loss)loss per share in accordance with ASC 260, “Earnings per Share” which requires presentation of both basic and diluted earnings (loss)loss per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing the loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. As of March 31,September 30, 2019 and 2018, respectively, the Company had 29,135,606 (March 31, 2018 – 6,177,776)63,373,688 and 13,111,043 common stock equivalents outstanding.


q)Comprehensive Loss

Comprehensive Loss

 

ASC 220, “Comprehensive Income,” establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. As at December 31,of September 30, 2019 and 2018, and 2017 the Company has no items that represent a comprehensive loss and, therefore, has not included a schedule of comprehensive loss in the consolidated financial statements.

 

r)Leases

Leases

The Company adopted FASB Accounting Standards Codification, Topic 842, Leases ("(“ASC 842"842”) electing the practical expedient that allows the Company not to restate its comparative periods prior to the adoption of the standard on January 1, 2019. As such, the disclosures required under ASC 842 are not presented for periods before the date of adoption. For the comparative periods prior to adoption, the Company presented the disclosures which were required under ASC 840.

 

The new leasing standard requires recognition of leases on the consolidated balance sheets as right-of-use ("ROU"(“ROU”) assets and lease liabilities. ROU assets represent the Company’s right to use underlying assets for the lease terms and lease liabilities represent the Company’s obligation to make lease payments arising from the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future minimum lease payments over the lease term at commencement date. As the Company’s leases do not provide an implicit rate, the Company uses its estimated incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments.

 

The Company recognized lease liabilities, with corresponding ROU assets, based on the present value of unpaid lease payments for existing operating leases longer than twelve months as of January 1, 2019. The ROU assets were adjusted per ASC 842 transition guidance for existing lease-related balances of accrued and prepaid rent, unamortized lease incentives provided by lessors, and restructuring liabilities, Operating lease cost is recognized as a single lease cost on a straight-line basis over the lease term and is recorded in selling, general and administrative expenses. Variable lease payments for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in facts and circumstances on which the variable lease payments are based occur.

 

s)Recent Accounting Pronouncements

On January 1, 2018, we adopted the new accounting standard ASC 606,Revenue from ContractsRecent Accounting Pronouncements with Customers, and all of the related amendments (“new revenue standard”) as discussed in Revenue Recognition accounting policy description.

 

In February 2016, the FASB issued ASU 2016-02,Leases(“ASU 2016-02”), which, among other things, requires an entity to recognize a right-of-use asset and a lease liability on the balance sheet for substantially all leases, including operating leases. Expanded disclosures with additional qualitative and quantitative information are also required. ASU 2016-02 and its amendments are effective for interim and annual reporting periods beginning after December 15, 2018 and early adoption was permitted.

 


The Company adopted ASU 2016-02 and its amendments and applied the transition provisions as of January 1, 2019, which included recognizing a cumulative-effect adjustment through opening retained earnings as of that date. Prior year amounts were not recast under this transition approach and, therefore, prior year amounts are excluded from the leased properties footnote. The Company elected the package of practical expedients permitted under the transition guidance, which allowed the Company to carryforward its historical assessments of: (1) whether contracts are or contain leases, (2) lease classification and (3) initial direct costs. In addition, the Company did not elect the hindsight practical expedient to determine the reasonably certain lease term for existing leases. The Company elected a policy of not recording leases on its condensed consolidated balance sheets when the leases have a term of 12 months or less and the Company is not reasonably certain to elect an option to purchase the leased asset. The Company recognizes payments on these leases within selling, administrative and other expenses on a straight-line basis over the lease term. The standard did not materially impact consolidated net income or liquidity.

 

The Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or result of operations

 

t)Concentrations of Risk

In June 2018, the FASB issued ASU 2018-07, Compensation – “Stock Compensation (Topic 718): Improvements to Nonemployee Share-based Payment Accounting”, which addresses aspects of the accounting for nonemployee share-based payment transactions. This pronouncement is effective for annual reporting periods and interim periods within those annual periods beginning after December 15, 2019. The Company early adopted ASU 2018-07 on January 1, 2019. The adoption of this ASU did not have a material impact on the Company’s condensed consolidated financial statements.

Concentrations of Credit Risk

 

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company maintains its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the amount of insurance provided on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk.

 

The Company provides credit to customers on an uncollateralized basis after evaluating client creditworthiness. For the threenine months ended March 31,September 30, 2019, four customers accounted for 30%25%, 18%, 10%12% and 10%11%, respectively, of consolidated revenues for the period. In addition, amounts due from these customers represented 30%38%, 20%15%, 7% and 5%3%, respectively, of trade accounts receivable as of March 31,September 30, 2019. For the threenine months ended March 31,September 30, 2018, twofour customers accounted for 22%, 19%, 16% and 18%13%, respectively, of consolidated revenues for the period. In addition, amounts due from these customers represented 12%, 12%, 25% and 14%, respectively, of trade accounts receivable as of September 30, 2018.

 

The Company’s customers are primarily located within the domestic United States of America and Puerto Rico. Revenues generated within the domestic United States of America accounted for approximately 97%96% and 93% of consolidated revenues for the threenine month periodperiods ended March 31,September 30, 2019 (89% - 2018).and 2018, respectively. Revenues generated from customers in Puerto Rico accounted for approximately 3%4% and 7% of consolidated revenues for the threenine month periodperiods ended March 31,September 30, 2019 (11% - 2018).and 2018, respectively.


u)Fair Value Measurements

Fair Value Measurements

 

The Company measures and discloses the estimated fair value of financial assets and liabilities using the fair value hierarchy prescribed by US generally accepted accounting principles. The fair value hierarchy has three levels, which are based on reliable available inputs of observable data. The hierarchy requires the use of observable market data when available. The three-level hierarchy is defined as follows:

 

Level 1 – quoted prices for identical instruments in active markets.markets;

 


Level 2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations in which significant inputs and significant value drivers are observable in active markets; and.and

 

Level 3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

Financial instruments consist principally of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, loans payable and convertible debentures. Derivative liabilities are determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority. There were no transfers into or out of “Level 3” during the threenine months ended MarchSeptember 30, 2019 or the year ended December 31, 2019 and 2018. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective relatively short maturity dates or durations.

 

Our financial assets and liabilities carried at fair value measured on a recurring basis as of December 31, 2018September 30, 2019 and December 31, 2017,2018, consisted of the following:

 

  Total fair value at
March 31, 2019
$
  Quoted prices
in active markets
(Level 1)
$
  Significant other
observable inputs
(Level 2)
$
  Significant
unobservable inputs
(Level 3)
$
 
             
Description:            
Derivative liability (1)  2,874,674         2,874,674 
  Total fair value at September 30, 2019  Quoted prices in active markets for identical assets
(Level 1)
  Significant other observable inputs
(Level 2)
  Significant unobservable inputs
(Level 3)
 
Derivative liability (1) $475,892  $        -  $        -  $475,892 

 

  Total fair value at
December 31,
2018
$
  Quoted prices
in active markets
(Level 1)
$
  Significant other observable inputs
(Level 2)
$
  Significant unobservable inputs
(Level 3)
$
 
             
Description:            
Derivative liability (1)  3,166,886         3,166,886 
  Total fair value at December 31, 2018  Quoted prices in active markets for identical assets
(Level 1)
  Significant other observable inputs
(Level 2)
  Significant unobservable inputs
(Level 3)
 
Derivative liability (1) $3,166,886  $        -  $        -  $3,166,886 

  

(1)The Company has estimated the fair value of these derivatives using the Monte-Carlo model and/or a Binomial Model.

 

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. SeeRefer to Note 9, Derivative Liabilities, for additional information.


v)Derivative Liabilities

Derivative Liabilities

 

The Company accounts for derivative instruments in accordance with ASC Topic 815, “Derivatives and Hedging” and all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet. The Company uses estimates of fair value to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the Company’s policy in estimating fair values is to first look at observable market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data from active markets. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above. As of March 31,September 30, 2019 and December 31, 2018, the Company had a $2,784,674$475,892 and $3,166,886 derivative liability, respectively.

 

Sequencing Policy

w)Sequencing Policy

 

Under ASC 815-40-35, the Company has adopted a sequencing policy whereby, in the event that reclassification of contracts from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares. Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy.


Reclassifications

x)Reclassifications

 

Certain balances in previously issued consolidated financial statements have been reclassified to be consistent with the current period presentation. The reclassification had no impact on total financial position, net income, or stockholders’ equity.

 

3.

Acquisition of TNS, Inc.

 

On January 4, 2019, the Company entered into a Stock Purchase Agreement (the “Purchase Agreement”) with InterCloud Systems, Inc., a Delaware corporation (“InterCloud”). Pursuant to the terms of the Purchase Agreement, InterCloud agreed to sell, and the Company agreed to purchase, all of the issued and outstanding capital stock of TNS, Inc., an Illinois corporation (“TNS”). The Company closed and completed the acquisition on January 4, 2019.

 

The purchase price paid by the Company for the includes $980,000 in cash, paid at closing, and the issuance to InterCloud of a convertible promissory note in the aggregate principal amount of $620,000 (the “Note”).

 

The Company has performed a preliminary valuation analysis of the fair market value of TNS’ assets and liabilities. The provisional fair value of the purchase consideration issued to the sellers of TNS was allocated to the net tangible assets acquired. We accounted for the acquisition of TNS as the purchase of a business under GAAP under the acquisition method of accounting, the assets and liabilities acquired were recorded as of the acquisition date, at their respective fair values and consolidated with those of our company. The excess of the aggregate fair value of the net tangible assets has been allocated to an intangible asset, value of customer accounts and the remainder to goodwill. The purchase price allocation was based, in part, on management’s knowledge of TNS'TNS’ business and is preliminary. Once we complete our analysis to finalize the purchase price allocation, which includes finalizing the valuation report from a third-party appraiser and a review of potential intangible assets, it is reasonably possible that, there could be significant changes to the preliminary values below.

 

The following table summarizes the allocation of the preliminary purchase price as of the acquisition date:

 

Provisional Purchase Consideration   
$620,000 Convertible Note $665,000 
Cash  980,000 
Total Purchase Price $1,645,000 
     
Preliminary Allocation of Purchase Price    
Cash $38,407 
Accounts receivable, net  65,166 
Prepaid expenses  630,810 
Customer lists *  1,800,000 
Tradenames *  300,000 
Goodwill *  670,759 
Accounts payable  (275,331)
Accrued expenses  (611,778)
Contract liabilities  (973,033)
Net assets acquired $1,645,000 

Provisional purchase consideration   
$620,000 convertible note $665,000 
Cash  980,000 
     
Total purchase price $1,645,000 
     
Preliminary allocation of purchase price    
Cash $38,407 
Accounts receivable, net  65,166 
Prepaid expenses  630,810 
Customer lists*  1,800,000 
Tradenames*  300,000 
Goodwill*  670,759 
Accounts payable  (275,331)
Accrued expenses  (611,778)
Contract liabilities  (973,033)
     
Net assets acquired $1,645,000 

 

*The Company is reviewing for potential identifiable intangible assets, which may potentially change the value allocated to intangible assets.

The following table summarizes ourthe Company’s consolidated results of operations for the yearnine months ended December 31,September 30, 2019 and the three and nine months ended September 30, 2018, as well as unaudited pro forma consolidated results of operations as though the acquisition had occurred on January 1, 2018:

 

  March 31,
2019
$
  March 31,
2018
$
 
  As Reported  Pro Forma  As Reported  Pro Forma 
             
Net Sales  11,335,732   11,335,732   4,327,764   8,259,398 
Net Loss  (1,332,587)  (1,340,141)  134,269   1,243,947 
                 
Earnings per common share:                
                 
Basic  (0.11)  (0.11)  0.06   0.56 
                 
Diluted  (0.11)  (0.11)  0.03   0.16 
  Nine months ended
September 30,
2019
  Three months ended
September 30,
2018
  Nine months ended
September 30,
2018
 
  As Reported  Pro Forma  As Reported  Pro Forma  As Reported  Pro Forma 
                   
Net sales $27,159,071  $27,159,071  $9,671,990  $10,439,718  $24,963,876  $30,238,512 
Net (loss) income attributable to common shareholders  (1,762,522)  (1,770,076)  414,485   444,055   (2,493,461)  (1,486,743)
                         
(Loss) earnings per common share, basic:  (0.06)  (0.06)  0.27   0.29   (1.44)  (0.86)
(Loss) earnings per common share, diluted:  (0.06)  (0.06)  0.04   0.04   (1.44)  (0.86)

 


4.Property and Equipment

 

  March 31,
2019
$
  December 31,
2018
$
 
       
Computers and office equipment  331,987   329,937 
Equipment  382,140   382,140 
Research equipment  143,129   143,129 
Software  227,563   177,073 
Vehicles  94,356   94,356 
Vehicles under capital lease      
         
Total  1,179,175   1,126,635 
         
Less: impairment  (44,419)  (44,419)
Less: accumulated depreciation  (1,027,977)  (1,020,959)
         
Equipment, Net  106,779   61,257 

Property and equipment as of September 30, 2019 and December 31, 2018 consisted of the following:

  September 30,  December 31, 
  2019  2018 
Computers and office equipment $344,509  $329,937 
Equipment  382,140   382,140 
Research equipment  143,129   143,129 
Software  227,563   177,073 
Vehicles  94,356   94,356 
Vehicles under capital lease  -   - 
Total  1,191,697   1,126,635 
         
Less: impairment  (44,419)  (44,419)
Less: accumulated depreciation  (1,048,292)  (1,020,959)
         
Equipment, net $98,986  $61,257 

 

During the three months ended March 31,September 30, 2019 and 2018, the Company recorded $7,018 (2018 - $4,395)depreciation expense of $10,348 and $4,940, respectively.

During the nine months ended September 30, 2019 and 2018, the Company recorded depreciation expense.expense of $27,333 and $14,174, respectively.

 

5.5.Intangible Assets

 

  Cost
$
  Accumulated amortization
$
  Impairment
$
  March 31,
2019
Net carrying value
$
  December 31,
2018
Net
carrying value
$
 
                
Customer relationship and lists  2,837,548   249,121      2,588,427   850,249 
Trade names  1,505,605   143,922      1,361,683   1,086,795 
   4,343,153   393,043      3,950,110   1,937,044 

Intangible assets as of September 30, 2019 and December 31, 2018 consisted of the following:

  Cost  Accumulated Amortization  Impairment  Net carrying value at September 30, 2019  Net carrying value at December 31, 2018 
Customer relationship and lists $2,837,548  $372,764  $      -  $2,464,784  $850,249 
Trade names  1,505,605   194,146   -   1,311,459   1,086,795 
                     
Total intangible assets $4,343,153  $566,910  $-  $3,776,243  $1,937,044 

During the three months ended March 31,September 30, 2019 and 2018, the Company recorded $86,934 (March 31, 2018 - $43,438)amortization expense of amortization.$86,933 and $51,934, respectively.

 

Estimated Future Amortization Expense:During the nine months ended September 30, 2019 and 2018, the Company recorded amortization expense of $260,802 and $147,306, respectively.

The estimated future amortization expense for the next five years and thereafter is as follows:

Year ending December 31,   
2019 $86,586 
2020  347,387 
2021  347,387 
2022  347,387 
2023  347,387 
Thereafter  2,300,109 
Total $3,776,243 

18

 

$
For year ending December 31, 2019260,453
For year ending December 31, 2020347,387
For year ending December 31, 2021347,387
For year ending December 31, 2022347,387
For year ending December 31, 2023 to December 31, 20272,647,496
Total3,950,110

6.6.Related Party Transactions

 

a)As at March 31, 2019, the Company owes $50,577 (December 31, 2018 - $51,889) to InterCloud, which is non-interest bearing, unsecured, and due on demand and included in accounts payable and accrued liabilities.

Unsecured Amounts Due to InterCloud

As of September 30, 2019 and December 31, 2018, the Company owed $50,577 and $51,889, respectively, to InterCloud, which is non-interest bearing, unsecured, and due on demand and included in accounts payable and accrued liabilities.

Exchange of Shares of Common Stock for Series B Preferred Stock

On April 23, 2018, each of Roger Ponder, the Company’s Chief Executive Officer, and Keith Hayter, the Company’s President, exchanged certain shares of common stock of the Company held by each of them for shares of the newly designated Series B preferred stock. Mr. Ponder exchanged 542,500 shares of common stock for an aggregate of 500 shares of Series B preferred stock, and Mr. Hayter exchanged 542,500 shares of common stock for an aggregate of 500 shares of Series B preferred stock. The Company recorded the fair value of the Series B preferred stock of $484,530 as mezzanine equity and reduced common shares and additional paid in capital an equal amount (refer to Note 11, Preferred Stock, for additional information).

InterCloud Related Party Reclassification

During the three months ended June 30, 2019, as a result of shares of common stock issued to InterCloud as a result of conversions of convertible debentures, the Company determined that InterCloud is a related party. The effective date of the reclassification was January 1, 2018. 

Loans Payable to Related Parties

As of September 30, 2019 and December 31, 2018, the Company had outstanding the following loans payable to related parties:

  September 30,  December 31, 
  2019  2018 
Promissory note issued to Roger Ponder, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019 $18,858  $18,858 
Promissory note issued to Keith Hayter, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019  130,000   130,000 
Promissory note issued to Keith Hayter, 10% and 8% interest, unsecured, matures April 13, 2020  85,000   85,000 
Promissory note issued to Keith Hayter, 8% interest, unsecured, matured on October 1, 2019, due on demand  80,000   80,000 
Promissory note issued to Keith Hayter, 10% interest, unsecured, matures August 11, 2020  170,000   - 
Convertible promissory note, InterCloud Systems, Inc., 8% interest, unsecured, matured April 27, 2018  -   1,645,625 
Convertible promissory note, InterCloud Systems, Inc., 1% interest, unsecured, matures August 16, 2019, net of debt discount of $0 and $171,557  -   622,392 
Convertible promissory note, InterCloud Systems, Inc., 6% interest, unsecured, matured March 27, 2019, net of debt discount of $0 and $286,749  -   1,515,674 
Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand  217,400   275,000 
Total $701,258  $4,372,549 

Promissory note issued to Roger Ponder, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019

On November 30, 2017, the Company received $18,858 pursuant to a promissory note issued to the Chief Executive Officer of the Company. The note issued was unsecured, due on November 30, 2018 and bears interest at a rate of 10% per annum. On November 30, 2018, the lender agreed to extend the maturity of the loan to November 30, 2019. The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.


Promissory note issued to Keith Hayter, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019

On November 30, 2017, the Company received $130,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, due on November 30, 2018 and bears interest at a rate of 10% per annum. On November 30, 2018, the lender agreed to extend the maturity of the loan to November 30, 2019. The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.

Promissory note issued to Keith Hayter, 10% and 8% interest, unsecured, matures April 13, 2020

On April 13, 2018, the Company received $85,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, due on April 13, 2019 and bears interest at a rate of 8% per annum. At December 31, 2018, the amount of $85,000 was owed. On April 13, 2019, the note was amended to a maturity date of April 13, 2020 and an interest rate of 10%. The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.

Promissory note issued to Keith Hayter, 8% interest, unsecured, matured October 1, 2019

On August 21, 2018, the Company received $80,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, was due on August 20, 2019 and bears interest at a rate of 8% per annum. On August 20, 2019, the note was amended to a maturity date of October 1, 2019 and an interest rate of 10%. The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.

The note matured on October 1, 2019 and is now due on demand.

Promissory note issued to Keith Hayter, 10% interest, unsecured, matures August 11, 2020

On August 12, 2019, the Company received $170,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, is due on August 11, 2020 and bears interest at a rate of 10% per annum.

Convertible promissory note, InterCloud Systems, Inc, 8% interest, unsecured, matured April 27, 2018

On April 27, 2017, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest on the outstanding principal due under the Unsecured Note accrues at a rate of 8% per annum. All principal and accrued interest under the Unsecured Note is due one year following the issue date of the Unsecured Note and is convertible into shares of common stock at a conversion price equal to 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion.

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $1,174,000 resulted in a discount to the note payable of $943,299. On December 15, 2017, February 14, 2018, February 21, 2018, June 7, 2018, January 24, 2019, and March 15, 2019 the holder of the convertible promissory note entered into agreement to sell and assign a total of $105,000, $105,000, $105,000, $39,375, $100,000 and $100,000 of the outstanding principal, respectively to a third party. The Company approved and is bound by the assignment and sale agreement. As a result of the assignment, the conversion price for the total of $354,375 of notes assigned is now equal to the lesser 70% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion and $8. The Company accounted for this assignment in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the assignment as a debt extinguishment and adjusted the fair value of the derivative to its fair value on the assignment date. Refer to Note 8, Convertible Debentures, for additional information on the assignments.

On May 6, 2019, the remaining principal balance of $1,445,625 was converted into shares of the Company’s common stock through an automatic forced conversion (refer to Note 10, Common Stock, for additional information).


Convertible promissory note, InterCloud Systems, Inc, 1% interest, unsecured, matures August 16, 2019

On February 16, 2018, the Company issued InterCloud a convertible note with a principal amount of $793,894 to settle a contingent liability of $793,894 owed to InterCloud as a result of the acquisition of AWS. The note is due on August 16, 2019 and bears interest at 1% per annum. The note is convertible into common shares of the Company at a conversion price equal to the 80% of the lowest volume-weighted average price during the 5 trading days immediately preceding the date of conversion.

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging” (refer to Note 9, Derivative Liabilities, for additional information on embedded conversion features). The initial fair value of the conversion feature of $348,000 resulted in a discount to the note payable of $348,000.

On August 16, 2019, the remaining principal balance of $793,894 was converted into shares of the Company’s common stock through an automatic forced conversion (refer to Note 10, Common Stock, for additional information). As a result of the conversion, the Company recorded a loss on settlement of debt of $178,663 to the unaudited condensed consolidated statement of operations for the three and nine months ended September 30, 2019.

Convertible promissory note, InterCloud Systems, Inc, 6% interest, unsecured, matured March 27, 2019

On February 27, 2018, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest on the outstanding principal due under the ADEX Note accrues at a rate of 6% per annum. All principal and accrued interest under the ADEX Note is due one year following the issue date of the ADEX Note and is convertible into shares of common stock at a conversion price equal to of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion, but in no event ever lower than $1 (the “Floor”), unless the note is in default, at which time the Floor terminates.

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $2,455,000 resulted in a discount to the note payable of $639,000.

On September 26, 2018, the holder of the convertible promissory note entered into agreement to sell and assign a total of $75,000 of the outstanding principal to a third party. The Company approved and is bound by the assignment and sale agreement. As a result of the assignment, the assigned note bears interest at 5% and the conversion price for the $75,000 of notes assigned is now equal to the lesser 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion and $8. On December 3, 2018, the holder of the convertible promissory note entered into agreement to sell and assign a total of $50,000 of the outstanding principal to a third party. The Company accounted for the assignments in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the assignment as a debt extinguishment and adjusted the fair value of the derivative to its fair value on the assignment date. Refer to Note 8, Convertible Debentures, for additional information on the assignments.

During the nine months ended September 30, 2019, the Company repaid $55,124 of principal outstanding.

During the nine months ended September 30, 2019, the principal amount was reduced by $295,000 as a result of a working capital adjustment.

On May 6, 2019, the remaining principal balance of $1,452,299 was converted into shares of the Company’s common stock through an automatic forced conversion (refer to Note 10, Common Stock, for additional information).

Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand

In connection with the acquisition of ADEX from InterCloud, $500,000 of the purchase price was retained by the Company to satisfy any outstanding liabilities of ADEX incurred prior to the closing date.


During the year ended December 31, 2018, the Company repaid $225,000 of this amount. During the nine months ended September 30, 2019, the Company repaid $57,600 of this amount.

 

b)On November 30, 2017, the Company received $18,858 pursuant to a promissory note issued to the Chief Executive Officer of the Company. The note issued was unsecured, due on November 30, 2018 and bears interest at a rate of 8% per annum. On November 30, 2018, the lender agreed to extend the maturity of the loan to November 30, 2019.  The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.7.

c)On November 30, 2017, the Company received $130,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, due on November 30, 2018 and bears interest at a rate of 8% per annum. On November 30, 2018, the lender agreed to extend the maturity of the loan to November 30, 2019. The Company accounted for the modification in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the extension as a modification and no gain or loss was recognized.

d)On April 13, 2018, the Company received $85,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, due on April 13, 2019 and bears interest at a rate of 8% per annum. At December 31, 2018, the amount of $85,000 was owed. On April 20, 2019, the note was amended with to a maturity date of April 20, 2020 and an interest rate of 10%.

e)On April 23, 2018, each of Roger Ponder, the Company’s Chief Executive Officer, and Keith Hayter, the Company’s President, exchanged certain shares of common stock of the Company held by each of them for shares of the newly designated Series B Preferred Stock. Mr. Ponder exchanged 542,500 shares of common stock for an aggregate of 500 shares of Series B Preferred Stock, and Mr. Hayter exchanged 542,500 shares of common stock for an aggregate of 500 shares of Series B Preferred Stock.  The Company recorded the fair value of the Series B Preferred Stock of $484,530 as mezzanine equity and reduced common shares and additional paid in capital an equal amount.

f)

On August 21, 2018, the Company received $80,000 pursuant to a promissory note issued to the President of the Company. The note issued is unsecured, due on August 20, 2019 and bears interest at a rate of 8% per annum. At March 31, 2019 and December 31, 2018, the amount of $80,000 was owed,

g)On June 1, 2018, the Company entered into an employment agreement with the Chief Executive Officer of the Company. The agreement has a three year term and provides for base compensation of $350,000 per year as well as bonuses including stock options.

h)On June 1, 2018, the Company entered into an employment agreement with the President of the Company. The agreement has a three year term and provides for base compensation of $340,000 per year as well as bonuses including stock options.

  March 31,
2019
  December 31,
2018
 
Promissory note issued to Roger Ponder, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019 $18,858  $18,858 
Promissory note issued to Keith Hayter, 10% interest, unsecured, matured on November 30, 2018 and extended to November 30, 2019  130,000   130,000 
Promissory note issued to Keith Hayter, 8% interest, unsecured, matures April 10, 2019  85,000   85,000 
Promissory note issued to Keith Hayter, 8% interest, unsecured, matures August 20, 2019  80,000   80,000 
         
Total $313,858  $313,858 

7.Loans Payable

 

a)As of March 31, 2019, the amount of $49,121 (Cdn$63,300) (December 31, 2018 - $49,121 (Cdn$63,300)) is owed to a non-related party which is non-interest bearing, unsecured, and due on demand.

As of September 30, 2019 and December 31, 2018, the Company had outstanding the following loans payable:

 

b)As at March 31, 2019, the amount of $15,000 (December 31, 2018 - $15,000) is owed to non-related parties which is non-interest bearing, unsecured, and due on demand.

c)As of March 31, 2019, the amounts of $7,500 and $2,636 (Cdn$3,400) (December 31, 2018 - $7,500 and $2,636 (Cdn$3,400)) are owed to a non-related party which are non-interest bearing, unsecured, and due on demand.

d)In March 2012, the Company received $50,000 for the subscription of 10,000,000 shares of the Company’s common stock. During the year ended May 31, 2013, the Company and the subscriber agreed that the shares would not be issued and that the subscription would be returned. The subscription has been reclassified as a non-interest bearing demand loan until the funds are refunded to the subscriber.
  September 30,  December 31, 
  2019  2018 
Promissory note issued to J. Thacker, non-interest bearing, unsecured and due on demand $41,361  $41,361 
Promissory note issued to S. Kahn, non-interest bearing, unsecured and due on demand  7,760   7,760 
Promissory note issued to 0738856 BC ltd non-interest bearing, unsecured and due on demand  2,636   2,636 
Promissory note issued to 0738856 BC Ltd, non-interest bearing, unsecured and due on demand  15,000   15,000 
Promissory note issued to Bluekey Energy, non-interest bearing, unsecured and due on demand  7,500   7,500 
Subscription amount due to T. Warkentin non-interest bearing, unsecured and due on demand  50,000   50,000 
Promissory note issued to Old Main Capital LLC, 10% interest, unsecured and due on demand  12,000   12,000 
Loan with Heritage Bank of Commerce, interest rate of prime plus 2%, secured by all assets of the Company, matures October 20, 2020, net of debt discount of $149,180 and $257,194  3,121,109   3,225,821 
Loan with WaveTech GmbH, non-interest bearing, matures March 31, 2020  3,000,000   - 
Promissory note issued to C6 Capital, non-interest bearing, matures April 15, 2020, net of debt discount of $62,003  225,274   - 
Total $6,482,640  $3,362,078 

 

Promissory note issued to J. Thacker, non-interest bearing, unsecured and due on demand

e)On August 4, 2015, the Company borrowed $50,000 pursuant to a promissory note. The note was due on September 4, 2015. The note bears interest at 120% per annum prior September 4, 2015, and at 180% per annum after September 4, 2015. The holder of the note was also granted the rights to buy 500 shares of the Company’s common stock at a price of $30 per share until August 4, 2017. During the year ended May 31, 2016, the Company repaid the $50,000 note and $1,200 of accrued interest remains owing. At March 31, 2019, and December 31, 2018, $1,200 of accrued interest remained owing.

 

f)On April 12, 2017, received $12,000 pursuant to a promissory note. The note issued is unsecured, due on demand and bears interest at a rate of 10% per annum. At March 31, 2019 and December 31, 2018, the amount of $12,000 was owed.

The Company owed $41,361 ($53,300 Canadian dollars) to a non-related party as of September 30, 2019 and December 31, 2018. This promissory note is non-interest bearing, unsecured, and due on demand.

 

g)On October 10, 2018, the Company’s wholly-owned subsidiary, ADEX Corporation (the “Borrower”), entered into a Loan and Security Agreement (the “Loan and Security Agreement”) with Heritage Bank of Commerce (the “Lender”). Under the Loan and Security Agreement, the Borrower may borrow an aggregate outstanding amount not to exceed the lesser of up to (i) $5,000,000 or (ii) the Borrowing Base (as defined in the Loan and Security Agreement) through one or more advances through October 10, 2020 (the “Maturity Date”), subject to the Lender’s satisfactory annual review of the Borrower on or around October 10, 2019. On the Maturity Date, all advances must be repaid. The Lender may, in its sole discretion and upon the Borrower’s request, make advances to the Borrower after the Maturity Date subject to the terms and conditions under the Loan and Security Agreement. Part of the proceeds of the initial credit extension of the Loan and Security Agreement were used to pay off borrowings owed to Prestige Capital Corporation described in Note 9(l).

Promissory note issued to S. Kahn, non-interest bearing, unsecured and due on demand

The Company owed $7,760 ($10,000 Canadian dollars) to a non-related party as of September 30, 2019 and December 31, 2018. This promissory note is non-interest bearing, unsecured, and due on demand.

Promissory note issued to 0738856 BC ltd non-interest bearing, unsecured and due on demand

The Company owed $2,636 ($3,400 Canadian dollars) to a non-related party as of September 30, 2019 and December 31, 2018. This promissory note is non-interest bearing, unsecured, and due on demand.

Promissory note issued to 0738856 BC Ltd, non-interest bearing, unsecured and due on demand

The Company owed $15,000 to a non-related party as of September 30, 2019 and December 31, 2018. This promissory note is non-interest bearing, unsecured, and due on demand.

Promissory note issued to Bluekey Energy, non-interest bearing, unsecured and due on demand

The Company owed $7,500 to a non-related party as of September 30, 2019 and December 31, 2018. This promissory note is non-interest bearing, unsecured, and due on demand.

Subscription amount due to T. Warkentin non-interest bearing, unsecured and due on demand

In March 2012, the Company received $50,000 for the subscription of 10,000,000 shares of the Company’s common stock. During the year ended May 31, 2013, the Company and the subscriber agreed that the shares would not be issued and that the subscription would be returned. The subscription has been reclassified as a non-interest bearing demand loan until the funds are refunded to the subscriber. The Company owed $50,000 as of September 30, 2019 and December 31, 2018.

Promissory note issued to Old Main Capital LLC, 10% interest, unsecured and due on demand

On April 12, 2017, received $12,000 pursuant to a promissory note. The note issued is unsecured, due on demand and bears interest at a rate of 10% per annum. The Company owed $12,000 as of September 30, 2019 and December 31, 2018.


Loan with Heritage Bank of Commerce, interest rate of prime plus 2%, secured by all assets of the Company, matures October 20, 2020

On October 10, 2018, the Company’s wholly-owned subsidiary, ADEX (the “Borrower”), entered into a Loan and Security Agreement (the “Loan and Security Agreement”) with Heritage Bank of Commerce (the “Lender”). Under the Loan and Security Agreement, the Borrower may borrow an aggregate outstanding amount not to exceed the lesser of up to (i) $5,000,000 or (ii) the Borrowing Base (as defined in the Loan and Security Agreement) through one or more advances through October 10, 2020 (the “Maturity Date”), subject to the Lender’s satisfactory annual review of the Borrower which is currently ongoing. On the Maturity Date, all advances must be repaid. The Lender may, in its sole discretion and upon the Borrower’s request, make advances to the Borrower after the Maturity Date subject to the terms and conditions under the Loan and Security Agreement. Part of the proceeds of the initial credit extension of the Loan and Security Agreement were used to pay off borrowings owed to Prestige Capital Corporation described in Note 8, Convertible Debentures.

 

Interest is payable under the Loan and Security Agreement at a per annum rate equal to the Prime Rate (as defined in the Loan and Security Agreement) plus 2%. The Borrower’s obligations under the Loan and Security Agreement are secured by all assets of the Company and ADEX Puerto Rico LLC.Company. In addition, the Company issued a warrant (the “Warrant”) to the Lender to purchase an amount of shares of the Company’s common stock equal to $150,000 divided by the Warrant Price (as defined in the Warrant) at a price per share equal to 125% of the prior day’s closing price.


The Loan and Security Agreement provides that upon the occurrence of an event of default, among other things, all outstanding amounts under the Loan and Security Agreement or any portion thereof becomes immediately due and payable. Events of default under the Loan and Security Agreement include, among other items, the Borrower’s failure to comply with certain affirmative and negative covenants relating to the Company, its securities and its financial condition.

 

In connection with the financing, on October 10, 2018, the Company also issued a warrant to purchase 113,953 shares of the Company’s common stock at $1.25 per share for three years. The fair value of the warrants of $87,410 and $190,000 of debt issuance costs resulted in a discount to the note payable of $277,410. At December 31, 2018, the Company owed $3,483,015 pursuant to this agreement and will record accretion equal to the debt discount of $257,194 over the remaining term of the note. At during

During the threenine months ended March 31,September 30, 2019,  the Company borrowedreceived an additional $1,063,686aggregate of $21,111,888 and recorded accretionrepaid an aggregate of $108,014.$21,324,842, for a net repaid amount of $212,954. At March 31,September 30, 2019, the Company owed $4,546,701$3,270,289 pursuant to this agreement and will record accretion equal to the debt discount of $149,180 over the remaining term of the note.

 

h)On January 4, 2019, the “Company, together with its subsidiaries, AW Solutions, Inc., AW Solutions Puerto Rico, LLC, Tropical Communications, Inc., ADEX Corp., ADEX Puerto Rico, LLC, and Telnet Solutions, Inc (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with Libertas Funding LLC, a Connecticut limited liability company (“Libertas”). Under the Financing Agreement, the Financing Parties sold to Libertas future receivables in an aggregate amount equal to $1,460,000 for a purchase price of $1,000,000.

Loan with Libertas Funding LLC

 

On January 4, 2019, the Company, together with its subsidiaries, AWS, ADEX, and TNS (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with Libertas Funding LLC, a Connecticut limited liability company (“Libertas”). Under the Financing Agreement, the Financing Parties sold to Libertas future receivables in an aggregate amount equal to $1,460,000 for a purchase price of $1,000,000.

Pursuant to the terms of the Financing Agreement, the Company agreed to pay Libertas $31,602 each week based upon an anticipated 20% of its future receivables until such time as $1,460,000 hashad been paid, a period Libertas and the Financing Parties estimated to be approximately eleven months. In the event that the Financing Agreement iswas paid off earlier than eleven months, there iswas to be a discount to the sum owed. The Financing Agreement also containscontained customary affirmative and negative covenants, representations and warranties, and default and termination provisions. The Company used the proceeds of the Financing Agreement for the acquisition of TNS, as discussed in Note 3.3, Acquisition of TNS, Inc.

 

On February 1, 2019, the Company fully repaid the Financing Agreement. As a result, the amount owed at June 30, 2019 was $0.

 

Loan with WaveTech Global, Inc., matured April 28, 2019

i)At March 31, 2019, the Company owed $1,325,895 to WaveTech Global Inc. (“WaveTech”) pursuant to the Share Purchase Agreement described in Note 14. If the acquisition described does not close the advance has a term of 60 days and bears interest at 12%.

  

  March 31,
2019
  December 31,
2018
 
Promissory note issued to J. Thacker, non-interest bearing, unsecured and due on demand $41,361  $41,361 
Promissory note issued to S. Kahn, non-interest bearing, unsecured and due on demand $7,760  $7,760 
Promissory note issued to 0738856 BC Ltd, non-interest bearing, unsecured and due on demand  15,000   15,000 
Promissory note issued to Bluekey Energy, non-interest bearing, unsecured and due on demand  7,500   7,500 
Promissory note issued to 0738856 BC ltd non-interest bearing, unsecured and due on demand  2,636   2,636 
Subscription amount due to T. Warkentin non-interest bearing, unsecured and due on demand  50,000   50,000 
Promissory note issued to Old Main Capital LLC, 8% interest, unsecured and due on demand  12,000   12,000 
Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand  275,000   275,000 
Loan with Heritage Bank of Commerce, interest rate of prime plus 2%, secured by all assets of the Company, matures October 20, 2020, net of debt discount of $149,180 and $257,194  4,397,521   3,225,821 
Loan with WaveTech Global, Inc., interest rate of 12%,  matured April 28, 2019  1,325,895   - 
         
Total $6,134,673  $3,637,078 

On February 4, 2019, the Company entered into a share purchase agreement with WaveTech Global. This agreement included a promissory note in the principal amount of $1,325,895, which matured on April 28, 2019. On July 9, 2019, the share purchase agreement was terminated. As a result, the Company has placed the amount due to WaveTech Global into escrow using cash received from the WaveTech GmbH share purchase agreement (refer to note 14, Commitments and Contingencies for additional detail). This amount is shown in escrow on the balance sheet as of September 30, 2019.

During November 2019, in connection with the closing of the Company’s acquisition of WaveTech GmbH, the amount in escrow was returned to the Company (refer to Note 17, Subsequent Events, for additional detail).


Loan with WaveTech GmbH., matures March 31, 2020

On July 15, 2019, the Company entered into a share purchase agreement with WaveTech GmbH, a German Corporation (refer to Note 14, Commitments and Contingencies, for additional detail). In connection with the share purchase agreement, the Company was to receive $3,000,000 in cash at or before consummation of the transactions described in the agreement. The Company received $1,325,895 which was placed into escrow to satisfy the amounts outstanding to WaveTech Global, Inc. The Company received an additional $1,664,083 during the three months ended September 30, 2019 to satisfy the $3,000,000 of cash per the share purchase agreement. The remaining $10,022 was recorded as a foreign exchange loss in the unaudited condensed consolidated statement of operations for the three and nine months ended September 30, 2019.

On November 14, 2019, the Company closed on its acquisition of WaveTech GmbH (refer to Note 17, Subsequent Events, for additional detail).

Loan with C6 Capital

On August 16, 2019, the Company, together with its subsidiaries, AWS, ADEX, and TNS (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with C6 Capital. Under the Financing Agreement, the Financing Parties sold to C6 Capital future receivables in an aggregate amount equal to $337,500 for a purchase price of $250,000. The Company received cash of $242,500 and recorded a debt discount of $95,000.

Pursuant to the terms of the Financing Agreement, the Company agreed to pay C6 Capital $10,045 each week based upon an anticipated 20% of its future receivables until such time as $337,500 has been paid, a period C6 Capital and the Financing Parties estimate to be approximately eight months. In the event that the Financing Agreement is paid off earlier than eight months, there is to be a discount to the sum owed. The Financing Agreement also contains customary affirmative and negative covenants, representations and warranties, and default and termination provisions.

During the nine months ended September 30, 2019, the Company paid $50,223 of the original balance under the agreement.

At September 30, 2019, the Company owed $287,277 pursuant to this agreement and will record accretion equal to the debt discount of $62,003 over the remaining term of the note.

8.Convertible Debentures

 

a)On April 27, 2017, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest on the outstanding principal due under the Unsecured Note accrues at a rate of 8% per annum. All principal and accrued interest under the Unsecured Note is due one year following the issue date of the Unsecured Note and is convertible into shares of common stock at a conversion price equal to 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion.     

As of September 30, 2019 and December 31, 2018, the Company had outstanding the following convertible debentures:

  September 30,  December 31, 
  2019  2018 
Convertible promissory note, Barn 11, 6% interest, unsecured, matured June 1, 2019, net of debt discount of $0 and $55,000 $594,374  $445,000 
Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures October 17, 2020, net of debt discount of $179,543 and $0  1,391,591   - 
Convertible promissory note, Michael Roeske, 6% interest, unsecured, matures, January 30, 2020, net of debt discount of $13,342 and $0  102,658   - 
Convertible promissory note, Joel Raven, 6% interest, unsecured, matures January 30, 2020, net of debt discount of $33,364 and $0  330,636   - 
Convertible promissory note, GS Capital Partners, LLC, 8% interest, secured. matures August 2, 2020, net of debt discount of $33,888  89,112   - 
Convertible promissory note, SCS, LLC, 8% interest, unsecured, matures March 30, 2020, net of debt discount of $25,891  25,139   - 
Convertible promissory note, Dominion Capital, 18% interest, secured, matures October 23, 2019, net of debt discount of $0 and $1,009,630  -   240,370 
Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures May 18, 2019, net of debt discount of $0 and $172,570  -   123,176 
Convertible promissory note, Silverback, 8% interest, unsecured, matures December 4, 2019, net of debt discount of $0 and $24,140  -   3,367 
Convertible promissory note, RDW Capital, February 21, 2018 assignment  -   50,000 
Convertible promissory note, RDW Capital, June 7, 2018 assignment  -   39,375 
Convertible promissory note, Silverback Capital, December 3, 2018 assignment  -   50,000 
Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019, net of debt discount of $0 and $9,087  -   69,860 
Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019, net of debt discount of $0 and $41,395  -   37,552 
Total $2,533,510  $1,058,700 


Convertible promissory note, Barn 11, 6% interest, unsecured, matured June 1, 2019

 

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $1,174,000 resulted in a discount to the note payable of $943,299. On December 15, 2017, February 14, 2018, February 21, 2018, June 7, 2018,the Company issued a convertible note with a principal amount of $500,000 and a warrant with a term of three years to purchase up to 125,000 shares of common stock of the Company at an exercise price of $1.60 per share to Barn 11. The exercise price of the warrant was to reduce to 85% of the closing price of the Company’s common stock if the closing price of the Company’s common stock was less than $1.60 on July 31, 2018. The note was due on January 24,15, 2019, and March 15,in February 2019, the holdermaturity date was extended to June 1, 2019, and bears interest at 6% per annum. The note is convertible into common shares of the convertible promissory note entered into agreement to sell and assignCompany at a total of $105,000, $105,000, $105,000, $39,375, $100,000 and $100,000 of the outstanding principal, respectively to a third party. The Company approved and is bound by the assignment and sale agreement. As a result of the assignment, the conversion price for the total of $354,375 of notes assigned is now equal to the lesser 70%lower of 80% of the lowest volume-weighted average price during the 155 trading days immediately preceding the date of conversion and $8. The Company accounted for this assignment in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the assignment as a debt extinguishment and adjusted the fair value of the derivative to its fair value on the assignment date. During the year ended December 31, 2018, the entire December 15, 2017 note of $105,000, the entire February 14, 2018 note of $105,000 and $55,000 of the February 21, 2018 $105,000 note was converted into 661,795 shares of common stock. The February 21, 2018, June 7, 2018, notes are described in Notes 8(b), and (c) respectively. The January 24, 2019 and March 15, 2019 assignments are described in Note 8(d). At March 31, 2019, the carrying value of the notes was $1,445,625,

b)On February 21, 2018, the holder of the convertible promissory note described in Note 8(a) entered into agreements to sell and assign a total of $105,000, of the outstanding principal to a third party. During the year ended December 31, 2018, $55,000 of the note was converted. During the three months ended March 31, 2019, $44,250 of the note was converted into 583,156 shares of common stock. At March 31, 2019, the carrying value of the notes was $5,750.

c)On June 7, 2018, the holder of the convertible promissory note described in Note 8(a) entered into agreements to sell and assign a total of $39,375, of the outstanding principal to a third party. During the three months ended March 31, 2019, $39,375 of the note was converted into 576,501 shares of common stock. At March 31, 2019, the carrying value of the notes was $Nil.

d)On January 24, 2019 and March 15, 2019, the holder of the convertible promissory note described in Note 8(a) entered into agreements to sell and assign a total of $200,000, of the outstanding principal to a third party. During the three months ended March 31, 2019, $75,000 and $7,499 of the note was converted into 1,071,418 shares of common stock. At March 31, 2019, the carrying value of the notes was $25,000.  

e)On February 27, 2018, the Company issued a convertible promissory note in the aggregate principal amount of $2,000,000. The interest on the outstanding principal due under the ADEX Note accrues at a rate of 6% per annum. All principal and accrued interest under the ADEX Note is due one year following the issue date of the ADEX Note and is convertible into shares of common stock at a conversion price equal to of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion, but in no event ever lower than $1 (the “Floor”), unless the note is in default, at which time the Floor terminates. 

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $2,455,000 resulted in a discount to the note payable of $639,000.

On September 26, 2018,is in default, at which time the holder of the convertible promissory note entered into agreement to sell and assign a total of $75,000 of the outstanding principal to a third party. The Company approved and is bound by the assignment and sale agreement. As a result of the assignment, the assigned note bears interest at 5% and the conversion price for the $75,000 of notes assigned is now equal to the lesser 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion and $8. On December 3, 2018, the holder of the convertible promissory note entered into agreement to sell and assign a total of $50,000 of the outstanding principal to a third party. The Company accounted for the assignments in accordance with ASC 470-50 “Modifications and Extinguishments”. In accordance with ASC 470-50, the Company accounted for the assignment as a debt extinguishment and adjusted the fair value of the derivative to its fair value on the assignment date. During the year ended December 31, 2018, $74,993 of the note was converted into 321,500 shares of common stock. During the year ended December 31, 2018, the Company recorded accretion of $352,251 increasing the carrying value of the notes to $1,565,681.Floor terminates.

During the three months ended March 31, 2019, $49,995 of the note was converted into 617,600 shares of common stock. During the three months ended March 31, 2019, the Company repaid $45,077 and recorded accretion of $125,967 increasing the carrying value of the notes to $1,596,577.

f)The Company also issued InterCloud a convertible note with a principal amount of $793,894 to settle a contingent liability of $793,893 owed as a result of the acquisition of AWS. The note is due on August 16, 2019 and bears interest at 1% per annum. The note is convertible into common shares of the Company at a conversion price equal to the 80% of the lowest volume-weighted average price during the 5 trading days immediately preceding the date of conversion.

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $348,000 resulted in a discount to the note payable of $348,000. During the three months ended March 31, 2019, the Company recorded accretion of $62,466 increasing the carrying value of the notes to $684,858.


g)On February 21, 2018, the Company issued a convertible note with a principal amount of $500,000 and a warrant with a term of three years to purchase up to 125,000 shares of common stock of the Company at an exercise price of $1.60 per share. The exercise price of the warrant will reduce to 85% of the closing price of the Company’s common stock if the closing price of the Company’s common stock is less than $1.60 on July 31, 2018. The note was due on January 15, 2019, and in February 2019, the maturity date was extended to June 1, 2019, and bears interest at 6% per annum. The note is convertible into common shares of the Company at a conversion price equal to the lower of 80% of the lowest volume-weighted average price during the 5 trading days immediately preceding the date of conversion and $1 (the “Floor”), unless the note is in default, at which time the Floor terminates.

 

The embedded conversion option and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 Derivatives“Derivatives and HedgingHedging”. The initial fair value of the conversion feature of $571,079 and the warrant of $158,772 resulted in a discount to the note payable of $500,000 and an initial derivative expense of $229,851.

On June 1, 2019, the Company was in default on the note. As a result of the default, a 15% premium was added to the balance owed, including all accrued interest. Subsequent to the default, the new principal balance of the note is $619,362, with interest now accruing at 18% per annum. Additionally, $466,000 was added to the derivative liability balance in connection with the default.

During the three months ended March 31,September 30, 2019, the Company recorded accretionpaid $25,000 of $55,000 increasing the carrying valueprincipal. The Company owed $594,362 as of the notes to $500,000.September 30, 2019.

 

h)On April 23, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the lender a senior secured convertible promissory note in the aggregate principal amount of $1,578,947 for an aggregate purchase price of $1,500,000.

Convertible promissory note, Dominion Capital, 18% interest, secured, matures October 23, 2019

On April 23, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the lender a senior secured convertible promissory note in the aggregate principal amount of $1,578,947 for an aggregate purchase price of $1,500,000.

 

The interest on the outstanding principal due under the secured note accruesaccrued at a rate of 12% per annum. All principal and accrued interest under the secured note iswas originally due on October 23, 2019 and iswas convertible into shares of the Company’s common stock at a fixed conversion price of $1.00. While during the first three months that the secured note is outstanding, only interest payments arewere due to the lender, beginning in month four, and on each monthly anniversary thereafter until maturity, amortization payments arewere due for principal and interest due under the secured note. The secured note includesincluded customary events of default, including non-payment of the principal or accrued interest due on the secured note. Upon an event of default, all obligations under the secured note willwould become immediately due and payable.

 

If the Company issuesissued any common stock or common stock equivalents at an effective price per share less than $1 then the conversion price of the note willwould be reduced to the lower price. As long as the note iswas not in default the Company maycould repay the note at 110% of the outstanding principal amount. If the Company defaultsdefaulted upon the note it bearswould accrue interest at 18% per annum.

 

In connection with the Purchase Agreement, the Company entered into a security agreement, dated as of April 23, 2018, with the Lender (the “Security Agreement”) and an intellectual property security agreement, dated as of April 23, 2018, with the Lender pursuant to which the Company granted a security interest in substantially all of the assets of the Company, but for those assets over which Prestige Capital Corporation holds a lien, to secure the Company’s obligations under the secured note. In addition, all of the Company’s subsidiaries are guarantors of the Company’s obligations to the Lender pursuant to the Secured Note.

 

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 Derivatives“Derivatives and HedgingHedging”. The initial fair value of the conversion feature of $3,325,000 resulted in a discount to the note payable of $1,500,000 and an initial derivative expense of $1,825,000. During the three months ended March 31,

On April 17, 2019, the Company repaid $131,579holder of the note which resulted inexchanged this note for a $72,000 gain onnew note (refer to the extinguishment“Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures October 17, 2020” section of thethis note and associated derivative liability. During the three months ended March 31,for additional detail).

Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures May 18, 2019

On May 18, 2018, the Company recorded accretionentered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $130,500 increasing the carrying value$295,746 for an aggregate purchase price of the notes to $239,291$280,959.

i)On May 18, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $295,746 for an aggregate purchase price of $280,959.

 

The interest on the outstanding principal due under the secured note accruesaccrued at a rate of 12% per annum. All principal and accrued but unpaid interest under the secured note iswas originally due on May 18, 2019. The secured note iswas convertible into shares of the Company’s common stock at a fixed conversion price of $1 per share. Interest iswas payable monthly on the 18th of each month. While interest payments mustwere to be made in cash during the first six months that the secured note iswas outstanding, beginning in month seven, and on each monthly anniversary thereafter until maturity, the Company hashad the option to pay interest payments in stock, subject to certain equity conditions being satisfied. Any payment of interest or principal scheduled after December 1, 2018 that iswas made in cash willwould be subject to a 5% prepayment premium. Any other prepayment is subject to a 10% premium. The secured note includesincluded customary events of default, including non-payment of the principal or accrued interest due on the secured note and cross default to other notes owing to the investor. Upon an event of default, all obligations under the secured note and other notes owing to the investor willwould become immediately due and payable. In connection with the issuance of the secured note, the Company issued the investor 496,101 shares of Series A Preferred Stock with a fair value of $193,509 which was expensed. The investor was granted a right to participate in future financing transactions of the Company while the secured note remains outstanding.


If the Company issuesissued any common stock or common stock equivalents at an effective price per share less than $1 then the conversion price of the note willwould be reduced to the lower price. As long as the note is not in default the Company maycould repay the note at 110% of the outstanding principal amount. If the Company defaultsdefaulted upon the note it bearswould accrue interest at 18% per annum.

 

In connection with the Securities Purchase Agreement, the Company entered into an amendment to the existing Security Agreement described in Note 10(o). Pursuant to the amendment, the Company agreed that obligations under the secured note and related documents will be secured pursuant to the existing security interest in substantially all of the assets of the Company securing other notes issued to the Investor (except for those assets over which Prestige Capital Corporation holds a lien). In addition, all of the Company’s subsidiaries are guarantors of the Company’s obligations to the Investor pursuant to the Secured Note and have granted a similar security interest over substantially their assets.

 

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 Derivatives“Derivatives and HedgingHedging”. The initial fair value of the conversion feature of $468,000 resulted in a discount to the note payable of $280,959 and an initial derivative expense of $187,041. During the three months ended March 31,

On April 17, 2019, the Company recorded accretion of $89,783 increasing the carrying valueholder of the notesnote exchanged this note for a new note (refer to $212,959.the “Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures October 17, 2020” section of this note for additional detail).

 

j)On July 3, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $78,947 for an aggregate purchase price of $75,000.

Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures October 17, 2020

 

TheOn April 17, 2019, Dominion Capital exchanged the notes described in the “Convertible promissory note, Dominion Capital, 18% interest, secured, matures October 23, 2019” and “Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures May 18, 2019” sections above into a new note (the “Exchange Note”) with a principal amount of $1,571,134. Interest accrues on the outstanding principal due under the securednew note accrues at a rate of 12% per annum. All principal and accrued but unpaid interest under the secured noteExchange Note is due on March 15, 2019. The secured noteOctober 17, 2020 and is convertible into shares of the Company’s atcommon stock. The conversion price in effect on the greater of $0.80date such conversion is effected shall be equal to (i) initially, $0.10 or 75%(ii) on or after the date of the lowest VWAPclosing of the next public or private offering of equity or equity-linked securities of the Company in which the Company receives gross proceeds in an amount greater than $100,000, one hundred and five percent (105%) of the price of the common stock issuable in the 10 trading days prioroffering. While during the first six months that the Exchange Note is outstanding, only interest payments are due to conversion.the holder, beginning in October 2019, and on each monthly anniversary thereafter until maturity, amortization payments are due for principal and interest due under the Exchange Note. The Exchange Note includes customary events of default, including non-payment of the principal or accrued interest due on the Exchange Note. Upon an event of default, all obligations under the Exchange Note will become immediately due and payable. The Holder was granted a right to participate in future financing transactions of the Company while the Exchange Note remains outstanding.

 

The Company may repay the note at 115%As a result of the outstanding principal amount. Ifbeneficial conversion feature associated with the Dominion notes, $314,228 was added to additional paid-in capital during the nine months ended September 30, 2019. In connection with the exchange, the Company defaults upon the note it bears interest at 18% per annum.

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $23,000 resulted in a discount to the note payable of $23,000. During the year ended December 31, 2018, the Company recorded accretion of $17,860 increasing the carrying value of the notes to $69,860. During the three months ended March 31, 2019, the Company repaid the note in full and recognized a loss on settlement of debt of $2,300.

k)On July 31, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $78,947 for an aggregate purchase price of $75,000.

The interest$904,469 on the outstanding principal due underunaudited condensed consolidated statement of operations for the secured note accrues at a rate of 12% per annum. All principal and accrued but unpaid interest under the secured note is due on March 15,nine months ended September 30, 2019. The secured note is convertible into shares of the Company’s at the greater of $1 or 75% of the lowest VWAP in the 10 trading days prior to conversion.

 

At September 30, 2019, the Company owed $1,571,134 pursuant to this agreement and will record accretion equal to the debt discount of $179,543 over the remaining term of the note.


The Company may repaywas to begin making principal payments in equal installments beginning on October 1, 2019. On October 22, 2019, the note at 115%Company reached an agreement with Dominion Capital to postpone the principal payments. In exchange for the extension, the Company will pay to Dominion Capital an extension fee equal to 14% of the outstanding principal amount. If the Company defaults upon the note it bears interest at 18% per annum.postponed payments.

 

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $103,000 resulted in a discount to theConvertible promissory note, payable of $75,000 and an initial derivative expense of $28,000. During the year endedSilverback, 8% interest, unsecured, matures December 31,4, 2019

On December 4, 2018, the Company recorded accretion of $37,554 increasing the carrying value of the notesentered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to $37,554. During the three months ended March 31, 2019,which the Company repaidissued to the investor a senior secured convertible promissory note in full and recognized a loss on settlementthe aggregate principal amount of debt$27,500 for an aggregate purchase price of $90,000.$25,000.


l)On December 4, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $27,500 for an aggregate purchase price of $25,000.

 

The interest on the outstanding principal due under the secured note accrues at a rate of 8% per annum. All principal and accrued but unpaid interest under the secured note is due on December 4, 2019. The secured note is convertible into shares of the Company’s at 65% of lowest trading price for the fifteen trading days prior to the conversion date.

 

The Company may repay the note at 150% of the outstanding principal amount. If the Company defaults upon the note it bears interest at 18% per annum.

 

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 Derivatives“Derivatives and HedgingHedging”. The initial fair value of the conversion feature of $30,000 resulted in a discount to the note payable of $25,000 and an initial derivative expense of $5,000.

During the threenine months ended March 31,September 30, 2019, Silverback converted $27,500 of principal into shares of the Company’s common stock (refer to Note 10, Common Stock, for additional information). As a result of these conversions, the balance of the note was $0 as of September 30, 2019.

Convertible promissory note issued in connection with the acquisition of TNS, Inc.

On January 4, 2019, as part of the acquisition described in Note 3, Acquisition of TNS, Inc., the Company recorded accretionissued to InterCloud a convertible promissory note in the aggregate principal amount of $2,484 increasing$620,000 (the “Note”). The interest on the carrying valueoutstanding principal due under the Note accrued at a rate of 6% per annum. All principal and accrued interest under the Note was due January 30, 2020, and was convertible, at any time at InterCloud’s election, into shares of common stock of the notesCompany at a conversion price equal to $5,844. the greater of 75% of the lowest volume-weighted average price during the 10 trading days immediately preceding the date of conversion and $0.10.

m)On January 4, 2019, as part of the acquisition described in Note 3, the Company issued to InterCloud a convertible promissory note in the aggregate principal amount of $620,000 (the “Note”). The interest on the outstanding principal due under the Note accrues at a rate of 6% per annum. All principal and accrued interest under the Note is due January 30, 2020, and is convertible, at any time at InterCloud’s election, into shares of common stock of the Company at a conversion price equal to the greater of 75% of the lowest volume-weighted average price during the 10 trading days immediately preceding the date of conversion and $0.10.

 

The embedded conversion option qualifies for derivative accounting and bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $189,000 resulted in a discount to the note payable of $144,000.

 

On January 28, 2019, the holder of the convertible promissory note entered into agreement to sell and assign a total of $620,000 of the $620,000 outstanding principal to two third parties, with $186,000 and $434,000 of principal assigned to each party (refer to the “Convertible promissory note, Michael Roeske, 6% interest, unsecured, matures, January 30, 2020” and “Convertible promissory note, Joel Raven, 6% interest, unsecured, matures January 30, 2020” sections of this note for further detail). The Company approved and is bound by the assignment and sale agreement.

Convertible promissory note, Michael Roeske, 6% interest, unsecured, matures, January 30, 2020

On January 28, 2019, InterCloud assigned $186,000 of the note issued in connection with the acquisition of TNS to Michael Roeske. The note accrues interest at a rate of 6% per annum and has a maturity date of January 30, 2020.

During the nine months ended September 30, 2019, Mr. Roeske converted $70,000 of principal of the note into shares of the Company’s common stock (refer to Note 10, Common Stock, for additional information).


At September 30, 2019, the Company owed $116,000 pursuant to this agreement and will record accretion equal to the debt discount of $13,342 over the remaining term of the note.

Convertible promissory note, Joel Raven, 6% interest, unsecured, matures January 30, 2020

On January 28, 2019, InterCloud assigned $434,000 of the note issued in connection with the acquisition of TNS to Joel Raven. The note accrues interest at a rate of 6% per annum and has a maturity date of January 30, 2020.

During the nine months ended September 30, 2019, Mr. Raven converted $70,000 of principal of the note into shares of the Company’s common stock (refer to Note 10, Common Stock, for additional information).

At September 30, 2019, the Company owed $364,000 pursuant to this agreement and will record accretion equal to the debt discount of $33,364 over the remaining term of the note.

Convertible promissory note, GS Capital Partners, LLC, 8% interest, secured, matures August 2, 2020

On August 2, 2019, the Company entered into and closed on a Securities Purchase Agreement with GS Capital Partners, LLC, pursuant to which the Company issued to GS Capital Partners, LLC a senior secured convertible promissory note in the aggregate principal amount of $123,000 for an aggregate purchase price of $112,000.

The interest on the outstanding principal due under the secured note accrues at a rate of 8% per annum. All principal and accrued but unpaid interest under the secured note is due on August 2, 2020. The secured note is convertible into shares of the Company’s common stock at 71% of the average of the three lowest VWAPs in the 12 trading days prior to and including the conversion date. The conversion price has a floor of $0.01 per share.

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $28,000 resulted in an additional discount to the note payable of $28,000, for a total debt discount of $39,000.

At September 30, 2019, the Company owed $123,000 pursuant to this agreement and will record accretion equal to the debt discount of $33,888 over the remaining term of the note.

Convertible promissory note, SCS, LLC, 8% interest, unsecured, matures March 30, 2020

On September 1, 2019, the Company entered into and closed on a Securities Purchase Agreement with SCS, LLC, pursuant to which the Company issued to SCS, LLC an unsecured convertible promissory note in the aggregate principal amount of $51,030 in exchange for rent.

The interest on the outstanding principal due under the unsecured note accrues at a rate of 8% per annum. All principal and accrued but unpaid interest under the secured note is due on March 30, 2020. The secured note is convertible into shares of the Company’s common stock at 75% of the lowest average VWAP in the 15 trading days prior to the conversion date. The conversion price has a floor of $0.005 per share.

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $29,000 resulted in a discount to the note payable of $29,000.

At September 30, 2019, the Company owed $51,030 pursuant to this agreement and will record accretion equal to the debt discount of $25,891 over the remaining term of the note.

Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019

On July 3, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $78,947 for an aggregate purchase price of $75,000.


The interest on the outstanding principal due under the secured note accrued at a rate of 12% per annum. All principal and accrued but unpaid interest under the secured note was due on March 15, 2019. The secured note was convertible into shares of the Company’s common stock at the greater of $0.80 or 75% of the lowest VWAP in the 10 trading days prior to conversion.

The Company was allowed to repay the note at 115% of the outstanding principal amount. If the Company defaulted upon the note it would have accrued interest at 18% per annum.

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $23,000 resulted in a discount to the note payable of $23,000.

During the nine months ended September 30, 2019, the Company repaid the note in full and recognized a loss on settlement of debt of $2,300 in the unaudited condensed consolidated statement of operations.

Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019

On July 31, 2018, the Company entered into and closed on a Securities Purchase Agreement with an institutional investor, pursuant to which the Company issued to the investor a senior secured convertible promissory note in the aggregate principal amount of $78,947 for an aggregate purchase price of $75,000.

The interest on the outstanding principal due under the secured note accrued at a rate of 12% per annum. All principal and accrued but unpaid interest under the secured note was due on March 15, 2019. The secured note was convertible into shares of the Company’s common stock at the greater of $1 or 75% of the lowest VWAP in the 10 trading days prior to conversion.

The Company was allowed to repay the note at 115% of the outstanding principal amount. If the Company defaulted upon the note it would have accrued interest at 18% per annum.

The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $103,000 resulted in a discount to the note payable of $75,000 and an initial derivative expense of $28,000.

During the nine months ended September 30, 2019, the Company repaid the note in full and recognized a loss on settlement of debt of $90,000 in the unaudited condensed consolidated statement of operations.

Assignments of Convertible Related Party Debt to RDW Capital LLC

On February 21, 2018, the holder of the convertible promissory note described in Note 6, Related Party Transactions, entered into agreements to sell and assign a total of $105,000 of the outstanding principal to a third party. During the year ended December 31, 2018, $55,000 of the note was converted. During the six months ended June 30, 2019, the remaining $50,000 was converted into shares of the Company’s common stock (refer to Note 10, Common Stock, for additional information).

On June 7, 2018, the holder of the convertible promissory note described in Note 6, Related Party Transactions, entered into agreements to sell and assign a total of $39,375 of the outstanding principal to a third party. During the nine months ended September 30, 2019, the full $39,375 was converted into shares of the Company’s common stock (refer to Note 10, Common Stock, for additional information).

29

Assignments of Convertible Related Party Debt to Silverback

On September 26, 2018, the holder of the convertible promissory note described in Note 6, Related Party Transactions, entered into agreement to sell and assign a total of $75,000 of the outstanding principal to a third party. The Company approved and is bound by the assignment and sale agreement. As a result of the assignment, the assigned note bore interest at 5% and the conversion price for the $75,000 of notes assigned was equal to the lesser 75% of the lowest volume-weighted average price during the 15 trading days immediately preceding the date of conversion and $8. During the three monthsyear ended MarchDecember 31, 2019, $70,000 of each of2018, the notesfull $75,000 was converted into shares of the Company’s common stock.

On December 3, 2018, the holder of the convertible promissory note described in Note 6, Related Party Transactions, entered into agreements to sell and assign a total of 1,400,000$50,000 of the outstanding principal to a third party. During the nine months ended September 30, 2019, the full $50,000 was converted into shares of the Company’s common stock.stock (refer to Note 10, Common Stock, for additional information).

Assignments of Convertible Related Party Debt to Virtual Capital

On January 24, 2019 and March 15, 2019, the holder of the convertible promissory note described in Note 6, Related Party Transactions, entered into agreements to sell and assign a total of $200,000 of the outstanding principal to a third party. During the threenine months ended March 31,September 30, 2019, the Company recorded accretion of $13,011 and $23,645 on the two notes increasing the carrying valuefull $200,000 was converted into shares of the two notesCompany’s common stock (refer to $85,844 and $286,845 respectively.Note 10, Common Stock, for additional information).

 

  March 31,
2019
  December 31,
2018
 
Convertible promissory note, InterCloud Systems, Inc,, 8% interest, unsecured, matured April 27, 2018, net of debt discount of $0 and $361,333 $1,445,625  $1,735,000 
Convertible promissory note, InterCloud Systems, Inc,, 6% interest, unsecured, matured March 27, 2019, net of debt discount of $160,782 and $286,749  1,596,542   1,565,681 
Convertible promissory note, InterCloud Systems, Inc,, 1% interest, unsecured, matures August 16, 2019, net of debt discount of $109,036 and $171,557  684,858   622,392 
Convertible promissory note, Barn 11, 6% interest, unsecured, matures June 1, 2019, net of debt discount of $0 and $45,000  500,000   445,000 
Convertible promissory note, Dominion Capital, 18% interest, secured, matures October 23,2019, net of debt discount of $879,130 and $1,009,630  239,291   240,370 
Convertible promissory note, Dominion Capital, 12% interest, unsecured, matures May 18, 2019, net of debt discount of $82,787 and $172,570  212,959   123,176 
Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019, net of debt discount of $0 and $9,087  -   69,860 
Convertible promissory note, M2B Funding, 12% interest, unsecured, matures March 15, 2019, net of debt discount of $0 and $41,395  -   37,552 
Convertible promissory note, Silverback, 8% interest, unsecured, matures December 4, 2019, net of debt discount of $21,656 and $24,140  5,844   3,360 
Convertible promissory note, Michael Roeske, 6% interest, unsecured, matures, January 30, 2020, net of debt discount of $30,189 and $0  85,844   - 
Convertible promissory note, Joel Raven, 6% interest, unsecured, matures January 30, 2020, net of debt discount of $77,155 and $0  286,845   - 
Convertible promissory note, Virtual Capital, LLC, 0% interest, unsecured, matured, January 24, 2019  125,000     
Convertible promissory note, RDW Capital LLC, 9.9% interest, unsecured, matured March 30, 2019, net of debt discount of $0 and $0  5,750   - 
         
Total $5,188,558  $4,842,391 


9.Derivative Liabilities

 

The embedded conversion optionoptions of the convertible debenturedebentures described in Note 8, Convertible Debentures, contain conversion features that qualify for embedded derivative classification. The fair value of the liability will beis re-measured at the end of every reporting period and the change in fair value will beis reported in the statement of operations as a gain or loss on derivative financial instruments.change in fair value of derivatives.

 

Upon the issuance of the convertible note payabledebentures described in Note 8, Convertible Debentures, the Company concluded that it only has sufficient shares to satisfy the conversion of some but not all of the outstanding convertible notes, warrants and options. The Company elected to reclassify contracts from equity with the earliest inception date first. As a result, none of the Company’s previously outstanding convertible instruments qualified for derivative reclassification, however, any convertible securities issued after the election qualified for derivative classification. The Company reassesses the classification of the instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.

 

The table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities.liabilities as of September 30, 2019 and December 31, 2018:

 

 March 31,
2019
  December 31,
2018
  September 30, December 31, 
      2019  2018 
Balance at the beginning of period $3,166,886  $4,749,712 
Balance at the beginning of the period $3,166,886  $4,749,712 
Original discount limited to proceeds of notes  246,000   2,839,369 
Conversion of derivative liability  (1,281,889)  (678,142)
Repayment of convertible note  (196,468)  (310,041)
Change in fair value of embedded conversion option  (1,924,637)  (6,049,473)
Addition to derivative due to default penalty  466,000   - 
Derivative issued as part of acquisition  -   302,800   -   302,800 
Original discount limited to proceeds of notes  189,000   2,839,369 
Fair value of derivative liabilities in excess of notes proceeds received  -   2,274,892   -   2,274,892 
Derivative warrants issued for services and to acquire non-controlling interest  -   328,833   -   328,833 
Derivative liability settled through the issuance of preferred stock  -   (291,064)  -   (291,064)
Conversion of derivative liability  (686,135)  (678,142)
Repayment of convertible note  (164,468)  (310,041)
Change in fair value of embedded conversion option  369,391   (6,049,473)
Balance at the end of the period $2,874,674  $3,166,886  $475,892  $3,166,886 

 

The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as their fair values were determined by using Monte-Carlo model or a Binomial Model based on various assumptions.

 

Significant changes in any of these inputs in isolation would result in a significant change in the fair value measurement. As required, these are classified based on the lowest level of input that is significant to the fair value measurement. The following table shows the assumptions used in the calculations:

 

  Expected
Volatility
  Risk-free
Interest
Rate
  Expected
Dividend
Yield
  Expected
Life
(in years)
 
             
At issuance  204%  2.57%  0%  1.07 
At December 31, 2018  172-381%  2.45-2.63%  0%  0.04-2.78 
At March 31, 2019  215-386%  2.27-2.44%  0%  0.25-2.53 
Expected volatilityRisk-free interest rateExpected dividend yieldExpected life
(in years)
At December 31, 2018172 - 381%2.45 - 2.63%0% 0.04 - 2.78
At September 30, 2019265 - 355%1.63 - 1.88%0% 0.25 - 2.03

  

10.Common Stock

Authorized Shares

 

On November 15, 2017, the Company revised its authorized share capital to increase the number of authorized common shares from 275,000,000 common shares with a par value of $0.00001, to 750,000,000 common shares with a par value of $0.00001.


Treasury Stock

Treasury stock-

The Company holds 621,258 common shares in treasury at a cost of $277,436.

 

a)As at December 31, 2017 and May 31, 2017, the Company’s subsidiary, Mantra Energy Alternatives Ltd., had received subscriptions for 335 shares of common stock at Cdn$1.00 per share for proceeds of $66,277 (Cdn$67,000), which is included in common stock subscribed, net of the non-controlling interest portion of $7,231.

b)As at December 31, 2017 and May 31, 2017, the Company’s subsidiary, Climate ESCO Ltd., had received subscriptions for 1,050 shares of common stock at $0.10 per share for proceeds of $21,000, which is included in common stock subscribed, net of the non-controlling interest portion of $7,384.

c)On September 28, 2018, the Company issued 5,010,000 shares of common stock with a fair value of $3,256,500 to employees of the Company in exchange for services for the Company. The shares vest over 36 months. During the period ended March 31, 2019, the Company recorded $422,988 for the vested portion of the shares, leaving $2,228,508 of unvested compensation expense to be recognized in future periods.

d)On October 9, 2018, the Company issued 520,000 shares of common stock with a fair value of $520,000 to employees of the Company in exchange for services for the Company. The shares vest over 36 months. During the period ended March 31, 2019, the Company recorded $34,395 for the vested portion of the shares, leaving $429,512 of unvested compensation expense to be recognized in future periods

e)On January 14, 2019, the Company issued 100,000 shares of common stock upon the conversion of $9,746 of principal pursuant to the loan described in Note 8(e).

f)On January 14, 2019, the Company issued 110,742 shares of common stock upon the conversion of $10,000 of principal pursuant to the loan described in Note 8(b).

g)On January 28, 2019, the Company issued 200,000 shares of common stock upon the conversion of $15,552 of principal pursuant to the loan described in Note 8(e).

h)On February 1, 2019, the Company issued 2,869,230 shares of common stock to employees and directors of the Company in exchange for services for the Company. The shares vest over periods between 11 and 36 months. During the quarter ended March 31361,490 of unvested compensation expense to be recognized in future periods

i)On February 7, 2019, the holder of the assigned note converted $75,000 of the note and $7,499 of interest into 1,071,418 shares of the Company’s common stock.

j)On February 7, 2019, the Company issued 172,414 shares of common stock upon the conversion of $12,500 of principal pursuant to the loan described in Note 8(b).

Issuance of Shares Pursuant to RDW Capital LLC Convertible Debentures

 

On January 14, 2019, the Company issued 110,742 shares of common stock to RDW Capital LLC upon the conversion of $10,000 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

k)On February 11, 2019, the Company issued 317,600 shares of common stock upon the conversion of $24,697 of principal pursuant to the loan described in Note 8(e).

 

On February 7, 2019, the Company issued 172,414 shares of common stock to RDW Capital LLC upon the conversion of $12,500 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

l)On February 12, 2019, the Company issued 300,000 shares of common stock upon the conversion of $21,750 of principal pursuant to the loan described in Note 8(b).

 

On February 12, 2019, the Company issued 300,000 shares of common stock to RDW Capital LLC upon the conversion of $21,750 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

m)On February 14, 2019, the Company issued 1,400,000 shares of common stock upon the conversion of $140,000 principal pursuant to the convertible promissory note described in Note 8(m).

 

On March 7, 2019, the Company issued 576,501 shares of common stock to RDW Capital LLC upon the conversion of $39,375 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

n)On March 7, 2019, the Company issued 576,501 shares of common stock upon the conversion of $39,375 of principal pursuant to the loan described in Note 8( c).

On May 21, 2019, the Company issued 77,598 shares of common stock to RDW Capital LLC upon the conversion of $5,750 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

Issuance of Shares Pursuant to Silverback Capital Convertible Debentures

On January 14, 2019, the Company issued 100,000 shares of common stock to Silverback Capital upon the conversion of $9,746 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On January 28, 2019, the Company issued 200,000 shares of common stock to Silverback Capital upon the conversion of $15,552 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On February 11, 2019, the Company issued 317,600 shares of common stock to Silverback Capital upon the conversion of $24,697 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On May 17, 2019, the Company issued 200,000 shares of common stock to Silverback Capital upon the conversion of $13,000 of principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On July 2, 2019, the Company issued 300,000 shares of common stock to Silverback Capital upon the conversion of $8,500 of principal and $290 of accrued interest pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On August 29, 2019, the Company issued 650,000 shares of common stock to Silverback Capital upon the conversion of $6,000 of principal and $338 of accrued interest pursuant to the convertible debenture described in Note 8, Convertible Debentures.


Issuance of Shares Pursuant to Virtual Capital Convertible Debentures

On February 7, 2019, the Company issued 1,071,418 shares of common stock to Virtual Capital upon the conversion of $75,000 of principal and $7,499 of accrued interest pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On April 1, 2019, the Company issued 1,400,000 shares of common stock to Virtual Capital upon the conversion of $70,000 of principal and $6,930 of accrued interest pursuant to the convertible debenture described in Note 8, Convertible Debentures.

On April 25, 2019, the Company issued 1,499,960 shares of common stock to Virtual Capital upon the conversion of $55,000 of principal and $19,998 of accrued interest pursuant to the convertible debenture described in Note 8, Convertible Debentures.

Issuance of Shares Pursuant to InterCloud Convertible Debentures

On May 6, 2019, the Company issued 15,707,163 shares of common stock to InterCloud upon the conversion of $2,897,924 of principal pursuant to the convertible debentures described in Note 6, Related Party Transactions.

On August 16, 2019, the Company issued 20,598,088 shares of common stock to InterCloud upon the conversion of $793,894 of principal and $12,063 of accrued interest pursuant to the convertible debentures described in Note 6, Related Party Transactions.

Issuance of Shares Pursuant to Employee Convertible Debentures

On February 14, 2019, the Company issued 1,400,000 shares of common stock to employees of the Company upon the conversion of $140,000 principal pursuant to the convertible debenture described in Note 8, Convertible Debentures.

Issuance of Shares Pursuant to Conversion of Series A Preferred Stock

On August 26, 2019, the Company issued 263,713 shares of common stock to Dominion Capital upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

On August 30, 2019, the Company issued 333,334 shares of common stock to Dominion Capital upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

On September 18, 2019, the Company issued 333,334 shares of common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

On September 27, 2019, the Company issued 333,334 shares of common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

Issuance of Shares for Services

On February 1, 2019, the Company issued 2,869,231 shares of common stock to employees and directors of the Company in exchange for services for the Company.

On July 18, 2019, the Company issued 833,333 shares of common stock to MZ Group in exchange for services for the Company.

Cancellation of Shares for Services

On April 12, 2019, the Company cancelled 90,000 shares of common stock issued to former employees for services.

On May 22, 2019, the Company cancelled 30,000 shares of common stock issued to former employees for services.

On June 18, 2019, the Company cancelled 20,000 shares of common stock issued to former employees for services.

 

11.Preferred Stock

 

Series A

 

On November 15, 2017, the Company created one series of the 20,000,000 preferred shares it is authorized to issue, consisting of 8,000,000 shares, to be designated as Series A Preferred Shares.

preferred stock.


On October 29, 2018, the Company amended and restatedmade the first amendment to the Certificate of Designation of its Series A convertible preferred stock. This amendment updated the conversion price to be equal to the greater of 75% of the lowest VWAP during the ten trading day period immediately preceding the date a conversion notice is delivered or $0.40, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock.

On August 16, 2019, the Company made the second amendment to the Certificate of Designation of its Series A Convertible Preferred Stock. Theconvertible preferred stock. As a result of this amendment, the Company recorded a deemed dividend of $488,072 for the three and nine months ended September 30, 2019 in accordance with ASC 260-10-599-2. Subsequent to the second amendment, the principal terms of the Series A Preferred Sharespreferred stock shares are as follows:

 

Voting rights – The Series A Preferred Sharespreferred stock shares do not have voting rights.

 

Dividend rights – The holders of the Series A Preferred Sharespreferred stock shares shall not be entitled to receive any dividends. No dividends (other than those payable solely in common stock) shall be paid on the common stock or any class or series of capital stock ranking junior, as to dividends, to the Series A Preferred Sharespreferred stock shares during any fiscal year of the CorporationCompany until there shall have been paid or declared and set apart during that fiscal year for the holders of the Series A Preferred Sharespreferred stock shares a dividend in an amount per share equal to (i) the number of shares of common stock issuable upon conversion of the Series A Preferred Stockpreferred stock times (ii) the amount per share of the dividend to be paid on the common stock.

 

Conversion rights – The holders of the Series A Preferred Sharespreferred stock shares have the right to convert each ClassSeries A Preferred Sharepreferred stock share and all accrued and unpaid dividends thereon shall be convertible at the option of the holder thereof, at any time after the issuance of such share into fully paid and nonassessable shares of common stock of the Corporation.Company. The number of shares of common stock into which each share of the Series A Preferred Sharespreferred stock shares may be converted shall be determined by dividing the sum of the Stated Valuestated value of the Series A Preferred Sharespreferred stock shares ($1.00 per share) being converted and any accrued and unpaid dividends by the Conversion Priceconversion price in effect at the time of the conversion. The Series A Preferred Sharespreferred stock shares may be converted at an initial conversion price of the greaterlower of 75%80% of the lowest VWAP during the tenfive trading day period immediately preceding the date a conversion notice is delivered or $0.40$0.05, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of Common Stock.common stock. The conversion price has a floor of $0.03 per share.

 

Liquidation rights – Upon the occurrence of any liquidation, each holder of Series A Preferred Sharespreferred stock shares then outstanding shall be entitled to receive, out of the assets of the CorporationCompany available for distribution to its stockholders, before any payment shall be made in respect of the common stock, or other series of preferred stock then in existence that is outstanding and junior to the Series A Preferred Sharespreferred stock shares upon liquidation, an amount per share of Series A Preferred Sharespreferred stock shares equal to the amount that would be receivable if the Series A Preferred Sharespreferred stock shares had been converted into common stock immediately prior to such liquidation distribution, plus, accrued and unpaid dividends.

 

In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series A Preferred Sharespreferred stock shares as temporary equity or “mezzanine”“mezzanine.”

Holders of Series A preferred stock shares began converting into shares of common stock during the three months ended September 30, 2019 (refer to Note 10, Common Stock, for additional detail).

  

Series B

 

On April 16, 2018, the Company designated 1,000 shares of Series B preferred stock of the Company (the “Series B Preferred Stock”) with a stated value of $3,500 per share. The Series B Preferred Stockpreferred stock is neither redeemable nor convertible into common stock. The principal terms of the Series A Preferred SharesB preferred stock shares are as follows:

 

Issue Price - The stated price for the Series B Preferredpreferred stock shares shall be $3,500 per share.

 

Redemption - The Series B Preferredpreferred stock shares are not redeemable.

 

Dividends - The holders of the Series B Preferredpreferred stock shares shall not be entitled to receive any dividends.


Preference of Liquidation - The Corporation’s Series A Preferred Stockpreferred stock (the “Senior Preferred Stock) shall have a liquidation preference senior to the Series B Preferred.preferred stock. Upon any Fundamental Transaction,fundamental transaction, liquidation, dissolution or winding up of the Corporation,Company, whether voluntary or involuntary, the Holdersholders of the shares of the Series B Preferredpreferred stock shares shall be entitled, after any distribution or payment is made upon any shares of capital stock of the CorporationCompany having a liquidation preference senior to the Series B Preferred,preferred stock shares, including the Senior Preferred Stock, but before any distribution or payment is made upon any shares of Common Stockcommon stock or other capital stock of the CorporationCompany having a liquidation preference junior to the Series B Preferred,preferred stock shares, to be paid in cash the sum of $3,500 per share. If upon such liquidation, dissolution or winding up, the assets to be distributed among the Series B Preferred Holderspreferred stock holders and all other shares of capital stock of the CorporationCompany having the same liquidation preference as the Series B Preferredpreferred stock shall be insufficient to permit payment to said holders of such amounts, then all of the assets of the CorporationCompany then remaining shall be distributed ratably among the Series B Preferred Holderspreferred stock holders and such other capital stock of the CorporationCompany having the same liquidation preference as the Series B Preferred,preferred stock, if any. Upon any liquidation, dissolution or winding up of the Corporation,Company, whether voluntary or involuntary, after provision is made for Series B Preferred Holderspreferred stock holders and all other shares of capital stock of the CorporationCompany having the same liquidation preference as the Series B Preferred,preferred stock, if any, then-outstanding as provided above, the holders of Common Stockcommon stock and other capital stock of the CorporationCompany having a liquidation preference junior to the Series B Preferredpreferred stock shall be entitled to receive ratably all remaining assets of the CorporationCompany to be distributed.

 

26

Voting - The holders of shares of Series B Preferredpreferred stock shall be voted together with the shares of Common Stockcommon stock such that the aggregate voting power of the Series B Preferredpreferred stock is equal to 51% of the total voting power of the Company.

 

Conversion - There are no conversion rights.

 

In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series B Preferred Sharespreferred stock shares as temporary equity or “mezzanine”.“mezzanine.”

 

Series C

On November 14, 2019, the Company designated 9,000,000 shares of Series C preferred stock of the Company with a stated value of $0.00001 per share in connection with the closing of the Company’s acquisition of WaveTech GmbH (refer to Note 17, Subsequent Events, for additional detail).


12.Share Purchase Warrants

 

The following table summarizes the continuityactivity of share purchase warrants:warrants for the nine months ended September 30, 2019:

  

  Number of
warrants
  Weighted average
exercise price
$
 
       
Balance, December 31, 2018  1,715,177   2.14 
Issued  284,717   1.20 
Expired  (60,000)  0.32 
Balance, March 31, 2019  1,939,894   1.96 

  Number of
warrants
  Weighted
average
exercise price
 
Balance at December 31, 2018  1,715,177  $2.14 
Issued  284,717   1.20 
Expired  (60,000)  0.32 
Balance at March 31, 2019  1,939,894  $1.96 
         
Issued  731,938   1.20 
Expired  (20,375)  74.00 
Balance at June 30, 2019  2,651,457  $1.27 
         
Issued  938,806   1.20 
Expired  (200,000)  0.0001 
Balance at September 30, 2019  3,390,263  $1.32 

 

As at March 31,of September 30, 2019, the following share purchase warrants were outstanding:

 

Number of
warrants
  Exercise
price
$
  Expiry date
       
 20,375   74.00  April 10, 2019
 137,500   5.10  April 28, 2020
 250,000   0.10  June 27, 2020
 593,064*  1.20  February 13, 2021
 125,000   1.60  February 21, 2021
 500,000   1.00  May 17, 2020
 200,000   0.00010  September 10, 2019
 113,955   1.08  October 10, 2021
 1,939,894       
Number of warrants  Exercise price  Issuance Date Expiry date
 137,500   5.10  4/28/2017 4/28/2020
 250,000   1.00  6/27/2017 6/27/2020
 2,263,808*  1.20  2/14/2018 2/13/2021
 125,000   1.60  2/21/2018 2/21/2021
 500,000   1.00  5/17/2018 5/17/2020
 113,955   1.08  10/10/2018 10/10/2021
 3,390,263         

 

*This warrant is convertible into 4% of the number of common shares of the Company outstanding. At March 31,September 30, 2019, it is 4% of the number56,595,189 shares outstanding as of shares of the Company outstanding was 14,826,590 shares.that date.


13.Leases

 

In February 2016, the FASB issued ASU No. 2016-02,Leases, which introduced a lessee model that requires the majority of leases to be recognized on the balance sheet. On January 1, 2019, the Company adopted the ASU using the modified retrospective transition approach and elected the transition option to recognize the adjustment in the period of adoption rather than in the earliest period presented. The Company elected the package of practical expedients permitted under the transition guidance within the new standard, which among other things, allowed us to carry forward the historical lease classification. Adoption of the new standard resulted in the recording of additional net lease assets and lease liabilities of approximately $269,341 and $269,341 respectively, as of January 1, 2019. During the threenine months ended March 31,September 30, 2019, non-cash right of use assets recorded in exchange for non-cash operating lease liabilities was $269,341.$316,600. The Company leases certain office space and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term.

 

The depreciable lives of operating lease assets and leasehold improvements are limited by the expected lease term. The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The Company used incremental borrowing rates as of January 1, 2019 for operating leases that commenced prior to that date.

 

The following table sets forth the operating lease right of use (“ROU”) assets and liabilities as of March 31,September 30, 2019:

  September 30, 
  2019 
Operating lease assets $209,767 
     
Operating lease liabilities:    
Current operating lease liabilities  214,283 
Total operating lease liabilities $214,283 

  

  March 31,
2019
 
Operating lease assets $232,325 
     
Operating lease liabilities:    
Current operating lease liabilities $233,191 
Total operating lease liabilities $233,191 

Expense related to leases is recorded on a straight-line basis over the lease term, including rent holidays. During the three and nine months ended March 31,September 30, 2019, the Company recognized operating lease expense of $48,175.$61,122 and $167,644, respectively. Operating lease costs are included within selling, administrative and other expenses on the condensed consolidated statements of income and comprehensive income. During the three and nine months ended March 31,September 30, 2019, short-term lease costs were $78,035.$55,413 and $198,703, respectively.

 

Cash paid for amounts included in the measurement of operating lease liabilities were $47,309$57,909 and $163,127, respectively, for the three and nine months ended March 31,September 30, 2019, and this amount is included in operating activities in the condensed consolidated statements of cash flows. During the three and nine months ended March 31,September 30, 2019, the Company reduced its operating lease liabilities by $36,150$35,027 and $102,316, respectively, for cash paid.

 

The operating lease liabilities as of March 31,September 30, 2019 reflect a weighted average discount rate of between 48% and 58%. Lease payments over the next five years and thereafter are as follows:

  March 31,
2019
 
2019 $173,727 
2020  88,431 
2021  61,372 
2022  63,214 
2023  21,330 
2024  - 
Total lease payments  408,074 
Less: imputed interest  (174,883)
Total operating lease liabilities $233,191 

Year ending December 31,   
2019 $66,222 
2020  122,001 
2021  95,914 
2022  86,681 
2023  21,330 
Thereafter  - 
Total lease payments  392,148 
Less: imputed interest  (177,865)
Total $214,283 

 


14.Commitments and Contingencies

 

(a)The Company leases certain of its properties under leases that expire on various dates through 2023. Some of these agreements include escalation clauses and provide for renewal options ranging from one to five years. Leases with an initial term of 12 months or less and immaterial leases are not recorded on the balance sheet.

Leases

The Company leases certain of its properties under leases that expire on various dates through 2023. Some of these agreements include escalation clauses and provide for renewal options ranging from one to five years. Leases with an initial term of 12 months or less and immaterial leases are not recorded on the balance sheet.

WaveTech GmbH Share Purchase Agreement

On July 15, 2019, the Company entered into a share purchase agreement with WaveTech GmbH, a German corporation.

The merger of WaveTech GmbH into the Company shall be effected through a sale and exchange of shares and cash. Pursuant to the share purchase agreement, in exchange for shares of common stock of the Company, the Company will acquire all right, title and interest in all of the issued and outstanding shares of stock of WaveTech GmbH. The Company will also receive $3,000,000 in cash at or before consummation of the transactions contemplated by the share purchase agreement (the “Transactions”). Upon consummation of the Transactions, the current WaveTech GmbH shareholders will beneficially own a majority of the outstanding shares of the Company.

The consummation of the Transactions is also subject to the satisfaction or waiver (if permitted by law) of certain closing conditions, including, among other things, (i) the accuracy of the representations and warranties of the parties in all material respects and (ii) the performance of and compliance with the covenants of the parties in all material respects.

The parties are required to use commercially reasonable efforts to cause to be taken and to do or cause to be done all actions and things as are necessary under the terms of the share purchase agreement or under applicable law, in order to consummate the Transactions. The parties are also required to, among other things, cooperate in all respects with each other in connection with any filing or submission to any governmental authority in connection with the Transactions.

The share purchase agreement also contains certain termination rights for both the Company and WaveTech GmbH, including that the Company or WaveTech GmbH may terminate the share purchase agreement if WaveTech GmbH has not obtained executed assignment agreements from its shareholders holding an aggregate of (i) fifty one percent (51%) of the issued and outstanding shares of WaveTech GmbH by the date that is ninety (90) days following the date of the share purchase agreement and (ii) ninety percent (90%) of the issued and outstanding shares of WaveTech GmbH by March 31, 2020. At October 13, 2019, the executed assignment agreements had not been obtained. As of the date of this report, neither party had chosen to terminate the deal.

Upon consummation of the Transactions, the Company’s board of directors will expand to include two new board members from WaveTech GmbH.

As of the date of this report, the Company has received $2,989,978 in cash from WaveTech GmbH. Of that amount, $1,325,895 is in escrow to satisfy the amounts outstanding to WaveTech Global for the loan payable discussed in Note 7, Loans Payable. Additionally, the Company recorded a foreign exchange loss of $10,022 in the unaudited condensed consolidated statement of operations for the three and nine months ended September 30, 2019.

On November 14, 2019, the Company closed on its acquisition of WaveTech GmbH (refer to Note 17, Subsequent Events, for additional detail).


Oasis Capital, LLC Equity Purchase Agreement and Registration Rights Agreement

On August 29, 2019, the Company entered into an equity purchase agreement and registration rights agreement with Oasis Capital, LLC, a Puerto Rico limited liability Company. Under the terms of the equity purchase agreement, Oasis Capital agreed to purchase from the Company up to $2,500,000 of the Company’s common stock upon effectiveness of a registration statement on Form S-1 (the “Registration Statement”) filed with the SEC and subject to certain limitations and conditions set forth in the equity purchase agreement.

Following effectiveness of the Registration Statement, and subject to certain limitations and conditions set forth in the equity purchase agreement, the Company shall have the discretion to deliver put notices to Oasis Capital and Oasis Capital will be obligated to purchase shares of the Company’s common stock, par value $0.00001 per share based on the investment amount specified in each put notice. The maximum amount that the Company shall be entitled to put to Oasis Capital in each put notice shall not exceed the lesser of $250,000 or two hundred percent (200%) of the average daily trading volume of the Company’s common stock during the ten (10) trading days preceding the put. Pursuant to the equity purchase agreement, Oasis Capital and its affiliates will not be permitted to purchase and the Company may not put shares of the Company’s common stock to Oasis Capital that would result in Oasis Capital’s beneficial ownership of the Company’s outstanding common stock exceeding 9.99%. The price of each put share shall be equal to eighty five percent (85%) of the market price (as defined in the equity purchase agreement). Puts may be delivered by the Company to Oasis Capital until the earlier of (i) the date on which Oasis Capital has purchased an aggregate of $2,500,000 worth of common stock under the terms of the equity purchase agreement, (ii) August 29, 2022, or (iii) written notice of termination delivered by the Company to Oasis Capital, subject to certain equity conditions set forth in the equity purchase agreement.

As of the date of this report, the Company has not received the funds described in the equity purchase agreement and has not filed the Registration Statement with the SEC.

 

(b)

On February 4, 2019, the Company entered into a Share Purchase Agreement (the “Purchase Agreement”) with WaveTech Global Inc. (“WaveTech”), a Delaware corporation, and the stockholders of WaveTech.

The merger of WaveTech into the Company shall be effected through a sale and exchange of shares and cash. Pursuant to the Purchase Agreement, in exchange for cash consideration and shares of common stock of the Company, the Company will acquire all right, title and interest in all of the issued and outstanding shares of stock of WaveTech. Upon the consummation of the transactions contemplated by the Purchase Agreement (the “Transactions”), WaveTech will become the majority controlling shareholder of the Company.

The consummation of the Transactions is also subject to the satisfaction or waiver (if permitted by law) of certain closing conditions, including, among other things, (i) the accuracy of the representations and warranties of the parties in all material respects, (ii) the performance of and compliance with the covenants of the parties in all material respects, (iii) receipt of certain regulatory approvals, (iv) approval by holders of a majority of WaveTech’s common stock outstanding and entitled to vote and (v) consolidation of certain subsidiaries and affiliated entities of WaveTech into WaveTech.

The parties are required to use commercially reasonable efforts to cause to be taken and to do or cause to be done all actions and things as are necessary under the terms of the Purchase Agreement or under applicable law, in order to consummate the Transactions. The parties are also required to, among other things, cooperate in all respects with each other in connection with any filing or submission to any governmental authority in connection with the Transactions.

The Purchase Agreement also contains certain termination rights for both the Company and WaveTech, including that the Company or WaveTech may terminate the Purchase Agreement if the Transactions have not been consummated on or prior to February 28, 2019.

Upon consummation of the Transactions, the Company intends to rebrand itself under the WaveTech Global name, file for a name change to WaveTech Global Inc. and apply for an up-listing to the NASDAQ exchange, subject to filing and approval by NASDAQ and FINRA.

The Company’s board of directors will expand to include three new board members from WaveTech. As of the date of these financial statements the transaction has not closed.


15.Segment Disclosures

 

During the threenine months ended March 31,September 30, 2019, and 2018, the Company had onetwo operating segmentsegments including:

 

 AW Solutions Inc., a Longwood, Florida-based company, AW Solutions Puerto Rico LLC, ADEX Corporation and ADEX Puerto LLCAWS/ADEX/TNS, which is in the businesscomprised of the provisionAWS Entities, the ADEX Entities, and TNS.

Spectrum Global Solutions (SGS), which consists of professional, multi-service line, telecommunications infrastructurethe rest of the Company’s operations.

During the nine months ended September 30, 2018, the Company had two operating segments including:

AWS/ADEX, which was comprised of the AWS Entities and outsource services to the wireless and wireline industry, ADEX Corporation and ADEX Puerto Rico LLC offering turnkey wireless and wireline telecom service and project staffing and  TNS, Inc., an Illinois corporation (acquired January 4, 2019) which is a communications contractor that specializes in the design, installation and maintenance of structured cabling systems and,Entities.

 

 Spectrum Global Solutions (SGS), which consists of the rest of the Company’s operations.

 

Factors used to identify the Company’s reportable segments include the organizational structure of the Company and the financial information available for evaluation by the chief operating decision-maker in making decisions about how to allocate resources and assess performance. The Company’s operating segments have been broken out based on similar economic and other qualitative criteria. The Company operates the SGS reporting segment in one geographical area (the United States), the AW Solutions operating segment in two geographical areas (the United States and Puerto Rico), and the ADEXAWS/ADEX/TNS operating segment in two geographical areas (the United States and Puerto Rico).

 

Financial statement information by operating segment for the three and nine months ended March 31,September 30, 2019 is presented below:

  

 Spectrum Global
$
  AWS/ADEX/TNS
$
  Total
$
  Three Months Ended September 30, 2019  Nine Months Ended September 30, 2019 
        Spectrum Global  AWS/ADEX/TNS  Total  Spectrum Global  AWS/ADEX/TNS  Total 
Net Sales     11,335,732   11,335,732 
             
Net sales $     -  $7,505,937  $7,505,937  $     -  $27,159,071  $27,159,071 
Operating (loss) income  (954,967)  969,666   14,699   (1,260,709)  108,762   (1,151,947)  (2,979,974)  830,339   (2,149,635)
Interest expense  399,555   71,857   471,412   126,969   115,583   242,552   1,224,353   267,794   1,492,147 
Depreciation and amortization  -   93,952   93,952   -   97,281   97,281   -   288,134   288,134 
Total Assets as of March 31, 2019  15,067   18,021,819   18,036,886 
Total assets as of September 30, 2019  1,350,584   13,040,470   14,391,054   1,350,584   13,040,470   14,391,054 

 


Geographic information for the three and nine months ended and as at March 31,of September 30, 2019 is presented below:

 

 Revenues    
 Revenues
$
  Long-Lived
Assets
$
  Three Months Ended September 30,
2019
  Nine Months Ended September 30,
2019
  Long-lived Assets as of September 30,
2019
 
            
Puerto Rico  310,478   3,371  $383,246  $1,094,475  $10,128 
United States  11,025,254   6,817,755   7,122,691   26,064,596   6,606,120 
Consolidated Total  11,335,732   6,821,126 
Consolidated total  7,505,937   27,159,071   6,616,248 

 


Financial statement information by operating segment for the three and nine months ended MarchSeptember 30, 2018 is presented below:

  Three Months Ended
September 30,
2018
  Nine Months Ended
September 30,
2018
 
  Spectrum Global  AWS/ADEX  Total  Spectrum Global  AWS/ADEX  Total 
                   
Net sales $-  $9,671,990  $9,671,990  $-  $24,963,876  $24,963,876 
Operating (loss) income  (688,561)  381,109   (307,452)  (2,873,265)  539,713   (2,333,552)
Interest expense  117,361   150,733   268,094   404,073   372,464   776,537 
Depreciation and amortization  -   56,874   56,874   -   161,480   161,480 
Total assets as of December 31, 2018  99,835   12,830,561   12,930,396   99,835   12,830,561   12,930,396 

Geographic information for the nine months ended September 30, 2018 and as of December 31, 2018 is presented below:

 

  Spectrum Global
$
  AWS/ADEX
$
  Total
$
 
          
Net Sales     4,327,764   4,327,764 
Operating (loss) income  (666,249)  (77,242)  (743,491)
Interest expense  107,894   71,431   179,325 
Depreciation and amortization     47,833   47,833 
Total Assets as of December 31, 2018  99,835   12,830,561   10,774,123 

Geographic information for the three months ended March 31, 2018 is presented below:

 Revenues    
 Revenues
$
  Long-Lived
Assets
$
  Three Months
Ended
September 30,
2018
  Nine Months
Ended
September 30,
2018
  Long-lived Assets as of December 31,
2018
 
            
Puerto Rico  466,624   5,377  $641,416  $1,653,878  $3,657 
United States  3,861,140   4,016,895   9,030,574   23,309,998   3,859,387 
Consolidated Total  4,327,764   4,022,273 
Consolidated total  9,671,990   24,963,876   3,863,044 

 

16.Net (Loss) Income Per Share

 

  Three Months  Three Months 
  Ended  Ended 
  March 31,  March 31, 
  2019  2018 
  $  $ 
       
Numerator:      
Net income (loss)  (1,332,587)  134,269 
Convertible note interest     87,860 
Adjusted diluted net income (loss)  (1,332,587)  222,129 
         
Denominator:        
Weighted average shares outstanding used in computing net income per share:        
Basic  11,771,927   2,225,809 
Effect of dilutive stock options and convertible notes payable     6,194,355 
Effect of preferred shares     8,842 
Diluted  11,771,927   8,429,006 
         
Net income (loss) per share applicable to common stockholders:        
Basic  (0.11)  0.06 
Diluted  (0.11)  0.03 

The following table shows the calculation of basic and diluted net (loss) income per share for the three and nine months ended September 30, 2019 and 2018:

  For the three months ended  For the nine months ended 
  September 30,  September 30, 
  2019  2018  2019  2018 
             
Numerator:            
Net (loss) income attributable to common shareholders  (1,762,522)  414,485   (3,193,690)  (2,493,461)
Convertible note interest  -   147,789   -   - 
Adjusted diluted net (loss) income attributable to common shareholders  (1,762,522)  562,274   (3,193,690)  (2,493,461)
                 
Denominator                
Weighted average shares outstanding used in computer net loss (income) per share                
Basic  44,739,064   1,557,763   27,554,495   1,737,473 
Effect of dilutive stock options and convertible notes payable  -   12,707,716   -   - 
Effect of preferred shares  -   403,326   -   - 
Diluted  44,739,064   14,668,805   27,554,495   1,737,473 
                 
Basic $(0.04) $0.27  $(0.12) $(1.44)
Diluted $(0.04) $0.04  $(0.12) $(1.44)

   


17.Subsequent Events

 

a)On April 2. 2019, the Company issued 1,400,000 shares of common stock upon the conversion of $70,000 and $6.930 of accrued interest described in Note 8 (d).
b)On April 13, 2019, the Company amended the note described in Note 6(d). Pursuant to the amendment, the notes maturity was extended from April 13, 2019 to April 13, 2020. In addition, the interest rate increased from 8% to 10%.

Convertible promissory note, Power Up Lending Group Ltd, 8% interest, unsecured, matures January 22, 2021

 

c)On April 23, 2019, the Company issued 799,980 shares of common stock upon the conversion of $30,000 and $9,999 of accrued interest described in Note 8(d).

On October 22, 2019, the Company entered into and closed on a Securities Purchase Agreement with Power Up Lending Group Ltd., pursuant to which the Company issued to Power Up Lending Group Ltd. a convertible promissory note in the aggregate principal amount of $68,500 for an aggregate purchase price of $60,000.

d)On April 23, 2019, the Company issued 699,980 shares of common stock upon the conversion of $25,000 and $9,999 of accrued interest described in Note 8(d).

e)On May 3, 2019, the Company and Dominion Capital LLC (the “Holder”) entered into an exchange agreement (the “Exchange Agreement”) to exchange the two Senior Secured Convertible Promissory Notes described in Notes 8(h) and (i), with principal amounts of $1,052,632 plus accrued interest and $295,746 plus accrued interest respectively, for a single Senior Secured Convertible Promissory note with a principal amount of $1,571,134 (the “Exchange Note”).

 

The interest on the outstanding principal due under the Exchange Notesecured note accrues at a rate of 12%8% per annum. All principal and accrued but unpaid interest under the Exchange Notesecured note is due on October 17, 2020 andJanuary 22, 2021. 180 days following the issuance of the note, the note is convertible into shares of the Company’s Common Stock.common stock at the greater of $0.005 per share and 70% of the average of the three lowest trading prices in the 15 trading days prior to the conversion date.

Convertible promissory note, GS Capital Partners, LLC, 8% interest, unsecured, matures October 24, 2020

On October 24, 2019, the Company entered into and closed on a Securities Purchase Agreement with GS Capital Partners, LLC, pursuant to which the Company issued to GS Capital Partners, LLC a convertible promissory note in the aggregate principal amount of $123,000 for an aggregate purchase price of $112,000.

The interest on the outstanding principal due under the secured note accrues at a rate of 8% per annum. All principal and accrued but unpaid interest under the secured note is due on October 24, 2020. The secured note is convertible into shares of the Company’s common stock at 71% of the average of the three lowest VWAPs in the 12 trading days prior to and including conversion date. The conversion price has a floor of $0.01 per share.

Issuance of Shares Pursuant to Conversion of Series A Preferred Stock

On October 15, 2019, the Company issued 333,334 shares of common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

On October 21, 2019, the Company issued 333,334 shares of common stock to Dominion Capital upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

On October 24, 2019, the Company issued 333,334 shares of common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

Issuance of Shares Pursuant to Silverback Capital Convertible Debentures

On October 21, 2019, the Company issued 541,650 shares of common stock to Silverback Capital upon the conversion of $627 of accrued interest pursuant to a convertible debenture.

Acquisition of WaveTech GmbH

On November 14, 2019, the Company closed on its acquisition of WaveTech GmbH per the share purchase agreement discussed in effect onNote 14, Commitments and Contingencies. The closing of the date such conversion is effected shall be equaltransaction involved the merger of WaveTech GmbH into the Company through a sale and exchange of shares and cash. Pursuant to (i) initially, $0.10 or (ii) on or after the dateshare purchase agreement, in exchange for shares of Series C Preferred Stock of the Company (refer to the “Series C Preferred Stock” section of this note for additional detail), at closing the Company acquired sixty percent (60%) of the issued and outstanding shares of WaveTech GmbH. In connection with the closing of the next public or private offeringacquisition, $1,325,000 of equity or equity-linked securitiesthe amount in escrow as of September 30, 2019 was returned to the Company. The share purchase agreement also contains certain termination rights for both the Company and WaveTech GmbH in the event the Company has not acquired ninety percent (90%) of the issued and outstanding shares of WaveTech GmbH by March 31, 2020.

Effective immediately upon the closing of the acquisition, the Board of Directors of the Company in whichappointed Silas Poel as the Chief Operating Officer of the Company. The Board of Directors also agreed to add Silas Poel and Dag Viland as directors.


Series C Preferred Stock

On November 14, 2019, the Company receives gross proceeds in an amount greater than $100,000, one hundred and five percent (105%)designated 9,000,000 shares of the price of the Common Stock issuable in the offering. While during the first six months that the Exchange Note is outstanding, only interest payments are due to the Holder, beginning in October 2019, and on each monthly anniversary thereafter until maturity, amortization payments are due for principal and interest due under the Exchange Note. The Exchange Note includes customary events of default, including non-payment of the principal or accrued interest due on the Exchange Note. Upon an event of default, all obligations under the Exchange Note will become immediately due and payable.

The Holder was granted a right to participate in future financing transactionsSeries C preferred stock of the Company whilewith a stated value of $0.00001 per share. The principal terms of the Exchange Note remains outstanding.Series C preferred stock shares are as follows:

 

f)On May 6, 2019, in accordance with terms of the notes described in Notes 8(a) and (e), the Company issued an aggregate of 15,707,163 shares of the Company’s common stock to InterCloud pursuant to the automatic forced conversion of all outstanding obligations under the Notes, in full satisfaction thereof. The shares issued were unregistered and are subject to Rule 144 restrictions.

Issue Price - The stated price for the Series C preferred stock shall be $0.00001 per share.

 

g)On May 10, 2019, the Company entered into an amendment to the note payable described in Note 8(g). Pursuant to the amendment the maturity date of the note was extended from January 15, 2019 to June 1, 2019.

Redemption- The Series C preferred stock shares are not redeemable.

Dividends- The holders of the Series C preferred stock shares shall not be entitled to receive any dividends.

Preference of Liquidation - Upon any liquidation, dissolution or winding-up of the Company, whether voluntary or involuntary (a “liquidation”), the Series C preferred stock shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Company an amount equal to $0.00001 for each share of Series C preferred stock before any distribution or payment shall be made to the holders of any junior securities and (ii) then be entitled to receive out of the assets, whether capital or surplus, of the Company the same amount that a holder of common stock would receive if the Series C preferred stock were fully converted (disregarding for such purposes any conversion limitations hereunder) to common stock which amounts shall be paid pari passu with all holders of common stock.

Voting- Except as otherwise provided herein or as required by law, the Series C preferred stock shall be voted together with the shares of common stock, par value $0.00001 per share of the Company and any other series of preferred stock then outstanding, and not as a separate class, at any annual or special meeting of stockholders of the Company, with respect to any question or matter upon which the holders of common stock have the right to vote, such that the voting power of each share of Series C preferred stock is equal to the voting power of the shares of common stock that each such share of Series C preferred stock is convertible into pursuant hereto. The Series C preferred stock shall be entitled to notice of any stockholders’ meeting in accordance with the bylaws of the Company, and may act by written consent in the same manner as the holders of common stock of the Company.

Conversion- on the second business day following the earlier of (i) the reverse split of the Company’s common stock, (ii) the listing of the Company on a national securities exchange and (iii) the six-month anniversary of the closing date (as defined below) (the “Series C Conversion Date”), without any further action, all outstanding shares of Series C shall automatically convert into an aggregate number of shares of the Company’s common stock equal to the greater of (i) $90,000,000 (the “Aggregate Value”)/Strike Price (as defined below), or (ii) the Aggregate Value/$0.0325 (as adjusted for any reverse stock split or similar adjustment that may occur prior to the Series C Conversion Date). Provided, however, if a Triggering Event (as defined below) occurs, the Aggregate Value shall be reduced by the amount of any Losses (as defined below).

For purposes hereof, a “Triggering Event” shall include any liability arising from a breach of the representations or warranties of WaveTech GmbH (as defined below) contained in the share purchase agreement dated July 15, 2019 and all amendments thereto (as amended, the “SPA”), by and between the Company and WaveTech GmbH, a corporation organized under the laws of the Republic of Germany. “Closing Date” shall have the meaning ascribed to the term in the SPA. “Strike Price” shall mean the closing price per share of the Company’s common stock on the trading day immediately preceding the Series C Conversion Date.


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plan”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our unaudited consolidated financial statements are stated in United States dollars ($) and are prepared in accordance with United States generally accepted accounting principles. The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

 

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars. All references to “$” refer to United States dollars and all references to “common stock” refer to the common shares in our capital stock.

 

Unless specifically set forth to the contrary, when used in this report the terms “we”, “our”, the “Company” and similar terms refer to Spectrum Global Solutions, Inc., a Nevada corporation, and its consolidated subsidiaries.

 

The information that appears on our website atwww.SpectrumGlobalSolutions.comis not part of this report.

 

Description of Business

 

On February 5, 2018, we completed our corporate jurisdiction continuation from the jurisdiction of the Province of British Columbia to the jurisdiction of the State of Nevada in accordance with the Articles of Conversion and the Articles of Incorporation filed with the Nevada Secretary of State. Our principal offices are located at 300 Crown Oak Centre, Longwood, Florida 32750. Our telephone number is (407) 512-9102. On January 2, 2018, we changed our fiscal year end to December 31.

 

We are a leading provider of services and solutions in the telecommunications industry to top tier communication carriers, service providers, utilities and Fortune 1000 enterprises. The telecommunications sector provides services and solutions throughout the United States, Guam, Canada and the Caribbean.


Our telecommunications division, which was acquired on April 25, 2017, isservices are supported by itsour subsidiaries: AW Solutions, Inc., AW Solutions Puerto Rico, LLC, and Tropical Communications, Inc. (collectively known as “AW Solutions”“AWS” or the “AWS Entities”), ADEX CORP andCorporation, ADEX Puerto Rico LLC, ADEX Towers, Inc. and ADEX Telecom, Inc. (acquired February 27, 2018) and ADEX Canada, formed in September 2019 (collectively “ADEX” or the “ADEX Entities”), (collectively known as “ADEX”) and T N S, IncTNS, Inc. (acquired January 4, 2019) (“TNS”). AW Solutions providesThe AWS Entities provide a broad range of professional services and solutions to top tier communication carriers and Fortune 1000 enterprise customers. The telecommunication division offers carriers, service providers and enterprise customers professional contracting services, to include: infrastructure audits; site acquisition; architectural, structural and civil design and analysis; construction management; construction; installation; warehousing and logistics; maintenance services, that support the build-out and upgrade and operation of some of the most advanced networks, small cell, Wi-Fi, fiber and distributed antenna system (DAS) networks. We believe the expansion and migration of these next-generation networks, our long-term relationships supported by multiyear Master Service Agreementsmaster service agreements (MSA) and multi-year service contracts with major wireless, commercial wireline and wireless operators, DAS operators, tower companies, original equipment manufacturers (OEM’s)(OEMs) and prime contractor/project management organization provides us a significant opportunity as a long term leading and well respected industry leader in this marketplace. ADEX is a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications industry, service providers and Enterpriseenterprise customers. ADEX’s managed solutions diversifies the ability to service customers domestically and internationally throughout the project lifecycle. ADEX customers include many leading wireless and wireline telecommunications providers, cable broadband MSOsmultiple-system operators (“MSOs”) and Original Equipment Manufacturers (“OEM”).OEMs. On a weekly basis, the Company deploys hundreds of telecommunication professionals in support of its customers. The Company believes that its global footprint of support is a differentiating factor for national and international-based customers needing a broad range of technical expertise for management of their legacy and next generation networks. The Company seeks to assist its customers throughout the entire life cycle of a network deployment via its comprehensive suite of managed solutions that include Consultingconsulting and Professional Staffingprofessional staffing services to service providers as well as Enterpriseenterprise customers, Network Implementation, Network Installation, Network Upgrades, Rebuilds, Design, Engineeringnetwork implementation, network installation, network upgrades, rebuilds, design, engineering and Integration Wireless Network Support, Wireless Network Integration, Wirelessintegration wireless network support, wireless network integration, wireless and Wireline Equipment Installation & Commissioning, Wireless Site Development & Construction Management, Network Engineering, Project Management, Disaster Recoverywireline equipment installation and commissioning, wireless site development and construction management, network engineering, project management, disaster recovery design engineering and integration. T N S, Inc. (“T N S”)TNS is a Chicago-based structured cabling and Next-Generationnext-generation DAS design and installation firm that supports voice, data, video, security and multimedia systems within commercial office buildings, multi-building campus environments, high-rise buildings, data centers and other structures. T N S, Inc. (“T N S”) is a Chicago-based structured cabling and Next-Generation DAS design and installation firm that supports voice, data, video, security and multimedia systems within commercial office buildings, multi-building campus environments, high-rise buildings, data centers and other structures. T N STNS extends our geographic reach to the Midwest area and our client reach to end-users, such as multinational corporations, universities, school districts and other large organizations and enterprise clientele that have significant ongoing next generation network needs. T N STNS works both in the USU.S. and Internationally.internationally.

  

We provide the following categoriesa comprehensive array of offeringsprofessional services and solutions to our customers:clients that are applicable across multiple platforms and technologies to include but not limited to: Wi-Fi , Wi-Max and wide-area networks, fiber networks, DAS networks (iDAS/oDAS), small cell distributed networks, public safety networks and enterprise networks for incumbent local exchange carriers (ILECs), telecommunications original equipment manufacturers (OEMs), cable broadband multiple system operators (MSOs), tower and network aggregators, utility entities and enterprise customers. Our services teams support the deployment of new networks and technologies, as well as expand and maintain existing networks.

 

Telecommunication Division: We provide a comprehensive array of professional services and solutions to

On November 14, 2019, we closed on our clients that are applicable across multiple platforms and technologies to include but not limited to: Wi-Fi , Wi-Max and wide-area networks, fiber networks, DAS networks (iDAS/oDAS), small cell distributed networks, public safety networks and enterprise networks for incumbent local exchange carriers (ILECs), telecommunications original equipment manufacturers (OEMs), cable broadband multiple system operators (MSOs), tower and network aggregators, utility entities and enterprise customers. Our services teams support the deployment of new networks and technologies, as well as expand and maintain existing networks.

WaveTech Global Inc., which is under a definitive agreement to be acquired by us, is supported by its subsidiaries: Wavetech Inc., WaveTech GmbH, Inc. (collectively known as “WaveTech Global”). WaveTech is a global next generation energy management company that specializes in asset lifecycle extension, intellectual property development, and implementation services. The Company offers a global portfolio of end-to-end energy optimization and lifecycle management solutions developed from proprietary intellectual property, engineered systems, and operational expertise. WaveTech Global extensive suite of products include power asset life extension, operational servicing and automation, lifetime cost reduction, and real-time heterogeneous power source switching. WaveTech Global, through its diverse portfolio of intellectual property and engineering expertise, dramatically improves the availability and efficiency of customer networks through automation, analytics, machine learning and material science innovation. Services we provide include: Software as a Service (SaaS) subscription-based monitoring and analytics; critical power engineering design, and installation; critical power system maintenance and replacement; asset lifecycle extension that enable some of the most sophisticated and mission-critical networks in the world.

Upon completion of our proposed acquisition of WaveTech Global Inc, will positionGmbH, which positions our company as a leading end-to-end technology platform company that provides software, services, and solutions that dramatically increase the availability and cost efficiency of global communication solutions and supporting next generation networks. The expansion of our combined business units provides array of solutions and services which address data-center, wireless, and wireline-based networks across the globe.


Our Operating Units

 

Our company is comprised of the following:

 

 AW Solutions. - AW Solutions, Inc., a Florida corporation (April 17, 2006), AW Solutions Puerto Rico, LLC, Puerto Rico limited liability company (March 14, 2011) and Tropical Communications, Inc., a Florida corporation (May 9, 1984), (Collectively known as, “AW Solutions”)The AWS Entities. WeThe AWS Entities are professional, multi-service line, telecommunications infrastructure companies that provide outsourced services to the wireless and wireline industry. AW Solution’sThe AWS Entities services include network systems design, site acquisition services, asset audits, architectural and engineering services, program management, construction management and inspection, construction, installation, maintenance and other technical services. AW Solutions providesThe AWS Entities provide in-field design, Computer Aided Designcomputer aided design and Drawingdrawing services (CADD), fiber and DAS deployments for facilities and outdoor environments.

 

 The ADEX -Entities. The ADEX CORP, a New York corporation (October 29, 1993) and ADEX Puerto Rico, LLC. a Puerto Rico limited liability company (April 17, 2008), (collectively known as “ADEX”). ADEX isEntities are a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications industry, service providers and Enterpriseenterprise customers domestically and internationally. The Company seeks to assist its customers throughout the entire life cycle of a network deployment via its comprehensive suite of managed solutions that include Consultingconsulting and Professional Staffingprofessional staffing services to service providers as well as Enterpriseenterprise customers, Network Implementation, Network Installation, Network Upgrades, Rebuilds, Design, Engineering and Integration Wireless Network Support, Wireless Network Integration, Wireless and Wireline Equipment Installation & Commissioning, Wireless Site Development & Construction Management, Network Engineering, Project Management, Disaster Recoverynetwork implementation, network installation, network upgrades, rebuilds, design, engineering and integration wireless network support, wireless network integration, wireless and wireline equipment installation and commissioning, wireless site development and construction management, network engineering, project management, disaster recovery design engineering and integration.

 

T N S - T N S, Inc. an Illinois corporation (July 5, 2002)TNS. TNS is a Chicago-based structured cabling and Next-Generationnext-generation DAS design and installation firm that supports voice, data, video, security and multimedia systems within commercial office buildings, multi-building campus environments, high-rise buildings, data centers and other structures. T N STNS extends our geographic reach to the Midwest area and our client reach to end-users, such as multinational corporations, universities, school districts and other large organizations and enterprise clientele that have significant ongoing next generation network needs. T N STNS works both in the USU.S. and Internationally.internationally.

  

WaveTech GmbH. WaveTech GmbH is a German global technology company focused on next generation energy management and extension, data analytics and monitoring services extending the useful life of battery systems, which is currently working with a Fortune 1000 client base.

Results of Operations for the Three Month Periods Ended March 31,September 30, 2019 and March 31, 2018

 

Revenues

 

Our operating results for the three month periods ended March 31,September 30, 2019 and 2018 are summarized as follows:

 

  

Three Months Ended

March 31,
2019

  

Three Months Ended

March 31,
2018

  Difference 
Revenue $11,335,732  $4,327,764  $7,007,968 
Operating expenses $11,321,033  $5,071,255  $6,249,778 
Other income (expense) $(1,337,688) $822,987  $2,160,675)
Net income (loss) $(1,332,587) $134,269  $(1,466,856)

  Three Months Ended    
  September 30,
2019
  September 30,
2018
  Difference 
          
Revenue $7,505,937  $9,671,990  $(2,166,053)
Operating expenses  8,657,884   9,979,442   (1,321,558)
Other (expense) income  (120,404)  721,937   (842,341)
Provision for income taxes  (2,099)  -   (2,099)
Net (loss) income  (1,274,450)  414,485   (1,688,935)

  


Revenue generated during the three months ended March 31,September 30, 2019 was $11,335,752$7,505,937, compared to $4,327,764 for$9,671,990 during the same period ended March 31,of 2018. During the period ended March 31, 2019,This decrease of $2,166,053 is primarily related to a majority of our revenues anddecrease in sales by AWS due to decreased sales from a significant portion of our expenses were generatedmajor customer. The decrease was partially offset by our acquired telecommunications division (AW Solutions, Inc.; AW Solutions Puerto Rico, LLC; Tropical Communications, Inc. on April 25, 2017 and ADEX Corp, ADEX PUERTO RICO LLC, ADEX TOWERS, INC., ADEX TELECOM, INC. on February 28, 2018. Our telecommunications division generated $9,360,833 of revenue and oursales from TNS, division, which was acquired inon January 4, 2019, accounted for $1,974,899 of revenue. During the three months ended March 31, 2018, all of our revenue was generated by our telecommunications division.2019.

 

Expenses

 

During the three months ended March 31,September 30, 2019, our operating expenses were $11,321,033$8,657,884, compared to operating expenses of $5,071,255 for the three month period ended March 31, 2018. The increase on operating expense is a result of the acquisition of ADEX on February 28, 2018, which consisted of ADEX Corp, ADEX PUERTO RICO LLC, ADEX TOWERS, INC and ADEX TELECOM, INC and the acquisition of TNS, Inc, on January 4, 2019. These expenses include general and administrative costs, all of our corporate costs, as well as costs from our subsidiaries management personnel and administrative overhead. These costs primarily consist of employee compensation and related expenses, including legal, consulting and professional fees, information technology, provisions for recoveries of bad debt and other costs not directly related to performance of our services under customer contracts. We expect these expenses to continue to generally increase as we expand our operations, but expect that such expenses as a percentage of revenue will decrease if we succeed in increasing revenues.

General and administrative costs were $1,044,708 for the three months ended March 31, 2019 compared to $661,298 for the three months ended March 31, 2018. Salaries and wages were $1,358,208 for the three months ended March 31, 2019 compared to $577,604 for the three months ended March 31, 2018. Depreciation and amortization costs were $93,952 for the three months ended March 31, 2019 compared to $47,833 for the three months ended March 31, 2018. Cost of revenues increased from$3,784,520 for the three months ended March 31, 2018 to $8,824,165$9,979,442 for the same period of 2018. The decrease is primarily related to a $1,906,380 decrease in 2019.cost of revenues as a result of a decrease in sales as discussed above. This was partially offset by an increase in salaries and wages of $575,740 due to the acquisition of TNS.

 

Other (Expense) Income (Expense)

 

For the three months ended March 31,September 30, 2019, we had other expense of $120,404 compared to other income of $721,937 the same period in 2018. The increase in other expense was primarily due to a decrease in gain on change in fair value of derivatives of $850,820 and a loss on settlement of debt of $196,674 compared to a gain of $202,000 in the prior period. This increase was partially offset by a decrease in amortization of discounts on convertible debentures and loans payable of $391,633.

Net (Loss) Income

For the three months ended September 30, 2019, we incurred a net loss of $1,274,450, compared to a net income of $414,485 for the same period in 2018.

Results of Operations for the Nine Month Periods Ended September 30, 2019 and 2018

Revenues

Our operating results for the nine month periods ended September 30, 2019 and 2018 are summarized as follows:

  Nine Months Ended    
  September 30, 2019  September 30, 2018  Difference 
          
Revenue $27,159,071  $24,963,876  $2,195,195 
Operating expenses  29,308,706   27,297,428   2,011,278 
Other expense  (533,683)  (61,151)  (472,532)
Provision for income taxes  (22,300)  -   (22,300)
Net loss  (2,705,618)  (2,394,703)  (310,915)

Revenue generated during the nine months ended September 30, 2019 was $27,159,071, compared to $24,963,876 during the same period of 2018. This increase was primarily due to the January 4, 2019 acquisition of TNS. Additionally, ADEX, which was acquired on February 28, 2018, had a full nine months of operations during the nine months ended September 30, 2019. The increase was partially offset by a decrease in sales for AWS.


Expenses

During the nine months ended September 30, 2019, our operating expenses were $29,308,706, compared to operating expenses of $27,297,428 for the same period of 2018. The increase is primarily related to a $926,521 increase in cost of revenues as a result of the increase in sales discussed above. Additionally, salaries and wages increased $1,171,125 due to the acquisitions of ADEX and TNS.

Other Expense

For the nine months ended September 30, 2019, we had other expenses of $(1,337,688)$533,683 compared to other incomeexpenses of $822,987 for$61,151 the same period in 2018. The decreaseincrease in other expense was primarily duerelated to a decrease in gain on settlement of debt of $561,963,$503,514, an increase in interest expense of $715,610, a decrease in gain on extinguishment of preferred stock liability of $287,815$290,814, and a decrease in gain on thedisposal of subsidiaries of $577,299. This decrease was partially offset by a decrease in amortization of discounts on convertible debentures and loans payable of $815,980 and an increase in gain on change in fair value of derivatives of $806,621, amortization of debt discounts of $654,087 and interest expense of $179,325 during the three months ended March 31, 2018, compared to a gain on settlement of debt of $164,457, a loss on the change in fair value of derivatives of $369,391, amortization of debt discounts of $661,352 and interest expense of $471,412 during the three month period ended March 31, 2019. The increase in interest expense was a result of the higher principal debt balances outstanding in the three months ended March 31, 2019 compared to the three months ended March 31, 2018.$795,995.

Net Income (Loss)Loss

 

For the threenine months ended March 31,September 30, 2019, we incurred a net loss of $(1,332,587)$2,705,618, compared to a net incomeloss of $134,269$2,394,703 for the same period in 2018.

 

36

Liquidity and Capital Resources

 

As of March 31,September 30, 2019, our total current assets were $11,215,761$7,774,806 and our total current liabilities were $22,457,802,$15,475,659, resulting in a working capital deficit of $11,242,041$7,700,853, compared to a working capital deficit of $8,464,969 as of December 31, 2018.

 

We suffered recurring losses from operations. The continuation of our company is dependent upon our company attaining and maintaining profitable operations and raising additional capital as needed. In this regard, we have historically raised additional capital through equity offerings and loan transactions.

 

Cash Flows

 

  

Three Months

Ended

March 31,
2019

  

Three Months

Ended

March 31,
2018

 
Statement of Operations Data:        
         
Net Cash Used In Operating Activities $(544,700) $(656,590)
Net Cash Used in Investing Activities $(994,133) $(182,855)
Net Cash Provided by Financing Activities $1,885,029  $730,181 
Change In Cash $346,196   28,893 
  Nine months ended 
  September 30, 
 2019  2018 
         
Net cash used in operating activities $(676,469) $(1,701,028)
Net cash (used in) provided by investing activities $(1,006,653) $176,001 
Net cash provided by financing activities $1,325,207  $1,797,214 
Change in cash $(357,915) $272,187 

 

The increasedecrease in cash that we experienced in the periodnine months ended March 31,September 30, 2019, compared to the increase during the periodnine months ended March 31,September 30, 2018, is primarily due to the acquisition of ADEX and its subsidiaries along with the acquisition of TNS and increased funding requirements for ongoing operating activities. During the periodnine months ended March 31,September 30, 2019, the repayment of loans payable of $6,147,609 and convertible notes payable of $331,552net cash paid upon acquisition was made, and proceeds were received from notes and convertible notes payable of $8,367,190, which created the cash balance as noted above.$941,593. We expect that our cash position will increase, due to operating profits in the telecommunication division and TNS division. Over the coming months and year, subject to raising additional funds, we plan to primarily concentrate on our existing business.telecommunications business and associated projects.

 

In order to improve our liquidity, we intend to pursue additional equity financing from private placement sales of our equity securities or shareholders loans. There is no assurance that we will be successful in completing any further private placement financing. If we are unable to achieve the necessary additional financing, then we plan to reduce the amounts we spend on our business activities and administrative expenses in order to be within the amount of capital resources that are available to us.

 

As of March 31,September 30, 2019, we had cash of $996,790,$262,678 compared to $285,339$620,593 as of MarchDecember 31, 2018. Our cash balance at the beginning of this year was $620,593.

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements.

 

Inflation

 

The effect of inflation on our revenue and operating results has not been significant.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Evaluation of disclosure controls and procedures.

 

Our management, with the participation of our Chief Executive Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

 

Based on management’smanagement��s evaluation, our Chief Executive Officer concluded that, as a result of the material weaknesses described below, as of December 31, 2018, our disclosure controls and procedures are not designed at a reasonable assurance level and are not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, as appropriate, to allow timely decisions regarding required disclosure. The material weaknesses, which relate to internal control over financial reporting, that were identified are:

 

 a)Due to our small size, we do not have a proper segregation of duties in certain areas of our financial reporting process. The areas where we have a lack of segregation of duties include cash receipts and disbursements, approval of purchases and approval of accounts payable invoices for payment. This control deficiency, which is pervasive in nature, results in a reasonable possibility that material misstatements of the consolidated financial statements will not be prevented or detected on a timely basis; and
   
 b)We do not have any formally adopted internal controls surrounding its cash and financial reporting procedures.

 

We are committed to improving our financial organization. In addition, we will look to increase our personnel resources and technical accounting expertise within the accounting function to resolve non-routine or complex accounting matters. In addition, as funds are available, we will take the following action to enhance our internal controls: Hiring additional knowledgeable personnel with technical accounting expertise to further support our current accounting personnel, which management estimates will cost approximately $300,000 per annum. As our operations are relatively small we expect that both our technical and accounting expertise will be improved, however our overall financial requirements will only increase. We continue to have net cash losses each quarter, we do not anticipate being able to hire additional internal personnel until such time as our operations are profitable on a cash basis or until our operations are large enough to justify the hiring of additional accounting personnel. We currently engage an outside accounting firm to assist us in the preparation of our consolidated financial statements this past year and will plan to evaluate our internal capabilities as we integrate the business segments to address the sufficient number of internal accounting personnel to achieve compliance. As necessary, we will engage consultants in the future in order to ensure proper accounting for our consolidated financial statements.

 

Due to the fact that our internal accounting staff consists solely of a Chief Executive Officer, who functions as our Principal Accounting Officer,is currently small, additional personnel will also ensure the proper segregation of duties and provide more checks and balances within the department. Additional personnel will also provide the cross training needed to support us if personnel turn over issues within the department occur. We believe this will greatly decrease any control and procedure issues we may encounter in the future.

 

Changes in internal control over financial reporting.

 

There were no changes in our internal control over financial reporting that occurred during the quarter ended March 31,September 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.


PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.

We are party to litigation currently pending in the Federal District Court for the Southern District of New York, captioned as WaveTech Global, Inc. v. Spectrum Global Solutions, Inc., 19-cv-06485, which arises from a contemplated merger transaction that did not close. The litigation still is in its early stages. Specifically, we filed a motion to dismiss (and a motion for sanctions), and in response, the Court found that Plaintiffs’ complaint failed to adequately allege facts establishing that the Court has subject jurisdiction. The Court accordingly dismissed Plaintiffs’ Complaint without prejudice, Plaintiffs then re-filed their Amended Complaint, and most recently, we filed a motion to dismiss that Amended Complaint in full. Briefing on that motion is not yet complete. More generally, we intend to vigorously assert our claims and defenses as the litigation proceeds. 

With the exception of the pending litigation discussed above, we are currently not aware of any such legal proceedings or claims that we believe will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.

 

Item 1A. Risk Factors

 

As a “smaller reporting company,” we are not required to provide the information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

Since the beginning of the three month period ended March 31,September 30, 2019, we have not sold any equity securities that were not registered under the Securities Act of 1933 that were not previously reported in an annual report on Form 10-K, in a quarterly report on Form 10-Q or in a current report on Form 8-K, or are listed below.

 

On July 2, 2019, we issued 300,000 shares of our common stock to Silverback Capital upon the conversion of $8,500 of principal and $290 of accrued interest pursuant to a convertible debenture.

a)On January 14, 2019, the Company issued 100,000 shares of common stock upon the conversion of $9,746 of principal pursuant to the loan described in Note 8(e).

 

b)On January 14, 2019, the Company issued 110,742 shares of common stock upon the conversion of $10,000 of principal pursuant to the loan described in Note 8(b).

On July 18, 2019, we issued 833,333 shares of our common stock to MZ Group in exchange for services for our company.

 

c)On January 28, 2019, the Company issued 200,000 shares of common stock upon the conversion of $15,552 of principal pursuant to the loan described in Note 8(e).

On August 16, 2019, we issued 20,598,088 shares of our common stock to InterCloud upon the conversion of $793,894 of principal and $12,063 of interest pursuant to a convertible debentures.

 

d)On February 1, 2019, the Company issued 2,859,230 shares of common stock to employees and directors of the Company in exchange for services for the Company. The shares vest over periods between 11 and 36 months. During the quarter ended March 31, 2019, the Company recorded $28,270 for the vested portion of the shares, leaving $343,430 of unvested compensation expense to be recognized in future periods

On August 26, 2019, we issued 263,713 shares of our common stock to Dominion Capital upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

 

e)On February 7, 2019, the holder of the assigned note converted $75,000 of the note and $7,499 of interest into 1,071,418 shares of the Company’s common stock.

On August 29, 2019, we issued 650,000 shares of our common stock to Silverback Capital upon the conversion of $6,000 of principal and $338 of accrued interest pursuant to a convertible debenture.

 

f)On February 7, 2019, the Company issued 172,414 shares of common stock upon the conversion of $12,500 of principal pursuant to the loan described in Note 8(b).

On August 30, 2019, we issued 333,334 shares of our common stock to Dominion Capital upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

 

g)On February 11, 2019, the Company issued 317,600 shares of common stock upon the conversion of $24,697 of principal pursuant to the loan described in Note 8(e).

On September 18, 2019, we issued 333,334 shares of our common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

 

h)On February 12, 2019, the Company issued 300,000 shares of common stock upon the conversion of $21,750 of principal pursuant to the loan described in Note 8(b).

On September 27, 2019, we issued 333,334 shares of our common stock to M2B Funding upon the conversion of 10,000 shares of Series A preferred stock with a stated value of $1 per share.

 

i)On February 14, 2019, the Company issued 1,400,000 shares of common stock upon the conversion of $140,000 principal pursuant to the convertible promissory note described in Note 8(m).

j)On March 7, 2019, the Company issued 576,501 shares of common stock upon the conversion of $39,375 of principal pursuant to the loan described in Note 8( c).
The above issuances of the Company’sThe above issuances of our securities were not registered under the Securities Act and the Company relied on an exemption from registration provided by rule 506 of Regulation D promulgated under the Securities Act for such issuances.


Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits

   

Exhibit # Exhibit Description
10.1Employment agreement, dated August 1, 2018, by and between the Company and Roger Ponder
10.2Employment agreement, dated August 1, 2018, by and between the Company and Keith Hayter
31.1 Certification of the Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
   
31.2Certification of the Principal Financial Officer and Principal Accounting Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1 Certifications of the Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2Certifications of the Principal Financial Officer and Principal Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
   
101 SCH XBRL Taxonomy Extension Schema Document
   
101 CAL XBRL Taxonomy Calculation Linkbase Document
   
101 LAB XBRL Taxonomy Labels Linkbase Document
   
101 PRE XBRL Taxonomy Presentation Linkbase Document
   
101 DEF XBRL Taxonomy Extension Definition Linkbase Document

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 SPECTRUM GLOBAL SOLUTIONS, INC.
   
Date: May 15,November 19, 2019By:/s/Roger M. Ponder
  Roger M. Ponder
  Chief Executive Officer and Principal Financial Officer

 

   

4149