UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended October 31, ~~2020~~2021.

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

For the transition period from ____________ to ___________

Commission File Number 001-15687

DIGERATI TECHNOLOGIES, INC.

(Exact Name of Registrant as Specified in Its Charter)

Nevada		74-2849995
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

825 W. Bitters, Suite 104 San Antonio, Texas		78216
(Address of Principal Executive Offices)		(Zip Code)

~~(210) 614-7240~~

~~(Registrant’s Telephone Number, Including Area Code)~~

(210) 614-7240

(Registrant’s Telephone Number, Including Area Code)

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

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

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 every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.:

	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 Securities Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

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

Number of Shares		Class:		As of:
~~122,182,410~~139,138,039		Common Stock $0.001 par value		December 14, ~~2020~~2021

DIGERATI TECHNOLOGIES, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTER ENDED OCTOBER 31, ~~2020~~2021

INDEX

DIGERATI TECHNOLOGIES, INC.

CONTENTS

PAGE 1		CONSOLIDATED BALANCE SHEETS AS OF OCTOBER 31, ~~2020~~2021, AND JULY 31, ~~2020~~2021 (UNAUDITED)

PAGE 2		CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED OCTOBER 31, 2021, AND 2020 ~~AND 2019~~ (UNAUDITED)

PAGE 3-4		CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT FOR THE THREE MONTHS ENDED OCTOBER 31, 2021, AND 2020 ~~AND 2019~~ (UNAUDITED)

PAGE 5		CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED OCTOBER 31, 2021, AND 2020 ~~AND 2019~~ (UNAUDITED)

PAGES ~~6-24~~	6-27	NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

PART I.1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, unaudited)

October 31, July 31,
2020 2020
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 446 $ 685
Accounts receivable, net 116 208
Prepaid and other current assets 732 361
Total current assets 1,294 1,254

LONG-TERM ASSETS:
Intangible assets, net 1,357 1,451
Goodwill, net 810 810
Property and equipment, net 482 431
Other assets 43 43
Investment in Itellum 185 185
Right-of-use asset 139 176
Total assets $ 4,310 $ 4,350

LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES:
Accounts payable $ 1,821 $ 1,487
Accrued liabilities 1,887 1,840
Equipment financing 62 62
Convertible note payable, current, net $296 and $295, respectively 647 548
Note payable, current, related party, net of $0 and $0, respectively 138 78
Note payable, current, net $0 and $0, respectively 1,616 1,571
Deferred income 138 279
Derivative liability 223 606
Operating lease liability, current 74 99
Total current liabilities 6,606 6,570

LONG-TERM LIABILITIES:
Notes payable, related party, net $0 and $6, respectively - 85
Note payable, net $0 and $0, respectively 133 193
Equipment financing 20 38
Operating lease liability 64 77
Total long-term liabilities 217 393

Total liabilities 6,823 6,963

Commitments and contingencies

STOCKHOLDERS’ DEFICIT:
Preferred stock, $0.001, 50,000,000 shares authorized
Convertible Series A Preferred stock, $0.001, 1,500,000 shares designated, 225,000 and 225,000 issued and outstanding, respectively - -
Convertible Series B Preferred stock, $0.001, 1,000,000 shares designated, 407,477 and 0 issued and outstanding, respectively - -
Convertible Series C Preferred stock, $0.001, 1,000,000 shares designated, 0 and 0 issued and outstanding, respectively - -
Series F Super Voting Preferred stock, $0.001, 100 shares designated, 100 and 0 issued and outstanding, respectively - -
Common stock, $0.001, 150,000,000 shares authorized, 122,182,410 and 101,323,590 issued and outstanding, respectively (15,000,000 reserved in Treasury) 122 101
Additional paid in capital 87,199 86,364
Accumulated deficit (89,418 ) (88,697 )
Other comprehensive income 1 1
Total Digerati’s stockholders’ deficit (2,096 ) (2,231 )
Noncontrolling interest (417 ) (382 )
Total stockholders’ deficit (2,513 ) (2,613 )
Total liabilities and stockholders’ deficit $ 4,310 $ 4,350

~~See accompanying notes to consolidated unaudited financial statements~~

~~DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF OPERATIONS~~

~~(In thousands, except per share amounts, unaudited)~~

	October 31,			July 31,
	2021			2021
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	1,646		$	1,489
Accounts receivable, net		471			617
Prepaid and other current assets		218			232
Total current assets		2,335			2,338

LONG-TERM ASSETS:
Intangible assets, net		8,093			8,527
Goodwill, net		3,931			3,931
Property and equipment, net		499			529
Other assets		79			76
Investment in Itellum		185			185
Right-of-use asset		822			934
Total assets	$	15,944		$	16,520

LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES:
Accounts payable	$	1,937		$	1,653
Accrued liabilities		2,703			2,570
Equipment financing		28			37
Convertible note payable, current, net $212 and $340, respectively		1,477			1,049
Note payable, current, related party, net $0 and $0, respectively		1,000			998
Note payable, current, net $286 and $714, respectively		3,438			2,963
Deferred income		3			20
Derivative liability		12,340			16,773
Operating lease liability, current		478			503
Total current liabilities		23,404			26,566

LONG-TERM LIABILITIES:
Notes payable, related party, net $0 and $0, respectively		-			136
Note payable, net $4,293 and $4,641, respectively		6,727			6,241
Operating lease liability		344			431
Total long-term liabilities		7,071			6,808
Total liabilities		30,475			33,374
Commitments and contingencies

STOCKHOLDERS’ DEFICIT:
Preferred stock, $0.001, 50,000,000 shares authorized Convertible Series A Preferred stock, $0.001, 1,500,000 shares designated, 225,000 and 225,000 issued and outstanding, respectively		-			-
Convertible Series B Preferred stock, $0.001, 1,000,000 shares designated, 425,442 and 0 issued and outstanding, respectively		-			-
Convertible Series C Preferred stock, $0.001, 1,000,000 shares designated, 55,400 and 0 issued and outstanding, respectively		-			-
Series F Super Voting Preferred stock, $0.001, 100 shares designated, 100 and 0 issued and outstanding, respectively		-			-
Common stock, $0.001, 500,000,000 shares authorized, 139,138,039 and 138,538,039 issued and outstanding, respectively (25,000,000 reserved in Treasury)		139			139
Additional paid in capital		89,157			89,100
Accumulated deficit		(102,956	)		(105,380	)
Other comprehensive income		1			1
Total Digerati’s stockholders’ deficit		(13,659	)		(16,140	)
Noncontrolling interest		(872	)		(714	)
Total stockholders’ deficit		(14,531	)		(16,854	)
Total liabilities and stockholders’ deficit	$	15,944		$	16,520

Three months ended October 31,
2020 2019
OPERATING REVENUES:
Cloud software and service revenue $ 1,552 $ 1,589

Total operating revenues 1,552 1,589

OPERATING EXPENSES:
Cost of services (exclusive of depreciation and amortization) 748 803
Selling, general and administrative expense 1,011 1,192
Legal and professional fees 258 102
Depreciation and amortization expense 161 163
Total operating expenses 2,178 2,260

OPERATING LOSS (626 ) (671 )

OTHER INCOME (EXPENSE):
Gain (loss) on derivative instruments 178 (465 )
Income tax benefit (expense) (8 ) 39
Interest expense (300 ) (424 )
Total other income (expense) (130 ) (850 )

NET LOSS INCLUDING NONCONTROLLING INTEREST (756 ) (1,521 )

Less: Net loss attributable to the noncontrolling interests 35 13

NET LOSS ATTRIBUTABLE TO DIGERATI’S SHAREHOLDERS (721 ) (1,508 )

Deemed dividend on Series A Convertible preferred stock (5 ) -

NET LOSS ATTRIBUTABLE TO DIGERATI’S COMMON SHAREHOLDERS $ (726 ) $ (1,508 )

LOSS PER COMMON SHARE - BASIC $ (0.01 ) $ (0.06 )

LOSS PER COMMON SHARE - DILUTED $ (0.01 ) $ (0.06 )

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC 119,914,246 25,061,210

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED 119,914,246 25,061,210

See accompanying notes to consolidated unaudited financial statements

DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts, unaudited)

	Three months ended October 31,
	2021			2020
OPERATING REVENUES:
Cloud software and service revenue	$	3,777		$	1,552
Total operating revenues		3,777			1,552

OPERATING EXPENSES:
Cost of services (exclusive of depreciation and amortization)		1,490			748
Selling, general and administrative expense		1,788			1,011
Legal and professional fees		574			258
Bad debt expense		13			-
Depreciation and amortization expense		492			161
Total operating expenses		4,357			2,178

OPERATING LOSS		(580	)		(626	)

OTHER INCOME (EXPENSE):
Gain (loss) on derivative instruments		4,433			178
Income tax benefit (expense)		(77	)		(8	)
Other income (expense)		(4	)		-
Interest expense		(1,506	)		(300	)
Total other income (expense)		2,846			(130	)

NET INCOME (LOSS) INCLUDING NONCONTROLLING INTEREST		2,266			(756	)
Less: Net loss attributable to the noncontrolling interests		158			35
NET INCOME (LOSS) ATTRIBUTABLE TO DIGERATI’S SHAREHOLDERS		2,424			(721	)
Deemed dividend on Series A Convertible preferred stock		(5	)		(5	)
NET INCOME (LOSS) ATTRIBUTABLE TO DIGERATI’S COMMON SHAREHOLDERS	$	2,419		$	(726	)

INCOME (LOSS) PER COMMON SHARE - BASIC	$	0.02		$	(0.01	)

LOSS PER COMMON SHARE - DILUTED	$	(0.01	)	$	(0.01	)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC		138,719,017			119,914,246

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED		250,723,611			119,914,246

See accompanying notes to consolidated unaudited financial statements

DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

For the Three Months Ended October 31, ~~2020~~2021

(In thousands, except for share amounts, unaudited)

	Equity Digerati’s Shareholders
	Preferred
	Convertible																Common				Additional						Other
	Series A Shares		Par		Series B Shares		Par		Series C Shares		Par		Series F Shares		Par		Shares		Par		Paid-in Capital			Accumulated Deficit			Comprehensive Income		Stockholders Deficit			Noncontrolling Interest			Totals

BALANCE, July 31, 2021		225,000		-		425,442		-		55,400		-		100		-		138,538,039	$	139	$	89,100		$	(105,380	)	$	1	$	(16,140	)	$	(714	)	$	(16,854	)
Amortization of employee stock options		-		-		-		-		-		-		-		-		-		-		24			-			-		24			-			24
Common stock issued concurrent with convertible debt		-		-		-		-		-		-		-		-		600,000		-		38			-			-		38			-			38
Dividends declared		-		-		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net Ioss		-		-		-		-		-		-		-		-		-		-		-			2,424			-		2,424			(158	)		2,266
BALANCE, October 31, 2021		225,000		-		425,442		-		55,400		-		100		-		139,138,039	$	139	$	89,158		$	(102,956	)	$	1	$	(13,659	)	$	(872	)	$	(14,531	)

Equity Digerati’s Shareholders
Preferred
Convertible Common Additional Other
Series A Shares Par Series B Shares Par Series F Shares Par Shares Par Paid-in Capital Accumulated Deficit Comprehensive Income Stockholders Deficit Noncontrolling Interest Totals

BALANCE, July 31, 2020 225,000 - 407,477 - 100 - 101,323,590 $ 101 $ 86,364 $ (88,697 ) $ 1 $ (2,231 ) $ (382 ) $ (2,613 )
Amortization of employee stock options - - - - - - - - 20 - - 20 - 20
Common stock issued for services, to employees - - - - - - 7,858,820 8 257 - - 265 - 265
Common stock issued for services - - - - - - 2,000,000 2 56 - - 58 - 58
Common stock issued for debt conversion - - - - - - 10,000,000 10 147 - - 157 - 157
Common stock issued concurrent with convertible debt - - - - - - 1,000,000 1 44 - - 45 - 45
Beneficial conversion feature on convertible debt - - - - - - - - 111 - - 111 - 111
Derivative liability resolved to APIC due to note conversion - - - - - - - - 205 - - 205 - 205
Dividends declared - - - - - - - - (5 ) - - (5 ) - (5 )
Net Ioss - - - - - - - - - (721 ) - (721 ) (35 ) (756 )
BALANCE, October 31, 2020 225,000 - 407,477 - 100 - 122,182,410 $ 122 $ 87,199 $ (89,418 ) $ 1 $ (2,096 ) $ (417 ) $ (2,513 )

See accompanying notes to consolidated unaudited financial statements

DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

For the Three Months Ended October 31, ~~2019~~2020

(In thousands, except for share amounts, unaudited)

Equity Digerati’s Shareholders
Additional Other
Convertible Preferred Common Paid-in Accumulated Comprehensive Stockholders Noncontrolling
Shares Par Shares Par Capital Deficit Income Deficit Interest Totals
BALANCE, July 31, 2019 225,000 - 23,740,406 $ 24 $ 82,972 $ (85,320 ) $ 1 $ (2,323 ) $ (335 ) $ (2,658 )
Stock issued for services, to employees - 5,289,420 5 365 - - 370 - 370
Amortization of employee stock options - - - 141 - - 141 - 141
Stock issued for convertible debt - 3,782,881 4 153 - - 157 - 157
Derivative liability resolved to APIC due to note conversion - - - - 240 - - 240 - 240
Stock issued, extension of debt - 400,000 - 40 - - 40 - 40
Dividends declared - - - (8 ) - - (8 ) - (8 )
Net Ioss - - - - (1,508 ) - (1,508 ) (13 ) (1,521 )
BALANCE, October 31, 2019 225,000 - 33,212,707 $ 33 $ 83,903 $ (86,828 ) $ 1 $ (2,891 ) $ (348 ) $ (3,239 )

	Equity Digerati’s Shareholders
	Preferred
	Convertible																Common				Additional						Other
	Series A Shares		Par		Series B Shares		Par		Series C Shares		Par		Series F Shares		Par		Shares		Par		Paid-in Capital			Accumulated Deficit			Comprehensive Income		Stockholders Deficit			Noncontrolling Interest			Totals

BALANCE, July 31, 2020		225,000		-		407,477		-		-		-		100		-		101,323,590	$	101	$	86,364		$	(88,697	)	$	1	$	(2,231	)	$	(382	)	$	(2,613	)
Amortization of employee stock options		-		-		-		-		-		-		-		-		-		-		20			-			-		20			-			20
Common stock issued for services, to employees		-		-		-		-		-		-		-		-		7,858,820		8		257			-			-		265			-			265
Common stock issued for services		-		-		-		-		-		-		-		-		2,000,000		2		56			-			-		58			-			58
Common stock issued for debt conversion		-		-		-		-		-		-		-		-		10,000,000		10		147			-			-		157			-			157
Common stock issued concurrent with convertible debt		-		-		-		-		-		-		-		-		1,000,000		1		44			-			-		45			-			45
Beneficial conversion feature on convertible debt		-		-		-		-		-		-		-		-		-		-		111			-			-		111			-			111
Derivative liability resolved to APIC due to note conversion		-		-		-		-		-		-		-		-		-		-		205			-			-		205			-			205
Dividends declared		-		-		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net Ioss		-		-		-		-		-		-		-		-		-		-		-			(721	)		-		(721	)		(35	)		(756	)
BALANCE, October 31, 2020		225,000		-		407,477		-		-		-		100		-		122,182,410	$	122	$	87,199		$	(89,418	)	$	1	$	(2,096	)	$	(417	)	$	(2,513	)

See accompanying notes to consolidated unaudited financial statements

DIGERATI TECHNOLOGIES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

Three months ended October 31,
2020 2019

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $ (756 ) $ (1,521 )
Adjustments to reconcile net loss to cash used in by operating activities:
Depreciation and amortization 161 163
Stock compensation and warrant expense 343 511
Amortization of ROU - operating 37 89
Amortization of debt discount 194 324
Loss (Gain) on derivative liabilities (178 ) 465
Changes in operating assets and liabilities:
Accounts receivable 92 (15 )
Prepaid expenses and other current assets (6 ) (21 )
Right of use operating lease liability (38 ) (49 )
Accounts payable 334 42
Accrued expenses 44 80
Deferred income (141 ) (42 )
Net cash provided by operating activities 86 26

CASH FLOWS FROM INVESTING ACTIVITIES:
Cash paid in acquisition of equipment (118 ) (24 )
Cash paid for escrow deposit related to acquisition (365 ) -
Net cash used in investing activities (483 ) (24 )

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings from convertible debt, net of original issuance cost and discounts 308 150
Payments on ROU - liability - (40 )
Principal payments on convertible notes, net (101 ) -
Principal payments on related party notes, net (31 ) (33 )
Principal payment on equipment financing (18 ) (16 )
Net cash provided by financing activities 158 61

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (239 ) 63
CASH AND CASH EQUIVALENTS, beginning of period 685 406

CASH AND CASH EQUIVALENTS, end of period $ 446 $ 469

SUPPLEMENTAL DISCLOSURES:
Cash paid for interest $ 107 $ 66
Income tax paid $ - $ -

SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
Debt discount from common stock issued with debt $ 45 $ -
Beneficial conversion feature on convertible debt $ 111 $ -
Debt discount from derivative liabilities $ - $ 150
Reclassification promissory note to convertible debt $ 15 $ -
Capitalization of ROU assets and liabilities - operating $ - $ 372
Common Stock issued for debt conversion $ 157 $ 157
Common Stock issued for debt extension $ - $ 40
Dividend declared $ 5 $ 8
Derivative liability resolved to APIC due to debt conversion $ 205 $ 240

	Three months ended October 31,
	2021			2020

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	2,266		$	(756	)
Adjustments to reconcile net loss to cash (used in)/provided by operating activities:
Depreciation and amortization expense		492			161
Stock compensation and warrant expense		24			343
Bad debt expense		13			-
Amortization of ROU Asset - operating		112			37
Amortization of debt discount		943			194
Loss (Gain) on derivative liabilities		(4,433	)		(178	)
Accrued interest added to principal		184			-
Changes in operating assets and liabilities:
Accounts receivable		132			92
Prepaid expenses and other current assets		2			(6	)
Inventory		11			-
Right of use operating lease liability		(112	)		(38	)
Accounts payable		282			334
Accrued expenses		130			44
Deferred income		(17	)		(141	)
Net cash provided by operating activities		29			86

CASH FLOWS FROM INVESTING ACTIVITIES:
Cash paid in acquisition of equipment		(29	)		(118	)
Cash paid for escrow deposit related to acquisition		-			(365	)
Net cash used in investing activities		(29	)		(483	)

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings from convertible debt, net of original issuance cost and discounts		300			308
Principal payments on convertible notes, net		-			(101	)
Principal payments on related party notes, net		(134	)		(31	)
Principal payment on equipment financing		(9	)		(18	)
Net cash provided by financing activities		157			158

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		157			(239	)
CASH AND CASH EQUIVALENTS, beginning of period		1,489			685
CASH AND CASH EQUIVALENTS, end of period	$	1,646		$	446

SUPPLEMENTAL DISCLOSURES:
Cash paid for interest	$	355		$	107
Income tax paid	$	-		$	-

SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
Beneficial conversion feature on convertible debt	$	-		$	111
Debt discount from common stock issued with debt	$	38		$	45
Promissory note reclassed to convertible debt	$	-		$	15
Common Stock issued for debt conversion	$	-		$	157
Dividend declared	$	5		$	5
Derivative liability resolved to APIC due to debt conversion	$	-		$	205

See accompanying notes to consolidated unaudited financial statements

DIGERATI TECHNOLOGIES, INC., AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1 – BASIS OF PRESENTATION

The accompanying unaudited interim consolidated financial statements of Digerati Technologies, Inc. (“we;” “us,” “our,” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the United States Securities and Exchange Commission. In the opinion of management, these interim financial statements contain all adjustments, consisting of normal recurring adjustments necessary for a fair presentation of financial position and the results of operations for the interim periods presented. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements, which would substantially duplicate the disclosure contained in the audited consolidated financial statements for the year ended July 31, ~~2020~~2021 contained in the Company’s Form 10-K filed on October ~~29, 2020~~26, 2021 have been omitted.

~~Prepaid Acquisition costs & debt financing costs~~Earnings (Loss) Per Share

Basic and diluted earnings (loss) per share is computed by dividing loss attributable to common stockholders by the weighted average number of shares of Common Stock outstanding during the period. Basic earnings (loss) per share is computed by dividing the net income (loss) available to common stockholders by the weighted-average number of shares of Common Stock outstanding during the respective period presented in the Company’s accompanying condensed consolidated financial statements. Fully-diluted earnings (loss) per share is computed similarly to basic income (loss) per share except that the denominator is increased to include the number of Common Stock equivalents (primarily outstanding options and warrants).

	Three months ended October 31,
(in thousands, except per share data)	2021		2020
NUMERATOR:
NET INCOME (LOSS)	$	2,419	$	(726	)

DENOMINATOR:
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC		138,719,017		119,914,246
INCOME (LOSS) PER COMMON SHARE - BASIC	$	0.02	$	(0.01	)

	Three months ended October 31,
(in thousands, except per share data)	2021			2020
NUMERATOR:
NET INCOME (LOSS)	$	2,419		$	(726	)
Less: adjustments to net income	$	(4,331	)	$	-
NET INCOME (LOSS) - DILUTED SHARES OUTSTANDING CALCULATION	$	(1,912	)	$	(726	)

DENOMINATOR:
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC		138,719,017			119,914,246
Warrants and Options to purchase common stock		100,731,026			-
Convertible Debt - Derivative		11,273,568			-
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED		250,723,611			119,914,246
LOSS PER COMMON SHARE - DILUTED	$	(0.01	)	$	(0.01	)

The Company ~~entered into a definitive agreement to acquire a service~~ ~~provider in South Florida~~excluded the following securities from the calculation of ~~UCaaS~~basic and ~~managed services that offers a portfolio of cloud-based solutions to~~diluted net loss per share as the ~~high-growth SMB market.~~ In addition, the Company entered into a Letter of Intent (LOI) for a second acquisition of a UCaaS service provider in South Florida. On November 17, 2020, the Company closed on the two acquisitions. See Note 12 Subsequent Events. As of October 31, 2020, the Company advanced $240,000 as part of multiple extension fees, upon closing, these amounts were applied to the purchase price. In addition, as of October 31, 2020, the Company advanced $325,000 towards the financing costs.effect would have been antidilutive

	Three months ended October 31,
	2021		2020
Convertible Preferred Shares		56,405,216		-
Convertible Debt		11,966,667		-
Total		68,371,883		-

Treasury Shares

As a result of entering into various convertible debt instruments which contained a variable conversion feature with no floor, warrants with fixed exercise price, and convertible notes with fixed conversion price or with a conversion price floor, we reserved ~~15,000,000~~25,000,000 treasury shares for consideration for future conversions and exercise of ~~warrants.~~warrants, for convertible notes with fixed conversion price, notes with variable conversion feature with a floor and warrants with a conversion price floor. The Company will evaluate the reserved treasury shares on a quarterly basis, and if necessary, reserve additional treasury shares. As of October 31, ~~2020,~~2021, we believe that the treasury share reserved are sufficient for any future conversions of these instruments. As a result, these debt instruments and warrants are excluded from derivative consideration.

Customers and Suppliers

We rely on various suppliers to provide services in connection with our VOIP and UCaaS offerings. Our customers include businesses in various industries including Healthcare, Banking, Financial Services, Legal, Real Estate, and Construction. We are not dependent upon any single supplier or customer.

During the three months ended October 31, ~~2020~~2021, and ~~2019,~~2020, the Company did not derive a significant amount of revenue from one single customer.

As of the three months ended October 31, ~~2020~~2021, and ~~2019,~~2020, the Company did not derive a significant ~~amount~~number of accounts receivable from one single customer.

Sources of revenue:

~~Cloud Software and Service Revenue.~~Cloud-based hosted Services. The Company recognizes ~~cloud software and service~~cloud-based hosted services revenue, mainly from subscription services for its cloud telephony applications that includes hosted IP/PBX services, SIP trunking, call center applications, auto attendant, voice, and web conferencing, call recording, messaging, voicemail to email conversion, integrated mobility applications that are device and location agnostic, and other customized applications. Other services include enterprise-class data and connectivity solutions through multiple broadband technologies including cloud WAN or SD-WAN (Software-defined Wide Area Network), fiber, and Ethernet over copper. We also offer remote network monitoring, data backup and disaster recovery services. The Company applies a five-step approach in determining the amount and timing of revenue to be recognized: (1) identifying the contract with a customer, (2) identifying the performance obligations in the contract, (3) determining the transaction price, (4) allocating the transaction price to the performance obligations in the contract and (5) recognizing revenue when the performance obligation is satisfied. Substantially all of the Company’s revenue is recognized at the time control of the products transfers to the customer.

Service Revenue

Service revenue from subscriptions to the Company’s cloud-based technology platform is recognized over time on a ratable basis over the contractual subscription term beginning on the date that the platform is made available to the customer. Payments received in advance of subscription services being rendered are recorded as a deferred revenue. Usage fees, either bundled or not bundled, are recognized when the Company has a right to invoice. Professional services for configuration, system integration, optimization, customer training and/or education are primarily billed on a fixed-fee basis and are performed by the Company directly. Alternatively, customers may choose to perform these services themselves or engage their own third-party service providers. Professional services revenue is recognized over time, generally as services are activated for the customer.

Product Revenue

The Company recognizes product revenue for telephony equipment at a point in time, when transfer of control has occurred, which is generally upon delivery. Sales returns are recorded as a reduction to revenue estimated based on historical experience.

Disaggregation of Cloud software and service revenue

Summary of disaggregated revenue is as follows (in thousands):

For the Three Months ended October 31,
2020 2019
Cloud software and service revenue $ 1,549 $ 1,555
Product revenue 3 34
Total operating revenues $ 1,552 $ 1,589

	For the Three Months ended October 31,
	2021		2020

Cloud software and service revenue	$	3,703	$	1,549
Product revenue		74		3
Total operating revenues	$	3,777	$	1,552

Contract Assets

Contract assets are recorded for those parts of the contract consideration not yet invoiced but for which the performance obligations are completed. The revenue is recognized when the customer receives services or equipment for a reduced consideration at the onset of an arrangement; for example, when the initial month’s services or equipment are discounted. Contract assets are included in prepaid and other current assets in the consolidated balance sheets, depending on if their reduction is recognized during the succeeding 12-month period or beyond. Contract assets as of October 31, ~~2020~~2021, and July 31, ~~2020,~~2021, were ~~$6,810~~$16,107 and ~~$5,980,~~$17,661, respectively.

Deferred Income

Deferred income represents billings or payment received in advance of revenue recognition and is recognized upon transfer of control. Balances consist primarily of annual plan subscription services, for services not yet provided as of the balance sheet date. Deferred revenues that will be recognized during the succeeding 12-month period are recorded as current deferred revenues in the consolidated balance sheets, with the remainder recorded as other noncurrent liabilities in the consolidated balance sheets. Deferred income as of October 31, ~~2020~~2021, and July 31, ~~2020,~~2021, were ~~$6,800~~$2,994 and ~~$148,000,~~$19,984, respectively.

Customer deposits

The Company in some instances requires customers to make deposits for equipment, installation charges and training. As equipment is installed and training takes places the deposits are then applied to revenue. As of October 31, ~~2020,~~2021, and July 31, ~~2020,~~2021, Digerati’s customer deposits balance was ~~$131,000~~$0 and ~~$131,000,~~$0, respectively.

Costs to Obtain a Customer Contract

Sales commissions are paid upon collections of related revenue and are expensed during the same period. Sales commissions for the three months ended October 31, ~~2020~~2021, and October 31, ~~2019,~~2020, were ~~$18,190~~$323,704 and ~~$16,253,~~$18,190, respectively.

Direct Costs - Cloud software and service

We incur bandwidth and colocation charges in connection with our UCaaS or cloud communication services. The bandwidth charges are incurred as part of the connectivity between our customers to allow them access to our various services. We also incur costs from underlying providers for fiber, Internet broadband, and telecommunication circuits in connection with our data and connectivity solutions.

Derivative financial instruments.

Digerati does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. However, Digerati analyzes its convertible instruments and free-standing instruments such as warrants for derivative liability accounting.

For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date. Any changes in fair value are recorded as non-operating, non-cash income or expense for each reporting period. For derivative notes payable conversion options and warrants Digerati uses the Black-Scholes option-pricing model to value the derivative instruments.

The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument is probable within the next 12 months from the balance sheet date.

Fair Value of Financial Instruments.

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy is used which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The fair value hierarchy based on the three levels of inputs that may be used to measure fair value are as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

For certain of our financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, the carrying amounts approximate fair value due to the short maturity of these instruments. The carrying value of our long-term debt approximates its fair value based on the quoted market prices for the same or similar issues or the current rates offered to us for debt of the same remaining maturities.

Our derivative liabilities as of October 31, 2021 and July 31, 2021 are approximately $12,340,000 and $16,773,000, respectively.

The following table provides the fair value of the derivative financial instruments measured at fair value using significant unobservable inputs:

Fair value measurements at reporting date using.

Quoted prices
in active

Significant

markets

other

Significant

for identical

observable

unobservable

liabilities

inputs

Description

Fair Value

(Level 1)

(Level 2)

(Level 3)

Convertible promissory notes derivative liability at July 31, 2021

16,773,383

Convertible promissory notes derivative liability at October 31, 2021

12,339,503

The fair market value of all derivatives during the year ended July 31, 2021 was determined using the Black-Scholes option pricing model which used the following assumptions:

Expected dividend yield			0.00%
Expected stock price volatility			125.60% - 283.01%
Risk-free interest rate			0.05% - 1.65%
Expected term			0.03 - 10.00 years

The fair market value of all derivatives during the three months ended October 31, 2021 was determined using the Black-Scholes option pricing model which used the following assumptions:

Expected dividend yield			0.00%
Expected stock price volatility			81.43% - 239.82%
Risk-free interest rate			0.05% - 1.55%
Expected term			0.21 - 9.05 years

The following table provides a summary of the changes in fair value of the derivative financial instruments measured at fair value on a recurring basis using significant unobservable inputs:

Balance at July 31, 2020	$	606,123
Derivative from new convertible promissory notes recorded as debt discount		6,820,108
Derivative liability resolved to additional paid in capital due to debt conversion		(588,097	)
Derivative loss		9,935,249
Balance at July 31, 2021	$	16,773,383
Derivative liability resolved to additional paid in capital due to debt conversion		-
Derivative gain		(4,433,880	)
Balance at October 31, 2021	$	12,339,503

Noncontrolling interest.

The Company follows Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810, Consolidation, which governs the accounting for and reporting of non-controlling interests (“NCIs”) in partially owned consolidated subsidiaries and the loss of control of subsidiaries. Certain provisions of this standard indicate, among other things, that NCIs be treated as a separate component of equity, not as a liability, that increases and decreases in the parent’s ownership interest that leave control intact be treated as equity transactions rather than as step acquisitions or dilution gains or losses, and that losses of a partially owned consolidated subsidiary be allocated to the NCI even when such allocation might result in a deficit balance.

The net income (loss) attributed to the NCI is separately designated in the accompanying consolidated statements of operations and other comprehensive income (loss).

On May 1, 2018, T3 Communications, Inc. (“T3”), a Nevada Corporation, entered into a Stock Purchase Agreement (’SPA”), whereby in an exchange for $250,000, T3 agreed to sell to the buyers 199,900 shares of common stock equivalent to 19.99% of the issued and outstanding common share of T3 Communications, Inc. The $250,000 of the cash received under this transaction was recognized as an adjustment to the carrying amount of the noncontrolling interest and as an increase in additional paid-in capital in T3. At the option of the Company, and for a period of five years following the date of the SPA, the 199,900 shares of common stock in T3 may be converted into Common Stock of Digerati at a ratio of 3.4 shares of DTGI Common stock for everyone (1) share of T3 at any time after the DTGI Common Stock has a current market price of $1.50 or more per share for 20 consecutive trading days.

For the three months ~~ended~~ending October 31, ~~2020~~2021 and ~~2019,~~2020, the Company ~~recognized~~accounted for a noncontrolling ~~deficits~~interest of $158,000 and $35,000, ~~and $13,000,~~ respectively. Additionally, one of the buyers serves as a Board Member of T3 Communications, Inc., a Florida Corporation, one of our operating subsidiaries.

Recently issued accounting pronouncements.

Recent accounting pronouncements, other than below, issued by the Financial Accounting Standards Board (“FASB”) (including its Emerging Issues Task Force), the AICPA and the SEC did not, or are not, believed by management to have a material effect on the Company’s present or future financial statements.

In August 2020, the FASB issued “ASU 2020-06, Debt with Conversion and Other Options (Subtopic 47020) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40)” which simplifies the accounting for convertible instruments. The guidance removes certain accounting models which separate the embedded conversion features from the host contract for convertible instruments. Either a modified retrospective method of transition or a fully retrospective method of transition is permissible for the adoption of this standard. Update No. 2020-06 is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted no earlier than the fiscal year beginning after December 15, 2020. The Company is currently evaluating the potential on its financial statements.

NOTE 2 – GOING CONCERN

Financial Condition

The Company’s consolidated financial statements for the three months ending October 31, ~~2020~~2021, have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. Since the Company’s inception in 1993, the Company has incurred net losses and accumulated a deficit of approximately ~~$89,418,000 and~~$102,956,000, a working capital deficit of approximately ~~$5,312,000~~$21,069,000 and total liabilities of $30,475,000, which includes $12,340,000 in derivative liabilities, which raises substantial doubt about Digerati’s ability to continue as a going concern.

Management Plans to Continue as a Going Concern

Management believes that available resources as of October 31, ~~2020,~~2021, will not be sufficient to fund the Company’s operations and corporate expenses over the next 12 months. The Company’s ability to continue to meet its obligations and to achieve its business objectives is dependent upon, and other things, raising additional capital, issuing stock-based compensation to certain members of the executive management team in lieu of cash, or generating sufficient revenue in excess of costs. At such time as the Company requires additional funding, the Company will seek to secure such best-efforts funding from various possible sources, including equity or debt financing, sales of assets, or collaborative arrangements. If the Company raises additional capital through the issuance of equity securities or securities convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences, or privileges senior to those of the holders of common stock or convertible senior notes. If the Company raises additional funds by issuing debt, the Company may be subject to limitations on its operations, through debt covenants or other restrictions. If the Company obtains additional funds through arrangements with collaborators or strategic partners, the Company may be required to relinquish its rights to certain technologies. There can be no assurance that the Company will be able to raise additional funds or raise them on acceptable terms. If the Company is unable to obtain financing on acceptable terms, it may be unable to execute its business plan, the Company could be required to curtail its operations, and the Company may not be able to pay off its obligations, if and when they come due.

We are currently taking initiatives to reduce our overall cash deficiencies on a monthly basis. During fiscal ~~2021 we anticipate reducing fixed costs and general expenses, in addition,~~2022 certain members of our executive management team have taken a significant portion of their compensation in common stock to reduce the depletion of our available cash. To strengthen our business, we intend to adopt best practices from our recent acquisitions and invest in a ~~new~~ marketing and sales strategy to grow our monthly recurring revenue; we anticipate utilizing our value-added resellers and channel partners to tap into new sources of revenue streams, we have also secured ~~various~~numerous agent agreements tothrough our recent acquisitions that we anticipate will accelerate revenue growth. In addition, we will continue to focus on selling a greater number of comprehensive services to our existing customer base. Further, in an effort to increase our revenues, we will continue to evaluate the acquisition of various assets with emphasis in VoIP Services and Cloud Communication Services. As a result, during the due diligence process we anticipate incurring significant legal and professional fees.

We have been successful in raising debt and equity capital in the past and as described in Notes ~~6, 7,~~6,7 and 8. ~~In addition we raised debt capital after October 31, 2020 as described below and in Note 12.~~ We have financing efforts in place to continue to raise cash through debt and equity offerings. Although we have successfully completed financings and reduced expenses in the past, we cannot assure you that our plans to address these matters in the future will be successful.

The Company’s consolidated financial statements as of October 31, 2020 do not include any adjustments that might result from the inability to implement or execute the Company’s plans to improve our ability to continue as a going concern.

On November 17, 2020, the Company and T3 Communications, Inc (“T3 Nevada”), a majority owned subsidiary entered into a credit agreement (the “Credit Agreement”) with Post Road Administrative LLC and its affiliate Post Road Special Opportunity Fund II LLP (collectively, “Post Road”). Pursuant to the Credit Agreement, Post Road provided T3 Nevada with a secured loan of up to $20,000,000, with initial loans of $10,500,000 pursuant to the issuance of a Term Loan A Note and $3,500,000 pursuant to the issuance of a Term Loan B Note, each funded on November 17, 2020.

The Company used $14,000,000 of the credit facility for the payment of approximately $9.452 million for the purchase price for the merger of Nexogy, $1.190 million for the purchase price and transaction fees of certain assets of ActiveServe, Inc., ~~$1.480~~$1.487 million for the payment in full of outstanding debts owed and accrued interest to three creditors, including the secured creditor Thermo Communication, Inc., the payment of approximately ~~$894,000~~$464,000 paid to Post Road, and recognized as deferred financing cost, and will be amortized over the terms of the notes. In addition, the Company expensed $430,000 in ~~transaction~~legal fees associated to the acquisitions and ~~$484,000 for general working capital purposes. See Note 12 Subsequent Events.~~financing.

The Company can draw additional loans in increments of ~~$1,000,000.,~~$1,000,000, before the 18 month anniversary of the initial funding date. The current Credit Agreement will allow the Company to continue acquiring UCaaS service providers that meet the Company’s acquisition criteria. Management anticipates that future acquisitions will provide additional operating revenues to the Company as it continues to execute on its consolidation strategy. There can be no guarantee that the planned acquisitions will close or that they will produce the anticipated revenues on the schedule anticipated by management.

The Company will continue to work with various funding sources to secure additional debt and equity financings. However, Digerati cannot offer any assurance that it will be successful in executing the aforementioned plans to continue as a going concern.

Digerati’s consolidated financial statements as of October 31, 2021 do not include any adjustments that might result from the inability to implement or execute Digerati’s plans to improve our ability to continue as a going concern.

NOTE 3 – INTANGIBLE ASSETS

Below are summarized changes in intangible assets at October 31, ~~2020~~2021, and July 31, ~~2020:~~2021:

Gross Carrying Accumulated Net Carrying
October 31, 2020 Value Amortization Amount
NetSapiens - license, 10 years $ 150,000 $ (150,000 ) $ -
Customer relationships, 5 years 40,000 (22,672 ) 17,328
Customer relationships, 7 years 1,480,000 (540,362 ) 939,638
Marketing & Non-compete, 5 years 800,000 (400,000 ) 400,000
Total Define-lived Assets 2,470,000 (1,113,034 ) 1,356,966
Goodwill, Indefinite 810,353 - 810,353
Balance, October 31, 2020 $ 3,280,353 $ (1,113,034 ) $ 2,167,319

	Gross					Net
	Carrying		Accumulated			Carrying
October 31, 2021	Value		Amortization			Amount

NetSapiens - license, 10 years	$	150,000	$	(150,000	)	$	-
Customer relationships, 5 years		40,000		(30,672	)		9,328
Customer relationships, 7 years		1,480,000		(751,791	)		728,209
Customer relationships 7 years		5,310,000		(815,714	)		4,494,286
Trademarks, 7 years		2,870,000		(410,000	)		2,460,000
Non-compete, 2 & 3 years		291,000		(130,000	)		161,000
Marketing & Non-compete, 5 years		800,000		(560,000	)		240,000
Total Define-lived Assets		10,941,000		(2,848,177	)		8,092,823
Goodwill, Indefinite		3,931,298		-			3,931,298
Balance, October 31, 2021	$	14,872,298	$	(2,848,177	)	$	12,024,121

Gross Carrying Accumulated Net Carrying
July 31, 2020 Value Amortization Amount
NetSapiens - license, 10 years $ 150,000 $ (150,000 ) $ -
Customer relationships, 5 years 40,000 (20,672 ) 19,328
Customer relationships, 7 years 1,480,000 (487,505 ) 992,495
Marketing & Non-compete, 5 years 800,000 (360,000 ) 440,000
Total Define-lived Assets 2,470,000 (1,018,177 ) 1,451,823
Goodwill, Indefinite 810,353 - 810,353
Balance, July 31, 2020 $ 3,280,353 $ (1,018,177 ) $ 2,262,176

	Gross					Net
	Carrying		Accumulated			Carrying
July 31, 2021	Value		Amortization			Amount

NetSapiens - license, 10 years	$	150,000	$	(150,000	)	$	-
Customer relationships, 5 years		40,000		(28,672	)		11,328
Customer relationships, 7 years		1,480,000		(698,934	)		781,066
Customer relationships 7 years		5,310,000		(611,786	)		4,698,214
Trademarks, 7 years		2,870,000		(307,500	)		2,562,500
Non-compete, 2 & 3 years		291,000		(97,500	)		193,500
Marketing & Non-compete, 5 years		800,000		(520,000	)		280,000
Total Define-lived Assets		10,941,000		(2,414,392	)		8,526,608
Goodwill, Indefinite		3,931,298		-			3,931,298
Balance, July 31, 2021	$	14,872,298	$	(2,414,392	)	$	12,457,906

Total amortization expense for the three months ended October 31, 2021, and 2020 ~~and 2019~~ was ~~$94,857~~$433,785 and $94,857, respectively.

NOTE 4 – STOCK-BASED COMPENSATION

In November 2015, the Company adopted the Digerati Technologies, Inc. 2015 Equity Compensation Plan (the “Plan”). The Plan authorizes the grant of up to 7.5 million stock options, restricted common shares, non-restricted common shares and other awards to employees, directors, and certain other persons. The Plan is intended to permit the Company to retain and attract qualified individuals who will contribute to the overall success of the Company. The Company’s Board of Directors determines the terms of any grants under the Plan. Exercise prices of all stock options and other awards vary based on the market price of the shares of common stock as of the date of grant. The stock options, restricted common stock, non-restricted common stock, and other awards vest based on the terms of the individual grant.

During the three months ended October 31, 2021, we did not issue any new stock options.

During the three months ended October 31, 2020, we issued:

	●	7,608,820 common shares to various employees as part of the Company’s Non-Standardized profit-sharing plan contribution. The Company recognized stock-based compensation expense of $247,287 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.

●

250,000 common shares to a former member of the Management team for services in lieu of cash compensation. The Company recognized stock-based compensation expense of approximately $17,500 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.

During the three months ended October 31, 2020 Digerati recognized $247,287 in stock compensation expense to employees as part of the Company’s Non-Standardized profit-sharing plan contribution and other stock compensation to employees.

~~During the three months ended October 31, 2019, we issued:~~

	●	3,972,055 common shares to members of the Management team for services in lieu of cash compensation. The Company recognized stock-based compensation expense of approximately $278,044 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.

	●	~~1,317,365 shares of common stock to the Executive Officers, with a market value at time of issuance of $92,216, the stock was issued as payment for outstanding compensation.~~

	●	60,000 options to purchase common shares to an employee with an exercise price of $0.12 per share and a term of 5 years. The options vest equally over a period of three years. The options have a fair market value of $7,158.

~~The fair market value of all options issued was determined using the Black-Scholes option pricing model which used the following assumptions:~~

~~Expected dividend yield~~	~~0.00~~	%
~~Expected stock price volatility~~	~~317.52~~	%
~~Risk-free interest rate~~	~~1.47~~	%
~~Expected term~~	~~3.0 year~~

The Company recognized approximately ~~$20,227~~$23,394 and ~~$141,647~~$20,227 in stock-based compensation expense for stock options to employees for the three months ended October 31, ~~2020~~2021 and ~~2019,~~2020, respectively. Unamortized compensation stock option cost totaled ~~$42,976~~$172,441 and ~~$299,118~~$42,976 at October 31, ~~2020~~2021 and October 31, ~~2019,~~2020, respectively.

A summary of the stock options as of October 31, ~~2020~~2021, and July 31, ~~2020~~2021, and the changes during the three months ended October 31, ~~2020~~2021, are presented below:

Options Weighted average exercise price Weighted average remaining contractual term (years)

Outstanding at July 31, 2020 5,000,000 $ 0.27 2.66
Granted - - -
Exercised - - -
Forfeited and cancelled - - -
Outstanding at October 31, 2020 5,000,000 $ 0.27 2.44
Exercisable at October 31, 2020 4,772,628 $ 0.26 2.41

	Options		Weighted average exercise price		Weighted average remaining contractual term (years)

Outstanding at July 31, 2021		9,230,000	$	0.17		2.93
Granted		-		-		-
Exercised		-		-		-
Forfeited and cancelled		-		-		-
Outstanding at October 31, 2021		9,230,000	$	0.17		2.67
Exercisable at October 31, 2021		6,449,641	$	0.22		2.02

The aggregate intrinsic value (the difference between the Company’s closing stock price on the last trading day of the period and the exercise price, multiplied by the number of in-the-money options) of the ~~5,000,000~~9,230,000 and ~~5,000,000~~9,230,000 stock options outstanding at October 31, ~~2020~~2021, and July 31, ~~2020~~2021, was $0$250,387 and ~~$0,~~$392,891, respectively.

The aggregate intrinsic value of ~~4,772,628~~6,449,641 and ~~4,717,699~~6,091,863 stock options exercisable at October 31, ~~2020~~2021, and July 31, ~~2020~~2021, was $0$78,868 and ~~$0,~~$91,978, respectively.

NOTE 5 – WARRANTS

During the three months ended October 31, ~~2020~~2021 and ~~2019,~~2020, the Company did not issue any warrants.

A summary of the warrants as of October 31, ~~2020~~2021, and July 31, ~~2020~~2021, and the changes during the three months ended October 31, ~~2020~~2021, are presented below:

Warrants Weighted average exercise price Weighted average remaining contractual term (years)

Outstanding at July 31, 2020 2,240,000 $ 0.33 1.61
Granted - - -
Exercised - - -
Forfeited and cancelled (105,000 ) $ 0.50 -
Outstanding at October 31, 2020 2,135,000 $ 0.32 1.43
Exercisable at October 31, 2020 1,835,000 $ 0.21 1.31

	Warrants			Weighted average exercise price		Weighted average remaining contractual term (years)

Outstanding at July 31, 2021		109,506,179		$	0.01		9.17
Granted		-			-		-
Exercised		-			-		-
Forfeited and cancelled		(215,000	)	$	0.13		-
Outstanding at October 31, 2021		109,291,179		$	0.01		8.93
Exercisable at October 31, 2021		82,065,885		$	0.01		8.92

The aggregate intrinsic value (the difference between the Company’s closing stock price on the last trading day of the period and the exercise price, multiplied by the number of in-the-money warrants) of the ~~2,135,000~~109,291,179 and ~~2,240,000~~109,506,179 warrants outstanding at October 31, ~~2020~~2021 and July 31, ~~2020~~2021 was ~~$11,858~~$10,719,483 and ~~$6,160,~~$14,795,002, respectively.

The aggregate intrinsic value of ~~1,835,000~~82,065,885 and ~~1,940,000~~82,280,885 warrants exercisable at October 31, ~~2020~~2021 and July 31, ~~2020~~2021 was ~~$11,858~~$8,045,801 and ~~$6,160,~~$11,108,930, respectively.

~~During~~Warrant expense for the ~~quarter~~three months ended October 31, 2021 and 2020 ~~105,000~~was $0 and $0, respectively. Unamortized warrant expense totaled $0 and $0 respectively as of October 31, 2021 and July 31, 2021.

For three months ended October 31, 2021, 215,000 warrants expired with an ~~exercise price pf $0.50. These warrants were issued in August and October 2017.~~

~~In December 2017, the Company issued 100,000 warrants to a consultant for services, the warrants vested at time of issuance. The warrants have a term of 5 years, with an~~average exercise price of $0.50. Additionally, the Company committed to issue 100,000 warrants if the Company’s stock price traded at $0.75 per share for 10 consecutive days, to issue 100,000 warrants if the Company’s stock price traded at $1.00 per share for 10 consecutive days, and to issue 100,000 warrants if the Company’s stock price traded at $1.25 per share for 10 consecutive days. The 300,000 commitment warrants have not been issued since the requirements were not achieved during the three months ending October 31, 2020.$0.13.

NOTE 6 – NOTES PAYABLE NON-CONVERTIBLE

~~Notes Payable Non-convertible~~

On April 30, 2018, T3 Communications, Inc., a Nevada corporation (“T3”), our majority owned subsidiary, entered into a secured promissory note for $650,000 with an effective annual interest rate of 0% and an initial maturity date of May 14, 2018. The lender subsequentially continued to extend the maturity date on the note. On October 14, 2020, the lender agreed to extend the maturity date until October 31, 2020, the Company continued to pay $3,250 per week in late fees. As of October 31, 2020, and July 31, 2020, the outstanding principal balance was $700,000. In conjunction with the note, T3 entered into a Security Agreement, whereby T3 agreed to pledge one third of the outstanding shares of its Florida operations, T3 Communications, Inc. On November 17, 2020, the Company paid the total principal balance outstanding of $700,000.

On April 30, 2018, T3 entered into a credit facility under a secured promissory note of $500,000, interest payment for the first twenty-three months with a balloon payment on the twenty-fourth month and a maturity date of April 30, 2020. The note was collateralized by T3’s accounts receivables. On April 10, 2020, the Company increased the credit facility to $600,000 and the lender agreed to extend the maturity date until April 10, 2022. In addition, the Company agreed to a revised effective annual interest rate of prime plus 5.75%, adjusted quarterly on the first day of each calendar quarter. As of October 31, 2020, and July 31, 2020, the outstanding principal balance was $600,000. In anticipation of the payment in full of the credit facility, the Lender agreed to waive the following financial covenants: 1) A consolidated debt service coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, 2) A fixed charge coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, and 3) A tangible net worth, at all times of at least $100,000. On November 17, 2020, the Company paid the total principal balance outstanding of $600,000 and $11,115 in accrued interest and fees.

On October 22, 2018, the Company issued a secured promissory note for $50,000, bearing interest at a rate of 8% per annum, with maturity date of December 31, 2018. In February 2020, the maturity date was extended tountil December 31, 2020. In March 2021, the maturity date was extended until July 31, 2021. Subsequentially, the lender agreed to extend the maturity until December 31, 2021. The promissory note is secured by a Pledge and Escrow Agreement, whereby the Company agreed to pledge rights to a collateral due under certain Agreement. The outstanding balance as of October 31, ~~2020~~2021, and July 31, ~~2020~~2021, was $50,000.

Credit Agreement and Notes

On ~~June 14, 2019,~~November 17, 2020, T3 Communications, Inc., a Nevada corporation (“T3 Nevada”), a majority owned subsidiary of Digerati Technologies, Inc. (the “Company”) and the ~~Company,~~Company’s other subsidiaries entered into a ~~Stock Purchase~~credit agreement (the “Credit Agreement”) with Post Road. The Company is a party to certain sections of the Credit Agreement. Pursuant to the Credit Agreement, ~~(the “Agreement”) to acquire a 12% minority interest in Itellum Comunicacions Costa Rica, S.R.L. In conjunction~~Post Road will provide T3 Nevada with this transaction, we entered into a non-recourse promissory note for $17,500 with an effective annual interest rate of 8% and an initial maturity date of September 14, 2019. On February 15, 2020, the maturity date was extended to July 31, 2020. On August 1, 2020, the lender agreed to extend the maturity date to October 31, 2020. Subsequentially, the lender agreed to extend the maturity date to January 31, 2021. The outstanding balance as of October 31, 2020 and July 31, 2020, was $7,500.

~~On February 26, 2020, the Company entered into~~ a secured ~~promissory note for $30,000~~loan of up to $20,000,000 (the “Loan”), with ~~an effective annual interest rate~~initial loans of ~~12%~~$10,500,000 pursuant to the issuance of a Term Loan A Note and $3,500,000 pursuant to the issuance of a maturity date of May 1, 2020. Subsequently, the note holder agreed to extend the maturity date until August 31, 2020. The promissory note was secured by the Company’s receivables. The outstanding balance as of October 31, 2020 and July 31, 2020, was $30,000. Subsequentially,Term Loan B Note, each funded on November 17, 2020, and an additional $6,000,000 on loans, in increments of $1,000,000 as requested by T3 Nevada before the ~~Company paid~~18 month anniversary of the ~~total principal balance outstanding~~initial funding date to be lent pursuant to the issuance of ~~$30,000~~a Delayed Draw Term Note. After payment of transaction-related expenses and ~~$2,604 in accrued interest.~~

~~On April 22, 2020, the Company, entered into two unsecured promissory notes (the “Notes”) for $62,500 and $86,000 made~~closing fees of $964,000, net proceeds to the Company ~~under~~from the ~~Paycheck Protection Program (the “PPP”). In addition, on May 4, 2020, the~~Note totaled $13,036,000. The Company ~~entered into~~recorded these discounts and cost of $964,000 as a ~~third unsecured promissory note (the “Note”) for $213,100 made~~discount to the ~~Company under~~Notes and will be amortized as interest expense over the Paycheck Protection Program (the “PPP”). The PPP was established under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) and is administered by the U.S. Small Business Administration (the “SBA”). The loans to the Company were made through The Bank of San Antonio (the “Lender”).

~~The Notes provide for an interest rate of 1.00% per year and matures two years after the issuance date. Beginning on the seventh month following the date~~term of the Notes, the Company is required to make 18 monthly payments of principal and interest in the amount of $8,316 and $11,933, respectively. The Notes may be used for payroll costs, costs related to certain group health care benefits and insurance premiums, rent payments, utility payments, mortgage interest payments and interest payments on any other debt obligation that were incurred before February 15, 2020. The Notes contain events of default and other conditions customary for a Note of this type.notes.

~~Under~~The Company used $14,000,000 of the credit facility for the payment of approximately $9.452 million for the purchase price for the merger of Nexogy, $1.190 million for the purchase price and transaction fees of certain assets of ActiveServe, Inc., $1.487 million for the payment in full of outstanding debts owed and accrued interest to three creditors, including the secured creditor Thermo Communication, Inc., the payment of approximately $464,000 paid to Post Road, and recognized as deferred financing cost, and will be amortized over the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of loan granted under the PPP, with such forgiveness to be determined, subject to limitations, based on the use of the loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. The terms of any forgiveness may also be subject to further requirements in any regulations and guidelines the SBA may adopt. While the Company currently believes that its use of the Note proceeds will meet the conditions for forgiveness under the PPP, no assurance is provided that the Company will obtain forgiveness of the Notes in whole or in part. The principal balance on the various notes were $62,500, $86,000, and $213,100, respectively as of October 31, 2020 and July 31, 2020.

~~NOTE 7 – RELATED PARTY PROMISORY NOTES~~

On May 1, 2018, T3 entered into a secured promissory note for $275,000 with an effective annual interest rate of 8.08% with an interest and principal payment of $6,000 per month and shall continue perpetuity until the entire principal amount is paid in full. The promissory note is guaranteed to the lender by 15% of the stock owned by T3 in its Florida operations, T3 Communications, Inc., the secured interest will continue until the principal balance is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 100,000 shares of common stock at an exercise price of $0.50 per share. Under a Black-Scholes valuation the relative fair market value of the warrants at time of issuance was approximately $26,543 and was recognized as a discount on the promissory note. The company amortized as interest expense during the periods ended October 31, 2020 and July 31, 2020, $6,300 and $10,386, respectively. The total unamortized discount as of October 31, 2020 and July 31, 2020 were $0 and $6,300, respectively. During the period ended October 31, 2020, the Company paid $14,993, of the principal balance. The total principal outstanding as of October 31, 2020 and July 31, 2020, were $137,641 and $152,634, respectively. The note holder also serves as Board Member of T3 Communications, Inc., a Florida Corporation, one of our operating subsidiaries. On November 17, 2020, the Company paid the total principal balance outstanding of $137,641 and $6,359 in accrued interest.

On February 27, 2020, the Company entered into an unsecured promissory note for $70,000 with an effective annual interest rate of 12% and a maturity date of May 1, 2020. Subsequently, the note holder agreed to extend the maturity date until August 31, 2020.notes. In addition, the Company ~~agreed~~expensed $430,000 in legal fees associated to ~~pay~~ the ~~lender in services provided by the Company,~~acquisitions and ~~any unpaid principal and accrued interest will be paid in cash.~~ financing.

During the three months ended October 31, ~~2020~~2021, the Company amortized $776,521 of the total debt discount as interest expense for the Term Loan A Note and the Term Loan B Note. The total debt discount outstanding on the notes as of October 31, ~~2019,~~2021, and July 31, 2021, were $4,578,801 and $5,355,322, respectively.

The Term Loan A and Delayed Draw Term Notes have maturity dates of November 17, 2024, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan A is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three. The principal balance and accrued PIK interest outstanding on the note were $10,500,000 and $520,389, respectively as of October 31, 2021.

Term Loan B has a maturity date of December 31, 2021, and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan B is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three. The principal balance and accrued PIK interest outstanding on the note were $3,500,000 and $173,463 respectively as of October 31, 2021.

The Credit Agreement contains customary representations, warranties, and indemnification provisions. The Credit Agreement also contains affirmative and negative covenants with respect to operation of the business and properties of the loan parties as well as financial performance. Below are key covenants requirements, (measured quarterly):

	1.	Maximum Allowed - Senior Leverage Ratio of 4.30 to 1.00

	2.	Minimum Allowed - EBITDA of $851,813

	3.	Minimum Allowed - Liquidity of $1,500,000

	4.	Maximum Allowed - Capital Expenditures of $94,798

Minimum Allowed – Fixed Charge Coverage Ratio of 1.5 to 1.00

As of October 31, 2021, the Company is complying with the financial covenants mentioned above.

T3 Nevada’s obligations under the Credit Agreement are secured by a first-priority security interest in all of the assets of T3 Nevada and guaranteed by the other subsidiaries of the Company pursuant to the Guaranty and Collateral Agreement, dated November 17, 2020, by and among T3 Nevada, the Company’s other subsidiaries, and Post Road Administrative LLC (the “Guaranty and Collateral Agreement”). In addition, T3 Nevada’s obligations under the Credit Agreement are, pursuant to a Pledge Agreement (the “Pledge Agreement”), secured by a pledge of a first priority security interest in T3 Nevada’s 100% equity ownership of each of T3 Nevada’s operating companies.

NOTE 7 – RELATED PARTY TRANSACTIONS

During the three months ended October 31, 2021 and 2020, the Company provided VoIP Hosted and fiber services ~~of $39,769 and $38,825, respectively. The proceeds from this note were used~~ to ~~extend the closing date~~a Company owned by one of the ~~Nexogy~~T3 Communications, Inc., Board Member’s for $46,150 and $39,769, respectively.

In November 2020, as a result of the of the acquisition of ActiveServe’s asset, the ~~funds are~~two sellers became related parties as they continued to be involved as consultants to manage the customer relationship, the Company will pay on an ~~advance~~annual basis $90,000 to each the consultants. As of October 31, 2021, there’s no balance outstanding under the consulting agreements. In addition, part of the Purchase Price is payable in 8 equal quarterly payments to the ~~purchase price for~~sellers. During the ~~benefit of Nexogy owners,~~three months ended October 31, 2021, the ~~funds were credited towards the purchase price at Closing~~Company paid $134,131 of the ~~Acquisition.~~principal balance outstanding. The ~~Company included~~total principal outstanding on the ~~prepaid amounts in other current assets~~notes as of October 31, ~~2020. On August 3, 2020, the promissory note was paid in full. The total principal outstanding as of October 31, 2020~~2021, and July 31, ~~2020~~2021, were $0$1,000,160 and ~~$16,298,~~$1,134,291, respectively. ~~The note holder also serves as a Board Member of T3 Communications, Inc., a Florida Corporation, one of our operating subsidiaries.~~Subsequently, on November 29, 2021, the Company paid $39,000 for the total balance that was held in escrow.

NOTE 8 – CONVERTIBLE NOTES PAYABLE

At October 31, ~~2020~~2021, and July 31, ~~2020,~~2021, convertible notes payable consisted of the following:

October 31, July 31,
2020 2020
CONVERTIBLE NOTES PAYABLE NON-DERIVATIVE

In November 2019 and February 2020, the holder agreed to extend the maturity date of the notes until April 30, 2020. In June 2020, the note holder agreed to extend the maturity date until August 31, 2020, which was again extended until January 31, 2021. $ 32,000 $ 32,000

On July 27, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $275,000, annual interest rate of 8% and a maturity date of March 27, 2021. Until the earlier of 6 months or the Company listing on Nasdaq or NYSE American, the Holder shall be entitled to convert any portion of the outstanding and unpaid Conversion Amount into fully paid and nonassessable shares of Common Stock. The Note Conversion Price shall equal the greater of $0.05 (five) cents or 25% discount to up-listing price or offering/underwriting price concurrent with the Company listing on Nasdaq or NYSE American., subject to adjustment as provided in this Note. If an Event of Default occurs, the Conversion Price shall be the lesser of (a). $0.05 (five) cents or (b). 75% of the lowest traded price in the prior fifteen trading days immediately preceding the Notice of Conversion. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The total amortization of debt discount during the period ended October 31, 2020 was $17,485. The total unamortized discount on the Note as of October 31, 2020 and July 31, 2020, were $29,141 and $46,626, respectively. The total principal balance outstanding as of October 31, 2020 and July 31, 2020 was $275,000. 275,000 275,000

On October 13, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $330,000, annual interest rate of 8% and a maturity date of October 13, 2021. After payment of transaction-related expenses and closing fees of $32,000, net proceeds to the Company from the Note totaled $298,000. The Company recorded $32,000 as a discount to the Note and amortized over the term of the note. In connection with the execution of the note, the Company issued 1,000,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $45,003 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Additionally, the Company recognized $107,255 as debt discount for the intrinsic value of the conversion feature and it will be amortized to interest expense during the term of the promissory note. The proceeds from the note were utilized to cover the various deposits for the acquisition of Nexogy and ActivePBX. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company recorded amortization of debt discount of $15,355 during the period ended October 31, 2020. The total unamortized discount on the Note as of October 31, 2020 was $168,903. The total principal balance outstanding as of October 31, 2020 was $330,000. (See below for additional terms No.1) 330,000 -

On October 15, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $27,500, annual interest rate of 8% and a maturity date of October 15, 2021. The note included $15,000 of a promissory note as of July 31, 2020, that subsequently was part of a larger financing with the lender. After payment of transaction-related expenses and closing fees of $2,500, net proceeds to the Company from the Note totaled $25,000. Additionally, the Company recorded $6,075 as a discount to the Note and amortized over the term of the note. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company recorded amortization of debt discount of $506during the period ended October 31, 2020. The total unamortized discount on the Note as of October 31, 2020 was $5,569. The total principal balance outstanding as of October 31, 2020 was $27,500. (See below for additional terms No.1) 27,500 -

Total convertible notes payables non-derivative: 664,500 307,000

	October 31,		July 31,
	2021		2021
CONVERTIBLE NOTES PAYABLE NON-DERIVATIVE
On October 13, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $330,000, annual interest rate of 8% and a maturity date of October 13, 2021, subsequently the maturity date was extended until December 15, 2021. After payment of transaction-related expenses and closing fees of $32,000, net proceeds to the Company from the Note totaled $298,000. The Company recorded $32,000 as a discount to the Note and amortized over the term of the note. In connection with the execution of the note, the Company issued 1,000,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $45,003 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Additionally, the Company recognized $134,423 as debt discount for the intrinsic value of the conversion feature, and it will be amortized to interest expense during the term of the promissory note. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized $17,620 as interest expense during the three months ended October 31, 2021. The total unamortized discount on the Note as of October 31, 2021 and July 31, 2021, were $0 and $17,620, respectively. The total principal balance outstanding as of October 31, 2021 and July 31, 2021 was $165,000. (See below variable conversion terms No.1)		165,000		165,000

On January 27, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $250,000, annual interest rate of 8% and a maturity date of January 27, 2022. In connection with the execution of the note, the Company issued 500,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $24,368 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Additionally, the Company recognized $44,368 as debt discount for the intrinsic value of the conversion feature, and it will be amortized to interest expense during the term of the promissory note. The Holder may elect to convert up to 100% of the principal amount outstanding and any accrued interest on the Note into Common Stock at any time after 180 days of funding the Note. The Conversion Price shall be the greater of $0.05 or 75% of the lowest daily volume weighted average price (“VWAP”) for the ten (10) trading day period immediately preceding the conversion date. The Holder shall, in its sole discretion, be able to convert any amounts due hereunder at a twenty-five percent (25%) discount to the per share price of the Qualified Uplisting Financing. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a conversion price floor, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized $17,184 as interest expense during the three months ended October 31, 2021. The total unamortized discount on the Note as of October 31, 2021 and July 31, 2021, were $17,184 and $34,368, respectively. The total principal balance outstanding as of October 31, 2021 and July 31, 2021was $250,000.		250,000		250,000

On April 14, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $250,000, annual interest rate of 8% and a maturity date of April 14, 2022. In connection with the execution of the note, the Company issued 500,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $63,433 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Additionally, the Company recognized $96,766 as debt discount for the intrinsic value of the conversion feature, and it will be amortized to interest expense during the term of the promissory note. The Holder may elect to convert up to 100% of the principal amount outstanding and any accrued interest on the Note into Common Stock at any time after 180 days of funding the Note. The Conversion Price shall be the greater of $0.15 or 75% of the lowest daily volume weighted average price (“VWAP”) for the ten (10) trading day period immediately preceding the conversion date. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a conversion price floor, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized $40,050 as interest expense during the three months ended October 31, 2021. The total unamortized discount on the Note as of October 31, 2021 and July 31, 2021, were $66,749 and $106,799, respectively. The total principal balance outstanding as of October 31, 2021 and July 31, 2021, was $250,000.		250,000		250,000

October 31, July 31,
2020 2020
CONVERTIBLE NOTES PAYABLE - DERIVATIVE

On August 30, 2019, the Company entered into variable convertible note for $93,500, bearing interest at a rate of 10% per annum and a maturity date of May 30, 2020. On August 10, 2020, the noteholder agreed to extend the maturity date until October 31, 2020 and subsequentially extended until January 31, 2021. The Company analyzed the Note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. During the quarter ended October 31, 2020, the Company issued 5,000,000 shares of common stock for the conversion of $80,000 of the principal balance outstanding. The total unamortized discount on the Note as of October 31, 2020 and July 31, 2020 was $0. The total principal balance outstanding as of October 31, 2020 and July 31, 2020, were $13,500 and $93,500, respectively. The Company amortized $0 and $93,500 of debt discount as interest expense during the periods ended October 31, 2020 and July 31, 2020, respectively. The notes are immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock. (See below variable conversion terms No.2) 13,500 93,500

On January 10, 2020, the Company entered into an Assignment Agreement whereby Armada Investment Fund LLC (the “Assignor”) assigned to Platinum Point Capital LLC (the “Assignee”) a principal amount of $145,297 and $35,750, representing the outstanding principal balance on the Convertible Promissory Notes dated July 11, 2019 and October 18, 2019, respectively, plus accrued interest of $28,953. The new notes are is in the aggregate principal amount of $210,000, annual interest rate of 3% and a maturity date of January 10, 2021. On January 22, 2020, the Company entered into an Assignment Agreement whereby BHP Capital NY Inc. (the “Assignor”) assigned to Platinum Point Capital LLC (the “Assignee”) a principal amount of $146,625, representing the outstanding principal balance on the Convertible Promissory Note dated July 11, 2019, plus accrued interest of $33,375. The new note is in the aggregate principal amount of $180,000, annual interest rate of 3% and a maturity date of January 22, 2021. On January 22, 2020, the Company entered into an Assignment Agreement whereby Jefferson Street Capital LLC (the “Assignor”) assigned to Platinum Point Capital LLC (the “Assignee”) a principal amount of $146,625, representing the outstanding principal balance on the Convertible Promissory Note dated July 11, 2019, plus accrued interest of $33,375. The new note is in the aggregate principal amount of $180,000, annual interest rate of 3% and a maturity date of January 22, 2021. The Company analyzed the notes for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. During the quarter ended October 31, 2020, the Company issued 5,000,000 shares of common stock for the conversion of $75,000 of the principal outstanding and $1,500 in accrued interest. In addition, during the quarter ended October 31, 2020, the Company paid $101,203 of the outstanding principal and $37,797 in accrued interest and fees. The total unamortized discount on the Notes as of October 31, 2020 and July 31, 2020, were $48,809 and $172,611, respectively. The total principal balance outstanding as of October 31, 2020 and July 31, 2020, were $163,797 and $340,000, respectively. The Company amortized $397,389 and $131,802 of debt discount as interest expense during the year ended July 31, 2020 and the quarter ended October 31, 2020, respectively. The notes are immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock. (See below variable conversion terms No.2) 163,797 340,000

On February 13, 2020, the Company entered into a variable convertible note. The note is in the aggregate principal amount of $33,500, annual interest rate of 10% and a maturity date of February 13, 2021. The Company analyzed the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. The total unamortized discount on the Note as of October 31, 2020 and July 31, 2020, were $7,500 and $15,000, respectively. The total principal balance outstanding as of October 31, 2020 and July 31, 2020 was $33,500. The Company amortized $7,500 and $18,500 of debt discount as interest expense during the quarter ended October 31, 2020 and the year ended July 31, 2020, respectively. The note is immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock. (See below variable conversion terms No.2) 33,500 33,500

On April 28, 2020, the Company entered into a variable convertible note. The note is in the principal amount of $15,000, annual interest rate of 10% and a maturity date of April 28, 2021. The Company analyzed the Note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. The total unamortized discount on the Note as of October 31, 2020 and July 31, 2020, were $7,500 and $11,250. The total principal balance outstanding as of October 31, 2020 and July 31, 2020 was $15,000. The Company amortized $3,750 and $3,750 of debt discount as interest expense during the quarter ended October 31, 2020 and the year ended July 31, 2020, respectively. The note is immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock. (See below variable conversion terms No.2) 15,000 15,000

On August 31, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $75,000, annual interest rate of 8% and a default interest rate of 20%, and a maturity date of August 31, 2022. In connection with the execution of the note, the Company issued 150,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $13,635 as debt discount, and it will be amortized to interest expense during the term of the promissory note. The Holder may elect to convert up to 100% of the principal amount outstanding and any accrued interest on the Note into Common Stock at any time after 180 days of funding the Note. The Conversion Price shall be the greater of $0.15 or 75% of the lowest daily volume weighted average price (“VWAP”) for the ten (10) trading day period immediately preceding the conversion date.The holder may elect to convert up to 100% of the principal plus accrued interest into the common stock into a qualified uplist financing at a 25% discount. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a conversion price floor, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized as interest expense during the three months ended October 31, 2021, $2,272. The total unamortized discount on the Note as of October 31, 2021, was $11,363. The total principal balance outstanding as of October 31, 2021, was $75,000.		75,000		-

On September 29, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $75,000, annual interest rate of 8% and a default interest rate of 20%, and a maturity date of September 29, 2022. In connection with the execution of the note, the Company issued 150,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $10,788 as debt discount, and it will be amortized to interest expense during the term of the promissory note. The Holder may elect to convert up to 100% of the principal amount outstanding and any accrued interest on the Note into Common Stock at any time after 180 days of funding the Note. The Conversion Price shall be the greater of $0.15 or 75% of the lowest daily volume weighted average price (“VWAP”) for the ten (10) trading day period immediately preceding the conversion date. The holder may elect to convert up to 100% of the principal plus accrued interest into the common stock into a qualified uplist financing at a 25% discount. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a conversion price floor, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized $899 as interest expense during the three months ended October 31, 2021. The total unamortized discount on the Note as of October 31, 2021, was $9,889. The total principal balance outstanding as of October 31, 2021, was $75,000.		75,000		-

On October 22, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $150,000, annual interest rate of 8% and a default interest rate of 20%, and a maturity date of October 22, 2022. In connection with the execution of the note, the Company issued 300,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $13,965 as debt discount, and it will be amortized to interest expense during the term of the promissory note. The Holder may elect to convert up to 100% of the principal amount outstanding and any accrued interest on the Note into Common Stock at any time after 180 days of funding the Note. The Conversion Price shall be the greater of $0.15 or 75% of the lowest daily volume weighted average price (“VWAP”) for the ten (10) trading day period immediately preceding the conversion date. The holder may elect to convert up to 100% of the principal plus accrued interest into the common stock into a qualified uplist financing at a 25% discount. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a conversion price floor, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company amortized as interest expense during the three months ended October 31, 2021, $0. The total unamortized discount on the Note as of October 31, 2021, was $13,965. The total principal balance outstanding as of October 31, 2021, was $150,000.		150,000		-
Total convertible notes payables non-derivative:	$	965,000	$	665,000

October 31, July 31,
2020 2020
On July 28, 2020, the Company entered into an Assignment Agreement whereby one of the variable noteholders assigned a principal amount of $35,750 and accrued interest and penalties of $17,081. The new variable convertible note is for $52,831, annual interest rate of 10% and a maturity date of July 28, 2021. The Company analyzed the assignment of the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. The total unamortized discount on the Note as of October 31, 2020 and July 31, 2020, were $36,886 and $49,180, respectively. The total principal balance outstanding as of October 31, 2020 and July 31, 2020 was $52,831. The note is immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock. (See below variable conversion terms No.2) 52,831 52,831

Total convertible notes payable - derivative: $ 278,628 $ 534,831
Total convertible notes payable derivative and non-derivative 943,128 841,831
Less: discount on convertible notes payable (296,309 ) (294,667 )
Total convertible notes payable, net of discount 646,819 547,164
Less: current portion of convertible notes payable (646,819 ) (547,164 )
Long-term portion of convertible notes payable $ - $ -

CONVERTIBLE NOTES PAYABLE - DERIVATIVE

On July 27, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $275,000, annual interest rate of 8% and a maturity date of March 27, 2021. After payment of transaction-related expenses and closing fees of $35,000, net proceeds to the Company from the Note totaled $240,000. The Company recorded these discounts and cost of $35,000 as a discount to the Note and amortized over the term of the note. In connection with the execution of the note, the Company issued 500,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $11,626 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Until the earlier of 6 months or the Company listing on Nasdaq or NYSE American, the Holder shall be entitled to convert any portion of the outstanding and unpaid Conversion Amount into fully paid and nonassessable shares of Common Stock the Note Conversion Price shall equal the greater of $0.05 (five) cents or 25% discount to up-listing price or offering/underwriting price concurrent with the Company listing on Nasdaq or NYSE American., subject to adjustment as provided in this Note. If an Event of Default occurs, the Conversion Price shall be the lesser of (a). $0.05 (five) cents or (b). 75% of the lowest traded price in the prior fifteen trading days immediately preceding the Notice of Conversion. The Company analyzed the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. The Company recognized $61,678 of derivative liability and directly amortized all associated debt discount of $61,678 as interest expense. Additionally, on July 31, 2021, the holder agreed to extend the maturity date until January 31, 2022. The total principal balance outstanding as of October 31, 2021, and July 31, 2021, was $355,000.	355,000	355,000

On January 31, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $80,235, annual interest rate of 8% and a maturity date of February 17, 2022. Until the earlier of 6 months or the Company listing on Nasdaq or NYSE American, the Holder shall be entitled to convert any portion of the outstanding and unpaid Conversion Amount into fully paid and nonassessable shares of Common Stock the Note Conversion Price shall equal the greater of $0.05 (five) cents or seventy-five percent (75%) of the lowest daily volume weighted average price (“VWAP”) over the ten (10) consecutive trading day period ending on the trading day immediately prior to the applicable conversion date (the “Variable Conversion Price”); provided, however, that the Holder shall, in its sole discretion, be able to convert any amounts due hereunder at a twenty-five percent (25%) discount to the per share price of the Qualified Uplisting Financing of over $4MM. If, no later than December 31, 2021, the Borrower shall fail to uplist to any tier of the NASDAQ Stock Market, the New York Stock Exchange or the NYSE MKT, the conversion price under the Note (and the Exchange Note) will be adjusted to equal the lesser of (i) $0.05 per share; or (ii) seventy-five percent (75%) of the lowest VWAP (as defined in the Note and Exchange Note) in the preceding twenty (20) consecutive Trading Days. The Company analyzed the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. As a result, the Company recognized derivative liability for the convertible note of $61,819, of which $61,819 was recorded as debt discount and amortized over the term of the note. The total unamortized discount on the Note as of October 31, 2021, and July 31, 2021, were $13,920 and $27,840, respectively. The Company amortized $13,920 of debt discount as interest expense during the three months ended October 31, 2021. The total principal balance outstanding as of October 31, 2021, and July 31, 2021, was $80,235.	80,235	80,235

On February 17, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $175,000, annual interest rate of 8% and a maturity date of February 17, 2022. After payment of transaction-related expenses and closing fees of $5,000, net proceeds to the Company from the Note totaled $170,000. Additionally, the Company recorded $5,000 as a discount to the Note and amortized over the term of the note. Until the earlier of 6 months or the Company listing on Nasdaq or NYSE American, the Holder shall be entitled to convert any portion of the outstanding and unpaid Conversion Amount into fully paid and nonassessable shares of Common Stock the Note Conversion Price shall equal the greater of $0.05 (five) cents or seventy-five percent (75%) of the lowest daily volume weighted average price (“VWAP”) over the ten (10) consecutive trading day period ending on the trading day immediately prior to the applicable conversion date (the “Variable Conversion Price”); provided, however, that the Holder shall, in its sole discretion, be able to convert any amounts due hereunder at a twenty-five percent (25%) discount to the per share price of the Qualified Uplisting Financing of over $4MM. If, no later than December 31, 2021, the Borrower shall fail to uplist to any tier of the NASDAQ Stock Market, the New York Stock Exchange or the NYSE MKT, the conversion price under the Note (and the Exchange Note) will be adjusted to equal the lesser of (i) $0.05 per share; or (ii) seventy-five percent (75%) of the lowest VWAP (as defined in the Note and Exchange Note) in the preceding twenty (20) consecutive Trading Days. The Company analyzed the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. As a result, the Company recognized derivative liability for the convertible note of $346,091, of which $170,000 was recorded as debt discount and amortized over the term of the note, and $176,091 was recorded as day 1 derivative loss. The total unamortized discount on the Note as of October 31, 2021, and July 31, 2021, were $58,328 and $102,083, respectively. The Company amortized $43,755 of debt discount as interest expense during the three months ended October 31, 2021. The total principal balance outstanding as of October 31, 2021, and July 31, 2021, was $175,000.	175,000	175,000

On April 15, 2021, the Company entered into a variable convertible promissory note with an aggregate principal amount of $113,000, annual interest rate of 8% and a maturity date of January 15, 2022. After payment of transaction-related expenses and closing fees of $13,000, net proceeds to the Company from the Note totaled $100,000. Additionally, the Company recorded $13,000 as a discount to the Note and amortized over the term of the note. In connection with the execution of the note, the Company issued 100,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $14,138 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Until the earlier of 6 months or the Company listing on Nasdaq or NYSE American, the Holder shall be entitled to convert any portion of the outstanding and unpaid Conversion Amount into fully paid and nonassessable shares of Common Stock. The Note Conversion Price shall equal the greater of $0.15 (fifteen) cents or 25% discount to up-listing price or offering/underwriting price concurrent with the Company listing on Nasdaq or NYSE American., subject to adjustment as provided in the Note. If an Event of Default occurs, the Conversion Price shall be the lesser of (a). $0.15 (fifteen) cents or (b). seventy-five percent (75%) of the lowest traded price in the prior fifteen (15) consecutive trading day period ending on the trading day immediately prior to the applicable conversion date (the “Variable Conversion Price”). The Company analyzed the note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. As a result, the Company recognized derivative liability for the convertible note of $64,561, of which $42,822 was recorded as debt discount and amortized over the term of the note. The total unamortized discount on the Note as of October 31, 2021, and July 31, 2021, were $20,383 and $50,945, respectively. The Company amortized $30,562 of debt discount as interest expense during the three months ended October 31, 2021. The total principal balance outstanding as of October 31, 2021 and July 31, 2021, was $113,000.		113,000			113,000
Total convertible notes payable - derivative:	$	723,235		$	723,235

Total convertible notes payable derivative and non-derivative		1,688,235			1,388,235
Less: discount on convertible notes payable		(211,781	)		(339,654	)
Total convertible notes payable, net of discount		1,476,454			1,048,581
Less: current portion of convertible notes payable		(1,476,454	)		(1,048,581	)
Long-term portion of convertible notes payable	$	-		$	-

Additional terms No.1:The Holder shall have the right at any time on or after six (6) months from the Issue Date to convert any portion of the outstanding and unpaid principal balance into fully paid and nonassessable shares of Common Stock. The Note Conversion Price shall equal (1) $0.05 (five) cents provided however that in the event the Borrower fails to complete the acquisition of Nexogy, Inc. ~~by February 11, 2021,~~, the Conversion Price shall equal (2) the Variable Conversion Price (as defined herein) (subject to equitable adjustments for stock splits, stock dividends or rights offerings by the Borrower relating to the Borrower’s securities or the securities of any subsidiary of the Borrower, combinations, recapitalization, reclassifications, extraordinary distributions and similar events). The “Variable Conversion Price” shall mean eighty-five percent (85%) multiplied by the Market Price (as defined herein) (representing a discount rate of fifteen percent (15%)). “Market Price” means the lowest Trading Price for the Common Stock during the ten (10) Trading Day period ending on the latest complete Trading Day prior to the Conversion Date.

Variable Conversion No.2: The notes are immediately convertible into shares of the Company’s Common Stock, at any time, at a conversion price for each share of Common Stock equal to the lesser of (i) the lowest trading price of the Common Stock (as defined in the Note) as reported on the National Quotations Bureau OTC Marketplace exchange upon which the Company’s shares are traded during the twenty (20) consecutive Trading Day period immediately preceding the issuance date of each Note; or (ii) 60% multiplied by the lowest traded price of the Common Stock during the twenty (20) consecutive Trading Day period immediately preceding the Trading Day that the Company receives a notice of conversion (the “Variable Conversion Price”). The Variable Conversion Price may further be adjusted in connection with the terms of the Notes.at a discount of 35% to the average of the three lowest trading closing prices of the stock for ten days prior to conversion.

The total unamortized discount on the convertible notes as of October 31, ~~2020~~2021, and July 31, ~~2020,~~2021, were ~~$296,309~~$211,781 and ~~$294,667,~~$339,654, respectively. The total principal balance outstanding as of October 31, ~~2020~~2021, and July 31, ~~2020,~~2021, were ~~$943,128~~$1,688,235 and ~~$841,831,~~$1,388,235, respectively. During the ~~periods~~three months ended October 31, ~~2020~~2021 and ~~July~~October 31, 2020, the Company amortized ~~$188,692~~$127,872 and ~~$1,228,000,~~$188,692, respectively, of debt discount as interest expense.

~~Fair Value of Financial Instruments.~~ Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A fair value hierarchy is used which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The fair value hierarchy based on the three levels of inputs that may be used to measure fair value are as follows:

~~Level 1~~ –	~~Quoted prices in active markets for identical assets or liabilities.~~

~~Level 2~~ –	Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

~~Level 3~~ –	Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

~~Our derivative liabilities as of October 31, 2020 and July 31, 2020 of $223,437 and $606,123, respectively.~~

~~The following table provides the fair value of the derivative financial instruments measured at fair value using significant unobservable inputs:~~

Fair value measurements at reporting date using:
Quoted prices in active markets for identical liabilities Significant other observable inputs Significant unobservable inputs
Description Fair Value (Level 1) (Level 2) (Level 3)
Convertible promissory notes derivative liability at July 31, 2020 $ 606,123 - - $ 606,123
Convertible promissory notes derivative liability at October 31, 2020 $ 223,437 - - $ 223,437

~~The fair market value of all derivatives during the three months ended October 31, 2020 was determined using the Black-Scholes option pricing model which used the following assumptions:~~

~~Expected dividend yield~~			~~0.00%~~
~~Expected stock price volatility~~			~~83.28% - 210.85%~~
~~Risk-free interest rate~~			~~0.09% -2.67%~~
~~Expected term~~			~~0.01 - 1.00 years~~

~~Level 3 inputs.~~

~~The following table provides a summary of the changes in fair value of the derivative financial instruments measured at fair value on a recurring basis using significant unobservable inputs:~~

Balance at July 31, 2020 $ 606,123
Derivative from new convertible promissory notes recorded as debt discount -
Derivative liability resolved to additional paid in capital due to debt conversion (204,637 )
Derivative gain (178,049 )
Balance at October 31, 2020 $ 223,437

NOTE 9 - LEASES

The leased properties have a remaining lease term of sixteen to forty-six months as of August 1, 2019. At the option of the Company, it can elect to extend the term of the leases. As of the date of this filing, the Company is working on finalizing a new office lease agreement. The new lease will commence on January 1, 2021, the initial term will of 5 years, at an annual base rent of $57,000. The Company will have the option to renew the lease for an additional 5 years. The Company is working with the landlord on the final buildout of the office space. From October 1, 2020 through December 31, 2020, the Company entered into a Sublease Agreement with the current tenant, for a monthly rate of $4,791.See table below:

Location	Annual Rent		Lease Expiration Date	Business Use	Approx. Sq. Ft.

825 W. Bitters, Suite 104, San Antonio, TX 78216	$	26,529	Jul-22	Executive offices		1,546
1610 Royal Palm Avenue, Suite 300, Fort Myers, FL 33901	$	82,102	Dec-25	Office space and network facilities		6,800
2121 Ponce de Leon Blvd., Suite 200, Coral Gables FL 33134	$	164,475	Jul-22	Office space & wireless internet network		4,623
7218 McNeil Dr., FL-1, Austin, TX 78729	$	21,000	Mar-24	Network facilities		25
6606 Lyndon B. Johnson, Fwy., FL1, Suite 125, Dallas, TX 75240	$	14,200	May-22	Network facilities		25
9701 S. John Young Parkway, Orlando, FL 32819	$	30,528	May-23	Network facilities		540
50 NE 9th St, Miami, FL 3313	$	49,560	May-23	Network facilities		25
350 NW 215 St., Miami Gardens, FL 33169	$	23,403	May-22	Wireless internet network		100
8333 NW 53rd St, Doral, FL 33166	$	13,612	Jul-25	Wireless internet network		100
100 SE 2nd Street, Miami, FL 33131	$	36,024	Jan-24	Wireless internet network		100
9055 SW 73rd Ct, Miami, FL 33156	$	8,674	Dec-23	Wireless internet network		100
9517 Fontainebleau Blvd., Miami, FL 33172	$	11,860	Aug-24	Wireless internet network		100

Beginning August 1, 2019, operating ROU assets and operating lease liabilities are recognized based on the present value of lease payments, including annual rent increases, over the lease term at commencement date. Operating leases in effect prior to August 1, 2019 were recognized at the present value of the remaining payments on the remaining lease term as of August 1, 2019. Because none of our leases included an implicit rate of return, we used our incremental secured borrowing rate based on lease term information available as of the adoption date or lease commencement date in determining the present value of lease payments. The incremental borrowing rate on the leases is 8.0%.

The Company has not entered into any sale and leaseback transactions during the ~~period~~three months ended October 31, ~~2020.~~2021

On January 1, 2021, the Company entered into a new office lease, with a monthly base lease payment and applicable shared expenses of $4,750 and $2,140, respectively. The ~~impact~~base rent will increase on an annual basis by 2% of ~~ASU No. 2016-02 (“Leases (Topic 842)”~~the base lease payment. The lease expires on ~~our consolidated balance sheet beginning August~~January 1, ~~2019 was through~~2026, and at the ~~recognition~~option of ~~ROU assets~~the Company, the lease can be extended for one (1) five (5) year term with a base rent at the prevailing market rate at the time of the renewal.

In November 2020, as part of the acquisition of Nexogy, Inc., the Company assumed an office lease in Coral Gable Florida, two network facilities and ~~lease liabilities~~five wireless internet network leases. These leases are identified in the table above. The leases’ expiration dates range from May 2022 to July 2025, and at the option of the Company, the leases can be extended for ~~operating leases.~~ various periods ranging from one to five years, with a base rent at the prevailing market rate at the time of the renewal.

Amounts recognized on July 31, ~~2020~~2021, and October 31, ~~2020~~2021, for operating leases are as follows:

ROU Asset July 31, 2020 $ 176,097
Amortization $ (37,569 )
ROU Asset October 31, 2020 $ 138,528

Lease Liability July 31, 2020 $ 176,097
Amortization $ (37,569 )
Lease Liability October 31, 2020 $ 138,528

Lease Liability Short term $ 74,260
Lease Liability Long term $ 64,268
Lease Liability Total: $ 138,528

Operating lease cost: $ 40,842

Cash paid for amounts included in the measurement of lease labilities

Operating cashflow from operating leases: $ 40,842

Weighted-average remain lease term-operating lease: 1.63 years

Weighted-average discount rate 8.0 %

ROU Asset	July 31, 2021	$	934,260
Amortization		$	(112,191	)
Addition - Asset		$	-
ROU Asset	October 31, 2021	$	822,069

Lease Liability	July 31, 2021	$	934,260
Amortization		$	(112,191	)
Addition - Liability		$	-
Lease Liability	October 31, 2021	$	822,069

Lease Liability	Short term	$	477,748
Lease Liability	Long term	$	344,321
Lease Liability	Total:	$	822,069

Operating lease cost:	$	123,403

Cash paid for amounts included in the measurement of lease labilities

Operating cashflow from operating leases:	$	123,403

Weighted-average remain lease term-operating lease:		2.8 years

Weighted-average discount rate		5.0	%

For the period ended October 31, ~~2020~~2021, the amortization of operating ROU assets was ~~$37,569.~~$112,191.

For the period ended October 31, ~~2020~~2021, the amortization of operating lease liabilities was ~~$37,569.~~$112,191.

The future minimum lease payment under the operating leases are as follows:

Lease
Year Ending July 31, Payments
2021 (9 Months remaining) 67,567
2022 57,057
2023 25,440

Total: 150,064

	Lease
Period Ending July, 31	Payments
2022 (remaining 9 Months)	$	481,967
2023		242,181
2024		142,912
2025		101,512
2026		35,896
Total:	$	1,004,469

NOTE 10 – PREFERED STOCK

CONVERTIBLE SERIES A PREFERRED STOCK

In March 2019, the Company’s Board of Directors designated and authorized the issuance up to 1,500,000 shares of the Series A Preferred Stock. Each share of Series A Preferred Stock has a par value of $0.001 per share and a stated value equal to one dollar ($1.00) (the “Stated Value”) and are entitled to a dividend at an annual rate of eight percent (8%) per share. The Company had 225,000 shares of the Convertible Series A Preferred Stock outstanding as of October 31, ~~2020.~~2021. During the ~~period~~three months ending October 31, ~~2020~~2021, the Company declared a dividend of $5,000 and had ~~$25,000~~$43,000 as accumulated dividends as of October 31, ~~2020.~~2021.

~~The terms of our Series A Preferred Stock allow for:~~

~~Voting Rights.~~ Unless otherwise required by the Nevada Revised Statutes, the shares of Series A Preferred Stock shall not be entitled to vote on any matter presented at any annual or special meeting of stockholders of the Corporation, or through written consent.

~~Optional Conversion.~~ Each holder of shares of Series A Preferred Stock may, at holder’s option and commencing on April 30, 2020, convert any or all such shares, on the terms and conditions set forth herein, into fully paid and non-assessable shares of the Corporation’s Common Stock. The number of shares of Common Stock into which each share of Series A Preferred Stock may be converted shall be determined by dividing the Original Issue Price of each share of Series A Preferred Stock, plus accrued and unpaid dividends through the Conversion Date, to be converted by the Conversion Price (as defined below) in effect at the time of conversion. The “Conversion Price” at which shares of Common Stock shall be issuable upon conversion of any shares of Series A Preferred Stock shall initially be the greater of (i) ~~$0.40~~$0.30 per share, (ii) a 30% discount to the offering price of the Common Stock (or Common Stock equivalent) in a $10 million or greater equity financing that closes concurrently with an up-listing of the Company Common Stock on the NYSE American or Nasdaq, in the event of such up-listing, and (iii) a 30% discount to the average closing price per share of the Common Stock for the 5 consecutive trading days commencing upon the date the Common Stock is up-listed on either the NYSE American or Nasdaq in which there is no concurrent $10 million equity ~~financing, in~~financing.

During the ~~event of such up-listing, subject to adjustment as provided below.~~

~~Mandatory Conversion.~~ ~~Each share of~~three months ended October 31, 2021, the Company evaluated Series A Convertible Preferred Stock shall automatically convert into shares of Common Stock, as described in paragraph 2a, at the then applicable Conversion Price, upon the earlier of (i) the closing of a public or private offering (or series of offerings within a 90-day period) of Corporation equity or equity equivalent securities placed by a registered broker-dealer resulting in minimum gross proceeds to the Corporation of $10 million, (ii) commencing on April 30, 2020, if the Common Stock shall close (or the last trade shall be) at or above 150%and concluded that none of the Conversion Price per share for 20 out of 30 consecutive trading days, and (iii) the uplisting of the Corporation’s Common Stock to a national securities exchange or the Nasdaq stock market ((i), (ii) and (iii) are collectively referred to as “Mandatory Conversion Event”). The Corporation will provide notice to holder within 20 days of the occurrence of a Mandatory Conversion Event (failure of the Corporation to timely give such notice does not void the mandatory conversion). Holder shall surrender to the Corporation, within 10 days of receiving such notice, the certificate(s) representing the shares of Series A Preferred Stock to be converted into Common Stock. In the event holder does not surrender such certificate(s) within 10 days of receiving such notice, the Corporation shall deem such certificate(s) cancelled and void. As soon as practicable, after the certificate(s) are either surrendered by the holder or cancelled by the Corporation, as the case may be, the Corporation will issue and deliver to holder a new certificate for the number of full shares of Common Stock issuable upon such mandatory conversion ~~in accordance with~~events occurred during the ~~provisions hereof~~period and ~~cash~~determined that the convertible shares were classified as provided in paragraph 2(c) in respect of any fraction of a share of Common Stock otherwise issuable upon such mandatory conversion, unless fractional shares are rounded up to the next whole share. Holder will be deemed a Common Stockholder of record as of the date of the occurrence of a Mandatory Conversion Event.equity instruments.

CONVERTIBLE SERIES B PREFERRED STOCK

In April 2020, the Company’s Board of Directors designated and authorized the issuance up to 1,000,000 shares of the Series B Preferred Stock. The Series B Preferred Stock is only issuable to the Company’s debt holders as of March 25, 2020 (“Existing Debt Holders”) who may purchase shares of Series B Preferred Stock at the Stated Value by converting all or part of the debt owed to them by the Corporation as of March 25, 2020. Each share of Series B Preferred Stock has a par value of $0.001 per share and a stated value equal to one dollar ($1.00) (the “Stated Value”). In April 2020, the Company issued a total of ~~424,165~~407,477 shares of Series B Preferred Stock for settlement of debt of ~~$386,000~~$370,000 on various promissory notes and ~~$38,165~~$37,477 in accrued interest. In March 2021, the Company issued a total of 17,965 shares of Series B Preferred Stock for settlement of debt of $16,000 on a promissory note and $1,965 in accrued interest.

The Company had ~~407,477~~425,442 shares of Convertible Series B Preferred Stock outstanding as of October 31, ~~2020.~~2021. No dividends are payable on the Convertible Series B Preferred Stock.

The terms of our Series B Preferred Stock allow for:

~~Voting Rights~~. Except as otherwise provided by the Nevada Revised Statutes, other applicable law or as provided in this Certificate of Designation, the Series B Preferred Stock shall have no voting rights. However, as long as any shares of Series B Preferred Stock are outstanding, the Corporation shall not, without the affirmative vote of the Holders of a majority of the then outstanding shares of the Series B Preferred Stock, (a) alter or change adversely the powers, preferences or rights given to the Series B Preferred Stock or alter or amend this Certificate of Designation, (b) amend its certificate of incorporation or other charter documents in any manner that adversely affects any rights of the Holders, (c) increase the number of authorized shares of Series B Preferred Stock, or (d) enter into any agreement with respect to any of the foregoing.

Mandatory Conversion. Upon (i) an up-listing of the Corporation’s Common Stock to Nasdaq or a US national securities exchange, (ii)an underwriting involving the sale of $5,000,000 or more of the Corporation’s Common Stock or Common Stock Equivalents (a “Material Underwriting”), (iii) the Corporation ceases to be a public corporation as the result of a going private transaction, (iv) the Corporation, directly or indirectly, effects any sale, lease, exclusive license, assignment, transfer, conveyance or other disposition of all or substantially all of its assets in one or a series of related transactions (including a transaction involving the Corporation’s spin-off of its operating subsidiary, T3 Communications, Inc.), (v) any, direct or indirect, purchase offer, tender offer or exchange offer (whether by the Corporation or another Person) is completed pursuant to which holders of Common Stock are permitted to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of 50% or more of the outstanding Common Stock, (vi) the Corporation, directly or indirectly, in one or more related transactions, effects any reclassification, reorganization or recapitalization of the Common Stock or any compulsory share exchange pursuant to which the Common Stock is effectively converted into or exchanged for other securities, cash or property, or (vii) the Corporation, directly or indirectly, in one or more related transactions, consummates a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization, spin-off or scheme of arrangement) with another Person, other than an officer or director of the Company, whereby such other Person acquires more than 50% of the outstanding shares of Common Stock (not including any shares of Common Stock held by the other Person or other Persons making or party to, or associated or affiliated with the other Persons making or party to, such stock or share purchase agreement or other business combination) , all shares of Series B Preferred Stock shall be automatically converted, without any further action by the holders of such shares and whether or not the certificates representing such shares are surrendered to the Corporation or its transfer agent, into the number of fully paid and nonassessable shares of Common Stock in an amount equal, following conversion ,to 18% of the Corporation’s issued and outstanding shares of Common Stock . Each of (i)-(vii) above shall be hereafter referred to as a “Conversion Event” and the date of a Conversion Event shall be hereafter referred to as a “Conversion Date”. Upon any such mandatory conversion and the issuance of Conversion Shares further thereto, the shares of Series B Preferred Stock shall be deemed cancelled and of no further force or effect. A mandatory conversion is the only means by which Series B Preferred Stock is convertible as the shares of Series B Preferred Stock are not convertible at the option of the Holder. For purposes of the foregoing Conversion Events, conversion will be deemed to have taken place immediately prior to the Conversion Event. By way of example, if the Corporation engages in a Material Underwriting, the Series B Preferred Stock will be treated as having been converted immediately prior to the issuance of the securities in the Material Underwriting.

~~Redemption~~. At any time on or after the second anniversary of the date of issuance of shares of Series B Preferred Stock to the Holder, the Corporation, in its sole discretion ,may elect, by delivering written notice to the Holder no less than 10 days or more than 20 prior to the redemption date set forth in such notice (the “Redemption Date”), to redeem all or any portion of the Series B Preferred Stock held by such Holder at a price per share (the “Redemption Price”) equal to 120% of the Stated Value per share being redeemed . The Corporation shall, unless otherwise prevented by law, redeem from such holder on the Redemption Date the number of shares of Series B Preferred Stock identified in such notice of redemption. During the ~~period~~three months ended ~~April 30, 2020,~~October 31, 2021, the Company evaluated Series B Convertible Preferred Stock and concluded that none of the mandatory conversion events occurred during the period and determined that the convertible shares were classified as equity instruments. ~~The Company will evaluate the convertible shares at each reporting balance sheet date and determine if a re-classification is required.~~

CONVERTIBLE SERIES C PREFERRED STOCK

In July 2020, the Company’s Board of Directors designated and authorized the issuance up to 1,000,000 shares of the Series C Preferred Stock. Each share of Series C Preferred Stock has a par value of $0.001 per share and a stated value equal to ten dollars ($10.00) (the “Stated Value”). As

On February 25, 2021, Digerati’s Board of ~~October 31, 2020,~~Directors approved the ~~Company has not issued any~~issuance of the following shares of Series C Convertible Preferred Stock.:

	●	Arthur L. Smith – 28,928 shares of Series C Convertible Preferred Stock

	●	Antonio Estrada – 19,399 shares of Series C Convertible Preferred Stock

●

Craig Clement – 7,073 shares of Series C Convertible Preferred Stock

The Series C Convertible Preferred Stock were issued for accrued compensation to the management team of $554,000.

The Company had 55,400 shares of Convertible Series C Preferred ~~Stock.~~Stock outstanding as of October 31, 2021. No dividends are payable on the Convertible Series C Preferred Stock.

The terms of our Series C Preferred Stock allow for:

~~Designation, Amount and Par Value; Eligible Recipients~~. The series of preferred stock shall be designated as its Series C Convertible Preferred Stock (the “Series C Preferred Stock”) and the number of shares so designated shall be up to one million (1,000,000) (which shall not be subject to increase without the written consent of the holders of a majority of the outstanding Series C Preferred Stock (each, a “Holder” and collectively, the “Holders”). Series C Preferred Stock shall only be issuable to the Company’s officers and directors as of July 1, 2020 who may from time-to-time purchase shares of Series C Preferred Stock at the Stated Value by converting all or part of the compensation owed to them by the Corporation. Each share of Series C Preferred Stock shall have a par value of $0.001 per share and a stated value equal to Ten Dollars ($10.00) (the “Stated Value”).

~~Dividends~~. ~~No dividends are payable on the shares of Series C Preferred Stock.~~

~~Voting Rights~~. Except as otherwise provided by the Nevada Revised Statutes, other applicable law or as provided in this Certificate of Designation, the Series C Preferred Stock shall have no voting rights. However, as long as any shares of Series C Preferred Stock are outstanding, the Corporation shall not, without the affirmative vote of the Holders of a majority of the then outstanding shares of the Series C Preferred Stock, (a) alter or change adversely the powers, preferences or rights given to the Series C Preferred Stock or alter or amend this Certificate of Designation, (b) amend its certificate of incorporation or other charter documents in any manner that adversely affects any rights of the Holders, (c) increase the number of authorized shares of Series C Preferred Stock, or (d) enter into any agreement with respect to any of the foregoing.

Automatic Conversion. Upon (i) an up-listing of the Corporation’s Common Stock to Nasdaq or a US national securities exchange, (ii) a financing or offering involving the sale of $5,000,000 or more of the Corporation’s Common Stock or Common Stock Equivalents (a “Material Financing”), (iii) the Corporation ceases to be a public corporation as the result of a going private transaction, (iv) the Corporation, directly or indirectly, effects any sale, lease, exclusive license, assignment, transfer, conveyance or other disposition of all or substantially all of its assets in one or a series of related transactions (including a transaction involving the Corporation’s spin-off of its Nevada subsidiary, T3 Communications, Inc.), (v) any, direct or indirect, purchase offer, tender offer or exchange offer (whether by the Corporation or another Person) is completed pursuant to which holders of Common Stock are permitted to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of 50% or more of the outstanding Common Stock, (vi) the Corporation, directly or indirectly, in one or more related transactions, effects any reclassification, reorganization or recapitalization of the Common Stock or any compulsory share exchange pursuant to which the Common Stock is effectively converted into or exchanged for other securities, cash or property, or (vii) the Corporation, directly or indirectly, in one or more related transactions, consummates a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization, spin-off or scheme of arrangement) with another Person, other than an officer or director of the Company, whereby such other Person acquires more than 50% of the outstanding shares of Common Stock (not including any shares of Common Stock held by the other Person or other Persons making or party to, or associated or affiliated with the other Persons making or party to, such stock or share purchase agreement or other business combination), all issued shares of Series C Preferred Stock shall be automatically converted, without any further action by the holders of such shares and whether or not the certificates representing such shares are surrendered to the Corporation or its transfer agent, into the number of fully paid and nonassessable shares of Common Stock in an amount equal, following conversion, to 22% of the Corporation’s issued and outstanding shares of Common Stock. Each of (i)-(vii) above shall be hereafter referred to as a “Conversion Event” and the date of a Conversion Event shall be hereafter referred to as a “Conversion Date”. Upon any such mandatory conversion and the issuance of Conversion Shares further thereto, the shares of Series C Preferred Stock shall be deemed cancelled and of no further force or effect. A mandatory conversion is the only means by which Series C Preferred Stock is convertible as the shares of Series C Preferred Stock are not convertible at the option of the Holder. For purposes of the foregoing Conversion Events, conversion will be deemed to have taken place immediately prior to the Conversion Event. By way of example, if the Corporation engages in a Material Financing, the Series C Preferred Stock will be treated as having been converted immediately prior to the issuance of the securities in the Material Underwriting.

~~Redemption.~~ At any time on or after the second anniversary of the date of issuance of shares of Series C Preferred Stock to the Holder, the Corporation, in its sole discretion ,may elect, by delivering written notice to the Holder no less than 10 days or more than 20 prior to the redemption date set forth in such notice (the “Redemption Date”), to redeem all or any portion of the Series C Preferred Stock held by such Holder at a price per share (the “Redemption Price”) equal to 120% of the Stated Value per share being redeemed . The Corporation shall, unless otherwise prevented by law, redeem from such holder on the Redemption Date the number of shares of Series C Preferred Stock identified in such notice of redemption.

SERIES F SUPER VOTING PREFERRED STOCK

In July 2020, the Company’s Board of Directors designated and authorized the issuance up to 100 shares of the Series F Super Voting Preferred Stock. Each share of Series F Super Voting Preferred Stock has a par value of $0.001 per share and a stated value equal to one cent ($0.01) (the “Stated Value”). As

On November 17, 2020, Digerati’s Board of ~~October 31, 2020,~~Directors approved the issuance of the following shares of Series F Super Voting Preferred Stock:

	●	Arthur L. Smith - 34 shares of Series F Super Voting Preferred Stock

	●	Antonio Estrada - 33 shares of Series F Super Voting Preferred Stock

●

Craig Clement - 33 shares of Series F Super Voting Preferred Stock

The Company ~~has~~had 100 shares outstanding of the Series F Super Voting Preferred ~~Stock.~~Stock as of October 31, 2021. No dividends are payable on the Series F Super Voting Preferred Stock.

The terms of our Series F Super Voting Preferred Stock allow for:

~~Designation, Amount and Par Value; Eligible Recipients~~. The series of preferred stock shall be designated as its Series F Preferred Stock (the “Series F Preferred Stock”) and the number of shares so designated shall be up to one hundred (100) (which shall not be subject to increase without the written consent of the holders of a majority of the outstanding Series F Preferred Stock (each, a “Holder” and collectively, the “Holders”). Series F Preferred Stock shall only be issuable to members of the Corporation’s Board of Directors, as joint tenants, who may purchase shares of Series F Preferred Stock at the Stated Value per share. Each share of Series F Preferred Stock shall have a par value of $0.001 per share and a stated value equal to one cent ($0.01) (the “Stated Value”).

Voting Rights. As long as any shares of Series F Preferred Stock are outstanding, the Corporation shall not, without the affirmative vote of the Holders of a majority of the then outstanding shares of the Series F Preferred Stock, (a) alter or change adversely the powers, preferences or rights given to the Series F Preferred Stock or alter or amend this Certificate of Designation, (b) amend its certificate of incorporation or other charter documents in any manner that adversely affects any rights of the Holders, (c) increase the number of authorized shares of Series F Preferred Stock, (d) sell or otherwise dispose of any assets of the Corporation not in the ordinary course of business, (e) sell or otherwise effect or undergo any change of control of the corporation, (f) effect a reverse split of its Common Stock, or (g) enter into any agreement with respect to any of the foregoing.

Holder of the Series F Preferred Stock shall be entitled to vote on all matters subject to a vote or written consent of the holders of the Corporation’s Common Stock, and on all such matters, the shares of Series F Preferred Stock shall be entitled to that number of votes equal to the number of votes that all issued and outstanding shares of Common Stock and all other securities of the Corporation are entitled to, as of any such date of determination, on a fully diluted basis, plus one million (1,000,000) votes, it being the intention that the Holders of the Series F Preferred Stock shall have effective voting control of the Corporation. The Holders of the Series F Preferred Stock shall vote together with the holders of Common Stock as a single class on all matters requiring approval of the holders of the Corporation’s Common Stock and separately on matters not requiring the approval of holders of the Corporation’s Common Stock.

~~Conversion~~. Conversion.No conversion rights apply to the Series F Preferred Stock.

~~Redemption~~. ~~At any time while share of Series F Preferred Stock are issued and outstanding, the Corporation, in its sole discretion, may elect to redeem the shares of Series F Preferred Stock.~~

NOTE 11 – EQUITY

During the three months ended October 31, ~~2020,~~2021, the Company issued the following shares of common ~~stock that are not disclosed in other footnotes:~~stock:

On August ~~1, 2020,~~31, 2021, the Company entered into a $75,000 promissory note, with a maturity date of August 31, 2022, and annual interest rate of 8%. In conjunction with the promissory note, we issued ~~an aggregate of 2,000,000~~150,000 shares of common ~~stock, at~~stock. At the time of issuance, the Company recognized the relative fair market value ~~$58,000~~of the shares of $13,635 as ~~professional services.~~debt discount, and it will be amortized to interest expense during the term of the promissory note.

~~NOTE 12 – SUBSEQUENT EVENTS~~

~~SERIES F SUPER VOTING PREFERRED STOCK~~

On ~~November 17, 2020, Digerati’s Board of Directors approved~~September 29, 2021, the ~~issuance of the following shares of Series F Super Voting Preferred Stock. (See note 10 for designations):~~

●

~~Arthur L. Smith - 34 shares of Series F Super Voting Preferred Stock~~

●

~~Antonio Estrada - 33 shares of Series F Super Voting Preferred Stock~~

●

~~Craig Clement - 33 shares of Series F Super Voting Preferred Stock~~

~~Acquisitions~~

~~Nexogy Merger~~

On November 17, 2020, T3 Nevada’s wholly owned subsidiary, Nexogy Acquisition, Inc., merged with and into Nexogy, Inc. (“Nexogy”) resulting in Nexogy becoming a wholly owned subsidiary of T3 Nevada (the “Merger”). Nexogy is a leading provider in South Florida of Unified Communications as a Service and managed services, offering a portfolio of cloud-based solutions to the high-growth SMB market.

The purchase price for Nexogy was $9 million in cash, plus an additional $452,000 in initial excess Net Working Capital, with $900,000 of the $9 million being placed in an indemnity escrow account and $50,000 of the $9 million being placed in a working capital escrow account. In addition, at the closing of the Merger, T3 Nevada paid a number of Nexogy’s liabilities which were included in the $9 million purchase price.

~~ActivePBX Asset Purchase~~

On November 17, 2020, our indirect, wholly owned subsidiary, T3 Communications, Inc., a Florida corporation (“T3 Florida”), executed and closed on an Asset Purchase Agreement (the “Purchase Agreement”) with ActiveServe, Inc., a Florida corporation (“Seller”). Pursuant to the Purchase Agreement, T3 Florida acquired the customer base, certain equipment, certain intellectual property, inventory, contract rights, software and other licenses and miscellaneous assets used in connection with the operation of Seller’s telecommunications business known as ActivePBX (collectively, the “Purchased Assets”).

The aggregate purchase price for the Purchased Assets was $2,555,000 in cash, subject to adjustment as provided therein (the “Purchase Price”). $1,190,000 of the Purchase Price was payable at closing, with $50,000 of such amount being withheld by T3 Florida for a period of 12 months to cover part of potential future indemnification obligations of Seller to T3 Florida due to Seller’s breaches, if any, of any representations and warranties made to T3 Florida by Seller under the Purchase Agreement, and $40,000 of such amount being credited to T3 Florida against a payment in that amount made by T3 Florida to Seller pursuant to the Second Amendment to Letter of Intent between Seller and T3 Florida dated as of October 15, 2020.

~~Part of the Purchase Price is payable in 8 equal quarterly payments of $136,250, subject to T3 Florida achieving quarterly post-purchase~~ ~~recurring revenues~~ under monthly contracts or subscriptions from the acquired customer base, excluding charges for taxes, regulatory fees, additional set-up fees, equipment purchases or lease, and consulting fees. To the extent that a quarterly revenue threshold is not reached, the amount of the corresponding quarterly payment shall be reduced on a proportional basis. T3 Florida’s $1,190,000 payment obligation is represented by a promissory note of T3 Florida in the form included as an exhibit to the Purchase Agreement. The note, in turn, is subject to the Subordination Agreement, included as an Exhibit to the Purchase Agreement, among Seller, the Company’s parent, T3 Nevada, and Post Road Administrative, LLC, in its capacity as administrative agent for the Post Road lenders. $275,000 of the Purchase Price (the “Customer Renewal Value”) represents an incentive earn-out to be paid with respect to Seller’s customer accounts which are transferred to T3 Florida at closing, that are renewed, expanded and/or revised with T3 Florida for a minimum term of twelve months with an auto-renewal for 12 months.

In connection with the Purchase Agreement, we entered into Consulting Agreements and a Non-Compete Agreement with each of Alex Gonzalez and Jose Gonzalez, the Chief Executive Officer and Chief Technology Officer of Seller.

~~Credit Agreement and Notes~~

On November 17, 2020, T3 Communications, Inc., a Nevada corporation (“T3 Nevada”), a majority owned subsidiary of Digerati Technologies, Inc. (the “Company”) and the Company’s other subsidiariesCompany entered into a ~~credit agreement (the “Credit Agreement”)~~$75,000 promissory note, with Post Road Administrative LLC and its affiliate Post Road Special Opportunity Fund II LLP (collectively, “Post Road”). The Company is a party to certain sections of the Credit Agreement. Pursuant to the Credit Agreement, Post Road will provide T3 Nevada with a secured loan of up to $20,000,000 (the “Loan”), with initial loans of $10,500,000 pursuant to the issuance of a Term Loan A Note and $3,500,000 pursuant to the issuance of a Term Loan B Note, each funded on November 17, 2020, and an additional $6,000,000 on loans, in increments of $1,000,000 as requested by T3 Nevada before the 18 month anniversary of the initial funding date to be lent pursuant to the issuance of a Delayed Draw Term Note.

The Term Loan A and Delayed Draw Term Notes have maturity dates of November 17, 2024 and an interest rate of LIBOR (with a minimum rate of 1.5%) plus twelve percent (12%). Term Loan A is non-amortized (interest only payments) through the maturity date and contains an option for the Company to pay interest in kind (PIK) for up to five percent (5%) of the interest rate in year one, four percent (4%) in year two and three percent (3%) in year three.

~~Term Loan B has~~ a maturity date of ~~December 31, 2021~~September 29, 2022, and anannual interest rate of ~~LIBOR (with a minimum rate~~8%. In conjunction with the promissory note, we issued 150,000 shares of ~~1.5%) plus twelve percent (12%). Term Loan B is non-amortized (interest only payments) through~~common stock. At the ~~maturity date and contains an option for~~time of issuance, the Company ~~to pay interest in kind (PIK) for up to five percent (5%)~~recognized the relative fair market value of the shares of $10,788 as debt discount, and it will be amortized to interest ~~rate in year one, four percent (4%) in year two and three percent (3%) in year three.~~expense during the term of the promissory note.

~~Permitted use of proceeds for~~On October 22, 2021, the ~~initial $14,000,000 of the Loan included approximately $9.452 million for the purchase price for the merger of Nexogy with and into an indirect wholly owned subsidiary of the~~ Company described above, $1.190 million for the purchase price and transaction fees of certain assets of ActiveServe, Inc. described above, $1.480 million for the payment in full of outstanding debts owed to three creditors, including the secured creditor Thermo Communication, Inc., $484,000 for general working capital purposes and to pay approximately $894,000 in transaction fees related to the Loan. Proceeds from additional portions of the Loan, if any, are to be used for permitted acquisitions and to fund growth capital expenditures.

~~Warrant~~

In connection with the Credit Agreement, on November 17, 2020, the Company issued a Warrant to Post Road Special Opportunity Fund II LP (the “Warrant”) to purchase, initially, twenty-five percent (25%) of the Company’s total shares (the “Warrant”), calculated on a fully-diluted basis as of the date of issuance (the “Warrant Shares”) and subject to a reduction to fifteen percent (15%) as described below.

The number of Warrant Shares is adjustable to allow the holder to maintain, subject to certain share issuances that are exceptions, the right to purchase twenty-five percent (25%) of the Company’s total shares, calculated on a fully-diluted basis. The Warrant has an exercise price of $0.01 per share and the Warrant expires on November 17, 2030. Seventy-five percent (75%) of the Warrant Shares are immediately fully vested and not subject to forfeiture at any time for any reason. The remaining twenty-five percent (25%) of the Warrant Shares are subject to forfeiture based on the Company achieving certain performance targets which, if achieved, would result in twenty percent (20%) warrant coverage. If the minority shareholders of T3 Nevada convert their T3 Nevada shares into shares of the Company’s common stock, par value $0.001 per share (the “Common Stock”), the Warrant Shares percentage shall also be lowered such that when combined with the achievement of the performance targets, the warrant coverage could be reduced to fifteen percent (15%).

~~In connection with the issuance of the Warrant, the three executives of the Company, Art Smith, Antonio Estrada, and Craig Clement~~ entered into a ~~Tag-Along Agreement (the “Tag-Along Agreement”) whereby they agreed that~~$150,000 promissory note, with a maturity date of October 22, 2022, and annual interest rate of 8%. In conjunction with the ~~holder~~promissory note, we issued 300,000 shares of common stock. At the time of issuance, the Company recognized the relative fair market value of the ~~Warrant or Warrant Share will have the right to participate or “tag-along” in any agreements to sell any~~ shares of ~~their Common Stock that such executives enter into. The Company also agreed, in connection with~~$13,965 as debt discount, and it will be amortized to interest expense during the ~~issuance~~term of the Warrant and pursuant to a Board Observer Agreement (the “Board Observer Agreement”), to grant Post Road the right to appoint a representative to each of the boards of directors of the Company and each of its subsidiaries, to attend all board meeting in a non-voting observer capacity.promissory note.

~~Equity Issuance~~

On November 17, 2020, the Company issued 3,730,000 options to purchase common shares to various employees with an exercise price of $0.042 per share and a term of 5 years. The options vest equally over a period of three years.

Item 2. ~~Management’s Discussion and Analysis of Financial Condition and Results of Operations.~~MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. “Forward-looking statements” are those statements that describe management’s beliefs and expectations about the future. We have identified forward-looking statements by using words such as “anticipate,” “believe,” “could,” “estimate,” “may,” “expect,” “plan,” and “intend.” Although we believe these expectations are reasonable, our operations involve a number of risks and uncertainties. Some of these risks include the availability and capacity of competitive data transmission networks and our ability to raise sufficient capital to continue operations. Additional risks are included in our Annual Report on Form 10-K for the fiscal year ended July 31, ~~2020~~2021, filed with the Securities and Exchange Commission on October ~~29, 2020.~~26, 2021.

The following is a discussion of the unaudited interim consolidated financial condition and results of operations of Digerati for the three months ended October 31, ~~2020~~2021, and ~~2019.~~2020. It should be read in conjunction with our audited Consolidated Financial Statements, the Notes thereto, and the other financial information included in the Company’s Annual Report on Form 10-K for the fiscal year ended July 31, ~~2020~~2021, filed with the Securities and Exchange Commission on October ~~29, 2020.~~26, 2021. For purposes of the following discussion, fiscal 2022 or 2022 refers to the year that will end on July 31, 2022, and fiscal 2021 or 2021 refers to the year ended July 31, ~~2021 and fiscal 2020 or 2020 refers to the year ended July 31, 2020.~~2021.

Overview

Digerati Technologies, Inc., a Nevada corporation (including our subsidiaries, “we,” “us,” “Company” or “Digerati”), through its operating subsidiaries in Texas and Florida, Shift8 Networks, Inc., dba, T3 Communications ~~(“T3”)~~ and T3 Communications, Inc. ~~(“T3”~~(both referred to herein as “T3”), respectively, and Nexogy Inc., a Florida corporation, provides cloud services specializing in Unified Communications as a Service (“UCaaS”) solutions for the business market. Our product line includes a portfolio of Internet-based telephony products and services delivered through our cloud application platform and session-based communication network and network services including Internet broadband, fiber, mobile broadband, and cloud WAN solutions (SD WAN). Our services are designed to provide enterprise-class, carrier-grade services to the small-to-medium-sized business (“SMB”) at cost-effective monthly rates. Our UCaaS or cloud communication services include fully hosted IP/PBX, mobile applications, Voice over Internet Protocol (“VoIP”) transport, SIP trunking, and customized VoIP services all delivered Only in the Cloud™.

As a provider of cloud communications solutions to the SMB, we are seeking to capitalize on the migration by businesses from the legacy telephone network to the Internet Protocol (“IP”) telecommunication network and the migration from hardware-based on-premise telephone systems to software-based communication systems in the cloud. Most SMBs are lagging in technical capabilities and advancement and seldom reach the economies of scale that their larger counterparts enjoy, due to their achievement of a critical mass and ability to deploy a single solution to a large number of workers. SMBs are typically unable to afford comprehensive enterprise solutions and, therefore, need to integrate a combination of business solutions to meet their needs. Cloud computing has revolutionized the industry and opened the door for businesses of all sizes to gain access to enterprise applications with affordable pricing. This especially holds true for cloud telephony applications, but SMBs are still a higher-touch sale that requires customer support for system integration, network installation, cabling, and troubleshooting. We have placed a significant emphasis on that “local” touch when selling, delivering, and supporting our services which we believe will differentiate us from the national providers that are experiencing high attrition rates due to a poor customer support.

The adoption of cloud communication services is being driven by the convergence of several market trends, including the increasing costs of maintaining installed legacy communications systems, the fragmentation resulting from use of multiple on-premise systems, and the proliferation of personal smartphones used in the workplace. Today, businesses are increasingly looking for an affordable path to modernizing their communications system to improve productivity, business performance and customer experience.

Our cloud solutions offer the SMB reliable, robust, and full-featured services at affordable monthly rates that eliminates high-cost capital expenditures and provides for integration with other cloud-based systems.

~~Recent Activity~~

~~Acquisitions~~

On November 17, 2020, the Company closed on the acquisitions of Nexogy, Inc. (“Nexogy”), and ActivePBX (“ActivePBX”), leading providers of cloud communication, UCaaS, and broadband solutions tailored for businesses. As a combined business, Nexogy, ActivePBX, and our operating subsidiary, T3 Communications, Inc., will serve over 2,600 business customers and approximately 28,000 users. The business model of the combined entities is supported by strong and predictable recurring revenue with high gross margins under contracts with business customers in various industries including banking, healthcare, financial services, legal, insurance, hotels, real estate, staffing, municipalities, food services, and education. The contribution from the acquisitions is expected to have an immediate and positive impact on the consolidated EBITDA of the Company with additional improvements to be realized during FY2021 from the anticipated cost synergies and consolidation savings. See subsequent events note for additional details.

Sources of revenue:

Cloud Software and Service Revenue: We provide UCaaS or cloud communication services and managed cloud-based solutions to small and medium size enterprise customers and to other resellers. Our Internet-based services include fully hosted IP/PBX services, SIP trunking, call center applications, auto attendant, voice and web conferencing, call recording, messaging, voicemail to email conversion, integrated mobility applications that are device and location agnostic, and other customized IP/PBX features in a hosted or cloud environment. Other services include enterprise-class data and connectivity solutions through multiple broadband technologies including cloud WAN or SD-WAN (Software-defined Wide Area Network), fiber, mobile broadband, and Ethernet over copper. We also offer remote network monitoring, data backup and disaster recovery.

Direct Costs:

Cloud Software and Service: We incur bandwidth and colocation charges in connection with our UCaaS or cloud communication services. The bandwidth charges are incurred as part of the connectivity between our customers to allow them access to our various services. We also incur costs from underlying providers for fiber, Internet broadband, and telecommunication circuits in connection with our data and connectivity solutions.

Results of Operations

Three Months ended October 31, ~~2020~~2021, Compared to Three Months ended October 31, ~~2019.~~2020.

Cloud Software and Service Revenue. Cloud software and service revenue ~~decreased~~increased by ~~$37,000,~~$2,225,000, or 2%143% from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. The ~~decrease~~increase in revenue ~~between periods~~ is primarily attributed to the ~~decrease~~increase in total customers between ~~periods.~~periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers ~~decrease~~increased from ~~708~~701 for the three months ended October 31, ~~2019~~2020, to ~~701~~2,658 customers for the three months ended October 31, ~~2020. Additionally, our average monthly revenue per customer decreased from $754 for the three months ended October 31, 2019 to $738 for the three months ended October 31, 2020.~~2021.

Cost of Services (exclusive of depreciation and amortization). The cost of services ~~decreased~~increased by ~~$55,000,~~$742,000, or 7%99%, from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. The ~~decrease~~increase in cost of services ~~between periods~~ is primarily attributed to the ~~reduction~~consolidation of ~~one of our colocation sites, whereby we consolidated multiple servers and consolidated to a nationwide provider. As a result~~various networks as part of the ~~cost reductions,~~increase in total customers between periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers increased from 701 for the three months ended October 31, 2020, to 2,655 customers for the three months ended October 31, 2021. However, our consolidated gross margin improved by ~~$18,000~~$1,483,000 from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021.

Selling, General and Administrative (SG&A) Expenses (exclusive of legal and professional fees and stock compensation expense). SG&A expenses ~~decreased~~increased by ~~$13,000,~~$1,096,000, or 2%164%, from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. The ~~decrease~~increase in SG&A is attributed to ~~reduction~~acquisition of ~~a few sales partners,~~Nexogy and ActivePBX, as part of the consolidation, the Company absorbed all of the employees responsible for managing the customer ~~care and~~base, technical support, ~~partners.~~sales, customer service, and administration.

Stock Compensation expense. Stock compensation expense decreased by ~~$168,000,~~$319,000, from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. The decrease between periods is attributed to the recognition ~~of stock option expense of $142,000 recognized~~ during the three months ended October 31, ~~2019 associated with~~2020 of stock option expense of $20,000, the ~~stock options awarded to various employees during FY2018, FY2019 and FY2020. The Company also recognized $370,259 in stock compensation for stock issued in lieu~~recognition of ~~cash payments to the Management team during the period ended October 31, 2019. During the quarter ended October 31, 2020, only recognized $20,000 in stock options expense, only recognized~~ $247,000 in stock compensation expense associated with the funding of the 401(K)-profit sharing plan, ~~recognized~~the recognition of $18,000 in stock compensation for stock issued in lieu of cash payments to an employee and ~~recognized~~the recognition of $58,000 in stock issued consultants for professional services. During the three months ended October 31, 2021, the Company only recognized $24,000 in stock compensation for the amortization of stock options issued to our team over the last few years.

Legal and professional fees. Legal and professional fees increased by ~~$156,000,~~$316,000, from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. The increase between periods is attributed to the recognition during FYthe three months ended October 31, 2021 of ~~$178,000~~$368,000 in professional fees for the audits, quality of earnings and due diligence related to ~~the~~ acquisitions.

Bad debt. Bad debt increased by $13,000, from the three months ended October 31, 2020, to the three months ended October 31, 2021. The increase is attributed to the recognition of $13,000 in bad debt for accounts deemed uncollectible during the period ended October 31. 2021.

Depreciation and amortization. Depreciation and amortization ~~were comparable between~~increased by $331,000, from the ~~periods~~three months ended October 31, ~~2019~~2020, to the three months ended October 31, 2021. The increase is primarily attributed to the acquisitions and ~~2020.~~related amortization of $434,000 for intangible assets, in addition to the depreciation of the assets acquired from Nexogy and ActivePBX.

Operating loss. The Company reported an operating loss of $580,000 for the three months ended October 31, 2021, compared to an operating loss of $626,000 for the three months ended October 31, ~~2020 compared to an operating loss of $671,000 for the three months ended October 31, 2019.~~2020. The improvement in operating loss between periods is primarily due to the decrease ~~of $13,000 in SG&A, the improvement of $18,000 in gross margin and decrease~~ in stock compensation expense of ~~$168,000.~~$320,000 and improvement of $1,483,000 gross margin. These ~~decreases~~improvements were ~~slightly~~slightingly offset by the increase ~~of $156,000~~ in legal fees of $316,000, the increase in depreciation of $331,000, and ~~professional fees.~~the increase in bad debt of $13,000.

Gain (loss) on derivative instruments. Gain (loss) on derivative instruments ~~increased~~improved by ~~$643,000~~$4,255,000 from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. We are required to re-measure all derivative instruments at the end of each reporting period and adjust those instruments to market, as a result of the re- measurement of all derivative instruments we recognized an increase between periods.

Income tax benefit (expense). During the three months ended October 31, 2021, the Company recognized an income tax expense of $77,000. During the three months ended October 31, 2020, the Company recognized an income tax expense of $8,000. ~~During the three months ended October 31, 2019, the Company recognized an~~

Other income ~~tax benefit of $39,000. The primary reason for the income tax benefit was due to a refund for previously paid taxes.~~

~~Interest expense~~(expense). ~~Interest~~Other income (expense) ~~decreased~~increased by ~~$124,000~~$4,000 from the three months ended October 31, ~~2019~~2020, to the three months ended October 31, ~~2020.~~2021. During the quarter ended October 31, 2021, the Company recognized other expense of $4,000 and during the period ended October 31, 2020, the Company did not recognize any other expense.

Interest expense. Interest income (expense) increased by $1,206,000 from the three months ended October 31, 2020, to the three months ended October 31, 2021. During the quarter ended October 31, 2021, the Company recognized non-cash interest / accretion expense of ~~$196,000~~$942,000 related to the adjustment to the present value of various convertible notes and ~~debentures.~~debt. Additionally, the Company recognized ~~$107,000~~$355,000 in interest expense for cash interest payments on various promissory notes, and accrual of ~~$3,000~~$209,000 for interest expense for various promissory ~~notes, and interest income of $6,600.~~notes.

Net income (loss) including noncontrolling interest. Net ~~loss~~income including noncontrolling interest for the three months ended October 31, ~~2020~~2021, was ~~$756,000,~~$2,266,000, an improvement in net loss of ~~$765,000~~$3,022,000, as compared to a net loss for the three months ended October 31, ~~2019~~2020, of ~~$1,521,000.~~$756,000. The improvement ~~of $765,000~~ in net ~~loss~~income (loss) including noncontrolling interest between periods is primarily due to the ~~increase~~decrease in derivative loss of ~~$18,000 in gross margin between periods,~~$4,255,000, the ~~decline of $13,000 in SG&A, the decline of $168,000~~decrease in stock compensation expense ~~the~~of $319,000 and improvement of ~~$643,000 in loss on derivative instruments and the improvement of $124,000 in interest expense. The~~$1,483,000 gross margin. These improvements were ~~slightly~~slightingly offset by the increase ~~of $156,000~~ in legal ~~and professional~~ fees of $316,000, the increase in depreciation of $331,000, the increase in bad debt of $13,000, and the ~~decrease~~increase in interest expense of ~~$47,000 in income tax benefits.~~$1,206,000.

Net ~~income~~loss attributable to the noncontrolling interest. During the three months ended October 31, ~~2020~~2021, and ~~2019,~~2020, the consolidated entity recognized net income in noncontrolling interest of ~~$35,000~~$158,000 and ~~$13,000,~~$35,000, respectively. The noncontrolling interest is presented as a separate line item in the Company’s stockholders equity section of the balance sheet.

Net income (loss) attributable to Digerati’s shareholders. Net ~~loss~~income for the ~~quarter~~three months ended October 31, ~~2020~~2021, was ~~$721,000~~$2,424,000 compared to a net loss for the ~~quarter~~three months ended October 31, ~~2019~~2020, of ~~$1,508,000.~~$721,000.

Deemed dividend on Series A Convertible Preferred Stock. Dividend declared on convertible preferred stock for the ~~quarter~~three months ended October 31, ~~2020~~2021 and 2021, was $5,000, ~~compared to a Deemed dividend on convertible preferred stock for the quarter ended October 31, 2019 of $0.~~respectively.

Net income (loss) attributable to Digerati’s common shareholders. Net ~~loss~~income for the three months ended October 31, ~~2020~~2021, was ~~$726,000~~$2,419,000 compared to a net loss for the three months ended October 31, ~~2019~~2020, of ~~$1,508,000.~~$726,000.

Liquidity and Capital Resources

Cash Position: We had a consolidated cash balance of ~~$446,000~~$1,646,000 as of October 31, ~~2020.~~2021. Net cash provided by operating activities during the three months ended October 31, ~~2020~~2021 was approximately ~~$86,000,~~$29,000, primarily as a result of operating expenses, that included ~~$343,000~~$24,000 in stock compensation and warrant expense, bad debt expense of $13,000, amortization of debt discount of ~~$194,000,~~$943,000, gain on derivative liability of ~~$178,000,~~$4,433,000, depreciation and amortization expense of ~~$161,000.~~$492,000, increase in accrued expense of $130,000, increase in accounts receivable of $132,000 and decrease in deferred revenue of $17,000. Additionally, we had an increase of ~~$334,000~~$282,000 in accounts payable, ~~increase in accrued expenses of $44,000, decrease in deferred income of $141,000, decrease in accounts receivables of $92,000, and an~~ increase in prepaid expenses and other current assets of ~~$6,000.~~$2,000, increase in inventory of $11,000 and the recognition of $184,000 in accrued interest added to principal.

Cash used in investing activities during the three months ended October 31, ~~2020~~2021 was ~~$483,000, which included $118,000~~$29,000, for the purchase of ~~equipment and the cash paid of $365,000 for escrow deposits related to an acquisition.~~VoIP equipment.

Cash provided by financing activities during the three months ended October 31, ~~2020~~2021, was ~~$158,000.~~$157,000. The Company secured ~~$308,000~~$300,000 from convertible notes, net of issuance costs and discounts. The Company made principal payments of ~~$101,000 on convertible notes, principal payments of $31,000~~$134,000 on related party notes, and ~~$18,000~~$9,000 in principal payments on equipment financing. Overall, our net operating, investing, and financing activities during the three months ended October 31, ~~2020 consumed~~2021, contributed approximately ~~$239,000~~$157,000 of our available cash.

Digerati’s consolidated financial statements for the three months ending October 31, ~~2020~~2021, have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. Since the Company’s inception in 1993, Digerati has incurred net losses and accumulated a deficit of approximately ~~$89,418,000~~$102,956,000 and a working capital deficit of approximately ~~$5,312,000~~$21,069,000 which raises doubt about Digerati’s ability to continue as a going concern.

We are currently taking initiatives to reduce our overall cash deficiencies on a monthly basis. During fiscal ~~2021 we anticipate reducing fixed costs and general expenses, in addition,~~2022 certain members of our management team ~~have taken~~will continue to receive a ~~significant~~ portion of their compensation in common stock to reduce the depletion of our available cash. To strengthen our business, we intend to adopt best practices from or recent acquisitions and invest in a ~~new~~ marketing and sales strategy to grow our monthly recurring revenue; we anticipate utilizing our value-added resellers and channel partners to tap into new sources of revenue streams, we have also secured various agent agreements to accelerate revenue growth. In addition, we will continue to focus on selling a greater number of comprehensive services to our existing customer base. Further, in an effort to increase our revenues, we will continue to evaluate the acquisition of various assets with emphasis in VoIP Services and Cloud Communication Services. As a result, during the due diligence process we anticipate incurring significant legal and professional fees.

Management believes that available resources as of October 31, ~~2020,~~2021, will not be sufficient to fund the Company’s operations, debt service and corporate expenses over the next 12 months. The Company’s ability to continue to meet its obligations and to achieve its business objectives is dependent upon, and other things, raising additional capital, issuing stock-based compensation to certain members of the executive management team in lieu of cash, or generating sufficient revenue in excess of costs. At such time as the Company requires additional funding, the Company will seek to secure such best-efforts funding from various possible sources, including equity or debt financing, sales of assets, or collaborative arrangements. If the Company raises additional capital through the issuance of equity securities or securities convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences, or privileges senior to those of the holders of common stock or convertible senior notes. If the Company raises additional funds by issuing debt, the Company may be subject to limitations on its operations, through debt covenants or other restrictions. If the Company obtains additional funds through arrangements with collaborators or strategic partners, the Company may be required to relinquish its rights to certain technologies. There can be no assurance that the Company will be able to raise additional funds or raise them on acceptable terms. If the Company is unable to obtain financing on acceptable terms, it may be unable to execute its business plan, the Company could be required to curtail its operations, and the Company may not be able to pay off its obligations, if and when they come due.

Our current cash expenses are expected to be approximately ~~$310,000~~$700,000 per month, including wages, rent, utilities, corporate expenses, and legal professional fees associated with potential acquisitions. As described elsewhere herein, we are not generating sufficient cash from operations to pay for our corporate and ongoing operating expenses, or to pay our current liabilities. As of October 31, ~~2020,~~2021, our total liabilities were approximately ~~$6,823,000,~~$30,475,000, which included ~~$223,000~~$12,340,000 in derivative liabilities. We will continue to use our available cash on hand to cover our deficiencies in operating expenses.

We estimate that we need approximately ~~$500,000~~$80,000 per month of additional working capital to fund our corporate expenses during Fiscal ~~2021.~~2022.

We have been successful in raising debt capital and equity capital in the past and as described in Notes 6, 7, and 8 to our consolidated financial statements. In addition, we raised debt capital after October 31, 2020 as described at the beginning of Part I, Item II under the heading “Recent Activity” and the subheading “Credit Agreement & Financing” and in Note 12 to our consolidated financial statements. We have financing efforts in place to continue to raise cash through debt and equity offerings. Although we have successfully completed financings and reduced expenses in the past, we cannot assure you that our plans to address these matters in the future will be successful.

Item 3. Quantitative and Qualitative Disclosures About Market Risks.

Not Applicable.

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

In connection with the preparation of this quarterly report on Form 10-Q for the quarter ended October 31, ~~2020,~~2021, our Principal Executive Officer (“PEO”) and Principal Financial Officer (“PFO”) evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, our PEO and PFO concluded that our disclosure controls and procedures as of the end of the period covered by this report were not effective such that the information required to be disclosed by us in reports filed under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to our Chief Executive Officer and Principal Financial Officer, as appropriate to allow timely decisions regarding disclosure. A controls system cannot provide absolute assurance, however, that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.

(b) Changes in Internal Controls over Financial Reporting

There were no changes in our internal control over financial reporting, as defined in Rule 13a-15(f) or 15d-15(f) under the Securities Exchange Act of 1934, during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, as there has been no implementation to date of processes and/or procedures to remedy internal control weaknesses and deficiencies.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

~~None~~On September 21, 2021, T3 Communications, Inc.(“T3”), a subsidiary of the Company, entered into a settlement agreement with Carolina Financial Securities, LLC (“CFS”). Under the settlement agreement the parties agreed to resolve all issues and claims related to the lawsuit. Pursuant to the settlement agreement, T3 agreed to pay CFS a total of $300,000, payable as follows: $100,000 by October 15, 2021, and $200,000 payable in 15 monthly installments of $13,333.33 beginning November 15, 2021. On October 15, 2021, the Company submitted a payment of $100,000 and on November 15, 2021, the Company submitted a payment for $13,333.33.

Item 1A. Risk Factors.

Not Applicable

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

There were no unregistered sales of the Company’s equity securities during the ~~quarter~~period ended October 31, ~~2020~~2021, that were not previously reported in a Current Report on Form 8-K or in a Quarterly Report on Form 10-Q except:

On August 1, 2020, the Company issued 2,000,000 common shares for professional services. The Company recognized as stock-based compensation expense of approximately $58,000 equivalent to the value of the shares calculated based on the share’s closing price at the time of issuance.

~~On August 4, 2020, the Company issued 5,000,000 shares of common stock for the conversion of $75,000 of the principal outstanding and accrued interest of $1,500 under one of the convertible notes.~~

On August 7, 2020, the Company issued 7,608,820 common shares to various employees as part of the Company’s Non-Standardized profit-sharing plan contribution. The Company recognized stock-based compensation expense of approximately $247,287 equivalent to the value of the shares calculated based on the share’s closing price at the grant date.

~~On August 14, 2020, the Company issued 5,000,000 shares of common stock for the conversion of $80,000 of the principal outstanding under one of the convertible notes.~~

On September 1, 2020, the Company issued 250,000 common shares toa former member of the Management team for services in lieu of cash compensation. The Company recognized stock-based compensation expense of approximately $17,500 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.

~~On October 13, 2020,~~31, 2021, the Company entered into a ~~$330,000~~$75,000 promissory note, with a maturity date of August 31, 2022, and inannual interest rate of 8%. In conjunction with the promissory note, we issued ~~1,000,000~~150,000 shares of common stock. At the time of issuance, the Company recognized the relative fair market value of the shares of ~~$45,000~~$13,635 as debt discount, and it will be amortized to interest expense during the term of the promissory note.

On ~~November 17, 2020,~~September 29, 2021, the Company entered into a $75,000 promissory note, with a maturity date of September 29, 2022, and annual interest rate of 8%. In conjunction with the promissory note, we issued ~~3,730,000 options to purchase~~150,000 shares of common ~~shares to various employees with an exercise price of $0.042 per share and a term of 5 years. The options vest equally over a period of three years.~~stock. At the time of issuance, the ~~options had a~~Company recognized the relative fair market value of ~~$215,000.~~the shares of $10,788 as debt discount, and it will be amortized to interest expense during the term of the promissory note.

On October 22, 2021, the Company entered into a $150,000 promissory note, with a maturity date of October 22, 2022, and annual interest rate of 8%. In conjunction with the promissory note, we issued 300,000 shares of common stock. At the time of issuance, the Company recognized the relative fair market value of the shares of $13,965 as debt discount, and it will be amortized to interest expense during the term of the promissory note.

The sales and issuances of the securities described above were made pursuant to the exemptions from registration contained ~~in to~~into Section 4(a) (2) of the Securities Act ~~and Regulation D~~ under the Securities Act. Each purchaser represented that such purchaser’s intention to acquire the shares for investment only and not with a view toward distribution. We requested our stock transfer agent to affix appropriate legends to the stock certificate issued to each purchaser and the transfer agent affixed the appropriate legends. Each purchaser was given adequate access to sufficient information about us to make an informed investment decision. Except as described in this Quarterly Report on Form 10-Q, none of the securities were sold through an underwriter and accordingly, there were no underwriting discounts or commissions involved.

Item 3. Defaults Upon Senior Securities.

~~None~~

None

Item 4. Mine Safety Disclosures.

Not Applicable

Item 5. Other Information.

~~None~~Item 1.01 Entry into a Material Definitive Agreement.

Item 2.03 Creation of Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant.

Item 3.02 Unregistered Sales of Equity Securities.

On August 31, 2021, the Company entered into a convertible promissory note with an aggregate principal amount of $75,000, annual interest rate of 8% and a maturity date of August 31, 2022.

For a description of this transaction, see the paragraph that begins with the words “On August 31, 2021” in Note 8 – Convertible Notes Payable to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Note 8 – Convertible Notes Payable and Part II, Item 5 of this Quarterly Report on Form 10-Q contains only a brief description of the material terms of the August 31^st convertible promissory note and does not purport to be a complete description of the rights and obligations of the parties thereunder, and such description is qualified in its entirety by reference to the full text of the August 31^st convertible promissory note along with the Securities Purchase Agreement entered into in connection with the August 31^st convertible promissory note, filed as Exhibit 4.1 to this Quarterly Report on Form 10-Q.

On September 29, 2021, the Company entered into a convertible promissory note with an aggregate principal amount of $75,000, annual interest rate of 8% and a maturity date of September 29, 2022.

For a description of this transaction, see the paragraph that begins with the words “On September 29, 2021” in Note 8 – Convertible Notes Payable to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Note 8 – Convertible Notes Payable and Part II, Item 5 of this Quarterly Report on Form 10-Q contains only a brief description of the material terms of the September 29^th convertible promissory note and does not purport to be a complete description of the rights and obligations of the parties thereunder, and such description is qualified in its entirety by reference to the full text of the September 29^th convertible promissory note along with the Securities Purchase Agreement entered into in connection with the September 29^th convertible promissory note, filed as Exhibit 4.2, to this Quarterly Report on Form 10-Q.

On October 22, 2021, the Company entered into a convertible promissory note with an aggregate principal amount of $150,000, annual interest rate of 8% and a maturity date of October 22, 2022.

For a description of this transaction, see the paragraph that begins with the words “On October 22, 2021” in Note 8 – Convertible Notes Payable to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Note 8 – Convertible Notes Payable and Part II, Item 5 of this Quarterly Report on Form 10-Q contains only a brief description of the material terms of the October 22^nd convertible promissory note and does not purport to be a complete description of the rights and obligations of the parties thereunder, and such description is qualified in its entirety by reference to the full text of the October 22^nd convertible promissory note along with the Securities Purchase Agreement entered into in connection with the October 22^nd convertible promissory note, filed as Exhibit 4.3, to this Quarterly Report on Form 10-Q.

Item 6. Exhibits

Exhibit Number		Exhibit Title

4.1		Convertible Promissory Note for ~~$330,000~~$75,000 with ~~Platinum Point Capital LLC~~Tysadco Partners, LLC. dated ~~October 13, 2020. (filed~~August 31, 2021(filed as Exhibit ~~4.3~~4.1 to the Form 10-K filed with the SEC on ~~October29, 2020)~~October 26, 2021).

4.2		Convertible Promissory Note for ~~$27,500~~$75,000 with ~~Platinum Point Capital LLC~~Tysadco Partners, LLC. dated ~~October 15, 2020. (filed~~September 29, 2021(filed as Exhibit ~~4.4~~4.2 to the Form 10-K filed with the SEC on ~~October29, 2020)~~October 26, 2021).

~~4.3~~4.3*		~~Payoff Letter~~Convertible Promissory Note for $150,000 with Tysadco Partners, LLC. dated October ~~15, 2020, by and between Digerati Technologies, Inc., and Platinum Point Capital LLC. (filed as Exhibit 4.5 to Form 10-K filed with the SEC on October29, 2020).~~22, 2021.

~~10.1~~31.1*		~~Securities Purchase Agreement for $330,000 with Platinum Point Capital LLC dated October 13, 2020. (filed as Exhibit 10.6 to Form 10-K filed with the SEC on October29, 2020).~~

~~10.2~~		~~Securities Purchase Agreement for $27,500 with Platinum Point Capital LLC dated October 15, 2020. (filed as Exhibit 10.7 to Form 10-K filed with the SEC on October29, 2020).~~

31.1*		Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*		Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1+		Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2+		Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*		Inline XBRL Instance Document

101.SCH*		Inline XBRL Taxonomy Extension Schema Document

101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104*		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

Filed herewith


+	In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.

~~SIGNATURES~~

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.

	DIGERATI TECHNOLOGIES, ~~INC.~~INC.

Date: December 14, ~~2020~~2021	By:	/s/ Arthur L. Smith
	Name:	Arthur L. Smith
	Title:	President andChief Executive Officer
		~~Chief Executive Officer~~
		(Duly Authorized Officer and Principal Executive Officer)

Date: December 14, ~~2020~~2021	By:	/s/ Antonio Estrada Jr.
	Name:	Antonio Estrada Jr.
	Title:	Chief Financial Officer
		(Duly Authorized Officer and Principal Financial Officer)

3236

iso4217:USD xbrli:shares

PART ~~I --~~I-- FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements (Unaudited)	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2528
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2932
Item 4.	Controls and Procedures	2932

PART ~~II --~~II-- OTHER INFORMATION

Item 1.	Legal Proceedings	~~Legal Proceedings~~	3033
Item 1A.	Risk Factors	~~Risk Factors~~	3033
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3033
Item 3.	Defaults Upon Senior Securities	3033
Item 4.	Mine Safety Disclosures	3134
Item 5.	Other Information	~~Other Information~~	3134
Item 6.	Exhibits	~~Exhibits~~	3135

SIGNATURES		3236

	Three months ended October 31,
	2020			2019
OPERATING REVENUES:
Cloud software and service revenue	$	1,552		$	1,589

Total operating revenues		1,552			1,589

OPERATING EXPENSES:
Cost of services (exclusive of depreciation and amortization)		748			803
Selling, general and administrative expense		1,011			1,192
Legal and professional fees		258			102
Depreciation and amortization expense		161			163
Total operating expenses		2,178			2,260

OPERATING LOSS		(626	)		(671	)

OTHER INCOME (EXPENSE):
Gain (loss) on derivative instruments		178			(465	)
Income tax benefit (expense)		(8	)		39
Interest expense		(300	)		(424	)
Total other income (expense)		(130	)		(850	)

NET LOSS INCLUDING NONCONTROLLING INTEREST		(756	)		(1,521	)

Less: Net loss attributable to the noncontrolling interests		35			13

NET LOSS ATTRIBUTABLE TO DIGERATI’S SHAREHOLDERS		(721	)		(1,508	)

Deemed dividend on Series A Convertible preferred stock		(5	)		-

NET LOSS ATTRIBUTABLE TO DIGERATI’S COMMON SHAREHOLDERS	$	(726	)	$	(1,508	)

LOSS PER COMMON SHARE - BASIC	$	(0.01	)	$	(0.06	)

LOSS PER COMMON SHARE - DILUTED	$	(0.01	)	$	(0.06	)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC		119,914,246			25,061,210

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED		119,914,246			25,061,210

	Equity Digerati’s Shareholders
	Preferred
		Convertible											Common				Additional						Other
	Series A Shares		Par		Series B Shares		Par		Series F Shares		Par		Shares		Par		Paid-in Capital			Accumulated Deficit			Comprehensive Income		Stockholders Deficit			Noncontrolling Interest			Totals

BALANCE, July 31, 2020		225,000		-		407,477		-		100		-		101,323,590	$	101	$	86,364		$	(88,697	)	$	1	$	(2,231	)	$	(382	)	$	(2,613	)
Amortization of employee stock options		-		-		-		-		-		-		-		-		20			-			-		20			-			20
Common stock issued for services, to employees		-		-		-		-		-		-		7,858,820		8		257			-			-		265			-			265
Common stock issued for services		-		-		-		-		-		-		2,000,000		2		56			-			-		58			-			58
Common stock issued for debt conversion		-		-		-		-		-		-		10,000,000		10		147			-			-		157			-			157
Common stock issued concurrent with convertible debt		-		-		-		-		-		-		1,000,000		1		44			-			-		45			-			45
Beneficial conversion feature on convertible debt		-		-		-		-		-		-		-		-		111			-			-		111			-			111
Derivative liability resolved to APIC due to note conversion		-		-		-		-		-		-		-		-		205			-			-		205			-			205
Dividends declared		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net Ioss		-		-		-		-		-		-		-		-		-			(721	)		-		(721	)		(35	)		(756	)
BALANCE, October 31, 2020		225,000		-		407,477		-		100		-		122,182,410	$	122	$	87,199		$	(89,418	)	$	1	$	(2,096	)	$	(417	)	$	(2,513	)

	For the Three Months ended October 31,
	2020		2019
Cloud software and service revenue	$	1,549	$	1,555
Product revenue		3		34
Total operating revenues	$	1,552	$	1,589

	Gross Carrying		Accumulated			Net Carrying
October 31, 2020	Value		Amortization			Amount
NetSapiens - license, 10 years	$	150,000	$	(150,000	)	$	-
Customer relationships, 5 years		40,000		(22,672	)		17,328
Customer relationships, 7 years		1,480,000		(540,362	)		939,638
Marketing & Non-compete, 5 years		800,000		(400,000	)		400,000
Total Define-lived Assets		2,470,000		(1,113,034	)		1,356,966
Goodwill, Indefinite		810,353		-			810,353
Balance, October 31, 2020	$	3,280,353	$	(1,113,034	)	$	2,167,319

	Options		Weighted average exercise price		Weighted average remaining contractual term (years)

Outstanding at July 31, 2020		5,000,000	$	0.27		2.66
Granted		-		-		-
Exercised		-		-		-
Forfeited and cancelled		-		-		-
Outstanding at October 31, 2020		5,000,000	$	0.27		2.44
Exercisable at October 31, 2020		4,772,628	$	0.26		2.41

On October 13, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $330,000, annual interest rate of 8% and a maturity date of October 13, 2021. After payment of transaction-related expenses and closing fees of $32,000, net proceeds to the Company from the Note totaled $298,000. The Company recorded $32,000 as a discount to the Note and amortized over the term of the note. In connection with the execution of the note, the Company issued 1,000,000 shares of our common stock to the note holder, at the time of issuance, the Company recognized the relative fair market value of the shares of $45,003 as debt discount, and it will be amortized to interest expense during the term of the promissory note. Additionally, the Company recognized $107,255 as debt discount for the intrinsic value of the conversion feature and it will be amortized to interest expense during the term of the promissory note. The proceeds from the note were utilized to cover the various deposits for the acquisition of Nexogy and ActivePBX. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company recorded amortization of debt discount of $15,355 during the period ended October 31, 2020. The total unamortized discount on the Note as of October 31, 2020 was $168,903. The total principal balance outstanding as of October 31, 2020 was $330,000. (See below for additional terms No.1)	330,000	-

On October 15, 2020, the Company entered into a variable convertible promissory note with an aggregate principal amount of $27,500, annual interest rate of 8% and a maturity date of October 15, 2021. The note included $15,000 of a promissory note as of July 31, 2020, that subsequently was part of a larger financing with the lender. After payment of transaction-related expenses and closing fees of $2,500, net proceeds to the Company from the Note totaled $25,000. Additionally, the Company recorded $6,075 as a discount to the Note and amortized over the term of the note. The Company analyzed the Note for derivative accounting consideration and determined that since the note has a fix conversion price at issuance, it does not require to be accounted as a derivative instrument. The Company will evaluate every reporting period and identify if any default provisions and other requirements triggered a variable conversion price and if the note needs to be classified as a derivative instrument. The Company recorded amortization of debt discount of $506during the period ended October 31, 2020. The total unamortized discount on the Note as of October 31, 2020 was $5,569. The total principal balance outstanding as of October 31, 2020 was $27,500. (See below for additional terms No.1)	27,500	-

Total convertible notes payables non-derivative:	664,500	307,000

			Fair value measurements at reporting date using:
			Quoted prices in active markets for identical liabilities		Significant other observable inputs		Significant unobservable inputs
Description	Fair Value		(Level 1)		(Level 2)		(Level 3)
Convertible promissory notes derivative liability at July 31, 2020	$	606,123		-		-	$	606,123
Convertible promissory notes derivative liability at October 31, 2020	$	223,437		-		-	$	223,437

ROU Asset	July 31, 2020	$	176,097
Amortization		$	(37,569	)
ROU Asset	October 31, 2020	$	138,528

Lease Liability	July 31, 2020	$	176,097
Amortization		$	(37,569	)
Lease Liability	October 31, 2020	$	138,528

Lease Liability	Short term	$	74,260
Lease Liability	Long term	$	64,268
Lease Liability	Total:	$	138,528

Operating lease cost:		$	40,842

Cash paid for amounts included in the measurement of lease labilities

Operating cashflow from operating leases:		$	40,842

Weighted-average remain lease term-operating lease:			1.63 years

Weighted-average discount rate			8.0	%

	Lease
Year Ending July 31,	Payments
2021 (9 Months remaining)		67,567
2022		57,057
2023		25,440

Total:		150,064