Six months ended
January 31,
2021 2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $ (2,736 ) $ (2,022 )
Adjustments to reconcile net loss to cash used in by operating activities:
Depreciation and amortization 593 316
Stock compensation and warrant expense 376 834
Bad debt 4 1
Amortization of ROU - operating 64 124
Amortization of debt discount 859 713
Loss (Gain) on derivative liabilities (18 ) (318 )
(Gain) on settlement of debt (197 ) -
Changes in operating assets and liabilities:
Accounts receivable (136 ) 24
Prepaid expenses and other current assets (70 ) 7
Inventory 22 -
Right of use operating lease liability (64 ) (124 )
Accounts payable (179 ) 63
Accrued expenses 954 301
Deferred income 49 69
Net cash used in operating activities (479 ) (12 )

CASH FLOWS FROM INVESTING ACTIVITIES:
Cash paid in acquisition of equipment (182 ) (34 )
Acquisitions of VoIP assets, net of cash received (10,108 ) -
Net cash used in investing activities (10,290 ) (34 )

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings from convertible debt, net of original issuance cost and discounts 558 150
Borrowings from debt, net of original issuance cost and discounts 13,036 -
Principal payments on debt, net (1,330 ) -
Principal payments on convertible notes, net (101 ) (36 )
Principal payments on related party notes, net (169 ) (67 )
Principal payment on equipment financing (35 ) (31 )
Net cash provided by financing activities 11,959 16

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 1,190 (30 )
CASH AND CASH EQUIVALENTS, beginning of period 685 406

CASH AND CASH EQUIVALENTS, end of period $ 1,875 $ 376

SUPPLEMENTAL DISCLOSURES:
Cash paid for interest $ 415 $ 210
Income tax paid $ - $ -

SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
Accrued interest rolled into principal $ 148 $ -
Stock issued with convertible debt - debt discount $ 69 $ -
Beneficial conversion feature on convertible debt $ 141 $ -
Debt discount from derivative liabilities $ 6,462 $ 540
Debt from assignment of accrued interest $ - $ 99
Promissory note reclassed to convertible debt $ 15 $ -
Capitalization of ROU assets and liabilities - operating $ 254 $ 372
Common Stock issued for debt conversion $ 411 $ 310
Common Stock issued for interest payment $ - $ 15
Common Stock issued for accounts payable $ 60 $ -
Common Stock issued for debt extension $ - $ 43
Dividend declared $ 10 $ 12
Derivative liability resolved to APIC due to debt conversion $ 588 $ 385

~~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 contained in the Company’s Form 10-K filed on October 29, 2020 have been omitted.

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 ~~22,000,000~~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 ~~January 31,~~April 30, 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 ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020, the Company did not derive a significant amount of revenue from one single customer.

As of the ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020, the Company did not derive a significant number of accounts receivable from one single customer.

Sources of revenue:

Cloud Software and Service Revenue. The Company recognizes cloud software and service 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):

	Three months ended January 31,				Six months ended January 31,				Three months ended April 30,				Nine months ended April 30,
	2021		2020		2021		2020		2021		2020		2021		2020
Cloud software and service revenue	$	3,226	$	1,544	$	4,774	$	3,097	$	3,666	$	1,556	$	8,440	$	4,653
Product revenue		100		13		104		49		85		10		189		59
Total operating revenues	$	3,326	$	1,557	$	4,878	$	3,146	$	3,751	$	1,566	$	8,629	$	4,712

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 ~~January 31,~~April 30, 2021, and July 31, 2020, were ~~$3,250~~$13,260 and $5,980, 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 ~~January 31,~~April 30, 2021, and July 31, 2020, were ~~$68,000~~$43,000 and $148,000, 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 ~~January 31,~~April 30, 2021, and July 31, 2020, Digerati’s customer deposits balance was $131,000 and $131,000, 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 ~~six~~nine months ended ~~January 31,~~April 30, 2021, and ~~January 31,~~April 30, 2020, were ~~$260,050~~$576,476 and ~~$33,448,~~$51,953, 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.

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). For the ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020, the Company recognized a net loss attributable to the noncontrolling ~~deficits~~interest of ~~$65,000~~$223,000 and ~~$57,000,~~$58,000, respectively.

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 ~~six~~nine months ending ~~January 31,~~April 30, 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 ~~$91,368,000,~~$104,166,000, a working capital deficit of approximately ~~$12,302,000~~$22,924,000 and total liabilities of ~~$21,086,000,~~$32,430,000, which includes $17,340,000 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 ~~January 31,~~April 30, 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,~~ certain members of our 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 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 numerous agent agreements through 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, and 8. 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 ~~January 31,~~April 30, 2021, 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., $1.487 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 notes. In addition, the Company expensed $430,000 in legal fees associated to the acquisitions and 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.

NOTE 3 – INTANGIBLE ASSETS

Below are summarized changes in intangible assets at ~~January 31,~~April 30, 2021, and July 31, 2020:

Total amortization expense for the ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020 was ~~$436,715~~$962,429 and ~~$189,714,~~$284,571, respectively.

January 31, 2021	Gross Carrying Value		Accumulated Amortization			Net Carrying Amount
								Gross					Net
								Carrying		Accumulated			Carrying
April 30, 2021								Value		Amortization			Amount
NetSapiens - license, 10 years	$	150,000	$	(150,000	)	$	-	$	150,000	$	(150,000	)	$	-
Customer relationships, 5 years		40,000		(24,672	)		15,328		40,000		(26,672	)		13,328
Customer relationships, 7 years		1,480,000		(593,219	)		886,781		1,480,000		(646,077	)		833,923
Customer relationships 7 years		5,710,000		(142,750	)		5,567,250		5,710,000		(407,857	)		5,302,143
Trademarks, 7 years		2,870,000		(71,750	)		2,798,250		2,870,000		(205,000	)		2,665,000
Non-compete, 2 & 3 years		290,000		(32,500	)		257,500		290,000		(65,000	)		225,000
Marketing & Non-compete, 5 years		800,000		(440,000	)		360,000		800,000		(480,000	)		320,000
Total Define-lived Assets		11,340,000		(1,454,891	)		9,885,109		11,340,000		(1,980,606	)		9,359,394
Goodwill, Indefinite		3,512,533		-			3,512,533		3,512,533		-			3,512,533
Balance, January 31, 2021	$	14,852,533	$	(1,454,891	)	$	13,397,642
Balance, April 30, 2021								$	14,852,533	$	(1,980,606	)	$	12,871,927

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

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 ~~six~~nine months ended ~~January 31,~~April 30, 2021, 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.

●

500,000 options to purchase common shares to one of our members of the Board of Directors with an exercise price of $0.1475 per share and a term of 5 years. At issuance, 166,666 of the options vested, 333,334 of the options will vest equally over a period of two years. At the time of issuance, the options had a fair market value of $52,531.

●

3,730,000 options to purchase common shares to various employees with an exercise price of $0.04 per share and a term of 5 years. At issuance, 33,333 of the options vested, 66,667 of the options will vest equally over a period of two years, and 3,630,000 of the options will vest equally over a period of three years. The options have a fair market value of $214,812.

During the ~~six~~nine months ended ~~January 31,~~April 30, 2020, we issued:

	●	7,313,827 common shares to the Executive Officers for services in lieu of cash compensation. The Company recognized stock-based compensation expense of approximately $410,044 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.

	●	2,988,251 shares of common stock to the Executive Officers, with a market value at time of issuance of $158,216 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 during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, were determined using the Black-Scholes option pricing model which used the following assumptions:

Expected dividend yield	0.00%
Expected stock price volatility	~~198.82%~~197.71% - ~~317.52~~%317.52%
Risk-free interest rate	0.22% - ~~1.47~~%1.47%
Expected term	2.0 - 3.0 years.

The Company recognized approximately ~~$53,455~~$109,685 and ~~$251,603~~$315,000 in stock-based compensation expense for stock options to employees for the ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020, respectively. Unamortized compensation stock option cost totaled ~~$224,562~~$220,861 and ~~$189,161~~$126,182 at ~~January 31,~~April 30, 2021, and ~~January 31,~~April 30, 2020, respectively.

A summary of the stock options as of ~~January 31,~~April 30, 2021, and July 31, 2020, and the changes during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, are presented below:

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

Outstanding at July 31, 2020		5,000,000	$	0.27		2.66		5,000,000	$	0.27		2.66
Granted		3,730,000	$	0.04		4.86		4,230,000	$	0.05		4.65
Exercised		-		-		-		-		-		-
Forfeited and cancelled		-		-		-		-		-		-
Outstanding at January 31, 2021		8,730,000	$	0.17		3.33
Exercisable at January 31, 2021		5,270,390	$	0.26		2.29
Outstanding at April 30, 2021								9,230,000	$	0.17		3.18
Exercisable at April 30, 2021								5,666,908	$	0.24		2.28

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 ~~8,730,000~~9,230,000 and 5,000,000 stock options outstanding at ~~January 31,~~April 30, 2021, and July 31, 2020, was ~~$55,204~~$427,340 and $0, respectively.

The aggregate intrinsic value of ~~5,270,390~~5,666,908 and 4,717,699 stock options exercisable at ~~January 31,~~April 30, 2021, and July 31, 2020, was ~~$3,760~~$65,173 and $0, respectively.

NOTE 5 – WARRANTS

During the ~~six~~nine months ended ~~January 31,~~April 30, 2021, the Company issued the following warrants:

On November 17, 2020, the Company issued 107,701,179 Warrants 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 the holder 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 the issuance 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. In addition, at issuance the Company recognized $6,462,050 in Derivative liability associated with these warrants.

~~During the six months ended January 31, 2020, the Company did not issue any warrants.~~

A summary of the warrants as of ~~January 31,~~April 30, 2021, and July 31, 2020, and the changes during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, are presented below:

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

Outstanding at July 31, 2020		2,240,000		$	0.33		1.61		2,540,000		$	0.33		1.61
Granted		107,701,179		$	0.01		9.80		107,701,179		$	0.01		9.50
Exercised		-			-		-		(300,000	)	$	0.10		-
Forfeited and cancelled		(105,000	)	$	0.50		-		(105,000	)	$	0.50		-
Outstanding at January 31, 2021		109,836,179		$	0.02		9.63
Exercisable at January 31, 2021		82,610,884		$	0.01		9.86
Outstanding at April 30, 2021									109,836,179		$	0.02		9.39
Exercisable at April 30, 2021									82,610,885		$	0.01		9.40

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 109,836,179 and ~~2,240,000~~2,540,000 warrants outstanding at ~~January 31,~~April 30, 2021, and July 31, 2020, was ~~$5,052,691~~$15,677,051 and $6,160, respectively.

The aggregate intrinsic value of ~~82,610,884~~82,610,885 and 1,940,000 warrants exercisable at ~~January 31,~~April 30, 2021, and July 31, 2020, was ~~$3,743,990~~$11,772,883 and $6,160, respectively.

During the ~~six~~nine months ended ~~January~~April 30, 2020, we issued the following warrants.

In March 2020, the Company received $25,000 in professional services and issued 25,000 shares of Series A Convertible Preferred Stock at a conversion price of $0.30 per share and warrants to purchase an additional 50,000 shares of its common stock at an exercise price of $0.20 per share. We determined that the warrants issued in connection with the services received were equity instruments and did not represent derivative instruments. The Company adopted a sequencing policy and determined that the warrants with fixed exercise price were excluded from derivative consideration.

During the nine months ended April 30, 2021, the Company extended the expiration date for 300,000 warrants that previously set to expired in fiscal year ended July 31, 2020. The extended expiration date is to October 12, 2022.

During the nine months ended April 30, 2021, 105,000 warrants expired with an exercise price pfof $0.50. These warrants were issued in August and October 2017.

During the nine months ended April 30, 2021, the Company received $30,000 in proceeds from the exercise of 300,000 warrants, with an exercise price of $0.10. These warrants were issued in March 2018.

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 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 ~~six~~nine months ending ~~January 31,~~April 30, 2021.

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. 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. As of ~~January 31,~~April 30, 2021, and July 31, 2020, the outstanding principal balance were $0 and $700,000, respectively.

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. On November 17, 2020, the Company paid the total principal balance outstanding of $600,000 and $11,115 in accrued interest and fees. As of ~~January 31,~~April 30, 2021, and July 31, 2020, the outstanding principal balance were $0 and $600,000, respectively.

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 until December 31, 2020. In March 2021, the maturity date was extended until July 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 ~~January 31,~~April 30, 2021, and July 31, 2020, was $50,000.

On June 14, 2019, the Company, entered into a Stock Purchase Agreement (the “Agreement”) to acquire a 12% minority interest in Itellum Comunicacions Costa Rica, S.R.L. In conjunction 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. Additionally, the lender agreed to extend the maturity date to April 30, 2021. The outstanding balance as of ~~January 31,~~April 30, 2021, and July 31, 2020, was $7,500. Subsequently, on May 7, 2021, the Company paid the total principal balance outstanding of $7,500 and $1,136 in accrued interest.

On February 26, 2020, the Company entered into a secured promissory note for $30,000 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. The promissory note was secured by the Company’s receivables. On November 17, 2020, the Company paid the total principal balance outstanding of $30,000 and $2,604 in accrued interest. The outstanding balance as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $30,000, respectively.

On April 22, 2020, the Company, entered into two unsecured promissory notes (the “Notes”) for $62,500 and $86,000 made to the Company under the Paycheck Protection Program (the “PPP”). In addition, on May 4, 2020, the Company, entered into a third unsecured promissory note (the “Note”) for $213,100 made to the Company under 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”). On April 15, 2021, the SBA informed the Company that the total outstanding balance of $62,500 and accrued interest of $608 were forgiven. As a result, the Company recognized a gain on settlement of debt of $63,108. In addition, on April 15, 2021, the SBA informed the Company that the total outstanding balance of $86,000 and accrued interest of $836 were forgiven. At the time of the forgiveness, the Company recognized a gain on settlement of debt of $86,836. Subsequently, on May 13, 2021, the SBA informed the Company that the total outstanding balance of $213,100 and accrued interest of $2,172 were forgiven. Subsequentially, on May 13, 2021, the Company recognized a gain on settlement of debt of $215,272.

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 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.

~~Under~~As of April 30, 2021, 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, basedprincipal balance on the ~~use~~various notes were $0, $0, and $213,100, respectively. As of July 31, 2020, 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 January 31, 2021 and July 31, 2020.~~respectively.

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 subsidiaries entered into a 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, 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. After payment of transaction-related expenses and closing fees of $964,000, net proceeds to the Company from the Note totaled $13,036,000. The Company recorded these discounts and cost of $964,000 as a discount to the Notes and will be amortized over the term of the notes.

During the nine months ending April 30, 2021, the Company amortized $1,294,000 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 April 30, 2021, was $6,132,000.

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 ~~$111,202,~~$245,881, respectively as of ~~January 31,~~April 30, 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 ~~$37,067,~~$81,960, respectively as of ~~January 31,~~April 30, 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):

Maximum Allowed - Senior Leverage Ratio of 5.08 to 1.00

Minimum Allowed - EBITDA of $703,091

Minimum Allowed - Liquidity of $1,250,000

Maximum Allowed - Capital Expenditures of $94,798

Minimum Allowed – Fixed Charge Coverage Ratio of 1.5 to 1.00

As of April 30, 2021, the Company is in compliance of 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 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 ~~January 31,~~April 30, 2021, and July 31, 2020, $6,300 and $10,386, respectively. The total unamortized discount as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $6,300, respectively. The note holder also serves as Board Member of T3 Communications, Inc., a Florida Corporation, one of our operating subsidiaries. During the ~~six~~nine months ending ~~January 31,~~April 30, 2021, the Company paid the total principal balance outstanding of $152,634. The total principal outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $152,634, respectively.

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. In addition, the Company agreed to pay the lender in services provided by the Company, and any unpaid principal and accrued interest will be paid in cash. During the ~~six~~nine months ended ~~January 31,~~April 30, 2020, and ~~January 31,~~April 30, 2021, the Company provided VoIP Hosted and fiber services of ~~$88,035~~$128,927 and ~~$84,697,~~$130,029, respectively. On August 3, 2020, the promissory note was paid in full. The total principal outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $16,298, respectively. The note holder also serves as a Board Member of T3 Communications, Inc., a Florida Corporation, one of our operating subsidiaries.

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 $1,140,000 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. ~~The~~During the period ended April 30, 2021, the Company made one of the quarterly principal payments of $136,250, and a payment of $11,000 towards the Holdback amount, the total principal outstanding on the ~~three~~ notes as of ~~January 31,~~April 30, 2021, was ~~$1,415,000.~~$1,267,750.

In connection with the Purchase Agreement, the Company entered with the Note Holders 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 ActivePBX. Under the Consulting Agreements, the Company will pay on an annual basis $90,000 to each the consultants.

NOTE 8 – CONVERTIBLE NOTES PAYABLE

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

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

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. The holder agreed to extend the Maturity date until February 15, 2021. Subsequently, the note was settled under a debt exchange agreement in which the holder received payment in full for the outstanding balance and accrued interest. $ 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. 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 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 as interest expense during the period ended January 31, 2021 $34,970. The total unamortized discount on the Note as of January 31, 2021 and July 31, 2020, were $11,657 and $46,626, respectively. On January 28, 2021, the holder agreed to extend the maturity date until August 1, 2021. In conjunction with the amendment, the Company agreed to add to the outstanding balance $50,000 as consideration for the extension of the maturity date. The total principal balance outstanding as of January 31, 2021 and July 31, 2020, were $325,000 and $275,000, respectively. 325,000 275,000

At April 30, 2021, and July 31, 2020, convertible notes payable consisted of the following:
	April 30,		July 31,
CONVERTIBLE NOTES PAYABLE NON-DERIVATIVE	2021		2020

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. The holder agreed to extend the Maturity date until February 15, 2021. On February 12, 2021, the promissory note was settled under a debt exchange agreement in which the holder received payment in full for the outstanding balance of $32,000 and $3,929.50 in accrued interest. On March 11, 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. In addition, the Company issued a total of 598,825 shares of Common Stock for settlement of debt of $16,000 on a promissory note and $1,965 in accrued interest.	$	-	$	32,000

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 $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 as interest expense during the period ended April 30, 2021, $167,379. The total unamortized discount on the Note as of April 30, 2021, was $44,047. On April 16, 2021, the Company paid $165,000 of the principal outstanding, $13,381 of the accrued interest and $35,676 in redemption premium. The total principal balance outstanding as of April 30, 2021, was $165,000. (See below variable conversion terms No.1)		165,000		-

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. 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 amortized as interest expense during the nine months ended April 30, 2021, $8,575. The total unamortized discount on the Note as of April 30, 2021, was $0. On January 31, 2021, the holder agreed to roll over to a new consolidated note the principal balance outstanding of $27,500 and $982 of accrued interest. The total principal balance outstanding as of April 30, 2021, was $0. (See new consolidated note dated January 31, 2021, for $80,235) (See below variable conversion terms No.1)		-		-

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 as interest expense during the nine months ended April 30, 2021, $17,184. The total unamortized discount on the Note as of April 30, 2021, was $51,552. The total principal balance outstanding as of April 30, 2021, was $250,000.		250,000		-

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. 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 Company amortized as interest expense during the period ended January 31, 2021 $70,475. The total unamortized discount on the Note as of January 31, 2021 was $140,950. The total principal balance outstanding as of January 31, 2021 was $330,000.	~~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. 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. 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 Company amortized as interest expense during the six months ended January 31, 2021 $8,575. The total unamortized discount on the Note as of January 31, 2021 was $0. On January 31, 2021, the holder agreed to roll over to a new consolidated note the principal balance outstanding of $27,500 and $982 of accrued interest. The total principal balance outstanding as of January 31, 2021 was $0.~~(See new consolidated note dated January 31, 2021 for $80,235~~)	-	-

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. 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). 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 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 as interest expense during the six months ended January 31, 2021 $0. The total unamortized discount on the Note as of January 31, 2021 was $24,368. The total principal balance outstanding as of January 31, 2021 was $250,000.	~~250,000~~	-

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 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). 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 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 principal balance outstanding as of January 31, 2021 was $80,235.	80,235	-
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 as interest expense during the nine months ended April 30, 2021, $13,350. The total unamortized discount on the Note as of April 30, 2021, was $146,849. The total principal balance outstanding as of April 30, 2021, was $250,000.				250,000		-

Total convertible notes payables non-derivative:	1,017,235	307,000	$	665,000	$	32,000

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. After payment of transaction-related expenses of $8,500, net proceeds to the Company from the Note totaled $85,000. The Company recorded these discounts and cost of $8,500 as a discount to the Note and fully amortized as interest expense during the period. 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, at the time of issuance, the Company recognized derivative liability for the convertible note of $100,978, of which $85,000 was recorded as debt discount and will be amortized during the term of the Note, and $15,978 was recorded as day 1 derivative loss. During the six months ended January 31, 2021, 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 January 31, 2021 and July 31, 2020 was $0. The Company amortized $0 and $93,500 of debt discount as interest expense during the periods ended January 31, 2021 and July 31, 2020, respectively. On January 31, 2021, the holder agreed to roll over to a new consolidated note the principal balance outstanding of $13,500 and $9,300 of accrued interest. The total principal balance outstanding as of January 31, 2021 and July 31, 2020, were $0 and $93,500, respectively. (See new consolidated note dated January 31, 2021 for $80,235) (See below variable conversion terms No.1)	-	93,500
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. After payment of transaction-related expenses of $8,500, net proceeds to the Company from the Note totaled $85,000. The Company recorded these discounts and cost of $8,500 as a discount to the Note and fully amortized as interest expense during the period. 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, at the time of issuance, the Company recognized derivative liability for the convertible note of $100,978, of which $85,000 was recorded as debt discount and will be amortized during the term of the Note, and $15,978 was recorded as day 1 derivative loss. During the nine months ended April 30, 2021, 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 April 30, 2021, and July 31, 2020, was $0. The Company amortized $0 and $93,500 of debt discount as interest expense during the periods ended April 30, 2021and July 31, 2020, respectively. On January 31, 2021, the holder agreed to roll over to a new consolidated note the principal balance outstanding of $13,500 and $9,300 of accrued interest. The total principal balance outstanding as of April 30, 2021, and July 31, 2020, were $0 and $93,500, respectively. (See new consolidated note dated January 31, 2021, for $80,235) (See below variable conversion terms No.2)				-		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 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. As a result, at the time of the assignment, the Company recognized derivative liability for the new convertible notes of $784,565, of which $570,000 was recorded as debt discount and amortized over the term of the notes, and $214,565 was recorded as day 1 derivative loss. During the year ended July 31, 2020, the Company issued 25,312,983 shares of common stock for the conversion of $230,000 of the principal outstanding and $12,000 in accrued interest and fees. During the period ended ~~January 31,~~April 30, 2021, the Company issued 11,371,125 shares of common stock for the conversion of $211,769 of the principal outstanding. In addition, during the period ended ~~January 31,~~April 30, 2021, 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 ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $172,611, respectively. The Company amortized $397,389 and $172,611 of debt discount as interest expense during the year ended July 31, 2020, and the period ended ~~January 31,~~April 30, 2021, respectively. On January 31, 2021, the holder agreed to roll over to a new consolidated note the principal balance outstanding of $27,028 and $1,925 of accrued interest. The total principal balance outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $340,000, respectively. (See new consolidated note dated January 31, 2021, for $80,235) (See below variable conversion terms ~~No. 1)~~No.2)	-	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. After payment of transaction-related expenses of $3,500, net proceeds to the Company from the note totaled $30,000. The Company recorded these discounts and cost of $3,500 as a discount to the note and fully amortized as interest expense during the period. 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, at the time of issuance, the Company recognized derivative liability for the convertible note of $42,976, of which $30,000 was recorded as debt discount and will be amortized during the term of the Note, and $12,976 was recorded as day 1 derivative loss. The total unamortized discount on the Note as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $15,000, respectively. During the period ended ~~January 31,~~April 30, 2021, the Company issued 1,465,920 shares of common stock for the conversion of $33,500 of the principal outstanding and $3,148 of accrued interest. The total principal balance outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $33,500, respectively. The Company amortized $15,000 and $15,000 of debt discount as interest expense during the period ended ~~January 31, 2020~~April 30, 2021, and the year ended July 31, 2020, respectively. The notes ~~are~~were 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.1)~~No.2)	-	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. As a result, at the time of issuance, the Company recognized derivative liability for the convertible note of $26,629, of which $15,000 was recorded as debt discount and will be amortized during the term of the Note, and $11,629 was recorded as day 1 derivative loss. The total unamortized discount on the Note as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $11,250. During the period ended ~~January 31,~~April 30, 2021, the Company issued 644,040 shares of common stock for the conversion of $15,000 of the principal outstanding and $1,101 of accrued interest. The total principal balance outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were $0 and $15,000, respectively. The Company amortized $11,250 and $3,750 of debt discount as interest expense during the period ended ~~January 31,~~April 30, 2021, and the year ended July 31, 2020, respectively. The note iswas 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.1)~~No.2)	-	15,000

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. As a result, at the time of issuance, the Company recognized derivative liability for the convertible note of $70,888, of which $49,180 was recorded as debt discount and will be amortized during the term of the Note, and $21,708 was recorded as day 1 derivative loss. The Company amortized $49,180 and $0 of debt discount as interest expense during the period ended January 31, 2021 and the year ended July 31, 2020, respectively. The total unamortized discount on the Note as of January 31, 2021 and July 31, 2020, were $0 and $49,180, respectively. During the period ended January 31, 2021, the Company issued 2,195,680 shares of common stock for the conversion of $52,831 of the principal outstanding and $2,061 of accrued interest. The total principal balance outstanding as of January 31, 2020 and July 31, 2020, were $0 and $52,831, 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.1) - 52,831
Total convertible notes payable - derivative: $ - $ 534,831
Total convertible notes payable derivative and non-derivative 1,017,235 841,831
Less: discount on convertible notes payable (176,976 ) (294,667 )
Total convertible notes payable, net of discount 840,259 547,164
Less: current portion of convertible notes payable (840,259 ) (547,164 )
Long-term portion of convertible notes payable $ - $ -

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. On January 28, 2021, the holder agreed to extend the maturity date until August 1, 2021. In conjunction with the amendment, the Company agreed to add to the outstanding balance $50,000 as consideration for the extension of the maturity date. The total principal balance outstanding as of April 30, 2021, and July 31, 2020, were $325,000 and $275,000, respectively.	325,000	275,000

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. As a result, at the time of issuance, the Company recognized derivative liability for the convertible note of $70,888, of which $49,180 was recorded as debt discount and will be amortized during the term of the Note, and $21,708 was recorded as day 1 derivative loss. The Company amortized $49,180 and $0 of debt discount as interest expense during the period ended April 30, 2021, and the year ended July 31, 2020, respectively. The total unamortized discount on the Note as of April 30, 2021, and July 31, 2020, were $0 and $49,180, respectively. During the period ended April 30, 2021, the Company issued 2,195,680 shares of common stock for the conversion of $52,831 of the principal outstanding and $2,061 of accrued interest. The total principal balance outstanding as of April 30, 2020, and July 31, 2020, were $0 and $52,831, respectively. The note was 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

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. The total principal balance outstanding as of April 30, 2021, was $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. The total principal balance outstanding as of April 30, 2021, was $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. The total principal balance outstanding as of April 30, 2021, was $113,000.		113,000			-

Total convertible notes payable - derivative:	$	693,235		$	809,831

Total convertible notes payable derivative and non-derivative		1,358,235			841,831
Less: discount on convertible notes payable		(491,903	)		(294,667	)
Total convertible notes payable, net of discount		866,332			547,164
Less: current portion of convertible notes payable		(866,332	)		(547,164	)
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 ~~January 31,~~April 30, 2021, and July 31, 2020, were ~~$176,976~~$491,903 and $294,667, respectively. The total principal balance outstanding as of ~~January 31,~~April 30, 2021, and July 31, 2020, were ~~$1,017,235~~$1,358,235 and $841,831, respectively. During the periods ended ~~January 31,~~April 30, 2021, and July 31, 2020, the Company amortized ~~$339,845~~$528,645 and $1,228,000, 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.

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 ~~January 31,~~April 30, 2021, and July 31, 2020, of ~~$6,462,048~~$17,339,843 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		Significant
											active markets		other		Significant
											for identical		observable		unobservable
			Fair value measurements at reporting date using:								liabilities		inputs		inputs
Description	Fair Value		Quoted prices in active markets for identical liabilities (Level 1)		Significant other observable inputs (Level 2)		Significant unobservable inputs (Level 3)		Fair Value		(Level 1)		(Level 2)		(Level 3)
Convertible notes & warrants derivative liability at July 31, 2020.	$	606,123		-		-	$	606,123	$	606,123		-		-	$	606,123
Convertible notes & warrants derivative liability at January 31, 2021.	$	6,462,048		-		-	$	6,462,048
Convertible notes & warrants derivative liability at April 30, 2021.									$	17,339,843		-		-	$	17,339,843

The fair market value of all derivatives during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, 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% - ~~281.84%~~282.87%
Risk-free interest rate	0.09% -2.67%
Expected term	0.01 - 10.00 ~~years~~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		$	606,123
Derivative from new convertible promissory notes recorded as debt discount		-
Derivative from warrants issued in conjunction with new notes		6,462,050			6,462,050
Derivative liability resolved to additional paid in capital due to debt conversion		(588,097	)		(588,097	)
Derivative gain		(18,028	)
Balance at January 31, 2021	$	6,462,048
Derivative (gain) / loss					10,859,767
Balance at April 30, 2021				$	17,339,843

NOTE 9 - LEASES

The leased properties have a remaining lease term of sixteen to seventy-two months as of August 1, 2019. At the option of the Company, it can elect to extend the term of the leases.

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%.

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 base rent will increase on an annual basis by 2% of the base lease payment. The lease expires on January 1, 2026, and at the option of 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. The Company recorded ROU asset and liability of $254,375 for this new lease, using the incremental borrowing rate of 8.0% over a 5 year term.

The impact of ASU No. 2016-02 (“Leases (Topic 842)” on our consolidated balance sheet beginning August 1, 2019, was through the recognition of ROU assets and lease liabilities for operating leases. Amounts recognized on July 31, 2020, and ~~January 31,~~April 30, 2021, for operating leases are as follows:

ROU Asset	July 31, 2020	$	176,097		July 31, 2020	$	176,097
Amortization		$	(64,579	)		$	(95,694	)
Addition - Asset		$	254,375			$	254,375
ROU Asset	January 31, 2021	$	365,893		April 30, 2021	$	334,778

Lease Liability	July 31, 2020	$	176,097		July 31, 2020	$	176,097
Amortization		$	(64,579	)		$	(95,694	)
Addition - Liability		$	254,375			$	254,375
Lease Liability	January 31, 2021	$	365,893		April 30, 2021	$	334,778

Lease Liability	Short term	$	105,100		Short term	$	73,985
Lease Liability	Long term	$	260,793		Long term	$	260,793
Lease Liability	Total:	$	365,893		Total:	$	334,778

Operating lease cost:	$	79,940		$	118,167

Cash paid for amounts included in the measurement of lease labilities
Cash paid for amounts included in the measurement of lease liabilities

Operating cashflow from operating leases:	$	79,940		$	118,167

Weighted-average remain lease term-operating lease:		2.23 years			1.74 years

Weighted-average discount rate		8.0	%		8.0	%

For the period ended ~~January 31,~~April 30, 2021, the amortization of operating ROU assets was ~~$64,579.~~$95,694.

For the period ended ~~January 31,~~April 30, 2021, the amortization of operating lease liabilities was ~~$64,579.~~$95,694.

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

Period Ending July 31, Lease Payments
2021 $ 146,549
2022 114,935
2023 84,475
2024 59,528
2025 60,228
2026 30,362
Total: $ 496,077

	Lease
Period Ending July 31,	Payments
2021	$	146,549
2022		114,935
2023		84,475
2024		59,528
2025		60,228
2026		30,362
Total:	$	496,077

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 ~~January 31,~~April 30, 2021. During the ~~period~~three months ending ~~January 31,~~April 30, 2021, the Company declared a dividend of $5,000 and had ~~$30,000~~$35,000 as accumulated dividends as of ~~January 31,~~April 30, 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 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 the event of such up-listing, subject to adjustment as provided below.

Mandatory Conversion. Each share of Series A 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% 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 the provisions hereof and cash 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.

During the period ended April 30, 2021, the Company evaluated Series A 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.

2324

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 ~~January 31,~~April 30, 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. The Company will evaluate the convertible shares at each reporting balance sheet date and determine if a re-classification is required.

During the period ended ~~January 31,~~April 30, 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.

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 ~~January 31, 2021,~~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 April 30, 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”).

On November 17, 2020, Digerati’s Board of Directors approved 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

As of ~~January 31,~~April 30, 2021, the Company has 100 shares outstanding of the Series F Super Voting Preferred Stock. 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. 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 ~~six~~nine months ended ~~January 31,~~April 30, 2021, the Company issued the following shares of common stock that are not disclosed in other footnotes:

On August 1, 2020, the Company issued an aggregate of 2,000,000 shares of common stock, at the time of issuance the Company recognized the market value $58,000 as stock compensation expense for professional services.

On January 26, 2021, the Company issued 1,000,000 shares of common stock for the settlement of $60,000 in accounts payable for professional services.

On February 5, 2021, the Company entered into a Consulting Agreement, in which the Company agreed to issue a total of 2,000,000 shares of Common Stock, at issuance the Company recognized the market value of the stock of $125,000 as stock compensation expense for professional services.

NOTE 12 – BUSINESS ACQUISITIONS

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

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.

The total purchase price for Nexogy and ActivePBX were $9,452,000 and $2,555,000, respectively. The acquisitions were accounted for under the purchase method of accounting, with Digerati identified as the acquirer. Under the purchase method of accounting, the aggregate amount of consideration assumed by Digerati was allocated to customer contracts acquired and intangible assets based on their estimated fair values as of November 17, 2020. Allocation of the purchase price is based on the best estimates of management.

The following information summarizes the allocation of the fair values assigned to the assets at the purchase date. The allocation of fair values is preliminary and is subject to change in the future during the measurement period.

	Nexogy		Active PBX		Total		Nexogy		ActivePBX		Total
	(in thousands)						(in thousands)
Cash	$	358	$	-	$	358	$	358	$	-	$	358
Accounts receivables		278		78		356		278		78		356
Intangible Assets and Goodwill		9,018		2,555		11,573		9,018		2,555		11,573
Property and equipment, net		164		-		164		164		-		164
Other Assets		83		2		85		83		2		85
Total identifiable assets	$	9,901	$	2,635	$	12,536	$	9,901	$	2,635	$	12,536

Less: liabilities assumed		270		80		350		270		80		350
Total Purchase price	$	9,631	$	2,555	$	12,186	$	9,631	$	2,555	$	12,186

The following table summarizes the estimated cost of intangible assets related to the acquisition:

	Nexogy		ActivePBX		Total		Useful life		Nexogy		ActivePBX		Total		Useful life (years)
			(in thousands)				(years)		(in thousands)
Customer Relationships	$	4,100	$	1,610	$	5,710		7	$	4,100	$	1,610	$	5,710	7
Trade Names & Trademarks		2,600		270		2,870		7		2,600		270		2,870	7
Non-compete Agreement		200		90		290		2-3		200		90		290	2-3
Nexogy Goodwill		2,118		585		2,703		-		2,118		585		2,703	-
	$	9,018	$	2,555	$	11,573			$	9,018	$	2,555	$	11,573

The Company incurred approximately $460,000 in costs associated with the acquisitions. These included legal, regulatory, and accounting. The Company incurred and expensed these costs of $158,000 and $302,000, during the year ended July 31, 2020, and ~~six~~nine months ended ~~January 31,~~April 30, 2021, respectively.

Pro-forma

The following schedule contains unaudited ~~pro-forma~~proforma consolidated results of operations for both acquisitions for the three and ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020 as if the acquisition occurred on August 1, 2019. The unaudited pro-forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved if the acquisition had taken place on August 1, 2019, or of results that may occur in the future.

	Three months ended January 31,												Six months ended January 31,
	2021						2020						2021						2020						Three months ended April 30,												Nine months ended April 30,
	Reported			Pro-forma			Reported			Pro-forma			Reported			Pro-forma			Reported			Pro-forma			2021						2020						2021						2020
																									Reported			Pro-forma			Reported			Pro-forma			Reported			Pro-forma			Reported			Pro-forma
Revenue	$	3,326		$	3,709		$	1,557		$	3,559		$	4,878		$	7,376		$	3,146		$	7,199		$	3,751		$	3,751		$	1,566		$	3,574		$	8,629		$	11,127		$	4,712		$	10,773
Income (loss) from operations		(764	)		(657	)		(699	)		(403	)		(1,390	)		(873	)		(1,370	)		(738	)		(588	)		(588	)		(472	)		(70	)		(1,978	)		(1,461	)		(1,842	)		(808	)
Net income (loss)	$	(1,950	)	$	(1,864	)	$	(457	)	$	(276	)	$	(2,671	)	$	(2,226	)	$	(1,965	)	$	(1,535	)	$	(12,956	)	$	(12,956	)	$	(1,108	)	$	(796	)	$	(15,692	)	$	(15,247	)	$	(3,130	)	$	(2,389	)
Earnings (loss) per common share-Basic and Diluted	$	(0.02	)	$	(0.02	)	$	(0.01	)	$	(0.01	)	$	(0.02	)	$	(0.02	)	$	(0.06	)	$	(0.05	)	$	(0.09	)	$	(0.09	)	$	(0.02	)	$	(0.01	)	$	(0.12	)	$	(0.12	)	$	(0.07	)	$	(0.06	)

As part of the acquisitions of Nexogy and ActivePBX, the Company secured an office and rooftop lease, with monthly base lease payments of $13,720 and $3,546, respectively, the leases expire on July 31, 2022.

Additionally, the Company secured four (4) additional leases, with the following terms:

Base Monthly

Commencement

Expiration

Base
Monthly
Lease

Commencement

Expiration

Lease

Lease Payment

Date

Additional terms

Payment

Date

Additional terms

1 - Colocation

4,130

June 8, 2020

June 8, 2023

With an option to extend for an additional twelve (12) months, and 5% increase in base monthly lease payment.

4,130

June 8, 2020

June 8, 2023

With an option to extend for an additional twelve (12) months, and 5% increase in base monthly lease payment.

2 - Rooftop

2,450

June 1, 2015

June 1, 2021

With an option to extend for five (5) additional one (1) year terms.

2,450

June 1, 2015

June 1, 2021

With an option to extend for five (5) additional one (1) year terms.

3 - Rooftop

979

December 1, 2015

December 1, 2025

Initial term for five (5) years, lease renewed for additional five (5) years.

979

December 1, 2015

December 1, 2025

Initial term for five (5) years, lease renewed for additional five (5) years.

4 - Rooftop

2,700

November 30, 2013

November 30, 2023

Initial term for five (5) years, lease renewed for additional five (5) years, with an option for a second renewal for an additional five (5) years.

2,700

November 30, 2013

November 30, 2023

Initial term for five (5) years, lease renewed for additional five (5) years, with an option for a second renewal for an additional five (5) years.

~~NOTE 13 – SUBSEQUENT EVENTS~~

~~Consulting Agreement~~

On February 5, 2021, the Company entered into a Consulting Agreement for professional services, in which the Company agreed to issue a total of 2,000,000 shares of Common Stock, at issuance the Company recognized the market value of the stock of $125,000 as stock compensation expense.

~~Convertible Promissory Note Purchase Agreement~~

On February 12, 2021, the Company entered into a Convertible Promissory Note Purchase Agreement, in which the Buyer agreed to acquire from the Note Holder a Company Convertible Note with a principal balance outstanding and accrued interest of $32,000 and $3,796.16, respectively.

~~Amendment of Articles of Incorporation~~

On February 15, 2021, the Company’s stockholders holding a majority of our outstanding capital stock on the basis of voting power, authorized, and approved an amendment (the “Amendment”) of our Articles of Incorporation to:

Amend our Articles of Incorporation to: (i) increase our authorized capitalization from 150,000,000 shares of common stock, par value $0.001 per share, and 50,000,000 shares of blank check preferred stock, par value $0.001 per share, to 500,000,000 shares of common stock, par value $0.001 per share, and 50,000,000 shares of blank check preferred stock, par value $0.001 per share; and (ii) provide that no amendment to the Bylaws that contradicts Article II, Section 14 of the Bylaws (providing that the Acquisition of Controlling Interest Statute (Nevada Revised Statutes §78.378 through §78.3793, inclusive, does not apply to purchases of a “controlling interest” (as defined in the Acquisition of Controlling Interest Statute)) shall be implemented solely on the basis of a vote of a majority of our entire Board of Directors.

The Amendment was approved on February 15, 2021 by the unanimous written consent of our Board of Directors and on February 15, 2021 by the consent of the holders of shares of our common stock and our Series F Super Voting Preferred Stock, which stock represents approximately 62% of the shares, on the basis of voting power, eligible to vote on the Amendment.

~~Convertible Promissory Note~~

On February 17, 2021, the Company entered into a 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 legal fees of $5,000, net proceeds to the Company from the Note totaled $170,000. The Company recorded these discounts and cost of $5,000 as a discount to the note and will amortize 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.

~~Other Terms February 2021 Convertible Note~~

The Note shall bear interest at a rate of eight percent (8%) per annum (the “Interest Rate”), which interest shall be paid by the Company to the Investor in shares of Common Stock. The Holder shall have the right upon the earlier of (i) six (6) months after the payment of the consideration due for this Note; or (ii) a Qualified Uplist Financing, while there are amounts outstanding under the Note, to convert all or any portion of the then outstanding and unpaid Principal Amount and interest (including any Default Interest) into fully paid and non-assessable shares of Common Stock, as such Common Stock exists on the Issue Date, or any shares of capital stock or other securities of the Borrower into which such Common Stock shall hereafter be changed or reclassified, at the Conversion Price. The per share conversion price into which Principal Amount and interest (including any Default Interest) under this Note shall be convertible into shares of Common Stock hereunder at a price (the “Conversion Price”) be equal to the greater of (i) $0.05 per share (the “Fixed Conversion Price”), or (ii) 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. To the extent the Conversion Price is below the par value per share, the Borrower will take all steps necessary to solicit the consent of the stockholders to reduce the par value to the lowest value possible under law, provided however that the Borrower agrees to honor all conversions submitted pending this increase. If at any time the Conversion Price as determined hereunder for any conversion would be less than the par value of the Common Stock, then at the sole discretion of the Holder, the Conversion Price hereunder may equal such par value for such conversion and the Conversion Amount for such conversion may be increased to include Additional Principal, where “Additional Principal” means such additional amount to be added to the Conversion Amount to the extent necessary to cause the number of conversion shares issuable upon such conversion to equal the same number of conversion shares as would have been issued had the Conversion Price not been adjusted by the Holder to the par value price. In the event the Borrower has a DTC “Chill” on its shares, an additional discount of ten percent (10%) shall apply to the Conversion Price while that “Chill” is in effect.

At any time, the Company shall have the right, exercisable on not less than two (2) Trading Days prior written notice to the Holder of this Note, to prepay up to the outstanding balance on this Note (principal and accrued interest), in full, in accordance with this Section. Any notice of prepayment hereunder (an “Optional Prepayment Notice”) shall be delivered to the Holder of the Note at its registered addresses and shall state: (1) that the Borrower is exercising its right to prepay the Note, and (2) the date of prepayment which shall be not more than fifteen (15) Trading Days from the date of the Optional Prepayment Notice; and (3) the amount (in dollars) that the Borrower is paying. Notwithstanding Holder’s receipt of the Optional Prepayment Notice the Holder may convert or continue to convert the Note in whole or in part until the Optional Prepayment Amount (as defined herein) is paid to the Holder. On the date fixed for prepayment (the “Optional Prepayment Date”), the Borrower shall make payment of the Optional Prepayment Amount (as defined below) to or upon the order of the Holder as specified by the Holder in writing to the Borrower at least one (1) business day prior to the Optional Prepayment Date. If the Borrower exercises its right to prepay the Note under the terms of this Section, the Borrower shall pay to Holder the sum of one hundred twenty percent (120%) of the total amount outstanding under the Note including, but not limited to all principal, interest, fees, and defaults (the “Optional Prepayment Amount”).

~~Series C Convertible Preferred Stock.~~

~~On February 25, 2021, Digerati’s Board of Directors approved the issuance of the following shares of Series C Convertible Preferred Stock. (See note 10 for designations):~~

●

~~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. As of February 25, 2021, the Company has 55,400 shares outstanding of the Series C Convertible Preferred Stock.

~~Stock Options~~

On February 25, 2021, the Company issued 500,000 options to purchase common shares to one of our members of the Board of Directors with an exercise price of $0.1475 per share and a term of 5 years. At issuance, 166,666 of the options vested, 333,334 of the options will vest equally over a period of two years. At the time of issuance, the options had a fair market value of $67,376.

~~Debt Conversion Agreement~~

On March 11, 2021, the Company entered into a Debt Conversion Agreement, in which the Company agreed to issue a total of 17,965 shares of Series B Preferred Stock and 598,825 shares of Common Stock for the settlement of principal balance of $32,000 and $3,796.16 in accrued interest.

Item 2. 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, filed with the Securities and Exchange Commission on October 29, 2020.

The following is a discussion of the unaudited interim consolidated financial condition and results of operations of Digerati for the three and ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 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, filed with the Securities and Exchange Commission on October 29, 2020. For purposes of the following discussion, fiscal 2021 or 2021 refers to the year ~~ended~~that will end on July 31, 2021, and fiscal 2020 or 2020 refers to the year ended July 31, 2020.

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”), 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 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.

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 ~~January 31,~~April 30, 2021, Compared to Three Months ended ~~January 31,~~April 30, 2020.

Cloud Software and Service Revenue. Cloud software and service revenue increased by ~~$1,769,000,~~$2,185,000, or ~~114%~~140% from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The increase in revenue is primarily attributed to the increase in total customers between periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers increased from ~~718~~731 for the three months ended ~~January 31,~~April 30, 2020, to ~~2,583~~2,612 customers for the three months ended ~~January 31,~~April 30, 2021.

Cost of Services (exclusive of depreciation and amortization). The cost of services increased by ~~$658,000,~~$762,000, or ~~85%~~100%, from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The increase in cost of services is primarily attributed to the consolidation of various networks as part of the increase in total customers between periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers increased from ~~718~~731 for the three months ended ~~January 31,~~April 30, 2020, to ~~2,583~~2,612 customers for the three months ended ~~January 31,~~April 30, 2021. ~~In addition,~~However, our consolidated gross margin improved by ~~$1,111,000~~$1,423,000 from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021.

Selling, General and Administrative (SG&A) Expenses (exclusive of legal and professional fees and stock compensation expense). SG&A expenses increased by ~~$1,137,000,~~$1,061,000, or ~~143%~~141%, from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The increase in SG&A is attributed to acquisition of Nexogy and ActivePBX, as part of the consolidation, the Company absorbed all of the employees responsible for customer and technical support, sales, account management, and administration.

Stock Compensation expense. Stock compensation expense decreased by ~~$290,000,~~$115,000, from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The decrease between periods is attributed to the recognition of stock option expense of ~~$110,000~~$63,000 recognized during the three months ended ~~January 31,~~April 30, 2020, associated with the stock options awarded to various employees during FY2018, FY2019 and FY2020. The Company also recognized ~~$198,000~~$233,633 in stock compensation for stock issued ~~in lieu~~for the funding of ~~cash payments to the Management team~~our 401K profit sharing plan during the period ended ~~January 31,~~April 30, 2020. During the period ended ~~January 31,~~April 30, 2021, the Company only recognized ~~$33,000~~$57,000 in stock options expense associated with stock options awarded to various ~~employees.~~employees and $125,000 in stock compensation for consulting services.

Legal and professional fees. Legal and professional fees increased by ~~$47,000,~~$106,000, from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The increase between periods is attributed to the recognition during FY 2021 of ~~$178,000~~$115,000 in professional fees for the audits related to the ~~acquisitions.~~acquisitions, investor relations fees, and professional services related to the purchase price allocation.

Bad debt. Bad debt ~~was comparable between~~increased by $24,000, from the ~~periods~~three months ended ~~January 31,~~April 30, 2020, ~~and~~to the three months ended April 30, 2021. The increase is attributed to the recognition of $5,000 in bad debt during the period ended April 30. 2021. During the period ended April 30, 2020, the Company recognized $19,000 in bad debt recovery, for accounts that were previously considered uncollectible.

Depreciation and amortization. Depreciation and amortization increased by ~~$279,000,~~$463,000, from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. The increase is primarily attributed to the acquisitions and related amortization of ~~$247,000~~$431,000 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 ~~$764,000~~$588,000 for the three months ended ~~January 31,~~April 30, 2021, compared to an operating loss of ~~$699,000~~$472,000 for the three months ended ~~January 31,~~April 30, 2020. The increase in operating loss between periods is primarily due to the increase of ~~$1,137,000~~$1,061,000 in SG&A, the increase in legal fees of ~~$47,000 and~~$106,000, the increase in depreciation of ~~$279,000.~~$463,000, and the increase in bad debt of $24,000. These increases were slightly offset by the increase in margin of ~~$1,111,000~~$1,423,000 and the decrease in stock compensation expense of ~~$290,000.~~$115,000.

Gain (loss) on derivative instruments. Gain (loss) on derivative instruments increased by ~~$943,000~~$10,629,000 from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 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.

Gain (loss) on settlement of debt. Gain (loss) on settlement of debt improved by ~~$197,000~~$16,000 from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. During the period ended April 30, 2021, the Company ~~determined~~recognized a gain on settlement of deb for that forgiveness by the U.S Small Business Administration of two promissory notes with a ~~previously~~total principal of $148,500 and accrued ~~obligation was satisfied with our vendors.~~interest of $1,443.

Income tax benefit (expense). During the three months ended ~~January 31,~~April 30, 2021, the Company recognized an income tax expense of ~~$51,000.~~$63,000. During the three months ended ~~January 31,~~April 30, 2020, the Company recognized an income tax expense of ~~$7,000.~~$10,000.

Interest expense. Interest income (expense) increased by ~~$624,000~~$1,066,000 from the three months ended ~~January 31,~~April 30, 2020, to the three months ended ~~January 31,~~April 30, 2021. During the quarter ended ~~January 31,~~April 30, 2021, the Company recognized non-cash interest / accretion expense of ~~$706,000~~$916,000 related to the adjustment to the present value of various convertible notes and debt. Additionally, the Company recognized ~~$307,000~~$360,560 in interest expense for cash interest payments on various promissory notes, accrual of ~~$140,000~~$185,000 for interest expense for various promissory notes, and interest income of ~~$8,400.~~$3,089.

Net income (loss) including noncontrolling interest. Net loss including noncontrolling interest for the three months ended ~~January 31,~~April 30, 2021, was ~~$1,980,000,~~$12,956,000, an increase in net loss of ~~$1,479,000~~$11,848,000 as compared to a net loss for the three months ended ~~January 31,~~April 30, 2020, of ~~$501,000.~~$1,108,000. The increase in net loss including noncontrolling interest between periods is primarily due to the increase is ~~primarily due to the increase~~ of ~~$1,137,000~~$1,061,000 in SG&A, the increase in legal fees of ~~$47,000,~~$106,000, the increase in depreciation of ~~$279,000,~~$463,000, the increase in loss on derivative instruments of ~~$943,000~~$10,629,000 and the increase of ~~$624,000~~$1,066,000 in interest expense. These increases were slightly offset by the improvements in margin of ~~$1,111,000,~~$1,423,000, the decrease in stock compensation expense of ~~$290,000~~$115,000 and the ~~recognition~~improvement of ~~$197,000~~$16,000 in gain of settlement of debt.

Net ~~income~~loss attributable to the noncontrolling interest. During the three months ended ~~January 31,~~April 30, 2021, and 2020, the consolidated entity recognized net ~~income~~loss in noncontrolling interest of ~~$30,000~~$158,000 and ~~$44,000,~~$1,000, 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 for the quarter ended ~~January 31,~~April 30, 2021, was ~~$1,950,000~~$12,798,000 compared to a net loss for the quarter ended ~~January 31,~~April 30, 2020, of ~~$457,000.~~$1,107,000.

Deemed dividend on Series A Convertible Preferred Stock. Dividend declared on convertible preferred stock for the quarter ended ~~January 31,~~April 30, 2021, was $5,000 compared to a ~~Deemed~~deemed dividend on convertible preferred stock for the quarter ended ~~January 31,~~April 30, 2020, of $0.

Net income (loss) attributable to Digerati’s common shareholders. Net loss for the three months ended ~~January 31,~~April 30, 2021, was ~~$1,955,000~~$12,803,000 compared to a net loss for the three months ended ~~January 31,~~April 30, 2020, of ~~$457,000.~~$1,107,000.

~~Six~~Nine Months ended ~~January 31,~~April 30, 2021, Compared to ~~Six~~Nine Months ended ~~January 31,~~April 30, 2020.

Cloud Software and Service Revenue. Cloud software and service revenue increased by ~~$1,732,000,~~$3,917,000, or ~~55%~~83% from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The increase in revenue is primarily attributed to the increase in total customers between periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers increased from ~~718~~731 for the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to ~~2,583~~2,612 customers for the ~~six~~nine months ended ~~January 31,~~April 30, 2021.

Cost of Services (exclusive of depreciation and amortization). The cost of services increased by ~~$603,000,~~$1,365,000, or ~~38%~~58%, from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The increase in cost of services is primarily attributed to the consolidation of various networks and key vendors as part of the increase in total customers between periods due to the acquisitions of Nexogy and ActivePBX. Our total number of customers increased from ~~718~~731 for the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to ~~2,583~~2,612 customers for the ~~six~~nine months ended ~~January 31,~~April 30, 2021. ~~In addition,~~However, our consolidated gross margin improved by ~~$1,129,000~~$2,552,000 from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021.

Selling, General and Administrative (SG&A) Expenses (exclusive of legal and professional fees and stock compensation expense). SG&A expenses increased by ~~$1,058,000,~~$2,171,000, or ~~69%~~97%, from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The increase in SG&A is attributed to acquisition of Nexogy and ActivePBX, as part of the consolidation, the Company absorbed all of the employees responsible for customer and technical support, sales, account management, and administration.

Stock Compensation expense. Stock compensation expense decreased by ~~$392,000,~~$559,000, from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The decrease between periods is attributed to the recognition of stock option expense of ~~$252,000~~$315,000 recognized during the ~~six~~nine months ended ~~January 31,~~April 30, 2020, associated with the stock options awarded to various employees during FY2018, FY2019 and FY2020. The Company also recognized $568,000 in stock compensation for stock issued in lieu of cash payments to the Management team during the period ended ~~January 31,~~April 30, 2020. During the period ended ~~January 31,~~April 30, 2021, the Company only recognized ~~$53,000~~$110,000 in stock options expense associated with stock options awarded to various employees, recognized $247,000 in stock compensation expense associated with the funding of the 401(K)-profit sharing plan, recognized $18,000 in stock compensation for stock issued in lieu of cash payments to a former employee, and recognized ~~$58,000~~$183,000 in stock issued to consultants for professional services.

Legal and professional fees. Legal and professional fees increased by ~~$203,000,~~$309,000, from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The increase between periods is attributed to the recognition during the period ending ~~January 31,~~April 30, 2021, of ~~$302,000~~$333,000 in legal and professional fees related to the ~~acquisitions.~~acquisitions for audits, purchase price allocation and investor relations.

Bad debt. Bad debt ~~was comparable~~increased between the periods by $28,000. The increase is attributed to the recognition of $9,000 in bad debt during the nine months ended ~~January 31,~~April 30. 2021. During the nine months ended April 30, 2020, ~~and 2021.~~the Company recognized $19,000 in bad debt recovery, for accounts that were previously considered uncollectible.

Depreciation and amortization. Depreciation and amortization increased by ~~$277,000,~~$739,000, from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. The increase is primarily attributed to the acquisitions and related amortization of ~~$247,000~~$678,000 for intangible assets, ~~in addition~~and the additional depreciation related to the depreciation offor the assets acquired from Nexogy and ActivePBX.

Operating loss. The Company reported an operating loss of ~~$1,390,000~~$1,978,000 for the ~~six~~nine months ended ~~January 31,~~April 30, 2021, compared to an operating loss of ~~$1,370,000~~$1,842,000 for the ~~six~~nine months ended ~~January 31,~~April 30, 2020. The increase in operating loss between periods is primarily due to the increase of ~~$1,058,000~~$2,171,000 in SG&A, the increase in legal fees of ~~$203,000~~$309,000 and the increase in depreciation of ~~$277,000.~~$739,000. These increases were slightly offset by the increase in margin of ~~$1,129,000~~$2,552,000 and the decrease in stock compensation expense of ~~$392,000.~~$559,000.

Gain (loss) on derivative instruments. Gain (loss) on derivative instruments ~~decreased~~increased by ~~$300,000~~$10,929,000 from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 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~~re-measurement of all derivative instruments we recognized an increase between periods.

Gain (loss) on settlement of debt. Gain (loss) on settlement of debt improved by ~~$197,000~~$213,000 from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. During the ~~period,~~nine months ended April 30, 2021, the Company ~~determined that~~recognized a ~~previously accrued~~settlement of $197,000 for an obligation ~~was~~ satisfied with our ~~vendors.~~vendors, in addition, the Company recognized a gain on settlement of deb for that forgiveness by the U.S Small Business Administration of two promissory notes with a total principal of $148,500 and accrued interest of $1,443.

Income tax benefit (expense). During the ~~six~~nine months ended ~~January 31,~~April 30, 2021, the Company recognized an income tax expense of ~~$59,000.~~$122,000. During the ~~six~~nine months ended ~~January 31,~~April 30, 2020, the Company recognized an income tax benefit of ~~$32,000.~~$22,000.

Interest expense. Interest income (expense) increased by ~~$500,000~~$1,566,000 from the ~~six~~nine months ended ~~January 31,~~April 30, 2020, to the ~~six~~nine months ended ~~January 31,~~April 30, 2021. During the period ended ~~January 31,~~April 30, 2021, the Company recognized non-cash interest / accretion expense of ~~$859,000~~$1,775,000 related to the adjustment to the present value of various convertible notes and debt, the amortization of debt discount of $6,000 in a related party note and the amortization to interest expense of $46,000 in debt discount related to the conversions of principal to common shares. Additionally, the Company recognized ~~$415,000~~$753,000 in interest expense for cash interest payments on various promissory notes, accrual of ~~$143,000~~$341,000 for interest expense for various promissory notes, ~~the accrual of interest of $50,000 on a convertible note~~ and interest income of ~~$14,900.~~$18,300.

Net income (loss) including noncontrolling interest. Net loss including noncontrolling interest for the ~~six~~nine months ended ~~January 31,~~April 30, 2021, was ~~$2,736,000,~~$15,692,000, an increase in net loss of ~~$714,000~~$12,562,000 as compared to a net loss for the ~~six~~nine months ended ~~January 31,~~April 30, 2020, of ~~$2,022,000.~~$3,130,000. The increase in net loss including noncontrolling interest between periods is primarily due to the increase ~~is primarily due to the increase~~ of ~~$1,058,000~~$2,171,000 in SG&A, the increase in legal fees of ~~$203,000,~~$309,000, the increase in depreciation of ~~$277,000,~~$739,000, the increase in loss on derivative instruments of ~~$300,000~~$10,929,000 and the increase of ~~$500,000~~$1,566,000 in interest expense. These increases were slightly offset by the improvements in margin of ~~$1,129,000,~~$2,552,000, the decrease in stock compensation expense of ~~$392,000~~$559,000 and the recognition of ~~$197,000~~$347,000 in gain of settlement of ~~debt.~~debt during the period ending April 30, 2021.

Net ~~income~~loss attributable to the noncontrolling interest. During the ~~six~~nine months ended ~~January 31,~~April 30, 2021, and 2020, the consolidated entity recognized net ~~income~~loss in noncontrolling interest of ~~$65,000~~$223,000 and ~~$57,000,~~$58,000, 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 for the ~~six~~nine months ended ~~January 31,~~April 30, 2021, was ~~$2,671,000~~$15,469,000 compared to a net loss for the period ended ~~January 31,~~April 30, 2020, of ~~$1,965,000.~~$3,072,000.

Deemed dividend on Series A Convertible Preferred Stock. Dividend declared on convertible preferred stock for the period ended ~~January 31,~~April 30, 2021, was ~~$10,000~~$15,000 compared to a ~~Deemed~~deemed dividend on convertible preferred stock for the period ended ~~January 31,~~April 30, 2020, of $0.

Net income (loss) attributable to Digerati’s common shareholders. Net loss for the period ended ~~January 31,~~April 30, 2021, was ~~$2,681,000~~$15,484,000 compared to a net loss for the period ended ~~January 31,~~April 30, 2020, of ~~$1,965,000.~~$3,072,000.

Liquidity and Capital Resources

Cash Position: We had a consolidated cash balance of ~~$1,875,000~~$2,125,000 as of ~~January 31,~~April 30, 2021. Net cash consumed by operating activities during the ~~six~~nine months ended ~~January 31,~~April 30, 2021 was approximately ~~$479,000,~~$403,000, primarily as a result of operating expenses, that included ~~$376,000~~$558,000 in stock compensation and warrant expense, amortization of debt discount of ~~$859,000, gain~~$1,827,000, loss on derivative liability of ~~$18,000,~~$10,860,000, depreciation and amortization expense of ~~$593,000,~~$1,204,000, increase in accrued expense of ~~$954,000,~~$1,397,000, decrease in accounts receivable of ~~$136,000~~$96,000 and ~~an increase~~decrease in deferred revenue of ~~$49,000.~~$105,000. Additionally, we had ~~a decrease~~an increase of ~~$179,000~~$97,000 in accounts payable, decrease in prepaid expenses and other current assets of ~~$70,000,~~$141,000, increase in inventory of ~~$22,000~~$26,000 and the recognition of a gain on settlement of debt of ~~$197,000.~~$347,000.

Cash used in investing activities during the ~~six~~nine months ended ~~January 31,~~April 30, 2021 was ~~$10,290,000,~~$10,336,000, which included ~~$182,000~~$228,000 for the purchase of equipment and the cash paid of $10,108,000, net of cash received, for the acquisitions of VoIP assets from Nexogy and ActivePBX.

Cash provided by financing activities during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, was ~~$11,959,000.~~$12,179,000. The Company secured ~~$558,000~~$1,078,000 from convertible notes, net of issuance costs and discounts. In addition, the Company secured $13,036,000 from two promissory notes, net of issuance costs. (See Note 6) The Company made principal payments of $1,330,000 on various notes, principal payments of ~~$101,000~~$266,000 on convertible notes, principal payments of ~~$169,000~~$316,000 on related party notes, and ~~$35,000~~$53,000 in principal payments on equipment financing. Overall, our net operating, investing, and financing activities during the ~~six~~nine months ended ~~January 31,~~April 30, 2021, contributed approximately ~~$1,190,000~~$1,440,000 of our available cash.

Digerati’s consolidated financial statements for the ~~six~~nine months ending ~~January 31,~~April 30, 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 ~~$91,368,000~~$104,166,000 and a working capital deficit of approximately ~~$12,302,000~~$22,924,000 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,~~ certain members of our 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 or recent acquisitions and invest in a 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 ~~January 31,~~April 30, 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 $750,000 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 ~~January 31,~~April 30, 2021, our total liabilities were approximately ~~$21,086,000,~~$32,430,000, which included ~~$6,462,000~~$17,340,000 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 ~~$750,000~~$65,000 per month of additional working capital to fund our corporate expenses during Fiscal 2021.

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. 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 ~~January 31,~~April 30, 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 April 16, 2021, a lawsuit was filed against T3 Communications, Inc.(“T3”), a subsidiary of the Company, by Carolina Financial Securities, LLC (“CFS”), in North Carolina state court (Forsyth County Superior Court), claiming that T3 owes CFS a placement fee of $576,000.00 pursuant to an Engagement Letter between the two companies. The Company has removed the case to the United States District Court for the Middle District of North Carolina. The Company denies liability and intends to vigorously defend the lawsuit. At the time of this filing, the Company cannot predict the outcome of such claim and the financial impact on our ongoing operations.

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 period ended ~~January 31,~~April 30, 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 ~~January 12, 2021, the Company issued 4,680,365 shares of common stock for the conversion of $102,500 of the principal outstanding and accrued interest of $1,500 under one of the convertible notes.~~

~~On January 26, 2021, the Company issued 1,000,000 shares of common stock for the settlement of $60,000 in accounts payable for professional services.~~

~~On January 27,~~April 14, 2021, the Company entered into a $250,000 promissory note, and in conjunction with the promissory note, we issued 500,000 shares of common stock. At the time of issuance, the Company recognized the relative fair market value of the shares of ~~$24,368~~$63,433 as debt discount, and it will be amortized to interest expense during the term of the promissory note.

On ~~January 31, 2021, the Company issued 5,996,400 shares of common stock for the conversion of $140,600 of the principal outstanding and accrued interest of $9,310 under one of the convertible notes.~~

~~On February 5,~~April 15, 2021, the Company entered into a ~~Consulting Agreement for professional services,~~$113,000 promissory note, and in ~~which~~conjunction with the ~~Company agreed to issue a total of 2,000,000~~promissory note, we issued 100,000 shares of ~~Common Stock, at issuance the Company recognized the market value of the stock of $125,000 as stock compensation expense.~~

~~On February 25, 2021, the Company issued 500,000 options to purchase~~ common shares to one of our members of the Board of Directors with an exercise price of $0.1475 per share and a term of 5 years. At issuance, 166,666 of the options vested, 333,334 of the options will vest equally over a period of two years.stock. At the time of issuance, the ~~options had a~~Company recognized the relative fair market value of ~~$67,376.~~the shares of $14,138 as debt discount, and it will be amortized to interest expense during the term of the promissory note.

On ~~February 25, 2021, Digerati’s Board of Directors approved the 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~~

~~As of February 25,~~April 30, 2021, the Company ~~has 55,400 shares outstanding~~received $30,000 in proceeds from the exercise of ~~the Series C Convertible Preferred Stock.~~

~~On March 11, 2021, the Company entered into~~300,000 warrants, with an exercise price of $0.10 per warrant, as a ~~Debt Conversion Agreement, in which the Company agreed to issue a total of 17,965~~result we issued 300,000 shares of ~~Series B Preferred Stock and 598,825 shares of Common Stock for the settlement of principal balance of $32,000 and $3,796.16~~common stock. These warrants were issued in ~~accrued interest.~~March 2018.

The sales and issuances of the securities described above were made pursuant to the exemptions from registration contained 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

Item 4. Mine Safety Disclosures.

Not Applicable

Item 5. Other Information.

Item 1.01Entry into a Material Definitive Agreement.

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

Item 3.02Unregistered Sales of Equity Securities.

On ~~January 27,~~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 ~~January 27,~~April 14, 2022.

For a description of this transaction, see the paragraph that begins with the words “On ~~January 27,~~April 14, 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 ~~January 27~~^th variable 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 January 27^th ~~variable convertible promissory note, filed as Exhibit 4.5 to this Quarterly Report on Form 10-Q.~~

For a description of this transaction, see the disclosure under the heading “Consulting Agreement” in Note 13 – Subsequent Events to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

~~Note 13 – Subsequent Events and Part II, Item 5 of this Quarterly Report on Form 10-Q contains only a brief description of the material terms of the February 5~~^th consulting agreement 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 February 5^th ~~consulting agreement, filed as Exhibits 4.12, to this Quarterly Report on Form 10-Q.~~

~~On February 17, 2021, the Company entered into a convertible promissory note with an aggregate principal amount of $175,000, annual interest rate of 8% and a maturity date of February 17, 2022.~~

For a description of this transaction, see the disclosure under the heading “Convertible Promissory Note” in Note 13 – Subsequent Events to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

~~Note 13 – Subsequent Events and Part II, Item 5 of this Quarterly Report on Form 10-Q contains only a brief description of the material terms of the February 17~~April 14^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 ~~February 17~~April 14^th convertible promissory note along with the Securities Purchase Agreement entered into in connection with the ~~February 17~~April 14^th convertible promissory note, filed as Exhibits ~~4.5 and 10.2, respectively,~~4.13 to this Quarterly Report on Form 10-Q.

On ~~March 11,~~April 15, 2021, the Company entered into a ~~Debt Conversion Agreement, in which the Company agreed to issue~~convertible promissory note with an aggregate principal amount of $113,000, annual interest rate of 8% and a ~~total~~maturity date of ~~17,965 shares of Series B Preferred Stock and 598,825 shares of Common Stock for the settlement of principal balance of $32,000 and $3,796.16 in accrued interest.~~April 15, 2022.

For a description of this transaction, see the ~~disclosure under~~paragraph that begins with the ~~heading “Debt Conversion Agreement”~~words “On April 15, 2021” in Note 138 – ~~Subsequent Events~~Convertible Notes Payable to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

Note 138 – ~~Subsequent Events~~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 ~~March 11~~April 15^th ~~debt conversion agreement~~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 ~~March 11~~April 15^th ~~debt conversion agreement,~~convertible promissory note along with the Securities Purchase Agreement entered into in connection with the April 15^th convertible promissory note, filed as Exhibits ~~4.11,~~4.14 and 10.6, respectively, to this Quarterly Report on Form 10-Q.

Item 6. Exhibits

Exhibit Number		Exhibit Title

2.1		Agreement and Plan of Merger by and among T3 Nevada, Nexogy Acquisition, Inc., Nexogy, Inc. and Juan Carlos Canto as Shareholder Representative, dated September 20, 2019, as amended. (filed as Exhibit 2.1 to Form 8-K filed with the SEC on November 23, 2020).

4.1		Convertible Promissory Note for $330,000 with Platinum Point Capital LLC dated October 13, 2020. (filed as Exhibit 4.3 to Form 10-K filed with the SEC on October 29, 2020).

4.2		Convertible Promissory Note for $27,500 with Platinum Point Capital LLC dated October 15, 2020. (filed as Exhibit ~~4.3~~4.4 to Form 10-K filed with the SEC on October 29, 2020).

4.3		Payoff Letter dated October 15, 2020, by and between Digerati Technologies, Inc., and Platinum Point Capital LLC. (filed as Exhibit ~~4.3~~4.5 to Form 10-K filed with the SEC on October 29, 2020).

4.4		Term Loan A Note for $10,500,000 issued by T3 Communications, Inc. to Post Road Special Opportunity Fund II LP, dated November 17, 2020. (filed as Exhibit 4.1 to Form 8-K filed with the SEC on November 23, 2020).

4.5		Term Loan B Note for $3,500,000 issued by T3 Communications, Inc. to Post Road Special Opportunity Fund II LP, dated November 17, 2020. (filed as Exhibit 4.2 to Form 8-K filed with the SEC on November 23, 2020).


4.6		Delayed Draw Term Note for Up to $6,000,000 issued by T3 Communications, Inc. to Post Road Special Opportunity Fund II LP, dated November 17, 2020. (filed as Exhibit 4.3 to Form 8-K filed with the SEC on November 23, 2020).

4.7		Warrant to Purchase Shares of Common Stock Issued to Post Road Administrative LLC, dated November 17, 2020. (filed as Exhibit 4.4 to Form 8-K filed with the SEC on November 23, 2020).

4.8*4.8		Convertible Promissory Note for $250,000 with Tysadco Partners, LLC. dated January 27, 2021.

4.9*		~~Convertible~~Convertible Promissory Note for $175,000 with Platinum Point Capital LLC dated February 17, 2021.

4.10*		~~Convertible~~Convertible Promissory Note for $80,235 with Platinum Point Capital LLC dated February 17, 2021.

4.11*		Debt Conversion Agreement in the aggregate amount of $35,929 dated March 11, 2021.

4.12*		Consulting Agreement dated February 5, 2021.

4.13*		Convertible Promissory Note for $250,000 with Tysadco Partners, LLC. dated April 14, 2021.

4.14*		Convertible Promissory Note for $113,000 with Lucas Ventures, LLC. dated April 15, 2021

10.1		Securities Purchase Agreement for $330,000 with Platinum Point Capital LLC dated October 13, 2020. (filed as Exhibit ~~4.3~~10.6 to Form 10-K filed with the SEC on October 29, 2020).

10.2		Securities Purchase Agreement for $27,500 with Platinum Point Capital LLC dated October 15, 2020. (filed as Exhibit ~~4.3~~10.7 to Form 10-K filed with the SEC on October 29, 2020).

10.3*		Securities Purchase Agreement for $175,000 with Platinum Point Capital LLC dated February 17, 2021.

10.4*		Exchange Agreement for $80,235 with Platinum Point Capital LLC dated February 17, ~~2021.~~2021.

10.5		Asset Purchase Agreement by and between T3 Communications, Inc. (Florida) and ActiveServe, Inc, dated November 17, 2020. (filed as Exhibit 10.1 to Form 8-K filed with the SEC on November 23, 2020).

10.6*		Securities Purchase Agreement for $113,000 with Lucas Ventures, LLC. dated April 15, 2021.

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*		XBRL Instance Document

101.SCH*		XBRL Taxonomy Extension Schema Document

101.CAL*		XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*		XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*		XBRL Taxonomy Extension Label Linkbase Document

101.PRE*		XBRL Taxonomy Extension Presentation Linkbase Document


*		Filed herewith

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

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: ~~March 16,~~June 9, 2021	By:	/s/ Arthur L. Smith
	Name:	Arthur L. Smith
	Title:	President and
		Chief Executive Officer
		(Duly Authorized Officer and Principal
		Executive Officer)

Date: ~~March 16,~~June 9, 2021	By:	/s/ Antonio Estrada Jr.
	Name:	Antonio Estrada Jr.
	Title:	Chief Financial Officer
		(Duly Authorized Officer and Principal
		Financial Officer)

4342

Nevada		74-2849995
(State or Other Jurisdiction of		(I.R.S. Employer
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)

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

Large accelerated filer ☐		Accelerated filer ☐
Non-accelerated filer ☒		Smaller reporting Company ☒
Emerging growth Company ☐

Number of Shares		Class:		As of:
~~136,958,000~~137,858,000		Common Stock $0.001 par value		~~March 16,~~June 9, 2021

PAGE 1		CONSOLIDATED BALANCE SHEETS AS OF ~~JANUARY 31,~~APRIL 30, 2021, AND JULY 31, 2020 (UNAUDITED)

PAGE 2		CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~JANAURY 31,~~APRIL 30, 2021, AND 2020 (UNAUDITED)

PAGE 3-4		CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT FOR THE THREE AND ~~SIX~~NINE MONTHS ENDED ~~JANUARY 31,~~APRIL 30, 2021, AND 2020 (UNAUDITED)

PAGE 5		CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE ~~SIX~~NINE MONTHS ENDED ~~JANUARY 31,~~APRIL 30, 2021, AND 2020 (UNAUDITED)

PAGES ~~6-31~~6-30		NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

PART I-- FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements (Unaudited)	1
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3231
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	3837
Item 4.	Controls and Procedures	3837

PART II-- OTHER INFORMATION

Item 1.	Legal Proceedings	3938
Item 1A.	Risk Factors	3938
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	3938
Item 3.	Defaults Upon Senior Securities	4039
Item 4.	Mine Safety Disclosures	4039
Item 5.	Other Information	4039
Item 6.	Exhibits	4140

SIGNATURES		4342

							April 30,			July 31,
	January 31,			July 31,			2021			2020
	2021			2020
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	1,875		$	685		$	2,125		$	685
Accounts receivable, net		617			208			572			208
Prepaid and other current assets		244			361			303			361
Total current assets		2,736			1,254			3,000			1,254

LONG-TERM ASSETS:
Intangible assets, net		9,885			1,451			9,359			1,451
Goodwill, net		3,513			810			3,513			810
Property and equipment, net		620			431			580			431
Other assets		67			43			76			43
Investment in Itellum		185			185			185			185
Right-of-use asset		366			176			335			176
Total assets	$	17,372		$	4,350		$	17,048		$	4,350

LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES:
Accounts payable	$	1,598		$	1,487		$	1,868		$	1,487
Accrued liabilities		2,353			1,840			2,063			1,840
Equipment financing		57			62			41			62
Convertible note payable, current, net $177 and $295, respectively		840			548
Convertible note payable, current, net $492 and $295, respectively								866			548
Note payable, current, related party, net of $0 and $0, respectively		1,006			78			859			78
Note payable, current, net $1,571 and $0, respectively		2,289			1,571
Note payable, current, net $1,143 and $0, respectively								2,639			1,571
Deferred income		328			279			174			279
Derivative liability		6,462			606			17,340			606
Operating lease liability, current		105			99			74			99
Total current liabilities		15,038			6,570			25,924			6,570

LONG-TERM LIABILITIES:
Notes payable, related party, net $0 and $6, respectively		409			85			409			85
Note payable, net $5,337 and $0, respectively		5,370			193
Note payable, net $4,989 and $0, respectively								5,828			193
Equipment financing		8			38			8			38
Operating lease liability		261			77			261			77
Total long-term liabilities		6,048			393			6,506			393

Total liabilities		21,086			6,963			32,430			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		-			-
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, 150,000,000 shares authorized, 134,359,175 and 101,323,590 issued and outstanding, respectively (22,000,000 reserved in Treasury)		134			101
Common stock, $0.001, 500,000,000 shares authorized, 137,858,000 and 101,323,590 issued and outstanding, respectively (25,000,000 reserved in Treasury)								138			101
Additional paid in capital		87,966			86,364			89,250			86,364
Accumulated deficit		(91,368	)		(88,697	)		(104,166	)		(88,697	)
Other comprehensive income		1			1			1			1
Total Digerati’s stockholders’ deficit		(3,267	)		(2,231	)		(14,777	)		(2,231	)
Noncontrolling interest		(447	)		(382	)		(605	)		(382	)
Total stockholders’ deficit		(3,714	)		(2,613	)		(15,382	)		(2,613	)
Total liabilities and stockholders’ deficit	$	17,372		$	4,350		$	17,048		$	4,350

	Equity Digerati’s Shareholders
	Preferred																																	Equity Digerati’s Shareholders
	Convertible																Additional						Other											Preferred
	Series A				Series B				Series F				Common				Paid-in			Accumulated			Comprehensive		Stockholders			Noncontrolling						Convertible																Common				Additional						Other
	Shares		Par		Shares		Par		Shares		Par		Shares		Par		Capital			Deficit			Income		Deficit			Interest			Totals			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	)		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			-		-		-		-		-		-		-		-		-		-		20			-			-		20			-			20
Common stock issued for services, to employees		-		-		-		-		-		-		7,858,820		8		257			-			-		265			-			265			-		-		-		-		-		-		-		-		7,858,820		8		257			-			-		265			-			265
Common stock issued for services		-		-		-		-		-		-		2,000,000		2		56			-			-		58			-			58			-		-		-		-		-		-		-		-		2,000,000		2		56			-			-		58			-			58
Common stock issued for debt conversion		-		-		-		-		-		-		10,000,000		10		147			-			-		157			-			157			-		-		-		-		-		-		-		-		10,000,000		10		147			-			-		157			-			157
Common stock issued concurrent with convertible debt		-		-		-		-		-		-		1,000,000		1		44			-			-		45			-			45			-		-		-		-		-		-		-		-		1,000,000		1		44			-			-		45			-			45
Beneficial conversion feature on convertible debt		-		-		-		-		-		-		-		-		111			-			-		111			-			111			-		-		-		-		-		-		-		-		-		-		111			-			-		111			-			111
Derivative liability resolved to APIC due to note conversion		-		-		-		-		-		-		-		-		205			-			-		205			-			205			-		-		-		-		-		-		-		-		-		-		205			-			-		205			-			205
Dividends declared		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)		-		-		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net loss		-		-		-		-		-		-		-		-		-			(721	)		-		(721	)		(35	)		(756	)
Net Loss																																			-		-		-		-		-		-		-		-		-		-		-			(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	)		225,000		-		407,477		-		-		-		100		-		122,182,410	$	122	$	87,199		$	(89,418	)	$	1	$	(2,096	)	$	(417	)	$	(2,513	)
Amortization of employee stock options		-		-		-		-		-		-		-		-		33			-			-		33			-			33			-		-		-		-		-		-		-		-		-		-		33			-			-		33			-			33
Common stock issued for settlement of accounts payable		-		-		-		-		-		-		1,000,000		1		59			-			-		60			-			60			-		-		-		-		-		-		-		-		1,000,000		1		59			-			-		60			-			60
Common stock issued for debt conversion		-		-		-		-		-		-		10,676,765		11		243			-			-		254			-			254			-		-		-		-		-		-		-		-		10,676,765		11		243			-			-		254			-			254
Common stock issued concurrent with convertible debt		-		-		-		-		-		-		500,000		-		24			-			-		24			-			24			-		-		-		-		-		-		-		-		500,000		-		24			-			-		24			-			24
Beneficial conversion feature on convertible debt		-		-		-		-		-		-		-		-		30			-			-		30			-			30			-		-		-		-		-		-		-		-		-		-		30			-			-		30			-			30
Derivative liability resolved to APIC due to note conversion		-		-		-		-		-		-		-		-		383			-			-		383			-			383			-		-		-		-		-		-		-		-		-		-		383			-			-		383			-			383
Dividends declared		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)		-		-		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net loss		-		-		-		-		-		-		-		-		-			(1,950	)		-		(1,950	)		(30	)		(1,980	)
Net Loss																																			-		-		-		-		-		-		-		-		-		-		-			(1,950	)		-		(1,950	)		(30	)		(1,980	)
BALANCE, January 31, 2021		225,000		-		407,477		-		100		-		134,359,175	$	134	$	87,966		$	(91,368	)	$	1	$	(3,267	)	$	(447	)	$	(3,714	)		225,000		-		407,477		-		-		-		100		-		134,359,175	$	134	$	87,966		$	(91,368	)	$	1	$	(3,267	)	$	(447	)	$	(3,714	)
Amortization of employee stock options																																			-		-		-		-		-		-		-		-		-		-		57			-			-		57			-			57
Preferred Stock Series B issued for debt settlement																																			-		-		17,965		-		-		-		-		-		-		-		18			-			-		18			-			18
Preferred Stock Series C issued for debt settlement																																			-		-		-		-		55,400		-		-		-		-		-		554			-			-		554			-			554
Common stock issued for debt conversion																																			-		-		-		-		-		-		-		-		598,825		1		17			-			-		18			-			18
Common stock issued concurrent with convertible debt																																			-		-		-		-		-		-		-		-		600,000		1		77			-			-		78			-			78
Common stock issued for services																																			-		-		-		-		-		-		-		-		2,000,000		2		123			-			-		125			-			125
Common stock issued for exercise of warrants																																			-		-		-		-		-		-		-		-		300,000		-		30			-			-		30			-			30
Beneficial conversion feature on convertible debt																																			-		-		-		-		-		-		-		-		-		-		413			-			-		413			-			413
Dividends declared																																			-		-		-		-		-		-		-		-		-		-		(5	)		-			-		(5	)		-			(5	)
Net Loss																																			-		-		-		-		-		-		-		-		-		-		-			(12,798	)		-		(12,798	)		(158	)		(12,956	)
BALANCE, April 30, 2021																																			225,000		-		425,442		-		55,400		-		100		-		137,858,000	$	138	$	89,250		$	(104,166	)	$	1	$	(14,777	)	$	(605	)	$	(15,382	)

Period Ending July 31,	Lease Payments
2021	$	146,549
2022		114,935
2023		84,475
2024		59,528
2025		60,228
2026		30,362
Total:	$	496,077