UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

☒

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

For the quarterly period ended: ~~August~~May 31, ~~2021~~2022

☐

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

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

For the transition period from ___ to _______

Commission File No. 001-38402

(Exact name of registrant as specified in its charter)

Nevada		26-3509845
(State or other jurisdiction of incorporation or formation)		(I.R.S. Employer Identification Number)

1560 Sawgrass Corporate Parkway,, Suite 130,, Sunrise,, Florida		33323
(Address of principal executive offices)		(Zip Code)

(954)888-9779

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock, $0.00001 Par Value Per Share		NXTP		The NASDAQ Stock Market LLC (Nasdaq Capital Market)

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes☐ No

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

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

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

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

As of ~~October 20, 2021~~July 14, 2022 the registrant had ~~95,206,484~~117,913,353 shares of its common stock, par value $0.00001 per share, outstanding.

NEXTPLAY TECHNOLOGIES, INC.,

formerly MONAKER GROUP, INC.

FORM 10-Q

For the Quarter Ended ~~AUGUST~~May 31, ~~2021~~2022

TABLE OF CONTENTS

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS	1ii

WHERE YOU CAN FIND OTHER INFORMATION	3vi

PART I – FINANCIAL INFORMATION	41

Item 1. Financial Statements	41
Condensed Consolidated balance sheets (UNAUDITED)	41
Condensed Consolidated Statements of Operations, net and comprehensive loss (UNAUDITED)	52
Condensed Consolidated Statements of Stockholders’ Equity (UNAUDITED)	63
Condensed Consolidated Statements of Cash Flows (UNAUDITED)	74
Notes to the condensed Consolidated Financial Statements (Unaudited)	85
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	4244
Item 3. Quantitative and Qualitative Disclosures About Market Risk	4852
Item 4. Controls and Procedures.	4952

PART II – OTHER INFORMATION	5153

Item 1. Legal Proceedings	5153
Item 1A. Risk Factors	5153
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	5554
Item 3. Defaults Upon Senior Securities	5554
Item 4. Mine Safety Disclosures	5554
Item 5. Other Information	5554
Item 6. Exhibits	5655

~~Table of Contents~~

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (“~~Report~~”Report”), including “~~Management’s~~“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” contains forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995, regarding future events and the future results of NextPlay Technologies, Inc., formerly Monaker Group, Inc. (the “~~Company~~”“Company”), that are based on current expectations, estimates, forecasts, and projections about the ~~industry~~industries in which the Company operates and the beliefs and assumptions of the management of the Company. Words such as “~~expects,~~“expects,” “~~anticipates,~~“anticipates,” “~~targets,~~“targets,” “~~goals,~~“goals,” “~~projects,~~“projects,” “~~intends,~~“intends,” “~~plans,~~“plans,” “~~believes,~~“believes,” “~~seeks,~~“seeks,” “~~estimates,~~“estimates,” variations of such words, and similar expressions are intended to identify such forward-looking statements. These forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict. In particular, as discussed in greater detail below, our financial condition and results could be materially adversely affected by the continued impacts and disruptions caused by the novel coronavirus ~~(COVID-19)~~(“COVID-19”) global pandemic and governmental responses thereto. Therefore, actual results may differ materially and adversely from those expressed in any forward-looking ~~statements.~~statements included in this Report. Factors that might cause or contribute to such differences include, but are not limited to, those discussed elsewhere in this Report, including under “~~Risk Factors~~”the section entitled “Risk Factors”, and in other reports the Company files with the Securities and Exchange Commission (“~~SEC~~”SEC”), including the Company’s Annual Report on Form 10-K for the year ended February 28, ~~2021,~~2022, as filed with the SEC on June ~~8, 2021~~21, 2022 (under the heading “~~Risk Factors~~”“Risk Factors” and in other parts of that report) ~~and in the Company’s Quarterly Report on Form 10-Q for the quarter ended May 31, 2021, as filed with the SEC on July 14, 2021 (under the heading “Risk Factors~~”). The Company undertakes no obligation to revise or update publicly any forward-looking statements for any reason, except as otherwise required by law.

The following discussion is based upon our unaudited Condensed Consolidated Financial Statements included elsewhere in this Report, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, derivative liabilities and related disclosure of contingencies. Each of these decisions has some impact on the financial results for any given period. In making these decisions, we consider various factors including contractual obligations, customer satisfaction, competition, internal and external financial targets and expectations, and financial planning objectives. On an on-going basis, we evaluate our estimates, including those related to ~~allowances for doubtful accounts, impairment~~the fair value of ~~long-term assets, especially goodwill and~~investments, the carrying amounts of intangible assets, ~~assumptions used~~depreciation and amortization, deferred income taxes, purchase price allocation in ~~the valuation of stock-based compensation,~~connection with business combinations and ~~litigation.~~allowance for credit losses. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Report, and in other reports we file with the SEC, ~~and~~including in our most recent Annual Report on Form 10-K. All references to years relate to the ~~calendar~~Company’s fiscal year ended February 28 or 29 (during leap years) of the particular year.

~~Table of Contents~~

Summary Risk Factors

We face risks and uncertainties related to our business, many of which are beyond our control. In particular, risks associated with our business include:

~~● Combining HotPlay Enterprise Limited (“HotPlay~~”) and the Company may be more difficult, costly or time-consuming than expected and the Company may fail to realize the anticipated benefits of the HotPlay share exchange, including expected financial and operating performance of the combined company;

● Uncertainty and illiquidity in credit and capital markets can impair our ability to obtain credit and financing on acceptable terms and can adversely affect the financial strength of our business partners;

~~● Various third parties owe the Company a significant amount of money which may not be timely paid, if at all;~~

~~● The Company owes significant amounts to Streeterville Capital, LLC, which are secured by a security interest over substantially all of its assets;~~

~~● The Company will need to raise additional funding to support its operations, which funding may not be available on favorable terms, if at all;~~

~~● The Company’s operations have been negatively affected by, and have experienced material declines as a result of, COVID-19 and the governmental responses thereto;~~

~~● Currently pending and future litigation affecting the Company may have a material adverse effect on the Company;~~

● The Company’s operations are subject to uncertainties and risks outside of its control, including third party delays in submissions of alternative lodging rental listings and failures to maintain such rental listings, integrations of such listings and the renewal of such listings;

~~● The Company is subject to extensive government regulations and rules, the failure to comply which may have a material adverse effect on the Company;~~

~~● The success of the Company is subject to the development of new products and services over time;~~

● Longroot Holding (Thailand) Company Limited’s operations are subject to risks associated with cryptocurrency exchanges being a new industry, regulatory changes and/or restrictions, potential illegal uses of cryptocurrencies, the acceptance and widespread use of cryptocurrencies, cyber security risks, and competing blockchain technologies;

~~● The Company is subject to competition with competitors who have significantly more resources, more brand recognition and a longer operating history than the Company;~~

● The Company is subject to risks associated with failures to maintain intellectual property and claims by third parties relating to an allegation that the Company violated such third parties’ intellectual property rights;

● The Company relies on third party service providers and the failure of such third parties to provide the services contracted for, on the terms contracted, or otherwise, could have a material adverse effect on the Company;

~~● The Company relies on the internet and internet infrastructure for its operations and in order to generate revenues;~~

~~● The Company’s ability to raise funding, and dilution caused by such fundings, anti-dilution rights included in outstanding warrants;~~

~~● The trading price of the Company’s common stock is subject to numerous risks, including volatility and illiquidity;~~

~~● The price of our common stock may fluctuate significantly, and you could lose all or part of your investment;~~

~~● The officers and directors of the Company have the ability to exercise significant influence over the Company;~~

~~● Our business depends substantially on property owners and managers renewing their listings;~~

~~● The market in which we participate is highly competitive, and we may be unable to compete successfully with our current or future competitors;~~

~~● If we are unable to adapt to changes in technology, our business could be harmed;~~

~~● We may be subject to liability for the activities of our property owners and managers, which could harm our reputation and increase our operating costs;~~

~~● We have incurred significant losses to date and require additional capital which may not be available on commercially acceptable terms, if at all;~~

~~Table of Contents~~

● ~~Our ability to integrate the operations of NextBank International, Inc., and regulatory and other risks associated therewith; and~~

	●	We will need to raise additional funding to support our operations, which funding may not be available on favorable terms, if at all;

	●	We have a limited operating history in certain of the industries that we currently operate in and have incurred significant operating losses since inception. We may never become profitable or, if achieved, be able to sustain profitability;

	●	We have significant indebtedness, which could adversely affect our business and financial condition;

	●	We owe significant amounts to Streeterville Capital, LLC, which is secured by a security interest over substantially all of our assets, and we are subject to requirements, penalties and damages under our agreements with Streeterville;

	●	Our long-term success depends, in part, on our ability to continue to expand our operations outside of the United States and, as a result, our business is susceptible to risks associated with international operations;

	●	The sale of our travel and media businesses is contingent upon the satisfaction of a number of conditions, may not be completed on the currently contemplated timeline, or at all, and may not achieve the intended benefits;

	●	Currently pending or future litigation or governmental proceedings could result in material adverse consequences, including judgments or settlements;

	●	The industries in which we participate are highly competitive;

	●	A failure to be current in our filings with the SEC could pose significant risks to our business, which could, individually or in the aggregate, materially and adversely affect our financial condition and results of operations.

	●	Our common stock may be delisted from the Nasdaq Capital Market if we cannot satisfy Nasdaq’s continued listing requirements;

	●	Some members of our senior management team have limited experience in the day-to-day operations of the industries in which our businesses operate;

	●	Our future success depends on the continuing efforts of our key employees and our ability to attract, hire, retain and motivate highly skilled employees in the future;

	●	We rely on relationships with developers to provide an extensive game portfolio and sufficient advertising spaces;

	●	We derive a significant portion of our revenues from advertisements, and if any events occur that negatively impact our relationships with advertisers, our advertising revenues and operating results and prospects could be harmed;

	●	Our products and internal systems rely on software and hardware that is highly technical, and any errors, bugs, or vulnerabilities in these systems, or failures to address or mitigate technical limitations in such systems, could adversely affect our business;

	●	Our business partners may be unable to honor their obligations to us, or their actions may put us at risk;

	●	HotPlay’s go-to-market strategy and corresponding timeline are dependent on being able to successfully recruit substantial additional resources within Q2 of FY23. Failure to do this could result in the revenues generated from HotPlay being delayed beyond FY23;

~~● Those discussed under the caption “Risk Factors” of this Report.~~iii

	●	Although Longroot is a licensed ICO Portal in Thailand, it has not yet closed any offerings, and there can be no assurances that it will;

	●	Longroot operations are subject to risks associated with digital asset exchanges being a new industry, regulatory changes and/or restrictions, potential illegal uses of digital assets, cyber security risks, and reliance on open source blockchain technologies;

	●	Our ability to generate revenue through the sale of digital assets is subject to risk associated with economic and market conditions, the acceptance and widespread use of digital assets, and investor confidence levels;

	●	The performance of the digital assets issued is dependent on the performance of the issuer and underlying asset, which is unpredictable and may result in reputation damage should they underperform;

	●	There are cyber security risks related to digital asset trading;

	●	We depend on third party cryptographic and algorithmic protocols governing the issuance of and transactions in digital assets;

	●	Our tokens might be used for illegal or improper purposes, which could expose us to additional liability and harm our business;

	●	Developing NextBank into a comprehensive FinTech solution provider involves a high level of complexity, may require substantial resources and costs, and is subject to obtaining regulatory approval;

	●	NextBank’s ability to originate loans is subject to risk associated with economic and market conditions;

	●	NextBank uses correspondent banks and is subject to risk associated with termination of such relationships, which may negatively impact its operations;

	●	Our success is subject to the development of new or upgraded products, services and features over time;

	●	We may be subject to liability for the activities of our property owners and managers, which could harm our reputation and increase our operating costs;

	●	Our business is subject to complex and evolving U.S. and foreign laws and regulations regarding privacy, data protection, content, competition, and consumer protection. Many of these laws and regulations are subject to change and uncertain interpretation, and could result in claims, changes to our business practices, monetary penalties, increased cost of operations, or declines in user growth or engagement, or otherwise harm our business;

	●	Our business, products, and distribution are subject to increasing regulation in key territories. If we do not successfully respond to these regulations, our business could be negatively impacted;

	●	NextBank is subject to various regulatory capital requirements. Regulatory changes or actions may alter the requirements for capital;

	●	NextBank faces a risk of non-compliance and enforcement action related to the Bank Secrecy Act and other anti-money laundering, customer due diligence, and combating the financing of terrorism statutes and regulations;

	●	We are subject to anti-bribery, anti-corruption and similar laws, and non-compliance with such laws could subject us to criminal penalties or significant fines and harm our business and reputation;

	●	If we do not adequately protect our intellectual property, our ability to compete could be impaired;

	●	Certain of our products are subject to the threat of piracy and unauthorized copying, and inadequate intellectual property laws and other protections could prevent us from enforcing or defending our proprietary technologies;

	●	We may be subject to claims that we violated intellectual property rights of others, which are extremely costly to defend and could require us to pay significant damages and limit our ability to operate;

	●	Our ability to acquire and maintain licenses to intellectual property may affect our revenue and profitability;

	●	We use open-source software in connection with certain of our games and services, which may pose particular risks to our proprietary software, products, and services, and which could have a negative impact on our business;

	●	The price of our common stock may fluctuate significantly, and investors could lose all or part of their investments;

	●	Stockholders may be diluted significantly as a result of the issuance of additional shares of our common stock or securities convertible into, or exercisable for, shares of our common stock;

	●	The ownership of our capital stock is highly concentrated, which may prevent other stockholders from influencing significant corporate decisions and may result in conflicts of interest that could cause our stock price to decline;

	●	If we fail to maintain effective internal controls, it could adversely affect our financial position and lower our stock price;

	●	If securities analysts and other industry experts do not publish research or publish negative research about our business, our stock price and trading volume could decline;

	●	Provisions in our amended and restated articles of incorporation limit the liability of our management to stockholders;

	●	Certain of our outstanding warrants include anti-dilutive rights;

	●	Sales of a substantial number of our securities in the public market could cause our stock price to fall; and

	●	We have not paid dividends on shares of our common stock in the past and do not plan to do so in the future.

WHERE YOU CAN FIND OTHER INFORMATION

We file annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, ~~and~~ proxy and information statements and amendments to reports filed or furnished pursuant to Sections 13(a) and 15(d) of the Securities Exchange Act of 1934, as ~~amended.~~amended, with the SEC. The SEC maintains a website (~~https:~~(https://~~www.sec.gov~~)www.sec.gov) that contains reports, proxy and information statements and other information regarding us and other companies that file materials with the SEC electronically. Additional information about us is available on our website at www.nextplaytechnologies.com. We do not incorporate the information on or accessible through our websites into this filing, and you should not consider any information on, or that can be accessed through, our websites as part of this filing.

3vi

~~Table of Contents~~

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

NextPlay Technologies, Inc.

C~~ondensed~~Condensed Consolidated Balance Sheets

August 31, February 28,

2021
(Unaudited)

2021
(Audited)

Assets
Current Assets
Cash $ 8,944,775 $ 444,920
Prepaid expenses and other current assets 2,598,781 235,746
Accounts Receivable 1,551,256 0
Unbilled receivable 4,760,457 0
Other Receivable, related parties 192,510 —
Advance for investment 2,227,117 —
Investment in unconsolidated affiliate: Short-term 13,844 —
Convertible notes receivable, related party 7,657,024 3,000,000
Loans receivable 9,309,102 0
Total current assets $ 37,254,866 $ 3,680,666

Non- Current Assets
Investment in unconsolidated affiliates: Long-term 884,902 —
Intangible assets, net 20,315,624 7,759,603
Goodwill 42,990,276 0
Computers, furniture and equipment, net 629,005 25,793
Operating lease right-of-use asset 1,232,520 —
Security Deposits 459,470 —
Total non-current assets $ 66,511,797 $ 7,785,396

Total assets $ 103,766,663 $ 11,466,062

Liabilities and Stockholders’ Equity
Current Liabilities
Line of credit & notes payable, net $ 11,484,788 $ —
Accounts payable and accrued expenses 6,190,967 343,941
Other current liabilities 127,227 11,163
Deferred revenue 898,088 0
Other current liabilities-customer deposits 11,269,465 0
Other liabilities affiliate — 38,260
Notes payable - related party 769,965 1,053,082
Total current liabilities 30,740,500 $ 1,446,446

Non-Current Liabilities
Note payable long term, related parties 1,350,994 0
Operating lease liability 1,232,520 —
Total non-current liabilities $ 2,583,514 $ —

Total liabilities $ 33,324,014 $ 1,446,446

Commitments and contingencies

Stockholders’ equity
Series A Preferred stock, $.01 par value; 3,000,000 authorized; 0 and 0 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively — —
Series B Preferred stock, $.00001 par value; 10,000,000 authorized; 0 and 10,000,000 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively — —
Series C Preferred stock, $.00001 par value; 3,828,500 authorized; 0 and 3,828,500 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively — —
Common stock, $0.00001 par value; 500,000,000 shares authorized; 89,693,984 and 62,400,000 shares outstanding at August 31, 2021 and February 28, 2021, respectively 895 624
Treasury stock (771,456 ) —
Additional paid-in-capital 77,518,323 11,599,357
Accumulated other comprehensive income (130,275 ) 10,221
Accumulated deficit (10,410,073 ) (1,200,309 )
Stockholders’ equity attributable to NextPlay Technologies, Inc. $ 66,207,414 $ 10,409,893
Non-controlling interest in consolidated affiliates 4,235,235 (390,277 )

Total stockholders’ equity 70,442,649 10,019,616
Total liabilities and stockholders’ equity $ 103,766,663 $ 11,466,062

~~The accompanying notes are an integral part of these condensed consolidated financial statements.~~

~~Table of Contents~~

~~NextPlay Technologies, Inc.~~

~~Condensed Consolidated Statements of Operations, Net and Comprehensive Loss~~

~~(Unaudited)~~

	May 31, 2022			February 28, 2022
	(Unaudited)			(Audited)
Assets
Current assets
Cash and cash equivalents	$	2,406,475		$	4,282,110
Short term investments		305,271			304,509
Loans receivable, net		19,982,775			16,556,288
Loans receivable – related parties, net		705,000			725,000
Unbilled receivables		4,619			2,179
Other receivables		432,075			339,233
Other receivables, related parties		100,000			155,425
Prepaid expenses and other current assets		1,250,732			826,419
Advances for investments		1,977,213			3,227,117
Investments in unconsolidated affiliates: Short-term		4,188			8,722
Assets held for sale - current		28,514,136			7,332,994
Total current assets	$	55,682,484		$	33,759,996
Non-current assets
Investments in unconsolidated affiliates: Long-term		6,258			6,258
Convertible notes receivable, related party		4,594,214			4,594,214
Intangible assets, net		15,874,162			9,883,789
Goodwill		27,949,554			27,949,554
Computers, furniture and equipment, net		396,101			366,499
Operating lease right-of-use asset		1,554,144			1,894,654
Security deposits		428,943			177,972
Assets held for sale – non current		—			21,120,557
Total non-current asset	$	50,803,376		$	65,993,497
Total assets	$	106,485,860		$	99,753,493

Liabilities and stockholders’ equity
Current liabilities
Line of credit and notes payable, net	$	4,840,139		$	4,463,471
Accounts payable and accrued expenses		6,940,176			4,288,575
Accounts payable and accrued expenses – related parties		44,685			433,814
Other current liabilities		130,341			127,779
Current portion of operating lease liability		257,340			218,181
Other current liabilities - customer demand deposits payable		18,960,031			7,497,465
Notes payable - related party		733,396			765,040
Liabilities held for sale - current		9,975,136			9,708,053
Total current liabilities	$	41,881,244		$	27,502,378

Non-current liabilities
Note payable long term, related parties		—			966,314
Operating lease liability, net of current portion		1,452,347			1,543,627
Other long-term liability		8,114			6,087
Liabilities held for sale - non current		—			1,873,889
Total non-current liabilities	$	1,460,461		$	4,389,917
Total liabilities	$	43,341,705		$	31,892,295
Commitments and Contingencies

Stockholders’ equity
Series A Preferred stock, $0.01 par value; 3,000,000 authorized; 0 and 0 shares issued and outstanding at May 31, 2022 and February 28, 2022, respectively		—			—
Series B Preferred stock, $0.00001 par value; 10,000,000 authorized; 0 and 0 shares issued and outstanding at May 31, 2022 and February 28, 2022, respectively		—			—
Series C Preferred stock, $0.00001 par value; 3,828,500 authorized; 0 and 0 shares issued and outstanding at May 31, 2022 and February 28, 2022, respectively		—			—
Series D Preferred stock, $0.00001 par value; 6,100,000 authorized; 0 and 0 shares issued and outstanding at May 31, 2022 and February 28, 2022, respectively		—			—
Common stock, $0.00001 par value; 500,000,000 shares authorized; 111,736,081 and 108,360,020 shares outstanding at May 31, 2022 and February 28, 2022, respectively		1,118			1,084
Treasury stock		(771,453	)		(771,453	)
Additional paid-in-capital		104,414,539			104,393,361
Accumulated other comprehensive income		(746,819	)		(218,703	)
Accumulated deficit		(44,858,461	)		(39,173,079	)
Stockholders’ equity attributable to parent	$	58,038,924		$	64,231,210
Non-Controlling Interest in consolidated subsidiaries		1,605,586			3,629,988
Non-Controlling Interest in unconsolidated affiliates held for sale		3,499,645			—
Total stockholders’ equity		63,144,155			67,861,198
Total liabilities and stockholders’ equity	$	106,485,860		$	99,753,493

For the six months ended For the three months ended
August 31, August 31, August 31, August 31,
2021 2020 2021 2020

Revenues
Travel services $ 36,890 $ — $ 36,890 $ —
Interest and bank services 293,357 — 293,357 —
Media subscription and services 2,317,036 — 2,317,036 —

Total revenues 2,647,283 — 2,647,283 —

Cost of Revenues

Travel services 34,231 — 34,231 —
Interest and bank services 87,339 — 87,339 —
Media subscription and services 1,152,770 — 1,152,770 —
Total Cost of Revenue 1,274,340 — 1,274,340 —

Gross Profit 1,372,943 — 1,372,943 —

Operating Expenses
General and administrative 2,245,896 222,993 2,057,079 211,234
Salaries and benefits 2,128,542 111,677 1,948,700 76,532
Technology and development 251,253 221 251,253 221
Stock-based compensation 215,233 — 215,233 —
Selling and promotions expense 361,629 — 334,350 —
Depreciation and Amortization 1,526,740 194,114 1,391,947 130,782

Total operating expenses 6,729,293 529,005 6,198,562 418,769

Operating Loss (5,356,350 ) (529,005 ) (4,825,619 ) (418,769 )

Other Income/ (Expense)
Valuation gain/ (loss), net (1,496,393 ) (1,496,393 )
Impairment loss (3,126,543 ) (3,126,543 )
Interest income (expense) 1,207 (24,828 ) 42,291 (16,927 )
Realized gain/(loss) on sale of marketable securities (59,586 ) — (59,586 ) —
Other income/ (expense) 2,139 281 3,435 554
Total other income/ (expense) (4,679,176 ) (24,547 ) (4,636,796 ) (16,373 )

Net (Loss) before tax $ (10,035,526 ) $ (553,552 ) $ (9,462,415 ) $ (435,142 )
Estimated Corporate Taxes
49,373
—
49,373
—
Net Loss (9,986,153 ) (553,552 ) (9,413,042 ) (435,142 )

Share of non-controlling interest
$ (776,389 ) $ (354,932 ) $ (599,041 ) $ (236,522 )
Net (loss) attributable to parent (9,209,764 ) (198,620 ) (8,814,001 ) (198,620 )

Other Comprehensive (loss) income:
Foreign currency translation gain (loss) (140,496 ) 21,086 (117,829 ) 21,487
Total other comprehensive loss (10,126,649 ) (532,466 ) (9,530,871 ) (413,655 )

Comprehensive loss (10,126,649 ) (532,466 ) (9,530,871 ) (413,655 )

Weighted average number of common shares outstanding
Basic 87,837,223 104,563 88,607,026 93,333
Diluted 87,837,223 104,563 88,607,026 93,333
Basic net loss per share $ (0.10 ) $ (1.90 ) $ (0.10 ) $ (2.13 )
Diluted net loss per share $ (0.10 ) $ (1.90 ) $ (0.10 ) $ (2.13 )

The accompanying notes are an integral part of these condensed consolidated financial statements.

~~Table of Contents~~

NextPlay Technologies, Inc.

Condensed Consolidated Statements of ~~Stockholders’ Equity~~Operations, Net and Comprehensive Loss

(Unaudited)

~~For the six months ended August 31, 2021~~

Preferred
B Shares Preferred B Amount Preferred
C Shares Preferred C Amount Common Stock Shares Common Stock
$ Value Treasury Stock Subscription receivable Additional Paid In Capital Accumulated deficit Accumulated other comprehensive income Total
shareholders’ equity Minority interest Total
shareholders’ equity
Balance at February 28, 2021 —   —   —   —   62,400,000 $ 624 —   $ —   $ 11,599,357 $ (1,200,309 ) $ 10,221 $ 10,409,893 $ (390,277 ) $ 10,019,616
Reduction of share capital (10,400,000 ) (104 ) —   —   (2,999,896 ) —   —   (3,000,000 ) (3,000,000 )
Reverse acquisition recapitalization 10,000,000 100 3,828,500 38 23,854,203 238 62,813,297 62,813,535 5,401,901 68,215,436
Conversion of preferred (10,000,000 ) (100 ) (3,828,500 ) (38 ) 11,246,200 112 (112 ) —   —
Shares issued for consulting and bonus 333,000 3 621,747 621,750 621,750
Shares issued for debt payment 335,000 3 669,997 670,000 670,000
Shares issued for business acquisition 1,925,581 19 4,813,933 4,813,952 4,813,952
Shares issued for bonus 8,000 0 16,000 16,000 16,000
Share repurchase (771,456 ) (771,456 ) (771,456 )
Foreign currency translation adjustment (140,496 ) (140,496 ) (140,496 )
Net loss for the period (9,209,764 ) (9,209,764 ) (776,389 ) (9,986,153 )
Balance at August 31, 2021 —   —   —   —   89,693,984 $ 895 $ (771,456 ) $ —   $ 77,518,323 $ (10,410,073 ) $ (130,275 ) $ 66,207,414 $ 4,235,235 $ 70,442,649

~~For the three months ended August 31, 2021~~

Preferred
B Shares
Preferred B Amount Preferred C Shares Preferred C Amount Common Stock Shares
Common Stock
$ Value
Treasury Stock Subscription receivable Additional Paid In Capital Accumulated deficit Accumulated other comprehensive income Total
shareholders’ equity Minority interest Total
shareholders’ equity
Balance at May 31, 2021 —   —   —   —   62,400,000 $ 624 —   $ —   $ 11,599,357 $ (1,596,072 ) $ (12,446 ) $ 9,991,463 $ (567,625 ) $ 9,423,838
Reduction of share capital (10,400,000 ) (104 ) —   —   (2,999,896 ) —   —   (3,000,000 ) (3,000,000 )
Reverse acquisition recapitalization 10,000,000 100 3,828,500 38 23,854,203 238 62,813,297 62,813,535 5,401,901 68,215,436
Conversion of preferred (10,000,000 ) (100 ) (3,828,500 ) (38 ) 11,246,200 112 (112 ) —   —
Shares issued for consulting and bonus 333,000 3 621,747 621,750 621,750
Shares issued for debt payment 335,000 3 669,997 670,000 670,000
Shares issued for business acquisition 1,925,581 19 4,813,933 4,813,952 4,813,952
Shares issued for bonus 8,000 0 16,000 16,000 16,000
Share repurchase (771,456 ) (771,456 ) (771,456 )
Foreign currency translation adjustment (117,829 ) (117,829 ) (117,829 )
Net loss for the period (8,814,001 ) (8,814,001 ) (599,041 ) (9,413,042 )
Balance at August 31, 2021 —   —   —   —   89,693,984 $ 895 $ (771,456 ) $ —   $ 77,518,323 $ (10,410,073 ) $ (130,275 ) $ 66,207,414 $ 4,235,235 $ 70,442,649

~~NextPlay Technologies, Inc~~

~~Consolidated Statements of Stockholders’ Equity~~

~~For the six months ended August 31, 2020~~

	For the three months ended
	May 31, 2022			May 31, 2021
	(Unaudited)			(Unaudited)
Revenue
Interest and financial services	$	466,551		$	—
Total revenue		466,551			—

Cost of Revenue
Interest and financial services		102,967			—
Total Cost of Revenue		102,967			—
Gross Profit		363,584			—
Operating Expenses
General and administrative		2,303,055			137,909
Salaries and benefits		1,429,444			178,126
Technology and development		279,606			55,794
Stock-based compensation		432,641			—
Selling and promotions expense		28,542			27,138
Depreciation and amortization		396,770			134,758
Total operating expenses		4,870,058			533,725
Operating Loss		(4,506,474	)		(533,725	)
Other Income/ (Expense)
Valuation loss, net		(4,534	)		—
Interest expense		(165,025	)		(40,958	)
Foreign exchange loss		—			(1,289	)
Other income		72,293			77
Total other income/(expense)		(97,266	)		(42,170	)
Net loss before tax from continuing operations	$	(4,603,740	)	$	(575,895	)
Estimated corporate taxes		—			—
Net Loss after tax from continuing operations:		(4,603,740	)		(575,895	)
Net Loss after tax from discontinued operations:		(808,246	)		—
Net Loss after tax from continuing operations:		(4,603,740	)		(575,895	)
Share of loss from non-controlling interest		144,890			178,768
Net loss from continuing operations attributable to parent	$	(4,458,850	)	$	(397,127	)
Net Loss after tax from discontinued operation:		(808,246	)		—
Share of profit from non-controlling interest		(418,286	)		—
Net loss from discontinued operation attributable to parent	$	(1,226,532	)	$	—
Net loss attributable to parent		(5,685,382	)		(397,127	)

Other Comprehensive (loss) income
Foreign currency translation loss from continuing operations		(201,534	)		(52,023	)
Foreign currency translation loss from discontinued operations		(746,581	)		—
Total other comprehensive (loss)		(948,115	)		(52,023	)
Comprehensive Loss		(6,360,101	)		(627,918	)

Currency translation allocated to:
Equity holders of the Company		(528,116	)		(25,491	)
Non-controlling interests of the subsidiaries		(419,999	)		(26,532	)
Total foreign currency translation		(948,115	)		(52,023	)

Total comprehensive loss attributable to:
Equity holders of the Company		(6,213,498	)		(422,618	)
Non-controlling interests of the subsidiaries		(146,603	)		(205,300	)
Total comprehensive loss		(6,360,101	)		(627,918	)

Weighted average number of common shares outstanding
Basic		109,508,246			62,400,000
Diluted		109,508,246			62,400,000

Basic net (loss) per share from continuing operations:	$	(0.04	)	$	(0.01	)
Basic net (loss) per share from discontinued operations:	$	(0.01	)	$	—
Total basic net (loss) per share	$	(0.05	)	$	(0.01	)

Diluted net (loss) per share from continuing operations:	$	(0.04	)	$	(0.01	)
Diluted net (loss) per share from discontinued operations:	$	(0.01	)	$	—
Total diluted net (loss) per share	$	(0.05	)	$	(0.01	)

Preferred B Shares Preferred B Amount Preferred C Shares Preferred C Amount Common Stock Shares
Common Stock
$ Value
Treasury Stock Subscription receivable Additional Paid In Capital Accumulated deficit Accumulated other comprehensive income
Total
shareholders’ equity
Minority interest Total
shareholders’ equity
Balance as of March 6, 2020 (inception) —   —   —   —   —   —   —   —   —   —   —   —   —   —
Share contribution
cash 13,134,541 132 (1,878,113 ) 3,030,916 1,152,935 1,152,935
intangible assets 39,000,000 390 —   5,553,888 5,554,278 5,554,278
Discount on common stock —   —
Net loss for the period (198,620 ) (198,620 ) (354,932 ) (553,552 )
Foreign currency translation adjustment (21,086 ) 21,086 21,086
Balance at August 31, 2020 —   —   —   —   52,134,541 $ 522 $ —   $ (1,878,113 ) $ 8,584,804 $ (198,620 ) $ 21,086 $ 6,529,679 $ (354,932 ) $ 6,174,747

~~For the three months ended August 31, 2020~~

Preferred B Shares Preferred B Amount Preferred C Shares Preferred C Amount Common Stock Shares Common Stock $ Value Treasury Stock Subscription receivable Additional Paid In Capital Accumulated deficit Accumulated other comprehensive income
Total
shareholders’ equity
Minority interest
Total
shareholders’ equity

Balance as of May 31, 2020 —   —   —   —   52,134,541 $ 522 $ —   $ (1,878,113 ) $ 8,584,804 $ — $ (401 ) $ 6,706,812 $ (118,410 ) $ 6,588,402
Share contribution
cash —   �� —   —   —   —   —
intangible assets —   —   —   —   —   —
Net loss for the period (198,620 ) (198,620 ) (236,522 ) (435,142 )
Foreign currency translation adjustment 21,487 21,487 21,487
Balance at August 31, 2020 —   —   —   —   52,134,541 $ 522 $ —   $ (1,878,113 ) $ 8,584,804 $ (198,620 ) $ 21,086 $ 6,529,679 $ (354,932 ) $ 6,174,747

The accompanying notes are an integral part of these condensed consolidated financial statements.

~~Table of Contents~~

NextPlay Technologies, Inc.

Condensed Consolidated Statements of ~~Cash Flows~~Stockholders’ Equity

~~(Unaudited)~~

For the Six Months Ended

Cash flows from operating activities:

August 31,
2021

August 31,
2020
Net (loss) $ (9,209,764 ) $ (198,620 )

Adjustments to reconcile net income to net cash used for operating activities:
Depreciation and amortization 1,526,740 194,114
Valuation loss, net 1,555,979 —
Stock Based Compensation 621,750 —
Gain on Sale of assets (26 ) —
Share of non-controlling interest (776,389 ) (354,932 )
Gain / (Loss) on currency translation — —
Impairment Loss 3,126,543 —
Changes in operating assets and liabilities:
Amounts due from related parties 14,479 (232,058 )
Amounts due to related party 73,188 71,748
Accounts receivable 4,749,175 —
Unbilled receivable (4,760,457 ) —
Loans receivable (1,572,298 ) —
Prepaid expenses 666,159 (103,967 )
Security deposits (86,610 ) —
Operating lease 25,300 —
Accounts payable & Accrued expenses 591,616 48,850
Deferred revenue - related party (69,374 ) —
Other current liabilities $ (105,284 ) $ 5,193

Cash used in operating activities $ (3,629,273 ) $ (569,672 )

Cash flows from investing activities:
     Short term investment - related party 235,658 —
Investment in unconsolidated affiliate 113,644 —
Additions of intangible assets - related party (755,639 ) (944,766 )
Additions of intangible assets (684,041 ) —
Purchase of computer, furniture, and equipment - related party (117,385 ) —
Purchase of computer, furniture, and equipment (23,690 ) (12,945 )
Proceeds from disposal of fixed assets 1,460 —
Effects of a business combination of NextBank 4,200,006 —
Effects of a business combination of NextPlay (Monaker) 9,323,686 —

Cash provided by (used in) investing activities $ 12,293,699 (957,711 )

Cash flows from financing activities:
Proceeds from issuance of ordinary shares —   1,152,935
Proceed from notes payable - related party 700,000 1,165,211
Repayment of notes payable - related party (213,155 ) (692,828 )
Treasury stock transaction (771,456 ) —
Proceeds from promissory notes - related party 1,564,149 —
Payments on promissory notes - related party $ (1,303,613 ) $

Cash (used in) provided by financing activities $ (24,075 ) $ 1,625,318

Net increase/(Decrease) in cash 8,640,351 97,935

   Foreign currency translation adjustment (140,496 ) 11,770

Cash at beginning of period $ 444,920 $ —

Cash at end of period $ 8,944,775 $ 109,705

Supplemental disclosures of cash flow information

Cash paid for interest $ 43,174 $ 20,653

NON-CASH TRANSACTIONS
Addition of intangible assets through exchanging shares —   5,599,981
Settle (a) Convertible note receivable and (b) note payable due to closing share exchange transaction 12,000,000 —
Settle (a) Convertible note receivable and (b) share capital increase due to closing share exchange transaction 3,000,000 —
Operating lease right to use assets obtained in exchange for new operating lease liabilities —

For the three months ended May 31, 2022 and May 31, 2021

(Unaudited)

	Common Stock Shares		Common Stock Amount		Treasury Stock			Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive income			Total stockholders’ equity			Non-controlling interest			Stockholders’ equity
Balances, March 1, 2022		108,360,020	$	1,084		(771,453	)	$	104,393,361		$	(39,173,079	)	$	(218,703	)	$	64,231,210		$	3,629,988		$	67,861,198
Net loss for the period		—		—		—			—			(5,685,382	)		—			(5,685,382	)		273,396			(5,411,986	)
Shares issued for compensation		209,394		2		—			126,638			—			—			126,640			—			126,640
Shares issued for consulting services		250,000		3		—			305,998			—			—			306,001			—			306,001
Shares issued for assets acquisition		2,916,667		29		—			1,210,388			—			—			1,210,417			—			1,210,417
Increase in ownership of subsidiary - HotPlay		—		—		—			(1,621,846	)		—			—			(1,621,846	)		1,621,846			—
Foreign currency translation adjustment		—		—		—			—			—			(528,116	)		(528,116	)		(419,999	)		(948,115	)
Balances, May 31, 2022		111,736,081		1,118		(771,453	)		104,414,539			(44,858,461	)		(746,819	)		58,038,924			5,105,231			63,144,155

	Common Stock Shares		Common Stock Amount		Treasury Stock		Additional Paid-in Capital		Accumulated Deficit			Accumulated Other Comprehensive income			Total stockholders’ equity			Non-controlling interest			Stockholders’ equity
Balances, March 1, 2021		62,400,000		624		—		11,599,357		(1,200,309	)		10,221			10,409,893			(390,277	)		10,019,616
Net loss for the period		—		—		—		—		(397,127	)		—			(397,127	)		(178,768	)		(575,895	)
Foreign currency translation adjustment		—		—		—		—		—			(25,491	)		(25,491	)		(26,532	)		(52,023	)
Balances, May 31, 2021		62,400,000	$	624		—	$	11,599,357	$	(1,597,436	)	$	(15,270	)	$	9,987,275		$	(595,577	)	$	9,391,698

The accompanying notes are an integral part of these condensed consolidated financial statements.

NextPlay Technologies, Inc.

~~Table~~

Condensed Consolidated Statements of ~~Contents~~Cash Flows

(Unaudited)

	For the Three Months Ended
	May 31, 2022			May 31, 2021
Cash flows from operating activities:
Net loss from operations	$	(5,685,382	)	$	(397,127	)

Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization		396,770			134,758
Valuation loss, net		4,534			—
Stock based compensation		432,641			—
Provision from employee benefits		2,301			—
Share of non-controlling interest		273,396			(178,768	)
Gain on currency translation		(948,115	)		(8,968	)

Changes in operating assets and liabilities:
Amounts due from related parties		19,068			(25,037	)
Advance payment to a related party		—			(149,533	)
Amounts due to related party		6,625			58,765
Unbilled receivable		(2,440	)		—
Loans receivable		(3,500,112	)		—
Prepaid expenses and other current assets		(397,638	)		(28,350	)
Security deposits		(254,388	)		—
Operating lease liabilities		237,443			—
Accounts payable & accrued expenses		2,262,456			(40,863	)
Deferred revenue - related party		110,907			—
Other current liabilities		4,684			(190	)
Other Liabilities - Customer Deposits		11,498,819			—
Assets held for sale		(1,384,539	)		—
Liabilities held for sale		(2,627,075	)		—
Cash provided by (used in) operating activities	$	449,955		$	(635,313	)

Cash flows from investing activities:
Short term investment		(762	)		—
Convertible notes receivable - related party		—			(12,000,000	)
Additions of intangible assets - related party		(66,766	)		(479,865	)
Additions of intangible assets		(3,799,983	)		(21,930	)
Purchase of computer, furniture, and equipment		(64,581	)		(14,019	)
Proceeds from disposal of computer, furniture, and equipment		68,323			—
Cash used in investing activities	$	(3,863,769	)	$	(12,515,814	)

Cash flows from financing activities:
Proceeds from convertible notes payable – related party		—			14,000,000
Repayment of notes payable - related party		(966,314	)		(223,937	)
Proceeds from promissory notes		463,902			—
Payments on promissory notes		(296,250	)		—
Cash (used in) provided by financing activities	$	(798,662	)	$	13,776,063

Cash and Cash Equivalents

Net change during the period		(4,212,476	)		624,936

Balance, beginning of period – continuing operation		4,282,110			444,920
Balance, beginning of period – discontinued operation		2,336,841			—
Balance, beginning of period		6,618,951			444,920

Balance, end of period from continued operation	$	2,406,475		$	1,069,856

Supplemental disclosures of cash flow information
Cash paid for interest	$	214,504		$	23,286

NON-CASH TRANSACTIONS
Share issuances for asset acquisition – Fighter Base and Token IQ		1,210,417			—
Share issuances for consulting and employee compensation		432,641			—
Reclassification of advance payment to intangible asset – GoGame		1,250,000			—

The accompanying notes are an integral part of these condensed consolidated financial statements.

NextPlay Technologies, Inc. and Subsidiaries

Notes to the Condensed Consolidated Financial Statements

(Unaudited)

Note 1 – Summary of Business Operations and Significant Accounting Policies

Nature of Operations and Business Organization

NextPlay Technologies, Inc. ~~and~~, together with its consolidated subsidiaries ~~(“NextPlay”, “we”, “our”, “us”,~~(collectively, “NextPlay,” “we,” “our,” “us,” or the “Company”), is building a technology solutions company, offering games, in-game advertising, ~~crypto-banking,~~digital asset products and services, and connected TV ~~and travel booking services~~ to consumers and corporations within a growing worldwide digital ecosystem. NextPlay’s engaging products and services utilize innovative advertising technology ~~(AdTech)~~(“AdTech”), Artificial Intelligence ~~(AI)~~(“AI”) and financial technology ~~(FinTech)~~(“FinTech”) solutions to leverage the strengths and channels of its existing and acquired technologies.

As of May 31, 2022, NextPlay is organized into ~~three (~~3)two divisions: (i) NextMedia, the Company’s Interactive Digital Media Division and (ii) NextFinTech, the Company’s Finance and Technology ~~Division; and NextTrip, the Company’s Travel~~ Division.

(i)	NextMedia, the Company’s Interactive Digital Media Division

In the Interactive Digital Media Division, NextPlay closed its acquisition of HotPlay Enterprise Limited and its In-Game Advertising (“IGA”) platform on June 30, ~~2021, and acquired a~~ ~~51%~~ ~~interest in Reinhart TV AG (“Reinhart”), on June 23,~~ 2021. ~~Reinhart owns~~ ~~100~~ percent of Zappware, a 20-year-old interactive Digital TV solutions company based in Belgium. The acquisition of Reinhart gives NextPlay potential reach into tens of millions of households with its IGA, Video Game, FinTech, and Travel products.

(ii)	NextFinTech, the Company’s Finance and Technology Division

In the Finance and Technology Division, the Company’s acquisition of International Financial Enterprise Bank (“IFEB”), now called NextBank International, Inc. (“NextBank”), and the conditional approval from the Labuan Financial Services Authority (“Labuan FSA”) to operate a general insurance and reinsurance business, is expected to allow NextPlay to offer individuals and households asset management and banking services, and travel related services such as travel finance and travel insurance, subject to regulatory approval and licensing.

Our ~~company~~Company, in accordance with Thailand foreign ownership laws, holds an indirect control of Longroot (Thailand) Company Limited (“Longroot”), which operates in financial advisory service and owns an Initial Coin Offering (“ICO”) Portal which is approved and regulated by the Thai Securities and Exchange Commission (“Thai SEC”). The Portal enables us to crypto-securitize an array of ~~high quality~~high-quality alternative assets, such as video games, insurance contracts, and real estate. These digital assets serve as a new asset class, ~~and~~which the Company’s management believes will create significant opportunities to accelerate products and services within the ~~Fintech~~FinTech division’s asset management business.

~~Leveraging Longroot Thailand’s blockchain technology, NextPlay is developing blockchain~~Effective November 16, 2021, the Labuan Financial Services Authority (the “Labuan FSA”) approved the Company’s application to carry on general insurance and reinsurance business, subject to certain conditions including (i) payment of a $15,000 annual license fee, (ii) submission of evidence reflecting paid up capital amounting to MYR $10.0 mil (approximately to $2,260,000 US), (iii) submission of proof of registration as a member of Labuan International Insurance Association, (iv) submission of a Management Services Agreement with the appointed insurance manager, (v) submission of a Letter of Undertaking, and (vi) submission of constituent documents to the Registration of Company Unit. The conditions were to be met within 3 months of November 29, 2021, the date Labuan FSA issued a letter confirming the conditional approval. In May 2022, the Company received a permission letter from Labuan FSA to extend the establishment until August 31, 2022. The Company plans to use the general insurance license to issue primary insurance products and the reinsurance license to issue crypto-securitized insurance in collaboration with Longroot.

On October 14, 2021, “Longroot Inc.” (a subsidiary of the Company) changed its name to “Next Fintech Holdings, Inc.” The Company plans to use Next Fintech Holdings, Inc. as the holding company for its FinTech division.

Strategic Sale of Reinhart Digital TV (Zappware) and NextTrip to TGS Esports, Inc.

On June 28, 2022, the Company entered into a series of agreements, including a securities exchange agreement, with William Kerby, the Company’s co-Chief Executive Officer and director, Donald P. Monaco, a director of the Company, and British Columbia-based TGS E-Sports Inc. (TSX-V: TGS, OTC: TGSEF) (“TGS”), a public company whose securities are listed for trading on the Canadian TSX Venture Exchange, pursuant to which the Company has agreed to sell the Company’s travel business, NextTrip Group, LLC (“NextTrip”), and its 51% ownership of Reinhart Digital TV (the 100% owner of Zappware) to TGS in exchange for securities of TGS as discussed in further detail below. TGS, is a leading esports tournament solutions provider.

Prior to ~~support~~the execution of the securities exchange agreement, NextTrip issued an aggregate of 915,000 units in NextTrip to Messrs. Kerby and Monaco to resolve certain management unit issuances provided for in NextTrip’s Operating Agreement as consideration for services rendered.

As consideration for the sale of Reinhart and NextTrip, upon closing of the transaction, (i) the Company will receive 232,380,952 shares of newly created nonvoting convertible preferred stock of TGS (the “TGS Preferred”), valued at $12.2 million, and (ii) Messrs. Kerby and Monaco, both of whom hold certain equity interests in NextTrip (discussed above), will receive an aggregate of 69,714,286 shares of TGS common shares, valued at $3.66 million, of which 11,619,048 TGS common shares will be held in escrow for a period of time. The TGS Preferred shares will be redeemable in certain situations, can be sold subject to certain transfer restrictions (including a right of first refusal in favor of TGS), and may be converted into shares of TGS common shares in certain limited circumstances, including mandatory conversion upon the occurrence of certain events. In the event that the TGS Preferred shares are converted into shares of TGS common shares by the Company at any time, the Company is obligated to distributed all such shares of TGS common shares in a stock dividend to its ~~other~~shareholders. Concurrently with a determination to convert the TGS Preferred shares into shares of TGS common shares, if ever, the Company will set a shareholder record date for a special dividend to distribute all of the common shares of TGS held by the Company to the Company’s shareholders, on a pro-rata basis.

In addition to the securities exchange agreement, the Company, NextTrip, Reinhart and TGS also entered into a separation agreement on June 28, 2022, to further document the separation of NextTrip and Reinhart from the Company and to assign, transfer and convey certain assets and liabilities held in NextTrip or the Company’s name, respectively, to NextTrip or the Company, respectively, to allow for the separation of the businesses in accordance with the securities exchange agreement at closing of the transaction. The separation agreement also provides for the termination of certain intercompany agreements and accounts by and between the parties at closing of the transaction, sets rights related to confidentiality, non-disclosure and maintenance of attorney-client privilege matters, and also provides for a mutual release by and among the Company, NextTrip and Reinhart for all pre-closing claims between themselves and their officers, directors, affiliates, successors and assigns.

In addition, the separation agreement provides for the contribution of (i) $1.5 million to NextTrip and (ii) an additional $1.5 million in ten (10) equal monthly installments beginning July 1, 2022, in exchange for NextTrip, as of May 1, 2022, agreeing to assume the ongoing operating expenses of NextTrip and Reinhart. NextTrip has also agreed to assume payments under that certain payment obligation of the Company pursuant an Amendment to Intellectual Property Purchase Agreement effective May 18, 2021, by and between the Company, IDS Inc., TD Assets Holding LLC, and Ari Daniels in the approximate amount of $2,500,000, provided, however, that, if the Company fails to make any of the above installment payments within five (5) business ~~units,~~days of being due, that such IDS payment obligation reverts back to the Company.

Closing of the transaction remains subject to various conditions, including (without limitation) regulatory approvals, approval of certain related matters by TGS’ shareholders and consummation of a financing by TGS, and is expected to occur in the second half of 2022. No assurances can be provided that the closing conditions will be satisfied, or that the transaction will be consummated on the anticipated timeline, or at all.

The transaction, once consummated, is expected to streamline the Company’s business operations and management, improve capital allocation, and is expected to unlock shareholder value by offering investors a pure-play investment in the Digital Media and Financial Technology sectors.

As a result of the foregoing, as of May 31, 2022, Reinhart/Zappware and NextTrip were no longer consolidated nor treated as a ~~next generation insurance solution~~division of the Company; accordingly, for the three-month period ended May 31, 2022, the Company had two remaining reportable business segments: NextFinTech and NextMedia. Assets and liabilities of Reinhart TV AG/Zappware and NextTrip were classified as held for sale according to ~~be offered through our Travel division.~~Strategic Sale of Reinhart Digital TV (Zappware) and NextTrip to TGS Esports, Inc.

Our Travel division currently offers booking solutions for both business and leisure travel and plans to expand its product and services offerings by integrating multiple technologies from other NextPlay divisions.

Reverse Acquisition of HotPlay Enterprise Ltd.

On July 23, 2020, the Company (then known as Monaker Group, Inc. (“Monaker”)) entered into a Share Exchange Agreement (as amended from time to time, the “Share Exchange Agreement”) with HotPlay Enterprise Limited (“HotPlay”) and the stockholders of HotPlay (the “HotPlay Stockholders”). Pursuant to the Share Exchange Agreement, Monaker exchanged 52,000,000 shares of its common stock for 100% of the issued and outstanding capital of HotPlay, with HotPlay continuing as a wholly owned subsidiary of Monaker. The reverse acquisition between HotPlay and Monaker was completed on June 30, 2021. After the reverse acquisition, effective July 9, 2021, Monaker changed its name to “NextPlay Technologies, Inc.” The HotPlay acquisition was accounted for as a reverse acquisition with HotPlay being deemed the acquiring company for accounting purposes. The comparative figures included in the accompanying condensed consolidated financial statements for the period as from incorporation date to May 31, 2021 represents financial position and operating results of HotPlay Enterprise Ltd.

~~Reverse Acquisition~~

~~HotPlay, as~~As of May 31, 2022, the ~~accounting acquirer, recorded~~Company is in the process of assessing the fair value of the identifiable assets acquired and liabilities assumed at the acquisition date, therefore the assets acquired and liabilities assumed were provisionally recorded. The assessment is to be completed within a period of ~~Monaker in~~one year from the ~~reverse~~ acquisition date, pursuant to the measurement period allowed under ASC 805. During the measurement period, the Company is to retrospectively adjust the provisional amounts recognized at ~~its fair value~~the acquisition date, and recognize additional assets or liabilities, if it obtains new information about facts and circumstances that existed as of the acquisition date. HotPlay’s historical financial statements have replaced Monaker’s historical consolidated financial statements with respect to periods prior to the completion of the merger, with retroactive adjustments to HotPlay’s legal capital to reflect the legal capital of Monaker. Monaker (which was renamed NextPlay Technologies, Inc. in connection with the reverse acquisition) remains the continuing registrant and reporting company.

~~Table of Contents~~

~~HotPlay was determined to be the accounting acquirer based on the following facts and circumstances: (1) members of HotPlay and HotPlay Stockholders owned approximately~~ ~~72.61~~% of the voting interests of the combined company immediately following the closing of the transaction; and (2) the majority of the Board of Directors of the combined company was composed of Directors designated by HotPlay under the terms of the HotPlay Exchange Agreement.

~~The Company recorded all tangible and intangible assets acquired and liabilities assumed at their preliminary estimated fair values on the reverse acquisition date.~~ ~~The following represents the allocation of the estimated purchase consideration:~~

Reverse Acquisition of HotPlay Enterprise Ltd. (6/30/21)
Fair Value of Monaker assets acquired
Cash $ 9,323,686
Current assets $ 24,082,699
Non-current assets $ 26,247,848
Net assets acquired $ 59,654,233

Fair Value of Monaker liabilities assumed
Current liabilities $ 32,482,320
Non-current liabilities $ 5,420,131
Net liabilities assumed $ 37,902,451

Net assets acquired $ 21,751,782

Purchase consideration
Number of Monaker common shares outstanding as of  6/30/2021 23,854,203
Monaker share price as of  6/30/2021 $ 2.24
Preliminary estimate of fair value of common shares $ 53,433,415
Fair value of total estimated consideration transferred $ 53,433,415

Purchase Price Allocation
Fair value of Monaker net assets acquired as of  6/30/2021 $ 21,751,782

Fair value of total estimated consideration transferred $ 53,433,415
Goodwill $ 31,681,633

~~Table of Contents~~

Interim Financial Statements

These unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“US ~~GAAP~~”GAAP”) for interim financial information and with the instructions to Form 10-Q and Regulation S-X. Accordingly, the condensed consolidated financial statements do not include all of the information and footnotes required by ~~generally accepted accounting principles~~US GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and such adjustments are of a normal recurring nature. These condensed consolidated financial statements should be read in conjunction with the financial statements for the fiscal year ended February 28, ~~2021~~2022 and notes thereto and other pertinent information contained in the Company’s Annual Report on Form 10-K, ~~and 8-K,~~which the Company ~~has~~ filed with the Securities and Exchange Commission (the “~~SEC~~”“SEC”) on June ~~8, 2021~~21, 2022.

The results of operations for the ~~six~~three months ended ~~August~~May 31, ~~2021,~~2022 are not necessarily indicative of the results to be expected for the full fiscal year ending February 28, ~~2022.~~2023.

Principles of Consolidation

The accompanying condensed consolidated financial statements include the accounts of the Company and its consolidated subsidiaries. All material inter-company transactions and accounts have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. These differences could have a material effect on the Company’s future results of operations and financial position. Significant items subject to estimates and assumptions include the fair value of investments, the carrying amounts of intangible assets, depreciation and amortization, ~~the valuation of stock options, and~~ deferred income ~~taxes.~~taxes, purchase price allocation in connection with the business combination and allowance for credit losses.

Cash and Cash Equivalents

For purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money market funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents. The Company had no cash equivalents on ~~August~~May 31, ~~2021~~2022, and February 28, ~~2021.~~2022.

Short Term Investments

~~Prepaid Expenses~~

The short term investments are a short-term cash deposit with a maturity date more than three months, as required by the Office of the Commissioner of Financial Institutions (“OCIF”) for business purpose of one of the Company’s subsidiaries.

Accounts Receivable, Other Receivable, Unbilled Receivables

A receivable is recognized when the Company has an unconditional right to receive consideration. If revenue has been recognized before the Company has an unconditional right to receive consideration, the amount is presented as an unbilled receivable. A receivable is measured at transaction price less credit loss, and ~~Other Current Assets~~

unbilled receivables are measured at the amount of consideration that the Company is entitled to, less credit loss. The Company ~~records cash paid in advance~~calculates its allowance for ~~goods and/or services to be received in the future as prepaid expenses. Prepaid expenses~~current expected credit losses (“CECL”) based on lifetime expected credit losses at each reporting date. CECLs are ~~expensed over time according~~calculated based on its historical credit loss experience and adjusted for forward-looking factors specific to the ~~period where it~~debtors and the economic environment. A receivable is ~~indicated on~~written off when there is no reasonable expectation of recovering the ~~contract.~~

~~Website Development Costs~~

~~The Company accounts for website development costs in accordance with Accounting Standards Codification (ASC) 350-50 “Website Development Costs~~”. Accordingly, all costs incurred in the planning stage are expensed as incurred, costs incurred in the website application and infrastructure development stage that meet specific criteria are capitalized and costs incurred in the day-to-day operation of the website are expensed as incurred. All costs associated with the websites are subject to straight-line amortization over a ~~three-year~~ ~~period.~~contractual cash flows.

Loans Receivable and Allowance for Loan Losses

Loans Receivable

Loans that the Company has the intent and ability to hold for the foreseeable future, or until maturity or pay-off, generally are stated at their outstanding principal amount adjusted for charge-offs and the allowance for loan losses. Interest is accrued as earned based upon the daily outstanding principal balance.

The accrual of interest is generally discontinued at the time a loan is 90 days past due, unless the credit is well-secured and in the process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on non-accrual or ~~charged- off~~charged-off at an earlier date if collection of principal or interest is considered doubtful.

All interest accrued but not collected for loans placed on nonaccrual or charged-off is reversed against interest income. Interest on these loans is accounted for on the cash-basis or cost recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

~~As of August 31, 2021, there were no loans placed on non-accrual.~~

Allowance for Loan Losses

~~Interest~~The allowance for loan losses is evaluated on a regular basis by management and ~~Non-interest Bearing Deposits~~is based upon collectability of loans, based on historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This represents management’s estimate of CECL in the Company’s loan portfolio over its expected life, which is the contract term being the reasonable and supportable period that we can reasonably and supportably forecast future economic conditions to estimate expected credit losses. The historical loss experience is to be adjusted for asset-specific risk characteristics and economic conditions, including both current conditions and reasonable and supportable forecasts of future conditions.

~~During~~This evaluation is inherently subjective, as it requires estimates that are susceptible to significant revision as more information becomes available. Due to potential changes in conditions, it is possible that changes in estimates will occur and that such changes could be material to the amounts reported in the Company’s financial statements.

Unbilled Receivables

Unbilled receivable represents costs associated with software development according to contracts with customers. Unbilled receivables mainly consist of employee and payroll related expenses and amounts recorded on a project where billing milestones have not yet been achieved.

Prepaid Expenses and Other Current Assets

The Company records cash paid in advance for goods and/or services to be received in the future as prepaid expenses. Prepaid expenses are expensed over time according to the period ~~ended August 31, 2021,~~indicated on the respective contract. Other current assets are recognized when it is probable that the future economic benefits will flow to the Company ~~had interest~~ and ~~non-interest- bearing~~the asset has a cost or value that can be measured reliably. It is then charged to expense over the expected number of periods during which economic benefits will be realized.

Advances for Investments

Advances for investments represent cash deposits ~~received from customers with interest rates ranging from 0%~~transferred to ~~4% payable per annum.~~the potential seller as a deposit payment, as stipulated in the relevant investment purchase agreement, mainly for potential acquisitions of assets or businesses.

Investment in Unconsolidated Affiliates

Investment in unconsolidated affiliates is recognized at cost less valuation loss.

Computer, Furniture and Equipment

The Company purchases computers, laptops, furniture and fixtures. These are originally recorded at cost and stated at cost less accumulated depreciation and impairment, if any. The computers and laptops are depreciated over a useful life of 3 - 5 years, respectively. The furniture and fixtures are depreciated over a useful life of 5 and 10 years, respectively. Straight-line depreciation is used for all computers, laptops, furniture and equipment.

Intangible Assets

Software Development Costs

The Company capitalizes internal software development costs subsequent to establishing technological feasibility of a software application in accordance with guidelines established by “~~ASC 985-20-25~~”“ASC 985-20-25” Accounting for the Costs of Software to Be Sold, Leased, or Otherwise Marketed, requiring certain software development costs to be capitalized upon the establishment of technological feasibility. The establishment of technological feasibility and the ongoing assessment of the recoverability of these costs require considerable judgment by management with respect to certain external factors, such as anticipated future revenue, estimated economic life, and changes in software and hardware technologies. Amortization of the capitalized software development costs begins when the product is available for general release to customers. Capitalized costs are amortized based on the straight-line method over the remaining estimated economic life of the product.

~~Table of Contents~~Website Development Costs

~~Computer, Furniture and Equipment~~

The Company ~~purchases computers, laptops, furniture~~accounts for website development costs in accordance with Accounting Standards Codification (“ASC”) 350-50 “Website Development Costs”. Accordingly, all costs incurred in the planning stage are expensed as incurred, costs incurred in the website application and ~~fixture.~~infrastructure development stage that meet specific criteria are capitalized and costs incurred in the day-to-day operation of the website are expensed as incurred. All costs associated with the websites are subject to straight-line amortization over a three-year period.

Goodwill

Goodwill represents the future economic benefits arising from assets acquired in a business combination that is not individually identified and separately recognized as an asset. Adjustments made to the acquisition accounting during the measurement period may affect the recognition and measurement of assets acquired and liabilities assumed, any non-controlling interest (“NCI”), consideration transferred and goodwill or any bargain purchase gain, as well as the remeasurement of any pre-existing interest in the acquiree.

In our assessment, goodwill arisen from reverse acquisition is allocated systematically and reasonably to reporting segments which are regularly reviewed by the Company’s Chief Operating Decision Maker (“CODM”). The CODM allocates resources and assess performance of the business and other activities at the single operating segment level. The reporting units for impairment testing purpose are determined as the lowest level of cash generating unit below the operating segments since the components constitute a business for which discrete financial information is available, and the CODM regularly reviews the operating results of the components. Certain components share similar economic characteristic and are deemed to be a single reporting unit.

The Company assigned assets and liabilities to each reporting unit based on either specific identification or by using judgment for the remaining assets and liabilities that are not specific to a reporting unit. Goodwill was assigned to the reporting units based on a combination of specific identification and relative fair values. Goodwill associated with reporting units being sold are included in the carrying amount of assets held for sale at the reporting date.

Impairment of Intangible Assets

In accordance with ASC 350-30-65 “Goodwill and Other Intangible Assets”, the Company assesses the impairment of identifiable intangible assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors the Company considers important, which could trigger an impairment review include the following:

Significant underperformance compared to historical or projected future operating results;

Significant changes in the manner or use of the acquired assets or the strategy for the overall business; and

Significant negative industry or economic trends.

In impairment testing, goodwill acquired in a business combination is allocated to each of the Company’s reporting units that are expected to benefit from the synergies of the combination. The Company estimates the recoverable amount of each reporting unit to which the goodwill and intangible assets relates. Where the recoverable amount of the reporting unit is less than the carrying amount, an impairment loss is recognized in profit or loss. Impairment losses cannot be reversed in future periods. During the fourth quarter of each fiscal year, the Company carries out annual impairment reviews at the reporting unit level in respect of goodwill and intangible assets by performing qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount, including goodwill. If those impairment indicators exist, the quantitative assessment is required to assess the recoverable amount of the reporting unit by performing step 1 of the two-step goodwill impairment test. If we perform step 1 and the carrying amount of the reporting unit exceeds its fair value, we would perform step 2 to measure such impairment. In determining value in use, the estimated future cash flows are discounted to their present value to reflect current market assessments of the time value of money and the risks specific to the asset. In determining fair value less costs to sell, an appropriate valuation model is used. These calculations are ~~originally recorded~~corroborated by a valuation model that, based on information available, reflects the amount that the Company could obtain from the disposal of the asset in an arm’s length transaction between knowledgeable, willing parties, after deducting the costs of disposal.

In determining allowance for impairment of goodwill and intangible assets, the management is required to exercise judgements regarding determination of the recoverable amount of the asset, which is the higher of its fair value less costs of disposal and its value in use.

Accounts Payable, Notes Payable and Accrued Expenses

Accounts payable are recognized when the Company receives invoices, and accrued expenses are recognized when it is probable that an outflow of resources embodying economic benefits will result from the settlement of a present obligation and the amount at which the settlement will take place can be measured reliably.

Notes payable are recognized at cost, ~~and stated~~net transaction costs. Transaction costs are amortized over the terms of notes payable using effective interest rate method.

Customer Demand Deposits Payable

Customer deposit represents cash demand deposits payable received from customers at ~~cost less accumulated depreciation. The computers and laptops are depreciated over a useful life of~~ ~~3 years. The furniture and fixture are depreciated over a useful life of~~ ~~5 years. Straight-line depreciation is used for all computers, furniture and equipment.~~NextBank.

Business Combination

The Company uses the acquisition method of accounting in accordance with ASC 805, Business Combinations (“ASC ~~805~~”805”). ASC 805 requires, among other things, that assets acquired, and liabilities assumed be recognized at their fair values, as determined in accordance with ASC 820, Fair Value Measurements, as of the closing date. ASC 805 establishes a measurement period to provide the Company with a reasonable amount of time to obtain the information necessary to identify and measure various items in a business combination and cannot extend beyond one year from the acquisition date.

~~Impairment of Intangible Assets~~

~~In accordance with ASC 350-30-65 “Goodwill and Other Intangible Assets~~”, the Company assesses the impairment of identifiable intangible assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors the Company considers important, which could trigger an impairment review include the following:

~~Significant underperformance compared to historical or projected future operating results;~~

~~Significant changes in the manner or use of the acquired assets or the strategy for the overall business; and~~

~~Significant negative industry or economic trends.~~

~~When~~Non-Controlling Interests

Non-controlling interests represent the ~~Company determines~~equity in a subsidiary that is not attributable directly or indirectly to the ~~carrying value of an intangible asset may not be recoverable based upon~~parent. At the ~~existence of one or more of~~acquisition date, the ~~above indicators of impairment and the carrying value of the asset cannot be recovered from projected undiscounted cash flows, the Company records an impairment charge. The~~ Company measures any impairment based on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the risk inherent to the current business model. Significant management judgment is required in determining whether an indicator of impairment exists and in projecting cash flows. Intangible assets that have finite useful lives are amortized over their useful lives. The Company incurred depreciation and amortization expense of $~~1,526,740~~ ~~and $194,114~~ ~~during the six months ended August 31, 2021 and 2020, respectively.~~non-controlling interest at fair value.

Foreign Currency Translation

The Company prepares the consolidated financial statements ~~of its foreign subsidiaries~~ using ~~the local currency~~U.S. dollars as the functional currency. The assets and liabilities of the Company’s foreign subsidiaries are translated into U.S. dollars at the rates of exchange at the balance sheet date with the resulting translation adjustments included as a separate component of stockholders’ equity through other comprehensive income (loss) in the consolidated statements of operations and comprehensive loss.

Income and expenses are translated at the average monthly rates of exchange. The Company includes realized gains and losses from foreign currency transactions in other income (expense), net in the consolidated statements of net and comprehensive loss.

The effect of foreign currency translation on cash and cash equivalents is reflected in cash flows from operating activities on the consolidated statements of cash flows.

~~Reclassification~~

Certain prior period amounts have been reclassified to conform with the current period presentation. The reclassification has no impact on the total assets, total liabilities, stockholders’ equity and net loss for the period.

Earnings per Share

Basic earnings per share are computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share are computed by dividing net income (loss) by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period. For the ~~six~~three months ended ~~August~~May 31, 2022 and 2021, ~~convertible notes payables~~warrants were excluded from the computation of diluted net loss per share, as the result of the computation was anti-dilutive. The Company presents earnings per share from continuing operation and discontinued operation separately.

Assets and liabilities held for sale

~~Table~~In accordance with ASC 306, the sale of ~~Contents~~Reinhart/Zappware and NextTrip qualified as assets and liabilities held for sale as: (i) the Company has committed to a plan to sell, (ii) the disposal entities are available for immediate sale, (iii) the buyer has been identified and has committed to purchase, subject to satisfaction of certain closing conditions, and (iv) it is probable to occur within 1 year from the date of the classification. Assets and liabilities held for sale are measured at the lower of carrying amount and the fair value less cost to sell. Computer and equipment and intangible assets are not depreciated or amortized once classified as held for sale.

Assets and liabilities classified as held for sale are presented separately as current items in the statement of financial position as well as for prior period. Discontinued operations are excluded from the results of continuing operations and are presented as a single amount as profit or loss after tax from discontinued operations in the statement of comprehensive loss.

Revenue Recognition

~~Travel~~

~~We recognize~~The Company recognizes revenue in accordance with ASC 606, which involves identifying the contracts with customers, identifying performance obligations in the contracts, determining transactions price, allocating transaction price to the performance obligation, and recognizing revenue when the ~~customer has purchased the product, the occurrence~~performance obligation is satisfied. Types of ~~the earlier of date of travel or the date of cancellation has expired, the sales price is fixed or determinable~~revenue consist of:

Interest and ~~collectability is reasonably assured.~~Financial services

Revenue for customer travel packages purchased directly from the Company are recorded gross (the amount paid to the Company by the customer is shown as revenue and the cost of providing the respective travel package is recorded to cost of revenues).

~~We generate our revenues from sales directly to customers as well as through other distribution channels of tours and activities at destinations throughout the world.~~

Payments for tours or activities received in advance of services being rendered are recorded as deferred revenue and recognized as revenue at the earlier of the date of travel or the last date of cancellation (i.e., the customer’s refund privileges lapse).

~~NextBank International~~

NextBank International provides traditional banking services in niche-focused businesses, including commercial and residential real estate and the origination and sale of loans, ~~and receivables financing,~~ among other types of lending services. ~~Revenue is recognized from two sources,~~Revenues are categorized as interest income and financial services. NextBank is primarily responsible for fulfilling the services to clients, bears risks on its loan ~~fees.~~products, has discretion in establishing the price, hence it acts as principal, and recognizes revenues at the gross amount received for the services.

Interest is accrued as earned based upon the daily outstanding principal balance. The accrual of interest is generally discontinued at the time a loan is 90 days past due, unless the credit is well-secured and in the process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on non-accrual or charged- off at an earlier date if collection of principal or interest is considered doubtful.

Financial services are categorized as follows:

~~Revenue is also recognized on service fees such as loan origination fees, brokering fees, and deposit account fees.~~

Origination fee is recognized at point of time when the loan contract is mutually originated between a customer and the Company.

Deposit account fees and other administrative fees are generally recognized upon completion of services (wire in/out processing, certain deposit condition met, etc.).

~~Digital Media~~

Revenue is generated from subscriptions and services rendered. Subscription revenues are deferred and recognized as the service is performed each month. Revenue from services is recognized when the contractual performance obligation is met.

Cost of Revenue

Cost of revenue from finance and technology mainly consists of ~~cost of the tours and activities, commissions and merchant fees charged by credit card processors,~~ interest expense, loan related commissions, ~~cost~~amortization of ~~services~~core banking software and ~~sub-contractors.~~technology facilities and infrastructures.

Selling and Promotions Expense

Selling and promotion expenses consist primarily of advertising and promotional expenses, expenses related to our participation in industry conferences, and public relations ~~expenses. The~~expenses; the expense ~~for the six months ended August 31, 2021 and August 31, 2020, was $361,629~~ ~~and $~~0~~, respectively.~~is recognized when incurred.

~~Table of Contents~~

Stock Based Compensation

Stock-based compensation is accounted for based on the requirements of ASC 718, “~~Compensation~~“Compensation – Stock ~~Compensation~~”Compensation”, which requires recognition in the financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). The ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award. The Company recognizes compensation on a straight-line basis over the requisite service period for each ~~award.~~award and recognizes forfeitures as when they occur.

Warrants

The Company ~~adopted ASU No. 2018-7,~~ ~~Compensation-Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting~~ ~~awards (“ASU 2018-7”) As~~accounts for the warrants in accordance with the guidance contained in ASC 815, under which the warrants do not meet the criteria for equity classification and must be recorded as liabilities. Most of warrant agreements contain fixed strike prices and a ~~result, awards are measured based on the grant date closing price~~fixed number of shares that may be issued upon exercise of the ~~Company’s common stock consistent~~warrants at the fixed strike price, with ~~awards made~~certain provisions that may result in changes to the ~~Company’s employees~~strike price in certain circumstances, subject to stockholder approval. All such warrant agreements are exercisable at the option of the holder and ~~directors.~~settled in shares of the Company. The ~~Company recognizes~~warrants are qualified as equity-linked instrument embedded in a host instrument, whereby they do not meet definition of derivative; therefore it is not required to separate the ~~remaining unrecognized value of unvested awards over the remaining performance period, with no further remeasurement through the performance completion date.~~embedded component from its host.

~~Warrant Modifications~~

The Company treats a modification of the terms or conditions of an equity award in accordance with ASC Topic 718-20-35-3, by treating the modification as an exchange of the original award for a new award. In substance, the entity repurchases the original instrument by issuing a new instrument of equal or greater value, incurring additional compensation cost for any incremental value. Incremental compensation cost is measured as the excess, if any, of the fair value of the modified award determined in accordance with the provisions of ASC Topic 718-20-35-3 over the fair value of the original award immediately before its terms are modified, measured based on the share price and other pertinent factors at that date.

Fair Value of Financial Instruments

The Company has adopted the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements, but it does provide guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs).

The hierarchy consists of three levels:

●

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

●

Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets of liabilities; quoted prices in markets that are not active; 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 significant to the fair value of the assets or liabilities.

The Company uses Level 3 inputs for its valuation methodology for the warrant derivative liabilities and embedded conversion option ~~liabilities.~~liabilities, if any.

Financial instruments consist principally of cash, ~~accounts receivable,~~ investments in unconsolidated affiliates, other ~~receivable,~~receivables, net, accounts payable, accrued liabilities, notes payable, related parties, line of credit and certain other current liabilities. The carrying amounts of such financial instruments in the accompanying balance sheets approximate their fair values due to their relatively short-term nature. It is management’s opinion that the Company is not exposed to any significant currency or credit risks arising from these financial instruments.

~~Table of Contents~~

Leases

~~Leases~~

The Company utilizes operating leases for its offices. The Company determines if an arrangement is a lease at inception. Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s contractual obligation to make lease payments under the lease. Operating leases are included in operating lease right-to-use assets, non-current, and operating lease liabilities current and non-current captions in the consolidated balance sheets.

Operating lease right-to-use assets and liabilities are recognized on the commencement date based on the present value of lease payments over the lease term. Lease agreements may contain periods of free rent or reduced rent, predetermined fixed increases in the minimum rent and renewal or termination options, all impacting the determination of the lease term and lease payments to be used in calculating the lease liability. Lease cost is recognized on a straight-line basis over the lease term. The Company uses the implicit rate in the lease when determinable. As most of the Company’s leases do not have a determinable implicit rate, the Company uses a derived incremental borrowing rate based on borrowing options under its credit agreement. The Company applies a spread over treasury rates for the indicated term of the lease based on the information available on the commencement date of the lease.

~~Recent Accounting Pronouncements~~

~~ACCOUNTING STANDARDS UPDATE 2016-13, FINANCIAL INSTRUMENTS—CREDIT LOSSES (TOPIC 326)~~Segment Reporting

On June 16, 2016, the FASB completed its Financial Instruments—Credit Losses project by issuing Accounting Standards Update No. 2016-13, Financial Instruments—Credit Losses (Topic 326). The new guidance requires organizations to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts.

The new guidance; (i) eliminates the probable initial recognition threshold in current GAAP and, instead, reflects an organization’s current estimate of all expected credit losses over the contractual term of its financial assets, (ii) broadens the information that an entity can consider when measuring credit losses to include forward-looking information, (iii) increases usefulness of the financial statements by requiring timely inclusion of forecasted information in forming expectations of credit losses, (iv) increases comparability of purchased financial assets with credit deterioration (PCD assets) with other purchased assets that do not have credit deterioration as well as originated assets because credit losses that are expected will be recorded through an allowance for credit losses for all assets, (v) increases users’ understanding of underwriting standards and credit quality trends by requiring additional information about credit quality indicators by year of origination (vintage), and (vi) aligns the income statement recognition of credit losses, for available-for-sale debt securities, with the reporting period in which changes occur by recording credit losses (and subsequent changes in credit losses) through an allowance rather than a write down.

The new guidance affects organizations that hold financial assets and net investments in leases that are not accounted for at fair value with changes in fair value reported in net income. It affects loans, debt securities, trade receivables, net investments in leases, off-balance-sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash.

For public business entities that meet the definition of a U.S. Securities and Exchange (SEC) filer, excluding entities eligible to be smaller reporting companies as defined by the SEC, for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. For all other entities, it is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Early application is permitted.

~~We are currently evaluating the impact of the new guidance.~~

~~Segment Reporting~~

Accounting Standards Codification 280-10 “~~Segment Reporting~~”,“Segment Reporting” established standards for reporting information about operating segments in annual consolidated financial statements and required selected information about operating segments in interim financial reports issued to stockholders. It also established standards for related disclosures about products, services, and geographic areas. Operating segments are defined as components of the enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance.

An operating segment component has the following characteristics:

It engages in business activities from which it may recognize revenues and incur expenses (including revenues and expenses relating to transactions with other components of the same public entity).

Its operating results are regularly reviewed by the public entity’s chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance.

Its discrete financial information is available.

~~The~~As of May 31, 2022, the Company ~~has three~~had two operating segments consisting of (i) the NextMedia Division, which consists of HotPlay and Reinhart/Zappware, (ii) the NextFinTech Division, which consists of Longroot and NextBank, and (iii) NextTrip Division, which includes NextTrip holdings.

(i)

NextMedia segment, consisting of:

HotPlay Enterprise Ltd. and HotPlay (Thailand) Co., Ltd.,

(ii)

NextFinTech segment, consisting of:

Next Fintech Holdings, Inc. (formerly Longroot Inc)

Longroot Limited

Longroot Holding (Thailand) Co., Ltd.

Longroot (Thailand) Co., Ltd.

Next Bank International, Inc.

The Company’s chief operating decision ~~maker is~~makers of the Company are considered to be the Co-Chief Executive Officers. The chief operating decision ~~maker allocates~~makers allocate resources and assesses performance of the business and other activities at the single operating segment level.

As a result of the proposed strategic sale of Reinhart/Zappware and NextTrip, as of May 31, 2022, those entities were no longer consolidated nor treated as a division of the Company; accordingly, for the three-month period ended May 31, 2022, the Company had two remaining reportable business segments: NextFinTech and NextMedia.

See Note 1312 Business Segment Reporting for details on each segment unit.

Comparative figures

Certain comparative figures have been reclassified to conform with the current period presentation.

Recent Accounting Pronouncements

In June 2022, the FASB issued ASU 2022-03, ASC Subtopic 820 “Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions”. The FASB is issuing this Update (1) to clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) to amend a related illustrative example, and (3) to introduce new disclosure requirements for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820.

Stakeholders asserted that the language in the illustrative example resulted in diversity in practice on whether the effects of a contractual restriction that prohibits the sale of an equity security should be considered in measuring that equity security’s fair value. Some stakeholders apply a discount to the price of an equity security subject to a contractual sale restriction, whereas other stakeholders consider the application of a discount to be inappropriate under the principles of Topic 820

For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2024, and interim periods within those fiscal years. Early adoption is permitted for both interim and annual financial statements that have not yet been issued or made available for issuance.

The Company is still evaluating the impact of this pronouncement on the consolidated financial statements.

Note 2 - Going Concern

As of ~~August~~May 31, ~~2021,~~2022, and February 28, ~~2021,~~2022, the Company had an accumulated deficit of $~~10,410,073~~$44.9 million and $~~1,200,309~~,$39.2 million, respectively. The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern.

We have limited financial resources. As of ~~August~~May 31, ~~2021,~~2022, we have working capital of $~~6,514,366, which we believe is enough to cover our~~$13.8 million. Our monthly cash requirement is approximately $1.5 million. The monthly cash requirement decreased by approximately $0.4 million beginning May 1, 2022 as a result of ~~approximately $1,450,000~~ ~~for~~ the ~~next approximately four months.~~proposed sale of NextTrip.

We will need to raise ~~substantial~~ additional capital or borrow loans to support the on-going ~~operation and increased~~operations, increase market penetration of our products, ~~until such time as we generate revenues sufficient to support current operations. We believe that in the aggregate, we could require several millions of dollars to support and~~ expand the marketing and development of our ~~travel and~~ technology driven products, repay debt obligations, provide capital expenditures for additional equipment and development costs, payment obligations, and systems for managing the business ~~and cover~~including covering other operating costs until our planned revenue streams from all businesses and products are fully implemented and begin to offset our operating costs. Our failure to obtain additional capital to finance our working capital needs on acceptable terms, or at all, ~~will~~would negatively impact our business, financial condition, and liquidity. We currently ~~do not~~ have ~~the~~limited resources to satisfy these obligations, and our inability to do so could have a material adverse effect on our business and ability to continue as a going concern. ~~As indicated by the increase of the Company’s deferred revenue balance as of August 31, 2021, $898,088, we expect to see increase in revenue in the 3rd and 4th quarter.~~

~~Table of Contents~~

Management’s plans with regard to this going concern are as follows: (i) the Company plans to continue to raise funds with third parties by way of public or private offerings, (ii) the Company is working aggressively to increase the viewership of its travel and gaming products by promoting it across other mediums which the Company hopes will result in higher revenues, (iii) the Company plans to issue tokens under Longroot entity during the 4th quarter which will result in generating revenues, and (iv) the Company plans to tighten our spending on our expenses which will help in the cost reduction of our operation.

	(i)	the Company plans to continue to raise funds with third parties by way of public or private offerings,

	(ii)	the Company is working aggressively to increase the viewership of its FinTech and gaming products by promoting it across other mediums;

	(iii)	the Company expects growth in revenue from interest and non-interest income through organic growth and new business initiatives in the finance and technology division;

	(iv)	the Company plans to issue tokens under its Longroot entity during the 2023 fiscal year, which is expected to result in generating revenues; and

	(v)	the Company is tightening its spending on expenses, which is expected to help in the cost reduction of the operations.

The ability of the Company to continue as a going concern is dependent on the Company’s ability to further implement its business plan and generate greater revenues. Management believes that the actions presently being taken to further implement its business plan and generate additional revenues provide the opportunity for the Company to continue as a going concern.

Although we currently cannot predict the full impact of the COVID-19 pandemic on our fiscal 2022 financial results relating to our operations, we anticipate an increase in year-over-year revenue as compared to the fiscal year 2021 ended February 28, 2021. However, the ultimate extent of the COVID-19 pandemic and its impact on global travel and overall economic activity is constantly changing and impossible to predict currently.

Note 3 – Notable Financial Information

Short term investment

As of May 31, 2022 and February 28, 2022, NextBank had short-term deposits of $0.3 million and $0.3 million, respectively, with an original maturity in November 2022, and an interest rate of 0.05% per annum.

Loans Receivable

Loans receivable related to the provision of traditional banking services in niche-focused businesses, including commercial and residential real estate and the origination and sale of loans and receivables financing, among other types of lending services of NextBank. As of May 31, 2022 and February 28, 2022, the Company had loans receivable of $20.8 million and $17.4 million, respectively, and the allowance for loan losses of $0.1 million and $0.1 million, respectively. The interest rate ranges from 5.5% to 17.9%.

As of May 31, 2022, most of the loans were performing, and a general allowance was established at appropriate rate on the principal amount outstanding at year end. Due to limited outstanding loans, they are analyzed one by one to determine if the general reserve covers the related risk of such loans. As of May 31, 2022, the Company’s management deemed the reserve as sufficient when compared to the risk assessment.

As of May 31, 2022, there were loans placed on non-accrual loan of $0.04 million.

Unbilled Receivables

As of May 31, 2022 and February 28, 2022, the Company had unbilled receivables of $0.01 million and $0.01 million, respectively.

Prepaid Expenses and Other Current Assets

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had prepaid expenses of $0.9 million and $0.8 million, respectively. As of May 31, 2022 and February 28, 2022, the Company had other current assets of $~~2,598,781~~,$0.4 million and $~~235,746~~,$0.03 million respectively.

Convertible Notes Receivable, Related Party

~~Table of Contents~~

~~Accounts Receivable~~

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had ~~accounts receivable~~Convertible Notes Receivable, related party, net allowance for expected credit loss of $~~1,551,256, and $~~0~~, respectively.~~

~~Unbilled Receivables~~

$4.6 million relating to receivables from Axion. As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the ~~Company had unbilled receivables of $4,760,457, and $~~0~~, respectively.~~allowance for expected credit loss was $3.1 million.

Goodwill

~~Loans Receivable~~

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021, the Company had loan receivable of $9,309,102, and $~~0~~, respectively, relating to NextBank.~~

~~Goodwill~~

~~As of August 31, 2021 and February 28, 2021,~~2022, the Company had total goodwill of $~~42,990,276~~ ~~and $~~0~~, respectively. The increase of $42,990,276~~ ~~is related~~$27.9 million as allocated to ~~following; (i) the reverse acquisition of HotPlay of $31,681,633, (ii) the acquisition of NextBank International of $7,644,101, and (iii) the acquisition of Zappware by Reinhart of $3,664,542~~.units as follows:

	(i)	HotPlay reporting unit of $4.2 million.

	(ii)	Longroot reporting unit of $8.0 million.

(iii)

NextBank reporting unit of $15.7 million.

~~Computer,~~Computers, Furniture and Equipment

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had net ~~computer,~~computers, furniture and equipment of $~~629,005~~$0.4 million and $~~25,793~~,$0.4 million, of which $~~39,312~~,$0.05 million and $~~1,381~~$0.1 million included depreciation expense, respectively.

Operating Lease Right-to-Use asset and Operating Lease Liability

The Company’s lease agreements are for office space used in its operation. The following schedule represents outstanding balance of operating lease Right-to-Use asset and operating lease liability of the Company as of May 31, and February 28, 2022, respectively:

Operating lease Right-to-Use asset		May 31, 2022				February 28, 2022
Net Carrying Value		$	1,554,144			$	1,894,654

Operating lease liability	May 31, 2022		February 28, 2022
Current portion	$	257,340	$	218,181
Noncurrent portion		1,452,347		1,543,627
Totals	$	1,709,687	$	1,761,808

Accounts Payable and Accrued Expenses

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had accounts payable of $3.1 million and $1.9 million, respectively. As of May 31, 2022 and February 28, 2022, the Company had accrued expenses of $~~6,190,967~~,$3.9 million and $~~343,941~~,$2.8 million, respectively.

Other Liabilities – Customer Demand Deposits Payable

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had other current liabilities – customer demand deposits payable of $~~11,269,465~~,$19.0 million and $0,$7.5 million, respectively, relating to NextBank.

~~Deferred Revenue~~

As of ~~August~~May 31, ~~2021 and February 28, 2021,~~2022, the Company had ~~deferred revenue of $898,088~~,interest and $0~~, respectively, relating~~non-interest- bearing deposits received from customers with interest rates ranging from 0% to ~~travel future sales.~~4% payable per annum.

Short Term Note Payable – Related Parties

As of ~~August~~May 31, ~~2021~~2022, and February 28, ~~2021,~~2022, the Company had a short term note payable – related party of $~~769,965~~,$0.7 million and $~~1,053,082~~,$0.8 million, respectively, relating to Tree Roots Entertainment and ~~MQDC.~~Magnolia Quality Development Corporation Limited. The notes payable are unsecured, accrue interest at a rate of 9.00% - 9.75% per annum, and are due at call.

Long Term Note Payable – Related Parties

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, the Company had a long term note payable – related party of $~~1,350,994~~,$0 and $0,$1.0 million, respectively, ~~relating~~mainly related to ~~Reinhart long-term loans.~~note payable of preferred dividends in arrears which was repaid during the three-months ended May 31, 2022.

The note payable had an interest rate of 12% per annum, compounded monthly at the end of calendar month, with such interest payable at maturity or upon conversion.

Revenue

Disaggregation of revenue information was as follows:

	May 31, 2022		May 31, 2021
NextFinTech
Interest income	$	379,691		—
Financial services		86,860		—
Total revenue	$	466,551		—

Note 4 – Acquisitions and Dispositions

~~Notes Receivable~~Reinhart Interactive TV AG and Zappware N.V. Acquisition

On January 15, 2021, we entered into a Founding Investment and Subscription Agreement (the “Investment Agreement”) with Reinhart, and Jan C. Reinhart, the founder of Reinhart (“Founder”). The Investment Agreement contemplated the Company acquiring 51% of the ownership of Reinhart, in consideration for 10,000,000 Swiss Francs (approximately $10.7 million US). On March 31, 2021, the Company paid the founder $10.7 million in cash and received the transfer of the shares on June 23, 2021. As of June 23, 2021, all the closing conditions had been satisfied and this transaction was completed.

As of May 31, 2022, the Company is in process of assessing the fair value of the identifiable assets acquired and liabilities assumed at the acquisition date, mainly in relation to its identification and valuation of intangible assets and certain tangible assets, therefore the assets acquired, and liabilities assumed were provisionally recorded. The assessment is to be completed within a period of one year from the acquisition date, pursuant to the measurement period allowed under ASC 805. During the measurement period, the Company is to retrospectively adjust the provisional amounts recognized at the acquisition date, and recognize additional assets or liabilities, if it obtains new information about facts and circumstances that existed as of the acquisition date.

As of May 31, 2022, with regards to the strategic decision sale of Reinhart/Zappware in June 2022, assets and liabilities including goodwill of Zappware and Reinhart, were presented at its recoverable amount, included in assets and liabilities held for sale at the balance sheet date.

NextBank International (formerly IFEB) Acquisition

On April 1, 2021, the Company entered into a Bill of Sale for Common Stock, effective March 22, 2021 (the “Bill of Sale”), with certain third parties, pursuant to which the Company agreed to purchase 2,191,489 shares (the “IFEB Shares”) of authorized and outstanding Class A Common Stock of International Financial Enterprise Bank, Inc., a Puerto Rico corporation licensed as an Act 273-2012 international financial entity headquartered in San Juan Puerto Rico (“IFEB”), representing 57.16% of the outstanding Class A Common Stock of IFEB. The purchase price of the IFEB Shares was $6,400,000, which amount was paid to the sellers on April 1, 2021.

On May 6, 2021, the Company and IFEB entered into a Preferred Stock Exchange Agreement, which was amended by a First Amendment to Preferred Stock Exchange Agreement entered into May 10, 2021 and effective May 6, 2021, pursuant to which the Company agreed to exchange 1,950,000 shares of the Company’s common stock for 5,850 shares of cumulative, non-compounding, non-voting, non-convertible, perpetual Series A Preferred shares of IFEB.

On July 21, 2021, the Company entered into, and closed the transactions contemplated by, a Share Exchange Agreement with various other holders of shares of Class A Common Stock of IFEB (the “Additional Sellers” and the “IFEB Exchange Agreement”). Pursuant to the IFEB Exchange Agreement, the Additional Sellers exchanged an aggregate of 1,648,614 of the outstanding Class A Common Stock of IFEB, representing 42.94% of such outstanding Class A Common Stock of IFEB, in consideration for an aggregate of 1,926,750 restricted shares of the Company’s common stock (the “IFEB Common Shares”), with each 1 share of Class A Common Stock of IFEB being exchanged for 1.168 restricted shares of common stock of the Company, based on an agreed upon value of $2.50 per share for each share of Company common stock and $2.92 per share for each share of Class A Common Stock of IFEB.

As a result of the closing of both transactions, we acquired control of 100% of IFEB as of July 21, 2021.

As of May 31, 2022, the Company is in process of assessing the fair value of the identifiable assets acquired and liabilities assumed at the acquisition date, therefore the assets acquired, and liabilities assumed were provisionally recorded. The assessment is to be completed within a period of one year from the acquisition date, pursuant to the measurement period allowed under ASC 805. During the measurement period, the Company is to retrospectively adjust the provisional amounts recognized at the acquisition date, and recognize additional assets or liabilities, if it obtains new information about facts and circumstances that existed as of the acquisition date.

Note 5 – Related Party Transactions

Parties are considered to be related to the Company if the Company has the ability, directly or indirectly, to control or joint control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa.

Name of related parties		Relationship with the Company
Red Anchor Trading Corporation (“RATC”)		A shareholder of the Company and controlled by a Co-CEO of the Company and a director of the Company
Tree Roots Entertainment Group Company Limited (“TREG”)		A significant shareholder of the Company
Axion Ventures Inc. (“Axion”)		An entity shareholding by a Co-CEO of the Company
Axion Interactive Inc. (“AI”)		A subsidiary of Axion
HotNow (Thailand) Company Limited (“HotNow”)		An entity controlled by a Co-CEO of the Company
True Axion Interactive Company Limited (“TAI”)		An entity that a Co-CEO of the Company is a shareholder of
Magnolia Quality Development Corporation Limited (“MQDC”)		A significant shareholder of TREG, which is a significant shareholder of the Company
Nithinan Boonyawattanapisut		Co-CEO of the Company, and a shareholder of the Company, RATC, HotNow, Axion and TAI
Immediate Family Member		Immediate family member with executive officer of the Company

Other than disclosed elsewhere, the Company had the following significant related party transactions for the three months ended May 31, 2022:

Payment of marketing expense:
Immediate Family Member	$	57,600
Payment of consulting expense:
Immediate Family Member	$	110,000
Payment of salary expense:
Immediate Family Member	$	32,160
Payment of contract cost :
HotNow (Thailand) Company Limited	$	85,440
General and admin expense:
HotNow (Thailand) Company Limited	$	32,553
Interest expense of loan from:
Magnolia Quality Development Corporation Limited	$	10,078
Tree Roots Entertainment Group Company Limited	$	7,278

The Company had the following related party balances as of May 31, 2022 and February 28, 2022:

	Nature	May 31, 2022		February 28, 2022
Amounts due from related parties:
HotNow (Thailand) Company Limited	Other receivable		100,000		155,425
Total			100,000		155,425

Amounts due to related parties:
Magnolia Quality Development Corporation Limited	Accrued interest expense		6,619		3,169
Tree Roots Entertainment Group	Accrued interest expense		35,191		32,700
HotNow (Thailand) Company Limited	Accrued expense		1,105		393
Axion Interactive Inc.	Other payable		1,770		1,770
Red Anchor Trading Corporation	Account payable		—		395,782
Total		$	44,685		433,814

Notes payable:
Magnolia Quality Development Corporation Limited			440,038		459,024
Tree Roots Entertainment Group			293,358		306,016
Immediate Family Member			—		966,314
Total			733,396		1,731,354

The comparative figure for the three months ended May 31, 2021 represents significant related party transactions of HotPlay Enterprise Ltd., as follows:

Payment for convertible notes receivable to:
NextPlay Technologies, Inc	$	12,000,000
Cash receipt for convertible Notes Payable from:
Tree Roots Entertainment Group Co., Ltd	$	12,000,000
NextPlay Technologies, Inc	$	2,000,000
Advance payment for asset acquisition to:
HotNow (Thailand) Company Limited	$	149,533
Repayment of Short-term Loan:
Tree Roots Entertainment Group Company Limited	$	223,937
Interest expense of loan from:
Magnolia Quality Development Corporation Limited	$	10,886
Tree Roots Entertainment Group Co., Ltd	$	43,716
Rental expense:
Tree Roots Entertainment Group Co., Ltd	$	27,449
Payment of loan interest:
Magnolia Quality Development Corporation Limited	$	10,531
Tree Roots Entertainment Group Co., Ltd	$	12,755
Payment of contract cost:
HotNow (Thailand) Company Limited	$	489,147

Significant agreements with related parties

On March 24, 2021, HotPlay Thailand entered into a short-term loan with MQDC for $480,000 (15,000,000 Thai Baht) with an interest rate of 9% per annum, which is payable on demand and unsecured. Accrued interest on this loan was $6,619 as of May 31, 2022.

During June and July 2020, HotPlay Thailand entered into a short-term loan with TREG for the aggregate principal amount of $543,000 (17,000,000 Thai Baht) with an interest rate of 9.75% per annum, which is payable on demand and unsecured. Accrued interest on this loan was $4,780 as of May 31, 2022. On May 31, 2021, HotPlay Thailand repaid 7,000,000 Thai Baht (approximately $223,000 US) in connection with the short-term loan from TREG.

Next Bank International currently holds a $705,000 loan that was purchased in 2020 at a discounted purchase price of $647,776, when the Bank was not partially or wholly owned by Next Play Technologies. The borrower is an entity affiliated with a current member of the Bank’s board of directors. The loan bears interest at an annual rate of 10%. It is expected to be fully collected in Q3 FY2023 As of May 31, 2022, the outstanding balance was $705,000.

Significant agreements with management of the Company

On August 19, 2021, the Company entered into Intellectual Property Purchase Agreements with Fighter Base Publishing Inc. (“Fighter Base”) and Inc. (“Token IQ”, and together with Fighter Base, the “IP Sellers”), dated as of the same date (each an “IPP Agreement”, and together the “IPP Agreements”). Pursuant to the IPP Agreements, the Company agreed to acquire certain intellectual property owned by Fighter Base (relating to the games industry) and by Token IQ (relating to the distributed ledger industry), both of which entities are owned and controlled by Mark Vange, the Chief Technology Officer of the Company.

Pursuant to the Fighter Base IPP Agreement, the intellectual property to be acquired thereunder has a mutually agreed upon value of $5 million, which will be paid by the Company by way of the issuance to Fighter Base of 1,666,667 restricted shares of Company common stock (valued at $3 per share of common stock).

Pursuant to the Token IQ IPP Agreement, the intellectual property to be acquired thereunder has a mutually agreed upon value of $5 million, which will be paid by the Company by way of the issuance to Token IQ of 1,250,000 restricted shares of Company common stock (valued at $4 per share of common stock).

Pursuant to the IPP Agreements, in the event that the shares of Company common stock issued in connection with the foregoing transactions are still restricted after closing of such transactions, the Company shall file a registration statement with the SEC to register such shares for resale by their respective owners (Token IQ and Fighter Base, as applicable).

The Token IQ IPP Agreement includes the right for Token IQ to license the intellectual property purchased thereunder to third parties, with the approval of the Company, which shall not be unreasonable withheld, provided that any licenses are non-transferable, non-sublicensable and non-exclusive, and that the licenses will not compete with the Company. Any consideration received by Token IQ from such licenses will be split 50/50 between the Company and Token IQ.

On May 2, 2022, the Company completed such assets acquisitions from Fighter Base and Token IQ, and pursuant to the terms of the respective IPP Agreements, the Company issued shares of its common stock as consideration for the purchase from Fighter Base and Token IQ in the amount of 1,666,6667 and 1,250,000 shares, respectively. The Company recorded at fair value of the common stock issued on May 2, 2022, at a closing price $0.415 per share, as intangible asset under development, as of the recognition date and as of May 31, 2022 the balance amounted to $1,210,417.

Note 6 – Investments in Unconsolidated Affiliates

We assess the potential impairment of our investments when indicators such as a history of operating losses, negative earnings and cash flow outlook, and the financial condition and prospects for the investee’s business segment might indicate a loss in value.

Note 6.1 – Advances for investments

Letter of Intent to Acquire Axion Shares

On October 28, 2020, the Company entered into a non-binding Letter of Intent (as amended by the first amendment thereto dated March 10, 2021, the “Letter of Intent”) with Radiant Ventures Limited, which manages Radiant VC1 Limited and Radiant PV 1 Limited, two stockholders of Axion Ventures, Inc. (“Axion”). As discussed below, the Company acquired approximately 33.85% of Axion (provided that such ownership of Axion has not been formally transferred to the Company to date) on November 16, 2020, pursuant to the Axion Exchange Agreement (as defined in Note 7, below).

Pursuant to the Letter of Intent, the Company agreed, subject to certain condition precedents, including regulatory approvals and the entry into material agreements with the sellers, to acquire approximately 12,000,000 shares of Axion, equal to 5.7% of Axion’s outstanding shares, from certain of its stockholders for approximately $2,000,000, payable in a combination of stock and cash. In connection with our entry into the Letter of Intent, we paid the sellers a $500,000 non-refundable deposit towards the cash purchase price of the shares in or around October 2020 (representing 25% of such purchase price). We also issued the sellers 235,000 shares of Company common stock in March 2021, representing an additional 25% of the purchase price. Both payments are non-refundable. A final payment of 50% of the purchase price is due 10 days after the British Columbia Securities Commission (“BCSC”) lifts a cease trade order on Axion’s shares and is payable at the option of the sellers in cash or shares of the Company’s common stock, based on a 20% discount to the Company’s stock price at the time the election to take such final payment in shares is made, provided that such stock price valuation will not be less than $2.00 per share and not more than $3.00 per share. The Letter of Intent was to be terminated if the final payment had not been made by the earlier of June 30, 2021 and 15 days after the BCSC lifts the Axion no trade order; however, the parties have verbally agreed to extend such date. The purchase is also contingent on the sellers granting the Company a proxy to vote the shares of Axion to be purchased through closing. The purchase remains subject to the negotiation of, and entry into, a definitive purchase agreement with the sellers, as well as other closing conditions, which have not been entered into and/or which have not been completed, to date.

As of May 31, 2022, total payment of cash and shares already paid by the Company to the sellers was $937,117. The Company plans to make the final payment of 50% of the purchase price after the BCSC lifts a cease trade order on Axion’s shares, provided that the Company cannot estimate when, or if, such cease trade order will be lifted. There is no further update as of May 31, 2022 and the recoverable amount was $937,117.

Letter of Intent of Potential acquisition of 100% of a Bank Holding Company

On November 1, 2021, the Company signed a non-binding Letter of Intent to acquire 100% of the capital stock of a bank holding company which is the 100% owner of a community bank. In connection with the execution of the non-binding Letter of Intent, on November 10, 2021, the Company made a non-refundable deposit of $1,000,000 on behalf of itself and other parties to the acquisition (as discussed below), which shall be credited against the purchase price at closing, if completed. The acquisition, if completed, will be made with other parties, to be named subsequently, and it is expected that no individual party will acquire more than 24.9% of said bank holding company. There is no legal obligation between the parties with respect to the acquisition unless and until the parties enter into a definitive agreement with respect thereto. Closing of the transaction will be subject to regulatory approvals, amongst other things. The balance as of May 31, 2022 was in amount $1,000,000.

Note 6.2 – Investment in Unconsolidated Affiliates

Soma Innovation Lab Joint Venture

On March 8, 2021, the Company entered into a Joint Venture Agreement with Soma Innovation Lab (“Soma”). Pursuant to the agreement, the parties agreed to form a joint venture for designing hyper-personalized experiences for targeted gamers. The agreement requires the Company to provide Soma the use of the HotPlay technology, assuming the Company acquire ownership of such technology as a result of the closing of the Company’s pending Share Exchange (as defined below), with HotPlay (as defined below), which technology is owned by HotPlay, and that the Company would issue the principals of Soma 72,000 shares of restricted common stock (valued at $180,000), of which $45,000 was earned immediately and the remaining shares will be earned at the rate of 6,000 per month. Pursuant to the agreement, Soma agreed to provide the Company use of an email client list and other services. The joint venture is owned 50/50 between us and Soma, with net profits/revenues paid pursuant to the same 50/50 split. In the event the joint venture achieves revenue in excess of expenses and the Company recovers the $180,000 value of the shares, then the Company agreed to issue Soma a bonus of 50,000 shares of restricted common stock. The joint venture (and agreement) each have a term of two years. The Company also agreed to use Soma for certain work to be performed on its websites and travel magazine and agreed to pay Soma $75,000 per month ($225,000 in aggregate) for such work, payable by way of the issuance of 90,000 shares of restricted common stock. As of May 31, 2022, no development and activity has been started. Soma is anticipated to continue the project with NextTrip after completion of the sale thereof to TGS.

6,142,856 shares of Bettwork Industries Inc. Common Stock (OTC Pink: BETW)

On July 2, 2018, three Secured Convertible Promissory Notes aggregating $5,250,000, evidencing amounts we were owed by Bettwork Industries Inc. (“Bettwork”), were exchanged for 7,000,000 shares of Bettwork’s common stock at $0.75 per share, for a fair value of $5,250,000 as of July 2, 2018. Bettwork’s common stock has a readily determinable fair value in the market under the symbol “BETW.”

On May 31, 2022, the 6,142,856 shares of Bettwork’s common stock held by the Company were trading at $0.0003 per share, valued at an aggregate of $1,843. Any change in fair value is recognized as other expense in statement of income as of May 31, 2022.

Recruiter.com Group, Inc. formerly Truli Technologies Inc (OTCQB: RCRT).

On August 31, 2016, the Company entered into a Marketing and Stock Exchange Agreement with Recruiter.com (“Recruiter”). The agreement required the Company to issue to Recruiter 75,000 shares of the Company’s common stock in exchange for 2,200 shares of Recruiter common stock. The Company issued to Recruiter an additional 75,000 shares of Company common stock for as a prepayment for marketing and advertising within the Recruiter platform. Recruiter was at that time a private company with a platform that companies and individuals use for employment placements.

On January 15, 2019, pursuant to an Agreement and Plan of Merger / Merger Consideration, Truli Technologies Inc., which subsequently changed its name to Recruiter.com Group, Inc. (OTCQB: RCRT) (“Recruiter.com”), acquired Recruiter and Monaker exchanged its 2,200 shares in Recruiter for 139,273 shares of Recruiter.com common stock.

During the year ended February 28, 2022, the Company sold in open market transactions 68,083 shares of Recruiter.com common stock. The sale of these shares resulted in a realized gain of $28,028 for the year ended February 28, 2022.

The Company owned 3,461 shares of Recruiter’s common stock as of May 31, 2022. As of May 31, 2022, each share of Recruiter’s common stock was valued at $1.21 per share, which changed the fair value of the 3,461 shares of Recruiter common stock to $4,188.

The net change in the fair value is recognized as other expense in statement of income as of May 31, 2022.

Acquisition of Axion Shares

The investment in affiliate at cost of $4,856,825 represents the Company’s acquisition of approximately 33.85% of Axion on November 16, 2020. Pursuant to the Axion Exchange Agreement (as defined in Note 7, below), which closed on November 16, 2020, the Axion Stockholders, exchanged ordinary shares of Axion equal to approximately 33.85% of the outstanding common shares of Axion, in consideration for 10,000,000 shares of Series B Convertible Preferred Stock of the Company, which automatically converted into 7,417,700 common shares of the Company on June 30, 2021. As of May 31, 2022, the outstanding amount of this investment as of May 31, 2022 was $4,415; there was no change in market price during the three-month period ended May 31, 2022.

Also pursuant to the Axion Exchange Agreement, which closed on November 16, 2020, the Company granted a warrant to Cern One Limited (one of the Axion Stockholders), to purchase 1,914,250 shares of the Company’s common stock, with an exercise price of $2.00 per share. The warrants vest on the earlier of (i) the date the Axion debt is fully repaid by Axion or (ii) the date that the Company obtains 51% or more of the voting control of, and economic rights to, Axion, provided that such vesting date must occur before November 16, 2021 or the warrants will terminate. Because the vesting conditions had not been satisfied as of November 16, 2021, the warrants terminated automatically on such date pursuant to their terms. Accordingly, as of May 31, 2022, these warrants are no longer outstanding.

See Note 7, below, for additional information regarding this transaction.

Note 7 – Notes Receivable

Current

$7,657,024 Convertible Notes - Axion Debt Share Exchanges

On July 23, 2020, the Company entered into a Share Exchange Agreement (as amended from time to time, the “~~HotPlay~~“HotPlay Exchange ~~Agreement~~”Agreement” and the transactions contemplated therein, the “~~HotPlay~~“HotPlay Share ~~Exchange~~”Exchange”) with HotPlay and the stockholders of HotPlay (the “~~HotPlay Stockholders~~”“HotPlay Stockholders”). The transactions contemplated by the HotPlay Exchange Agreement were subject to certain closing conditions, including, the approval of the listing of the combined company’s common stock on the ~~NASDAQ~~Nasdaq Capital Market following the closing.

~~Table of Contents~~

On November 12, 2020, the Company entered into an Amended and Restated Share Exchange Agreement (as amended by the first amendment thereto dated January 6, 2021, the “~~Axion~~“Axion Exchange ~~Agreement~~”Agreement”) with certain stockholders holding shares of Axion Ventures, Inc. (“~~Axion~~”Axion” and the “~~Axion Stockholders~~”“Axion Stockholders”) and certain debt holders holding debt of Axion (the “~~Axion Creditors~~”“Axion Creditors”)~~(the “Axion~~ (the “Axion Share Exchange,”, and collectively with the HotPlay Exchange Agreement, the “~~Exchange Agreements~~”“Exchange Agreements” and the transactions contemplated therein, the “~~Share Exchanges~~”“Share Exchanges”). The transactions contemplated by the Axion Exchange Agreement closed on November 16, 2020.

Pursuant to the Axion Exchange Agreement, (a) the Axion Stockholders (including Cern One Limited (“Cern ~~One~~”One”)), exchanged ordinary shares of Axion equal to approximately 33.85% of the then outstanding common shares of Axion, in consideration for 10,000,000 shares of Series B Convertible Preferred Stock of the Company (the “~~Series~~“Series B Preferred ~~Stock~~”Stock”); and (b) the Axion Creditors exchanged debt of Axion in the aggregate amount of $~~7,657,024~~$7,657,024 (the “~~Axion Debt~~”“Axion Debt”), for (i) 3,828,500 shares of Series C Convertible Preferred Stock of the Company (the “~~Series~~“Series C Preferred ~~Stock~~”Stock”); and (ii) a warrant, granted to Cern One, to purchase 1,914,250 shares of the Company’s common stock (the “~~Creditor Warrants~~”“Creditor Warrants”), which is only exercisable upon the occurrence of certain events (described below). Although the Axion Share Exchange closed on November 16, 2020, the Company has yet to formally complete the transfer of the ownership of the Axion shares into its name, due to a Cease Trade Order issued by the ~~British Columbia Securities Commission,~~BCSC, which impacts Axion.

The closing of the HotPlay Exchange Agreement on June 30, 2021 triggered the automatic conversion of the Company’s outstanding Series B Convertible Preferred Stock and Series C Convertible Preferred Stock into common stock of the Company. Specifically, effective June 30, 2021, the 10,000,000 shares of outstanding Series B Convertible Preferred Stock and 3,828,500 shares of outstanding Series C Convertible Preferred Stock automatically converted into 7,417,700 and 3,828,500 shares of common stock of the Company, respectively, in accordance with the terms of such preferred stock (the “~~Preferred Conversion~~”“Preferred Conversion”).

The Creditor Warrants ~~have~~had cashless exercise rights, an exercise price of $~~2.00~~$2.00 per share and, ~~have~~ a term of two years,, beginning on the Vesting Date (defined below). The Creditor Warrants were scheduled to vest on the earlier ~~of (i) the date the Axion Debt is fully repaid by Axion or (ii)~~ of:

(i)

The date the Axion Debt is fully repaid by Axion, and

(ii)

the date that the Company obtains 51% or more of the voting control of, and economic rights to, Axion, provided that such vesting date must occur before November 16, 2021, or the Creditor Warrants will terminate (as applicable, the “Vesting Date”). All of the Creditor Warrants were granted to Cern One.

Because the vesting conditions had not been satisfied as of November 16, 2021, or the ~~Creditor Warrants will terminate (as applicable, the “Vesting Date”). All~~warrants terminated automatically on such date pursuant to their terms. Accordingly, as of ~~the Creditor Warrants were granted to Cern One.~~May 31, 2022, these warrants are no longer outstanding.

On August 20, 2021, our counsel sent a demand letter for payment to Axion Ventures Inc. ~~As of August 31, 2021, there~~, but the Company has ~~been no~~not received a response in related to the demand letter.

On September 1, 2021, the Company filed a claim in the Supreme Court of British Columbia demanding payment of $~~7,657,024~~.$7,657,024.

~~Note 5 –~~ ~~Investments in Unconsolidated Affiliates~~

~~We assess~~In November 2021, the ~~potential impairment of our equity method investments when indicators such as~~Company commenced a ~~history of operating losses, negative earnings and cash flow outlook, and the financial condition and prospects~~new claim for the ~~investee’s business segment might indicate a loss in value.~~

~~Table of Contents~~

~~Note 5.1 – Advances for investments~~

~~Letter of Intent~~debt claimed to ~~Acquire Axion shares~~

~~On October 28, 2020,~~reflect the difference between what was owed and what the Company ~~entered into~~is claiming to avoid double-claiming.

In February 2022, the court was receptive to loans related evidence (e.g. loan agreements, bank statements, board resolutions, etc.), and determined that it will be further resolved together with other Axion issues in the next trial. The summary trial judge has advised that he wishes to take case management over this and several related proceedings. It is anticipated that the trial of this action would be reset for 12 weeks sometime in 2023 or early 2024, a ~~non-binding Letter of Intent (as amended by the first amendment thereto dated March 10, 2021, the “Letter of Intent”) with Radiant Ventures Limited, which manages Radiant VC1 Limited and Radiant PV 1 Limited, two stockholders of Axion, which the Company acquired approximately~~ ~~33.85%~~ ~~of (provided that such ownership of Axion~~new trial date has not been ~~formally transferred~~determined. Document and oral discovery are ongoing, which will be necessary for the parties to make full disclosure on all issues. During fiscal year 2022, the Company recorded an allowance for credit losses for the principal amounted to ~~date) on November 16, 2020, as discussed above.~~$3.1 million and for the accrued interest receivable amounted to $0.2 million.

~~Pursuant to~~As of May 31, 2022, the ~~Letter of Intent, the Company agreed, subject to certain condition precedents, including regulatory approvals and the entry into material agreements with the sellers, to acquire approximately~~ ~~12 million~~ ~~shares~~recoverable amount of Axion ~~equal~~receivables net allowance for credit loss were $4.6 million.

Note 8 – Intangible Assets

The following table sets forth the intangible assets, both acquired and developed, including accumulated amortization as of May 31, 2022:

	Useful Life	Cost		Impairment		Accumulated Amortization		Net Carrying Value
Software development costs	3.0 - 5.0 years	$	575,133		200,000	$	2,180	$	372,953
Trademark & License	1.0 - 20.0 years		5,696,166		—		1,186,761		4,509,405
CIP – Software development			10,991,804		—		—		10,991,804
		$	17,263,103		200,000	$	1,188,941	$	15,874,162

Intangible assets are amortized on a straight-line basis over their expected useful lives, which is estimated to ~~5.7%~~be 1-20 years. The expected useful lives are determined as to reflect the expected pattern of ~~Axion’s outstanding shares, from the stockholders for approximately $2 million, payable in a combination of stock and cash. In connection with our entry into the Letter of Intent, we paid the sellers a $500,000~~ ~~non-refundable deposit towards the cash purchase price~~consumption of the ~~shares~~future economic benefits embedded in ~~or around October 2020 (representing~~ ~~25%~~the assets.

Amortization expense related to website development costs and intangible assets, excluding amortization of ~~such purchase price). We also issued~~debt issuance costs, was $0.1 million and $0.5 million for the ~~sellers~~ ~~235,000~~ ~~shares of common stock in March~~three-month periods ended May 31, 2022 and 2021, ~~representing an additional~~ ~~25%~~ ~~of the purchase price. Both payments are non-refundable. A final payment of~~ ~~50%~~ of the purchase price is due 10 days after the British Columbia Securities Commission (BCSC) lifts a cease trade order on Axion’s shares and is payable at the option of the sellers in cash or shares of the Company’s common stock, based on a ~~20%~~ ~~discount to the Company’s stock price at the time the election to take such final payment in shares is made, provided that such stock price valuation will not be less than $2.00~~ ~~per share and not more than $3.00~~ per share. The Letter of Intent was to be terminated if the final payment had not been made by the earlier of June 30, 2021 and 15 days after the BCSC lifts the Axion no trade order, but the parties have verbally agreed to extend such date. The purchase is also contingentrespectively.

Based on the ~~sellers granting~~carrying value of definite-lived intangible assets as of May 31, 2022, we estimate our amortization expense for the Company a proxy to vote the shares to be purchased of Axion through closing. The purchase remains subject to the negotiation of, and entry into, a definitive purchase agreement with the sellers, as well as other closing conditions, which have not been entered into and/or which have not been completed, to date.

~~As of August 31, 2021, total payment of cash and shares is $937,117. The Company plans to make the final payment of~~ ~~50%~~ of the purchase price soon after the British Columbia Securities Commission (BCSC) lifts a cease trade order on Axion’s shares, provided that the Company cannot estimate when, or if, such cease trade ordernext five years will be ~~lifted.~~as follows:

As of May 31, 2022	Amortization Expense
2023	$	1,178,826
2024		1,632,045
2025		1,538,160
2026		533,326
2027		—
	$	4,882,358

CIP – Software under development acquired from Go Game

~~Go Game Securities Purchase Agreement~~

On June 30, 2021, the Company entered into a Securities Purchase Agreement (the “Go“Go Game ~~SPA~~”SPA”) with David Ng, an individual (the “~~Seller~~”“Seller”). Pursuant to the Go Game SPA, the Company agreed to acquire a 37% interest in the capital stock of Go Game Pte Ltd, a Singapore private limited company (“Go ~~Game~~”Game”), a mobile game publisher and technology company, representing an aggregate of 686,868 shares of Go Game’s Class B Preferred shares (the “Initial Go Game Shares”). The Go Game SPA also ~~included~~includes an option whereby the Company can acquire additional shares of Go Game, as described in greater detail below. ~~The~~Pursuant to the Go Game SPA, the aggregate consideration to be paid for the Initial Go Game Shares ~~is;~~is: (i) 6,100,000 shares of Series D Preferred Stock (representing $~~6.1~~$6.1 million of value, based on an aggregate liquidation preference of $~~6.1 million~~)$6.1 million), and (ii) $5$5 million in cash, with $~~1.25~~$1.25 million paid on June 30, ~~2021; $1.25~~2021, $1.25 million payable on or before July 31, ~~2021;~~2021, and $~~2.5~~$2.5 million payable on or before September 30, 2021.

Pursuant to the Go Game SPA, the Company was also granted an option (the “Go Game Option”), to purchase up to an additional 259,895 shares of Go Game’s Class B Preferred shares from the Seller (the “Option Shares”)~~(representing~~ (representing 14% of Go Game’s outstanding Class B Preferred shares, or 51% with the Initial Go Game Shares). The Go Game Option is subject to the Seller’s acquisition of the Option Shares subsequent to the date of the Go Game SPA. The Go Game Option is exercisable from time to time after the date that the shareholders of the Company have approved the issuance of shares of common stock upon conversion of the Series D Preferred Stock and in connection with the Go Game Option (the “Approval Date”), and prior to January 1, 2022. The per share consideration due in connection with an exercise of the Go Game Option is equal to $70$70 million, divided by the then number of outstanding shares of Go Game ~~(currently $~~($37.71 per ~~share)(~~share at the time the agreement was entered into) (the “Call Option Price”). The Call Option Price is to be satisfied by the issuance of shares of Company common stock valued based on the greater of (a) $~~2.35~~$2.35 per share and (b) 85% of the average of the closing prices of the Company’s common stock for the prior thirty days (the “30-Day Average”). The Seller agreed not to transfer the Option Shares from the date acquired through the exercise or expiration of the Go Game Option. Upon issuance of any shares of common stock upon exercise of the Go Game Option, the Seller agreed to enter into a lock-up agreement restricting any sales or transfers of any shares of common stock of the Company for a period of 18 months following the issuance date.

~~Table of Contents~~

We agreed pursuant to the Go Game SPA, that upon our purchase of the Initial Go Game Shares, that we would appoint the Seller to the ~~Board~~board of ~~Directors~~directors of the Company, and that we would continue to nominate the Seller as a board nominee for appointment on the ~~Board~~board of ~~Directors~~directors at each subsequent shareholder meeting of the Company, subject to certain exceptions, until the earlier of (i) Seller’s death; (ii) Seller’s resignation from the ~~Board~~board of ~~Directors;~~directors; (iii) the date that Seller is no longer qualified to serve as a member of the ~~Board~~board of ~~Directors;~~directors; (iv) the date the ~~Board~~board of ~~Directors,~~directors, acting in good faith, determines that the continued appointment of Seller to the ~~Board~~board of ~~Directors~~directors would violate the fiduciary duties of such members of the ~~Board~~board of ~~Directors;~~directors; (v) the third anniversary of the acquisition of the Initial Go Game Shares; and (vi) the date that the Seller holds less than 2 million shares of Company common stock (including shares of ~~preferred~~common stock issuable upon conversion ~~thereof)~~shares of Series D Preferred Stock held by Seller).

~~The closing of~~On March 30, 2022, the ~~acquisition of the Initial~~Company, Go Game ~~Shares is subject to certain closing conditions~~ and ~~requirements~~the Seller entered into an asset purchase agreement (the “Asset Purchase Agreement”) which ~~may not be met on a timely basis, if at all. The Company~~amends and ~~Seller have made customary representations and warranties and have agreed to customary covenants~~restates in its entirety the Go Game ~~SPA. There is no assurance that all of the conditions~~SPA disclosed previously whereby Go Game agreed to sell and assign to the ~~consummation~~Company, and the Company agreed to purchase and assume from Go Game substantially all the assets and certain liabilities (but only to the extent such liabilities arise solely from activities or events that occur after the closing date) related to the goPlay platform (the “Go Game Assets”), together with a perpetual license to the goPay payment gateway (the “goPay License”).

As consideration for purchase of the Go Game ~~SPA will be satisfied.~~Assets and the receipt of the goPay License, the Company agreed to pay $5,000,000 (the “Purchase Price”) as follows:

(i)

A cash payment of $1,250,000, which was paid previously by the Company to Go Game/Seller following the execution of the Go Game SPA;

~~In connection~~

(ii)

A cash payment of $1,500,000 at closing by wire transfer of immediately available funds; and

(iii)

A cash payment of $2,250,000, which shall be payable monthly by the Company to Go Game with simple interest thereon at the rate of 12.0% per annum until March 31, 2023.

No stock consideration of Go Game or the ~~parties’ entry into~~Company is being exchanged, as was previously contemplated under the Go Game ~~SPA,~~SPA.

In the event the Company defaults on its monthly cash payment obligations under (iii) above, the Company agrees that the Seller shall be given the absolute right to demand for the return by way of assigning, transferring, and delivering to Seller all of Purchaser’s right, title, ownership and interest in certain games and source code for goPay (without taking away the perpetual licensing right).

For a period of six months following the closing, Go Game will provide transitional assistance to the Company to integrate the goPlay platform and associated game titles, together with the goPay payment gateway, at no additional charge.

The goPay License allows the Company to exploit the goPay payment gateway to enhance the products and service offerings of the Company. The goPay License does not allow the Company to exploit and sublicense the goPay technology as a stand-alone product.

Prior to the Closing (as defined below), Go Game was engaged in discussions with potential customers of the goPlay platform. At the Closing, the Company and Go Game entered into a revenue share agreement (the “Revenue Share Agreement”), pursuant to which Go Game shall refer such potential customers and any other potential customers to the Company, in exchange for a right to receive fifty percent (50%) of net revenues attributable to such sales.

In addition, the Company and the Seller entered into a ~~lock-up~~restrictive covenant agreement (the “Restrictive Covenant Agreement”), whereby Seller will agree to refrain from competing with the Company ~~whereby~~and soliciting the ~~Seller agreed that~~Company’s employees at the ~~Seller would not transfer or sell, any~~time of the ~~Series D Preferred Stock shares and/or shares~~closing and for a period of ~~common stock issuable upon conversion thereof, until 18 months after~~time thereafter in order to protect the Company’s ~~acquisition~~legitimate business interests and goodwill in connection with the Asset Purchase Agreement.

The consummation of the ~~Initial Go Game Shares~~transactions contemplated by the Asset Purchase Agreement (the ~~“Initial Closing”~~“Closing”)~~, without~~ occurred on April 4, 2022, following the ~~prior written consent~~execution of the ~~Company, except that~~ ~~1,525,000~~ ~~of such shares may be transferred or sold six months after the Initial Closing, and an additional~~ ~~1,525,000~~ ~~shares may be transferred or sold 12 months after the Initial Closing.~~

~~As of August 31, 2021, the second payment of $1.25 million~~Asset Purchase Agreement on ~~or before July 31, 2021 has been on hold upon the completion of due diligence.~~March 30, 2022. The ~~Company expects to resume payments upon the completion of the due diligence. Total payment to the Seller is $1,250,000~~acquired asset had a balance, as of ~~August~~May 31, ~~2021.~~

~~Note 5.2 – Investment~~2022, in ~~Unconsolidated Affiliates~~

~~6,142,856~~ ~~shares of Bettwork Industries Inc. Common Stock (OTC Pink: BETW)~~

~~On July 2, 2018, three Secured Convertible Promissory Notes aggregating $5,250,000, evidencing amounts we were owed by Bettwork, were exchanged for~~ ~~7,000,000~~ ~~shares of Bettwork’s common stock at $0.75~~ ~~per share, for a fair value of $5,250,000~~the amount $5,000,000 presented as intangible asset under development as it needed further development to align with its business use and purpose. The consideration paid as of ~~July 2, 2018. Bettwork’s common stock has a readily determinable fair value in the market~~May 21, 2022 amounted to $2,950,000.

CIP – Software under ~~the symbol “BETW~~”.development acquired from Fighter Base and Token IQ

~~On February 28, 2021, the~~ ~~6,142,856~~ ~~shares of Bettwork’s common stock held by the Company were trading at $0.09~~ ~~per share valued at $55,286~~. On August ~~31,~~19, 2021, ~~the~~ ~~6,142,856~~ ~~shares of Bettwork’s common stock held by the Company were trading at $0.0003~~ ~~per share valued at $1,843. The change in fair value of $53,443~~ ~~is recognized in net loss as other income, valuation loss, net for the six months ended August 31, 2021.~~

~~Recruiter.com Group, Inc. formerly Truli Technologies Inc (OTCQB: RCRT)~~.

~~On August 31, 2016,~~ the Company entered into ~~a Marketing~~the IPP Agreements with Fighter Base and ~~Stock Exchange Agreement with Recruiter.com (“Recruiter”). The Agreement required~~Token IQ Inc., dated as of the same date. Pursuant to the IPP Agreements, the Company agreed to ~~issue~~acquire certain intellectual property owned by Fighter Base (relating to ~~Recruiter~~ ~~75,000~~ ~~shares~~the games industry) and by Token IQ (relating to the distributed ledger industry), both of which entities are owned and controlled by Mark Vange, the Chief Technology Officer of the ~~Company’s common stock in exchange for~~ ~~2,200~~ ~~shares of Recruiter common stock. Also,~~Company.

On May 2, 2022, the Company ~~issued~~completed such assets acquisition from Fighter Base and Token IQ, and pursuant to ~~Recruiter an additional~~ ~~75,000~~ ~~shares~~the terms of ~~common stock for marketing initiatives within~~ the ~~Recruiter platform. In essence,~~respective IPP Agreements, the Company issued~~75,000~~ ~~shares of its common stock to purchase~~ ~~2,200~~ ~~shares of Recruiter, and the Company issued an additional~~ ~~75,000~~ shares of its common stock as ~~a prepayment for marketing and advertising within the Recruiter platform. Recruiter was at that time a private company with a platform that companies and individuals use for employment placements.~~

~~During the quarter ended August 31, 2021, the Company sold in open market transactions~~ ~~68,083~~ ~~shares of Recruiter stock. The sale of these shares resulted in a realized gain of $28,028~~consideration for the ~~six months ended August 31, 2021.~~

~~Table~~purchase from Fighter Base and Token IQ in the amount of ~~Contents~~

1,666,6667

~~On February 28, 2021, the~~ and 1,250,000 shares, respectively. The Company ~~owned~~ ~~78,137~~ ~~shares of Recruiter’s common stock compared to~~ ~~3,461~~ ~~shares of Recruiter’s common stock as of August 31, 2021. As of August 31, 2021, each share of Recruiter’s common stock was valued~~recorded at $~~4.00~~ ~~per share which changed the~~ fair value of the ~~3,461~~ ~~shares of Recruiter~~ common stock ~~to $13,844. The net change in~~issued on May 2, 2022, at a closing price $0.415 per share. As of the ~~fair value of $139,008~~ ~~is recognized in net income as other income~~recognition date and as of ~~August~~May 31, ~~2021.~~

~~Acquisition of Axion Shares~~

~~The investment in affiliate of $4,856,825~~ ~~as of February 28, 2021, represents the Company’s acquisition of~~ ~~33.8% of Axion on November 16, 2020. Pursuant to the Axion Exchange Agreement, which closed on November 16, 2020, the Axion Stockholders, exchanged ordinary shares of Axion equal to approximately~~ ~~33.85%~~ ~~of the outstanding common shares of Axion, in consideration for~~ ~~10,000,000~~ ~~shares of Series B Convertible Preferred Stock of the Company, which automatically converted into~~ ~~7,417,700~~ ~~common shares of the Company on June 30, 2021. As of August 31, 2021, the value of this investment decreased by $3,973,766~~ ~~from $4,856,825~~ ~~to $883,059, due to the change in the market price of Axion shares.~~

~~Also pursuant to the Axion Exchange Agreement, which closed on November 16, 2020, certain creditors of Axion (the “Axion Creditors”) exchanged debt owed to them by Axion in the aggregate amount of $7,657,024, for~~ ~~3,828,500~~ shares of Series C Convertible Preferred Stock of the Company, which were automatically convertible into common shares of the Company on a one-for-one basis on June 30, 2021. As of August 31, 2021, the values associated with the assumed debt has remained unchanged.

~~Also pursuant to the Axion Exchange Agreement, which closed on November 16, 2020, the Company granted a warrant to Cern One Limited (one of the Axion Stockholders), to purchase~~ ~~1,914,250~~ ~~shares of the Company’s common stock. The warrants vest on the earlier of (i) the date the Axion debt is fully repaid by Axion or (ii) the date that the Company obtains~~ 51% or more of the voting control of, and economic rights to, Axion, provided that such vesting date must occur before November 16, 2021, or the warrants will terminate. As of August 31, 2021, there has been no activity related to the warrant and the warrant has not vested.

~~Table of Contents~~

~~Note 6 –~~ ~~Acquisitions and Dispositions~~

~~Reinhart Interactive TV AG and Zappware N.V. Acquisition~~

~~On January 15, 2021, we entered into a Founding Investment and Subscription Agreement (the “Investment Agreement”) with Reinhart, and Jan C. Reinhart, the founder of Reinhart (“Founder”).~~

~~The Investment Agreement contemplated the Company acquiring~~ ~~51%~~ ~~of the ownership of Reinhart, in consideration for~~ ~~10,000,000~~ ~~Swiss Francs (approximately $10.7 million~~ US). The closing of the transactions contemplated by the Investment Agreement was to take place on April 1, 2021, or earlier if the conditions to closing were earlier satisfied. Conditions to closing included the Company paying the required capital contribution, approval of the transaction by the board of directors of the Company and Reinhart, and certain requirements and confirmations required by Swiss law. The Investment Agreement included customary representations and warranties of the parties. We also agreed to reimburse the Founder’s legal fees of up to ~~30,000~~ ~~Swiss Francs (approximately $33,670) in connection with the transaction. Additionally, in the event we failed to close the transactions contemplated by the Investment Agreement by April 1, 2021, we agreed to pay the Founder~~ ~~500,000~~ ~~Swiss Francs (approximately $560,000), as a break-up fee.~~

~~We paid the founder $10.7 million~~ in cash on March 31, 2021; however, the shares of Reinhart were not transferred to the Company until June 23, 2021. The consideration paid to the Founder came largely from funds advanced by HotPlay pursuant to the HotPlay Convertible Notes (defined and described in “~~Note 8—Notes Payable”, under “HotPlay Convertible Notes”). As of June 23, 2021, all the closing conditions had been satisfied and this transaction has been completed.~~

~~In accordance with ASC 805, as described in “Note 1 – Summary of Business Operations and Significant Accounting Policies”, the Company has accounted for this business combination utilizing the following values in connection with the business acquisition of Reinhart as of June 23, 2021.~~ The business combination accounting is provisionally complete for all assets and liabilities acquired on the acquisition date and we will continue to evaluate the fair values within the 1-year timeframe as provided in the applicable guidance.

Acquisition of Reinhart TV AG/Zappware
Total Identifiable Assets $ 20,920,433
Total liabilities $ 10,212,673
Net Assets $ 10,707,760

Total Consideration transferred $ 10,707,760

Reinhart is in the business of providing a software-based TV and video distribution platform to telecom companies and digital content owners, and providing services to telecom companies and digital content owners for user interaction design, as well as software development, deployment and support.

~~In connection with our entry into the Investment Agreement, we entered into a Founding Shareholders’ Agreement with the Founder (the “Shareholders’ Agreement”). The Shareholders’ Agreement set forth certain rules for the governance and control of Reinhart. Given the percentage ownership of~~ ~~51%~~, the Company controls, also the Shareholders’ Agreement provides that the board of directors of Reinhart will consist of five members, three of which will be appointed by the Founder and other shareholders of Reinhart, and two of which will be appointed by the Company which include William Kerby, the Company’s Co-Chief Executive Officer, and Mark Vange, the then Chief Technology Officer of HotPlay and current Chief Technology Officer of the Company; that any material shareholder matters are required to be approved by shareholders holding at least ~~66 2/3%~~ of2022, the total ~~outstanding vote of Reinhart; that in the event Reinhart issues, within five years after the closing date, any equity or convertible equity,~~balance amounted to $1,210,417, presented as intangible asset under development as it needed further development to align with a price less than the most recent valuation of Reinhart’s shares, the shares held by each director who is appointed by the Founder are subject to weighted average anti-dilution protection; provides for various restrictions on transfers of shares of Reinhart, including right of first refusal rights, tag-along rights,its business use and drag-along rights, as well as certain rights which would trigger the right of the other parties to the Shareholders’ Agreement to acquire the shares held by an applicable shareholder, for the higher of the fair market value and the nominal value of the shares (except in the case of (c) where the purchase price is the lower of such amounts), if such shareholder (a) commits a criminal act against the interests of another party, Reinhart or its affiliates; (b) breaches the Shareholders’ Agreement, and fails to cure such breach 20 days after notice thereof is provided; or (c) the employment of any employed shareholder is terminated for certain reasons.

purpose.

~~Table of Contents~~

~~The Shareholders’ Agreement also provides a right for the Founder and any other persons appointed as directors by the Founder to put their shares to the Company, at which time the Company will be required to purchase such shares (the “Founder’s Shares”), based on the following schedule:~~

~~Date right is triggered~~	~~Percent of Founder’s Shares eligible to be sold~~	~~Required Purchase Price~~
~~January 1, 2024~~	33%	~~15 times EBITDA based on audited 2023 Reinhart financials~~
~~January 1, 2025~~	66%	~~15 times EBITDA based on audited 2024 Reinhart financials~~
~~December 20, 2025~~, if the board of directors of Reinhart, together with a majority of the directors appointed by the Company, agree to sell Reinhart to a third party, but the Company and the Founder can’t agree on such sale, by such date	~~100~~%	~~Higher of (a) 15 times EBITDA based on audited 2025 Reinhart financials; and (b) the value of a fully-funded acquisition proposal based on audited 2025 Reinhart financials~~
~~January 1, 2026~~	~~100~~%	~~Lower of (a) 15 times EBITDA based on audited 2025 Reinhart financials; and (b) the value of a fully-funded acquisition proposal based on audited 2025 Reinhart financials~~

~~The Shareholders’ Agreement also allows the parties to file for an initial public offering on a Swiss trading exchange. The Shareholders’ Agreement has a term of~~ ~~10 years, extendable thereafter for successive~~ ~~five-year~~ ~~periods, unless terminated by either party with~~ ~~12 months~~ ~~prior written notice (provided that any such termination shall only be applicable to the terminating shareholder), subject to earlier termination in connection with certain initial public offerings.~~

~~NextBank International (formerly IFEB) Acquisition~~

~~On April 1, 2021, we entered into a Bill of Sale for Common Stock, effective March 22, 2021 (the “Bill of Sale”), with certain third parties pursuant to which the Company agreed to purchase~~ ~~2,191,489~~ ~~shares (the “IFEB Shares~~”) of authorized and outstanding Class A Common Stock of International Financial Enterprise Bank, Inc., a Puerto Rico corporation licensed as an Act 273-2012 international financial entity headquartered in San Juan Puerto Rico (“~~IFEB”), which IFEB Shares totaled approximately~~ ~~57.1% of the outstanding Class A Common Stock of IFEB. The purchase price of the IFEB Shares was $6,400,000, which amount was paid to the sellers on April 1, 2021.~~

IFEB was incorporated in 2017 as a corporation under the laws of the Commonwealth of Puerto Rico and received its international financial entity license on June 18, 2017 from the Office of the Commissioner of Financial Institutions of Puerto Rico, in Spanish, “~~Oficina del Comisionado de Instituciones Financieras” or “OCIF”, as license #51. As a result, IFEB is regulated by OCIF.~~

On May 6, 2021, in anticipation of the acquisition of the IFEB Shares, and control of IFEB, the Company and IFEB entered into a Preferred Stock Exchange Agreement, which was amended by a First Amendment to Preferred Stock Exchange Agreement entered into May 10, 2021 and effective May 6, 2021 (as amended by the first amendment, the “~~Original Preferred Exchange Agreement”), pursuant to which the Company agreed to exchange~~ ~~1,950,000~~ ~~shares of the Company’s restricted common stock for~~ ~~5,850~~ shares of cumulative, non-compounding, non-voting, non-convertible, perpetual Series A preferred shares of IFEB. The Original Preferred Exchange Agreement was subsequently replaced by the Preferred Exchange Agreement, described below under “~~Note 14—Subsequent Events~~”.

~~Table of Contents~~

Notwithstanding the terms of the Bill of the Sale, and the payment by the Company of the aggregate purchase price pursuant thereto, the transfer of the Initial IFEB Shares to the Company and the Company’s acquisition of control of IFEB was subject to review of the Company’s financial viability, as well as other matters, by OCIF, which approval of OCIF was received in June 2021, but which acquisition did not close until July 21, 2021.

Separately, on July 21, 2021, the Company entered into, and closed the transactions contemplated by, a Share Exchange Agreement with various other holders of shares of Class A Common Stock of IFEB (the “~~Additional Sellers” and the “IFEB Exchange Agreement”). Pursuant to the IFEB Exchange Agreement, the Additional Sellers exchanged an aggregate of~~ ~~1,649,614~~ ~~of the outstanding Class A Stock of IFEB, representing~~ ~~42.94% of such outstanding Class A Stock of IFEB in consideration for an aggregate of~~ ~~1,926,750~~ ~~shares of the Company’s restricted common stock (the “IFEB Common Shares”), with each one share of Class A Stock of IFEB being exchanged for~~ ~~1.168~~ ~~shares of restricted common stock of the Company, based on an agreed upon value of $2.50~~ ~~per share for each share of Company common stock and $2.92~~ ~~per share for each share of Class A Stock of IFEB.~~

~~As a result of the closing of both transactions, we acquired control of 100% of IFEB as of July 21, 2021.~~

~~In accordance with ASC 805, as described in “Note 1 – Summary of Business Operations and Significant Accounting Policies”, the Company has accounted for this business combination utilizing the following values in connection with the business acquisition of NextBank as of July 21, 2021.~~ The business combination accounting is provisionally complete for all assets and liabilities acquired on the acquisition date and we will continue to evaluate the fair values within the 1-year timeframe as provided in the guidance.

Acquisition of NextBank International, Inc. (7/21/21)
Fair Value of assets acquired
Cash $ 4,200,006
Current assets $ 8,789,072
Non-current assets $ 224,210
Net assets acquired $ 13,213,288

Fair Value of liabilities assumed
Current liabilities $ 9,643,436
Non-current liabilities $ —
Net liabilities assumed $ 9,643,436

Net assets acquired $ 3,569,852

Purchase consideration
Cash $ 6,400,000 (1)
Common stock (1,925,581 shares @ $2.50) $ 4,813,953
Fair value of total consideration transferred $ 11,213,953

Purchase Price Allocation
Fair value of net assets acquired as of 7/21/2021 $ 3,569,852

Fair value of total consideration transferred $ 11,213,953
Goodwill $ 7,644,101

~~(1)~~

~~The $6.4 million~~ ~~of cash was paid by NextPlay prior to the closing of the Reverse Acquisition and is not presented on the Company’s consolidated statement of cash flows~~

~~Table of Contents~~

~~The IFEB Exchange Agreement required that:~~

(a) three legacy board members of IFEB remain on the Board of Directors of IFEB for a period of one year after the closing date of the IFEB Exchange Agreement, subject to rights of removal if such continued appointment/service as board members would violate the fiduciary duties of any other board members;

~~(b) certain outstanding loans held by one of the legacy board members be extended, and be subject to a further extension;~~

(c) that Ms. Nithinan Boonyawattanapisut, Mr. J. Todd Bonner, Mr. Donald P. Monaco and Mr. William Kerby (each a member of the Board of Directors of the Company) and Mr. Jan Reinhart, the founder of Reinhart, be appointed as members of the Board of Directors of IFEB;

~~(d) that Ronald Poe will be appointed as Vice President of Longroot, Inc., the Company’s wholly-owned subsidiary, and be provided a salary of $120,000~~ ~~per year, pursuant to an employment agreement; and~~

~~(e) that Robert Fiallo, will be hired by an affiliate of the Company pursuant to an employment agreement, and be paid a base salary of $300,000~~ ~~per year, plus a bonus of~~ 3~~% of the profits from projects he works with or assists in developing.~~

Note 79 – ~~Website Development Costs and Intangible Assets~~Notes Payable

~~The following table sets forth the intangible assets, both acquired and developed, including accumulated amortization as of August 31, 2021:~~

~~August 31, 2021~~

Useful Life Cost Impairment Accumulated
Amortization Net Carrying
Value In-Service
Date
(Estimate)
Website platform 1.0 years $ 400,000 — $ 400,000 $ — —
Contracts, domains, customer lists 2.0 years 1,199,446 — 1,199,446 — —
Website platform 3.0 years 635,756 — 635,756 — —
Website development costs 3.0 years 912,416 — 890,141 22,275 —
Software development costs 3.0 years 36,823,358 — 24,262,427 12,560,931 —
Trademark & License Indefinite 8,019,680 — 923,198 7,096,482 —
Software licenses 3.0 years 367,930 — 47,825 320,105 —
CIP – IDS Project
3,126,543 3,126,543 — — —
CIP – Not in service 315,831 — — 315,831 12/01/2021
$ 51,800,960 3,126,543 $ 28,358,793 20,315,624

~~Table of Contents~~

~~During the quarter ended August 31, 2021, the Company purchased a total of $2,200,000~~ of the intellectual property including the development of electronic games under a master development and license with HotPlay Thailand. The cost of purchases was recorded as Construction in Progress (CIP).

As part of the IDS Settlement, the Company reviewed the IDS platform software. As a result of the review, the Company determined to impair the remaining balance of the software platform in the amount of $~~3,126,543~~ ~~because it will not have a value in use.~~

~~Intangible assets are amortized on a straight-line basis over their expected useful lives which is estimated to be~~ 3 ~~years. Amortization expense related to website development costs and intangible assets, excluding amortization of debt issuance costs, was $160,618~~ ~~and $79,059~~ ~~for the quarters ended August 31, 2021 and August 31, 2020, respectively.~~

~~Based on the carrying value of definite-lived intangible assets as of August 31, 2021, we estimate our amortization expense for the next five years will be as follows:~~

As of August 31, 2021 Amortization Expense
2022 $ 4,905,129
2023 6,790,982
2024 6,400,327
2025 2,219,186
2026 —
$ 20,315,624

~~Table of Contents~~

Description	As of May 31, 2022			As of February 28, 2022
Streeterville Capital, LLC	$	4,517,639		$	4,053,736
Business Brokers, LLC		678,750			725,000
Total		5,196,389			4,778,736
Less: Debt issuance cost		(356,250	)		(315,265	)
Line of Credit and Notes Payable, net		4,840,139			4,463,471
Less: Current portion of Line of Credit and Notes Payable		(4,840,139	)		(4,463,471	)
Line of Credit and Notes Payable Long Term, net	$	—		$	—

~~Note 8 –~~ ~~Notes Payable~~

Note Purchase Agreements: Streeterville Capital ~~LLC~~

On November 23, 2020, the Company entered into a Note Purchase Agreement (the “~~November~~“November 2020 Note Purchase ~~Agreement~~”Agreement”) with Streeterville Capital, LLC (“~~Streeterville~~”Streeterville”), pursuant to which the Company sold Streeterville a Secured Promissory Note in the original principal amount of $~~5,520,000~~$5,520,000 (the “~~November~~“November 2020 Streeterville ~~Note~~”Note”). Streeterville paid consideration of an initial cash purchase price of $~~3,500,000~~$3,500,000 for the note and issued the Company a promissory note in the amount of $~~1,500,000~~$1,500,000 (the “~~November~~“November 2020 Investor ~~Note~~”Note”). The associated debt issuance costs of the note were $~~370,000~~$370,000 for total amount due $~~3,870,000~~.$3,870,000. In addition to the $~~370,000~~$370,000 of debt issuance costs, the Company paid $~~245,000~~$245,000 for advisory fees, ~~giving~~resulting in net proceeds to the Company of $~~3,255,000~~.$3,255,000.

The November 2020 Streeterville Note ~~bears~~bore interest at a rate of 10% per annum and ~~matures~~ was scheduled to mature 12 months after the date of the note (i.e., on November 23, 2021). From time to time, beginning ~~six~~6 months after issuance, Streeterville ~~may~~had the right to redeem a portion of the November 2020 Streeterville Note, not to exceed $~~0.8~~$0.8 million if the November 2020 Investor Note ~~has~~had not been funded and $~~1.25~~$1.25 million if the November 2020 Investor Note ~~has~~had been funded. In the event we dodid not pay the amount of any requested redemption within three trading days, an amount equal to 25%25% of such redemption amount iswas to be added to the outstanding balance of the November 2020 Streeterville Note. Under certain circumstances the Company ~~may~~could defer the redemption payments up to three times, for a duration of 30 days each, provided that upon each such deferral the outstanding balance of the November 2020 Streeterville Note ~~is increased~~would increase by 2%2%. Subject to the terms and conditions set forth in the November 2020 Streeterville Note, the Company ~~may~~had the right to prepay all or any portion of the outstanding balance of the November 2020 Streeterville Note at any time subject to a prepayment penalty equal to 10%10% of the amount of the outstanding balance to be prepaid. For so long as the November 2020 Streeterville Note ~~remains~~remained outstanding, the Company ~~has~~ agreed to pay to Streeterville 20%20% of the gross proceeds that the Company ~~receives~~received from the sale of any of its common stock or preferred stock, which payments ~~will~~were to be applied towards, and ~~will~~would reduce, the outstanding balance of the November 2020 Streeterville Note, which percentage was to increases to 30%30% upon the occurrence of, and continuance of, an event of default under the November 2020 Streeterville Note (each an “~~Equity Payment~~”“Equity Payment”). Each time that we ~~fail~~failed to pay an Equity Payment, the outstanding balance of the November 2020 Streeterville Note would automatically ~~increases~~increase by 10%10%. Additionally, in the event we were to fail to timely pay any such Equity Payment, Streeterville ~~may~~had the right to seek an injunction which would prevent us from issuing common or preferred stock until or unless we ~~pay~~paid such Equity Payment.

The November 2020 Streeterville Note provided that if any of the following events had not occurred on or before April 30, 2021, the then outstanding balance of the note (including accrued and unpaid interest) ~~increases~~would increase by an amount equal to 25%25% of the then-current outstanding balance thereof (the “~~April~~“April 2021 Note ~~Increase~~”Increase”): (a) HotPlay must have become a wholly-owned subsidiary of the Company; (b) during the period beginning on July 21, 2020, and ending on the date that the HotPlay Share Exchange is consummated, HotPlay must have raised at least $~~15,000,000~~ in cash through equity investments; (c) upon consummation of the HotPlay Share Exchange, all outstanding debt owed by the Company to HotPlay must have either been forgiven by HotPlay or converted into the Company’s common stock; (d) HotPlay must have become a co-borrower on the November 2020 Streeterville Note; and (e) the Company must have paid off all outstanding debt obligations to the Donald P. Monaco Insurance Trust and National Bank of Commerce, in full (collectively, the “~~November 2020 Note Transaction Conditions”).~~

(a)

HotPlay must have become a wholly-owned subsidiary of the Company;

(b)

during the period beginning on July 21, 2020, and ending on the date that the HotPlay Share Exchange is consummated, HotPlay must have raised at least $15,000,000 in cash through equity investments;

(c)

upon consummation of the HotPlay Share Exchange, all outstanding debt owed by the Company to HotPlay must have either been forgiven by HotPlay or converted into the Company’s common stock;

(d)

HotPlay must have become a co-borrower on the November 2020 Streeterville Note; and

(e)

the Company must have paid off all outstanding debt obligations to the Donald P. Monaco Insurance Trust and National Bank of Commerce, in full (collectively, the “November 2020 Note Transaction Conditions”).

Pursuant to the November 2020 Streeterville Note, we provided Streeterville a right of first refusal to purchase any promissory note, debenture or other debt instrument which we ~~propose~~proposed to sell, other than sales to officers or directors of the Company and/or sales to the government. Each time, if ever, that we ~~provide~~provided Streeterville such right, and Streeterville ~~does~~did not exercise such right to provide such funding, the outstanding balance of the November 2020 Streeterville Note ~~increases~~would increase by 3%3%. Each time, if ever, that we ~~fail~~failed to comply with the terms of the right of first refusal, the outstanding balance of the November 2020 Streeterville Note ~~increases~~would increase by 10%10%. Additionally, upon each major default described in the November 2020 Streeterville Note (i.e., the failure to pay amounts under the November 2020 Streeterville Note when due or to observe any covenant under the November 2020 Note Purchase Agreement (other than the requirement to make Equity Payments)) the outstanding balance of the November 2020 Streeterville Note would automatically ~~increases~~increase by 15%15%, and for each other default, the outstanding balance of the November 2020 Streeterville Note would automatically ~~increases~~increase by 5%5%, provided such increase ~~can~~could only occur three times each as to major defaults and minor defaults, and that such aggregate increase ~~cannot~~could not exceed 30%30% of the balance of the Streeterville Note immediately prior to the first event of default.

In connection with the November 2020 Note Purchase Agreement and the November 2020 Streeterville Note, the Company entered into a Security Agreement with Streeterville (the “~~Security Agreement~~”“Security Agreement”), pursuant to which the obligations of the Company ~~are~~were secured by substantially all the assets of the Company, subject to a priority lien and security interest in the collateral of the Company.

~~Table of Contents~~

The November 2020 Investor Note, in the principal amount of $~~1,500,000, evidences~~$1,500,000, evidenced the amount payable by Streeterville to the Company as partial consideration for the acquisition by the Company of the November 2020 Streeterville Note. The November 2020 Investor Note ~~accrues~~accrued interest at the rate of 10% per annum, payable in full on November 23, 2021,, subject to a 30-day extension exercisable at the option of Streeterville and ~~may~~could be prepaid at any time. The amount of the Investor Note has been offset against the amount of the November 2020 Streeterville Note in the balance sheet as of February 28, 2021, as both notes have substantially similar terms, and the Investor Note was provided in consideration for the acquisition of a portion of the November 2020 Streeterville Note. The November 2020 Investor Note was subsequently funded in full in January 2021.

On March 22, 2021, we entered into a Note Purchase Agreement dated March 23, 2021 (the “~~March~~“March 2021 Note Purchase ~~Agreement~~”Agreement”) with Streeterville, pursuant to which the Company sold Streeterville a Secured Promissory Note in the original principal amount of $~~9,370,000~~$9,370,000 (the “~~March~~“March 2021 Streeterville ~~Note~~”Note”). Streeterville paid consideration of (a) $~~7,000,000~~$7,000,000 in cash; and (b) issued the Company a promissory note in the amount of $~~1,500,000~~$1,500,000 (the “~~March~~“March 2021 Investor ~~Note~~”Note”), in consideration for the March 2021 Streeterville Note, which included an original issue discount of $~~850,000~~$850,000 (the “~~OID~~”“OID”) and reimbursement of Streeterville’s transaction expenses of $~~20,000~~.$20,000. A total of $~~700,000~~$700,000 of the OID iswas fully earned upon issuance and the remaining $~~150,000~~ is$150,000 was not fully earned until the March 2021 Investor Note iswas fully-funded by Streeterville, which ~~March 2021 Investor Note was fully funded~~occurred on May 26, 2021.

The March 2021 Streeterville Note bears interest at a rate of 10% per annum and matures 12 months after its issuance date (i.e., on March 23, ~~2022~~)2022). From time to time, beginning six months after issuance, Streeterville may redeem a portion of the March 2021 Streeterville Note, not to exceed $~~2.125 million~~.$2.125 million. In the event we ~~don’t~~do not pay the amount of any requested redemption within three trading days, an amount equal to 25% of such redemption amount is added to the outstanding balance of the March 2021 Streeterville Note. Under certain circumstances, the Company may defer the redemption payments up to three times, for 30 days each, provided that upon each such deferral the outstanding balance of the March 2021 Streeterville Note is increased by 2%. Subject to the terms and conditions set forth in the March 2021 Streeterville Note, the Company may prepay all or any portion of the outstanding balance of the March 2021 Streeterville Note at any time subject to a prepayment penalty equal to 10% of the amount of the outstanding balance to be prepaid. For so long as the March 2021 Streeterville Note remains outstanding, the Company has agreed to pay to Streeterville 20% of the gross proceeds that the Company receives from the sale of any of its common stock or preferred stock, which payments will be applied towards and will reduce the outstanding balance of the March 2021 Streeterville Note, which percentage increases to 30% upon the occurrence of, and continuance of, an event of default under the March 2021 Streeterville Note (each an “~~Equity Payment~~”“Equity Payment”). Each time that we fail to pay an Equity Payment, the outstanding balance of the March 2021 Streeterville Note automatically increases by 10%. Additionally, in the event we fail to timely pay any such Equity Payment, Streeterville ~~may~~May seek an injunction which would prevent us from issuing common or preferred stock until or unless we pay such Equity Payment.

The March 2021 Streeterville Note provides that if any of the following events have not occurred on or before June 30, 2021, the then outstanding balance of the note (including accrued and unpaid interest) increases by an amount equal to 25% of the then-current outstanding balance thereof: (a) HotPlay must have become a wholly-owned subsidiary of the Company; (b) during the period beginning on July 21, 2020, and ending on the date that the HotPlay Share Exchange is consummated, HotPlay must have raised at least $~~15,000,000~~$15,000,000 in cash or debt through equity investments (which has been completed); (c) upon consummation of the HotPlay Share Exchange, all outstanding debt owed by the Company to HotPlay must have either been forgiven by HotPlay or converted into the Company’s common stock; and (d) HotPlay must have become a co-borrower on the March 2021 Streeterville Note (collectively, the “~~March~~“March 2021 Note Transaction ~~Conditions~~”Conditions”).

The March 2021 Note Purchase Agreement required that we complete the purchase of the Reinhart (the “~~Reinhart Interest~~”“Reinhart Interest”), within ~~ten~~10 days of the date of the sale of the March 2021 Streeterville Note, and that the Company pledge the Reinhart Interest to Streeterville pursuant to a pledge agreement thereafter, both of which were timely completed.

Also on May 26, 2021, Streeterville funded the March 2021 Investor Note (in the amount of $~~1.5 million~~)$1.5 million) in full.

We made a required ~~equity payment~~Equity Payment of $~~1,857,250~~$1,857,250 to Streeterville under the March 2021 Streeterville Note on May 26, 2021, with funds raised through a May 2021 underwritten offering, which represented approximately 20% of the funds raised in such offering.

~~Table of Contents~~

We failed to timely meet the November 2020 Note Transaction Conditions; however, on June 1, 2021, Streeterville agreed to defer 50% of the April 2021 Note Increase which was otherwise to occur due to the Company’s failure to timely meet all of the November 2020 Note Transaction Conditions. As such, a total of $~~506,085~~ ~~has been~~$506,085 was capitalized into the outstanding balance of the November 2020 Streeterville Note effective as of April 30, 2021, and the remaining $~~506,085~~$506,085 of the April 2021 Note Increase would only be added to the balance of the November 2020 Streeterville Note if the Company failed to meet the November 2020 Transaction Conditions by June 30, 2021. Separately, if the Company did not meet the March 2021 Note Transaction Conditions by June 30, 2021, the March 2021 Streeterville Note would be subject to the June 2021 Note Increase. The Company completed the acquisition of HotPlay effective as of June 30, 2021, and as such the November 2020 Transaction Conditions and the March 2021 Note Transaction Conditions were satisfied.

On June 22, 2021, the Company entered into an Exchange Agreement with Streeterville, pursuant to which Streeterville exchanged $~~600,000~~$600,000 of a June 2021 requested redemption of $~~1.25~~$1.25 million under the November 2020 Streeterville Note (which amount was partitioned into a separate promissory note) for 300,000 shares of the Company’s common stock.

On July 21, 2021, the Company entered into an Exchange Agreement with Streeterville, whereby Streeterville exchanged $~~400,000~~$400,000 owed under a November 2020 promissory note (which amount was partitioned into a separate promissory note) for 200,000 shares of the Company’s common stock.

~~HotPlay Convertible Notes~~

On September 1, 2020, September 18, 2020, September 30, 2020, on or around November 2, 2020, and on November 24, 2020, and on around December 28, 2020 and on and around January 6, 2021 HotPlay advanced NextPlay Technologies, Inc $~~300,000, $700,000, $1,000,000, $400,000, $100,000, $450,000, $50,000~~ ~~respectively, under the terms of the HotPlay Exchange Agreement. The advances were evidenced by convertible promissory notes (“HotPlay Convertible Notes”) in the amount of each advance, and an effective date as of the date of each advance. The HotPlay Convertible Notes totaled $~~3~~.0 million as of February 28, 2021.~~

~~On March 16, 2021, March 19, 2021, and April 15, 2021, HotPlay loaned the Company $9 million, $1 million~~ ~~and $2 million~~, respectively. The loans were made pursuant to the terms of the HotPlay Exchange Agreement and were evidenced by Convertible Promissory Notes dated effective March 16, 2021, March 19, 2021, and April 15, 2021, in the amount of $~~9,000,000, $1,000,000, and $2,000,000, respectively. With the April 15, 2021 loan, HotPlay had loaned the Company all $15 million~~ ~~of the funds required to be funded pursuant to the terms of the HotPlay Exchange Agreement.~~

~~The advances, and the entry into the HotPlay Convertible Notes, were required conditions to the HotPlay Exchange Agreement.~~

~~The HotPlay Notes were automatically forgiven by HotPlay as inter-company loans upon the closing of the HotPlay Exchange Agreement which occurred on June 30, 2021.~~

~~Note 9 –~~ ~~Related Party Promissory Notes and Transactions~~

~~Schedule of related parties~~

~~Name of related parties~~	~~Relationship with the Company~~
~~Red Anchor Trading Corporation (“~~~~RATC”)~~	~~A shareholder of the Company and controlled by CEO of the Company and a director of the Company~~
~~Tree Roots Entertainment Group Company Limited (“TREG”)~~	~~A shareholder of the Company~~
~~T&B Media Global (Thailand) Company Limited (“T&B”)~~	~~A shareholder of the Company~~
~~Dees Supreme Company Limited~~	~~A shareholder of the Company~~
~~HotNow (Thailand) Company Limited (“HotNow”)~~	~~An entity controlled by a Co-CEO of the Company~~
~~True Axion Interactive Company Limited (“TAI”)~~	~~An entity controlled by a Co-CEO of the Company~~
~~Magnolia Quality Development Corporation Limited (“MQDC”)~~	~~A shareholder of TREG which is a shareholder of the Company~~
~~Nithinan Boonyawattanapisut~~	~~CEO of the Company, a shareholder of the Company, RATC, HotNow and TAI~~

~~Table of Contents~~

~~Other than disclosed elsewhere, the Company had the following significant related party transactions for the six months ended August, 31, 2021.~~


~~Payment of rental expense:~~
~~Tree Roots Entertainment Group Co., Ltd~~			~~26,425~~
~~Purchase of intangible asset:~~
~~HotNow (Thailand) Company Limited~~			~~318,123~~
~~Purchase of equipment:~~
~~HotNow (Thailand) Company Limited~~			~~117,385~~
~~Operating expense:~~
~~HotNow (Thailand) Company Limited~~			~~188,492~~
~~Interest expense of loan from:~~
~~Magnolia Quality Development Corporation Limited~~			~~21,446~~
~~Tree Roots Entertainment Group Company Limited~~			~~51,262~~
~~Rental expense:~~
~~Tree Roots Entertainment Group Co., Ltd~~			~~54,078~~
~~Payment of loan interest:~~
~~Magnolia Quality Development Corporation Limited~~			~~21,097~~
~~Tree Roots Entertainment Group Co., Ltd~~			~~22,077~~
~~Payment of contract cost:~~
~~HotNow (Thailand) Company Limited~~			~~499,843~~

~~The Company entered into a short-term loan with MQDC for $480,000~~ (~~15,000,000~~ ~~Thai Baht) with an accrued interest rate of~~ 9~~% per annum which is payable on demand and unsecured. Accrued interest on this loan was $2,550~~ ~~as of August 31, 2021.~~

~~The Company entered into a short-term loan with TREG for $543,000~~ (~~17,000,000~~ ~~Thai Baht) with an accrued interest rate of~~ ~~9.7% per annum which is payable on demand and unsecured. Accrued interest on this loan was $4,445~~ ~~as of August 31, 2021. On May 31, 2021, HP Thailand repaid~~ ~~7,000,000~~ ~~Thai Baht (approximately $223,000) in connection with the short-term loan from TREG.~~

~~Table of Contents~~

~~The Company had the following related party balances as of August 31, 2021:~~

Nature August 31 , 2021
Amounts due from related party:
HotNow (Thailand) Company Limited 1,431
Amounts due to related parties:
Magnolia Quality Development Corporation Limited Accrued Interest expense 3,531
Tree Roots Entertainment Group Other payable 4,523
Accrued Interest expense 32,962
Accrued rental expense 44,782
Total $ 87,229
Notes payable:
Magnolia Quality Development Corporation Limited 461,979
Tree Roots Entertainment Group 307,986
Total $ 769,965

On March 31, 2021, HotPlay Thailand entered into an asset purchase agreement with HotNow, a related party, which is also under the same common control of HotPlay Thailand to purchase some of the assets, all software used in the business including all rights under licenses and other agreements and employees with the aggregate price of ~~19,500,000~~ ~~Thai Baht (inclusive of~~ 7% ~~value added tax (VAT)) (approximately $624,000). On April 7, 2021, HotPlay Thailand made an advanced payment to HotNow in the amount of~~ ~~5,000,000~~ ~~Thai Baht (approximately $149,533). On June 7, 2021, HotPlay Thailand paid the remaining cost of the asset purchase to HotNow in the amount of~~ ~~14,500,000~~ ~~Thai Baht (approximately $474,467) pursuant to the terms of the asset purchase agreement.~~

~~HotPlay Thailand entered into a short-term loan with MQDCfor $480,000~~ (~~15,000,000~~ ~~Thai Baht) with an interest rate of~~ 9~~% per annum, which is payable on demand and unsecured. Accrued interest on this loan was $2,550~~ ~~as of August 31, 2021.~~

~~HotPlay Thailand entered into a short-term loan with~~ ~~TREG for $543,000~~ (~~17,000,000~~ ~~Thai Baht) with an interest rate of~~ ~~9.7% per annum, which is payable on demand and unsecured. Accrued interest on this loan was $4,445~~ ~~as of August 31, 2021. On May 31, 2021, HotPlay Thailand repaid a~~ ~~7,000,000~~ ~~Thai Baht (approximately $223,000) in connection with the short-term loan from TREG.~~

Also on April 7, 2021, the board of directors of the Company ratified the current compensation payable to members of the board of directors, which provides that each non-executive member of the Board be paid (a) compensation of ~~20,000~~ ~~shares per year; (b) compensation of~~ ~~5,000~~ ~~shares per year, if they are the chairperson of any committee of the board of directors; and (c) compensation of~~ ~~10,000~~ ~~shares per year, to the Chairman of the Board (collectively, the “Board Compensation Terms~~”), except that all shares due to the Directors serving as of March 1, 2021, for the fiscal year ending February 28, 2022, were agreed to be issued up front and to be fully-vested/earned on the date of grant, instead of vesting over time, as previously awarded. In total, an aggregate of ~~165,000~~ ~~shares of common stock were issued to the non-executive directors on April 8, 2021 for compensation for fiscal 2022 (such shares, the “Fiscal 2022 Board Compensation Shares”). The Fiscal 2022 Board Compensation Shares were issued under the Company’s Amended and Restated 2017 Equity Incentive Plan (the “Plan”).~~

On April 7, 2021, the Company entered into a Lock-Up Agreement with each of the non-executive members of the board of directors. Pursuant to the Lock-Up Agreements, each non-executive director agreed not to transfer, sell, pledge or assign any of their applicable Fiscal 2022 Board Compensation Shares until March 1, 2022.

On April 7, 2021, the board of directors of the Company, consistent with the employment agreement of Mr. William Kerby, the Co-Chief Executive Officer of the Company, which provides for Mr. Kerby to receive a base salary of $~~400,000~~ ~~per year, and an annual bonus payable at the discretion of the board of directors, of up to~~ ~~100% of his base salary (~~50~~% based on meeting short term goals and~~ 50% based on meeting long-term goals), and other bonuses which may be granted from time to time in the discretion of the board of directors, agreed to award Mr. Kerby a discretionary bonus for fiscal 2021 of $~~400,000, which was payable in cash or shares of common stock, at Mr. Kerby’s option, under the Plan, with a conversion price of $3.02~~ per share, the closing sales price of the Company’s common stock on the date the board of directors approved such bonus. On April 7, 2021, April 28, 2021, and May 16, 2021, Mr. Kerby elected to receive cash in connection with the bonus of $~~100,000, $150,000, and $150,000, respectively.~~

~~Table of Contents~~

~~The Company declared dividends in arrears of $1,102,068~~ on previously outstanding Series A Preferred Stock, that were converted into common stock with the Series A Preferred Stock being redeemed. These dividends were payable when and if declared by the board of directors. The dividends were owed to an entity controlled by Donald P. Monaco, our Co-Chairman, William Kerby, our CEO and a director, and Warren Kettlewell, a former Board Member.

~~On April 8,~~ 2021, the Company entered into an Exchange Agreement with ~~William Kerby, its Co-Chief Executive Officer and director and Monaco Investment Partners II, LP (“MI Partners”), of which Donald P. Monaco is the managing general partner and the Co-Chairman of the board of directors of the Company (the “Exchange Agreement”). Pursuant to the Exchange Agreement, the terms of which were approved by the board of directors of the Company, Mr. Kerby and MI Partners~~Streeterville, whereby Streeterville exchanged ~~their right to an aggregate of $1,016,314~~ ~~in accrued dividends (the “Accrued Dividends~~”) which had accrued on the Company’s outstanding Series A Preferred Stock, which had been held by Mr. Kerby and MI Partners prior to the conversion of such Series A Preferred Stock into common stock of the Company in August 2017, for Convertible Promissory Notes. Specifically, Mr. Kerby exchanged rights to $~~430,889~~ ~~of accrued dividends on the Series A Preferred Stock for a Convertible Promissory Note with a principal balance of $430,889~~ ~~and MI Partners exchanged rights to $585,425~~ ~~of accrued dividends on the Series A Preferred Stock for a Convertible Promissory Note with a principal balance of $585,425~~ ~~(the “Convertible Promissory Notes”).~~

~~The Convertible Promissory Notes accrue interest at the rate of~~ ~~12%~~ ~~per annum, compounded monthly at the end of each calendar month, with such interest payable at maturity or upon conversion. The principal and accrued interest~~$270,000 owed under ~~the Convertible Promissory Notes is convertible, at the option of the holders thereof,~~a November 2020 promissory note (which amount was partitioned into a separate promissory note) for 135,000 shares of the Company’s common ~~stock,~~stock.

On October 22, 2021, the Company entered into the Note Purchase Agreement (the “October 2021 Note Purchase Agreement”) with Streeterville, pursuant to which the Company sold Streeterville a Secured Promissory Note in the original principal amount of $1,665,000 (the “October 2021 Streeterville Note”). Streeterville paid consideration of $1,500,000, which represents the original principal amount less a $150,000 original issue discount, which was fully earned upon issuance, and a total of $15,000 to cover Streeterville’s professional fees and transaction expenses.

The October 2021 Streeterville Note bears interest at a rate of 10% per annum and matures 12 months after its issuance date (i.e., on October 22, 2022). From time to time, beginning six months after issuance, Streeterville may redeem any portion of the October 2021 Streeterville Note, up to a maximum amount of $375,000 per month. In the event the Company fails to pay the amount of any requested redemption within three trading days, an amount equal to 25% of such redemption amount is added to the outstanding balance of the October 2021 Streeterville Note. Under certain circumstances, the Company may defer the redemption payments up to three times, for 30 days each, provided that upon each such deferral, the outstanding balance of the October 2021 Streeterville Note is increased by 2%. Subject to the terms and conditions set forth in the October 2021 Streeterville Note, the Company may prepay all or any portion of the outstanding balance of the October 2021 Streeterville Note at any time ~~beginning seven days after the closing date~~subject to a prepayment penalty equal to 10% of the amount of the outstanding balance to be prepaid. For so long as the October 2021 Streeterville Note remains outstanding, the Company has agreed to pay to Streeterville 20% of the gross proceeds that the Company receives from the sale of any of its common stock or preferred stock within ten days of receiving such amount, which payments will be applied towards and will reduce the outstanding balance of the October 2021 Streeterville Note, which percentage increases to 30% upon the occurrence of, and continuance of, an event of default under the October 2021 Streeterville Note (each an “Equity Payment”). Each time that the Company fails to pay an Equity Payment, the outstanding balance of the October 2021 Streeterville Note automatically increases by 10%. Additionally, in the event the Company fails to timely pay any such Equity Payment, Streeterville may seek an injunction which would prevent the Company from issuing common or preferred stock until or unless the Company paid all past-due Equity Payments.

The October 2021 Streeterville Note provides that by November 21, 2021 (the “Deadline”), HotPlay ~~Exchange Agreement (which closed~~must become a co-borrower on ~~June 30, 2021)~~(a) the October 2021 Streeterville Note, (b) the November 2020 Streeterville Note, and ~~prior to~~(c) and the ~~payment in full of such Convertible Promissory~~March 2021 Streeterville Note (collectively, the “2020-2021 Streeterville Notes”). If HotPlay has not become a co-borrower on the 2020-2021 Streeterville Notes by the ~~Company, at a conversion price~~Deadline, the outstanding balance on the October 2021 Streeterville Note automatically increases by an amount equal to ~~the greater of (i) the closing consolidated bid price~~25% of the ~~Company’s common stock on April 8,~~then-current outstanding balance, provided such failure is not deemed an event of default under the October 2021 ~~(which was $3.02); and (ii)~~Streeterville Note.

Pursuant to the ~~five-day volume weighted average price~~October 2021 Streeterville Note, the Company provided Streeterville a right of first refusal to purchase any promissory note, debenture, or other debt instruments which the ~~Company’s common stock for the five trading days following the date that the HotPlay Exchange Agreement closes (which was below the $3.02~~ ~~per share minimum conversion price). The Convertible Promissory Notes are unsecured, have a maturity date of April 7, 2022, and include standard and customary events of default. On August 27, 2021, $50,000~~ ~~cash was drawn by Mr. Kerby against his Convertible Promissory Note.~~

~~The Audit Committee of the board of~~Company proposes to sell, other than sales to officers or directors of the Company ~~is tasked with reviewing~~and/or sales to the government. Each time, if ever, that the Company provides Streeterville such right, and ~~approving any issues relating~~Streeterville does not exercise such right to ~~conflicts of interests and all related party transactions~~provide such funding, the outstanding balance of the ~~Company (“Related Party Transactions”). The Audit Committee,~~October 2021 Streeterville Note increases by 3%, unless the proceeds from such sale(s) are used to repay the October 2021 Streeterville Note in undertaking such review and approval, will analyze the following factors, in addition to any other factors the Audit Committee deems appropriate, in determining whether to approve a Related Party Transaction: (1) the fairness of the terms forfull. Each time, if ever, that the Company (including fairness from a financial point of view); (2) the materiality of the transaction; (3) bids / terms for such transaction from unrelated parties; (4) the structure of the transaction; (5) the policies, rules and regulations of the U.S. federal and state securities laws; (6) the policies of the Committee; and (7) interests of each related party in the transaction.

~~The Audit Committee will only approve a Related Party Transaction if the Audit Committee determines that~~fails to comply with the terms of the ~~Related Party Transaction are beneficial~~right of first refusal, the outstanding balance of the October 2021 Streeterville Note increases by 10%. Additionally, upon each major default described in the October 2021 Streeterville Note (i.e., the failure to pay amounts under the October 2021 Streeterville Note when due or to observe any covenant under the Note Purchase Agreement (other than the requirement to make Equity Payments)), the outstanding balance of the October 2021 Streeterville Note may be increased, at Streeterville’s option, by 15%, and ~~fair~~for each other default, the outstanding balance of the October 2021 Streeterville Note may be increased, at Streeterville’s option, by 5%, provided such increase can only occur three times each as to major defaults and minor defaults, and that such aggregate increase cannot exceed 30% of the balance of the October 2021 Streeterville Note immediately prior to the first event of default.

The October 2021 Note Purchase Agreement and the October 2021 Streeterville Note contain customary events of default, including if the Company undertakes a fundamental transaction (including ~~fair~~consolidations, mergers, and certain changes in control of the Company), without Streeterville’s prior written consent. As described in the October 2021 Streeterville Note, upon the occurrence of certain events of default (mainly our entry into bankruptcy), the outstanding balance of the October 2021 Streeterville Note will become automatically due and payable. Upon the occurrence of other events of default, Streeterville may declare the outstanding balance of the October 2021 Streeterville Note immediately due and payable at such time or at any time thereafter. After the occurrence of an event of default (and upon written notice from Streeterville), interest on the October 2021 Streeterville Note will accrue at a ~~financial point~~rate of ~~view)~~22% per annum, or if lesser, the maximum rate permitted under applicable law. The October 2021 Note Purchase Agreement prohibits Streeterville from shorting our stock through the period that Streeterville holds the October 2021 Streeterville Note.

On November 3, 2021, the Company closed a registered direct offering of its securities, resulting in gross proceeds to the Company ~~and are lawful under~~of approximately $30 million. This offering triggered the ~~laws~~provisions of the ~~United States.~~2020-2021 Streeterville Notes requiring the Company to pay to Streeterville 20% of the gross proceeds that the Company receives from the sale of any of its common stock or preferred stock within ten days of receiving such amount, which payments must be applied towards and reduce the outstanding balance of each of the outstanding Streeterville Notes; however, the condition to pay 20% of the gross proceeds from the sale of any stock were negotiated with the lender and waived for the October 2021 Streeterville Note in November 2021.

On November 4, 2021, the Company completely paid off the November 2020 Streeterville Note in the amount of $3,100,807 and paid down the outstanding balance of the March 2021 Streeterville Note in the amount of $6,000,000.

On March 23, 2022, the Company completely paid off the March 2021 Streeterville Note, outstanding balance in the amount of $3,002,142.

On April 29, 2022, the Company entered into the Standstill Agreement with Streeterville, pursuant to which, Streeterville agreed not to seek to redeem any portion of the October 2021 Streeterville Note (in the original principal amount of $1,665,000) until September 18, 2022. As consideration for such agreement, the outstanding balance of the October 2021 Note was increased by $87,639.33 (the “Standstill Fee”); as a result, the outstanding balance of the October 2021 Note as of April 29, 2022 was $1,840,912.84 (including outstanding interest).

On May 5, 2022, the Company entered into a Note Purchase Agreement (the “May 2022 Note Purchase Agreement”) with Streeterville, pursuant to which the Company sold Streeterville a Secured Promissory Note in the original principal amount of $2,765,000 (the “May 2022 Streeterville Note”). Streeterville paid consideration of $2,500,000, which represents the original principal amount less a $250,000 OID, which was fully earned upon issuance, and a total of $15,000 to cover Streeterville’s professional fees and transaction expenses.

The May 2022 Streeterville Note bears interest at a rate of 10% per annum and matures 12 months after its issuance date (i.e., on May 5, 2023). From time to time, beginning six months after issuance, Streeterville may redeem any portion of the May 2022 Streeterville Note, up to a maximum amount of $625,000 per month. In the event ~~multiple members~~the Company fails to pay the amount of any requested redemption within three trading days, an amount equal to 25% of such redemption amount is added to the outstanding balance of the ~~Audit Committee are deemed~~May 2022 Streeterville Note. Under certain circumstances, the Company may defer the redemption payments up to three times, for 30 days each, provided that upon each such deferral, the outstanding balance of the May 2022 Streeterville Note is increased by 2%.

Subject to the terms and conditions set forth in the May 2022 Streeterville Note, the Company may prepay all or any portion of the outstanding balance of the May 2022 Streeterville Note on or before the date that is 6 months from the Effective Date subject to a ~~related party,~~prepayment penalty equal to 5% of the ~~Related Party Transaction~~amount of the outstanding balance, and after 6 months from the Effective Date will be ~~considered~~subject to 10%. For so long as the May 2022 Streeterville Note remains outstanding, the Company has agreed to pay to Streeterville 20% of the gross proceeds that the Company receives from the sale of any of its common stock or preferred stock within ten days of receiving such amount, which payments will be applied towards and will reduce the outstanding balance of the May 2022 Streeterville Note. Each time that the Company fails to pay an Equity Payment, the outstanding balance of the May 2022 Streeterville Note automatically increases by 10%. Additionally, in the event the Company fails to timely pay any such Equity Payment, Streeterville may seek an injunction which would prevent the Company from issuing common or preferred stock until or unless the Company paid all past-due Equity Payments.

Additionally, upon each major default described in the May 2022 Streeterville Note (including, without limitation, the failure to pay amounts under the May 2022 Streeterville Note when due or to observe any covenant under the May 2022 Note Purchase Agreement (other than the requirement to make Equity Payments)), the outstanding balance of the May 2022 Streeterville Note may be increased, at Streeterville’s option, by 15%, and for each other default, the outstanding balance of the May 2022 Streeterville Note may be increased, at Streeterville’s option, by 5%, provided such increase can only occur three times each as to major defaults and minor defaults, and that such aggregate increase cannot exceed 30% of the balance of the May 2022 Streeterville Note immediately prior to the first event of default.

The May 2022 Note Purchase Agreement and the May 2022 Streeterville Note contain customary events of default, including if the Company undertakes a fundamental transaction (including consolidations, mergers, and certain changes in control of the Company), without Streeterville’s prior written consent. Pursuant to the May 2022 Streeterville Note, upon the occurrence of certain events of default (mainly our entry into bankruptcy), the outstanding balance of the May 2022 Streeterville Note will become automatically due and payable. Upon the occurrence of other events of default, Streeterville may declare the outstanding balance of the May 2022 Streeterville Note immediately due and payable at such time or at any time thereafter. After the occurrence of an event of default (and upon written notice from Streeterville), interest on the May 2022 Streeterville Note will accrue at a rate of 22% per annum, or if lesser, the maximum rate permitted under applicable law. The May 2022 Note Purchase Agreement prohibits Streeterville from shorting our stock through the period that Streeterville holds the May 2022 Streeterville Note.

The May 2022 Note Purchase Agreement also provides for cross-indemnification by the ~~disinterested members~~parties in the event that they incur loss or damage related to, among other things, a breach of applicable representations, warranties, or covenants under the May 2022 Note Purchase Agreement.

In connection with the May 2022 Note Purchase Agreement and the May 2022 Streeterville Note, the Company entered into a Security Agreement with Streeterville, pursuant to which the obligations of the ~~board of directors in place~~Company are secured by substantially all of the ~~Committee.~~assets of the Company.

On June 2, 2022, the Company entered into a Global Amendment to satisfy the requirement that HotPlay become a co-borrower on the October 2021 Streeterville Note and the May 2022 Streeterville Note and jointly and severally assume all of the obligations and duties of the Company under those notes. As a result, all references to “Borrower” or the “Company” in such notes now jointly refer to HotPlay and NextPlay. Streeterville also agreed to waive its right to enforce an increase in the balance of the October 2021 Streeterville Note due to the Company’s failure to add HotPlay as a co-borrower on the October 2021 Streeterville Note within the prescribed period of time to do so. The Global Amendment does not alter any other terms of the notes.

As of May 31, 2022, the remaining balances of the outstanding Streeterville notes were as follows:

	i)	The October 2021 Note: principal balance of $1,752,639, accrued interest of $104,708 and accumulated unamortized debt issuance cost of $106,250.

ii)

The May 2022 Note: principal balance of $2,765,000, accrued interest of 124,747 and accumulated unamortized debt issuance cost of $250,000.

Loan agreement with Business Brokers, LLC

Effective November 1, 2021, a subsidiary of the Company obtained a credit facility of $ 0.725 million from Business Brokers, LLC to which it engages regularly in the issuance of construction and commercial loans. The facility is guaranteed by notes receivable. The facility carries a blended interest of 14.05% per annum and is repayable upon the collection of the notes that guarantees it, or the Company decision to repay it in full, whichever comes first, with interest only monthly payments requirement. As of May 31, 2022, the loans had outstanding balance of $0.682 million.

Note 10 – Stockholders’ Equity

Preferred stock

The aggregate number of shares of preferred stock that the Company is authorized to issue is up to One Hundred Million (~~100,000,000~~)(100,000,000), with a par value of $0~~.00001~~$0.00001 per share (the “~~Preferred Stock~~”“Preferred Stock”), with the exception of Series A Preferred Stock shares having a $0~~.01~~par value of $0.01 per share. The Preferred Stock may be divided into and issued in one or more series. The board of directors of the Company is authorized to divide the authorized shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes. The board of directors of the Company is authorized, within any limitations prescribed by law and the articles of incorporation, to fix and determine the designations, rights, qualifications, preferences, limitations and terms of the shares of any series of Preferred Stock.

~~Table of Contents~~

Series A Preferred Stock

The Company has authorized and designated 3,000,000 shares of Preferred Stock as Series A 10%10% Cumulative Convertible Preferred Stock, par value $0~~.01~~$0.01 per share (the “~~Series~~“Series A Preferred ~~Stock~~”Stock”). The holders of record of shares of Series A Preferred Stock shall be entitled to vote on all matters submitted to a vote of the shareholders of the Company and shall be entitled to one hundred (100) votes for each share of Series A Preferred Stock.

Dividends in arrears on the previously outstanding Series A Preferred Stock shares totaled $0$0 and $~~1,102,068~~$1,102,068 as of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, respectively. These dividends ~~will only be payable when and if declared by the Board of Directors. On~~were paid in April ~~7, 2021, the Board approved the dividends to be paid.~~2022.

The Company had 0 shares of Series A Preferred Stock issued and outstanding as of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021.~~2022.

Series B Preferred Stock

The Company has authorized and designated 10,000,000 shares of Preferred Stock as Series B Convertible Preferred Stock, which shares were issued to certain Axion stockholders in exchange for their ordinary shares of Axion equal to approximately ~~33.85~~%33.85% of the outstanding common shares of Axion pursuant to the Axion Exchange Agreement (see “~~Note 5~~“Note 6 – Investment in Unconsolidated ~~Affiliates~~”Affiliates”). Each share of Series B Preferred Stock automatically, and without any required action by any holder, converted into 0.74177 shares of Company common stock upon the closing of the HotPlay Share Exchange on June 30, 2021.

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~ 2022, the Company had 0 ~~(zero) and~~ ~~10,000,000~~ shares of Series B Preferred Stock ~~are outstanding, respectively.~~issued and outstanding.

Series C Preferred Stock

The Company has authorized and designated 3,828,500 shares of Preferred Stock as Series C Convertible Preferred Stock. The Series C Preferred Stock was issued to certain debt holders of Axion who are party to the Axion Share Exchange Agreement and who agreed to exchange certain debt owed to such debt holders by Axion for shares of Series C Preferred Stock pursuant to the Share Exchange Agreement. Each share of Series C Preferred Stock is automatically, and without any required action by any ~~Holder,~~holder, converted into one share of the Company’s common stock, ~~on a~~ 1~~-for one basis,~~ upon ~~the occurrence of certain events, including five business days after~~ the closing of the HotPlay Share Exchange ~~Agreement.~~on June 30, 2021.

As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~ 2022, the Company had 0 ~~(zero) and~~ ~~3,828,500~~ shares of Series C Preferred Stock ~~are outstanding, respectively.~~issued and outstanding.

Series D Preferred Stock

On July 21, 2021, the Company designated Series D Convertible Preferred Stock (“Series D Preferred ~~Stock~~”Stock”), by filing a Certificate of Designation of such Series D Preferred Stock with the Secretary of State of Nevada (the “~~Series~~“Series D ~~Designation~~”Designation”). The Series D Designation, which was approved by the ~~Board~~board of ~~Directors~~directors of the Company on July 15, 2021, designated 6,100,000 shares of Series D Preferred Stock, $~~0.00001~~$0.00001 par value per share. The Series D Designation provides that the Series D Preferred Stock has a liquidation preference which is (a) pari passu with respect to the Company’s common stock; and (b) junior to all current and future senior indebtedness and securities of the Company. If the Company determines to liquidate, dissolve or wind-up its business and affairs, the Company will prior to or concurrently with the closing, effectuation or occurrence of any such action, pay the holders of the Series D Preferred Stock, pari passu with the holders of the common stock, an amount equal to the Liquidation Preference per share of Series D Preferred Stock. The “~~Liquidation Preference~~”“Liquidation Preference” per share of the Series D Preferred Stock is equal to $~~1.00~~$1.00 per share, or $~~6,100,000~~$6,100,000 in aggregate. Each share of Series D Preferred Stock is automatically convertible on the fifth business day after the date that the shareholders of the Company, as required pursuant to applicable rules and regulations of NASDAQ, has approved the issuance of the shares of common stock upon conversion of the Series D Preferred Stock, and such other matters as may be required by NASDAQ or SEC rules and requirements to allow the conversion of the Series D Preferred Stock, into that number of shares of common stock as equal the Conversion Rate multiplied by the then outstanding shares of Series D Preferred Stock. For the purposes of the following sentence: “~~Conversion Rate~~”“Conversion Rate” equals 0.44 shares of Company common stock for each share of Series D Preferred Stock converted, which equals (i) the Liquidation Preference ($1.00 per share of Series D Preferred Stock), divided by (ii) $~~2.28~~,$2.28, the average of the closing sales prices for the Company’s common stock on the Nasdaq Capital Market for the 30 days prior to July 15, 2021, rounded to the nearest hundredths place, subject to equitable adjustment for stock splits and combinations.

The Company had 0 ~~and~~ 0 shares of Series D Preferred Stock outstanding as of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021, respectively.~~2022.

~~Table of Contents~~

Common Stock

~~The Company issued the initial payment of $500,000~~ ~~to IDS as per the settlement agreement during the six months ended August 31, 2021 in consideration for the first transfer of~~ ~~344,400~~ ~~shares to be repurchased. As of the filing date, the transfer of shares has been completed.~~

During the ~~three months~~three-months ended ~~August~~May 31, ~~2021,~~2022, the following shares of common stock were issued:

●

~~1,925,581~~209,394 shares of common stock ~~in an Exchange agreement~~for employee compensation, valued at $~~4,813,953~~.$126,640.


	-	●	~~325,000~~250,000 shares of common stock for consulting ~~and investor relations~~ services, ~~rendered~~ valued at $~~605,747~~. 306,001.


	-	●	~~335,000~~2,916,667 shares of common stock for ~~related redemption on a loan~~assets purchased, valued at $~~1,270,000~~.

●

~~8,000~~ ~~shares of common stock as a bonus for an executive of the Company valued at $16,000~~.

●

~~63,246,200~~ ~~shares of common stock in related to the reverse acquisition of HotPlay valued at $79,057,750~~.$1,210,417.

The Company had ~~89,693,984~~111,736,081 and ~~62,400,000~~108,360,020 shares of common stock issued and outstanding at ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, respectively.

Changes in ownership interests in subsidiaries without change in control

On March 14, 2022, HotPlay (Thailand) Co., Ltd. (“HPT”) received a promotional privileges approval from the Board of Investment, which permitted majority foreign ownership, and on April 26, 2022, HotPlay Enterprise Ltd. (“HPE”) completed the transfer of shares from existing Thai shareholders without paying consideration in accordance with the HotPlay Exchange Agreement and ultimately owns 100% interest in HPT. Upon the change in ownership interest in its subsidiary, the Company has recognized deficit from changing ownership interest in subsidiaries amounting to $1.6 million in its Consolidated Statements of Stockholders’ Equity, presented as deduction in additional paid-in capital. Subsequently, on May 26, 2022, HPT received foreign business license to operate the reserved business in Thailand.

Common Stock Warrants

The following table sets forth common stock purchase warrants outstanding as of ~~August~~May 31, ~~2021,~~2022, and February 28, ~~2021,~~2022, and changes in such warrants outstanding for the quarter ending ~~August~~May 31, ~~2021:~~2022:

Warrant Weighted
Average
Exercise
Outstanding, February 28, 2021 3,045,921 $ 2.50
Warrants granted 161,900 $ 2.00
Warrants exercised/forfeited/expired (225,400 ) $ (2.00 )
Outstanding, August 31, 2021 2,982,421 $ 2.45
Common stock issuable upon exercise of warrants 2,982,421 $ 2.45

~~Table of Contents~~

	Warrants		Weighted Average Exercise Price

Outstanding, February 28, 2022		14,811,679	$	2.05
Outstanding, May 31, 2022		14,811,679	$	2.05
Common stock issuable upon exercise of warrants		14,811,679	$	2.05
Warrant granted/exercised/forfeited/expired		—		—

~~At February~~On January 28, 2022, the Company held a Special Meeting of Stockholders (the “Special Meeting”) in a virtual format. Stockholders did not approve an amendment to the exercise price provisions of those warrants (the “Warrants”) issued in connection with a registered direct offering of the Company’s securities pursuant to that Stock Purchase Agreement entered into by and among the Company and certain investors on November 1, 2021, and specifically to remove the $1.97 floor price (the “Floor Price”) of the Warrants such that the exercise price of the Warrants may be reduced below the Floor Price in the event that the Company issues or enters into any agreement to issue securities for consideration less than the then current exercise price of the warrants (the “Warrant Amendment”).

On April 22, 2022, the Company held its 2022 Annual Meeting of Stockholders (the “Annual Meeting”) in a virtual format, at which Annual Meeting the Warrant Amendment was again presented to the Company’s stockholders for approval, amongst other things. Stockholders did not approve the Warrant Amendment at the Annual Meeting.

The Company intends to continue to comply with the requirements related to stockholder approval of the Warrant Amendment, as set forth in the relevant transaction documents.

On May 31, 2022, there were warrants outstanding to purchase ~~3,045,921~~an aggregate of 14,811,679 shares of common stock with a weighted average exercise price of $~~2.50~~$2.05 and weighted average remaining life of ~~1.18~~ ~~years.~~0.64 year.

~~At August 31, 2021, there were warrants outstanding to purchase~~ ~~2,982,421~~ ~~shares of common stock with a weighted average exercise price of $2.45~~ ~~and weighted average remaining life of~~ ~~0.93~~ ~~year.~~

~~During the quarter ended August 31,~~As discussed above, on November 1, 2021, the Company ~~granted:~~

~~● warrants~~issued Warrants to purchase ~~161,900~~an aggregate of 14,240,508 shares of Company common stock in connection with ~~subscriptions~~the Offering. Each whole Warrant sold in the Offering will be exercisable for one share of common stock at an initial exercise price of $1.97 per share (the “Initial Exercise Price”), the closing sales price of the Company’s common stock on October 29, 2021 (the last trading day prior to the date that the Purchase Agreement was entered into). The Warrants may be exercised commencing six months after the issuance date (the “Initial Exercise Date”) and terminating on the fifth anniversary of the Initial Exercise Date. The Warrants are exercisable for cash; provided, however that they may be exercised on a cashless exercise basis if, at the time of exercise, there is no effective registration statement registering, or no current prospectus available for, the issuance or resale of the shares of Common Stock issuable upon exercise of the Warrants. The exercise of the Warrants will be subject to a beneficial ownership limitation, which will prohibit the exercise thereof, if upon such exercise the holder of the Warrants, its affiliates and any other persons or entities acting as a group together with the holder or any of the holder’s affiliates would hold 4.99% (or, upon election of a purchaser prior to the issuance of any shares, 9.99%) of the number of shares of the Common Stock outstanding immediately after giving effect to the issuance of shares of Common Stock issuable upon exercise of the Warrant held by the applicable holder, provided that the holders may increase or decrease the beneficial ownership limitation (up to a maximum of 9.99%) upon 61 days advance notice to the Company, which 61 day period cannot be waived.

The Warrants also include certain anti-dilution rights, which provide that if at any time the Warrants are outstanding, the Company issues or enters into any agreement to issue, or is deemed to have issued or entered into an agreement to issue (which includes the issuance of securities convertible or exercisable for shares of ~~common stock.~~Common Stock), securities for consideration less than the then current exercise price of the Warrants, the exercise price of such Warrants will be automatically reduced to the lowest price per share of consideration provided or deemed to have been provided for such securities; provided, however, that unless and until the Company has received stockholder approval to reduce the exercise price of the Warrants below $1.97 per share (the “Floor Price”), no such adjustment to the exercise price may be made. Pursuant to the Purchase Agreement, the Company has agreed to use its reasonable best efforts to obtain stockholder approval within 90 days from the date of the prospectus supplement to remove the Floor Price of the Warrants. In the event that such stockholder approval is not obtained within 90 days of the date of the prospectus supplement, the Company has agreed to hold a special meeting of its stockholders every three months thereafter, for so long as the Warrants remain outstanding, to obtain such stockholder approval.

If the Company fails for any reason to deliver shares of Common Stock upon the valid exercise of the Warrants, subject to its receipt of a valid exercise notice and the aggregate exercise price, by the time period set forth in the Warrants, the Company will be required to pay the applicable holder, in cash, as liquidated damages and not as a penalty, for each $1,000 of shares subject to such exercise (as calculated in the Warrant), $10 per trading day (increasing to $20 per trading day on the third trading day after such liquidated damages begin to accrue) for each trading day that such shares are not delivered. The Warrants also include customary buy-in rights in the event the Company fails to deliver shares of Common Stock upon exercise thereof within the time periods set forth in the Warrant.

As of May 31, 2022, none of the Warrants have been exercised by the holders thereof.

Note 11 – Commitments and Contingencies

The Company entered into ~~a new~~an office lease ~~to relocate our executive, administrative, and operating offices located~~ in Sunrise, Florida where we leased approximately 5,279 square feet of office space at 1560 Sawgrass Corporate Parkway, Suite 130, Sunrise, Florida ~~33323~~.33323. In accordance with the terms of the office space lease agreement, the Company will be renting the commercial office space, for a term of almost eight years from March 1, 2021, through July 31, 2028. ~~Monthly rental costs, including building maintenance assessment, for fiscal years 2022, 2023, 2024, 2025, 2026, 2027~~Additionally, the Group rents office space located in Puerto Rico and ~~2028 are estimated~~Thailand with lease terms ranging from five to ~~be $9,424, $14,735~~ $~~19,067, $19,447, $19,838, $20,239, and $20,651, respectively.~~nine years.

~~The rent for the quarters ended August 31, 2021 and August 31, 2020 was $18,671~~ ~~and $33,628, respectively. The Company recorded operating lease Right-to-Use asset of $1,232,520~~ ~~along with current operating lease liability of $1,232,520~~ ~~as of August 31, 2021.~~

The following schedule represents obligations and commitments on the part of the ~~Company that are not included in liabilities:~~Company:

Current Long Term
FYE 2022 FYE 2023 Totals
Office Leases Nextplay $ 62,485 $ 176,822 $ 239,307
Office Lease HotPlay $ 18,000 $ 18,000
Insurance and Other 55,917 55,917 111,833
Totals $ 136,402 $ 232,739 $ 377,783

	Current		Long Term
	FYE 2023		FYE 2024		Totals
Office Leases	$	383,759	$	1,574,961	$	1,958,720
Insurance and Other		138,121		7,200		145,321
Totals	$	521,880	$	1,582,161	$	2,104,041

Legal Matters

The Company is involved, from time to time, in litigation, other legal claims and proceedings involving matters associated with or incidental to our business, including, among other things, matters involving breach of contract claims, intellectual property, employment issues, and other related claims and vendor matters. The Company believes that the resolution of currently pending matters ~~will not~~could individually or in the aggregate, have a material adverse effect on our financial condition or results of operations. However, assessment of the current litigation or other legal claims could change considering the discovery of facts not presently known to the Company or by judges, juries or other finders of fact, which are not in accord with management’s evaluation of the possible liability or outcome of such litigation or claims.

IDS Settlement

On August 15, 2019, the Company entered into an Intellectual Property Purchase Agreement with IDS Inc. (“~~IDS~~”IDS” and the “IP“IP Purchase ~~Agreement~~”Agreement”). Pursuant to the agreement, the Company purchased certain proprietary technology from IDS for the reservation and booking of air travel, hotel accommodations, car rentals, and ancillary products, services, and amenities, integration of the same with the providers of such products and services, associated functions, including website addresses, patents, trademarks, copyrights and trade secrets relating thereto, and all goodwill associated therewith (collectively, the “~~IP Assets~~”“IP Assets”). In consideration for the purchase, the Company issued IDS 1,968,000 restricted shares of ~~restricted~~Company common stock (the “~~IDS Shares~~”“IDS Shares”) valued at $~~2.50~~$2.50 per share, or $~~4,920,000~~$4,920,000 in the aggregate.

~~Table of Contents~~

On April 27, 2020, the Company filed a verified complaint for injunctive relief against IDS and TD Assets Holding, LLC (“TD ~~Asset~~”Asset”), Navarro McKown, Aaron McKown and Ari Daniels, (“~~Daniels”),~~ which parties are affiliated with IDS, in the Circuit Court of the Seventeenth Judicial Circuit in and for Broward County, Florida (Case No. CACE-20-007088). Pursuant to the complaint, the Company alleged causes of action against the defendants, including IDS, based on among other things, fraud, conspiracy to commit fraud, aiding and abetting fraud, rescission, and breach of contract, and sought a temporary and permanent injunction against the defendants, requiring such persons to return the 1,968,000 IDS Shares issued pursuant to the terms of the IP Purchase Agreement and preventing such persons from selling or transferring any IDS Shares, sought damages from the defendants, rescission of the IP Purchase Agreement, attorneys fees and other amounts. The defendants subsequently filed various counterclaims against the Company.

On April 29, 2020, the Company filed a Verified Motion for Temporary Injunction (the “~~Injunction Motion~~”“Injunction Motion”). Defendants IDS, TD Assets, and Ari Daniels filed an answer, affirmative defenses, and counterclaims (the “~~Answer~~“Answer and ~~Counterclaim~~”Counterclaim”). The Answer and Counterclaim included alleged breach of contract and tort claims against the Company. On September 17, 2020, the Company moved to strike the affirmative defenses and dismiss the counterclaims. On October 15, 2020, defendants IDS, TD Assets, and Ari Daniels filed an amended Answer and Counterclaim, including alleged breach of contract, tort, and federal securities claims against the Company, Mr. William Kerby, our ~~Chief~~Co-Chief Executive Officer and an employee of the Company.

On July 27, 2020, the Company entered into a confidential settlement agreement with certain of the defendants in the IDS matter, Navarro Hernandez, P.L., Aaron M. McKown, and Jeffery S. Bailey. The settlement provided for mutual releases of the parties and amounts payable from such parties to the Company in four tranches, in consideration for such settlement, of which all such payments have been timely paid pursuant to the terms of the settlement.

The remaining parties to the litigation subsequently attempted to mediate their claims pursuant to a court ordered mediation in February 2021.

Effective on May 18, 2021, the Company, IDS, TD Asset and Ari Daniels, the principal of IDS, entered into an Amendment to Intellectual Property Purchase Agreement (the “IP“IP Purchase ~~Amendment~~”Amendment”). Pursuant to the IP Purchase Agreement, the parties amended the IP Purchase Agreement, with the Company agreeing to make a payment to IDS in the amount of $~~2,850,000~~$2,850,000 (the “~~Payment~~”“Payment”), payable by way of an initial payment of $~~500,000~~,$500,000, and twelve monthly payments of approximately $~~195,833~~$195,833 (collectively, the “~~Required Payments~~”“Required Payments”), with such monthly payments beginning 30 days after the initial payment, which is due seven days after the date of the IP Purchase Amendment. Such monthly payments may be pre-paid at any time without penalty. At the Company’s option, any portion of the amount due may be paid to IDS by a party separate from the Company (either a related party of the Company or a third-party) (a “Paying Party”), for the benefit of the Company, which shall be treated for all purposes as a payment by the Company. As consideration for such Paying Party making such payment on behalf of the Company, IDS agreed to transfer the Paying Party a number of the IDS Shares equal to the amount of the cash payment(s) made by a Paying Party multiplied by 0.6888 as to the first $500,000 payment, and 0.691 as to the monthly payments (as applicable, the “Applicable Portion” of the IDS Shares). Upon each payment of amounts due to IDS pursuant to the terms of the IP Agreement Amendment as discussed above by the Company (instead of a Paying Party), IDS agreed to transfer the portion of the IDS Shares equal to the Applicable Portion, to the Company.

Pursuant to the IP Purchase Amendment, on May 19, 2021, the Company made the initial payment of $~~500,000~~.$500,000. Thereafter, the first 344,400 shares of common stock repurchased by the Company were returned to treasury and cancelled.

On September 27, 2021, the Court entered the Agreed Order. The Court ordered that:

(i)

the Company resume the monthly payment on or before September 28, 2021 (which payment has not been made due to failure of IDS to provide required documents);

(ii)

$24,583.33 shall be paid monthly to one of IDS’s counsel and the balance of each payment shall be paid to the IDS Defendants;

(iii)

$20,000 of the 12^th monthly payments shall be withheld pending further order of the court; and

(iv)

NextPlay (formerly Monaker) was awarded its fees and costs associated with the filing of the Motion.

As of May 31, 2022, IDS still has not provided any of the necessary documents in order make the stock transfers. The entire IDS Settlement, agreements, and amendment are part of the proposed sale of NextTrip, whereby upon closing of the proposed transaction, the IDS settlement will no longer be a responsibility of the Company; provided, however, that, ~~(i)~~if the Company ~~resume the monthly~~fails to make certain required installment payments to NextTrip within five (5) business days of being due, such IDS payment ~~on or before September 28, 2021 (which payment has not been made due to failure of IDS to provide required documents), (ii) $24,583.33~~ ~~shall be paid monthly to one of IDS’s counsel and the balance of each payment shall be paid~~obligations will revert back to the ~~IDS Defendants, (iii) $20,000~~ ~~of the 12~~^th ~~monthly payments shall be withheld pending further order of the court, and (iv) NextPlay/(formerly Monaker) was awarded its fees and costs associated with the filing of the Motion.~~Company.

~~Table of Contents~~

Litigation between Axion and NextPlay

On January 15, 2021, Axion ~~Ventures, Inc.,~~ filed a civil claim in the Supreme Court of British Columbia (Action No. S-209245), against J. Todd Bonner, ~~our director,~~Chairman of the Company’s board of directors, Nithinan Boonyawattanapisut, our Co-Chief Executive Officer and director, the Company, William Kerby, our Co-Chief Executive Officer, Cern One Limited, Red Anchor Trading Corp., CC Asia Pacific Ventures Ltd., HotPlay, ~~Enterprise Limited,~~ HotPlay (Thailand) Ltd., Next Fintech Holdings, Inc. (formerly Longroot, Inc.). and certain other parties. The claim alleges that Mr. Bonner and his wife, Ms. Boonyawattanapisut, used their positions as directors and officers of Axion and certain of its subsidiaries, together with the other defendants, to unlawfully take ownership of Axion’s subsidiaries and assets, including its intellectual property. Axion’s claim includes causes of action for conspiracy and fraud; theft of Axion intellectual property and ownership of Longroot; an investor scheme; breaches of fiduciary duty by Mr. Bonner and Ms. Boonyawattanapisut and others; negligence; knowing assistance of breach of fiduciary duty; collective trust; knowing receipt of trust property; knowing assistance in dishonest conduct; unjust enrichment; and breach of honest performance. The claim seeks general and special damages for conspiracy, damages for breaches of fiduciary duties, accountings and repayments of amounts alleged improperly paid, including to the Company, interim, interlocutory and permanent injunctions, rescission of the issuance of shares of Longroot Cayman; restitution; the return of Axion’s intellectual property; and other accountings, damages, punitive damages, interest and special costs.

On April 9, 2021, the Company, on behalf of itself, Mr. Kerby and Next Fintech Holdings, Inc. (formerly Longroot, Inc.), filed a response to Axion’s claim whereby all such parties disputed Axion’s claims and argued all such transactions involving the Company, Mr. Kerby and ~~Longroot~~Next Fintech which are the subject of Axion’s claims were legitimate and pleading various other defenses. The Company, Mr. Kerby and ~~Longroot~~Next Fintech dispute Axion’s claims and continue to vigorously defend themselves against the allegations made.

On September 1, 2021, the Company filed a lawsuit in the Supreme Court of British Columbia (Action No. S-217835) under the Canadian Foreign Money Claims Act (R.S.B.C. 1996, c. 155). The defendants are Axion; Axion Interactive Inc., a wholly-owned subsidiary of Axion; and Ying Pei Digital Technology (Shanghai) Company Ltd., a Chinese wholly-owned subsidiary of Axion. NextPlay owns approximately ~~33.85%~~ ~~of the outstanding shares of Axion.~~

~~The Company alleges debts that the defendants refuse to pay totaling USD $7,657,023, under various promissory notes and loan agreements acquired by the Company in July 2020. The Company also seeks interest on the past-due amounts and costs associated with collection.~~

The lawsuit states that J. Todd Bonner, Nithinan ‘Jess’ Boonyawattanapisut, Cern One Limited, and Red Anchor Trading Corp. made loans totaling USD $~~9,141,372~~$9,141,372 to the defendants at various times between March 2018 and June 2020. Mr. Bonner is the Co-Chairman of NextPlay, and a past CEO and Director of Axion. His wife, Ms. Boonyawattanapisut, is the Co-CEO of NextPlay. On or about July 21, 2020, the Company and the lenders entered into a share exchange agreement whereby the lenders transferred rights to repayment of USD $~~7,657,023~~$7,657,023 of the debt owed by defendants plus interest to the Company, in exchange for Company stock or warrants. On or about August 23, 2021, counsel for NextPlay demanded repayment of the debts owed by the defendants, and defendants have not paid any portion of the amounts due.

The Company alleges debts that the defendants refuse to pay totaling USD $7,657,023, under various promissory notes and loan agreements acquired by the Company in July 2020. The Company also seeks interest on the past-due amounts and costs associated with collection.

In November 2021, the Company commenced a new claim for the debt claimed to reflect the difference between what was owed and what the Company is claiming to avoid double-claiming.

In February 2022, the court was receptive to loans related evidence (e.g. loan agreements, bank statements, board resolutions, etc.), and that it will be further resolved together with other Axion issues in the next trial. The summary trial judge has advised that he wishes to take case management over this and several related proceedings, It is anticipated that the trial of this action would be reset for 12 weeks sometime in 2023 or early 2024, a new trial date has not been determined. Document and oral discovery are ongoing, which will be necessary for the parties to make full disclosure on all issues.

As of May 31, 2022, there has been no significant update in the court proceedings.

Note 12 – Business Segment Reporting

~~The~~

As of May 31, 2022, the Company has ~~three~~2 operating segments consisting of (i) the NextMedia Division, which consists of HotPlay, and ~~Reinhart/Zappware,~~ (ii) the NextFinTech Division, which consists of Longroot and ~~NextBank, and (iii) NextTrip Division, which includes NextTrip holdings.~~NextBank. The Company’s chief operating decision ~~maker is~~makers are considered to be the Co-Chief Executive Officers. The chief operating decision ~~maker allocates~~makers allocate resources and assesses performance of the business and other activities at the single operating segment level. At the reporting date, only NextFinTech generated revenue from operation.

As described in Note 14 for the strategic sales of NextTrip and Reinhart/Zappware units, the business of NextTrip represented the entirety of the NextTrip operating segment and Reinhart Digital TV was a part of NextMedia operating segment prior to being classified as held for sale. As of May 31, 2022, they were classified as held for sale and therefore no longer presented in segment reporting.

Schedule of segments

For the six months ended August 31, 2021 NextTrip NextFinTech NextMedia Total
Sales $ 36,890 $ 293,357 $ 2,317,036 $ 2,647,283
Cost of Sales $ 34,231 $ 87,339 $ 1,152,770 $ 1,274,340
Gross Profit $ 2,659 $ 206,018 $ 1,164,266 $ 1,372,943

For the three months ended August 31, 2021 NextTrip NextFinTech NextMedia Total
Sales $ 36,890 $ 293,357 $ 2,317,036 $ 2,647,283
Cost of Sales $ 34,231 $ 87,339 $ 1,152,770 $ 1,274,340
Gross Profit $ 2,659 $ 206,018 $ 1,164,266 $ 1,372,943

For the three months ended May 31, 2022	NextFinTech			NextMedia			Totals
Revenue	$	466,551		$	—		$	466,551
Cost of Revenue	$	102,967		$	—		$	102,967
Gross Profit	$	363,584		$	—		$	363,584

Operating expenses:
General and administrative	$	841,604		$	141,206		$	982,810
Salaries and benefits		850,797			258,852			1,109,649
Depreciation and Amortization		25,366			146,598			171,964
Others		136,037			45,325			181,362
Total operating expenses	$	1,853,804		$	591,981		$	2,445,785

Operating Loss	$	(1,490,220	)	$	(591,981	)	$	(2,082,201	)


Other Income/(Expense)	$	35,228		$	(10,100	)	$	25,128

Net (loss) before tax – reportable segment	$	(1,454,992	)	$	(602,081	)	$	(2,057,073	)

Unallocated distribution and administrative expenses and finance cost:
- General and administrative							$	1,320,245
- Salaries and benefits								319,795
- Other operating expenses								784,233
- Interest expense								145,385
- Other income								(22,992	)
							$	2,546,667
Net (loss) before tax from continuing operation							$	(4,603,740	)

Segment assets		49,744,076			19,838,787			69,582,863
Unallocated assets								8,388,861
Assets from discontinued operation								28,514,136
Total asset								106,485,860

For the ~~six~~three months ended ~~August~~May 31, 2020*2021

~~NextTrip~~

~~NextFinTech~~

~~NextMedia~~

~~Total~~HotPlay

~~Sales~~Revenue

—

Cost of ~~Sales~~Revenue

—

Gross Profit

—

For the three months ended August 31, 2020*

~~NextTrip~~

~~NextFinTech~~

~~NextMedia~~

~~Total~~

~~Sales~~

—

~~Cost of Sales~~

—

~~Gross Profit~~

—

~~Due to the reverse acquisition with HotPlay, the year-ago results incorporated only HotPlay's financials.~~

There were no reconciling or inter-company items between ~~segments.~~segments during the three-month period ended May 31, 2022.

There was only 1 segment for the three-month period ended May 31, 2021.

~~Table of Contents~~

Schedule of geographic information

Sales August 31,
2021 August 31,
2020
United States and Puerto Rico $ 330,247 $ —
Europe 2,317,036 —
Thailand — —
$ 2,647,283 $ —

Long-lived Assets August 31,
2021 February 28,
2021
United States and Puerto Rico $ 47,095,396 $ —
Europe 9,980,308 —
Thailand 9,481,355 7,785,396
$ 66,640,215 $ 7,785,396

Revenue		For three months ended May 31, 2022				For three months ended May 31, 2021
United States and Puerto Rico		$	466,551			$	—

~~Table of Contents~~

Long-lived Assets	May 31, 2022		February 28, 2022
United States and Puerto Rico	$	40,673,604	$	44,128,496
Europe		—		11,913,658
Thailand		10,129,772		9,951,343
	$	50,803,376	$	65,993,497

Note 13 – Fair Value Measurements

The Company has adopted the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs).

The hierarchy consists of three levels:

●

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

●

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.

Other financial instruments of the Company are short-term in nature or carrying interest at rates close to the market interest rates, their fair value is not expected to be materially different from the amounts presented in the Consolidated Balance Sheet.

Fair value of financial instruments

The methods and assumptions used by the Grouping estimating the fair value of financial instruments are as follows:

a) For financial assets and liabilities which have short-term maturities, including cash and cash equivalents, short term investment, accounts receivable, loans receivable, unbilled receivables, other receivables, line of credit and notes payable and accounts payable, the carrying amounts in the balance sheets approximate their fair value.

b) The fair value of investment in unconsolidated affiliates is generally derived from quoted market prices or based on generally accepted pricing models when no market price is available.

Note 14– Subsequent Events

Sales plan - Reinhart Digital TV (Zappware) and NextTrip to TGS Esports, Inc

~~Nithinan Boonyawattanapisut’s Employment Agreement~~

On ~~September 16, 2021,~~June 28, 2022, the Company entered into ~~an Employment~~a series of agreements, including a Securities Exchange Agreement, with ~~Nithinan ‘Jess’ Boonyawattanapisut, its Co-Chief~~William Kerby, the Company’s co-Chief Executive Officer and ~~member~~director, Donald P. Monaco, a director of the Company, and British Columbia-based TGS E-Sports Inc. (TSX-V: TGS, OTC: TGSEF), a public company whose securities are listed for trading on the Canadian TSX Venture Exchange, pursuant to which the Company has agreed to sell the Company’s travel business, NextTrip Group, LLC, and its ~~board~~51% ownership of ~~directors, which agreement has an effective date~~Reinhart Digital TV (the 100% owner of ~~October 1, 2021. The agreement remains~~Zappware) to TGS in ~~effect (renewing automatically on a month-to-month basis), until either party provides the other at least 30 days prior written notice~~exchange for securities of ~~its intent to terminate the agreement, or until terminated~~TGS , as discussed in further detail below. TGS is a leading esports tournament solutions provider.

Prior to the execution of the securities exchange agreement, NextTrip issued an aggregate of 915,000 units in NextTrip to Messrs. Kerby and Monaco to resolve certain management unit issuances provided for in NextTrip’s Operating Agreement as consideration for services rendered.

~~The agreement includes a non-compete provision, prohibiting Ms. Boonyawattanapisut from competing against~~

As consideration for the sale, upon closing of the transaction, (i) the Company ~~during the term~~will receive 232,380,952 shares of ~~the agreement~~newly created TGS Preferred stock, valued at $12.2 million, and (ii) Messrs. Kerby and Monaco, both of whom hold certain equity interests in NextTrip (discussed above), will receive an aggregate of 69,714,286 TGS common shares, valued at $3.66 million, of which 11,619,048 TGS common shares will be held in escrow for a period of ~~12 months after termination thereof (subject~~time. The TGS Preferred shares will be redeemable in certain situations, can be sold subject to certain ~~exceptions described below)~~transfer restrictions (including a right of first refusal in favor of TGS), and may be converted into shares of TGS common shares in ~~any state or country in connection with (A)~~certain limited circumstances, including mandatory conversion upon the ~~commercial sale~~occurrence of ~~products sold~~certain events. In the event that the TGS Preferred shares are converted into shares of TGS common shares by the Company during the six (6) months preceding the termination date; and (B) any services the Company commercially offered during the six (6) months prior to the termination date (collectively, the “Non-Compete”).

~~During the term of the agreement, Ms. Boonyawattanapisut is to receive a base salary of $400,000~~ ~~per year, which may be increased~~ at any time, the Company is obligated to distributed all such shares of TGS common shares in a stock dividend to its shareholders. Concurrently with a determination to convert the TGS Preferred shares into shares of TGS common shares, if ever, the Company will set a shareholder record date for a special dividend to distribute all of the common shares of TGS held by the Company to the Company’s shareholders, on a pro-rata basis.

Concurrently with the execution of the Securities Exchange Agreement, the Company, NextTrip, Reinhart and TGS entered into a separation agreement (the “Separation Agreement”) to further document the separation of NextTrip and Reinhart from the Company and to assign, transfer and convey certain assets and liabilities held in NextTrip or the Company’s name, respectively, to NextTrip or the Company, respectively, to allow for the separation of the businesses in the Securities Exchange Agreement at closing of the transaction.

Further, the Separation Agreement terminates certain intercompany agreements and accounts by and between the parties at closing of the transaction, sets rights related to confidentiality, non-disclosure and maintenance of attorney-client privilege matters and also provides for a mutual release by and among the Company, NextTrip and Reinhart for all pre-closing claims between themselves and their officers, directors, affiliates, successors and assigns.

In addition, the Separation Agreement provides for the contribution of (i) $1.5 million to NextTrip and (ii) an additional $1.5 million in ten (10) equal monthly installments beginning July 1, 2022, in exchange for NextTrip, as of May 1, agreeing to assume the ongoing operating expenses of NextTrip and Reinhart. NextTrip has also agreed to assume payments under that certain payment obligation of the Company pursuant an Amendment to Intellectual Property Purchase Agreement effective May 18, 2021 by and between the Company, IDS Inc., TD Assets Holding LLC, and Ari Daniels in the approximate amount of $2,500,000, provided, however, that, if the Company fails to make any of the above installment payments within five (5) business days of being due, that such IDS payment obligation reverts back to the Company.

Closing of the transaction remains subject to various conditions, including (without limitation) regulatory approvals and consummation of a financing by TGS, and is expected to occur in the second half of 2022. Additionally, as a further condition of closing the transaction, TGS shall hold a shareholder meeting as soon as reasonably practicable to approve the transaction, an amendment to the articles of incorporation of TGS to create the TGS Preferred, a 40:1 share consolidation (reverse stock split) and related matters (collectively, the “Transaction Proposals”). In connection with the shareholder meeting, TGS is also obligated to file a circular with the Canadian securities authorities in accordance with Canadian law and the policies of the TSXV. No assurances can be provided that the closing conditions will be satisfied, or that the transaction will be consummated on the anticipated timeline, or at all.

In addition, in order to induce the Company to enter into the Securities Exchange Agreement, certain TGS shareholders agreed to enter into a voting support agreement pursuant to which they agreed to vote their TGS common shares in favor of the Transaction Proposals.

At closing of the transaction, the Company shall enter into (i) a right of first refusal and distribution agreement that governs certain rights between the parties with respect to the subsequent disposition of the TGS Preferred Shares, and (ii) a stock escrow agreement, pursuant to which a portion of the TGS common shares issued to Messrs. Kerby and Monaco will be held in escrow for a period of up to four (4) years (the “Escrow Period”) at which point, if the following conditions have not been met, such Escrow Shares will be canceled and returned to TGS’ treasury: (x) the TGS common share trading price at the ~~discretion~~time of a conversion of Preferred Shares by the Company occurs is at or above $0.06375 (a 115% premium on the closing price), or (y) the Preferred Shares are sold or redeemed by the Company at or above a price of $14,030,000 (a 115% premium).

At the closing of the ~~Compensation Committee of~~transaction, the board of directors of TGS will consist of seven members, five of whom will be designated by Messrs. Kerby and Monaco and two of which will be designated by Mr. Spiro Khouri of TGS.

As a result of the foregoing, as of May 31, 2022, Reinhart/Zappware and NextTrip were no longer consolidated nor treated as a division of the Company; accordingly, for the three-month period ended May 31, 2022, the Company ~~without~~had two remaining reportable business segments: NextFinTech and NextMedia.

In connection with the ~~need~~sale plan, the Company has reclassified certain assets and liabilities to ~~amend~~present as held for sale. As of May 31, 2022, the ~~agreement; an annual bonus payable at~~Company has classified goodwill and intangible assets as held for sale in current assets as follows:

	As of May 31, 2022
	Reinhart /Zappware			NextTrip			Total
Goodwill
Carrying amount	$	16,818,456		$	5,191,082			22,009,538
Accumulated translation adjustment		(983,733	)		—			(983,733	)
Allowance for impairment loss		(5,040,460	)		(5,191,082	)		(10,231,542	)
Goodwill, net	$	10,794,263		$	—		$	10,794,263

Intangible assets
Net book value	$	7,525,588		$	3,965,122			11,490,710
Allowance for impairment loss		—			(1,681,874	)		(1,681,874	)
Intangible assets, net	$	7,525,588		$	2,283,248		$	9,808,836

During the ~~discretion~~three-month period ended May 31, 2022, the Company performed the impairment assessment and recognized the impairment loss in operation loss from discontinued operations to reflect the expected recoverable amount, comprised of impairment loss on intangible assets of NextTrip amounting to $0.5 million, and impairment loss on goodwill of Reinhart/Zappware, amounting to $0.1 million.

As of February 28, 2022, the Company has classified goodwill and intangible assets as held for sale in non-current assets as follows:

	As of February 28, 2022
	Reinhart /Zappware			NextTrip			Total
Goodwill
Carrying amount	$	16,818,456		$	5,191,082		$	22,009,538
Accumulated translation adjustment		(844,568	)		—			(844,568	)
Allowance for impairment loss		(4,977,023	)		(5,191,082	)		(10,168,105	)
Goodwill, net	$	10,996,865		$	—		$	10,996,865

Intangible assets
Net book value	$	6,468,491		$	2,525,142			8,993,633
Allowance for impairment loss		—			(1,215,746	)		(1,215,746	)
Intangible assets, net	$	6,468,491		$	1,309,396		$	7,777,887

During the year ended February 28, 2022, the Company performed the impairment assessment and recognized the impairment loss for goodwill and intangible assets of Reinhart/Zappware and NextTrip units, as we assessed that the fair value from expected recoverable selling price was lower than the book value, therefore recorded impairment on goodwill amounted to $10.2 million, comprised Reinhart/Zappware in amount $5.0 million and NextTrip in amount $5.2 million and impairment loss on intangible assets of NextTrip amounting to $1.2 million.

The business of NextTrip represented the entirety of the ~~Compensation Committee; other bonuses which may be granted/approved from time to time~~NextTrip operating segment and Reinhart Digital TV was a part of NextMedia operating segment until February 28, 2022. Comparative figures included in the ~~discretion of the Compensation Committee; $200,000~~ ~~in cash and~~ ~~25,000~~ ~~shares of common stock issued as a sign-on bonus under the terms of the Company‘s Amended and Restated 2017 Equity Incentive Plan (the “Plan”); up~~accompanying condensed consolidated financial statements have been reclassified to four weeks of annual paid time off, which can be rolled-over year to year, or which in the discretion of Ms. Boonyawattanapisut, can be required to be paid in cash at the end of any year or the termination of the agreement; and a car allowance equal to an equivalent of $~~1,500~~ ~~per month, during the term of the agreement.~~conform with current period presentation.

The ~~agreement provides Ms. Boonyawattanapisut with the option~~detail of ~~receiving some or all~~assets and liabilities classified as held for sale as of the base salary and/or any bonus in shares of the Company’s common stock, with such shares being based on the higher of (a) the closing sales price per share on the trading day immediately preceding the determination by Ms. Boonyawattanapisut to accept shares in lieu of cash;May 31, 2022 and ~~(b) the lowest price at which such issuance will not require stockholder approval under the rules of the stock exchange where the Company’s common stock is then listed or Nasdaq ((a) or (b)~~February 28, 2022 were as applicable, the “Share Price” and the “Stock Option”), provided that Ms. Boonyawattanapisut is required to provide the Company at least five business days prior written notice if she desires to exercise the Stock Option as to any payment of compensation, unless such time period is waived by the Company. The issuance of the shares described above is subject to the approval of the stock exchange where the Company’s common stock is then listed or Nasdaq, and where applicable, stockholder approval, and in the sole discretion of the board of directors, may be issued under, or outside of, a stockholder approved stock plan.follows:

	Reinhart/Zappware
	May 31, 2022		February 28, 2022
Assets
Cash and cash equivalent	$	1,194,230		2,185,719
Accounts receivable, net		1,073,312		839,612
Unbilled receivables		1,819,470		3,275,229
Other receivable		—		3,251
Work in progress		647,743		691,863
Prepaid expenses and other current assets		194,514		123,084
Intangible assets, net		7,525,588		—
Goodwill, net		10,794,263		—
Computers, furniture and equipment, net		131,766		—
Operating lease right-of-use asset		1,935,764		—
Security deposits		59,105		—
Total current assets held for sale		25,375,755		7,118,758

Intangible assets, net		—		6,468,491
Goodwill, net		—		10,996,865
Computers, furniture and equipment, net		—		149,791
Operating lease right-of-use asset		—		2,067,942
Security deposits		—		71,401
Total non current assets held for sale		—		19,754,490

Total assets	$	25,375,755		26,873,248

Liabilities
Line of credit and notes payable, net	$	3,030,849		2,878,274
Accounts payable and accrued expenses		3,138,538		3,557,080
Other current liabilities		264,906		264,905
Deferred revenue		1,007,698		2,040,787
Current portion of operating lease liability		1,935,765		493,622
Total current liabilities held for sale		9,377,755		9,234,668

Line of Credit and Notes Payable Long Term, net		—		270,808
Operating lease liability, net of current portion		—		1,574,320
Other long term liability		—		28,761
Total non current liabilities held for sale		—		1,873,889

Total liabilities	$	9,377,755		11,108,557

Net asset	$	15,998,000		15,764,691

The agreement includes standard provisions relating to the reimbursement of business expenses, indemnification rights, rights to Company property and inventions (which are owned by the Company), dispute resolutions, tax savings, clawback rights and provisions entitling Ms. Boonyawattanapisut to receive any fringe benefits offered by the Company to other executives (subsidized in full by the Company) including, but not limited to, family coverage for health/medical/dental/vision, life and disability insurance.

	NextTrip
	May 31, 2022			February 28, 2022
Assets
Cash and cash equivalent	$	536,429	��		151,122
Accounts receivable, net		3,856			1,056
Other receivable		204,891			1,197
Prepaid expenses and other current assets		66,227			60,861
Intangible assets, net		2,283,248			—
Computers, furniture and equipment, net		28,730			—
Security deposits		15,000			—
Total current assets held for sale		3,138,381			214,236

Intangible assets, net		—			1,309,396
Computers, furniture and equipment, net		—			41,671
Security deposits		—			15,000
Total non current assets held for sale		—			1,366,067
Total assets	$	3,138,381			1,580,303

Liabilities
Accounts payable and accrued expenses		449,837			315,595
Deferred revenue		147,544			157,790
Total current liabilities held for sale		597,381			473,385
Total liabilities	$	597,381			473,385
Net asset		2,541,000			1,106,918

	Total assets and liabilities held for sale
	May 31, 2022		February 28, 2022
Assets
Cash and cash equivalent		1,730,659		2,336,841
Accounts receivable, net		1,077,168		840,668
Unbilled receivables		1,819,470		3,275,229
Other receivable		204,891		4,448
Work in progress		647,743		691,863
Prepaid expenses and other current assets		260,741		183,945
Intangible assets, net		9,808,836		—
Goodwill, net		10,794,263		—
Computers, furniture and equipment, net		160,496		—
Operating lease right-of-use asset		1,935,764		—
Security deposits		74,105		—
Total current assets held for sale		28,514,136		7,332,994

Intangible assets, net		—		7,777,887
Goodwill, net		—		10,996,865
Computers, furniture and equipment, net		—		191,462
Operating lease right-of-use asset		—		2,067,942
Security deposits		—		86,401
Total non current assets held for sale		—		21,120,557

Total assets		28,514,136		28,453,551

Liabilities
Line of credit and notes payable, net		3,030,849		2,878,274
Accounts payable and accrued expenses		3,588,375		3,872,675
Other current liabilities		264,906		264,905
Deferred revenue		1,155,242		2,198,577
Operating lease liability		1,935,765		493,622
Total current liabilities held for sale		9,975,136		9,708,053

Line of Credit and Notes Payable Long Term, net		—		270,808
Operating lease liability, net of current portion		—		1,574,320
Other long term liability		—		28,761
Total non current liabilities held for sale		—		1,873,889
Total liabilities		9,975,136		11,581,942

Net asset		18,539,000		16,871,609

The ~~agreement terminates upon Ms. Boonyawattanapisut’s death and can~~Consideration expected to be ~~terminated~~received by the Company upon ~~her disability (as described~~closing of the transaction – Nonvoting convertible preferred shares of TGS compared with net book value of selling assets as of May 31, 2022 were as follows:

Net asset of Reinhart/Zappware as of May 31, 2022	15,998,000
Net asset of NextTrip as of May 31, 2022	2,541,000
Total net asset	18,539,000

Additional cash contribution to TGS per agreement	3,000,000
Cash transferred to NextTrip in May 2022	(1,500,000	)
	1,500,000

Less: Fair value of Reinhart/Zappware – non-controlling interest	(7,839,000	)
Consideration expected to receive – Nonvoting convertible preferred shares of TGS	12,200,000

The operating results of held-for-sale entities included in the ~~agreement), by~~Company’s Statement of Comprehensive Income for the Company for Cause (defined below) or Ms. Boonyawattanapisut for Good Reason (defined below). For the purposes of the agreement, (A) “Cause” means (i) Ms. Boonyawattanapisut’s gross and willful misappropriation or theft ofthree-month period ended May 31, 2022 were as follows:

For the three months ended May 31, 2022	Reinhart/ Zappware			NextTrip			Total
Revenue	$	4,027,662		$	171,751		$	4,199,413
Cost of Revenue		1,315,768			135,885			1,451,653
Gross Profit	$	2,711,894		$	35,866		$	2,747,760
Operating expenses		1,741,033			1,171,260			2,912,293
Other Expense		117,216			526,497			643,713
Net profit (loss) before tax for the period from discontinued operations	$	853,645		$	(1,661,891	)	$	(808,246	)
Estimated corporate taxes	$	—		$	—		$	—
Net profit (loss) after tax for the period from discontinued operations	$	853,645		$	(1,661,891	)	$	(808,246	)
Share profit of non-controlling interest		418,286			—			418,286
Net profit (loss) from discontinued operation attributable to parent		435,359			(1,661,891	)		(1,226,532	)

Other Comprehensive (loss) income:
Currency Translation from discontinued operation	$	(746,581	)	$	—		$	(746,581	)
Comprehensive (loss) income	$	107,064		$	(1,661,891	)	$	(1,554,827	)

Currency translation allocated to:
Equity holders of the Company	$	(380,756	)	$	—		$	(380,756	)
Non-controlling interests of the subsidiaries		(365,825	)		—			(365,825	)
	$	(746,581	)	$	—		$	(746,581	)

Total comprehensive (loss) income attributable to:
Equity holders of the Company	$	54,603		$	(1,661,891	)	$	(1,607,288	)
Non-controlling interests of the subsidiaries		52,461			—			52,461
	$	107,064		$	(1,661,891	)	$	(1,554,827	)

The operating result included in the Company’s ~~or any~~Statement of ~~its subsidiary’s funds or property; or (ii) Ms. Boonyawattanapisut’s conviction~~Comprehensive income for the three-month period ended May 31, 2021 represented HotPlay only.

The net cashflow of or plea of guilty or nolo contendere to, any felony or crime involving dishonesty or moral turpitude; or (iii) Ms. Boonyawattanapisut materially breaches any obligation, duty, covenant or agreement under the agreement, which breach is not cured or corrected within thirty (30) days of written notice thereof from the Company ( except for certain breaches which cannot be cured); or (iv) Ms. Boonyawattanapisut commits any act of fraud; and (B) “Good Reason” means (i) without the consent of Ms. Boonyawattanapisut, the Company materially reduces Ms. Boonyawattanapisut’s title, duties or responsibilities, without the same being corrected within ten (10) days after being given written notice thereof; (ii) the Company fails to pay any regular installment of base salary to Ms. Boonyawattanapisut and such failure to pay continues for a period of more than thirty (30) days; or (iii) a successor to the Company fails to assumeheld-for-sale entities are included in the Company’s ~~obligations under~~cash flow statement for the ~~agreement, without the same being corrected within thirty (30) days after being given written notice thereof.~~three-month period ended May 31, 2022 were as follows:

	Reinhart/ Zappware			NextTrip			Total
Net cash flows from (used in) operating activities	$	(312,682	)	$	1,584,429		$	1,271,747
Net cash flows used in investing activities		(550,517	)		(2,699,122	)		(3,249,639	)
Net cash flows from (used in) financing activities		(128,290	)		1,500,000			1,371,710
Net increase (decrease) in cash and cash equivalent	$	(991,489	)	$	385,307		$	(606,182	)

~~Table~~

No cashflow of ~~Contents~~

In the event of termination of the agreement for death or disability by Ms. Boonyawattanapisut without Good Reason, or for Cause by the Company, Ms. Boonyawattanapisut is due all consideration due and payable to her through the date of termination. In the event of termination of the agreement by Ms. Boonyawattanapisut for Good Reason or the Company for any reason other than Cause (or if Ms. Boonyawattanapisut’s employment is terminated other than for Cause within six (6) months before or twenty-four (24) months following the occurrence of a Change of Control (definedheld-for-sale entities are included in the ~~agreement) of~~Company’s cash flow statement for the Company), Ms. Boonyawattanapisut is due all consideration due and payable through the date of termination; a lump sum payment equal to twelve (12) months of base salary; continued participation in all benefit plans and programs of the Company for twelve (12) months after termination (or at the option of the Company, reimbursement of COBRA insurance premiums for substantially similar coveragethree-month period ended May 31, 2021, as ~~the Company’s plans); and the Non-Compete will not apply to Ms. Boonyawattanapisut.~~it represented HotPlay only.

~~The terms of the agreement were approved by the Company’s Compensation Committee and Audit Committee, each consisting solely of ‘independent’ members of the Company’s board of directors.~~

On September 16, 2021, the Board of Directors approved an updated compensation plan setting forth compensation payable to the non-executive members of the Board of Directors. Pursuant to the updated compensation plan, each non-executive member of the Board of Directors will receive (a) compensation of $~~60,000~~ ~~per year; (b) additional compensation of $15,000~~ ~~per year for chairpersons of each committee of the Board of Directors; and ( c) additional consideration of $30,000~~ ~~per year to each co-chairman of the Board of Directors. The compensation is earned and payable on a pro-rata, quarterly basis, with a total of~~ ~~70%~~ ~~of the compensation payable in common stock, based on the closing price of the Company’s common stock on the last day of each fiscal quarter during which consideration is earned, and~~ ~~30%~~ accrued and paid in cash at such time as the Company has had at least two consecutive profitable quarters. The compensation is payable retroactive to July 1, 2020. Notwithstanding the above, the compensation payable to Mr. Donald P. Monaco, our Co-Chairman of the Board of Directors is to be reduced by the amount he has already been paid in fiscal 2022. Finally, in addition to the above, the board is eligible for yearly bonuses as approved by the Board of Directors. All shares issued pursuant to the above will be issued under the Plan and subject thereto.

~~On September 22, 2021,~~June 13, 2022, the Company entered into ~~an Exchange Agreement (the “Exchange Agreement”) with Hudson Bay Master Fund Ltd. (the “Holder”), a holder of warrants to purchase~~ ~~322,000~~ ~~shares of the Company’s common stock with an exercise price $2.00~~ per share (the “Warrants”) originally purchased from the Company on September 28, 2018. Pursuant to the terms of the Warrants, the Holder had the right, upon closing of our acquisition of HotPlay Enterprise Limited, effective on June 30, 2021, to elect to require the redemption of the Warrants for a cash payment of the Black Scholes Value of the Warrants (the “Black Scholes Value”), which election was subsequently made by the Holder. Pursuant to the Exchange Agreement, the Holder agreed to exchange the Warrant ( and thereby release the Company from the obligation to pay the Black Scholes Value) for atwo promissory ~~note~~notes, each in the principal amount of $~~900,000~~ ~~(the “Note”).~~approximately CAD $231,121 (USD $178,234), with its former legal counsel, which notes were issued, along with a CAD $10,000 (USD $7,712) in lieu of immediate payment of outstanding amounts payable to such counsel for legal services previously rendered to the Company. The ~~Exchange Agreement included customary representations~~first note will mature on July 31, 2022, and ~~warranties of~~ the ~~parties; a restriction prohibiting~~second note will mature on September 1, 2022; provided, however, that if the Company ~~from undertaking a variable rate transaction for so long as the Note remains outstanding; and a favored nations provision, relating~~fails to ~~subsequent amendments, modifications, waivers or exchanges of any warrant to purchase common stock of the Company, which applies until~~repay the first ~~anniversary of~~note in full on or before its maturity date, then the ~~repayment of the Note. The Company also agreed to pay $15,000~~ ~~of the legal fees of the Holder pursuant to the Exchange Agreement.~~

~~The Note is payable by the Company, in four equal payments of $225,000~~ ~~each, with~~ ~~payments~~second note will automatically become immediately due ~~on October 22, 2021, November 22, 2021, December 22, 2021,~~ and ~~on maturity, January 22, 2022~~. We can prepay any amount due under the Note without penalties, provided we provide the Holder five days prior written notice. The amount due under the Note does not accrue interest, unless an event of default occurs thereunder, at which time the amount owed under the Note willpayable. Both notes are unsecured and accrue interest at 18%a rate of 18% per annum, until paid in full. The Note contains customary restrictions (including future payments of indebtedness while the Note is outstanding and in default), covenants and events of default, including if a change of control of the Company occurs, and upon the occurrence of an event of default, the Holder can declare the entire balance of the Note immediately due and payable, together with a redemption premium of 25~~% (i.e., can require the Company to pay~~ ~~125% of the amount due under the Note). The Note also includes certain rights which accrue to the Holder upon a fundamental transaction.~~

~~On September 28, 2021, the Company entered into a Preferred Stock Exchange Agreement (the “Preferred Exchange Agreement”) with NextBank, which was acquired by the Company on July 21, 2021 (see “Note 6—Acquisitions and Dispositions”).~~

~~Pursuant to the Preferred Exchange Agreement, the Company agreed to exchange~~ ~~5,070,000~~ ~~shares of the Company’s restricted common stock (the “Exchanged Common Shares”), for~~ ~~10,140~~ shares of cumulative, non-compounding, non-voting, non-convertible, perpetual Series A preferred stock shares of NextBank (the “NextBank Preferred Shares”). The NextBank Preferred Shares have an aggregate face value of $~~10,140,000, and accrue a~~ 2% dividend, payable quarterly in arrears. The NextBank Preferred Shares are non-redeemable; however, NextBank may, by the vote of the holders of a majority of its common stock, call and redeem the NextBank Preferred Shares in exchange for the Exchanged Common Shares plus accrued interest at the time of any such redemption. Additionally, the NextBank Preferred Shares include a change of control provision, whereby upon a change of control (as defined in the Preferred Exchange Agreement), the Company may cause NextBank to repurchase the NextBank Preferred Shares in exchange for the Exchanged Common Shares, plus accrued interest.

The Preferred Exchange Agreement included customary representations, covenants and warranties of the parties, and closing conditions which would be customary for a transaction of this type. The transactions contemplated by the Preferred Exchange Agreement closed on October 1, 2021.

~~On September 27, 2021, the Court entered into the Agreed Order. The Court ordered that (i) to resume the monthly payment on or before September 28, 2021, (ii) $24,583.33~~ ~~shall be paid monthly to one of IDS’s counsel and the balance of each payment shall be paid to the IDS Defendants, (iii) $20,000~~ ~~of the 12~~^th~~monthly payment shall be withheld pending further order of the court, and (iv) NextPlay/(formerly Monaker) was awarded its fees and costs associated with the filing of the Motion.~~

~~On September 1, 2021 the Company entered into an Exchange Agreement with Streeterville, whereby Streeterville exchanged $270,000~~ ~~owed under a November 2020 promissory note (which amount was partitioned into a separate promissory note) for~~ ~~135,000~~ ~~shares of the Company’s common stock.~~

~~On August 19, 2021, the Company entered into an Intellectual Property Purchase Agreements with Fighter Base Publishing Inc. (“Fighter Base”) and Inc. (“Token IQ”, and together with Fighter Base, the “IP Sellers”), dated as of the same date (the “IPP Agreements~~”). Pursuant to the IPP Agreements, the Company agreed to acquire certain intellectual property owned by Fighter Base (relating to the games industry), which entity is owned and controlled by Mark Vange, the Chief Technology Officer of the Company. Pursuant to the IPP Agreement, the Company agreed to acquire certain intellectual property owned by Token IQ (relating to the distributed ledger industry), which entity is owned and controlled by Mark Vange, the Chief Technology Officer of the Company.

~~Pursuant to the Fighter Base IPP Agreement, the intellectual property to be acquired thereunder has a mutually agreed upon value of $5 million, which will be paid by the Company by way of the issuance to Fighter Base of~~ ~~1,666,667~~ ~~shares of common stock ($~~3 ~~per share of common stock).~~

~~Pursuant to the Token IQ IPP Agreement, the intellectual property to be acquired thereunder has a mutually agreed upon value of $5 million, which will be paid by the Company by way of the issuance to Fighter Base of~~ ~~1,250,000~~ ~~shares of common stock ($~~4 ~~per share of common stock).~~

The closing of the transactions contemplated by the IPP Agreements are subject to customary closing conditions, which include, due to Mr. Vange’s status as an officer of the Company, the approval of the Company’s shareholders of the transactions contemplated by the IPP Agreements and the issuance of shares of common stock thereunder.

Effective on August 19, 2021, the Board of Directors of the Company appointed Mr. Andrew Greaves to serve as the Company’s Chief Operating Officer and changed Mr. Timothy Sikora’s titles from Chief Operating Officer of the Company and Chief Information Officer of NextTrip, to Chief Information Officer of the Company and President and Chief Operating Officer of NextTrip.

~~On June 9, 2021, GLM Consulting Ltd (the “Consultant~~”), of which Mr. Greaves serves as the sole officer and director, entered into a Consulting Agreement with the Company to assist the Company in growing a connected subscriber base and ecosystem across all devices: Digital TV, Set Top Box, Streaming Devices, PC, Laptop, Tablet and Smartphones, by providing a range of operational expertise. The term of the agreement started on July 6, 2021 and is effective until June 30, 2022, provided that the agreement may be terminated at any time, by either party, with two weeks written prior notice. The Company agreed to pay the Consultant a daily consulting fee of one thousand US dollars ($~~1,000~~), for each day of service up to a maximum amount of 20 days per month unless previously agreed in writing with the Company. Each day of service shall include a minimum of eight hours. The Consulting Agreement included confidentiality obligations of the parties and customary work for hire language. To date the Consultant has been paid approximately $~~39,000~~ ~~pursuant to the Consulting Agreement from the Company.~~

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

This information should be read in conjunction with the interim unaudited condensed consolidated financial statements and the notes thereto included in this Quarterly Report on Form 10-Q ~~and the unaudited financial statements and notes thereto~~(the “Report”), and Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the year ended February 28, ~~2021,~~2022, filed with the Securities and Exchange Commission on June ~~8, 2021.~~21, 2022.

Our logo and some of our trademarks and tradenames are used in this Report. This Report also includes trademarks, tradenames and service marks that are the property of others. Solely for convenience, trademarks, tradenames and service marks referred to in this Report may appear without the ®, ™ and SM symbols. References to our trademarks, tradenames and service marks are not intended to indicate in any way that we will not assert to the fullest extent under applicable law our rights or the rights of the applicable licensors if any, nor that respective owners to other intellectual property rights will not assert, to the fullest extent under applicable law, their rights thereto. We do not intend the use or display of other companies’ trademarks and trade names to imply a relationship with, or endorsement or sponsorship of us by, any other companies.

The market data and certain other statistical information used throughout this Report are based on independent industry publications, reports by market research firms or other independent sources that we believe to be reliable sources. Industry publications and third-party research, surveys and studies generally indicate that their information has been obtained from sources believed to be reliable, although they do not guarantee the accuracy or completeness of such information. We are responsible for all of the disclosures contained in this Report, and we believe these industry publications and third-party research, surveys and studies are reliable. While we are not aware of any misstatements regarding any third-party information presented in this Report, their estimates, in particular, as they relate to projections, involve numerous assumptions, are subject to risks and uncertainties, and are subject to change based on various factors, including those discussed under, and incorporated by reference in, the section entitled “~~Item~~“Item 1A. Risk ~~Factors~~”Factors” of this Report. These and other factors could cause our future performance to differ materially from our assumptions and estimates. Some market and other data included herein, as well as the data of competitors as they relate to NextPlay Technologies, Inc., is also based on our good faith estimates.

Unless the context requires otherwise, references to the “~~Company,~~“Company,” “~~we,~~“we,” “~~us,~~“us,” “~~our,~~“our,” and “~~NextPlay~~”“NextPlay” refer specifically to NextPlay Technologies, Inc., formerly Monaker Group, Inc., and its consolidated subsidiaries.

In addition, unless the context otherwise requires and for the purposes of this report only:

We file annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, ~~and~~ proxy and information statements and amendments to reports filed or furnished pursuant to Sections 13(a) and 15(d) of the ~~Securities~~ Exchange Act ~~of 1934, as amended.~~with the SEC. The SEC maintains a website (https://www.sec.gov) that contains reports, proxy and information statements and other information regarding us and other companies that file materials with the SEC electronically. Additional information about us is available on our website at www.nextplaytechnologies.com. We do not incorporate the information on or accessible through our websites into this filing, and you should not consider any information on, or that can be accessed through, our websites as part of this filing.

Summary of The Information Contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations ~~(MD&A)~~(“MD&A”) is provided in addition to the accompanying consolidated financial statements and notes to assist readers in understanding our results of operations, financial condition, and cash flows. MD&A is organized as follows:

During the three month period ended May 31, 2022, NextPlay ~~offers an ecosystem for video gamers, digital consumers, and travelers through~~Technologies, Inc., together with its ~~three divisions: (i) NextMedia; (ii) NextFinTech; and (iii) NextTrip. Through the development and integration of innovative technology solutions, NextPlay~~consolidated subsidiaries, is building a ~~[unified] platform that offers~~technology solutions company, offering games, in-game advertising, digital asset products and services to consumers and corporations within a ~~suite~~growing worldwide digital ecosystem. NextPlay’s engaging products and services utilize innovative advertising technology (“AdTech”), Artificial Intelligence (“AI”) and financial technology (“FinTech”) solutions to leverage the strengths and channels of ~~personal services for~~ its ~~users.~~existing and acquired technologies.

As of May 31, 2022, NextPlay is organized into two divisions: (i) NextMedia, the Company’s Interactive Digital Media Division and (ii) NextFinTech, the Company’s Finance and Technology Division.

HotPlay Enterprise Limited (“~~HotPlay~~”HotPlay”), which is wholly-owned by NextPlay, is an in-game advertising (“~~IGA~~”IGA”) platform that delivers advertisements into video games without disrupting gameplay, enabling video games to monetize without compromising on the integrity of the game. The platform enables advertisers and merchants of all sizes to hyper-locally deliver promotional coupons to gamers, offering them real world rewards from playing video games. Video games could also deliver relevant virtual rewards through the platform in order to increase retention rate.

Upon receiving the rewards, gamers are able to access them via the HotPlay redemption mobile application (“Redemption ~~App~~”App”). The redemption app also features a list of games integrated with HotPlay IGA, giving video games visibility among the HotPlay user base.

In order to increase HotPlay IGA adoption among third party video game developers, HotPlay has established an in-house game development studio dedicated to developing casual and hyper-casual games that help showcase the capabilities of our technology.

~~Reinhart TV AG/Zappware NV (“Reinhart~~”) is an award-winning entertainment service provider. The platform, which is currently deployed on devices across Europe and Latin America, provides end users with an intuitive and personalized multi-screen TV experience across set-top boxes, connected TVs, smartphones, tablets, and PCs. The platform also provides a service management system that enables operators to effectively manage user experience and monetization of their services.

Following the 51% acquisition of Reinhart TV on June 23, 2021, NextPlay is integrating its HotPlay IGA platform with Reinhart, which is anticipated to provide HotPlay access to Reinhart’s significant Pay TV customer base. Furthermore, the integration is expected to provide Reinhart with a more comprehensive offering for operators as they transition from a business-to-business (B2B) model to a business-to-business-to-consumer (B2B2C) model. NextPlay plans to further increase the combined platform suite of services by integrating FinTech and Travel service offerings in the future.

NextPlay owns 100% of Next Fintech Holdings, Inc. (formerly Longroot, Inc.) (“~~Longroot~~”Next Fintech”), which in turn ~~owned~~owns 75% of Longroot Limited, a Cayman Islands company (“Longroot ~~Cayman~~”Cayman”). Longroot Cayman owns 49% of the outstanding ordinary shares (with 51% of the ~~Preferred~~preferred shares owned by two Thai citizen nominee shareholders) of Longroot Holding (Thailand) Company Limited (“Longroot ~~Thailand~~”Thailand”), provided that Longroot Cayman controls 90% of Longroot Thailand’s voting shares and therefore effectively controls Longroot Thailand. Longroot Thailand is an Initial Coin Offering (“~~ICO~~”ICO”) Portal that provides digital asset financing and investment services that are fully regulated and licensed by the Securities and Exchange Commission of Thailand (the “~~Thai SEC~~”“Thai SEC”). It is focused on creating Thai regulated cryptocurrencies backed by high quality assets that are designed to be more resistant to market declines. The initial class of assets includes video games, insurance, precious metals, and real estate.

Longroot Thailand is a licensed ICO Portal under the Thai SEC and is regulated under the Thai Digital Asset Law which stipulates that all offerings of digital assets have to be conducted via a Thai SEC licensed ICO Portal.

NextBank International (“~~NextBank~~”NextBank”) (previously International Financial Enterprise Bank), which is wholly-owned by NextPlay, is an International Financial Entity (“~~IFE~~”IFE”) operating under the laws of the Commonwealth of Puerto Rico. Licensed under Act 273 by the Office of the Commissioner of Financial Institutions (“~~OCIF~~”OCIF”), NextBank currently offers concierge services to high net worth individuals and entrepreneurs, and loan products.

~~Following the completed acquisition of NextBank on July 21, 2021,~~ NextPlay plans to create a diversified FinTech solution company that offers asset banking, asset management and mobile payment and banking services.

~~NextTrip (currently operated through NextPlay) offers booking solutions for both business and leisure travel via NextTrip Business~~Strategic Sale of Reinhart Digital TV (Zappware) and NextTrip ~~Journeys, respectively. NextTrip Business offers corporate travel management solutions for small-~~to TGS Esports, Inc.

On June 28, 2022, the Company entered into a series of agreements, including a securities exchange agreement, with William Kerby, the Company’s co-Chief Executive Officer and ~~medium- sized businesses~~director, Donald P. Monaco, a director of the Company, and allows companies to manage travel expenses, travel booking, expense reports, and provides access to concierge-like travel support services, while NextTrip Journeys provides an online travel agency portal where Personal Journey Consultants book and manage vacation packages with concierge like services.

~~The platform is powered by~~British Columbia-based TGS E-Sports Inc. (TSX-V: TGS, OTC: TGSEF) (“TGS”), a ~~proprietary property management system and booking engine that has approximately 3.4 million instantly confirmed vacation rental units.~~

~~Travel Magazine is an online digital media~~public company whose ~~goal~~securities are listed for trading on the Canadian TSX Venture Exchange, pursuant to which the Company has agreed to sell the Company’s travel business, NextTrip Group, LLC (“NextTrip”), and its 51% ownership of Reinhart Digital TV (the 100% owner of Zappware) to TGS in exchange for securities of TGS (discussed in further detail below. TGS is to inspire travelers to explore the world. Travel Magazine publishes articles, videos, and interactive media highlighting travel destinations throughout the world. Through its interactive media platform, leveraging NextPlay Technologya leading esports tournament solutions ~~Travel Magazine also plans to offer non-fungible tokens (NFTs).~~

As consideration for the sale of Reinhart and NextTrip, upon closing of the transaction, (i) the Company will receive 232,380,952 shares of newly created nonvoting convertible preferred stock of TGS (the “TGS Preferred”), valued at $12.2 million, and (ii) Messrs. Kerby and Monaco, both of whom hold certain equity interests in NextTrip (discussed above), will receive an aggregate of 69,714,286 TGS common shares, valued at $3.66 million, of which 11,619,048 TGS common shares will be held in escrow for a period of time. The TGS Preferred shares will be redeemable in certain situations, can be sold subject to certain transfer restrictions (including a right of first refusal in favor of TGS), and may be converted into shares of TGS common shares in certain limited circumstances, including mandatory conversion upon the occurrence of certain events. In the event that the TGS Preferred shares are converted into shares of TGS common shares by the Company at any time, the Company is obligated to distributed all such shares of TGS common shares in a stock dividend to its shareholders. Concurrently with a determination to convert the TGS Preferred shares into shares of TGS common shares, if ever, the Company will set a shareholder record date for a special dividend to distribute all of the common shares of TGS held by the Company to the Company’s shareholders, on a pro-rata basis.

In addition, the separation agreement provides for the contribution of (i) $1.5 million to NextTrip and (ii) an additional $1.5 million in ten (10) equal monthly installments beginning July 1, 2022, in exchange for NextTrip, as of May 1, 2022, agreeing to assume the ongoing operating expenses of NextTrip and Reinhart. NextTrip has also agreed to assume payments under that certain payment obligation of the Company pursuant an Amendment to Intellectual Property Purchase Agreement effective May 18, 2021, by and between the Company, IDS Inc., TD Assets Holding LLC, and Ari Daniels in the approximate amount of $2,500,000, provided, however, that, if the Company fails to make any of the above installment payments within five (5) business days of being due, that such IDS payment obligation reverts back to the Company.

As a result of the foregoing, as of May 31, 2022, Reinhart/Zappware and NextTrip were no longer consolidated nor treated as a division of the Company; accordingly, for the three-month period ended May 31, 2022, the Company had two remaining reportable business segments: NextFinTech and NextMedia.

In December 2019, a novel strain of coronavirus, which causes the infectious disease known as COVID-19, was reported in Wuhan, China. The World Health Organization declared COVID-19 a “~~Public~~“Public Health Emergency of International ~~Concern~~”Concern” on January 30, 2020 and a global pandemic on March 11, 2020. In March and April 2020, many U.S. states and local jurisdictions began issuing ~~‘stay-at-home’~~’stay-at-home’ orders. For example, the state of Florida, where the Company’s principal business operations are, issued a ~~‘stay-at-home’~~’stay-at-home’ order effective on April 1, 2020, which remained in place, subject to certain exceptions, through June 2020, when the order was gradually lifted. Since then, many states have implemented various restrictions in order to minimize the spread of COVID-19, many of which have been fully lifted as of the date of this filing. There can be no assurances that additional restrictions will not be implemented again in the future.

The COVID-19 pandemic, and governmental responses thereto, including travel restrictions, ‘stay-at-home’ orders and required social distancing orders, severely restricted the level of economic activity around the world, and ~~is having~~had an unprecedented effect on the global travel industry. Additionally, the ability to travel has been curtailed through border closures, mandated travel restrictions and limited operations of hotels, airlines, and may be further limited through additional voluntary or mandated closures of travel-related businesses, the majority of which have now been lifted.

The measures implemented to contain the COVID-19 pandemic have had, and may in the future have continue to have, a significant negative effect on our business, financial condition, results of operations, cash flows and liquidity position.

The duration and severity of the COVID-19 pandemic are still uncertain and difficult to predict at this time. The pandemic could continue to negatively affect global economic activity for an extended period of time, even as restrictions have been lifted in most jurisdictions and vaccines are widely available in the United States and certain other countries. The effects of COVID-19 may significantly reduce discretionary spending by individuals and businesses on travel and may create a recession in the United States or globally. In turn, that could have a negative impact on demand for our services. We also cannot predict the long-term effects of the COVID-19 pandemic on our partners and their business and operations or the ways that the pandemic may fundamentally alter the travel industry. The aforementioned circumstances could result in a material adverse impact on our business, financial condition, results of operations and cash flows, potentially for a prolonged period.

The Company’s liquidity could also be adversely impacted by delays in payments of outstanding accounts receivable amounts beyond normal payment terms and insolvencies.

It is difficult to estimate COVID-19’s impact on future revenues, results of operations, cash flows, liquidity or financial condition, but such impacts have been, and likely will continue to be, significant and could continue to have a material adverse effect on our business, financial condition, results of operations, cash flows and liquidity position for the foreseeable future. In the near term, we do expect that the COVID-19 pandemic will continue to negatively affect our operating results and year-over-year results.

As a result of the above, we may be forced to scale back our operations, adjust our plan of operations, borrow or raise additional funding, which may not be available on favorable terms if at all. In the event we require and are unable to raise additional funding in the future, we may be forced to seek bankruptcy protection.

As discussed elsewhere in this report, as a result of the proposed sale of NextTrip and Reinhart/Zappware to TGS, Reinhart/Zappware and NextTrip were no longer consolidated nor treated as a division of the Company, and instead have been classified as assets held for sale; accordingly, unless otherwise stated, the results of continuing operations included herein for the three-month period ended May 31, 2022 exclude the results of NextTrip and Reinhart/Zappware.

For the Three months Ended ~~August~~May 31, ~~2021~~2022 Compared to three months Ended ~~August~~May 31, ~~2020~~2021

Our total revenues increased to ~~$2,647,283~~$0.47 million for the three months ended ~~August~~May 31, ~~2021,~~2022, as compared to $0 for the three months ended ~~August~~May 31, ~~2020, an~~2021 of HotPlay. The increase ~~of $2,647,283~~is derived from the ~~prior period. The~~loan portfolio organic growth and increase in ~~sales is a result~~financial services of the acquisition of HotPlay by Monaker, now part of NextPlay Technologies, which included the acquisitions of Reinhart TV, NextBank, and Longroot. Travel revenue increased $36,890, FinTech revenue increased $293,357 and digital interactive media revenue increase $2,317,036. The increase of $2,317,036 in digital interactive media revenue is a result of the acquisition of Reinhart. Travel revenue is being affected less as travel destinations lift COVID-19 restrictions, as we have experienced an increase in travel reservations. Some travelling schedules have been postponed to later in the year, or the beginning of next year; however, the ultimate effect, duration and effects of the COVID-19 pandemic are currently unknown at this time. FinTech revenue increased is a result of interest income and loan fees.NextBank.

Our total cost of revenues increased to ~~$1,274,340~~$0.1 million for the three months ended ~~August~~May 31, ~~2021,~~2022, compared to $0 for the three months ended ~~August~~May 31, ~~2020.~~2021. Our gross profit was ~~$1,372,943~~$0.36 million for the three months ended ~~August~~May 31, ~~2021,~~2022, compared to $0 for the three months ended ~~August~~May 31, ~~2020.~~2021. Cost of revenues ~~increased,~~ and gross profit increased ~~due to the acquisition~~in line with revenue of ~~HotPlay.~~NextBank.

Our operating expenses include general and administrative, salaries and benefits, technology and development, ~~stock based~~stock-based compensation, selling and promotion and depreciation and amortization. Our operating expenses increased ~~by $5,780,066 or 1,381%~~ to ~~$6,198,562~~$4.9 million for the three months ended ~~August~~May 31, ~~2021,~~2022, as compared to the ~~$418,496~~$0.5 million for the three months ended ~~August~~May 31, ~~2020.~~2021.

(i) general and administrative expenses, which increased ~~$1,846,020~~ to ~~$2,057,079~~$2.3 million for the three months ended ~~August~~May 31, ~~2021,~~2022, as compared to ~~$211,059~~$0.1 million for the three months ended ~~August~~May 31, ~~2020.~~2021. The increase is mainly due to professional ~~fees of $852,336,~~and consultant fees of ~~$238,013, loan related expenses of $199,501, travel expenses of $100,121, rent expense of $90,658, and utilities of $67,500;~~$1.8 million;

(ii) a ~~$1,872,266~~$1.3 million increase in salaries and benefits, ~~mainly attributable~~due to ~~salaries~~having an increased number of ~~$1,450,130 and benefits of $160,180;~~employees 2022 compared to 2021;

(iii) a ~~$1,261,165~~$0.4 million increase in stock-based compensation given to consultants and business vendors; and

~~(iv)~~amortization from a ~~$334,350 increase in selling and promoting expenses;~~larger asset size of the Company.

Our other income and expenses include valuation gain or loss on investments, interest expense, and other income. Our total other expenses ~~increased~~amounted to ~~$4,636,796~~$0.1 million for the three months ended ~~August~~May 31, ~~2021,~~2022, compared to ~~$16,646~~other income of $0.04 million for the three months ended ~~August~~May 31, ~~2020, a~~2021. The period over period change ~~of $4,507,286 from the prior period. The increase~~ is mainly attributable to the ~~valuation loss, net~~interest expense of ~~our holdings~~$0.12 million.

We had an increase in ~~Axion Ventures, Bettwork, Verus (defined below) and Recruiter.com, as described~~profit in ~~greater detail in “Note 5 – Investment in Unconsolidated Affiliates”, which resulted in a loss~~non-controlling interest of ~~$1,496,393, and impairment loss on intangible assets of $3,126,543~~$0.5 million for the three months ended ~~August~~May 31, ~~2021.~~

~~We had~~2022, compared to a loss ~~from~~in non-controlling interest of ~~$599,041~~$0.2 million for the three months ended ~~August~~May 31, 2021, ~~compared~~mainly due to a ~~loss~~profit from ~~non-controlling interest of $236,522~~operation for the ~~three months ended August 31, 2020.~~period from Reinhart/Zappware in the 2022 period.

We had a net loss attributable to the Company of ~~$8,814,001~~$4.5 million for the three months ended ~~August~~May 31, ~~2021,~~2022, compared to a net loss attributable to the Company of ~~$198,620~~$0.58 million for the three months ended ~~August~~May 31, ~~2020, resulting in an increase in net loss of $8,615,381 from the prior period. The increase in the net loss was~~2021, primarily due to the increase in operating expenses of ~~$5,780,066~~$4.3 million.

Loss from discontinued operations $0.8 million represents 2 reporting entities below:

The discontinued operations classified as held for sale were considered for its impairment since March 1, 2022 and ~~an increase in other expenses of $4,507,286, of which $3,126,543 relates to impairment of intangible assets as described in greater detail above.~~

~~For the Six months Ended August 31, 2021 Compared to the Six months Ended August 31, 2020~~

Our total revenues increased to $2,647,283 for the six months ended August 31, 2021, as compared to $0 for the six months ended August 31, 2020, an increase of $2,647,283 from the prior period. The increase in sales is a result of the reverse acquisition of HotPlay by Monaker now part of NextPlay Technologies which include Reinhart TV, IFEB Bank, and Longroot. NextTrip Revenue increased $36,890, NextFinTech Revenue increased $293,357 and Digital Interactive Media Revenue increase $2,317,036. The increase of $2,317,036 is a result of the acquisition of Reinhart. NextTrip Revenue is being affected less as travel destinations lift COVID-19 restrictions, as we have experienced an increase in travel reservations. Some travelling schedules have been postponed to later in the year, or the beginning of next year; however, the ultimate effect, duration and effects of the COVID-19 pandemic are currently unknown at this time; provided that we expect such pandemic todid not continue to have a material adverse effect on our revenues for the remainder of the calendar year and continuing throughout calendar 2021. NextFinTech revenue increase is a result of interest income and loan fees.

Our total cost of revenues increased to $1,274,340 for the six months ended August 31, 2021, compared to $0 for the six months ended August 31, 2020. Our gross profit was $1,372,943 for the six months ended August 31, 2021, compared to $0 for the six months ended August 31, 2020. Cost of revenues increased, and gross profit increased, based on the reverse acquisition results.

Our operating expenses include general and administrative expenses, salaries and benefits, technology and development, stock-based compensation, selling and promotions expenses, and depreciation and amortization. Our operating expenses increased by $6,200,288 or 1,172.1% to $6,729,293 for the six months ended August 31, 2021, as compared to $529,005 for the six months ended August 31, 2020 due to the reverse acquisition of HotPlay.

(i) General and administrative expenses as a result of a reverse acquisition which increased $2,022,903 to $2,245,896, for the six months ended August 31, 2021, as compared to $222,993 for the six months ended August 31, 2020. The increase is mainly due to professional fees of $1,073,805, consultant fees of $420,059, loan related expenses of $199,501, travel expenses of $126,556, rent expense of $96,402, and utilities of $89,808;

(ii) a $2,046,875 increase in salaries and benefits related expenses is attributable to salaries of $1,613,429, benefits of $79,350, social security taxes of $141,018, and recruiting expense of $202,616;

(iii) a $1,332,626 increase in depreciation and amortization resulting from a $900,284 increase in amortization of intangibles, a $393,030 increase in amortization of debt issuance costs, a $39,312 increase in depreciation ofdepreciate/amortize their fixed ~~assets;~~

~~(iv) a $361,629 increase in selling and promoting expenses mainly generated by marketing expenses of $190,431 and promotional expenses of $171,198;~~

~~Our other income and expenses include valuation gain or loss on investments, interest expense, and other income.~~

Our total other expenses increased to $4,679,176 for the six months ended August 31, 2021, compared to $24,547 for the six months ended August 31, 2020, a change of $4,654,629 from the prior period. The increase is mainly attributable to the valuation loss, net of our holdings in Axion Ventures, Bettwork, Verus and Recruiter.com, as described in greater detail in "Note 5 - Investment in Unconsolidated Affiliates", whichassets per accounting standard, this primarily resulted in ~~a loss of $2,841,871~~net profit for the six months ended August 31, 2021, compared to a loss of $341,933 for the six months ended August 31, 2020, for an additional loss of $2,499,938. This additional loss was partially offset by a reduced loss on the sale of unconsolidated affiliates, Verus International, Inc. (formerly known as RealBiz Media Group, Inc. ("Verus")) and Recruiter holdings, of $532,209.Reinhart/Zappware.

~~We had a loss from non-controlling interest of $776,389 for the six months ended August 31, 2021, compared toa loss from non-controlling interest of $354,932 for the six months ended August 31, 2020.~~

We had a net loss attributable to the Company of $9,209,764 for the six months ended August 31, 2021, compared to a net loss attributable to the Company of $198,620 for the six months ended August 31, 2020, resulting in an increase in net loss of $9,011,144 or 4,536.9% from the prior period. The increase in the net loss was primarily due to the increase in operating expenses of $6,200,288 and an increase in other expenses of $4,654,629, of which $3,126,543 relates to impairment of intangible assets as described in greater detail above.

On ~~August~~May 31, ~~2021,~~2022, we had ~~$8,944,775~~$2.4 million of cash on-hand, which was ~~an increase~~decreased from $6.6 million as of ~~$8,499,855 from $444,920 on~~ February 28, ~~2021. The increase in~~2022 due primarily to cash ~~on hand was mainly attributed to the business acquisition activity where there was a increase of $13,251,410 in~~out flow from investing activities ~~offset by cash used~~of $3.9 million for ~~operating activities of $3,059,601.~~

As of ~~August~~May 31, ~~2021,~~2022, the Company had total current liabilities of $30,740,500, were mainly attributed to the reverse acquisition as well as the business combination of the IFEB and Reinhart TV and Zappware. The total liabilities consists of the Secured Notes owed to Streeterville Capital LLC of $8,415,782, short-term loans for $3,069,066 for Reinhart Zappware, an increase of accounts payable and accrued expense of $5,847,026, accrued payroll of $896,102 and accrued interest from notes of $710,486 due to the reverse acquisition and business combination of IFEB and Reinhart Zappware. Deferred revenue increased $898,088 from $0 as of August 31, 2020. IFEB increased other current liabilities in the amount of $11,269,465 due to customer deposit.$41.8 million, which represented:

As of ~~August~~May 31, ~~2021,~~2022, we had ~~$103.8~~approximately $106.4 million in total assets, ~~$33.3~~$43.2 million in total liabilities, working capital of ~~$6.5~~$13.8 million and a total accumulated deficit of ~~$10.4~~$44.9 million.

Cash ~~used in~~provided by operating activities was ~~$3,629,273~~$0.5 million for the ~~six~~three months ended ~~August~~May 31, ~~2021,~~2022, compared to ~~$569,672~~$0.6 million of cash used in operating activities during the ~~six~~three months ended ~~August~~May 31, ~~2020.~~2021. The ~~decrease~~increase was mainly due to ~~an increase unbilled receivable of $4,760,457, and increase of loans receivable of $1,572,298,~~operating expense and other ~~current liabilities of $105,284, which were offset mainly by accounts receivable of $4,749,175 which are mainly due to the reverse acquisition and the new entities being consolidated in the quarter.~~related activities.

Net cash used in investing activities ~~increased to $12,293,699~~was $3.9 million for the quarter ended ~~August~~May 31, 2022, as compared to net cash used in investing activities of $12.5 million for three months ended May 31, 2021. The cash used in investing activities are mainly attributable to the intangible asset acquisition of GoGame and travel platform in 2022 while 2021 asrepresented HotPlay’s cashflow used for reverse takeover activities.

Net cash used in financing activities was $0.8 million for the three months ended May 31, 2022, compared to net cash provided by ~~investing~~financing activities of ~~$957,711~~$13.8 million for ~~six~~the three months ended ~~August~~May 31, ~~2020. The increase can be attributed mainly to~~2021. In 2022, the effects of the business combination as part of the reverse acquisition in the amount of $9,323,686 and $4,200,006 which represents the cash from the business combination with NextPlay and IFEB, respectively.

~~Net cash used for financing activities was $24,075 for the six months ended August 31, 2021, compared to $1,625,318 for the six months ended August 31, 2020. The~~ decrease was primarily due to ~~payment on promissory~~repayment of notes payable - related ~~parties~~party of $1.0 million while 2021 represented HotPlay’s cashflow received from shareholders in ~~the amount of $1,303,613 and stock repurchase of $771,456, offset by proceeds from promissory notes related parties in the amount of $2,264,149.~~

On June 15, 2016, we entered into a revolving line of credit agreement with Republic Bank, Inc. of Duluth, Minnesota, which merged with National Bank of Commerce, which continued as the surviving entity, on July 8, 2019 (“~~National Bank”). The revolving line of credit has been amended various times to date, and on May 7, 2020, we entered a new Promissory Note with National Bank (“New Note”) in connection~~conjunction with the line of credit. The New Note replaced a prior promissory Note we had in place with National Bank in connection with our $1,200,000 revolving line of credit and extended the due date of the prior Note from June 30, 2020 to December 31, 2020. The New Note also amended the interest rate of the prior Note to provide that amounts due under the New Note accrue interest at the rate of prime plus 3% (which rate is currently 6.25%) (the interest rate of the prior Note was prime plus 1%), subject to a floor of 4.5%, which interest is payable monthly in arrears. The New Note may be prepaid at any time without penalty. The New Note contains standard and customary events of default. On December 1, 2020 the company paid off the full balance of the New Note of $1,192,746.

Additional information regarding our ~~notes payable,~~acquisitions and dispositions, notes receivable, investments in equity instruments, ~~acquisitions and dispositions and line of credit~~notes payable can be found under “Part I. Financial Statements—Item 1. Financial Statements” –, “Note 4 – ~~Notes Receivable”;~~Acquisitions and Dispositions”, “Note 105 – Related ~~Party Promissory Notes and Transactions”~~party transactions”, “Note 56 – Investment in Unconsolidated Affiliates”, “Note 67 – ~~Acquisitions and Dispositions”~~Notes Receivable”, ~~“Note 8 – Line of Credit”;~~ and “Note 9 – Notes Payable”, and “Note 14 – Subsequent Events”.

We have ~~very~~ limited financial resources. ~~We currently~~As of May 31, 2022, we have aworking capital of $13.8 million. Our monthly cash requirement ofis approximately ~~$1,450,000, exclusive of capital expenditures. Management intends to seek additional equity or obtain additional credit facilities or loans. However, we may be unable~~$1.5 million.

We will need to raise additional capital ~~upon terms acceptable to us. The sale of additional equity will result in additional dilution to our shareholders. A portion of our cash may be used to acquire~~ or invest in complementary businesses, or products or to obtain the right to use complementary technologies. From time to time, in the ordinary course of business, we evaluate potential acquisitions of such businesses, products or technologies.

~~We will need substantial additional capital~~borrow loans to support the on-going operation, ~~and increased~~increase market penetration of our products, including the development of national advertising relationships, increases in operating costs resulting from additional staff and office space until such time as we generate revenues sufficient to support ourselves. We believe that in the aggregate, we could require several millions of dollars to support and expand the marketing and development of our ~~travel~~technology driven products, repay debt obligations, provide capital expenditures for additional equipment and development costs, payment obligations, ~~office space~~ and systems for managing the business ~~and cover~~including covering other operating costs until our planned revenue streams from all businesses and products are fully implemented and begin to offset our operating costs. Our failure to obtain additional capital to finance our working capital needs on acceptable terms, or at all, ~~will~~would negatively impact our business, financial condition, and liquidity. ~~As of August 31, 2021, we had approximately $30.7 million of current liabilities.~~ We currently ~~do not~~ have ~~the~~limited resources to satisfy these obligations, and our inability to do so could have a material adverse effect on our business and ability to continue as a going concern.

To date, we have funded our operations with the proceeds from equity and debt financings and we anticipate we will need to meet our funding requirements through the sale of additional equity or debt financing, which funds may not be available on favorable terms, if at all. We anticipate that we would need several millions of dollars to properly market our services and fund the operations for the next 12 months.

Although we have not seen any significant reduction in revenues to date, we have seen some consolidation in our industry during economic downturns. These consolidations have not had a negative effect on our total sales; however, should consolidations and downsizing in the industry continue to occur, those events could adversely impact our revenues and earnings going forward.

As discussed in the Risk Factors section of this Report, the world has been affected due to the COVID-19 pandemic. Until the pandemic has passed, there remains uncertainty as to the effect of COVID-19 on our business in both the short and long-term.

The potential for growth in new markets is uncertain. We will continue to explore these opportunities until such time as we either generate sales or determine that resources would be more efficiently used elsewhere.

Inflation has increased during the periods covered by this Report, and is expected to continue to increase for the near future. Inflationary factors, such as increases in interest rates, overhead costs and transportation costs may adversely affect our operating results. Although we do not believe that inflation has had a material impact on our financial position or results of operations to date, we may experience some effect in the near future (especially if inflation rates continue to rise) due to supply chain constraints, consequences associated with COVID-19 and the ongoing conflict between Russia and Ukraine, employee availability and wage increases.

On March 22, 2021, we entered into the March 2021 Note Purchase Agreement dated March 23, 2021 with Streeterville, pursuant to which the Company sold Streeterville the March 2021 Streeterville Note in the original principal amount of $9,370,000. Streeterville paid consideration of (a) $7,000,000 in cash; and (b) issued the Company the March 2021 Investor Note in the amount of $1,500,000, in consideration for the March 2021 Streeterville Note, which included an OID of $850,000 and reimbursement of Streeterville’s transaction expenses of $20,000. A total of $700,000 of the OID was fully earned upon issuance and the remaining $150,000 was not fully earned until the March 2021 Investor Note was fully-funded by Streeterville, which occurred on May 26, 2021. Also on May 26, 2021, Streeterville funded the March 2021 Investor Note (in the amount of $1.5 million) in full.

We made a required Equity Payment of $1,857,250 to Streeterville under the March 2021 Streeterville Note on May 26, 2021, with funds raised through a May 2021 underwritten offering, which represented approximately 20% of the funds raised in such offering. On November 4, 2021, the Company paid down the outstanding balance of the March 2021 Streeterville Note in the amount of $6,000,000 with funds raised through the November 2021 registered direct offering.

As of May 31, 2022, the remaining aggregate principal balance of the March 2021 Streeterville Notes was $0.

On October 22, 2021, the Company entered into the October 2021 Note Purchase Agreement with Streeterville, pursuant to which the Company sold Streeterville the October 2021 Streeterville Note in the original principal amount of $1,665,000. Streeterville paid consideration of $1,500,000, which represents the original principal amount less a $150,000 OID, which was fully earned upon issuance, and a total of $15,000 to cover Streeterville’s professional fees and transaction expenses.

The October 2021 Note Purchase Agreement and the October 2021 Streeterville Note contain customary events of default, including if the Company undertakes a fundamental transaction (including consolidations, mergers, and certain changes in control of the Company), without Streeterville’s prior written consent. As described in the October 2021 Streeterville Note, upon the occurrence of certain events of default (mainly our ~~capital requirements~~entry into bankruptcy), the outstanding balance of the October 2021 Streeterville Note will become automatically due and payable. Upon the occurrence of other events of default, Streeterville may declare the outstanding balance of the October 2021 Streeterville Note immediately due and payable at such time or at any time thereafter. After the occurrence of an event of default (and upon written notice from Streeterville), interest on the October 2021 Streeterville Note will accrue at a rate of 22% per annum, or if lesser, the maximum rate permitted under applicable law. The October 2021 Note Purchase Agreement prohibits Streeterville from shorting our stock through the period that Streeterville holds the October 2021 Streeterville Note.

As of May 31, 2022, the remaining aggregate principal balance of the October 2021 Streeterville Notes was $1,752,639, plus accrued interest of $104,708.

On May 5, 2022, the Company entered into the May 2022 Note Purchase Agreement with Streeterville, pursuant to which the Company sold Streeterville the May 2022 Streeterville Note in the original principal amount of $2,765,000. Streeterville paid consideration of $2,500,000, which represents the original principal amount less a $250,000 OID, which was fully earned upon issuance, and a total of $15,000 to cover Streeterville’s professional fees and transaction expenses.

The May 2022 Note Purchase Agreement and the May 2022 Streeterville Note contain customary events of default, including if the Company undertakes a fundamental transaction (including consolidations, mergers, and certain changes in control of the Company), without Streeterville’s prior written consent. As described in the May 2022 Streeterville Note, upon the occurrence of certain events of default (mainly our entry into bankruptcy), the outstanding balance of the May 2022 Streeterville Note will become automatically due and payable. Upon the occurrence of other events of default, Streeterville may declare the outstanding balance of the May 2022 Streeterville Note immediately due and payable at such time or at any time thereafter. After the occurrence of an event of default (and upon written notice from Streeterville), interest on the May 2022 Streeterville Note will accrue at a rate of 22% per annum, or if lesser, the maximum rate permitted under applicable law. The May 2022 Note Purchase Agreement prohibits Streeterville from shorting our stock through the period that Streeterville holds the May 2022 Streeterville Note.

As of May 31, 2022, the remaining aggregate principal balance of the May 2022 Streeterville Notes was $2,765,000, plus accrued interest of $20,039.

On June 2, 2022, the Company entered into a Global Amendment to satisfy the requirement that HotPlay become a co-borrower on the October 2021 Streeterville Note and the May 2022 Streeterville Note and jointly and severally assume all of the obligations and duties of the Company under those notes. As a result, all references to “Borrower” or the “Company” in such notes now jointly refer to HotPlay and NextPlay. Streeterville also agreed to waive its right to enforce an increase in the ~~near term and long-term~~balance of the October 2021 Streeterville Note due to the ~~impact~~Company’s failure to add HotPlay as a co-borrower on the October 2021 Streeterville Note within the prescribed period of time to do so. The Global Amendment does not alter any other terms of the ~~COVID-19 pandemic,~~notes.

On June 13, 2022, the ~~resulting reduced demand~~Company entered into two promissory notes, each in the principal amount of approximately CAD $231,121 (USD $178,234), with its former legal counsel, which notes were issued, along with a CAD $10,000 (USD $7,712) in lieu of immediate payment of outstanding amounts payable to such counsel for ~~travel~~legal services previously rendered to the ~~increases in cancellations and re-bookings,~~Company. The first note will mature on July 31, 2022, and the ~~extent~~second note will mature on September 1, 2022; provided, however, that if the Company fails to ~~which~~repay the first note in full on or before its maturity date, then the second note will automatically become immediately due and payable. Both notes are unsecured and accrue interest at a rate of 18% per annum.

The Company entered into an office lease in Sunrise, Florida where we leased approximately 5,279 square feet of office space at 1560 Sawgrass Corporate Parkway, Suite 130, Sunrise, Florida 33323. In accordance with the terms of the office space lease agreement, the Company will be renting the commercial office space, for a term of almost eight years from March 1, 2021, through July 31, 2028, with rental costs amounting to approximately $17,380 per month for the duration of the lease. Additionally, the Company (in some cases indirectly through its subsidiaries) rents office space located in Puerto Rico, Thailand with lease terms ranging from five to nine years, with rental costs for all such ~~pandemic may further impact the ability~~properties amounting to an aggregate of ~~our customers to fulfill their payment obligations.~~approximately $19,546.14 per month.

The discussion and analysis of the Company’s financial condition and results of operations are based upon its consolidated unaudited financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these unaudited financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent liabilities. On an on-going basis, management evaluates past judgments and estimates, including those related to bad debts, accrued liabilities, convertible promissory notes and contingencies. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The accounting policies and related risks described in the Company’s Annual Report on Form 10-K for the fiscal year ended February 28, 2022, which was filed with the SEC on June 21, 2022, are those that depend most heavily on these judgments and estimates. As of ~~August~~May 31, ~~2021,~~2022, there had been no material changes to any of the critical accounting policies contained therein.

This represents the risk of loss that may result from the potential change in value of a financial instrument because of fluctuations in interest rates and market prices. We do not currently have any trading derivatives, nor do we expect to have any in the future. We have established policies and internal processes related to the management of market risks, which we use in the normal course of our business operations.

The Company maintains a set of disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act) designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and is accumulated and communicated to the Company’s management, including the Principal Executive Officer ~~(Mr. Kerby~~(Ms. Boonyawattanapisut, our Co-Chief Executive Officer) and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In accordance with Rule 13a-15(b) of the Exchange Act, as of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of the Company’s management, including its Co-Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures. Based on that evaluation, the Company’s Co-Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures, as of ~~August~~May 31, ~~2021,~~2022, the end of the period covered by this Quarterly Report on Form 10-Q, were effective to provide reasonable assurance that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and is accumulated and communicated to the Company’s management, including the Principal Executive Officer ~~(Mr. Kerby~~(Ms. Boonyawattanapisut our Co-Chief Executive Officer) and our Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

As of ~~August~~May 31, ~~2021,~~2022, there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives as specified above. Management does not expect, however, that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all error and fraud. Any control system, no matter how well designed and operated, is based upon certain assumptions, and can provide only reasonable, not absolute, assurance that its objectives will be met. Further, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected.

Such current litigation and prior settlements are described in, and incorporated by reference in, this “~~Item~~“Item 1. Legal ~~Proceedings~~”Proceedings” from, Part I, Item 1 of this Quarterly Report on Form 10-Q in the Notes to Consolidated Financial Statements in “~~Note 12~~“Note 11 - Commitments and ~~Contingencies~~”Contingencies”, under the heading “~~Legal Matters~~”“Legal Matters”. The Company believes that the resolution of currently pending matters ~~will not~~could individually or in the aggregate have a material adverse effect on our financial condition or results of operations. However, assessment of the current litigation or other legal claims could change in light of the discovery of facts not presently known to the Company or by judges, juries or other finders of fact, which are not in accord with management’s evaluation of the possible liability or outcome of such litigation or claims.

Additionally, the outcome of litigation is inherently uncertain. If one or more legal matters were resolved against the Company in a reporting period for amounts in excess of management’s expectations, the Company’s financial condition and operating results for that reporting period could be materially adversely affected.

There have been no material changes from the risk factors previously disclosed in Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended February 28, ~~2021,~~2022, filed with the ~~Commission~~SEC on June ~~8, 2021,~~21, 2022, under the heading “~~Risk Factors” and our Quarterly Report on Form 10-Q for the quarter ended May 31, 2021, as filed with the Commission on July 14, 2021, under the heading “Risk Factors~~”“Risk Factors”, ~~which risk factors are incorporated by reference herein, except as discussed below,~~ and investors should review the risks provided in the Form 10-K, Form 10-Q, and below, prior to making an investment in the Company. The business, financial condition and operating results of the Company can be affected by a number of factors, whether currently known or unknown, including but not limited to those described in the Annual Report on Form 10-K for the year ended February 28, ~~2021, under the heading “Risk Factors” and our Quarterly Report on Form 10-Q for the quarter ended May 31, 2021, , under the heading “Risk Factors~~”2022, or below, any one or more of which could, directly or indirectly, cause the Company’s actual financial condition and operating results to vary materially from past, or from anticipated future, financial condition and operating results. Any of these factors, in whole or in part, could materially and adversely affect the Company’s business, financial condition, operating results and stock price.

We need additional capital which may not be available on commercially acceptable terms, if at all, which raises questions about our ability to continue as a going concern.

As of ~~August~~May 31, ~~2021,~~2022, the Company had an accumulated deficit of ~~$10,410,073.~~$45 million. Net loss from continuing operation and from discontinued operations for the ~~six~~three months ended ~~August~~May 31, ~~2021,~~2022, amounted to ~~$9,209,764.~~$4.9 million and $0.6 million, respectively. Our ~~Digital Media Division generated gross profits of $1,164,266, our~~ FinTech Division generated gross profits of ~~$206,018 and our travel operations generated gross profits of $2,659~~$0.36 million for the ~~six~~three months ended ~~August~~May 31, ~~2021,~~2022, and as of ~~August~~May 31, ~~2021,~~2022, we had working capital of ~~$6,514,366.~~$13.8 million. The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern.

We are subject to all the substantial risks inherent in the development of a new business enterprise within an extremely competitive industry. Due to the absence of a long-standing operating history and the emerging nature of the markets in which we compete, we anticipate operating losses until we can successfully implement our business strategy, which includes all associated revenue streams. Our revenue model is new and evolving, and we cannot be certain that it will be successful. The potential profitability of this business model is unproven. We may never ever achieve profitable operations or generate significant revenues. Our future operating results depend on many factors, including demand for our products, the level of competition, and the ability of our officers to manage our business and growth. As a result of the emerging nature of the market in which we compete, we may incur operating losses until such time as we can develop a substantial and stable revenue base. Additional development expenses may delay or negatively impact the ability of the Company to generate profits. Accordingly, we cannot assure you that our business model will be successful or that we can sustain revenue growth, achieve, or sustain profitability, or continue as a going concern. Furthermore, due to our relatively small size and market footprint, we may be more susceptible to issues affecting ~~the global travel,~~ cryptocurrency, gaming and banking industries in general ~~such as COVID-19, contractions in the global travel industry, cryptocurrency, gaming and banking regulatory changes,~~ as compared to larger competitors.

We currently have a monthly cash requirement of approximately ~~$1,450,000.~~$1.5 million. We believe that in the aggregate, we could require several millions of dollars to support and expand the marketing and development of our products, repay debt obligations, provide capital expenditures for additional equipment and development costs, payment obligations, office space and systems for managing the business, and cover other operating costs until our planned revenue streams from all products are fully implemented and begin to offset our operating costs. We require additional funding in the future and if we are unable to obtain additional funding on acceptable terms, or at all, it will negatively impact our business, financial condition, and liquidity. As of ~~August~~May 31, ~~2021~~2022 and February 28, ~~2021,~~2022, we had ~~$30,740,500~~$43.6 million and ~~$1,446,446,~~$27 million, respectively, of current liabilities.

We have derived our funding of operations with equity transactions and with the proceeds from debt offerings. ~~Currently, revenues provide less than 2% of our cash requirements.~~

We have experienced liquidity issues due to, among other reasons, our limited ability to raise adequate capital on acceptable terms. We have historically relied upon the sale of common stock and other equity securities and the issuance of promissory notes to fund our operations and have devoted significant efforts to reduce that exposure. We anticipate that we will need to issue equity to fund our operations and continue to repay our outstanding debt for the foreseeable future. If we are unable to achieve operational profitability or are not successful in securing other forms of financing, we will have to evaluate alternative actions to reduce our operating expenses and conserve cash.

These conditions raise substantial doubt about our ability to continue as a going concern for the next twelve months. The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. Accordingly, the financial statements do not include any adjustments relating to the recoverability of assets and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. The financial statements included herein also include a going concern footnote from our auditors.

In the event we are unable to raise adequate funding in the future for our operations and to pay our outstanding debt obligations, we may be forced to scale back our business plan and/or liquidate some or all of our assets or may be forced to seek bankruptcy protection, which could result in the value of our outstanding securities declining in value or becoming worthless.

~~HotPlay Thailand relies on relationships with developers to provide it with an extensive game portfolio and sufficient advertising spaces.~~

HotPlay Thailand’s ability to sell advertising depends on establishing developers’ interest in integrating their mobile games with its platform. To provide sufficient inventory of advertising space, HotPlay Thailand needs to maintain good relationships with developers and ensure its software does not impact any performance or weaken the securityThe sale of the ~~games that it integrates with. If HotPlay Thailand’s relationship with developers terminates for any reason, or if~~Company’s travel and media businesses is contingent upon the ~~commercial terms~~satisfaction of its relationships are changed or do not continue to be renewed on favorable terms, HotPlay Thailand would need to qualify new developers which could adversely impact its revenue and its business. Furthermore, in the event that game engines or other software frameworks that are used commonly by developers offer built-in features for advertising and rewards similar to the way HotPlay Thailand does, this could result in more increased competition as developers may choose those options over HotPlay Thailand.

~~The planned transition to an operational expenditure (Opex) based model could fail to attract adoption among operators~~

~~With the integration~~a number of HotPlay and other NextPlay offerings in the future, Zappware is transitioning from a Capex based to Opex based fee model where it derives revenues from profit sharing instead of upfront payments. There is no guarantee that operators will adopt the enhanced product offering or new fee model. Failure to gain adoption might negatively impact the near time revenues and operating margins and future growth of Zappware, and will negatively affect HotPlay Thailand’s go to market strategy, resulting in slower adoption of HotPlay Thailand’s IGA platform.

~~The transition to an Opex model will have near term pressure on revenues and net profit margins~~

The transition from a Capex based model to an Opex based model will result in significantly lower or no upfront payments from operators when they adopt Zappware’s solutions. Furthermore, Zappware may need to invest significantly in initial upfront capital expenditures such as hardware technologies and software development in order to service the operators. Although management believes that an Opex based fee model would likely result in high revenues in the long term, there will be near term pressure on revenues and net profits as Zappware expects to receive less upfront payment and will have to cover the upfront costs required to service the operators.

~~Integration of HotPlay Thailand and Reinhart TV~~conditions, may not be ~~successful.~~completed on the currently contemplated timeline, or at all, and may not achieve the intended benefits.

On June 29, 2022, we announced that we had entered into a series of agreements with TGS, pursuant to which the Company agreed to sell TGS its travel and Zappware media businesses, subject to satisfaction of various closing conditions. The ~~Zappware~~transaction may not be completed as currently contemplated, or at all, and ~~HotPlay Thailand IGA platforms were developed independently prior to~~may not provide the ~~incorporation of both entities under the Company. While management believes~~benefits that the integration of both platforms will mutually benefit both parties and the Company’s overall business, there is no guarantee that the integration will be successful as they were developed on different technologies. This may result in the curtailingwe intend. Completion of the overall features that are offered or the inability to offer certain features on particular user platforms. The failure to successfully integrate all or some of the features may result in a lack of acceptance from operators and end users. This may negatively impact Zappware’s transition to a Opex model and HotPlay Thailand’s adoption rate resulting in loss of revenues to the Media Division and the Company.

~~The performance of the digital assets issued is dependent on the issuer and underlying assets.~~

The performance of the digital assets offered by Longroot Thailand is unpredictable and dependent on the issuer and underlying assets. Mismanagement of the underlying assets or failure of the issuer to fulfil their commitments to investors may adversely affect the digital asset performance. Although Longroot Thailand will conduct extensive due diligence to verify the quality of the digital assets issued, the eventual performance of the issuer, underlying asset, and market acceptance of the digital asset is unpredictable. The underperformance of digital assets offered by Longroot Thailand may result in reputational damage and adversely affect the ability to attract clients and investors, resulting in a loss in revenues.

Currently, there is a relatively small use of digital assets in the retail and commercial marketplace for goods or services. In comparison, there is a relatively large use by speculators contributing to price volatility. Furthermore, although security tokens are increasingly being adopted by institutions, these are still at a nascent stage. There is no guarantee that digital assets will gain widespread adoption and a lack of acceptance or decline in acceptances would have a material adverse effect on the ability of Longroot Thailand to continue as a going concern or to pursue this segment at all, which would have a material adverse effect on the business, prospects or operations of Longroot Thailand and ultimately the Company.

Digital asset market prices depend, directly or indirectly, on the prices set on exchanges and other trading venues, which are new and, in most cases, largely unregulated as compared to established, regulated exchanges for securities, commodities or currencies. When digital asset exchanges or other trading venues are involved in fraud or experience security failures or other operational issues, such events could result in a reduction in digital asset prices, impact the success of Longroot Thailand, and have a material adverse effect on the ability of Longroot Thailand to continue as a going concern, which correspondingly could harm the business, prospects and operations of the Company.

Trading platforms and third-party service providers may be vulnerable to hacking or other malicious activity. As with any computer code generally, flaws in digital asset codes may be exposed to such negative activities. Several errors and defects have been found previously, including those that disabled some functionality for users of digital asset trading platforms and exposed such users’ personal information. Flaws in and exploitations of the source code allowing malicious actors to take or create money have previously occurred. Any of the above events affecting Longroot Thailand may adversely affect its operations and results of operations and ultimately have a material adverse effect on the Company.

~~Longroot Thailand depends on third party cryptographic and algorithmic protocols governing the issuance of and transactions in digital assets.~~

Digital assets issued by Longroot Thailand depend on the infrastructure of third party cryptographic and algorithmic protocols. The growth of this industry in general, and the use of digital assets in particular,proposed sale is subject to ~~a high degree of uncertainty,~~certain closing conditions, including, without limitation, TSXV’s consent and ~~the slowing or stopping~~approval of the ~~development~~transaction, approval of the transaction and certain related matters by TGS’ shareholders and consummation of a financing by TGS. The proposed transaction is complex in nature, and may be affected by unanticipated developments, disruptions in the credit or ~~acceptance~~equity markets, or changes in general economic conditions. These or other unanticipated developments could delay or prevent the transaction from closing or cause it to occur on terms or conditions that are less favorable than anticipated.

Even if the transaction is completed, it may not be successful in accomplishing our objectives. Additionally, even if completed, no assurances can be provided that the TGS Preferred shares will ever be converted into shares of ~~developing protocols~~TGS common shares and distributed to our stockholders through a special dividend, sold by the Company or redeemed by TGS at any point. Additionally, there is the potential for business disruption to each company and significant separation costs. Planning and executing the transaction will require significant additional time, effort and expense, and may ~~occur~~divert the attention of our management and employees, and those of TGS from other aspects of the business operations, and any delays in the completion of the transaction may increase the amount of time, effort, and expense that is ~~unpredictable. Furthermore,~~devoted to the ~~occurrence of security or cryptography issues might adversely affect Longroot Thailand’s ability to operate and, Longroot Thailand would be reliant on the respective protocols to resolve the issues.~~

~~Longroot Thailand’s tokens might be used for illegal or improper purposes, which could expose Longroot Thailand to additional liability and harm its business.~~

Longroot Thailand’s tokens remain susceptible to potentially illegal or improper uses as criminals are using increasingly sophisticated methods to engage in illegal activities involving internet services, such as money laundering, terrorist financing, drug trafficking, human trafficking, illegal online gaming, romance and other online scams, prohibited sales of pharmaceuticals, fraudulenttransaction. The sale of ~~goods~~our travel and media businesses to TGS could cause our customers or ~~services, piracy~~customers of ~~software, movies, music and other copyrighted~~TGS to delay or ~~trademarked goods, unauthorized uses of credit and debit cards~~defer decisions to purchase products or bank accounts and similar misconduct. Tokenholders may also encourage, promote, facilitate or instruct others to engage in illegal activities. If the measures Longroot Thailand has taken are too restrictive and inadvertently screen proper transactions, this could diminish customer experience which could harm its business.

Regulatory changes or actions may alter the nature of the Company’s ownership of Longroot Thailand or restrict the use of digital assets in a manner that adversely affects Longroot Thailand’s business, prospects or operations.

As digital assets have grown in both popularity and market size, governments around the world have reacted differently, with certain governments deeming them illegal while others have allowed their use and trade. Thailand, where Longroot Thailand is regulated, is the first country to approve a legal initial coin offering (“~~ICO”) portal for issuers. Under Thai Securities and Exchange Commission (“Thai SEC~~”) regulation, all digital asset issuance in Thailand must be approved by the Thai SEC and carried out via an approved ICO Portal such as Longroot Thailand. Governments may in the future take regulatory actions that prohibit or severely restrict the right to acquire, own, hold, sell, use or trade digital assetsrenew contracts, or to ~~exchange digital assets for fiat currency. Similar actions by governments or regulatory bodies could impact the ability~~end their relationships. Any of ~~Longroot Thailand to continue to operate and such actions could affect the ability of Longroot Thailand to continue as a going concern, which~~these factors could have a material adverse effect on ~~the~~our business, ~~prospects or operations of the Company.~~

Furthermore, a large proportion of the digital assets Longroot Thailand plans to issue are likely to be classified as securities. This will subject Longroot Thailand’s activities to securities regulations in different jurisdictions, which could limit its business activities, such as restricting issuances to non-retail investors only. This may negatively impact Longroot Thailand’s profitability. Furthermore compliance with existing laws and regulations will involve significant amounts of time, including that of Longroot Thailand’s senior leaders and that of dedicated compliance personnel, all of which might negatively impact Longroot Thailand’sfinancial condition, results of ~~operations.~~

~~Next Bank International is subject to various regulatory capital requirements. Regulatory changes~~operations, cash flows or ~~actions may alter~~ the ~~requirement~~price of ~~the capital.~~

~~Under capital adequacy guidelines, the Company must meet specific capital guidelines that involve quantitative measures~~shares of the Company’s assets, liabilities, and certain off-balance sheet items calculated under regulatory accounting practices. The Company’s capital amounts and classification are also subject to qualitative components, risk weightings and other factors. Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios ofour common ~~equity; (i) Tier 1 capital to risk-weighted assets, and (ii) Tier 1 capital to average assets.~~

~~Cryptocurrency business is required to be approved by the Office of the Commissioner of Financial Institutions (“OCFI”)~~

Next Bank International is required to get an approval from the OCFI for the cryptocurrency business. The application of getting an approval is a long process. It is estimated to be up to a year. It may not be approved. This may result in delaying the growth of the cryptocurrency business.

There have been no sales of unregistered securities during the three months ended ~~August~~May 31, ~~2021,~~2022, and from the period from ~~September~~June 1, ~~2021,~~2022, to the filing date of this report, which have not previously been disclosed in our ~~Quarterly Report on Form 10-Q for the quarter ended August 31, 2021,~~periodic reports or a Current Report on Form 8-K.

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

	August 31,			February 28,
	2021 (Unaudited)			2021 (Audited)
Assets
Current Assets
Cash	$	8,944,775		$	444,920
Prepaid expenses and other current assets		2,598,781			235,746
Accounts Receivable		1,551,256			0
Unbilled receivable		4,760,457			0
Other Receivable, related parties		192,510			—
Advance for investment		2,227,117			—
Investment in unconsolidated affiliate: Short-term		13,844			—
Convertible notes receivable, related party		7,657,024			3,000,000
Loans receivable		9,309,102			0
Total current assets	$	37,254,866		$	3,680,666

Non- Current Assets
Investment in unconsolidated affiliates: Long-term		884,902			—
Intangible assets, net		20,315,624			7,759,603
Goodwill		42,990,276			0
Computers, furniture and equipment, net		629,005			25,793
Operating lease right-of-use asset		1,232,520			—
Security Deposits		459,470			—
Total non-current assets	$	66,511,797		$	7,785,396

Total assets	$	103,766,663		$	11,466,062

Liabilities and Stockholders’ Equity
Current Liabilities
Line of credit & notes payable, net	$	11,484,788		$	—
Accounts payable and accrued expenses		6,190,967			343,941
Other current liabilities		127,227			11,163
Deferred revenue		898,088			0
Other current liabilities-customer deposits		11,269,465			0
Other liabilities affiliate		—			38,260
Notes payable - related party		769,965			1,053,082
Total current liabilities		30,740,500		$	1,446,446

Non-Current Liabilities
Note payable long term, related parties		1,350,994			0
Operating lease liability		1,232,520			—
Total non-current liabilities	$	2,583,514		$	—

Total liabilities	$	33,324,014		$	1,446,446

Commitments and contingencies

Stockholders’ equity
Series A Preferred stock, $.01 par value; 3,000,000 authorized; 0 and 0 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively		—			—
Series B Preferred stock, $.00001 par value; 10,000,000 authorized; 0 and 10,000,000 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively		—			—
Series C Preferred stock, $.00001 par value; 3,828,500 authorized; 0 and 3,828,500 shares issued and outstanding at August 31, 2021 and February 28, 2021, respectively		—			—
Common stock, $0.00001 par value; 500,000,000 shares authorized; 89,693,984 and 62,400,000 shares outstanding at August 31, 2021 and February 28, 2021, respectively		895			624
Treasury stock		(771,456	)		—
Additional paid-in-capital		77,518,323			11,599,357
Accumulated other comprehensive income		(130,275	)		10,221
Accumulated deficit		(10,410,073	)		(1,200,309	)
Stockholders’ equity attributable to NextPlay Technologies, Inc.	$	66,207,414		$	10,409,893
Non-controlling interest in consolidated affiliates		4,235,235			(390,277	)

Total stockholders’ equity		70,442,649			10,019,616
Total liabilities and stockholders’ equity	$	103,766,663		$	11,466,062


	For the six months ended						For the three months ended
	August 31,			August 31,			August 31,			August 31,
	2021			2020			2021			2020

Revenues
Travel services	$	36,890		$	—		$	36,890		$	—
Interest and bank services		293,357			—			293,357			—
Media subscription and services		2,317,036			—			2,317,036			—

Total revenues		2,647,283			—			2,647,283			—

Cost of Revenues
Travel services		34,231			—			34,231			—
Interest and bank services		87,339			—			87,339			—
Media subscription and services		1,152,770			—			1,152,770			—
Total Cost of Revenue		1,274,340			—			1,274,340			—

Gross Profit		1,372,943			—			1,372,943			—

Operating Expenses
General and administrative		2,245,896			222,993			2,057,079			211,234
Salaries and benefits		2,128,542			111,677			1,948,700			76,532
Technology and development		251,253			221			251,253			221
Stock-based compensation		215,233			—			215,233			—
Selling and promotions expense		361,629			—			334,350			—
Depreciation and Amortization		1,526,740			194,114			1,391,947			130,782

Total operating expenses		6,729,293			529,005			6,198,562			418,769

Operating Loss		(5,356,350	)		(529,005	)		(4,825,619	)		(418,769	)

Other Income/ (Expense)
Valuation gain/ (loss), net		(1,496,393	)					(1,496,393	)
Impairment loss		(3,126,543	)					(3,126,543	)
Interest income (expense)		1,207			(24,828	)		42,291			(16,927	)
Realized gain/(loss) on sale of marketable securities		(59,586	)		—			(59,586	)		—
Other income/ (expense)		2,139			281			3,435			554
Total other income/ (expense)		(4,679,176	)		(24,547	)		(4,636,796	)		(16,373	)

Net (Loss) before tax	$	(10,035,526	)	$	(553,552	)	$	(9,462,415	)	$	(435,142	)
Estimated Corporate Taxes		49,373			—			49,373			—
Net Loss		(9,986,153	)		(553,552	)		(9,413,042	)		(435,142	)

Share of non-controlling interest	$	(776,389	)	$	(354,932	)	$	(599,041	)	$	(236,522	)
Net (loss) attributable to parent		(9,209,764	)		(198,620	)		(8,814,001	)		(198,620	)

Other Comprehensive (loss) income:
Foreign currency translation gain (loss)		(140,496	)		21,086			(117,829	)		21,487
Total other comprehensive loss		(10,126,649	)		(532,466	)		(9,530,871	)		(413,655	)

Comprehensive loss		(10,126,649	)		(532,466	)		(9,530,871	)		(413,655	)

Weighted average number of common shares outstanding
Basic		87,837,223			104,563			88,607,026			93,333
Diluted		87,837,223			104,563			88,607,026			93,333
Basic net loss per share	$	(0.10	)	$	(1.90	)	$	(0.10	)	$	(2.13	)
Diluted net loss per share	$	(0.10	)	$	(1.90	)	$	(0.10	)	$	(2.13	)


	Preferred B Shares			Preferred B Amount			Preferred C Shares			Preferred C Amount			Common Stock Shares			Common Stock $ Value			Treasury Stock			Subscription receivable		Additional Paid In Capital			Accumulated deficit			Accumulated other comprehensive income			Total shareholders’ equity			Minority interest			Total shareholders’ equity
Balance at February 28, 2021		—			—			—			—			62,400,000		$	624			—		$	—	$	11,599,357		$	(1,200,309	)	$	10,221		$	10,409,893		$	(390,277	)	$	10,019,616
Reduction of share capital														(10,400,000	)		(104	)		—			—		(2,999,896	)		—			—			(3,000,000	)					(3,000,000	)
Reverse acquisition recapitalization		10,000,000			100			3,828,500			38			23,854,203			238								62,813,297									62,813,535			5,401,901			68,215,436
Conversion of preferred		(10,000,000	)		(100	)		(3,828,500	)		(38	)		11,246,200			112								(112	)								—						—
Shares issued for consulting and bonus														333,000			3								621,747									621,750						621,750
Shares issued for debt payment														335,000			3								669,997									670,000						670,000
Shares issued for business acquisition														1,925,581			19								4,813,933									4,813,952						4,813,952
Shares issued for bonus														8,000			0								16,000									16,000						16,000
Share repurchase																				(771,456	)													(771,456	)					(771,456	)
Foreign currency translation adjustment																															(140,496	)		(140,496	)					(140,496	)
Net loss for the period																												(9,209,764	)					(9,209,764	)		(776,389	)		(9,986,153	)
Balance at August 31, 2021		—			—			—			—			89,693,984		$	895		$	(771,456	)	$	—	$	77,518,323		$	(10,410,073	)	$	(130,275	)	$	66,207,414		$	4,235,235		$	70,442,649

	Preferred B Shares		Preferred B Amount		Preferred C Shares		Preferred C Amount		Common Stock Shares			Common Stock $ Value			Treasury Stock			Subscription receivable		Additional Paid In Capital			Accumulated deficit			Accumulated other comprehensive income			Total shareholders’ equity			Minority interest			Total shareholders’ equity
Balance at May 31, 2021	—		—		—		—		62,400,000		$	624			—		$	—	$	11,599,357		$	(1,596,072	)	$	(12,446	)	$	9,991,463		$	(567,625	)	$	9,423,838
Reduction of share capital									(10,400,000	)		(104	)		—			—		(2,999,896	)		—			—			(3,000,000	)					(3,000,000	)
Reverse acquisition recapitalization	10,000,000		100		3,828,500		38		23,854,203			238								62,813,297									62,813,535			5,401,901			68,215,436
Conversion of preferred	(10,000,000	)	(100	)	(3,828,500	)	(38	)	11,246,200			112								(112	)								—						—
Shares issued for consulting and bonus									333,000			3								621,747									621,750						621,750
Shares issued for debt payment									335,000			3								669,997									670,000						670,000
Shares issued for business acquisition									1,925,581			19								4,813,933									4,813,952						4,813,952
Shares issued for bonus									8,000			0								16,000									16,000						16,000
Share repurchase															(771,456	)													(771,456	)					(771,456	)
Foreign currency translation adjustment																										(117,829	)		(117,829	)					(117,829	)
Net loss for the period																							(8,814,001	)					(8,814,001	)		(599,041	)		(9,413,042	)
Balance at August 31, 2021	—		—		—		—		89,693,984		$	895		$	(771,456	)	$	—	$	77,518,323		$	(10,410,073	)	$	(130,275	)	$	66,207,414		$	4,235,235		$	70,442,649

	Preferred B Shares	Preferred B Amount	Preferred C Shares	Preferred C Amount	Common Stock Shares		Common Stock $ Value		Treasury Stock		Subscription receivable			Additional Paid In Capital		Accumulated deficit			Accumulated other comprehensive income			Total shareholders’ equity			Minority interest			Total shareholders’ equity
Balance as of March 6, 2020 (inception)	—	—	—	—	—		—		—		—			—		—			—			—			—			—
Share contribution
cash					13,134,541		132				(1,878,113	)		3,030,916								1,152,935						1,152,935
intangible assets					39,000,000		390				—			5,553,888								5,554,278						5,554,278
Discount on common stock																						—						—
Net loss for the period																(198,620	)					(198,620	)		(354,932	)		(553,552	)
Foreign currency translation adjustment																			(21,086	)		21,086						21,086
Balance at August 31, 2020	—	—	—	—	52,134,541	$	522	$	—	$	(1,878,113	)	$	8,584,804	$	(198,620	)	$	21,086		$	6,529,679		$	(354,932	)	$	6,174,747


	For the Six Months Ended
Cash flows from operating activities:	August 31, 2021			August 31, 2020
Net (loss)	$	(9,209,764	)	$	(198,620	)

Adjustments to reconcile net income to net cash used for operating activities:
Depreciation and amortization		1,526,740			194,114
Valuation loss, net		1,555,979			—
Stock Based Compensation		621,750			—
Gain on Sale of assets		(26	)		—
Share of non-controlling interest		(776,389	)		(354,932	)
Gain / (Loss) on currency translation		—			—
Impairment Loss		3,126,543			—
Changes in operating assets and liabilities:
Amounts due from related parties		14,479			(232,058	)
Amounts due to related party		73,188			71,748
Accounts receivable		4,749,175			—
Unbilled receivable		(4,760,457	)		—
Loans receivable		(1,572,298	)		—
Prepaid expenses		666,159			(103,967	)
Security deposits		(86,610	)		—
Operating lease		25,300			—
Accounts payable & Accrued expenses		591,616			48,850
Deferred revenue - related party		(69,374	)		—
Other current liabilities	$	(105,284	)	$	5,193

Cash used in operating activities	$	(3,629,273	)	$	(569,672	)

Cash flows from investing activities:
Short term investment - related party		235,658			—
Investment in unconsolidated affiliate		113,644			—
Additions of intangible assets - related party		(755,639	)		(944,766	)
Additions of intangible assets		(684,041	)		—
Purchase of computer, furniture, and equipment - related party		(117,385	)		—
Purchase of computer, furniture, and equipment		(23,690	)		(12,945	)
Proceeds from disposal of fixed assets		1,460			—
Effects of a business combination of NextBank		4,200,006			—
Effects of a business combination of NextPlay (Monaker)		9,323,686			—

Cash provided by (used in) investing activities	$	12,293,699			(957,711	)

Cash flows from financing activities:
Proceeds from issuance of ordinary shares		—			1,152,935
Proceed from notes payable - related party		700,000			1,165,211
Repayment of notes payable - related party		(213,155	)		(692,828	)
Treasury stock transaction		(771,456	)		—
Proceeds from promissory notes - related party		1,564,149			—
Payments on promissory notes - related party	$	(1,303,613	)	$

Cash (used in) provided by financing activities	$	(24,075	)	$	1,625,318

Net increase/(Decrease) in cash		8,640,351			97,935

Foreign currency translation adjustment		(140,496	)		11,770

Cash at beginning of period	$	444,920		$	—

Cash at end of period	$	8,944,775		$	109,705

Supplemental disclosures of cash flow information
Cash paid for interest	$	43,174		$	20,653

NON-CASH TRANSACTIONS
Addition of intangible assets through exchanging shares		—			5,599,981
Settle (a) Convertible note receivable and (b) note payable due to closing share exchange transaction		12,000,000			—
Settle (a) Convertible note receivable and (b) share capital increase due to closing share exchange transaction		3,000,000			—
Operating lease right to use assets obtained in exchange for new operating lease liabilities		—

Reverse Acquisition of HotPlay Enterprise Ltd. (6/30/21)
Fair Value of Monaker assets acquired
Cash	$	9,323,686
Current assets	$	24,082,699
Non-current assets	$	26,247,848
Net assets acquired	$	59,654,233

Fair Value of Monaker liabilities assumed
Current liabilities	$	32,482,320
Non-current liabilities	$	5,420,131
Net liabilities assumed	$	37,902,451

Net assets acquired	$	21,751,782

Purchase consideration
Number of Monaker common shares outstanding as of 6/30/2021		23,854,203
Monaker share price as of 6/30/2021	$	2.24
Preliminary estimate of fair value of common shares	$	53,433,415
Fair value of total estimated consideration transferred	$	53,433,415

Purchase Price Allocation
Fair value of Monaker net assets acquired as of 6/30/2021	$	21,751,782

Fair value of total estimated consideration transferred	$	53,433,415
Goodwill	$	31,681,633

Acquisition of Reinhart TV AG/Zappware
Total Identifiable Assets	$	20,920,433
Total liabilities	$	10,212,673
Net Assets	$	10,707,760

Total Consideration transferred	$	10,707,760

Acquisition of NextBank International, Inc. (7/21/21)
Fair Value of assets acquired
Cash	$	4,200,006
Current assets	$	8,789,072
Non-current assets	$	224,210
Net assets acquired	$	13,213,288

Fair Value of liabilities assumed
Current liabilities	$	9,643,436
Non-current liabilities	$	—
Net liabilities assumed	$	9,643,436

Net assets acquired	$	3,569,852

Purchase consideration
Cash	$	6,400,000 (1)
Common stock (1,925,581 shares @ $2.50)	$	4,813,953
Fair value of total consideration transferred	$	11,213,953

Purchase Price Allocation
Fair value of net assets acquired as of 7/21/2021	$	3,569,852

Fair value of total consideration transferred	$	11,213,953
Goodwill	$	7,644,101

	Useful Life	Cost		Impairment		Accumulated Amortization			Net Carrying Value		In-Service Date (Estimate)
Website platform	1.0 years	$	400,000		—		$	400,000	$	—		—
Contracts, domains, customer lists	2.0 years		1,199,446		—			1,199,446		—		—
Website platform	3.0 years		635,756		—			635,756		—		—
Website development costs	3.0 years		912,416		—			890,141		22,275		—
Software development costs	3.0 years		36,823,358		—			24,262,427		12,560,931		—
Trademark & License	Indefinite		8,019,680		—			923,198		7,096,482		—
Software licenses	3.0 years		367,930		—			47,825		320,105		—
CIP – IDS Project			3,126,543		3,126,543			—		—		—
CIP – Not in service			315,831		—			—		315,831		12/01/2021
		$	51,800,960		3,126,543		$	28,358,793		20,315,624

As of August 31, 2021	Amortization Expense
2022	$	4,905,129
2023		6,790,982
2024		6,400,327
2025		2,219,186
2026		—
	$	20,315,624

	Nature	August 31 , 2021
Amounts due from related party:
HotNow (Thailand) Company Limited			1,431
Amounts due to related parties:
Magnolia Quality Development Corporation Limited	Accrued Interest expense		3,531
Tree Roots Entertainment Group	Other payable		4,523
	Accrued Interest expense		32,962
	Accrued rental expense		44,782
Total		$	87,229
Notes payable:
Magnolia Quality Development Corporation Limited			461,979
Tree Roots Entertainment Group			307,986
Total		$	769,965

	Warrant			Weighted Average Exercise
Outstanding, February 28, 2021		3,045,921		$	2.50
Warrants granted		161,900		$	2.00
Warrants exercised/forfeited/expired		(225,400	)	$	(2.00	)
Outstanding, August 31, 2021		2,982,421		$	2.45
Common stock issuable upon exercise of warrants		2,982,421		$	2.45

	Current		Long Term
	FYE 2022		FYE 2023		Totals
Office Leases Nextplay	$	62,485	$	176,822	$	239,307
Office Lease HotPlay	$	18,000			$	18,000
Insurance and Other		55,917		55,917		111,833
Totals	$	136,402	$	232,739	$	377,783

Sales	August 31, 2021		August 31, 2020
United States and Puerto Rico	$	330,247	$	—
Europe		2,317,036		—
Thailand		—		—
	$	2,647,283	$	—

Long-lived Assets	August 31, 2021		February 28, 2021
United States and Puerto Rico	$	47,095,396	$	—
Europe		9,980,308		—
Thailand		9,481,355		7,785,396
	$	66,640,215	$	7,785,396

	●	Overview. Discussion of our business and overall analysis of financial and other highlights affecting us, to provide context for the remainder of MD&A.

	●	Results of Operations. An analysis of our financial results comparing the three ~~and six~~ months ended ~~August~~May 31, ~~2021~~2022 and ~~2020.~~2021.

	●	Liquidity and Capital Resources. An analysis of changes in our consolidated balance sheets and cash flows and discussion of our financial condition.

	(i)	Reinhart/Zappware: net profit from operation of $0.8 million and

	-	Line of credit and notes payable of $4.8 million, mainly consisting of notes payable to Streeterville;

			Incorporated By Reference
Exhibit No.	Description	Furnished or Filed Herewith		Form	Exhibit	Filing Date	File No.
2.1+	Securities Purchase Agreement dated June 30, 2021, by and between NextPlay Technologies, Inc Group, Inc. and David Ng			8-K	2.1	7/7/2021	001-38402
3.1	Articles of Exchange as filed with the Secretary of State of Nevada on July 2, 2021 (relating to the HotPlay Share Exchange Agreement)			8-K	3.1	7/7/2021	001-38402
3.2	Certificate of Amendment to Articles of Incorporation filed with the Secretary of State of Nevada on July 2, 2021 and effective on July 9, 2021 (changing name to NextPlay Technologies, Inc.)			8-K	3.1	7/8/2021	001-38402
3.3	Certificate of Correction to July 2021 Certificate of Amendment filed with the Secretary of State of Nevada on July 6, 2021			8-K	3.2	7/8/2021	001-38402
3.4	Certificate of Designation of NextPlay Technologies, Inc. Establishing the Designation, Preferences, Limitations and Relative Rights of Its Series D Convertible Preferred Stock as filed with the Secretary of State of Nevada on July 21, 2021			8-K	3.1	7/27/2021	001-38402
10.1	Master Development and Licensing Agreement by and between NextPlay Technologies, Inc Group, Inc. and HotPlay Enterprise Limited, dated March 17, 2021			8-K	10.1	6/11/2021	001-38402
10.2	Amendment to Development Agreement by and between NextPlay Technologies, Inc Group, Inc. and HotPlay Enterprise Limited, dated May 20, 2021			8-K	10.2	6/11/2021	001-38402

10.3	Master Development and Licensing Agreement by and between NextPlay Technologies, Inc Group, Inc. and HotPlay Enterprise Limited, dated May 20, 2021	8-K	10.3	6/11/2021	001-38402
10.4	Exchange Agreement between Streeterville Capital, LLC and NextPlay Technologies, Inc Group, Inc. dated June 22, 2021	8-K	10.1	6/25/2021	001-38402
10.5	Lock-Up Agreement dated June 30, 2021, by and between NextPlay Technologies, Inc Group, Inc. and David Ng	8-K	10.1	7/7/2021	001-38402
10.6	Exchange Agreement between Streeterville Capital, LLC and NextPlay Technologies, Inc. dated July 15, 2021, and effective July 21, 2021	8-K	10.1	7/27/2021	001-38402
10.7+	Share Exchange Agreement effective July 21, 2021, by and between NextPlay Technologies, Inc., formerly Monaker Group, Inc., and each of the sellers party thereto	8-K	10.2	7/27/2021	001-38402
10.8+	Intellectual Property Purchase Agreement dated August 19, 2021, by and between NextPlay Technologies, Inc. and Fighter Base Publishing Inc.	8-K	10.1	8/23/2021	001-38402
10.9+	Intellectual Property Purchase Agreement dated August 19, 2021, by and between NextPlay Technologies, Inc. and Token IQ Inc.	8-K	10.2	8/25/2021	001-38402
10.10***	Consulting Agreement dated June 9, 2021, by and between GLM Consulting, Ltd., and NextPlay Technologies, Inc.	8-K	10.1	8/25/2021	001-38402

	NEXTPLAY TECHNOLOGIES, INC.

Date: ~~October 20, 2021~~July 14, 2022	/s/ ~~William Kerby~~Nithinan “Jess” Boonyawattanapisut
	~~William Kerby~~Nithinan “Jess” Boonyawattanapisut
	Co-Chief Executive Officer
	(Principal Executive Officer)

Date: ~~October 20, 2021~~July 14, 2022	/s/ Sirapop ~~‘Kent’~~“Kent” Taepakdee
	Sirapop ~~‘Kent’~~“Kent” Taepakdee
	Chief Financial Officer
	(Principal Accounting/Financial Officer)