As filed with the Securities and Exchange Commission on November 13, 2014

Registration No. 333-198968March 10, 2020



Registration No. 333-235905

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


————————


AMENDMENT NO. 1

TO

FORM S-1


REGISTRATION STATEMENT

UNDER THE SECURITIES ACT OF 1933


————————

[gaxy02092020forms1002.gif]

Galaxy Next Generation, Inc.

(Exact name of Registrant as specified in its charter)

————————

FULLCIRCLE REGISTRY, INC.

(Exact name of registrant as specified in its charter)


Nevada

8211

7389

87-065376161-1363026

(State or Other Jurisdictionother jurisdiction of Incorporation or Organization)

(Primary Standard Industrial

(I.R.S. Employer

incorporation or organization)

Classification Code Number)

(IRS Employer Identification No.)Number)

————————

286 Big A Road

Toccoa, Georgia 30577

(706) 391-5030

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

————————

Gary LeCroy

Chief Executive Officer and

Chairman of the Board of Directors

Galaxy Next Generation, Inc.

286 Big A Road

Toccoa, Georgia 30577

(706) 391-5030

(Name, address, including zip code, and telephone number, including area code, of agent for service)

————————

Copies to:


161 Alpine DriveLeslie Marlow, Esq.

Shelbyville, Kentucky 40065Hank Gracin, Esq.

(502) 410-4500Patrick J. Egan, Esq.
Gracin & Marlow, LLP

(Address and telephone number of Registrant’s Principal Executive Offices)The Chrysler Building

405 Lexington Avenue, 26th Floor

Norman L. FrohreichNew York, New York 10174

161 Alpine Drive

Shelbyville, Kentucky 40065

(502) 410-4500

(Name, Address and Telephone Number of Agent for Service)(212) 907-6457

————————

Copies of communications to:

Robert J. Zepfel

Haddan & Zepfel LLP

Corporate and Securities Lawyers

500 Newport Center Drive, Suite 580

Newport Beach, CA 92660

949.706.6000

949.706.6060 (fax)


Approximate date of commencement of proposed sale to the public:public: As soon as practicalpracticable after the Registration Statement becomes effective.effective date of this registration statement.


If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, other than securities offered only in connection with dividend or interest reinvestment plans, check the following box:box. X.þ


If this Form is filed to register additional securities for an Offeringoffering pursuant to Rule 462(b) under the Securities Act pleaseof 1933, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same Offering.     offering..¨


-i-

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act of 1933, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same Offering.     offering..¨

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act of 1933, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.¨


Indicate by check mark whether the registrantRegistrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “smaller reporting“emerging growth company” in Rule 12b-2 of the Exchange Act.Act of 1934.


Large accelerated filer

.[ ]

Accelerated filer

.[ ]

Non-accelerated filer

.(Do not check if a smaller reporting company)þ

Smaller reporting company

 X.þ

 [ ]

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 7(a)(2)(B) of the Securities Act. []



-ii-

CALCULATION OF REGISTRATION FEE

Title of each class of securities to be registered

 

Amount to be
Registered(1)

 

 

Proposed
Maximum
Offering
Price
Per
Share(2)

 

 

Proposed
Maximum
Aggregate
Offering
Price

 

 

Amount of
Registration
Fee(3)(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares of common stock, par value $0.0001 per share, issuable upon conversion of a secured convertible debenture

 

4,000,000

 

 

$

0.225

 

 

$

900,000

 

 

$

116.82

 

(1)

Includes such indeterminate number of additional shares of common stock issuable by reason of any stock dividend, stock split, recapitalization or other similar transaction, including, but not limited to, as a result of the anti-dilution provisions contained in the convertible debenture.

(2)

Pursuant to Rule 457(c) under the Securities Act of 1933, as amended, and solely for the purpose of calculating the registration fee, the proposed maximum offering price per share is $0.225, which is the closing sale price of the shares of common stock on January 8, 2020 as reported on the OTCQB Venture Market.

(3)

Calculated by multiplying the estimated aggregate offering price of securities to be registered by 0.00012980.

(4)

Previously paid.

The registrantRegistrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the registrantRegistrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until thisthe Registration Statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.



-iii-


The information in this prospectus is not complete and may be changed. WeThe selling stockholder may not sell these securities until the registration statement filed with the Securities and Exchange Commission is declared effective. This prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any state where the offer or sale is not permitted.


PRELIMINARY PROSPECTUS

SUBJECT TO COMPLETION

DATED ____, 2014


[s1a111114_s1z002.gif]SUBJECT TO COMPLETION DATED MARCH 10, 2020

FullCircle Registry, Inc.PROSPECTUS

161 Alpine Drive

Shelbyville, KY 400654,000,0000 Shares of Common Stock


[gaxy02092020forms1002.gif]

UpThis prospectus relates to 21,000,000 SHARES OF COMMON STOCK


We are registering 21,000,000 shares, representing approximately 15.4%the offering and resale of our outstanding common stock if all shares are sold, for sale by Kodiak Capital Group, LLC, a Delaware limited liability company, pursuant to a Stock Purchase Agreement. The agreement allows us to require Kodiak to purchase up to $1,500,0004,000,000 shares (the “Shares”) of our common stock.stock, par value $0.0001 (the “common stock”) that are issuable upon conversion of a certain amended and restated secured convertible debenture, dated as of November 25, 2019 (the “Convertible Debenture”) entered into by and between us and the selling stockholder named in the section of this prospectus entitled “Selling Stockholder” (the “Selling Stockholder”).  The Convertible Debenture was issued to the Selling Stockholder in a private placement transaction that we consummated on or about November 25, 2019 (the “Private Placement”).  See the section of this prospectus entitled “The Private Placement” for a description of the Private Placement, and the section of this prospectus entitled “Selling Stockholder” for additional information regarding the Selling Stockholder.


We are not selling any shares of common stockShares in the resalethis offering. We, therefore, will not receive any proceeds from the sale of the sharesShares by the selling shareholder. WeSelling Stockholder.

The Selling Stockholder may sell the Shares described in this prospectus in a number of different ways and at varying prices. The prices at which the Selling Stockholder may sell the Shares in this offering will however, receive proceeds frombe determined by the saleprevailing market price for the shares of securities to Kodiakour common stock or in negotiated transactions. See “Plan of Distribution” for more information about how the Selling Stockholder may sell the Shares being registered pursuant to Put Notice(s)this prospectus. The Selling Stockholder may be deemed an “underwriter” within the meaning of Section 2(a)(11) of the Securities Act of 1933, as amended. The Selling Stockholder has informed us that it does not currently have any agreement or understanding, directly or indirectly, with any person to distribute the Shares.

We have agreed to pay the expenses of the registration of the shares of our common stock offered and sold under the Stock Purchase Agreement.registration statement by the Selling Stockholder. The Selling Stockholder will pay any underwriting discounts, commissions and transfer taxes applicable to the shares of common stock sold by it.


This offering will terminateOur common stock issued is traded on the earlierOTCQB under the symbol “GAXY”. On March 9, 2020 the last reported sale price of (i) when all 21,000,000 shares are sold, (ii) when the maximum offering amount of $1,500,000 has been achieved, or (iii)our common stock on the date which is two years after the effective date hereof, unless we terminate it earlier.OTCQB was $0.012.


Investing in the common stockour securities involves various risks. See “Risk Factors” beginning on page 6. Our13 of this prospectus for a discussion of information that should be considered in connection with an investment in our securities.

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

The date of this prospectus is _______, 2020

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

2

INDUSTRY AND MARKET DATA

2

PROSPECTUS SUMMARY

3

THE OFFERING

9

RISK FACTORS

10

USE OF PROCEEDS

26

DIVIDEND POLICY

26

DETERMINATION OF OFFERING PRICE

27

THE PRIVATE PLACEMENT

27

SELLING STOCKHOLDER

28

PLAN OF DISTRIBUTION

29

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

31

BUSINESS

52

MANAGEMENT

60

CORPORATE GOVERNANCE

62

EXECUTIVE COMPENSATION

62

MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

64

CERTAIN RELATIONSHIPS AND RELATED PERSON TRANSACTIONS

64

PRINCIPAL STOCKHOLDERS

67

   DESCRIPTION OF SECURITIES WE ARE OFFERING

69

DESCRIPTION OF OUR CAPITAL STOCK

70

LEGAL MATTERS

89

EXPERTS

90

WHERE YOU CAN FIND MORE INFORMATION

90

   DISCLOSURE OF THE SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

91

GALAXY NEXT GENERATION, INC. AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS

F-1-104

The registration statement containing this prospectus, including the exhibits to the registration statement, provides additional information about us and the common stock is governedoffered under this prospectus. The Securities Enforcementregistration statement, including the exhibits, can be read on our website and Penny Stock Reform Act of 1990, and as a result you may be limited in your ability to sell our stock.


Our common stock is registered under Section 12(g)the website of the Securities and Exchange ActCommission. See “Where You Can Find More Information.”

Information contained in, and that can be accessed through, our web sitewww.galaxynext.us shall not be deemed to be part of 1934this prospectus or incorporated herein by reference and is currently traded onshould not be relied upon by any prospective investors for the OTC Markets Group (OTC.QB Tier) underpurposes of determining whether to purchase the symbol “FLCR.” The closing price of our common stock as reported on the OTC Bulletin Board on November 7, 2014 was $ ..0225 ..Shares offered hereunder. 


-1-

These shares may be sold by Kodiak from time

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus contains, in addition to time in the over-the-counter market or other national securities exchange or automated interdealer quotation system on which our common stock is then listed or quoted, through negotiated transactions or otherwise at market prices prevailing at the time of sale or at negotiated prices. Kodiak is an“underwriter”historical information, certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the“Securities “Securities Act”) in connection with the resale of our common stock under the Stock Purchase Agreement. Kodiak will pay us 75%, and Section 21E of the lowest daily volume weighted averageSecurities Exchange Act of the common stock during the five consecutive trading days immediately following the date1934, as amended (the “Exchange Act”), that includes information relating to future events, future financial performance, strategies, expectations, competitive environment, regulation and availability of resources. Such forward-looking statements include those that express plans, anticipation, intent, contingency, goals, targets or future development and/or otherwise are not statements of historical fact. These forward-looking statements are based on our noticecurrent expectations and projections about future events and they are subject to Kodiak of our electionrisks and uncertainties known and unknown that could cause actual results and developments to put shares pursuantdiffer materially from those expressed or implied in such statements.

In some cases, you can identify forward-looking statements by terminology, such as “may,” “should,” “would,” “expect,” “intend,” “anticipate,” “believe,” “estimate,” “continue,” “plan,” “potential” and similar expressions. Accordingly, these statements involve estimates, assumptions and uncertainties that could cause actual results to differ materially from those expressed in them. Any forward-looking statements are qualified in their entirety by reference to the Stock Purchase Agreement.factors discussed throughout this prospectus or incorporated herein by reference.


Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securitiesor passed on the accuracy or adequacy of this prospectus. Any representation to the contrary is a criminal offense.


This date of this Prospectus is ___________ __,2014




TABLE OF CONTENTS


Page

Prospectus Summary

5

Risk Factors

6

Use of Proceeds

11

Stock Purchase Agreement

12

Selling Security Holders

13

Plan of Distribution and Terms of Offering

14

Description of Securities

15

Business

16

Summary Consolidated Financial and Other Data

19

Dilution

23

Management’s Discussion and Analysis of Financial Condition and Results of Operations

23

Market for Common Equity and Related Stockholder Matters

26

Our Management

26

Executive Compensation

27

Security Ownership of Directors and Management and 5% Holders

29

Experts

29

Legal Matters

29

Where You Can Find More Information

29

Consolidated Financial Statements

F-1


You should rely only onread this prospectus and the documents we have filed as exhibits to the registration statement, of which this prospectus is part, completely and with the understanding that our actual future results may be materially different from what we expect. You should not assume that the information contained in this prospectus (the “Prospectus”). We have not authorizedor any other person to provide you with additional or different information. This Prospectusprospectus supplement is not an offer to sell, nor is it seeking an offer to buy, these securities in any state where the offer or sale is not permitted. The information in this prospectus is complete and accurate as of any date other than the date on the front cover of those documents.

Risks, uncertainties and other factors that may cause our actual results, performance or achievements to be different from those expressed or implied in our written or oral forward-looking statements may be found in this Prospectus, butprospectus under the heading “Risk Factors”.

Forward-looking statements speak only as of the date they are made. You should not put undue reliance on any forward-looking statements. We assume no obligation to update forward-looking statements to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information, except to the extent required by applicable securities laws. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

New factors emerge from time to time, and it is not possible for us to predict which factors will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. We qualify all of the information may have changed since that date.presented in this prospectus particularly our forward-looking statements, by these cautionary statements.


Market data and industry statistics used throughout this Prospectus are based on independent industry publications,INDUSTRY AND MARKET DATA

This prospectus contains estimates and other statistical data made by independent sources available on the Internet. Some dataparties and by us relating to market size and growth and other information are also based ondata about our good faith estimates, which are derivedindustry. We obtained the industry and market data in this prospectus from our review of internalown research as well as from industry and general publications, surveys and independent sources. Althoughstudies conducted by third parties. This data involves a number of assumptions and limitations and contains projections and estimates of the future performance of the industries in which we operate that are subject to a high degree of uncertainty, including those discussed in “Risk Factors.” We caution you not to give undue weight to such projections, assumptions and estimates. Further, industry and general publications, studies and surveys generally state that they have been obtained from sources believed to be reliable, although they do not guarantee the accuracy or completeness of such information. While we believe that these sourcespublications, studies and surveys are credible,reliable, we have not independently verified the data or information obtainedcontained in them. In addition, while we believe that the results and estimates from these sources. Accordingly, investors shouldour internal research are reliable, such results and estimates have not place undue reliance on this information. By including such market data and information, we do not undertake a duty to provide such data in the future or to update such data when such data is updated.been verified by any independent source.



-2-


PROSPECTUS SUMMARY


Company Overview

We are a manufacturer and distributor of interactive learning technologies and enhanced audio solutions. We develop both hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. We also develop award winning classroom audio solutions and school PA and Intercom products, creating a full line card offering for classrooms to our channel partners. Our products include our own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices. New technologies like our own touchscreen panels are sold along with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo and Acer computers, Verizon WiFi and more. We provide a multitude of services to our customers, including installation, training, and maintenance.

Our current distribution channel consists of 30 resellers across the United States who primarily sell our product within the commercial and educational market. While we do not control where our resellers focus their efforts, based on experience, the kindergarten through 12th grade education market is the largest customer base for the product, comprising nearly 90% of all purchases. In addition, we possess our own resell channel that sells directly to the Southeast region of the United States.

We believe the market space for interactive technology in the classroom is a perpetual highway of business opportunity. Public and private school systems are in a continuous race to modernize their learning environments. Our goal is to be an early provider of the best and most modern technology available.

We are striving to become the leader in the market for interactive flat panel technology, associated software and peripheral devices for classrooms. Our goal is to provide an intuitive system to enhance the learning environment and create easy to use technology for the teacher, increasing student engagement and achievement. Our products are developed and backed by a management team with more than 30 combined years in the classroom technology space.

On June 22, 2018, we consummated a reverse triangular merger whereby Galaxy merged with and into FullCircle Registry, Inc.’s (FLCR) newly formed subsidiary, Galaxy MS, Inc. (Galaxy MS or Merger Sub), which was formed specifically for the transaction. Under the terms of the merger, Galaxy’s shareholders transferred all their outstanding shares of common stock to Galaxy MS, in return for FLCR’s Series C Preferred Shares, which were equivalent to approximately 3,065,000,000 shares of the common stock of FLCR on a pre-reverse stock split basis. This represents approximately 89% of the outstanding common stock of FLCR, with the remaining 11% of common stock distributed as follows: (a) an ownership interest of seven percent (7%) to the holders of common stock, pro rata; and (b) four percent (4%) of the common stock to the holders of convertible debt, pro rata. FLCR is an over-the-counter public company traded under the stock symbol FLCR. FLCR owns Georgetown 14 Cinemas, a fourteen-theater movie complex located on approximately seven acres in Indianapolis, Indiana. Prior to the merger, its sole business and source of revenue was from the operation of the theater, and as part of the merger agreement, the parties have the right to spinout the theater to the prior shareholders of FLCR. Effective February 6, 2019, we sold our interest in our theater to focus our resources in its technology operations.

Recent Developments

This summary highlights information contained elsewherePurchase of Concepts and Solutions

On September 4, 2019, we entered into a stock purchase agreement with Interlock Concepts, Inc. (“Concepts”) and Ehlert Solutions Group, Inc. (“Solutions”).  Under the stock purchase agreement, we acquired 100% of the outstanding capital stock of both Concepts and Solutions. The purchase price for the acquisition was 1,350,000 shares of our common stock and we issued to Concepts and Solutions three notes payable in the aggregate principal amount of $3,000,000. The notes payable issued to the seller are subject to adjustment based on the achievement of certain future gross revenues and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

-3-

Solutions and Concepts are Utah-based audio design and manufacturing companies creating innovative products that provide fundamental tools for building notification systems primarily to K-12 education market customers located primarily in the north and north-west United States. Solutions and Concepts’ products and services allow institutions access to intercom, scheduling, and notification systems with improved ease of use.  The products provide an open architecture solution to customers which allows the products to be used in both existing and new environments.  Intercom, public announcement (PA), bell and control solutions are easily added and integrated within the open architecture design and software model.  These products combine elements over a common internet protocol (IP) network, which minimizes infrastructure requirements and reduces costs by combining systems.

Private Placement

Pursuant to the terms of a Securities Purchase Agreement, initially dated as of October 28, 2019 and amended and restated as of November 25, 2019 (the “Securities Purchase Agreement”),we issued and sold the Convertible Debenture to the Selling Stockholder in the aggregate principal amount of $1,000,000 that is convertible into shares of our common stock, which bears interest at the rate of 8.0% per annum that matures on November 25, 2020, which may be extended at the option of the Selling Stockholder in the event that, and for so long as, an Event of Default (as defined in the Convertible Debenture) will have occurred and be continuing on the maturity date. The Convertible Debenture was issued with a 7.0% original issue discount, resulting in net proceeds to us of $930,000. As part of the issuance of the Convertible Debenture, we issued to the Selling Stockholder 500,000 shares of common stock. See the section of this prospectus entitled “The Private Placement” for a more detailed description of this transaction.

Business Environment and does not contain allTrends

The educational technology market is currently experiencing substantial growth due to government mandates for improving the education results in the United States. Education, governments, corporations and individuals are recognizing the growing need to utilize technology for more effective delivery of information to educate end users. Today, most classrooms are equipped with some type of smart board technology but given the ever-changing nature of technology, previous investments are becoming obsolete. The industry has several hundred technology resellers, selling a variety of products, already selling into these entities directly. Our goal is to target the resellers to gain market share growth in the education technology market.

Opportunities and Plan of Operations

We believe that our products, both hardware and software, and the products we intend to develop as part of our extensive product road map, positions us to be one of the informationleading providers of interactive educational products. We believe that you should considerthe increase in making your investment decision. Before investingconsumer spending along with the ever-evolving increase in standards for curriculum are two driving focuses for the increase in the demand for interactive educational technology. Some additional factors that we believe will impact our opportunity include:

Significant resources are being devoted to primary and secondary education, both in the United States and abroad. As set forth in the Executive Office of the President, Council of Economic Advisers report, United States education expenditure (primary, secondary and post-secondary) has been estimated at approximately $1.3 trillion, with primary and secondary education accounting for close to half ($625 billion) of this spending. Global spending is approximated at roughly triple United States spending for primary and secondary education.

-4-

The demand for interactive flat panels is on the rise. With traditional interactive whiteboards having been in the market for more than fifteen years, many of these technologies are coming to a refresh period and are being replaced with the newer, more advanced interactive flat panels.

We intend to build upon our proven ability to produce and sell interactive classroom products. We have begun to implement the growth strategies described below and expect to continue to do so over the course of the next couple of upcoming years. In order to implement each goal pertaining to growth, we may need additional capital to implement each strategy, particularly in relation to the target acquisition(s) of complementary businesses or technologies.

We intend to grow our business by using the following methodology:

Capitalizing on market trends in the educational industry: We believe our long history of selling into the K-12 education market provides us with the expertise to continue to stay on the cutting edge of new product development and needs of the classroom teacher. We also believe our expertise in customer service and training positions us well for expected growth. We intend to build our core business by leveraging the strengths of our leadership and building out a solid team with experience and expertise in our Common Stock, you should carefully read this entire prospectus, includingmarket.

Expanding our audited consolidated financial statementsreseller channel sales: The educational technology industry is driven a lot by relationships. We intend to continue to grow and expand our resellers in strategic geographical regions so that we are able to leverage the related notesrelationships in the local school systems within those regions.

Growth through acquisitions: We believe that the interactive and collaborative classroom has many components and moving parts. We intend to stay on the information set forthcutting edge of new products by building out our product offerings and line card through strategic acquisitions. The acquisition(s) provides us with significant opportunities to grow our business by adding complementary products to provide a whole classroom G2 experience to our customers. We intend to pursue acquisitions that provide services within our current core product offerings, extend our geographic reach and expand our product offerings.

Further developing intellectual property: We intend to build upon our success in developing original software that we own and license to other brands, and distributors globally. When we develop an original software or application, we retain the copyright and patent of that content. We will create additional revenue streams from development fees, brand license fees, distribution license fees and ancillary sources.

Expanding our geographic presence: We believe that by expanding our physical presence into select domestic and international regions, we will be better able to attract and retain clients. With a physical presence in strategic locations around the US, we believe we can provide better customer service and offer local services and training resulting in an increase in revenue for those areas.

-5-

Corporate Information

We were formed on June 7, 2000 under the headings “Risk Factors” and “Management's Discussion and Analysislaws of Financial Condition and Resultsthe State of Operations,” in each case included elsewhere in this prospectus. References in this prospectus to “we,” “us,” “our,”Nevada under the “Company” and “FullCircle” refername Excel Publishing, Inc. On April 10, 2002, we merged with FullCircle Registry, Inc., with FullCircle Registry, Inc. surviving the merger.  In connection with the merger we changed our name from Excel Publishing, Inc to FullCircle Registry, Inc.  unless the context requires otherwise.


About Us


We were formed in 2000 as a technology-based business that provided emergency document and information retrieval services. Our service included, providing customers with secure storage and immediate access to their critical medical records, legal documents (living wills, powers of attorney, “do not resuscitate” orders, etc.), and emergency contact information. In 2006 we were licensed by the Commonwealth of Kentucky as an insurance agency. However, due to adverse conditionsGalaxy CO was organized in the insurance industry,state of Georgia in February 2017 while R & G Sales, Inc. (“R&G”) was organized in the state of Georgia in August 2004. Galaxy CO merged with R&G on March 16, 2018, with R&G becoming the surviving company. R&G subsequently changed its name to Galaxy Next Generation, Inc., which is incorporated in the State of Nevada.

On June 22, 2018, we suspended that businessconsummated a reverse triangular merger whereby we merged with and into FLCR’s newly formed subsidiary, which was formed specifically for the transaction (Galaxy MS). The merger resulted in 2009 ..


In 2010 we formedGalaxy MS becoming a wholly-owned subsidiary FullCircle Entertainment, Inc., which purchased Georgetown 14 Cinemas, a movie theater complex property at 3898 Lafayette Road, Indianapolis, Indiana 46224. We currently own and operate the Georgetown 14 Cinemas


In 2013 we established a new subsidiary, FullCircle Medical Supplies, Inc. (“FullCircle Medical”), for the purpose of entering into the durable medical equipment (“DME”) supply business sector. We plan to have Full Circle Medical acquire several medical supply businesses in the Sun Belt states, although none have been acquired as of the date of this Prospectus.


We received a “going concern” opinion on our financial statements for the fiscal years ended December 31, 2012 and 2013, which means that our financial statements were prepared assuming that we would continue as a going concern. Our auditors have stated that due to our lack of profitability and our negative working capital, there is "substantial doubt" about our ability to continue as a going concern. For the fiscal years ended December 31, 2013 and 2012, respectively, we have reported net losses of $448,102 and $369,784, respectively. During the six months ended June 30, 2014, our most significant expenses have been interest ($155,062), depreciation ($126,504) and payroll ($116,689). As of September 30, 2014 we had cash and cash equivalents of approximately $19,814.13.


Corporate Information


FLCR.

Our principal executive offices are located at 161 Alpine Drive, Shelbyville, Kentucky, 40065286 Big A Road Toccoa, Georgia 30577, and our telephone number is (502) 410-4500. Our current website addresses are www.fullcircleregistry.com and www.georgetowncinemas.com.(706) 391-5030. Our website address iswww.galaxynext.us. Information contained in our website does not form part of the prospectus and is intended for informational purposes only.

This prospectus contains references to our trademarks and to trademarks belonging to other entities. Solely for convenience, trademarks and trade names referred to in this prospectus, including logos, artwork and other visual displays, may appear without the ® orTM symbols, but such references 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 licensor to these trademarks and trade names. We do not intend our use or display of other companies’ trade names or trademarks to imply a relationship with, or endorsement or sponsorship of us by, any other companies.

Summary Risks

Our business and our ability to execute our business strategy are subject to a number of risks of which you should be aware of before you decide to buy our common stock; In particular, you should carefully consider following risks, which are discussed more fully in “Risk Factors” beginning on page 13 of this prospectus:

·we have incurred losses for the year ended June 30, 2019 and three month period ended June 30, 2018;

·we require substantial funds to expand our business;

·we may pursue acquisitions, joint ventures or other growth opportunities, which could present unforeseen integration obstacles or costs and could dilute our stockholders;  

·we may have difficulty in entering into and maintaining strategic alliances with third parties;

·we generate substantially all of our revenue from the sale of our interactive learning technology hardware and software products, and related installation, training, and maintenance services, and any significant reduction in sales of these products or services would materially harm our business;

-6-

·our business is subject to seasonal fluctuations, which may cause our operating results to fluctuate from quarter-to-quarter and adversely affect our working capital and liquidity throughout the year;

·our working capital requirements and cash flows are subject to fluctuation, which could have an adverse effect on our financial condition;

·we operate in a highly competitive industry;

·if we are unable to continually enhance our products and to develop, introduce and sell new technologies and products at competitive prices and in a timely manner, our business will be harmed;

·we receive a significant portion of our revenues from a small number of customers and the information contained thereinloss of any one of these customers or connected thereto shallfailure to collect a receivable from them could adversely affect our operations and financial position;

·we rely on highly skilled personnel, and, if we are unable to attract, retain or motivate qualified personnel, we may not be deemedable to operate our business effectively;

·we use resellers and distributors to promote and sell our products;

·we are controlled by our management;

·our businesses are geographically concentrated and could be incorporated into this Prospectussignificantly affected by any adverse change in the regions in which we operate;

·our suppliers may not be able to always supply components or products to us on a timely basis and on favorable terms, and as a result, our dependency on third party suppliers has adversely affected our revenue and may continue to do so;

·our facilities and information systems and those of our key suppliers could be damaged as a result of disasters or unpredictable events, which could have an adverse effect on our business operations;

·increases in component costs, long lead times, supply shortages, and supply changes could disrupt our supply chain and have an adverse effect on our business, financial condition, and operating results;

·adverse changes in economic and political policies of the registration statementChinese government could have a material adverse effect on the overall economic growth of China, which could adversely affect our business;

·we face significant challenges growing our sales in foreign markets;

·decreases in, or stagnation of, spending or changes in the spending policies or budget priorities for government funding of schools, colleges, universities, other education providers or government agencies may have a material adverse effect on our revenue;

-7-

·if our products fail to comply with consumer product or environmental laws, it formscould materially affect our financial performance;

·defects in our products can be difficult to detect before shipment; If defects occur, they could have a part.material adverse effect on our business;


The Offering·we may not be able to obtain patents or other intellectual property rights necessary to protect our proprietary technology and business;


We·our business may suffer if it is alleged or determined that our technology or another aspect of our business infringes the intellectual property of others;

·if we are registering upunable to 21,000,000 sharesanticipate consumer preferences and successfully develop attractive products, we might not be able to maintain or increase our revenue or achieve profitability

·we may be unable to keep pace with changes in technology as our business and market strategy evolves;

·future sales of our common stock for resale by Kodiak Capital Group, LLC, pursuant to a Stock Purchase Agreement. The agreement allows us to require Kodiak to purchase up to $1,500,000 ofcould adversely affect our common stock.


These shares may be sold by Kodiak from time to time in the over-the-counter market or other national securities exchange or automated interdealer quotation system on which our common stock is then listed or quoted, through negotiated transactions or otherwise at market prices prevailing at the time of sale or at negotiated prices.


We can, from time to time, require Kodiak to purchase shares of our Common Stock for an amount to be determinedshare price, and any additional capital raised by us up to an aggregate of $1,500,000, by delivering to Kodiak a notice specifyingthrough the amount. Kodiak will purchase the shares of our common stock for seventy-five percent (75%) of the  lowest daily volume weighted average price of our Common Stock during the five trading days preceding our notice.


Kodiak received a one-time issuance of 1,500,000 shares of our common stock, restricted in accordance with Rule 144, as a commitment for the investment. Kodiak has informed us that they do not have any agreement or understanding, directly or indirectly, with any person to distribute their common stock.




We will not be permitted to submit a Put Notice to Kodiak, or draw down any funds from the financing arrangement, if the shares issued to Kodiak would cause them to beneficially own more than 9.99% of our outstanding common stock on the date of the issuance of the shares. The 21,000,000 shares being registered represent a good faith estimate of the number of shares of common stock that will be issuable pursuant to the agreement.


On any Closing Date, we shall deliver to Kodiak the number of shares of the Common Stock registered in the name of Kodiak as specified in the Put Notice. In addition, we must deliver the other required documents, instruments and writings required. Kodiak is not required to purchase the shares unless:


·

Our Registration Statement with respect to the resale of the shares of Common Stock delivered in connection with the applicable put shall have been declared effective;

·

We shall have obtained all material permits and qualifications required by any applicable state for the offer and sale of the Registrable Securities;equity or convertible debt securities may dilute your ownership in us and

·

We shall have filed with the SEC in a timely manner all reports, notices and other documents required.


Kodiak has agreed that neither it nor its affiliates will engage in any short selling of the common stock.


All of the common stock registered by this Prospectus will be sold by Kodiak at the prevailing market prices at the time they are sold. We currently have 136,316,196 shares of common stock outstanding, and if all of the shares included in the registration statement of which this Prospectus is a part are issued, we will have 157,316,196 shares of common stock outstanding.


Although it is subject to may adversely affect the market price of our Common Stock from timecommon stock;

·the market price of our common stock may be volatile, which could cause the value of your investment to time, fluctuate and possibly decline significantly;

·certain provisions of Nevada law may have anti-takeover effects;

·we believe have no intention of declaring dividends in the foreseeable future;

·we willmay be ableexposed to sell allrisks relating to evaluations of the shares coveredcontrols required by this Registration StatementSarbanes-Oxley Act of 2002; and realize the maximum net proceeds described

·if our internal controls and accounting processes are insufficient, we may not detect in this Prospectus.   If we are able to receive the maximum proceeds, we believe we willa timely manner misstatements that could occur in our financial statements in amounts that could be able to utilize the full amount of such proceeds for the purposes described in “Use of Proceeds,” below.material.


-8-

THE OFFERING

Issuer:

Galaxy Next Generation, Inc., a Nevada corporation

Securities offered by the Selling Stockholder

4,000,000 shares of our common stock

Total Common Stock outstanding after this offering

35,063,787 shares of common stock; assuming the shares offered in this offering are issued upon conversion of the convertible note.

Use of proceeds

We will not receive any proceeds from the sale of the Shares covered by this prospectus.   However, we may receive gross proceeds upon conversion of the Convertible Debenture for shares of our common stock by the Selling Stockholder.  See “Use of Proceeds”.  

Risk Factors

Investing in our securities involves a high degree of risk. For a discussion of factors to consider before deciding to invest in our securities, you should carefully review and consider the “Risk Factors” section of this prospectus beginning on page 13 of this prospectus.

-9-

RISK FACTORS


AnyAn investment in our common stock involves a high degree of risk. You should consider carefully the following information, together with therisks and other information containedincluded in this prospectus before you decide whether to buy our common stock. If one or more of theThe following events actually occurs,risks may adversely affect our business, will suffer,financial condition, and asoperating results. As a result, our financial condition or results of operations will be adversely affected. In this case, the markettrading price if any, of our common stock could decline and you could lose allpart or partall of your investment ininvestment. Additional risks, uncertainties and other factors not presently known to us or that we currently deem immaterial may also impair our common stock.business operations.


Risk FactorsRisks Related to the OfferingOur Business, Operations and Financial Condition


Existing stockholders may experience significant dilution from the sale of our common stock pursuant to the Kodiak Capital Group Stock Purchase Agreement.


The sale of our common stock to Kodiak Capital Group, LLC in accordance with the Stock Purchase Agreement may have a dilutive impact on our shareholders. As a result, our net income per share could decrease in future periods and the market price of our common stock could decline. In addition, the lower our stock price is at the time we exercise our put options, the more shares of our common stock we will have to issue to Kodiak in order to exercise a put under the Stock Purchase Agreement. If our stock price decreases, then our existing shareholders would experience greater dilution for any given dollar amount raised through the offering.


The perceived risk of dilution may cause our stockholders to sell their shares, which may cause a decline in the price of our common stock. Moreover, the perceived risk of dilution and the resulting downward pressure on our stock price could encourage investors to engage in short sales of our common stock. By increasing the number of shares offered for sale, material amounts of short selling could further contribute to progressive price declines in our common stock.


The issuance of shares pursuant to the Kodiak Stock Purchase Agreement may have a significant dilutive effect.


Depending on the number of shares we issue pursuant to the Kodiak Stock Purchase Agreement, it could have a significant dilutive effect upon our existing shareholders. Although the number of shares that we may issue pursuant to the Stock Purchase Agreement will vary based on our stock price (the higher our stock price, the less shares we have to issue) the information set out below indicates the potential dilutive effect to our shareholders, based on different potential future stock prices, if the full amount of the Stock Purchase Agreement is realized.




Dilution is based upon common stock put to Kodiak and the stock price discounted to Kodiak’s purchase price of 75% of the lowest volume weighted average purchase price of the common stock during the five consecutive trading days immediately following the date of our notice to Kodiak of our election to put shares pursuant to the Stock Purchase Agreement. The example below illustrates dilution based upon a put of the maximum amount ($1,500,000), at various market prices (without regard to Kodiak’s 9.99% ownership limit):


Stock Price(Kodiak Purchase Price)

 

Shares Issued(1)

 

Percentage of Outstanding Shares(2)

..015

 

100,000,000

 

73%

..02

 

75,000,000

 

55%

..04

 

37,500,000

 

27.5%

..06

 

25,000,000

 

18.3%

..08

 

18,750,000

 

13.75%

..10

 

15,000,000

 

11%


(1)

Portions of this table are for illustrative purposes only. The maximum number of shares that can be issued to Kodiak and sold pursuant to this Registration Statement is 21,000,000.


(2)

Based on 137,912,706 shares outstanding before the Put as of November 10, 2014.


Kodiak Capital Group, LLC will pay less than the then-prevailing market price of our common stock which could cause the price of our common stock to decline.


Our common stock to be issued to Kodiak under the Stock Purchase Agreement will be purchased at a twenty five percent (25%) discount or 75% of the lowest volume weighted average trading price of the common stock during the five consecutive trading days immediately following the date of our notice to Kodiak of our election to put shares pursuant to the Stock Purchase Agreement.


Kodiak has a financial incentive to sell our shares immediately upon receiving the shares to realize the profit between the discounted price and the market price. If Kodiak sells our shares, the price of our common stock may decrease. If our stock price decreases, Kodiak may have a further incentive to sell such shares. Accordingly, the discounted sales price in the Stock Purchase Agreements may cause the price of our common stock to decline.


Kodiak Capital Group, LLC has entered into similar agreements with other public companies and may not have sufficient capital to meet our put notices.


Kodiak has entered into similar investment agreements with other public companies, and some of those companies have filed registration statements with the intent of registering shares to be sold to Kodiak pursuant to similar stock purchase agreements. We do not know if management at any of the companies who have or will have effective registration statements intend to raise funds now or in the future, what the size or frequency of each put request would be, if floors will be used to restrict the amount of shares sold, or if the stock purchase agreement will ultimately be cancelled or expire before the entire amount of shares are put to Kodiak. Since we do not have any control over the requests of these other companies, if Kodiak receives significant requests, it may not have the financial ability to meet our requests. If so, the amount of available funds may be significantly less than we anticipate.


We are registering an aggregate of 21,000,000 shares of common stock to be issued under the Kodiak Stock Purchase Agreement. The sale of such shares could depress the market price of our common stock.


We are registering an aggregate of 21,000,000 shares of common stock under the registration statement of which this Prospectus forms a part for issuance pursuant to the Kodiak Stock Purchase Agreement. The sale of these shares into the public market by Kodiak could depress the market price of our common stock.




Because we are subject to “penny stock” rules, the level of trading activity in our common stock may be limited.


Broker-dealer practices in connection with transactions in “penny stocks” are regulated by penny stock rules adopted by the Securities and Exchange Commission. Penny stocks generally are equity securities with a price of less than $5.00 (other than securities registered on some national securities exchanges). The penny stock rules require a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from the rules, to deliver a standardized risk disclosure document that provides information about penny stocks and the nature and level of risks in the penny stock market. The broker-dealer also must provide the customer with current bid and offer quotationshave incurred losses for the penny stock, the compensation of the broker-dealeryear ended June 30, 2019 and its salesperson in the transaction,three month period ended June 30, 2018 and if the broker-dealer is the sole market maker, the broker-dealer must disclose this factyear ended March 31, 2018 and the broker-dealer’s presumed control over the market, and monthly account statements showing the market value of each penny stock held in the customer’s account. In addition, broker-dealers who sell these securities to persons other than established customers and “accredited investors” must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written agreement to the transaction. Consequently, these requirements may have the effect of reducing the level of trading activity, if any, in the secondary market for a security subject to the penny stock rules. If a trading market continues to develop for our common stock, these regulations will likely be applicable, and investors in our common stock may find it difficult to sell their shares.


The proceeds of the Stock Purchase Agreement with Kodiak may be inadequate to provide proper funding for the Company to survive.


Because there is no minimum amount of proceeds required, the proceeds from sales to Kodiak under the Stock Purchase Agreement may be utilized for salaries, offering expenses, and other general corporate expenditures and there may be insufficient funds available, if at all, to implement any of the proposed revisions, business plans, expansions or acquisitions.


The sale of our common stock pursuant to this Prospectus, and future additional issuances of our shares of common and/or preferred stock, may result in immediate dilution to existing shareholders.


We are issuing a maximum of up to 21,000,000 shares of our common stock pursuant to this Prospectus. Our Board of Directors has the authority to cause us to issue additional shares of common stock, and to determine the rights, preferences and privilege of such shares, without consent of any of our stockholders. The sale of our common stock pursuant to this Prospectus, and any future additional issuances will result in immediate dilution to our existing shareholders’ interests, which may have a dilutive impact on our existing shareholders, and could negatively affect the value of your shares.


Risk Factors Related to the Business of the Company


We have a limited history and face many of the risks inherent to a new business. As a result of our limited operating history, it is difficult to accurately forecast our potential revenue. Our revenue and income potential is unproven and our business models are still emerging. Therefore, there can be no assurance that we will providegenerate net income

For the year ended June 30, 2019 and three month period ended June 30, 2018, we had a return on investment innet loss of $6,663,117 and $1,370,123, respectively.  In addition, for the future. An investor in our common stock must consider the challenges, risks and uncertainties frequently encountered in the establishmentsix months ended December 31, 2019, we incurred an additional net loss of new technologies, products and processes in emerging markets and evolving industries. These challenges include our ability to:


·

Execute our business model;

·

Manage growth in our operations;

·

Create a customer base in a cost-effective manner;

·

Acquire businesses in the DME market; and

·

Attract and retain key personnel.


$ 4,839,554. There can be no assurance that our business modellosses will be successful or that it will successfully address these and other challenges, risks and uncertainties.


We will need additional fundingnot continue in the future, even if our revenues and ifexpenditures for the products and solutions we are unable to raisesell and distribute increase. In addition, as of December 31, 2019, the Company had an accumulated deficit of $14,310,239 and negative working capital when needed, we may be forced to delay, reduce or eliminate our acquisition efforts.


We may need toof approximately $5,800,000. These factors raise substantial additional capital in the future in order to execute our business plan. We may need to finance future cash needs through public or private equity offerings, debt financings or strategic collaboration arrangements. To the extent that we raise additional funds by issuing equity securities, our stockholders may experience additional dilution, and debt financing, if available, may involve restrictive covenants and may result in high interest expense.




We have no operational history in the medical supply business, which may have a material adverse effect on our business, financial condition or results of operations.


We have not yet acquired or operated any medical supply business and our officers have no experience in operating such businesses.


Our independent auditors have expressed doubt aboutregarding our ability to continue as a going concern, and the amounts recorded in ourconcern.

Ourconsolidated financial statements may require adjustments if the assumption that the entity is a going concern proves untrue, which may hinder our ability to obtain future financing


The Company received a “going concern” opinion on its financial statements for the fiscal years ended December 31, 2012 and 2013, which means that our financial statements werehave been prepared assuming that we wouldwill continue as a going concern.

Our auditors have stated that due to our lack of profitabilityrecurring losses from operations and our negative workingnet capital there is "substantial doubt"deficiency raises substantial doubt about our ability to continue as a going concern. The going concern opinionconsolidated financial statements for the year ended June 30, 2019 and three month period ended June 30, 2018 and year ended March 31, 2018 do not include any adjustments that might result from the outcome of this uncertainty, and contemplate the realization of assets and the settlement of liabilities and commitments in the normal course of business. The report of our auditors represents a strong warning regarding our financial conditionindependent registered public accounting firm for the year ended June 30, 2019 and ability to stay in business. In addition, the going concern opinion may limitthree month period ended June 30, 2018 and year ended March 31, 2018 included an explanatory paragraph expressing substantial doubt about our ability to obtain the financing required.continue as a going concern. If we continuecannot generate the required revenues and gross margin to experience losses and negative cash flows, it could cause usachieve profitability or obtain additional capital on acceptable terms, we will need to curtailsubstantially revise our business plan or cease operations.


operations and an investor could suffer the loss of a significant portion or all of his investment in our company.

Although weWe have beena limited operating history for which you can evaluate our movie theater business since 2011, we have yet to operate at a profit in this businessbusiness.


The market for movie theater attendance is highly competitive. There are three other movie theaters within ten milesPrior to June 2018, our sole business and source of revenue was from the operation of the Georgetown 14 Cinemas, a fourteen-theater movie complex located on approximately seven acres in Indianapolis. Our revenuesIndianapolis, Indiana. In June 2018, we commenced operations in the educational products industry. We have subsequently sold the Georgetown 14 Cinemas and now our operations are derived from selling movie tickets atsolely concentrated within the educational products industry. Therefore, we have a limited history of operations in our theater.current line of business upon which investors can evaluate our business.

-10-

We require substantial funds to expand our business.

We will require substantial funds to purchase additional inventories and pay our accounts payable to our vendors, as well as to build our marketing and sales staff. If our customers no longer wishwe do not succeed in raising additional funds on acceptable terms, we may be unable to attend our theater,expand our business financial condition or resultsand could default in payment of operations may be materially affected. Our success is highly dependent on the quality and popularitycertain of movies made available to us by distributors. If we are unable to exhibit top performing movies, our revenues and profitability could be severely impacted.


There is extensive competition in the medical supply marketplace for the sale of health related products and services.


There are over fifty businesses in Louisiana that that offer similar products and services.obligations. There can be no assurance that such financing will be available and that the equity interests of all of our stockholders would not be substantially diluted.

We have disclosed a material weakness in our internal control over financial reporting relating to our accounting procedures which could adversely affect our ability to report our financial condition, results of operations or cash flows accurately and on a timely basis.

In connection with our assessment of internal control over financial reporting under Section 404 of the Sarbanes-Oxley Act of 2002, we consistentlyidentified a material weakness in our internal control over financial reporting relating to our disclosure controls and procedure. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. As a result of the deficiencies we have discovered, it is reasonably possible that internal controls over financial reporting may not have prevented or detected errors from occurring that could have been material, either individually or in the aggregate.

The Debenture we issued to the Selling Stockholder is secured by a security interest in all of our assets and our failure to comply with the terms and covenants of the Debenture could result in our loss of all of our assets.

The Debenture is secured by all of our assets. The Debenture contains both affirmative and negative covenants. Our obligations under the Debenture may be accelerated upon the occurrence of an event of default in accordance with the terms of the Debenture, which includes customary events of default, including payment defaults, the inaccuracy of representations or warranties, cross-defaults related to material indebtedness, bankruptcy and insolvency related defaults, defaults relating to certain other matters. If we fail to comply with these covenants or if we fail to make certain payments under the secured loans when due, the Selling Stockholder could declare the Debenture in default. If we default on the Debenture, the Selling Stockholder has the right to seize our assets that secure the Debenture, which may force us to suspend all operations.

Our failure to fulfill all of our registration requirements in connection with the Debenture may cause us to suffer liquidated damages, which may be very costly.

Pursuant to the terms of the registration rights agreement that we entered into in connection with the Debenture, we are required to file a registration statement with respect to securities underlying the Debenture within a certain time period, have the registration statement declared effective within a certain time period and maintain the effectiveness of such registration statement. The failure to do so could result in the payment of liquidated damages by us, which could be significant. There can be no assurance as to when this registration statement will be declared effective or that we will be able to undertake projects that will prove profitable to us in view ofmaintain the intense competition to be encountered by us in all significant phases of our activities. There are thousands of medical supply outlets nationwide. We expect that our growth in the medical supply businesses, when we acquire them, will come principally from Internet marketing, social media and search engines


Initially, we do not plan to enter the Medicare / Medicaid competitive bidding markets, because those insurance payments are not as lucrative as in the other non-competitive bidding markets in the rest of the state.  In Louisiana the only competitive bidding markets are Baton Rouge and New Orleans.  Our plans to acquire up to twelve locations do not include Baton Rouge and New Orleans.  Once the Louisiana infrastructure is operating, we will then decide if we wish to enter the competitive bidding markets.


The medical supply business has come into difficult times due to the reduced approved payments for all insurance products.  Many of the medical supply businesses are seeing their costs increase, which is impacting their profitability.


The Company currently has approximately a $9.3 million accumulated operating loss. As of June 30, 2014, current liabilities exceed current assets of the Company by $306,851. There is no assurance that this offering will result in sufficient capitalization of the Company.


Much of the loss on the books of the Company over the past three years has resulted from the Company’s investing in security, improvements and maintenance in our theater.  In addition, depreciation and amortization expenses amounted to $290,212 in our fiscal year ending December 31, 2013.


Our planned business venture in the medical supply sector is dependent upon the clients continuing to need medical supplies and services. If our clients significantly reduce their purchase of medical supply products, our business, financial condition or results of operations may be materially adversely affected.


Revenues in the medical supply businesses come from the sale of medical related products. To the extent that we acquire DME businesses and the customers of those businesses change their purchases to competitor’s stores, it could have an adverse effect on our business.




We will need to continue to introduce new products, new services, and product enhancements to address the customers’ changing needs in the DME business. We must be aware of and respond to market changes and developments, and continue to be current with the latest medical technology products. Failure to do so may result in a loss of market share.


The market for the medical supply products is characterized by shifting client demands and evolving market practices. Changed client demands, new market practices or new technologies can render existing products obsolete and unmarketable. As a result, our future success will continue to depend upon our ability to market new products and product enhancements that address the future needs of our target markets and respond to market changes. We may not be successful in introducing and marketing new products or product enhancements on a timely and cost effective basis, or at all, and our new products and product enhancements may not adequately meet the requirements of the marketplace or achieve market acceptance. In addition, clients may delay purchases in anticipation of new products or product enhancements.


Increased competition may result in loss of market share, which may materially adversely affect our business, financial condition or results of operations.


In the medical supply business we will face significant competition for attracting and retaining our clients. Our competitors range in size from large companies with substantial resources to small, single-product businesses that are highly specialized. Our larger competitors may have access to more resources and may be able to achieve greater economies of scale, and our competitors that are focused on a narrower product line may be more effective in devoting technical, marketing and financial resources to compete with us. In addition, barriers to creating a single-purpose product may be low in many cases. The Internet as a distribution channel has allowed free or relatively inexpensive access to information sources, which has reduced barriers to entry even further. Low barriers to entry could lead to the emergence of new competitors. These competitive pressures may also result in fewer clients, fewer premiums, price reductions, and increased operating costs, such as for marketing, resulting in lower revenue, gross margins and operating income.


Our growth may place significant strain on our management and other resources.


We must plan and manage our growth effectively to increase revenue and maintain profitability. Our growth has placed, and is expected to continue to place, significant demands on our personnel, management and other resources. We must continue to improve our operational, financial, management, legal and compliance processes and information systems to keep pace with the growth of our business. There can also be no assurance that, if we continue to grow internally or by way of mergers, Management will be effective in attracting and retaining additional qualified personnel, expanding our physical facilities and information technology infrastructure, integrating acquired businesses or otherwise managing growth. Any failure to effectively manage growth or to effectively manage the business could have a material adverse effect on our business, financial condition or results of operations.


There is considerable risk embedded in growth through mergers and acquisitions, which may materially adversely affect our business, financial condition or results of operations.


A principal element of our growth strategy is growth through mergers with independent medical supply businesses. Any future mergers could present a number of risks, including:


·

incorrect assumptions regarding the future results of acquired operations or assets or expected cost reductions or other synergies expected to be realized as a result of acquiring operations or assets;

·

failure to integrate the operations or managementeffectiveness of any acquired operations or assets successfullyregistration statement, and on a timely and cost effective basis;

·

failure to achieve assumed synergies;

·

insufficient knowledge of the operations and markets of acquired businesses;

·

increased debt;

·

turnover of key personnel;

·

diversion of management’s attention from existing operations or other priorities; and

·

inability to secure, on terms we find acceptable, sufficient financing that may be required for any such merger, acquisition or investment.


In addition, if we are unsuccessful in completing mergers of other businesses, operations or assets or if such opportunities for expansion do not arise, our future growth, business, financial condition or results of operations could be materially adversely affected.




We are dependent on key personnel in our professional staff for their expertise. If we fail to attract and retain the necessary qualified personnel, our business, financial condition or results of operations could be materially adversely affected.


The development, maintenance and support of our business is dependent upon the knowledge, experience and ability of our officers and employees. Accordingly, the success of our business depends to a significant extent upon the continued service of our executive officers and other key management and other personnel. Although we do not believe that we are dependent upon any individual employee, the loss of a group of our key professional employees could have a material adverse effect on our business, financial condition or results of operations. We believe our future success will also depend in large part upon our ability to attract and retain highly skilled managerial, sales and marketing and other personnel. Competition for such personnel nationwide is intense, andtherefore there can be no assurance that we will not incur damages with respect to such agreements.

-11-

We have pursued and may continue to pursue acquisitions, joint ventures or other growth opportunities, which could present unforeseen integration obstacles or costs and could dilute our stockholders. We may also face competition in our acquisition strategy, and such competition may limit our number of proposed acquisitions, joint ventures and other growth opportunities.

We recently acquired all of the equity of Interlock Concepts, Inc. and Ehlert Solutions Group, Inc. and have explored a wide range of proposed acquisitions, joint ventures and other growth ventures with other educational technology companies that have interests in related businesses or other strategic opportunities. The process of integrating any acquired business, including Interlock Concepts, Inc. and Ehlert Solutions Group, Inc., may create unforeseen operating difficulties and expenditures and is itself risky. Any future acquisitions, joint ventures or other growth opportunities will be successfulsubject to a number of challenges, including:

diversion of management time and resources as well as a shift of focus from operating the businesses to issues related to integration and administration, which could result in the potential disruption of our ongoing business;

the need to integrate each company’s accounting, management, information, human resources and other administrative systems to permit effective management, and the lack of control if such integration is delayed or not implemented;

the need to implement controls, procedures and policies appropriate for a larger public company at companies that prior to acquisition had lacked such controls, procedures and policies;

difficulties in maintaining uniform standards, controls, procedures and policies;

difficulties in managing operations in widely disparate time zones;

potential unknown liabilities associated with acquired businesses, including liability for activities of the acquired company before the acquisition, including violations of laws, rules and regulations, commercial disputes, tax liabilities and other known and unknown liabilities;

difficulty retaining key alliances on attractive terms with partners and suppliers;

declining employee morale and retention issues resulting from changes in compensation, or changes in management, reporting relationships, future prospects or the direction or culture of the business;

in the case of foreign acquisitions, the need to integrate operations across different cultures and languages and to address the particular economic, currency, political, and regulatory risks associated with specific countries; and

in some cases, the need to transition operations, end-users, and customers onto our existing platforms.

-12-

Failure to manage expansion effectively may affect our success in attractingexecuting our business plan and may adversely affect our business, financial condition and results of operation. We may not realize the anticipated benefits of any or retaining such personnel. all of our acquisitions, or may not realize them in the time frame expected. Future acquisitions or mergers may require us to issue additional equity securities, spend our cash, or incur debt, and amortization expenses related to intangible assets or write-offs of goodwill, any of which could adversely affect our results of operations.

We may have difficulty in entering into and maintaining strategic alliances with third parties.

We have entered into and we may continue to enter into strategic alliances with third parties to gain access to new and innovative technologies and markets. These parties are often large, established companies. Negotiating and performing under these arrangements involves significant time and expense, and we may not have sufficient resources to devote to our strategic alliances, particularly those with companies that have significantly greater financial and other resources than we do. The anticipated benefits of these arrangements may never materialize, and performing under these arrangements may adversely affect our results of operations.

We generate substantially all of our revenue from the sale of our interactive learning technology products and related services and any significant reduction in sales of these products or services would materially harm our business.

For the year ended June 30, 2019 and for the six months ended December 31, 2019, we generated approximately 69% and 100% of our revenue, respectively, from sales of our interactive learning technology hardware and software products, and related installation, training, and maintenance services. Any material decrease in the demand for our products and services would significantly reduce our revenue. If any of our competitors introduces attractive alternatives to our products or services, we could experience a significant decrease in sales as customers migrate to those alternative products and services.

Our business is subject to seasonal fluctuations, which may cause our operating results to fluctuate from quarter-to-quarter and adversely affect our working capital and liquidity throughout the year.

We expect quarterly fluctuations in our revenues and operating results to continue. These fluctuations could result in volatility and adversely affect our cash flow, working capital and liquidity. As our business grows, we expect these seasonal fluctuations may become more pronounced. Traditionally, the bulk of expenditures by school districts occur in the second and third calendar quarters after receipt of budget allocations. Because our revenues and operating results are driven largely by the purchasing cycles of the educational market and normally fluctuate as a result of seasonal variations in our business sequential quarterly comparisons of our financial results may not provide an accurate assessment of our financial position.

Our working capital requirements and cash flows are subject to fluctuation, which could have an adverse effect on our financial condition.

If we failare unable to attractmanage fluctuations in cash flow, our business, operating results and retainfinancial condition may be materially adversely affected.  Our working capital requirements and cash flows have historically been, and are expected to continue to be, subject to seasonal fluctuations, depending on a number of factors. Factors which could result in fluctuations in our working capital and cash flows include:

the quantity of product and service sales revenue achieved;

the margins achieved on sales of products and services;

the timing and collection of receivables;

the timing and size of inventory and related component purchases; and

the timing of payment on payables and accrued liabilities.

-13-

We operate in a highly competitive industry.

The interactive learning technology industry in which we operate is highly competitive and characterized by frequent product introductions and rapid technological advances that have substantially increased the necessary qualified personnelcapabilities and use of interactive projectors, interactive whiteboards, and microcomputer-based logging technologies and combinations of them. We face substantial competition from developers, manufacturers and distributors of interactive learning products and solutions, including interactive projectors, interactive whiteboards and microcomputer data logging products.

Many of these competitors have, and our potential competitors may have, significantly greater financial and other resources than we do and have spent, and may continue to spend, significant amounts of resources to try to enter or expand their presence in the market. These companies may manufacture and/or distribute new, disruptive or substitute products that compete for the pool of available funds that previously could have been spent on interactive displays and associated products. In addition, low cost competitors have appeared in China and other countries. We may suffer,not be able to compete effectively against these current and future competitors. Increased competition or other competitive pressures have and may continue to result in price reductions, reduced margins or loss of market share, any of which could have a material adverse effect on our business, financial condition or results of operations.


SPECIAL NOTE ABOUT FORWARD-LOOKING STATEMENTSSome of our customers are required to purchase equipment by soliciting proposals from a number of sources and, in some cases, are required to purchase from the lowest bidder. While we attempt to price our products competitively based upon the relative features they offer, our competitors’ prices and other factors, we are often not the lowest bidder and in such cases may lose sales. For example, we have observed sales of tablet computers by competitors to school districts in the U.S. whose technology budgets could otherwise have been used to purchase interactive displays.


Competitors may be able to respond to new or emerging technologies and changes in customer requirements more effectively and faster than we can or devote greater resources to the development, promotion and sale of products than we can. Current and potential competitors may establish cooperative relationships among themselves or with third parties, including through mergers or acquisitions, to increase the ability of their products to address the needs of customers. If these interactive display competitors or other substitute or alternative technology competitors acquire significantly increased market share, it could have a material adverse effect on our business, financial condition or results of operations.

If we are unable to continually enhance our products and to develop, introduce and sell new technologies and products at competitive prices and in a timely manner, our business will be harmed.

Our future success will depend upon our ability to enhance our products and to develop, introduce and sell new technologies and products offering enhanced performance and functionality at competitive prices and in a timely manner and market acceptance of any new products. If we are unable, for any reason, to enhance, develop, introduce and sell new products in a timely manner, or at all, in response to changing market conditions or customer requirements or otherwise, our business will be harmed.

The development of new technologies and products involves time, substantial costs and risks. Our ability to successfully develop new technologies will depend in large measure on our ability to maintain a technically skilled research and development staff and to adapt to technological changes and advances in the industry. The success of new product introductions depends on a number of factors, including timely and successful product development, market acceptance, the effective management of purchase commitments and inventory levels in line with anticipated product demand, the availability of components in appropriate quantities and costs to meet anticipated demand, the risk that new products may have quality or other defects and our ability to manage distribution and production issues related to new product introductions. If we are unsuccessful in selling the new products that we develop and introduce, or any future products that we may develop, we may carry obsolete inventory and have reduced available working capital for the development of other new technologies and products.

-14-

We receive a significant portion of our revenues from a small number of customers and the loss of any one of these customers or failure to collect a receivable from them could adversely affect our operations and financial position.

We have made forward-looking statementsfour customers that accounted for approximately 64% of accounts receivable at December 31, 2019 and four customers that accounted for approximately 79% of accounts receivable at June 30, 2019.  We have two customers that accounted for approximately 81% of total revenue for the three months ended December 31, 2019 and two customers that accounted for 78% of revenues for the three months ended December 31, 2018.

Receivables from our customers are not secured by any type of collateral and are subject to the risk of being uncollectible. Significant deterioration in this Prospectus, including the sections entitled “Management’s Discussionliquidity or financial position of any of our major customers or any group of our customers could have a material adverse impact on the collectability of our accounts receivable and Analysisour future operating results. Since we receive a significant portion of Financial Conditionour revenues from a small number of customers, the loss of any one of these customers or failure to collect a receivable from them could adversely affect our operations and Resultsfinancial position.

We rely on highly skilled personnel, and, if we are unable to attract, retain or motivate qualified personnel, we may not be able to operate our business effectively.

If any of Operations”our employees leaves us, and “Business,” that are basedwe fail to effectively manage a transition to new personnel, or if we fail to attract and retain qualified and experienced professionals on acceptable terms, our management’s beliefsbusiness, financial condition and assumptions and on information currently available to our management. Forward-looking statements include the information concerning our possible or assumed future results of operations could be adversely affected. Our success depends in large part on continued employment of senior management and key personnel who can effectively operate our business, strategies, financing plans,as well as our ability to attract and retain skilled employees. Competition for highly skilled management, technical, research and development and other employees is intense in the high-technology industry and we may not be able to attract or retain highly qualified personnel in the future. In making employment decisions, particularly in the high-technology industry, job candidates often consider the value of the equity awards they would receive in connection with their employment. Inasmuch as our products are installed in many states throughout the United States, our employment needs include the hiring of skilled installers in several states and we are subject to the employment laws of many states. Our long-term incentive programs may not be attractive enough or perform sufficiently to attract or retain qualified personnel.

Our success also depends on our having highly trained financial, technical, recruiting, sales and marketing personnel. We will need to continue to hire additional personnel as our business grows. A shortage in the number of people with these skills or our failure to attract them to our company could impede our ability to increase revenues from our existing products and services, ensure full compliance with federal and state regulations, or launch new product offerings and would have an adverse effect on our business and financial results.

We depend on resellers and distributors to promote and sell our products and services.

We depend on our ability to establish and develop new relationships and to build on existing relationships with resellers and distributors through whom substantially all our sales are made. Our resellers and distributors are not our employees and therefore we have limited control over their practices. Industry and economic conditions have the potential to weaken the financial position of our resellers and distributors. These resellers and distributors also may determine to no longer sell our products and services, or may reduce efforts to sell our products and services, which could materially adversely affect our business, financial condition and results of operations. Furthermore, if our resellers’ and distributors’ abilities to repay their credit obligations were to deteriorate and result in the write-down or write-off of such receivables, it would negatively affect our operating results and, if significant, could materially adversely affect our business, financial condition and results of operations.

-15-

Because our resellers and most of our distributors are not contractually required to sell our products and services exclusively and may offer competing interactive display products and services, and often do not devote their full time promoting our products and services no assurance can be given that our resellers and distributors will act in a manner that will promote the success of our products and services. Factors that are largely within the control of those resellers and distributors but are important to the success of our products and services include:

the degree to which our resellers and distributors actively promote our products and services;

the extent to which our resellers and distributors offer and promote competitive products and services; and

the quality of installation, training and other support services offered by our resellers and distributors.

In addition, if some of our competitors were to offer their products and services to resellers and distributors on more favorable terms than or have more products and services available to meet their needs, there may be pressure on us to reduce the price of our products and services, or those resellers and distributors may stop carrying our products and services or de-emphasize the sale of our products and services in favor of the products and services of these competitors.

We are controlled by our management.

Our management, Gary LeCroy, our Chief Executive Officer, President and Director, and Magen McGahee, our Chief Financial Officer, Secretary and Director, currently beneficially own a majority of our issued and outstanding common stock.  Consequently, management has the ability to influence control of the operations of our Company and, acting together, will have the ability to influence or control substantially all matters submitted to stockholders for approval, including:

·Election of our board of directors;

·Removal of directors;

·Amendment to the Company’s certificate of incorporation or bylaws; and

·Adoption of measures that could delay or prevent a change in control or impede a merger, takeover or other business combination.

This concentration of ownership by itself may have the effect of impeding a merger, consolidation, takeover or other business consolidation, or discouraging a potential acquirer from making a tender offer for the common stock.

-16-

Our businesses are geographically concentrated and could be significantly affected by any adverse change in the regions in which we operate.

Historically, our business operations have been located primarily throughout the Southeast region of the United States. While we intend to expand our business to new geographic areas, we are still highly concentrated in the United States. Because we derived all of our total revenues on a consolidated basis for the year ended June 30, 2019 from our operations in the United States, our business is exposed to adverse regulatory and competitive position, industry environment,changes, economic downturns and changes in political conditions in the United States. If we are unable to identify and successfully manage or mitigate these risks, our businesses, financial condition, results of operations and prospects could be materially adversely affected.

We are dependent upon our key suppliers for the components used in our products. Our suppliers may not be able to always supply components or products to us on a timely basis and on favorable terms, and as a result, our dependency on third party suppliers has adversely affected our revenue and may continue to do so.

We are subject to disruptions in our operations if our sole or limited supply contract manufacturers decrease or stop production of components and products, or if such suppliers and contract manufacturers do not produce components and products of sufficient quantity. We do not manufacture any of the products we sell and distribute, and are dependent upon a limited number of suppliers for all products and components. We depend on obtaining adequate supplies of quality components on a timely basis with favorable terms, and some of those components, as well as certain complete products that we sell are provided to us by only one supplier or contract manufacturer. Alternative sources for our components are not always available. Approximately 60% of our products and components are manufactured overseas in China, so they have long lead times, and events such as local disruptions, natural disasters or political conflict may cause unexpected interruptions to the supply of our products or components.

We are currently subject to market prices for the components that we purchase, which are subject to fluctuation beyond our control. An increase in the price of components used in our products could result in an increase in costs to our customers and could have a material adverse effect on our revenues and demand for our products.

Interruptions in our ability to procure needed components for our systems, whether due to discontinuance by our suppliers, delays or failures in delivery, shortages caused by inadequate production capacity or unavailability, financial failure, manufacturing quality, or for other reasons, would adversely affect or limit our sales and growth. There is no assurance that we will continue to find qualified manufacturers on acceptable terms and, if we do, there can be no assurance that product quality will continue to be acceptable, which could lead to a loss of sales and revenues.

Our business is subject to the risks associated with doing business in China.

Since we rely on a third-party manufacturer located in China, our business is subject to the risks associated with doing business in China, including:

• adverse political and economic conditions, particularly those potentially negatively affecting the trade relationship between the United States and China;

• trade protection measures, such as tariff increases, and import and export licensing and control requirements;

• potentially negative consequences from changes in tax laws;

• difficulties associated with the Chinese legal system, including increased costs and uncertainties associated with enforcing contractual obligations in China;

• historically lower protection of intellectual property rights;

• changes and volatility in currency exchange rates;

• unexpected or unfavorable changes in regulatory requirements; and

• difficulties in managing foreign relationships and operations generally.

-17-

These risks are likely to be exacerbated by our limited experience with our current products and manufacturing processes. If demand for our products materializes, we may have to invest additional resources to purchase materials, hire and train employees, and enhance our manufacturing processes. It may not be possible for us to manufacture our product at a cost or in quantities sufficient to make our product commercially viable. Any of these factors may affect our ability to manufacture our products and could reduce gross margins and profitability.

Reliance on third-party manufacturers and suppliers entails risks to which we would not be subject if we manufactured the components for our products ourselves, including:

reliance on the third parties for regulatory compliance and quality assurance;

the possible breach of the manufacturing agreements by the third parties because of factors beyond our control or the insolvency of any of these third parties or other financial difficulties, labor unrest, natural disasters or other factors adversely affecting their ability to conduct their business; and

possibility of termination or non-renewal of the agreements by the third parties, at a time that is costly or inconvenient for us, because of our breach of the manufacturing agreement or based on their own business priorities.

In addition, the recent outbreak of the novel strain of coronavirus has caused a widespread health crisis in several districts in China resulting in temporary work stoppage sin many affected districts. Although our manufacturer’s facilities are not located in the affected districts, if the virus should spread to the districts in which our manufacturer’s facilities are located, we could experience delays in manufacturing and shipments of our clinical product, which could result in clinical trial delays.  If the third-party manufacturer were to experience any prolonged disruption for our manufacturing, we could be forced to seek additional third party manufacturing contracts outside of China, thereby increasing our manufacturing costs and negatively impacting our timelines.

If our contract manufacturer or its suppliers fail to deliver the required commercial quantities of our components required for our products  and, if approved, for commercial sale, on a timely basis and at commercially reasonable prices, and we are unable to find one or more replacement manufacturers or suppliers capable of production at a substantially equivalent cost, in substantially equivalent volumes and quality, and on a timely basis, we would likely be unable to meet demand for our products, and we would lose potential growth opportunities,revenue. It may also take a significant period of time to establish an alternative source of supply for our components.

In the effectspast the U.S. Government has imposed tariffs on products manufactured in China and imported into the United States causing the prices for such products to increase. This could cause customer demand for our products to decrease.

Although the components of future regulation,our products that are manufactured in China are currently exempt from the tariffs on products manufactured in China, if the exemption were to no longer be available to such products, the imposition of tariffs on our products would most likely cause prices to rise, which would generally increase the price for our products, and which may cause a reduction in demand.

-18-

Our facilities and information systems and those of our key suppliers could be damaged as a result of disasters or unpredictable events, which could have an adverse effect on our business operations.

Our logistics are currently provided by our Toccoa, Georgia facility and multiple import and freight carriers throughout the United States. Our suppliers for original design manufacturing (“ODM”) and original equipment manufacturing (“OEM”) are located in the United States, China, and South Korea. If major disasters such as earthquakes, fires, floods, wars, terrorist attacks, computer viruses, transportation disasters or other events occur in any of these locations, or our information systems or communications network or those of any of our key component suppliers breaks down or operates improperly as a result of such events, our facilities or those of our key suppliers may be seriously damaged, and we may have to stop or delay production and shipment of our products. We may also incur expenses relating to such damages. If production or shipment of our products or components is stopped or delayed or if we incur any increased expenses as a result of damage to our facilities, our business, operating results and financial condition could be materially adversely affected.

Increases in component costs, long lead times, supply shortages, and supply changes could disrupt our supply chain and have an adverse effect on our business, financial condition, and operating results.

Meeting customer demand partially depends on our ability to obtain timely and adequate delivery of components for our products. All of the components that go into the manufacturing of our products are sourced from a limited number of third-party suppliers. Our manufacturers generally purchase these components on our behalf, subject to certain approved supplier lists, and we do not have long-term arrangements with most of our component suppliers. We are therefore subject to the risk of shortages and long lead times in the supply of these components and the effectsrisk that our suppliers discontinue or modify components used in our products. In addition, the lead times associated with certain components are lengthy and preclude rapid changes in design, quantities, and delivery schedules. We may in the future experience component shortages, and the predictability of competition. Forward-looking statementsthe availability of these components may be limited. In the event of a component shortage or supply interruption from suppliers of these components, we may not be able to develop alternate sources in a timely manner. Developing alternate sources of supply for these components may be time-consuming, difficult, and costly and we may not be able to source these components on terms that are acceptable to us, or at all, which may undermine our ability to fill our orders in a timely manner. Any interruption or delay in the supply of any of these parts or components, or the inability to obtain these parts or components from alternate sources at acceptable prices and within a reasonable amount of time, would harm our ability to meet our scheduled product deliveries to our customers.

Moreover, volatile economic conditions may make it more likely that our suppliers may be unable to timely deliver supplies, or at all, and there is no guarantee that we will be able to timely locate alternative suppliers of comparable quality at an acceptable price. Further, since the beginning of 2018, there has been increasing rhetoric, in some cases coupled with legislative or executive action, from several U.S. and foreign leaders regarding tariffs against foreign imports of certain materials. Several of the components that go into the manufacturing of our products are sourced internationally, including from China, where the United States has imposed tariffs on specified products imported there following the U.S. Trade Representative Section 301 Investigation. These tariffs have an impact on our component costs and have the potential to have an even greater impact depending on the outcome of the current trade negotiations, which have been protracted and recently resulted in increases in U.S. tariff rates on specified products from China. Increases in our component costs could have a material effect on our gross margins. The loss of a significant supplier, an increase in component costs, or delays or disruptions in the delivery of components, could adversely impact our ability to generate future revenue and earnings and have an adverse effect on our business, financial condition, and operating results.

Adverse changes in economic and political policies of the Chinese government could have a material adverse effect on the overall economic growth of China, which could adversely affect our business.

As a result of our reliance on third-party manufacturers and suppliers located in China, our results of operations, financial condition, and prospects are subject to a significant degree to economic, political, and legal developments in China.  China’s economy differs from the economies of most developed countries in many respects, including with respect to the amount of government involvement, level of development, growth rate and control of foreign exchange, and allocation of resources.  While the Chinese economy has experienced significant growth in the past 20 years, growth has been uneven across different regions and among various economic sectors of China.  The Chinese government has implemented various measures to encourage economic development and guide the allocation of resources.  Some of these measures benefit the overall Chinese economy, but may also have a negative effect on us.  For example, our financial condition and results of operations may be adversely affected by government control over capital investments or changes in tax regulations that are applicable to us.

-19-

Risks Related to our Industry and Regulations

Decreases in, or stagnation of, spending or changes in the spending policies or budget priorities for government funding of schools, colleges, universities, other education providers or government agencies may have a material adverse effect on our revenue.

Any additional decrease in, stagnation of or adverse change in national, federal, state, provincial or local funding for primary and secondary schools, colleges, universities, or other education providers or for government agencies that use our products could cause our current and prospective customers to further reduce their purchases of our products, which could cause us to lose additional revenue. Our customers include all statementsprimary and secondary schools, colleges, universities, other education providers which depend heavily on government funding. Many federal, state, and local governments have limited fiscal capacity and have experienced recent declines in tax revenues. Many of those governments have reacted to the decreases in tax revenues and could continue to react to the decreases in tax revenues by cutting funding to educational institutions. If our products are not a high priority expenditure for such institutions, or if such institutions allocate expenditures to substitute or alternative technologies, we could lose revenue. In addition, a specific reduction in governmental funding support for products such as ours could also cause us to lose revenue.

If our products fail to comply with consumer product or environmental laws, it could materially affect our financial performance.

If our products do not meet applicable safety or regulatory standards, we could experience lost sales, diverted resources and increased costs, which could have a material adverse effect on our financial condition and results of operations. Our products are subject to environmental regulations in some jurisdictions in which we will do business, we are and will be required to comply with a variety of product safety, product testing and environmental regulations, including compliance with applicable laws and standards with respect to lead content and other child safety and environmental issues. Events that give rise to actual, potential or perceived product safety or environmental concerns could expose us to government enforcement action or private litigation and result in product recalls and other liabilities. In addition, negative consumer perceptions regarding the safety of our products could cause negative publicity and harm our reputation.

Risks Related to Our Intellectual Property and Technology

Defects in our products can be difficult to detect before shipment. If defects occur, they could have a material adverse effect on our business.

The occurrence of errors and defects in our products could result in loss of, or delay in, market acceptance of our products, including harm to our brand. Correcting such errors and failures in our products could require significant expenditure of capital by us. Our products are highly complex and sophisticated and, from time to time, have contained and may continue to contain design defects or software “bugs” or failures that are difficult to detect and correct in advance of shipping. In addition, we are rapidly developing and introducing new products, and new products may have higher rates of errors and defects than our established products. We have historically provided product warranties between one and five years, and the failure of our products to operate as described could give rise to warranty claims. The consequences of such errors, failures and other defects and claims could have a material adverse effect on our business, financial condition, results of operations and our reputation.

-20-

We may not be able to obtain patents or other intellectual property rights necessary to protect our proprietary technology and business.

Our commercial success depends to a significant degree upon our ability to develop new or improved technologies and products, and to obtain patents or other intellectual property rights or statutory protection for these technologies and products in the United States and other countries. We will seek to patent concepts, components, processes, designs and methods, and other inventions and technologies that we consider have commercial value or that will likely give us a technological advantage. Despite devoting resources to the research and development of proprietary technology, we may not be able to develop technology that is patentable or protectable. Patents may not be issued in connection with pending patent applications, and claims allowed may not be sufficient to allow them to use the inventions that they create exclusively. Furthermore, any patents issued could be challenged, re-examined, held invalid or unenforceable or circumvented and may not provide sufficient protection or a competitive advantage. In addition, despite efforts to protect and maintain patents, competitors and other third parties may be able to design around their patents or develop products similar to our products that are not historical factswithin the scope of their patents. Finally, patents provide certain statutory protection only for a limited period of time that varies depending on the jurisdiction and type of patent. The statutory protection term of certain patents may expire and, thereafter, the underlying technology of such patents can be identifiedused by any third party including competitors.

Prosecution and protection of the userights sought in patent applications and patents can be costly and uncertain, often involve complex legal and factual issues and consume significant time and resources. In addition, the breadth of forward-looking terminology suchclaims allowed in our patents, their enforceability and our ability to protect and maintain them cannot be predicted with any certainty. The laws of certain countries may not protect intellectual property rights to the same extent as the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate” or similar expressions. These statementslaws of the United States. Even if our patents are only predictionsheld to be valid and involve knownenforceable in a certain jurisdiction, any legal proceedings that we may initiate against third parties to enforce such patents will likely be expensive, take significant time and unknown risks and uncertainties, including the risks outlined under “Risk Factors” and elsewhere in this Prospectus.


Although we believedivert management’s attention from other business matters. We cannot assure that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee future results, events, levels of activity, performance or achievement. We are not under any duty to update any of the forward-looking statements afterissued patents or pending patent applications will provide any protectable, maintainable or enforceable rights or competitive advantages to us.

In addition to patents, we will rely on a combination of copyrights, trademarks, trade secrets and other related laws and confidentiality procedures and contractual provisions to protect, maintain and enforce our proprietary technology and intellectual property rights. However, our ability to protect our brands by registering certain trademarks may be limited. In addition, while we will generally enter into confidentiality and nondisclosure agreements with our employees, consultants, contract manufacturers, distributors and resellers and with others to attempt to limit access to and distribution of our proprietary and confidential information, it is possible that:

misappropriation of our proprietary and confidential information, including technology, will nevertheless occur;

our confidentiality agreements will not be honored or may be rendered unenforceable;

third parties will independently develop equivalent, superior or competitive technology or products;

disputes will arise with our current or future strategic licensees, customers or others concerning the ownership, validity, enforceability, use, patentability or registrability of intellectual property; or

unauthorized disclosure of our know-how, trade secrets or other proprietary or confidential information will occur.

-21-

We cannot assure that we will be successful in protecting, maintaining or enforcing our intellectual property rights. If we are unsuccessful in protecting, maintaining or enforcing our intellectual property rights, then our business, operating results and financial condition could be materially adversely affected, which could

adversely affect our relationships with current or future distributors and resellers of our products;

adversely affect our reputation with customers;

be time-consuming and expensive to evaluate and defend;

cause product shipment delays or stoppages;

divert management’s attention and resources;

subject us to significant liabilities and damages;

require us to enter into royalty or licensing agreements; or

require us to cease certain activities, including the sale of products.

If it is determined that we have infringed, violated or are infringing or violating a patent or other intellectual property right of any other person or if we are found liable in respect of any other related claim, then, in addition to being liable for potentially substantial damages, we may be prohibited from developing, using, distributing, selling or commercializing certain of our technologies and products unless we obtain a license from the dateholder of the patent or other intellectual property right. We cannot assure that we will be able to obtain any such license on a timely basis or on commercially favorable terms, or that any such licenses will be available, or that workarounds will be feasible and cost-efficient. If we do not obtain such a license or find a cost-efficient workaround, our business, operating results and financial condition could be materially adversely affected and we could be required to cease related business operations in some markets and restructure our business to focus on our continuing operations in other markets.

-22-

Our business may suffer if it is alleged or determined that our technology or another aspect of our business infringes the intellectual property of others.

The markets in which we will compete are characterized by the existence of a large number of patents and trade secrets and also by litigation based on allegations of infringement or other violations of intellectual property rights. Moreover, in recent years, individuals and groups have purchased patents and other intellectual property assets for the purpose of making claims of infringement to extract settlements from companies like ours. Also, third parties may make infringement claims against us that relate to technology developed and owned by one of our suppliers for which our suppliers may or may not indemnify us. Even if we are indemnified against such costs, the indemnifying party may be unable to uphold its contractual obligations, and determining the extent such of such obligations could require additional litigation. Claims of intellectual property infringement against us or our suppliers might require us to redesign our products, enter into costly settlements or license agreements, pay costly damage awards or face a temporary or permanent injunction prohibiting us from marketing or selling our products or services. If we cannot or do not license the infringed intellectual property on reasonable terms or at all, or substitute similar intellectual property from another source, our revenue and operating results could be adversely impacted. Additionally, our customers and distributors may not purchase our offerings if they are concerned that they may infringe third party intellectual property rights. Responding to such claims, regardless of their merit, can be time consuming, costly to defend in litigation, divert management’s attention and resources, damage our reputation and cause us to incur significant expenses. The occurrence of any of these events may have a material adverse effect on our business, financial condition and operating results.

If we are unable to anticipate consumer preferences and successfully develop attractive products, we might not be able to maintain or increase our revenue or achieve profitability

If we are unable to introduce new products or technologies in a timely manner or our new products or technologies are not accepted by our customers, our competitors may introduce more attractive products which would adversely impact our competitive position. Failure to respond in a timely manner to changing consumer preferences could lead to, among other things, lower revenues and excess inventory positions of outdated products. Our success depends on our ability to identify and originate product trends as well as to anticipate and react to change demands and preferences of customers in a timely manner.

We may be unable to keep pace with changes in technology as our business and market strategy evolves.

There can be no assurance that we will be able to respond successfully to technological change. We will need to respond to technological advances and emerging industry standards in a cost-effective and timely manner in order to remain competitive. The need to respond to technological changes may require us to make substantial, unanticipated expenditures.

-23-

Risks Related to Our Common Stock

Future sales of our common stock could adversely affect our share price, and any additional capital raised by us through the sale of equity or convertible debt securities may dilute your ownership in us and may adversely affect the market price of our common stock.

We intend, from time to time, to seek additional equity or debt financing to finance working capital requirements, continue our expansion, develop new products or make acquisitions or other investments. In addition, the Debenture is convertible into shares of our common stock. In addition, if our business plans change, general economic, financial or political conditions in our industry change, or other circumstances arise that have a material effect on our cash flow, the anticipated cash needs of our business, as well as our conclusions as to the adequacy of our available sources of capital, could change significantly. Any of these events or circumstances could result in significant additional funding needs, requiring us to raise additional capital. If additional funds are raised through the issuance of equity shares, preferred shares or debt securities, the terms of such securities could impose restrictions on our operations and would reduce the percentage ownership of our existing stockholders. If financing is not available on satisfactory terms, or at all, we may be unable to expand our business or to develop new business at the rate desired and our results of operations may suffer.

The market price of our common stock may be volatile, which could cause the value of your investment to fluctuate and possibly decline significantly.

The market price of our common stock may be highly volatile and subject to wide fluctuations. Our financial performance, government regulatory action, tax laws and market conditions in general could have a significant impact on the future market price of our common stock. Investors may not be able to resell your shares at or above the current price due to a number of factors such as those listed under this Prospectus“Risk Factors” section. Some of the factors that could negatively affect our share price or result in fluctuations in the price of our stock include:

our operating and financial performance and prospects;

our quarterly or annual earnings or those of other companies in our industry;

the public’s reaction to our press releases, our other public announcements and our filings with the SEC;

the failure of analysts to cover our common stock;

-24-

strategic actions by us or our competitors, such as acquisitions or restructurings;

announcements by us, our competitors or our vendors of significant contracts, acquisitions, joint marketing relationships, joint ventures or capital commitments;

new laws or regulations or new interpretations of existing laws or regulations applicable to our business;

changes in accounting standards, policies, guidance, interpretations or principles;

announcements by third parties or governmental entities of significant claims or proceedings against us;

new laws and governmental regulations, or other regulatory developments, applicable to our industry;

changes in general conditions in the United States and global economies or financial markets, including those resulting from war, incidents of terrorism or responses to such events;

changes in government spending levels on education;

changes in key personnel;

sales of common stock by us, members of our management team or our stockholders;

the granting or exercise of employee stock options or other equity awards;

the volume of trading in our common stock; and

the realization of any risks described in this section under the caption “Risk Factors.”

Furthermore, the stock market has recently experienced volatility that, in some cases, has been unrelated or disproportionate to conform these statementsthe operating performance of particular companies. These broad market and industry fluctuations may adversely affect the market price of our common stock, regardless of our actual operating performance.

-25-

In the past, following periods of market volatility, stockholders have instituted securities class action litigation. If we were involved in securities litigation, it could have a substantial cost and divert resources and the attention of executive management from our business regardless of the outcome of such litigation.

Certain Provisions of Nevada law may have anti-takeover effects.

Certain provisions of Nevada law applicable to actual results,our company could also delay or make more difficult a merger, tender offer or proxy contest involving our company, including Sections 78.411 through 78.444 of the Nevada Revised Statutes, which prohibit a Nevada corporation from engaging in any business combination with any “interested stockholder” (as defined in the statute) for a period of two years unless required by law.certain conditions are met. In addition, our senior management is entitled to certain payments upon a change in control and certain of the stock options and restricted shares we have granted provide for the acceleration of vesting in the event of a change in control of our company.


We have no intention of declaring dividends in the foreseeable future.

The decision to pay cash dividends on our common stock rests with our board of directors and will depend on our earnings, unencumbered cash, capital requirements and financial condition. We do not anticipate declaring any dividends in the foreseeable future, as we intend to use any excess cash to fund our operations. Investors in our common stock should not expect to receive dividend income on their investment, and investors will be dependent on the appreciation of our common stock to earn a return on their investment.

USE OF PROCEEDS


This Prospectusprospectus relates to shares of our common stockShares that may be offered and sold from time to time by the selling stockholder.Selling Stockholder. We will not receive any proceeds directly fromupon the sale of Shares by the Selling Stockholder in this offering. However, we may receive gross proceeds upon conversion of the Convertible Debenture issued to the Selling Stockholder for cash.  See “Plan of Distribution” elsewhere in this prospectus for more information.

DIVIDEND POLICY

We have never declared nor paid any cash dividends on our C-Corporation common stock, and currently intend to retain all of our cash and any earnings for use in our business and, therefore, do not anticipate paying any cash dividends in the foreseeable future. Any future determination to pay cash dividends on our common stock will be at the discretion of the Board of Directors and will be dependent upon our consolidated financial condition, results of operations, capital requirements and such other factors as the Board of Directors deems relevant.

-26-

DETERMINATION OF OFFERING PRICE

The Selling Stockholder will determine at what price it may sell the offered Shares (if any), and such sales may be made at prevailing market prices, or at privately negotiated prices.

THE PRIVATE PLACEMENT

Pursuant to the terms of a Securities Purchase Agreement, initially dated as of October 28, 2019 and amended and restated as of November 25, 2019 (the “Securities Purchase Agreement”), we issued and sold the Convertible Debenture to YA II PN, LTD. (the “Selling Stockholder”) in the aggregate principal amount of $1,000,000 that is convertible into shares of our common stock, which bears interest at the rate of 8.0% per annum and matures on November 25, 2020 (the “Maturity Date”), which date may be extended at the option of the Selling Stockholder in the event that, and for so long as, an Event of Default (as defined in the Convertible Debenture) will have occurred and be continuing on the Maturity Date.  The Convertible Debenture was issued with a 7.0% original issue discount, resulting in net proceeds to us of $930,000. As part of the issuance of the Convertible Debenture, we issued to the Selling Stockholder 500,000 shares of common stock.

The Convertible Debenture is secured by a security interest in all of our assets  and of each of our subsidiaries as evidenced by the security agreement dated as of October 29, 2019 and subject to the global guaranty agreement executed by each of our subsidiaries dated October 29, 2019.

We, at our option, have the right to redeem (a “Redemption”), in part or in whole, subject to certain notice requirements, outstanding principal and interest under the Convertible Debenture prior to the Maturity Date provided that as of the date of the Selling Stockholder’s receipt of a Redemption notice there is no Equity Conditions Failure (as defined in the Convertible Debenture).  We will pay an amount equal to the principal amount being redeemed plus a Redemption premium equal to 15% of the outstanding principal amount being redeemed plus outstanding and accrued interest.  Other than as specifically permitted by the Convertible Debenture, the Company may not prepay or redeem any portion of its outstanding principal amount without the prior written consent of the Selling Stockholder.

The Selling Stockholder has the right, subject to certain limitations, at any time to convert all or a portion of the Convertible Debenture, up to $250,000 of the outstanding and unpaid Conversion Amount (as defined below) in any 30 day calendar period, into fully paid and nonassessable shares of common stock, below the Fixed Conversion Price, initially of $0.46 (subject to adjustment), provided however that the Selling Stockholder will not be limited to conversions in the aggregate of $250,000 for conversions at or above the Fixed Conversion Price.  The number of shares of common stock issuable upon conversion of any Conversion Amount will be determined by dividing (x) such Conversion Amount by (y) the Fixed Conversion Price or (z) the Market Conversion Price, as applicable (the “Conversion Rate”).  The “Conversion Amount” means the portion of the principal and accrued interest to be converted, redeemed or otherwise with respect to which this determination is being made. The “Market Conversion Price” means, as of any conversion date or other date of determination, 75% of the lowest VWAP (as defined in the Convertible Debenture) of the common stock during the 10 Trading Days immediately preceding the Conversion Date. The Holder, together with any affiliate, will also be limited from beneficially owning more than 4.99% of the number of shares of common stock outstanding immediately after giving effect to such conversion or receipt of shares as payment of interest (potentially limiting the Holder’s conversion right).

-27-

The Convertible Debenture contains standard and customary events of default including, but not limited to, failure to make payments when due, failure to observe or perform covenants or agreements contained in the Convertible Debenture, the breach of any material representation or warranty contain therein, the bankruptcy or insolvency of us, failure to timely file a registration statement for the shares underlying the Convertible Debenture in a timely manner,  the suspension of trading of common stock, and a change of control of our company. If any event of default occurs, subject to any cure period, the full principal amount, together with interest (including default interest of 15% per annum) and other amounts owing in respect thereof to the date of acceleration will become, at the Holder’s election, immediately due and payable in cash.

The conversion price of the Convertible Debenture is subject to appropriate adjustment in the event of recapitalization events, stock dividends, stock splits, stock combinations, reclassifications, reorganizations or similar events affecting our common stock and certain dilutive issuances.

Pursuant to the terms of a Registration Rights Agreement entered into between us and the Selling Stockholder initially dated as of October 28, 2019 and amended and restated as of November 25, 2019, which was entered into in connection with the Securities Purchase Agreement and the Convertible Debenture, we agreed to file a registration statement for the resale of the shares of common stock into which the Convertible Debenture may be converted within 45 days of the date of the agreement and to obtain effectiveness of the registration statement within 110 days of the date of the agreement. This registration statement, of which this prospectus forms a part, was filed by us in order to comply with the terms of the Registration Rights Agreement.

SELLING STOCKHOLDER

This prospectus covers the possible resale by the Selling Stockholder identified below. The shares of common stock being offered by the Selling Stockholder are issuable upon conversion of the Convertible Debenture.  For additional information regarding the issuance of the Convertible Debenture, see the section of this prospectus entitled “Private Placement” above.  We are registering the shares of common stock in order to permit the Selling Stockholder to offer the shares for resale from time-to-time.  Except as otherwise noted and except for the ownership of the Convertible Debenture issued pursuant to the Securities Purchase Agreement, the Selling Stockholder has not had any material relationship with us within the past three years.

The table below lists the Selling Stockholder and other information regarding the ownership of the shares of common stock by the selling stockholder in this offering, but will receive proceeds fromSelling Stockholder.  The second column lists the salenumber of shares to the selling shareholder. We will pay for expenses of this offering, except that the selling stockholder will pay any broker discounts or commissions or equivalent expenses applicable to the sale of their shares.


We will receive up to $1,500,000 from the sale of common stock by us to Kodiak under the Stock Purchase Agreement. These proceeds would be received from time-to-time as Put Notices are delivered to Kodiak, and we will use these proceeds principally for working capital needs, including approximately $237,000 of the offering proceeds to repay indebtedness. If all of the securities offered hereunder are sold, the entire $237,000 will be used; if less than all of the securities offered are sold, the portion of the offering allocated to repayment of indebtedness will be reduced accordingly.


Our allocation of proceeds represents our best estimate based upon the expected requirements of our proposed business and marketing plan. If any of these factors change, we may reallocate some of the net proceeds. The portion of any net proceeds not immediately required will be invested in certificates of deposit or similar short-term interest bearing instruments.


Assuming that we sell all 21,000,000 shares of common stock we estimatebeneficially owned by the Selling Stockholder, based on its ownership of the Convertible Debenture, as of March 10, 2020, assuming conversion of the Convertible Debenture held by the Selling Stockholder on that date, without regard to any limitations on conversions or exercise.

The third column lists the proceeds fromshares of common stock being offered by this prospectus by the Selling Stockholder.

In accordance with the terms of a registration rights agreement with the Selling Stockholder, this prospectus generally covers the resale of at least 4,000,000 shares of common stock issued or issuable to the Selling Stockholder pursuant to the Securities Purchase Agreement.Because the conversion price of the Convertible Debenture may be adjusted, the number of shares that will actually be issued may be more or less than the number of shares being offered by this prospectus.  The fourth column assumes the sale of our common stock to Kodiak under the Stock Purchase Agreement will be approximately $1 million, less costs, based on an assumed price of $.05 per share. The proceeds we receive are expected to be used primarily to fund the acquisition of target medical supply businesses in accordance with our business plan and to fund immediate operating capital needs of FullCircle.




The following chart represents the allocation of funds from the sale to Kodiak at the different levels of success. This is just an estimate given the facts known today. Adjustments may be necessary.


 

 

Level of Success:

 

 

100%

 

75%

 

50%

 

25%

 

 

 

 

 

 

 

 

 

Acquisitions and expenses

$

600,000

$

500,000

$

400,000

$

200,000

Georgetown 14 Cinema Remodel

$

425,000

$

325,000

$

200,000

$

65,000

Debt reduction

$

200,000

$

100,000

$

50,000

$

50,000

Operating working capital

$

220,000

$

145,000

$

65,000

$

45,000

Web sites and marketing expenses

$

50,000

$

50,000

$

30,000

$

10,000

Offering Expenses

$

5,000

$

5,000

$

5,000

$

5,000

 

$

1,500,000

$

1,125,000

$

750,000

$

375,000


The exact breakdownall of the use ofshares offered by the proceeds received by us will change depending on the number of common shares sold and as the needs of the Company changes. Management will have broad discretion in the use of funds raised from the sale of shares to Kodiak. A discussion of our business plan and growth strategy follows.


All funds received from the sale of shares to Kodiak will be deposited into a separate account for the board to utilize as necessary as outlined in the above chart. We have committed to use the proceeds for the uses set forth above. However, certain factors beyond our control, such as increases in certain costs, could result in the Company being forced to reduce the proceeds allocated for other uses in order to accommodate these unforeseen changes. The failure of our management to use these funds effectively could result in unfavorable returns. This could have a significant adverse effect on our financial condition and could cause the price of our stock to decline.


As of the date of this Prospectus the Company is obligor on two promissory notes payable to non-affiliates. As of June 30, 2014, the principal balance of these notes is $30,000, bearing interest at 8% per annum- with accrued interest of $3,436.53, or a total of $33,436.53.  We plan to pay these notes first out of available proceeds.


The remaining notes, with the principal shareholders, officers and directors, will be paid as funds become available on an as needed basis.   These notes are as follows


The management is in continuous contact with our note holders.  No demand for repayment has been made by any note holder on the outstanding notes, which are in default.  


Factors beyond our control that could cause us to adjust our projections as to how proceeds will be used include, but are not limited to:


·

Increases in operational costs;

·

Changes in government regulations;

·

A large company reading our Prospectus and duplicating our plans

·

Failure to make acquisitions at reasonable purchase prices

·

Inability to find sufficient talent to operate the Durable Medical Equipment business model.


STOCK PURCHASE AGREEMENT


On June 30, 2014, we entered into the Stock Purchase Agreement and a Registration Rights Agreement with Kodiak Capital Group, LLC in order to establish a possible source of funding for us. Before these transactions, we have had no dealings with Kodiak or its affiliates


Under the Stock Purchase Agreement, Kodiak has agreed to provide us with up to $1,500,000 of funding upon effectiveness of this prospectus; for which 21,000,000 shares of our common stock are being registeredSelling Stockholder pursuant to this prospectus. During this period, we can deliver a put under

-28-

Under the Stock Purchase Agreement by selling shares of our common stock to Kodiak and Kodiak will be obligated to purchase the shares. A put transaction must close before we can deliver another put notice to Kodiak.




We may request a put by sending a put notice to Kodiak, stating the amountterms of the put. DuringConvertible Debenture, a Selling Stockholder may not convert the five trading days followingConvertible Debenture to the extent such conversion or exercise would cause such Selling Stockholder, together with its affiliates, to beneficially own a notice, we will calculate the amount of shares we will sell to Kodiak and the purchase price per share. The number of shares of Common Stock that Kodiak shall purchase pursuant to each put notice shall be determined by dividing the amount of the put by the purchase price.


The purchase price per share of common stock will be set at seventy five-percent (75%) of the lowest volume weighted average price of the common stock during the five consecutive trading days immediately following the datewhich would exceed 4.99% of our notice to Kodiak of our election to put shares pursuant to the Stock Purchase Agreement. There are no other fees or commissions payable at the time of each put. At the time we entered into a letter of intent with Kodiak, we issued Kodiak 1,500,000 shares of restricted Common Stock.


There is no minimum amount we can put to Kodiak at any one time. Upon effectiveness of the Registration Statement, the Company shall deliver instructions to its transfer agent to issuethen outstanding shares of Common Stock to Kodiak freestock following such conversion or exercise, excluding for purposes of restrictive legends on or before each closing date.


Pursuant to the Stock Purchase Agreement, Kodiak and its affiliates shall not be issued shares of our common stock that would result in its beneficial ownership equaling more than 9.99% of our outstanding common stock.


Kodiak has agreed that it will not enter into any short selling or any other hedging activities during the pricing period, and has advised us that it has not engaged in any short selling or hedging activities with regard to our common stock. On June 30, 2014, we entered into a Registration Rights Agreement with Kodiak requiring, among other things, that we prepare and file with the SEC a Registration Statement on Form S-1 covering the shares issuable to Kodiak under the Stock Purchase Agreement. As per the Stock Purchase Agreement, none of Kodiak’s obligations thereunder are transferrable and may not be assigned to a third party.


SELLING SECURITY HOLDERS


The Selling Shareholder is Kodiak Capital Group, LLC, a Delaware limited liability company.


In connection with the Stock Purchase Agreement, we (i) paid to Kodiak $5,000.00 to cover their legal and administrative costs, (ii) issued to Kodiak an aggregate of 1,500,000 shares of our common stock, restricted in accordance with Rule 144, as a commitment for the investment.


As of the date of this Prospectus, assuming a closing bid price of $.02 per share, our sales price to Kodiak would be $.015 per share and we would have to issue 100,000,000 shares of our common stock to receive all $1,500,000. Since this Registration Statement only covers 21,000,000 shares, however, we would only receive gross proceeds of $315,000 in that price scenario ..


As of the date of this Prospectus, there are approximately 64,000,000 shares of our common stock held by non-affiliates, representing approximately 47% of the outstanding common stock prior to any sales to Kodiak. The 21,000,000 shares we are registering for resale by Kodiak represents approximately 16% of the outstanding common stock held by non-affiliates, and if all are issued will represent approximately 64.3 % of the outstanding common stock held by non-affiliates.


We cannot sell shares to Kodiak if such shares would cause Kodiak to own more than 9.99% of our common stock at any given time. Accordingly, we may “put” shares to Kodiak in small tranches, to allow Kodiak to sell shares before our next “put,” so that this limitation is observed .. As a result, as of the date of this Prospectus, Kodiak cannot own more than approximately 20,298,286 shares after giving effect to that issuance to Kodiak. If our total number of outstandingdetermination shares of common stock increases, as it will as we sell shares to Kodiak under the Stock Purchase Agreement, then we would be able to sell more shares to Kodiak before reaching the 9.99% threshold. In the event gross proceeds reach $1,500,000 from the sale of less than 21,000,000 shares, the offering will end with no further shares sold. Our limited trading volume and price volatility is likely to inhibit Kodiak’s ability to resell shares we sell to them, which will negatively impact our ability to sell more shares to them. It is also likely that each sale will decrease our stock price which means subsequent sale may provide less proceeds per share that the previous sale. In addition, we have only registered 21,000,000 shares for resale by Kodiak.


Kodiak is an “underwriter” within the meaningissuable upon conversion of the Securities ActConvertible Debenture which have not been converted.  The number of 1933, as amended,shares in connection with the resalesecond column does not reflect this limitation.  The Selling Stockholder may sell all, some or none of ourtheir shares in this offering.  See “Plan of Distribution.”



Name of Selling Stockholder


Number of Shares Owned Prior to Offering

Maximum Number of Shares to be Sold Pursuant to this Prospectus


Number of Shares Owned After Offering

YA II PN, Ltd. (1)

 4,000,000

 4,000,000

-0-

(1) YAII PN, Ltd. is a Cayman Island exempt company.  YAII PN, Ltd. is managed by Yorkville Advisors Global, LP.  Investment decisions for Yorkville Advisors Global, LP are made by Mark Angelo. This amount includes 500,000 shares of common stock under the Stock Purchase Agreement. As of date of this Prospectus, Kodiak or its affiliates owns 1,500,000and 3,500,000 shares of our common stock prior to the offering. After the offering is completed, unless they have sold some or allissued upon conversion of the shares held asconvertible note; assuming a conversion of $0.2875 and without applying the date hereof, Kodiak will continue to own 1,500,000 shares of our common stock.

4.99% limit.

Ryan Hodson is the Managing Director of Kodiak Capital Group, LLC and, in that capacity, has voting and investment control of Kodiak.




PLAN OF DISTRIBUTION


The Selling ShareholderStockholder of the common stock and any of its pledgees, assignees and successors-in-interest may, from time to time,time-to-time, sell any or all of their shares of common stock on the principal trading market on which our common stock tradesOTCQB Venture Market or any other stock exchange, market or trading facility on which the shares are traded or in private transactions.  These sales may be at fixed or negotiated prices.  TheA Selling ShareholderStockholder may use any one or more of the following methods when selling shares:


·

ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;

·

block trades in which the broker-dealer will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction;

·

purchases by a broker-dealer as principal and resale by the broker-dealer for its account;

·an exchange distribution in accordance with the rules of the applicable exchange;

·privately negotiated transactions;

·-29-

·broker-dealers may agree with the Selling ShareholderStockholder to sell a specified number of such shares at a stipulated price per share;

·through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;

·a combination of any such methods of sale; or

·

any other method permitted pursuant to applicable law.


The Selling ShareholderStockholder may also sell shares under Rule 144 under the Securities Act, of 1933, as amended, if available, rather than under this Prospectus.


prospectus.

Broker-dealers engaged by the Selling ShareholderStockholder may arrange for other brokers-dealers to participate in sales. Broker-dealers may receive commissions or discounts from the Selling ShareholderStockholder (or, if any broker-dealer acts as agent for the purchaser of shares, from the purchaser) in amounts to be negotiated, but, except as set forth in a supplement to this Prospectus,prospectus, in the case of an agency transaction not in excess of a customary brokerage commission in compliance with FINRA Rule 2440; and in the case of a principal transaction a markup or markdown in compliance with FINRA IM-2440.Rule 2121.  


In connection with the sale of the common stock or interests therein, the Selling Stockholder may enter into hedging transactions with broker-dealers or other financial institutions, which may in turn engage in short sales of the Common stock in the course of hedging the positions they assume.  The Selling Stockholder may also enter into option or other transactions with broker-dealers or other financial institutions or the creation of one or more derivative securities which require the delivery to such broker-dealer or other financial institution of shares offered by this prospectus, which shares such broker-dealer or other financial institution may resell pursuant to this prospectus (as supplemented or amended to reflect such transaction).

The Selling Shareholder is an underwriter within the meaning of the Securities ActStockholder and any broker-dealers or agents that are involved in selling the shares may be deemed to be “underwriters” within the meaning of the Securities Act in connection with such sales.  In such event, any commissions received by such broker-dealers or agents and any profit on the resale of the shares purchased by them may be deemed to be underwriting commissions or discounts under the Securities Act.  TheEach Selling ShareholderStockholder has informed the Companyus that it does not have any written or oral agreement or understanding, directly or indirectly, with any person to distribute the Common Stock. Pursuant to a requirement bycommon stock. In no event shall any broker-dealer receive fees, commissions and markups which, in the Financial Industry Regulatory Authority, or FINRA, the maximum commission or discount to be received by any FINRA member or independent broker/dealer may not be greater thanaggregate, would exceed eight percent (8%).

We are required to pay certain fees and expenses incurred by us incident to the registration of the gross proceeds received by us forshares.  We have agreed to indemnify the sale of any securities being registered pursuant to SEC Rule 415Selling Stockholder against certain losses, claims, damages and liabilities, including liabilities under the Securities Act.


-30-

Discounts, concessions, commissions and similar selling expenses, if any, attributable to the sale of shares will be borne by the Selling Shareholder. The Selling Shareholder may agree to indemnify any agent, dealer or broker-dealer that participates in transactions involving sales of the shares if liabilities are imposed on that person under the Securities Act.


We will pay all expenses in connection with the registration and sale of the common stock by the Selling Shareholder. The estimated expenses of issuance and distribution are set forth below:


Registration Fees

 

Approximately

$

200.00

Transfer Agent Fees

 

Approximately

 

500.00

Costs of Printing and Engraving

 

Approximately

 

0

Legal Fees

 

Approximately

 

3,000.00

Accounting and Audit Fees

 

Approximately

 

1,300.00

Total

 

 

$

5,000.00


We will not receive any proceeds from the resale of any of the shares of our common stock by the Selling Shareholder. We may, however, receive proceeds from the sale of our common stock under the Stock Purchase Agreement. Neither the Stock Purchase Agreement, nor any rights of the parties thereunder, may be assigned or delegated to any other person.




Because the Selling Shareholder isStockholder may be deemed to be an “underwriter” within the meaning of the Securities Act, it will be subject to the Prospectusprospectus delivery requirements of the Securities Act including Rule 172 thereunder.  In addition, any securities covered by this Prospectusprospectus which qualify for sale pursuant to Rule 144 under the Securities Act may be sold under Rule 144 rather than under this Prospectus.prospectus.  There is no underwriter or coordinating broker acting in connection with the proposed sale of the resale shares by the Selling Shareholder.


Stockholder.

We agreed to keep this Prospectusprospectus effective until allthe earlier of (i) the date on which the shares coveredmay be resold by the Selling Stockholder without registration statementand without regard to any volume limitations by reason of which this Prospectus is a part (i)Rule 144 under the Securities Act or any other rule of similar effect or (ii) all of the shares have been sold thereunder or pursuant to this prospectus or Rule 144 or (ii) (A) may be sold without volume or manner-of-sale restrictions pursuant to Rule 144 and (B) (I) may be sold without the requirement for us to be in compliance with the current public information requirement under Rule 144 or (II) we are in compliance with the current public information requirement under Rule 144, or (iii) the commitment period under the Stock Purchase Agreement has expired and no registrable securities are then heldSecurities Act or any other rule of record by the Selling Shareholder that are subject to any resale restriction under Rule 144, as determined by our counsel in a written opinion letter to such effect, addressed and acceptable to the transfer agent and the affected Selling Shareholder.similar effect.  The resale shares will be sold only through registered or licensed brokers or dealers if required under applicable state securities laws. In addition, in certain states, the resale shares may not be sold unless they have been registered or qualified for sale in the applicable state or an exemption from the registration or qualification requirement is available and is complied with.


Under applicable rules and regulations under the Exchange Act, any person engaged in the distribution of the resale shares may not simultaneously engage in market making activities with respect to the common stock for the applicable restricted period, as defined in Regulation M, prior to the commencement of the distribution.  In addition, the Selling ShareholderStockholder will be subject to applicable provisions of the Exchange Act and the rules and regulations thereunder, including Regulation M, which may limit the timing of purchases and sales of shares of the common stock by the Selling ShareholderStockholder or any other person.  We will make copies of this Prospectusprospectus available to the Selling ShareholderStockholder and have informed them of the need to deliver a copy of this Prospectusprospectus to each purchaser at or prior to the time of the sale.sale (including by compliance with Rule 172 under the Securities Act).


The Securities EnforcementMANAGEMENT’S DISCUSSION AND ANALYSISOF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read the following discussion and Penny Stock Reform Actanalysis of 1990 requires additional disclosure relatingour financial condition and plan of operations together with our financial statements and the related notes appearing elsewhere in this prospectus. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included elsewhere in this prospectus. All amounts in this report are in U.S. dollars, unless otherwise noted.

-31-

Overview

Since we complete a reverse triangular merger in June 2018, we have been a distributor of interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Our products include our own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices. New technologies like our own touchscreen panels are sold along with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo and Acer computers, Verizon WiFi and more. We provide a multitude of services to our customers, including installation, training, and maintenance.  Prior to the marketmerger our sole revenue source was derived from FullCircle Entertainment, Inc. (“FLCR”) our subsidiary’s operation of a cinema complex in Indianapolis, Indiana, which was sold in February 2019. In September 2019, we acquired Interlock Concepts, Inc. (“Concepts”) and Ehlert Solutions Group, Inc. (“Solutions”).This Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) includes a discussion of our operations for penny stocksthe three and six months ended December 31, 2019, for the year ended June 30, 2019 and the three month period ended June 30, 2018, and the year ended March 31, 2018.   The discussion of our operations for the three and six months ended December 31, 2019  includes the operations of Concepts and Solutions for a portion of such period but does not include the operations of the cinema complex in connectionIndianapolis, Indiana, which is included in the discussion for the three and six months ended December 31, 2018 due to the sale of the cinema complex in February 2019. The discussion of the operations for the three and six months ended December 31, 2018 and for the year ended June 30, 2019 and the three month period ended June 30, 2018 and year ended March 31, 2018 includes the operations of the cinema complex but does not include the operations of Concepts and Solutions since they were acquired subsequent to such periods. Accordingly, the results of operations reported for the three and six months ended December 31, 2019 and 2018 and for the year ended June 30, 2019 and three months ended June 30, 2018 and the year ended March 31, 2018, in this Management’s Discussion and Analysis are not comparable.

This Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) includes a discussion of our operations for the three months ended September 30, 2019, which includes the operations of Concepts and Solutions but does not include the operations of the cinema complex in Indianapolis, Indiana, which is included in the discussion for the three months ended September 30, 2018 due to the sale of the cinema complex in February 2019.  The discussion of the operations for the three months ended September 30, 2018 does not include the operations of Concepts and Solutions since they were acquired subsequent to such quarter. Accordingly, the results of operations reported for the three months ended September 30, 2019 and 2018, in this Management’s Discussion and Analysis are not comparable.

Recent Developments

Purchase of Concepts and Solutions

On September 4, 2019, we entered into a stock purchase agreement with trades in anyConcepts and Solutions.  Under the stock defined as a penny stock. The Commission has adopted regulations that generally define a penny stock to be any equity security that has a market pricepurchase agreement, we acquired 100% of less than $5.00 per share, subject to certain exceptions. Such exceptions include any equity security listed on NASDAQ and any equity security issued by an issuer that has (i) net tangible assets of at least $2,000,000, if such issuer has been in continuous operation for three years, (ii) net tangible assets of at least $5,000,000, if such issuer has been in continuous operation for less than three years, or (iii) average annual revenue of at least $6,000,000, if such issuer has been in continuous operation for less than three years. Unless an exception is available, the regulations require the delivery, prior to any transaction involving a pennyoutstanding capital stock of a disclosure schedule explaining the penny stock marketboth Concepts and the risks associated therewith.


DESCRIPTION OF SECURITIES


Our authorized capital stock consists of 200,000,000 shares of Common Stock, $0.001 par value per share, of which 136,316,196, shares were issued and outstanding as of August 15, 2014, and 10,000,000 shares of Preferred Stock, of which there are 10,000 shares of Series A Preferred Stock issued and outstanding and 300,600 shares of Series B Preferred Stock issued and outstanding.


Common Stock. Each shareholder of our common stock is entitled to a pro rata share of cash distributions made to shareholders, including dividend payments.Solutions. The holders of our common stock are entitled to one vote for each share of record on all matters to be voted on by shareholders. There is no cumulative voting with respect to the election of our directors or any other matter. Therefore, the holders of more than 50% of the shares votedpurchase price for the election of those directors can elect all of the directors. The holders of our common stock are entitled to receive dividends when and if declared by our Board of Directors from funds legally available therefore. Cash dividends are at the sole discretion of our Board of Directors. In the event of our liquidation, dissolution or winding up, the holders of common stock are entitled to share ratably in all assets remaining available for distribution to them after payment of our liabilities and after provision has been made for each class of stock, if any, having any preference in relation to our common stock. Holders ofacquisition was 1,350,000 shares of our common stock have no conversion, preemptive or other subscription rights, and therewe issued to Concepts and Solutions three notes payable in the aggregate principal amount of  $3,000,000. The notes payable issued to the seller are no redemption provisions applicablesubject to adjustment based on the achievement of certain future gross revenues and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

-32-

Solutions and Concepts are Utah-based audio design and manufacturing companies creating innovative products that provide fundamental tools for building notification systems primarily to K-12 education market customers located primarily in the north and north-west United States. Solutions and Concepts’ products and services allow institutions access to intercom, scheduling, and notification systems with improved ease of use.  The products provide an open architecture solution to customers which allows the products to be used in both existing and new environments.  Intercom, public announcement (PA), bell and control solutions are easily added and integrated within the open architecture design and software model.  These products combine elements over a common internet protocol (IP) network, which minimizes infrastructure requirements and reduces costs by combining systems.  

Private Placement

Pursuant to the terms of a Securities Purchase Agreement, initially dated as of October 28, 2019 and amended and restated as of November 25, 2019 (the “Securities Purchase Agreement”), we issued and sold the Convertible Debenture to the Selling Stockholder in the aggregate principal amount of $1,000,000 that is convertible into shares of our common stock.




Preferred Stock.  Our preferred stock, which bears interest at the rate of 8.0% per annum that matures on November 25, 2020, which may be extended at the option of the investor in the event that, and for so long as, an Event of Default (as defined in the Convertible Debenture) will have occurred and be continuing on the maturity date. The Convertible Debenture was issued with a 7.0% original issue discount, resulting in net proceeds to us of $930,000. As part of the issuance of the Convertible Debenture, we issued to the investor 500,000 shares of common stock.

Critical Accounting Policies and Estimates

Management’s Discussion and Analysis discusses our consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the balance sheet date and reported amounts of revenue and expenses during the reporting period. On an ongoing basis, we evaluate our estimates and judgments. We base our estimates and judgments on historical experience and on various other factors that are 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.

-33-

We believe the following critical accounting policies affect our more significant judgments and estimates used in the preparation of our consolidated financial statements.

Revenue Recognition

Theatre Ticket Sales and Concessions

Revenues for the year ended June 30, 2019 are generated principally through admissions and concessions sales with proceeds received in cash or via credit card at the point of sale. Revenues from ticket sales and concessions ended on February 6, 2019 when this segment was sold.

Interactive Panels and Related Products

We derive revenue from the sale of interactive panels and other related products. Sales of these panels may also include optional equipment, accessories and services (installation, training and other services, including maintenance services and/or an extended warranty). Product sales and installation revenue are recognized when all of the following criteria have been met: (1) products have been shipped or customers have purchased and accepted title to the goods; service revenue for installation of products sold is recognized as the installation services are performed, (2) persuasive evidence of an arrangement exists, (3) the price to the customer is fixed, and (4) collectability is reasonably assured.

Product sales resulting from fixed-price contracts involve a signed contract for a fixed price or a binding purchase order to provide our interactive panels and accessories. Contract arrangements exclude a right of return for delivered items. Product sales resulting from fixed-price contracts are generated from multiple-element arrangements that require separate units of accounting and estimates regarding the fair value of individual elements. We have determined that our multiple-element arrangements that qualify as separate units of accounting are (1) product sales and (2) installation and related services. There is objective and reliable evidence of fair value for both the product sales and installation services and allocation of arrangement consideration for each of these units is based on their relative fair values. Each of these elements represent individual units of accounting, as the delivered item has value to a customer on a stand-alone basis. Our products can be sold on a stand-alone basis to customers which provides objective evidence of the fair value of the product portion of the multi-element contract, and thus represents our best estimate of selling price.

-34-

The fair value of installation services is separately calculated using expected costs of installation services. Many times the value of installation services is calculated using price quotations from subcontractors to us who perform installation services on a stand-alone basis.

We sell equipment with embedded software to customers. The embedded software is not sold separately and it is not a significant focus of our marketing effort. We do not provide post-contract customer support specific to the software or incur significant costs that are within the scope of Financial Accounting Standards Board (“FASB”) guidance on accounting for software to be leased or sold. Additionally, the functionality that the software provides is marketed as part of the overall product. The software embedded in the equipment is incidental to the equipment as a whole.

Deferred revenue consists of customer deposits and advance billings of our products where sales have not yet been recognized. Shipping and handling costs billed to customers are included in revenue in the accompanying statements of operations. Costs incurred by us associated with shipping and handling are included in cost of sales in the accompanying statements of operations. Sales are recorded net of sales returns and discounts, and sales are presented net of sales-related taxes.

Because of the nature and quality of our products, we provide for the estimated costs of warranties at the time revenue is recognized for a period of five years after purchase as a secondary warranty. The manufacturer also provides a warranty against certain manufacturing and other defects. The accrued warranty costs are based primarily on historical experience of actual warranty claims as well as current repair costs.

Stock Compensation

We record stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method.  ASC 718 requires companies to recognize the cost of employee services received in exchange for awards of equity instruments based upon the grant date fair value of those awards.  We, from time to time, may issue common stock to acquire services or goods from non-employees.  Common stock issued to persons other than employees or directors are recorded on the basis of their fair value.

-35-

Business Combinations

We account for business combinations under the acquisition method of accounting. Under this method, acquired assets, including separately identifiable intangible assets, and any assumed liabilities are recorded at their acquisition date estimated fair value. The excess of purchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. Determining the fair value of assets acquired and liabilities assumed involves the use of significant estimates and assumptions.

Concurrent with the acquisition of Concepts and Solutions on September 4, 2019, we applied pushdown accounting. Pushdown accounting refers to the use of the acquirer’s basis in onethe preparation of the acquiree’s separate financial statements as the new basis of accounting for the acquiree.

Goodwill

Goodwill is not amortized, but is reviewed for impairment at least annually, or more series,frequently when events or changes in circumstances indicate that the carrying value may not be recoverable.  Judgements regarding indicators of potential impairment are based on market conditions and operational performance of the business.

At each fiscal year-end, we perform an analysis of goodwill.  We may assess our goodwill for impairment initially using a qualitative approach to determine whether conditions exist to indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value. If management concludes, based on its assessment of relevant events, facts and circumstances that it is more likely than not that a reporting unit’s carrying value is greater than its fair value, then a goodwill impairment charge is recognized for the amount in excess, not to exceed the total amount of goodwill allocated to that reporting unit.

If the fair value of a reporting unit exceeds its carrying amount, goodwill is not considered to be impaired and no further testing is required. If determined to be impaired, an impairment charge is recorded as a general and administrative expense within our consolidated statements of operations.

-36-

Intangible Assets

Intangible assets are stated at the lower of cost or fair value. Intangible assets are amortized on a straight-line basis over periods ranging from two to five years, representing the period over which we expect to receive future economic benefits from these assets.

Product Warranty

We generally warrant our product against certain manufacturing and other defects. These product warranties are provided for specific periods of time, depending on the nature of the product, the geographic location of its sales and other factors. The accrued warranty costs are based primarily on historical experience of actual warranty claims as well as current information on repair costs.

Derivative Liabilities

We generally do not use derivative financial instruments to hedge exposures to cash flow or market risks.  However, certain other financial instruments, such as warrants and embedded conversion features on convertible debt, are classified as derivative liabilities due to protection provisions within the agreements.  Such financial instruments are initially recorded at fair value using the Monte Carlo model and subsequently adjusted to fair value at the close of each reporting period.  We account for derivative instruments and debt instruments in accordance with such distinctive serial designationsASC 815, ASU 2017-11, and associated pronouncements related to the classification and measurement of warrants and instruments with conversion features.

Recently Adopted Accounting Standards

In February 2016, the FASB issued ASU No. 2016-02, Leases. This ASU is intended to improve the reporting of leasing transactions to provide users of financial statements with more decision-useful information. This ASU will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases. The amendments in this update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, using a modified retrospective approach. We adopted the standard on July 1, 2019 with no material impact on the consolidated financial statements.  

-37-

In November 2019, the FASB issued ASU No. 2019-08, Compensation – Stock Compensation (Topic 718). This ASU requires that an entity measure and classify share based payment awards granted to a customer by applying the guidance in Topic 718.  The amount recorded as maya reduction of the transaction price is required to be statedmeasured on the basis of the grant-date fair value of the share-based payment award in accordance with Topic 718. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. Early adoption is permitted. We adopted the standard on July 1, 2019 with no material impact on the consolidated financial statements.

In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. This ASU provides amendments to Topic 326 related to estimating and measuring credit losses. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. Early adoption is permitted. We adopted the standard on July 1, 2019 with no material impact on the consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurements. This ASU provides amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of the measurement uncertainty that should be applied. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. Early adoption is permitted. We adopted the standard on July 1, 2019 with no material impact on the consolidated financial statements.

Other accounting standards that have been issued by the FASB or expressedother standards-setting bodies that do not require adoption until a future date are not expected to have a material impact on our consolidated financial statements upon adoption.

-38-

Results of Operations for the Three and Six Months Ended December 31, 2019 and 2018

Revenue

Total revenues recognized were $876,529 and $649,211 for the three months ended December 31, 2019 and 2018, respectively, an increase of 35%. Total revenues recognized were $1,501,426 and $1,368,630 for the six months ended December 31, 2019 and 2018, respectively, an increase of 10%. Additionally, deferred revenue amounted to $585,572 and $247,007 as of December 31, 2019 and June 30, 2019, respectively. Approximately 45% and 37% of the revenues during the three and six months ended December 31, 2018 included revenue from our entertainment segment which was sold in February 2019. Revenues during the three and six months ended December 2019 substantially consisted of revenues from sales of technology interactive panels and related products.  Revenues increased over the three and six months ended December 31, 2019 due to the increases in the resolution or resolutions providingcustomer base for interactive panels and related products as well as additional revenues received through Concepts and Solutions, which were acquired in September 2019, offset by decreases due to the fact that there was no entertainment revenue during the three and six months ended December 31, 2019 resulting from the sale of FLCE in February 2019. (See Purchase of Concepts and Solutions).

Cost of Sales and Gross Profit Summary

Our cost of sales was $492,105 and $401,654 for the issuethree months ended December 31, 2019 and 2018, respectively, an increase of such stock adopted from time to  time  by  our    boardapproximately 23%. Our cost of directors.   Our boardsales was $985,784 and $880,563 for the six months ended December 31, 2019 and 2018, respectively, an increase of directors is expressly authorized to fixapproximately 12%. Cost of sales for the rights, privileges, preferencesthree and restrictionssix months ended December 31, 2019 consists primarily of manufacturing, freight, and installation costs. Approximately 23% and 19% of the Preferred Stock.cost of sales for the three and six months ended December 31, 2018 was related to costs associated with the entertainment segment. There are no significant overhead costs which impact cost of sales.  Cost of sales increased from the three and six months ended December 31, 2018 due to the related costs associated with higher revenues generated from technology and interactive panels offset by the fact that there was no cost of sales related to the entertainment segment during the three and six months ended December 31, 2019 due to the sale of FLCE. (See Purchase of Concepts and Solutions)

Our gross profit as a percentage of total revenues was 43% and 38% for the three months ended December 31, 2019 and 2018, respectively, and 34% and 36% for the six months ended December 31, 2019 and 2018, respectively.

-39-

General and Administrative

Total general and administrative expenses (including stock compensation expenses) were $2,485,361 and $1,502,176 for the three months ended December 31, 2019 and 2018, respectively, an increase of 65%. General and administrative expenses were $4,609,220 and $2,365,770 for the six months ended December 31, 2019 and 2018, respectively an increase of 95%.  General and administrative expenses consist primarily of salaries and stock compensation expense, office rent, travel expense, amortization expense, and professional fees. Of this amount, $679,881 and $2,007,692 represent consulting fees and employee compensation paid through the issuance of stock, which did not impact cash, for the three and six months ended December 31, 2019, respectively. There was no stock compensation or stock issued for services during the three and six months ended December 31, 2018. Additionally, amortization of intangible assets for the three and six months ended December 31, 2019 totaled $268,000, which did not impact cash. There was no amortization of intangibles during the three and six months ended December 31, 2018. The Boardincrease in general and administrative expenses is directly related to our growth and the desire to take advantage of Directors has established two seriesmarket opportunity. Additionally, general and administrative expenses increased due to acquisition expenses related to the purchase of Preferred Stock, Class A Preferred StockConcepts and Class B Preferred Stock.Solutions. (See Purchase of Concepts and Solutions).


Interest Expense

Interest expense amounted to $1,360,639 and $13,552 for the three months ended December 31, 2019 and 2018, respectively, and $1,962,429 and $62,365 for the six months ended December 31, 2019 and 2018. The increase in interest expense was due to the increase in our debt.  During the three months and six months ended December 31, 2019, we amortized $156,456 and $216,724 of debt discounts to interest expense, respectively. No discounts were amortized to interest expense for the three month or six months ended December 31, 2018.

During the three and six months ended December 31, 2019, the Company amortized $579,920 and $808,853 of original issue debt discount on derivative instruments to interest accretion, respectively.  No debt discounts were amortized or accreted during the three and six months ended December 31, 2018.

Other Income (Expense)

The Class A Preferred Stock are non-voting sharesoutstanding warrants and are available for conversion into Class A Common Stock.  The remaining 10,000 sharesfeatures in convertible notes meet the definition of Class A Preferred outstanding shares are convertible into 500,000 shares of Class A Common stock.


The Class B Preferred Stock is entitled to an annual cumulative dividend of $.02 per share, and each share is convertible into ten shares of Common Stock. Until converted, each share of Class B Preferred Stock is entitled to ten votes on any matter subject to a votederivative liability instrument because the exercise price of the shareholders. The shareswarrants and the conversion rates are variable. As a result, the outstanding warrants and conversion features of Class B Preferred Stockthe notes are entitledrecorded as a derivative liability at fair value and marked-to-market each period with the change in fair value charged or credited to a liquidation preference equalincome. A derivative liability of $671,312 and $1,025,944 is recorded at December 31, 2019 and June 30, 2019. A change in fair value of the derivative instruments was accreted by $1,219,289 and $2,022,257 during the three and six months ended December 31, 2019, respectively due to ten times the amount received per share of Common Stock upon liquidation.


Dividend Policy. We have not declaredchange in our stock price. There were no outstanding derivative liability instruments during the three month or paid any cash dividends on our capital stocksix months ended December 31, 2018, and wetherefore no change in fair value was recognized for that period. These amounts do not expect to pay cash dividends on our common stock inimpact cash.

-40-

Net Loss for the foreseeable future. We currently intend to retain our earnings, if any, for use in our business. Any dividends declared in the future will be at the discretion of our Board of Directors and subject to any restrictions that may be imposed by our lenders.Period


As a result of the dateforegoing, net loss incurred for the three months ended December 31, 2019 and 2018 was $2,822,207 and $1,254,797, respectively, an increase of this prospectus,125%. Net loss incurred for the six months ended December 31, 2019 and 2018 was $4,839,554 and $1,886,250, respectively, an increase of 157%.

Off-Balance Sheet Arrangements

Other than commitments discussed in Note 10 to the notes to our consolidated financial statements for the year ended three and six months ended December 31, 2019 and 2018, we do not have any off-balance sheet arrangements.

Results of Operations for the Year Ended June 30, 2019 and Three Month Period ended June 30, 2018 and Year ended March 31, 2018

Technology:

Revenues recognized were $1,292,353 for the year ended June 30, 2019. Additionally, deferred revenue amounted to $247,007 as of June 30, 2019. Revenues increased from the three months ending June 30, 2018, because this was the first complete year of our current operations as a learning technology manufacturer.

Revenues recognized were $172,754 for the three months ended June 30, 2018. Additionally, deferred revenue amounted to $219,820 as of June 30, 2018. Revenues decreased from the year ended March 31, 2018 due to a combination of change in fiscal year-end and transitioning from a distributor of interactive panels to a manufacturer of interactive panels.

Revenues recognized were $2,319,488 for the year ended March 31, 2018, when the Company was primarily a distributor of interactive panels.

-41-

Theater:

Revenues were $589,705 for the period from July 1, 2018 through February 6, 2019. Revenues fluctuate based on attendance by customers which fluctuates based on viewing options, however, the increase as compared to the three months ending June 30, 2018 is because this was approximately an eight month period of operations.

Revenues were $34,946 for the period from acquisition on June 22, 2018 to June 30, 2018. Revenues fluctuate based on attendance by customers. Attendance at the theater fluctuates based on viewing options.

There were no revenues for the theater during the year ended March 31, 2018.

Cost of Revenue and Gross Profit Summary

Technology:

Our cost of revenue was $1,545,093 for the year ended June 30, 2019 consisting primarily of manufacturing, freight, warranty and installation costs. There are no significant overhead costs which impact cost of revenue.

Our gross margin percentage was -19.6% for the year ended June 30, 2019.

Our cost of revenue was $171,304 for the three months ended June 30, 2018 consisting primarily of manufacturing, freight, and installation costs. There are no significant overhead costs which impact cost of revenue. Our gross margin was -6% for the period ended June 30, 2018, excluding office supplies.

Our cost of revenue was $1,893,109 for the year ended March 31, 2018 consisting primarily of distribution, freight, and installation costs. There are no significant overhead costs which impact cost of revenue. Our gross margin was 19% for the year ended March 31, 2018, excluding office supplies.

-42-

Theater:

Our cost of revenue was $221,238 for the period from July 1, 2018 through February 6, 2019.  Cost of revenues represent film rental costs and concession food costs primarily.

Our gross margin percentage was 62.5% for the period from July 1, 2018 through February 6, 2019.

Our cost of revenue was $6,804 for the period from acquisition on June 22, 2018 to June 30, 2018. Cost of revenues represent film rental costs and concession food costs primarily. Our gross margin percentage was 81% for the period from acquisition on June 22, 2018 to June 30, 2018.

There were no costs of revenue for the theater during the year ended March 31, 2018.

Operating Expenses Summary

Technology

Sales and Marketing

Sales and marketing expenses were $42,991 for the year ended June 30, 2019. Sales and marketing expenses were $30,614 for the three months ended June 30, 2018. Sales and marketing expenses were $41,883 for the year ended March 31, 2018. Such expenses consist primarily of advertising expenses and presentations at technology trade shows and are included in total general and administrative expenses. The Company is making efforts to develop new technology and to market that technology through advertising.

General and Administrative

General and administrative expenses were $5,408,917 for the year ended June 30, 2019 consisting primarily of salary expense, office rent, insurance premiums, and professional fees. Of this amount, $2,416,934 of consulting fees and employee compensation were paid through the issue of stock, which did not impact the Company's cash.

General and administrative expenses were $1,364,124 for the three months ended June 30, 2018, which include sales and marketing expenses of $30,614 and stock issued for compensation and services of $645,200.

General and administrative expenses were $1,574,808 for the year ended March 31, 2018, which include sales and marketing expenses of $41,883.

General and administrative expenses consist primarily of salary expense, office rent, insurance premiums, and professional fees.

-43-

Interest Expense

Interest expenses amounted to $292,391 for the year ended June 30, 2019. During the year ended June 30, 2019, the Company amortized $89,279 of debt discounts to interest expense. Significant noncash transactions involving interest expense during the year ended June 30, 2019 included prepayment penalty interest of $134,461 due to the advance repayment of two convertible notes.

During the year ended June 30, 2019, the Company amortized $644,055 of original issue discount on derivative instruments to interest accretion.

Interest expense amounted to $9,458 for the three months ended June 30, 2018.

Interest expense amounted to $40,235 for the year ended March 31, 2018.

Other Income and Expense

The outstanding options, warrants and conversion features in convertible notes meet the definition of a derivative liability instrument because the exercise price of the warrants and the conversion rates are variable.  As a result, the outstanding warrants and conversion features of the notes are recorded as a derivative liability at fair value and marked-to-market each period with the changes in fair value charged or credited to income.  A derivative liability of $1,025,944 is recorded at June 30, 2019 and a change in fair value of the derivative warrant liability from inception to June 30, 2019 of $89,198 was incurred.  In addition, the initial fair value of the derivative instruments was accreted by $644,055 during the year ended June 30, 2019.  These amounts do not impact cash.

There were no expenses related to convertible notes payable and warrants during the three months ended June 30, 2018 and year ended March 31, 2018.

-44-

Net Loss for the Period

As a result of the foregoing, net loss incurred for the period ended June 30, 2019 was $6,629,669.

As a result of the foregoing, net loss incurred for the three months ended June 30, 2018 was $1,367,195.

As a result of the foregoing, net loss incurred for the year ended March 31, 2018 was $1,177,925

Theater

General and Administrative

General and administrative expenses for the period from July 1, 2018 through February 6, 2019 was $427,620.

General and administrative expenses during the period from acquisition on June 22, 2018 to June 30, 2018 was $7,404. There were no general and administrative expenses for the theater during the year ended March 31, 2018. General and administrative expenses consist primarily of salary expense, general overhead, depreciation and professional fees.

Interest Expense

Interest expense was $41,460 for the period from July 1, 2018 through February 6, 2019. Interest expense was $23,666 for the period from acquisition on June 22, 2018 to June 30, 2018. There was no interest expense related to the theater during the year ended March 31, 2018. Interest expense is primarily related to the mortgage on the theater building.

-45-

Net Loss for the Period

As a result of the foregoing, net loss for the period from July 1, 2018 through February 6, 2019 was $33,448.

As a result of the foregoing, net loss for the period from acquisition on June 22, 2018 to June 30, 2018 was $2,928.

There was no net income or loss for the theater during the year ended March 31, 2018.

Off-Balance Sheet Arrangements

Other than office lease commitments discussed in Note 6 and commitments discussed in Note 7 to our audited financial statements for the year ended June 30, 2019, we did not have any off-balance sheet arrangements as of June 30, 2019.

Liquidity and Capital Resources

Since the merger in June 2018, our revenues generated from operations have been insufficient to support our operational activities and have been supplemented by the proceeds from the issuance of securities, including equity and debt issuances. Our ability to continue as a going concern is dependent upon management’s ability to raise capital from the sale of its equity and, ultimately, the achievement of operating revenues. If our revenues continue to be insufficient to support our operational activities, we intend to raise additional capital through the sale of equity securities or borrowings from financial institutions and possibly from related and nonrelated parties who may in fact lend to us on reasonable terms. Management believes that its actions to secure additional funding will allow us to continue as a going concern. We currently do not have any committed sources of financing other than our line of credit which has conditions to be met for use and which has little remaining availability. There is no guarantee we will be successful in raising capital and if so that we will be able to do so on favorable terms.

-46-

Our cash totaled $245,420 at December 31, 2019, as compared with $169,430 at June 30, 2019, an increase of $75,990. Net cash of $4,588,007 was used by operations for the six month period ended December 31, 2019. Net cash of $2,950,282 was provided from investing activities for the six month period ended December 31, 2019. Net cash of $1,713,715 was provided from financing activities for the six month period ended December 31, 2019, primarily due to proceeds from convertible securities.notes payable.  


Our cash totaled $169,430 at June 30, 2019, as compared with $184,255 at June 30, 2018, a decrease of $14,825. Net cash of $3,907,348 was used by operations for the year ended June 30, 2019. Net cash of $3,892,523 was provided from financing activities which was primarily derived from proceeds from convertible notes payable and the issuance of common stock as part of the private placement.

Total liabilities totaled $8,979,465 and $6,572,214 as of December 31, 2019 and June 30, 2019, respectively, of which current liabilities totaled $7,324,340 and $6,395,904 as of December 31, 2019 and June 30, 2019, respectively, which primarily consists of a line of credit, convertible notes payable, related party notes payable, derivative liability, accrued expenses and accounts payable.

Our long-term liquidity requirements will depend on many factors, including the rate at which we grow our business and footprint in the industries. To the extent that the funds generated from operations are insufficient to fund our activities in the long term, we may be required to raise additional funds through public or private financing. No assurance can be given that additional financing will be available or that, if it is available, it will be on terms acceptable to us.

-47-

Our outstanding convertible debt as of December 31, 2019 and June 30, 2019 was as follows:

Convertible Notes Payable

 

December 31, 2019

 

June 30, 2019

On January 16, 2019, the Company signed a convertible promissory note with an investor. The $382,000 note was issued at a discount of $38,200 and bears interest at 12% per year. The Company issued 92,271 common shares to the investor. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in June 2019. The note matured in July 2019 and was converted to equity.

 $                                         -

 $                             382,000

 

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in August 2019. The note was paid in full by partial conversion to stock and proceeds from issuance of debt.

 -

 200,000

 

On March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $20,000 and bears interest at 10% per year. The Company issued 25,000 common shares to the investor. Three draws of $56,250, $112,500, and $56,250 were borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in September 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note matures in three intervals in March 2020, June 2020, and November 2020.

 150,750

168,750

 

On April 1, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $25,000 and bears interest at 10% per year. The Company issued 25,000 shares to the investor. An initial draw of $100,000 was borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion. The note matures in April 2020. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note was paid in full by conversion to stock.

  -

112,500

 

On April 29, 2019, the Company signed a convertible promissory note with an investor. The $1,325,000 note was issued at a discount of $92,750 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share. The note matures in April 2020. The note has prepayment penalties of 120% of the sum of the outstanding principal, plus accrued interest, plus defaulted interest, plus any additional principal, plus at the holder's option, any amounts owed to the holder pursuant to any other provision of the note. The note was paid in full with proceeds from issuance of debt and preferred stock.

  -

 1,325,000

-48-

On May 28, 2019, the Company signed a convertible promissory note with an investor. The $322,580 note was issued at a discount of $22,580 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share beginning in November 2019. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.  The note was partially repaid by a combination of conversion to stock and cash.

 90,017

322,580

 

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance. The note was partially repaid by conversion to stock.

 300,000

 366,120

 

On July 2, 2019, the Company signed a convertible promissory note with an investor. The $165,000 note was issued at a discount of $16,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in July 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

165,000

  -

 

On August 15, 2019, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $15,000 and bears interest at 6% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

-49-

On August 6, 2019, the Company signed a convertible promissory note with an investor. The $220,000 note was issued at a discount of $20,000 and bears interest at 12% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 220,000

 -

On August 29, 2019, the Company signed a convertible promissory note with an investor. The $234,726 note was issued at a discount of $16,376 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 234,726

  -

On September 27, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) the lowest closing price during the preceding 10 trading days prior to the issue date of the note. The note matures in June 2020. The note has prepayment penalties between 110% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $55,000 note was issued at a discount of $5,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

 55,000

  -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $110,000 note was issued at a discount of $10,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

110,000

 -

-50-

On December 11, 2019, the Company signed a convertible promissory note with an investor. The $220,430 note was issued at a discount of $15,430 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) $0.46 per share or (b) 75% of the lowest trading price of common stock during the 10 trading days prior to conversion beginning in June 2020. The note matures in December 2020. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

220,430

  -

 

On November 25, 2019, the Company signed a convertible promissory note with an investor. The $1,000,000 note was issued at a discount of $70,000 and bears interest at 8% per year. The note principal and interest up to $250,000 every 30-day calendar period are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $0.46 per share. The note matures in November 2020. The note has a redemption premium of 115% of the principal and interest outstanding if repaid before maturity.

1,000,000

  -

 

 

 

 

Total Convertible Notes Payable

 2,995,923

 2,876,950

 

Less: Unamortized original issue discounts

1,781,256

 752,126

 

Current Portion of Convertible Notes Payable

 1,214,667

 2,124,824

 

Long-term Portion of Convertible Notes Payable

 $                                         -

 $                                         -

-51-

BUSINESSLiquidity and Capital Resources


We operate our business through two subsidiaries, FullCircle Entertainment, Inc. and FullCircle Medical Supplies, Inc. Our other subsidiaries are currently inactive.


At present, our only operating asset is the Georgetown 14 Cinemas, a movie theater complex property located in Indianapolis, Indiana, which we acquired in 2010.


The Georgetown 14 Cinemas occupy an eight acre property, and was acquired for $5.5 million, including assumption of a mortgage of approximately $5,047,000.


Since acquiring the theater, we converted allmerger in June 2018, our revenues generated from operations have been insufficient to support our operational activities and have been supplemented by the screensproceeds from the issuance of securities, including equity and debt issuances. Our ability to continue as a digital formatgoing concern is dependent upon management’s ability to raise capital from the sale of its equity and, installed 3D capability, at a costultimately, the achievement of $790,000, which we financed with a secured loan. The digital format offers a crisper view and allows the exhibition of 3D movies on three ofoperating revenues. If our screens.


In 2013, we began a major upgrade to the Georgetown 14 Digital Cinemas, with more signage and a complete remodel of the concession and lobby areas, as well as new employee uniforms. We also added uniformed security from dusk to close, and increased our management compensationrevenues continue to be more commensurate with other local theaters.  We also improvedinsufficient to support our maintenance operationsoperational activities, we intend to improveraise additional capital through the patron experience.


During 2015 we plansale of equity securities or borrowings from financial institutions and possibly from related and nonrelated parties who may in fact lend to improve our theater operationsus on reasonable terms. Management believes that its actions to secure additional funding will allow us to offer:


·

Free viewing of U.S. popular sporting events, suchcontinue as the Major League Baseball World Series, NFL playoffs, NCAA Basketball and Football playoffs and NBA playoffs.  These would be primarily marketing events to increase concession revenue.

·

Viewing of popular international sporting events, to serve our local international community.

·

Business meetings requiring high-speed internet upload and download capabilities

·

Private party functions


During the last half of 2013, nationwide theater revenues were down compared to 2012, due principally to a series of poorly reviewed and disappointing movies that were released during this period.going concern. We experienced a slight decline in attendance, so our ticket sale revenues were below 2012 levels by 1.9%. In general, during 2014 the top ten movie ticket sales nationally are down approximately 20%, while our Georgetown 14 ticket sales are down 13.9%.


A portion of the building housing the Georgetown Digital Cinemas also includes a grocery store space, which we lease to a Save-A-Lot Stores, a grocery store operator, pursuant to a twenty year lease with options to extend.




FullCircle Medical Supplies, Inc.


In 2013 we established a new subsidiary, FullCircle Medical Supplies, Inc. (“FullCircle Medical”), for the purpose of entering into the durable medical equipment (“DME”) supply business sector in the Sun Belt states.


Our current plan is to acquire or establish DME businesses throughout the state of Louisiana, with up to twelve DME locations, utilizing centralized warehousing, billing, and purchasing, and to provide all related DME services in each location.


Acquiring these businesses and covering the whole state should provide:


·

Economies of scale, reducing costs of inventory and operational expenses

·

Central warehousing, providing prompt supply to all stores and internet sales, and reducing obsolete inventory write-downs

·

Smaller vehicle fleets

·

Improved buying power by purchasing in volume

·

Reduced insurance expense

·

Improved individual store web sites

·

Internet marketing allowing the stores to reach out to the entire country with product catalogues and shopping carts

·

Social media marketing

·

Centralized billing and insurance claim processing

·

Improved receivables controls

·

Increased selection of products

·

Operational synergies between all stores

·

Improved margins and profitability


We are currently considering several existing DME businesses, with an average of approximately $1.2 million in revenues. At such time as we complete some acquisitions, we plan to employ a state manager with experience in the medical supply industry to supervise the managers of the purchased stores and operations in the state.


Many of these businesses are still owned by their founders, who are looking for an exit strategy to realize a gain for their life’s work.  Most have employees with ten to fifteen years’ experience, who are solid contributors to these businesses.  Most are contributors to civic activities in their communities, which provides them a business connection within their marketing area.  Our intent is to allow them to continue to operate autonomously, to continue to be profitable, and to improve net income with increased product selection, improved synergies, and Internet and social media exposure.


We have entered the analysis and selection phase of our acquisition activities, and our executives have made multiple trips to Louisiana for the purpose of collecting and analyzing information, reviewing each business, observing employees, and understanding the focus and strengths of each business. In some cases we are negotiating letters of intent for these proposed acquisitions, and in the process of financial evaluations of those businesses.


Typically, most DME businesses do not market on the Internet and many do not have websites.  Onceany committed sources of financing other than our line of credit which has conditions to be met for use and which has little remaining availability. There is no guarantee we complete the first acquisition, we plan to create a web site introducing a products catalogue and shopping cart.  As acquisitions continue, we plan to “clone” the website for each location, connecting to our products catalogue and shopping carts.  This would allow each DME to market nationally as well as internationally and ship out of a central warehouse.  We believe that revenues from these businesses can be expanded by approximately 50% over the first two-year period through Internet and social media marketing.


Candidates to operate the proposed Louisiana company have been interviewed and, following acquisition of DME companies in the state, will be phasedsuccessful in with consulting arrangementsraising capital and eventually assume management positions in the company. We believe our consultants will assist in providing a full range of products and services for each market.


Once we establish consolidated operations in Louisiana, and the infrastructure and operations are tested and functioning, we plan to utilize this approach in additional southern states.


We plan to finance acquisitions of DME companies either by issuance of our Common Stock or Preferred Stock, cash, notes or a combination of them.




We have not completed any acquisitions in this field, nor do we have funding commitments,if so our ability to enter into the DME business is subject to these uncertainties.


FullCircle Insurance Agency, Inc.


The FullCircle Insurance Agency, Inc. was founded in August 2008, but is currently inactive.  In the past few years the insurance industry has experienced difficulties flowing from the financial problems of AIG and other major industry players, and the enactment of the Affordable Care Act has produced significant uncertainty in the healthcare insurance field.  Until these matters are stabilized, we have placed operations of this company on hold.   We believe that this industry will thrive once the Affordable Care Act is fully implemented, improved, and finalized. Increased agency knowledge and professionalism will be necessary to help businesses and individuals understand the new laws.   We believe there are opportunities to “roll up” several local agencies into regional agencies, for economies of scale in providing these professional services.


FullCircle Prescription Services, Inc.


FullCircle Prescription Services, Inc. was established for the purpose of handling our prescription assistance services program. Its mission is to assist consumers in finding medications at discounted rates worldwide in our “Shop the World” program. When it becomes operational, FullCircle Prescription Services, Inc. will not dispense any medications nor handle any prescriptions, but will function only as a customer assistance program.


Until a more favorable political climate exists we have placed the marketing efforts for the advancement of FullCircle Prescription Services, Inc. on hold.  Up until 2009 the political trend was to support the re-importation of generic drugs to assist in combating the increasing expense of prescription medications most importantly for senior citizens.  However, since that time the political trend has reversed largely influenced by large pharmaceutical companies.  The re-importation of generic drugs manufactured by U.S. companies, which is essential to the business strategy of FullCircle Prescription Services, Inc., is currently disfavored by the U.S. Government.  Pending a change in this policy, we are still operational but have elected to not expend any operational or marketing funds at this time.


Competition:


Movie Theater Entertainment:


The motion picture exhibition industry is fragmented and highly competitive. Our theaters compete against regional and independent operators as well as the larger theater circuit operators. Our operations are subject to varying degrees of competition with respect to film licensing, attracting customers, and obtaining new theater sites. In those areas where real estate is readily available, there are few barriers preventing competing companies from opening theaters near our existing theater, which may have a material adverse effect on our revenues. Demographic changes and competitive pressures can also lead to a theater location becoming impaired.


In addition to competition with other motion picture exhibitors, our theaters face competition from a number of alternative motion picture exhibition delivery systems, such as cable television, satellite and pay-per-view services and home video systems. The expansion of such delivery systems could have a material adverse effect upon our business and results of operations. We also compete for the public’s leisure time and disposable income with all forms of entertainment, including sporting events, concerts, live theatre and restaurants.


The movie theater industry is dependent upon the timely release of first run movies.  Ticket sales and concession sales are influenced by the availability of top producing movies.  At times, our revenues are impacted by the shortage of first run movies.  During the year we experience “slow” releases from the movie companies in January through March and then again during the late summer from August through October.


In 2015 we plan to expand into exhibition of live sporting events, such as world soccer, cricket, and possibly NFL playoff games and the World Series, to provide large screen viewing of these sporting events.  We are also taking an aggressive posture to expand into business conference sessions during “dead” screen time to facilitate the anticipated increase in demand for “upload and download” communication with enhanced WiFi and dish communication systems.




Durable Medical Equipment:


The durable medical equipment supply business is highly fragmented, consisting mainly of local pharmacies, small pharmacy chains, and local distributors and retail outlets. As a result, the business is not overly price competitive, and prices are generally comparable market to market and state to state.  Pricing is predominantly controlled by insurance companies and by Medicare / Medicaid reimbursement policies.  Revenue improvement depends on additional services and improved marketing.


Recently, Medicare has developed a competitive bidding process in larger cities that is squeezing margins of many DME businesses. We believe this trend will continue, and consequently will require better management and control of expenses to maintain profitability. We believe this situation will provide us an opportunity to acquire some of these businesses, and to provide the synergies to remain competitive and improve profits.


Employees:


FullCircle Registry, Inc., and its subsidiaries have employee levels generally ranging between 20 and 28 employees/officers depending on seasonal needs.   We have never experienced employment-related work stoppages and focus on good relations with our personnel and are continuing to attract stronger talent.


Properties:


Our principal executive offices are located at 161 Alpine Drive, Shelbyville, KY 40065.  Our office consists of approximately 1,200 square feet of office space, leased for $750 per month on a month-to-month basis.  We have elected to maintain a month-to-month agreement should acquisitions dictate the moving of our corporate offices.


We also own the Georgetown 14 Digital Cinemas movie complex located in Indianapolis, Indiana.  The property currently houses a 14 movie theatre complex, which is owned and operated by us. A portion of the building housing the Georgetown Digital Cinemas also includes a grocery store space, which we currently renewing with Save A Lot to expire in 20 years.


SUMMARY CONSOLIDATED FINANCIAL AND OTHER DATA


The following tables present our summary historical consolidated financial data for the periods presented and should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and notes thereto included elsewhere in this Prospectus.


The historical financial information presented below may not be indicative of our future performance and does not necessarily reflect what our financial position and results of operations would have been had we operated as a stand-alone company during the periods presented. Results for the period ended June 30, 2014 are not necessarily indicative of results that may be expected for forthcoming year.




Statement of Operations Summary


FullCircle Registry, Inc.

Consolidated Statements of Operations

(Unaudited)


 

 

 

 

For the Three Months

Ended June 30,

 

For the Six Months

Ended June 30,

 

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

396,029

 

$

477,043

 

$

782,172

 

$

931,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

153,908

 

 

203,680

 

 

303,871

 

 

349,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

242,121

 

 

273,363

 

 

478,301

 

 

582,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

 

 

264,978

 

 

282,863

 

 

457,754

 

 

450,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

264,978

 

 

282,863

 

 

457,754

 

 

450,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before depreciation and amortization

 

 

(22,857)

 

 

(9,500)

 

 

20,547

 

 

131,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense

 

 

0

 

 

(21,512)

 

 

0

 

 

(43,022)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

(63,252)

 

 

(60,339)

 

 

(126,504)

 

 

(120,678)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit (Loss)

 

 

(86,109)

 

 

(91,351)

 

 

(105,957)

 

 

(31,974)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(79,401)

 

 

(87,649)

 

 

(155,062)

 

 

(175,010)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(79,401)

 

 

(87,649)

 

 

(155,062)

 

 

(175,010)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(165,510)

 

 

(179,000)

 

 

(261,019)

 

 

(206,984)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(165,510)

 

$

(179,000)

 

$

(261,019)

 

$

(206,984)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

 

$

(0.001)

 

$

(0.001)

 

$

(0.002)

 

$

(0.002)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

132,784,259

 

 

131,784,426

 

 

132,784,259

 

 

118,631,336





Balance Sheet Summary


FullCircle Registry, Inc.

Consolidated Balance Sheets


 

 

June 30,

 

December 31,

ASSETS

 

2014

 

2013

 

Current Assets

 

 

 

 

 

 

 

 

Total Checking/Savings

 

$

38,913

 

$

14,267

 

 

Accounts Receivable

 

 

33,912

 

 

30,428

 

 

Prepaid Expenses

 

 

2,492

 

 

5,126

 

Total Current Assets

 

 

75,317

 

 

49,821

 

Fixed Assets

 

 

 

 

 

 

 

 

Georgetown Property

 

 

6,431,386

 

 

6,430,441

 

 

Accumulated Depreciation

 

 

(763,574)

 

 

(637,070)

 

Total Fixed Assets

 

 

5,667,812

 

 

5,793,371

 

Other Assets

 

 

 

 

 

 

 

 

Utility Deposit

 

 

10,870

 

 

10,870

 

Total Other Assets

 

 

10,870

 

 

10,870

TOTAL ASSETS

 

$

5,753,999

 

$

5,854,062

 

 

 

 

 

 

 

 

 

 

LIABILITIES & EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

63,950

 

$

70,974

 

 

 

Prepaid Rental Income FCET

 

 

12,265

 

 

0

 

 

 

Current Portion of Long Term Debt

 

 

309,586

 

 

309,586

 

 

 

Property Tax Accrual

 

 

196,292

 

 

150,120

 

 

 

Accrued Expenses

 

 

7,927

 

 

7,628

 

 

 

Preferred Dividends Payable

 

 

24,097

 

 

21,083

 

 

 

Note Payable Related Parties

 

 

530,932

 

 

426,248

 

 

 

Note Payable

 

 

30,000

 

 

35,000

 

 

 

Accrued Interest

 

 

108,910

 

 

74,610

 

 

Total Current Liabilities

 

 

1,283,959

 

 

1,095,249

 

 

Long Term Liabilities

 

 

 

 

 

 

 

 

 

Digital equipment note, less current portion

 

 

415,354

 

 

464,875

 

 

 

Mortgage payable, less current portion

 

 

4,361,537

 

 

4,435,527

 

 

Total Long Term Liabilities

 

 

4,776,891

 

 

4,900,402

 

Total Liabilities

 

 

6,060,850

 

 

5,995,651

 

Stockholders:

 

 

 

 

 

 

 

 

Preferred stock, authorized 10,000,000 shares

 

 

 

 

 

 

 

 

of $.001 par value

 

 

 

 

 

 

 

 

 

Preferred A, issued and outstanding is 10,000

 

 

10

 

 

10

 

 

 

Preferred B, issued and outstanding is 300,600

 

 

300

 

 

300

 

 

Common stock, authorized 200,000,000 shares

 

 

 

 

 

 

 

 

of $.001 par value, issued and outstanding shares of

 

 

 

 

 

 

 

 

136,316,196 and 131,784,426  shares, respectively

 

 

136,316

 

 

131,784

 

 

Additional Paid-in-Capital

 

 

9,094,206

 

 

8,999,967

 

 

Accumulated deficit

 

 

(9,537,683)

 

 

(9,273,650)

 

 

 

Total Stockholders' equity (deficit)

 

 

(306,851)

 

 

(141,589)

 

TOTAL LIABILITIES & EQUITY

 

$

5,753,999

 

$

5,854,062





FullCircle Registry, Inc.

Consolidated Statements of Cash Flows


 

 

 

 

For the Six Months

Ended June 30,

 

 

 

 

2014

 

2013

Cash flows from operating activities

 

 

Unaudited

 

 

Unaudited

 

Net loss

 

$

(261,019)

 

$

(206,984)

 

Adjustments to reconcile net loss to net cash provided by

 

 

 

 

 

 

 

(used in) operating activities

 

 

 

 

 

 

 

 

Depreciation & amortization

 

 

126,504

 

 

163,700

 

 

Stock issued for services

 

 

53,771

 

 

58,530

 

Change in assets and liabilities

 

 

 

 

 

 

 

 

(Increase) decrease in prepaid expenses

 

 

2,634

 

 

(17,454)

 

 

(Increase) decrease in accounts receivable

 

 

(3,484)

 

 

6,678

 

 

Increase (decrease) in accounts payable

 

 

(7,024)

 

 

(8,137)

 

 

Increase (decrease) in accrued interest

 

 

34,300

 

 

10,861

 

 

Increase (decrease) in accrued expenses

 

 

46,471

 

 

(11,947)

 

 

Increase (decrease) in prepaid rental income

 

 

12,265

 

 

0

 

 

 Net cash provided by (used in) operating activities

 

 

14,926

 

 

(4,753)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of fixed assets

 

 

(945)

 

 

(40,113)

 

Net cash provided by (used in) investing activities

 

 

(945)

 

 

(40,113)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Payments on mortgage payable

 

 

(73,991)

 

 

(78,118)

 

Payments on digital equipment financing payable

 

 

(49,520)

 

 

(68,318)

 

Payments on notes payable

 

 

(5,000)

 

 

-

 

Proceeds from notes payable related parties

 

 

104,684

 

 

32,149

 

Proceeds from sale of common stock

 

 

45,000

 

 

150,000

 

Net cash provided by financing activities

 

 

21,173

 

 

35,713

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

35,154

 

 

(9,153)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

14,267

 

 

34,469

Cash and cash equivalents at end of period

 

$

49,421

 

$

25,316

Supplemental cash flow information

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

 

$

120,763

 

$

164,149





DILUTION


After completion of the Offering, the outstanding shares will increase by 21,000,000 shares to approximately 152,000,000 shares.  The Board of Directors may elect to issue more shares for working capital to sustain our business.  In addition, it is expected that we will be offering shares in part or in totalable to do so on favorable terms.

-46-

Our cash totaled $245,420 at December 31, 2019, as compared with $169,430 at June 30, 2019, an increase of $75,990. Net cash of $4,588,007 was used by operations for the acquisitionsix month period ended December 31, 2019. Net cash of the medical supply businesses which would further dilute our stock.


Given the business model that anticipates continued acquisitions we may need to increase the authorized share level to have sufficient shares available for those acquisitions, which would further dilute the stock.


MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Results of Operations$2,950,282 was provided from investing activities for the Three-Month and Six-Month Periods Endedsix month period ended December 31, 2019. Net cash of $1,713,715 was provided from financing activities for the six month period ended December 31, 2019, primarily due to proceeds from convertible notes payable.  

Our cash totaled $169,430 at June 30, 2014 and 2013.


Revenues during2019, as compared with $184,255 at June 30, 2018, a decrease of $14,825. Net cash of $3,907,348 was used by operations for the three monthsyear ended June 30, 2014 were $396,029 with a cost2019. Net cash of sales$3,892,523 was provided from financing activities which was primarily derived from proceeds from convertible notes payable and the issuance of $153,908, yielding a gross profitcommon stock as part of $242,121 or 61.1%. This compares to $477,043 in revenues for the same period in 2013, with a costprivate placement.

Total liabilities totaled $8,979,465 and $6,572,214 as of sales of $203,680, yielding a gross profit of $273,363 or 57.3%.  Revenues during the six months endedDecember 31, 2019 and June 30, 2014 were $782,172, with a cost2019, respectively, of saleswhich current liabilities totaled $7,324,340 and $6,395,904 as of $303,871, yielding a gross profit of $478,301 or 61.2%. This compares with $931,344 in revenues for the same period in 2013, with cost of sales of $349,153, yielding a gross profit of $582,191 or 62.5%.


Selling, general,December 31, 2019 and administrative expenses during the current three-month period ended June 30, 2014 were $264,978, resulting2019, respectively, which primarily consists of a line of credit, convertible notes payable, related party notes payable, derivative liability, accrued expenses and accounts payable.

Our long-term liquidity requirements will depend on many factors, including the rate at which we grow our business and footprint in a loss before depreciationthe industries. To the extent that the funds generated from operations are insufficient to fund our activities in the long term, we may be required to raise additional funds through public or private financing. No assurance can be given that additional financing will be available or that, if it is available, it will be on terms acceptable to us.

-47-

Our outstanding convertible debt as of $22,857, compared to selling, generalDecember 31, 2019 and administrative expenses during the three month period ended June 30, 2013 of $282,863, resulting in operating loss before depreciation and amortization of $9,500.2019 was as follows:


Selling, general, and administrative expenses during the six-month period ended June 30, 2014 were $457,754, resulting in income before depreciation of $20,547, compared to selling, general and administrative expenses during the six-month period ended June 30, 2013 of $450,465, resulting in income before depreciation and amortization of $131,726.Convertible Notes Payable

 

December 31, 2019

 

June 30, 2019

On January 16, 2019, the Company signed a convertible promissory note with an investor. The $382,000 note was issued at a discount of $38,200 and bears interest at 12% per year. The Company issued 92,271 common shares to the investor. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in June 2019. The note matured in July 2019 and was converted to equity.

 $                                         -

 $                             382,000

 

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in August 2019. The note was paid in full by partial conversion to stock and proceeds from issuance of debt.

 -

 200,000

 

On March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $20,000 and bears interest at 10% per year. The Company issued 25,000 common shares to the investor. Three draws of $56,250, $112,500, and $56,250 were borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in September 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note matures in three intervals in March 2020, June 2020, and November 2020.

 150,750

168,750

 

On April 1, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $25,000 and bears interest at 10% per year. The Company issued 25,000 shares to the investor. An initial draw of $100,000 was borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion. The note matures in April 2020. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note was paid in full by conversion to stock.

  -

112,500

 

On April 29, 2019, the Company signed a convertible promissory note with an investor. The $1,325,000 note was issued at a discount of $92,750 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share. The note matures in April 2020. The note has prepayment penalties of 120% of the sum of the outstanding principal, plus accrued interest, plus defaulted interest, plus any additional principal, plus at the holder's option, any amounts owed to the holder pursuant to any other provision of the note. The note was paid in full with proceeds from issuance of debt and preferred stock.

  -

 1,325,000

-48-


On May 28, 2019, the Company signed a convertible promissory note with an investor. The $322,580 note was issued at a discount of $22,580 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share beginning in November 2019. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.  The note was partially repaid by a combination of conversion to stock and cash.

 90,017

322,580

 

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance. The note was partially repaid by conversion to stock.

 300,000

 366,120

 

On July 2, 2019, the Company signed a convertible promissory note with an investor. The $165,000 note was issued at a discount of $16,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in July 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

165,000

  -

 

On August 15, 2019, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $15,000 and bears interest at 6% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

-49-

Operating expenses for the six-month period have increased because of the improvements of the theater and increased employee hours to upgrade our services. Operating expenses were also greater due to a one-time non-cash consulting expense of $37,500 with Kodiak Capital during the June Quarter.  In addition, our theater management compensation was increased to be more commensurate with our competition.

On August 6, 2019, the Company signed a convertible promissory note with an investor. The $220,000 note was issued at a discount of $20,000 and bears interest at 12% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 220,000

 -

On August 29, 2019, the Company signed a convertible promissory note with an investor. The $234,726 note was issued at a discount of $16,376 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 234,726

  -

On September 27, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) the lowest closing price during the preceding 10 trading days prior to the issue date of the note. The note matures in June 2020. The note has prepayment penalties between 110% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $55,000 note was issued at a discount of $5,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

 55,000

  -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $110,000 note was issued at a discount of $10,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

110,000

 -

-50-


On December 11, 2019, the Company signed a convertible promissory note with an investor. The $220,430 note was issued at a discount of $15,430 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) $0.46 per share or (b) 75% of the lowest trading price of common stock during the 10 trading days prior to conversion beginning in June 2020. The note matures in December 2020. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

220,430

  -

 

On November 25, 2019, the Company signed a convertible promissory note with an investor. The $1,000,000 note was issued at a discount of $70,000 and bears interest at 8% per year. The note principal and interest up to $250,000 every 30-day calendar period are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $0.46 per share. The note matures in November 2020. The note has a redemption premium of 115% of the principal and interest outstanding if repaid before maturity.

1,000,000

  -

 

 

 

 

Total Convertible Notes Payable

 2,995,923

 2,876,950

 

Less: Unamortized original issue discounts

1,781,256

 752,126

 

Current Portion of Convertible Notes Payable

 1,214,667

 2,124,824

 

Long-term Portion of Convertible Notes Payable

 $                                         -

 $                                         -

-51-

Depreciation expense totaled $63,252, resulting an operating loss of $86,109, in the three-month period ended June 30, 2014. Depreciation and amortization expense in the same period in 2013 was $81,851, resulting in an operating loss of $91,351. Depreciation expense during the six-month period ended June 30, 2014 was $126,504, resulting an operating loss of $105,957. Depreciation and amortization expense in the same period in 2013 was $163,700, resulting in an operating loss of $31,974.


Interest expense for the three months ended June 30, 2014 was $79,401, producing a net loss for the period of $165,510 compared to interest expense of $87,649, resulting in a net loss of $179,000 during the same period in 2013.  Interest expense during the six months ended June 30, 2014 was $155,062, producing a net loss for the period of $261,019 compared to interest expense of $175,010, resulting in a net loss of $206,984 during the same period in 2013.


Outside the direct theater operation expenses of FullCircle Entertainment, Inc., our depreciation, interest, amortization, SEC compliance cost for auditors, accountants and attorneys continue to be the major part of our expenses.


During the first quarter of 2014 nationwide theater revenues were down by approximately 11%, and our Georgetown 14 Theater revenues were down 9%.  During the first six months of 2014 our revenues were down 14%, while national top ten movie revenues were down approximately 20%.  National theater revenues are a direct reflection of less strong first run movies being released compared to the same period last year.




Liquidity and Capital Resources


AtSince the merger in June 30, 20142018, our revenues generated from operations have been insufficient to support our operational activities and have been supplemented by the Company had total assetsproceeds from the issuance of $5,753,999 comparedsecurities, including equity and debt issuances. Our ability to $5,854,062continue as a going concern is dependent upon management’s ability to raise capital from the sale of its equity and, ultimately, the achievement of operating revenues. If our revenues continue to be insufficient to support our operational activities, we intend to raise additional capital through the sale of equity securities or borrowings from financial institutions and possibly from related and nonrelated parties who may in fact lend to us on December 31, 2013. The Company had total assets consistingreasonable terms. Management believes that its actions to secure additional funding will allow us to continue as a going concern. We currently do not have any committed sources of $38,913financing other than our line of credit which has conditions to be met for use and which has little remaining availability. There is no guarantee we will be successful in raising capital and if so that we will be able to do so on favorable terms.

-46-

Our cash $33,912 in accounts receivable, $2,492 in prepaid expenses, $10,870 in utility deposits, $6,431,386 of fixed assets in Georgetown 14, less accumulated depreciation of $763,574. Total assetstotaled $245,420 at December 31, 2013 consisted of $14,267 in cash, $30,428 accounts receivable, $10,870 in utility deposits, $5,126 prepaid expenses, $6,430,441 of fixed assets in Georgetown 14, less accumulated depreciation of $637,070.


At2019, as compared with $169,430 at June 30, 20142019, an increase of $75,990. Net cash of $4,588,007 was used by operations for the Company had $6,060,850 in total liabilities. Total liabilities include $63,950 in accounts payable, $12,265 in prepaid rental income, $7,927 in accrued expenses, $108,910 in accrued interest, $24,097 in preferred dividends payable, $30,000 in notes payable, $530,932 notes payable-related party, $309,586 current portion of long-term debt, $196,292 accrued property taxes, $415,354 digital equipment note and $4,361,537 mortgage payable.


Total liabilities atsix month period ended December 31, 2013 were $5,995,651, which was comprised of $70,974 in accounts payable, $7,628 accrued expenses, $74,610 accrued interest, $21,083 in preferred dividends payable, $35,000 in notes payable, $426,248 note payable related party, current portion of long term debt $309,586, accrued property tax of $150,120, digital equipment note $464,875 and $4,435,527 mortgage payable.


2019. Net cash of $2,950,282 was provided by operatingfrom investing activities for the six monthsmonth period ended June 30, 2014December 31, 2019. Net cash of $1,713,715 was $4,418 compared to net cash used by operatingprovided from financing activities for the six monthsmonth period ended December 31, 2019, primarily due to proceeds from convertible notes payable.  

Our cash totaled $169,430 at June 30, 2019, as compared with $184,255 at June 30, 2018, a decrease of $14,825. Net cash of $3,907,348 was used by operations for the year ended June 30, 20132019. Net cash of $4,753. During$3,892,523 was provided from financing activities which was primarily derived from proceeds from convertible notes payable and the six months endedissuance of common stock as part of the private placement.

Total liabilities totaled $8,979,465 and $6,572,214 as of December 31, 2019 and June 30, 2014, $945 was used for investments,2019, respectively, of which current liabilities totaled $7,324,340 and $21,173 was provided by financing activities. For the same period in 2013, $40,113 was used for investments$6,395,904 as of December 31, 2019 and $35,713 was provided by financing activities.


As of June 30, 2014 we had capital commitments2019, respectively, which primarily consists of a mortgage and the digital equipment loan for $4,776,891 for Georgetown 14 Theater. We are currently focused on increasing revenues from our operations and reducing debt through convertingline of credit, convertible notes payable, related party notes payable, derivative liability, accrued expenses and accounts payable.

Our long-term liquidity requirements will depend on many factors, including the rate at which we grow our business and footprint in the industries. To the extent that the funds generated from operations are insufficient to common stock. Wefund our activities in the long term, we may also seek funding from securities purchasesbe required to raise additional funds through public or from lenders offering favorable terms.private financing. No assurance can be given that weadditional financing will be ableavailable or that, if it is available, it will be on terms acceptable to obtainus.

-47-

Our outstanding convertible debt as of December 31, 2019 and June 30, 2019 was as follows:

Convertible Notes Payable

 

December 31, 2019

 

June 30, 2019

On January 16, 2019, the Company signed a convertible promissory note with an investor. The $382,000 note was issued at a discount of $38,200 and bears interest at 12% per year. The Company issued 92,271 common shares to the investor. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in June 2019. The note matured in July 2019 and was converted to equity.

 $                                         -

 $                             382,000

 

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in August 2019. The note was paid in full by partial conversion to stock and proceeds from issuance of debt.

 -

 200,000

 

On March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $20,000 and bears interest at 10% per year. The Company issued 25,000 common shares to the investor. Three draws of $56,250, $112,500, and $56,250 were borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in September 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note matures in three intervals in March 2020, June 2020, and November 2020.

 150,750

168,750

 

On April 1, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $25,000 and bears interest at 10% per year. The Company issued 25,000 shares to the investor. An initial draw of $100,000 was borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion. The note matures in April 2020. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note was paid in full by conversion to stock.

  -

112,500

 

On April 29, 2019, the Company signed a convertible promissory note with an investor. The $1,325,000 note was issued at a discount of $92,750 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share. The note matures in April 2020. The note has prepayment penalties of 120% of the sum of the outstanding principal, plus accrued interest, plus defaulted interest, plus any additional principal, plus at the holder's option, any amounts owed to the holder pursuant to any other provision of the note. The note was paid in full with proceeds from issuance of debt and preferred stock.

  -

 1,325,000

-48-

On May 28, 2019, the Company signed a convertible promissory note with an investor. The $322,580 note was issued at a discount of $22,580 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share beginning in November 2019. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.  The note was partially repaid by a combination of conversion to stock and cash.

 90,017

322,580

 

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance. The note was partially repaid by conversion to stock.

 300,000

 366,120

 

On July 2, 2019, the Company signed a convertible promissory note with an investor. The $165,000 note was issued at a discount of $16,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in July 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

165,000

  -

 

On August 15, 2019, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $15,000 and bears interest at 6% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

-49-

On August 6, 2019, the Company signed a convertible promissory note with an investor. The $220,000 note was issued at a discount of $20,000 and bears interest at 12% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 220,000

 -

On August 29, 2019, the Company signed a convertible promissory note with an investor. The $234,726 note was issued at a discount of $16,376 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

 234,726

  -

On September 27, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) the lowest closing price during the preceding 10 trading days prior to the issue date of the note. The note matures in June 2020. The note has prepayment penalties between 110% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

 -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $55,000 note was issued at a discount of $5,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

 55,000

  -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $110,000 note was issued at a discount of $10,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

110,000

 -

-50-

On December 11, 2019, the Company signed a convertible promissory note with an investor. The $220,430 note was issued at a discount of $15,430 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) $0.46 per share or (b) 75% of the lowest trading price of common stock during the 10 trading days prior to conversion beginning in June 2020. The note matures in December 2020. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

220,430

  -

 

On November 25, 2019, the Company signed a convertible promissory note with an investor. The $1,000,000 note was issued at a discount of $70,000 and bears interest at 8% per year. The note principal and interest up to $250,000 every 30-day calendar period are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $0.46 per share. The note matures in November 2020. The note has a redemption premium of 115% of the principal and interest outstanding if repaid before maturity.

1,000,000

  -

 

 

 

 

Total Convertible Notes Payable

 2,995,923

 2,876,950

 

Less: Unamortized original issue discounts

1,781,256

 752,126

 

Current Portion of Convertible Notes Payable

 1,214,667

 2,124,824

 

Long-term Portion of Convertible Notes Payable

 $                                         -

 $                                         -

-51-

BUSINESS

Business Overview

We are a manufacturer and distributor of interactive learning technologies and enhanced audio solutions. We develop both hardware and software that allows the totalpresenter and participant to engage in a fully collaborative instructional environment. We also develop award winning classroom audio solutions and school PA and Intercom products, creating a full line card offering for classrooms to our channel partners. Our products include our own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices. New technologies like our own touchscreen panels are sold along with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo and Acer computers, Verizon WiFi and more. We provide a multitude of services to our customers, including installation, training, and maintenance.

In 2017, we secured a contract with a large manufacturer of interactive flat panels that would allow for a new panel to be brought to the United States market, which far exceeds the current market expectations. These panels are fully connected displays that provide “tablet like” functionality for the classroom. Teachers and students can interact with content, simultaneously write and draw on the surface, or mirror classroom table activities in a fully engaged and collaborative environment. These panels are available in sizes ranging from 55” to 70” in the 1080P high definition range and from 75” to 98” for the 4K ultra high definition panel. The panels can be wall mounted in a static position or offered as either a fixed or mobile height adjustable option, all with built in speakers.

Our current distribution channel consists of 30 resellers across the United States who primarily sell our product within the commercial and educational market. While we do not control where our resellers focus their efforts, based on experience, the kindergarten through 12th grade education market is the largest customer base for the product, comprising nearly 90% of all purchases. In addition, we possess our own resell channel that sells directly to the Southeast region of the United States.

We believe the market space for interactive technology in the classroom is a perpetual highway of business opportunity. Public and private school systems are in a continuous race to modernize their learning environments. Our goal is to be an early provider of the best and most modern technology available.

-52-

We are striving to become the leader in the market for interactive flat panel technology, associated software and peripheral devices for classrooms. Our goal is to provide an intuitive system to enhance the learning environment and create easy to use technology for the teacher, increasing student engagement and achievement. Our products are developed and backed by a management team with more than 30 combined years in the classroom technology space.

On June 22, 2018, we consummated a reverse triangular merger whereby Galaxy merged with and into FullCircle Registry, Inc.’s (FLCR) newly formed subsidiary, Galaxy MS, Inc. (Galaxy MS or Merger Sub), which was formed specifically for the transaction. Under the terms of the merger, Galaxy’s shareholders transferred all their outstanding shares of common stock to Galaxy MS, in return for FLCR’s Series C Preferred Shares, which were equivalent to approximately 3,065,000,000 shares of the common stock of FLCR on a pre-reverse stock split basis. This represents approximately 89% of the outstanding common stock of FLCR, with the remaining 11% of common stock distributed as follows: (a) an ownership interest of seven percent (7%) to the holders of common stock, pro rata; and (b) four percent (4%) of the common stock to the holders of convertible debt, pro rata. FLCR is an over-the-counter public company traded under the stock symbol FLCR. FLCR owns Georgetown 14 Cinemas, a fourteen-theater movie complex located on approximately seven acres in Indianapolis, Indiana. Prior to the merger, its sole business and source of revenue was from the operation of the theater, and as part of the merger agreement, the parties have the right to spinout the theater to the prior shareholders of FLCR. Effective February 6, 2019, we sold our interest in the theater to focus its resources in its technology operations. This filing presents the full year of operations for the technology segment and approximately eight months of activity for the entertainment segment.

Recent Developments

Purchase of Concepts and Solutions

On September 4, 2019, we entered into a stock purchase agreement with Concepts and Solutions.  Under the stock purchase agreement, we acquired 100% of the outstanding capital necessarystock of both Concepts and Solutions. The purchase price for the acquisition was 1,350,000 shares of our common stock and we issued to fundConcepts and Solutions three notes payable in the aggregate principal amount of  $3,000,000. The notes payable issued to the seller are subject to adjustment based on the achievement of certain future gross revenues and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

Solutions and Concepts are Utah-based audio design and manufacturing companies creating innovative products that provide fundamental tools for building notification systems primarily to K-12 education market customers located primarily in the north and north-west United States. Solutions and Concepts’ products and services allow institutions access to intercom, scheduling, and notification systems with improved ease of use.  The products provide an open architecture solution to customers which allows the products to be used in both existing and new environments.  Intercom, public announcement (PA), bell and control solutions are easily added and integrated within the open architecture design and software model.  These products combine elements over a common internet protocol (IP) network, which minimizes infrastructure requirements and reduces costs by combining systems.

-53-

Our Markets

The global education industry is undergoing a significant transition, as primary and secondary school districts, colleges and universities, as well as governments, corporations and individuals around the world are increasingly recognizing the importance of using technology to more effectively provide information to educate students and other users. In the United States, which is our new business plans.primary market, we sell and distribute interactive educational products for K-12 to both public and private schools. The K-12 education sector represents one of the largest industry segments. The sector is comprised of approximately 15,600 public school districts across the 50 states and 132,000 public and private elementary and secondary schools. In addition to its size, the U.S. K-12 education market is highly decentralized and is characterized by complex content adoption processes. We believe this market structure underscores the importance of scale and industry relationships and the need for broad, diverse coverage across states, districts and schools. Even while we believe certain initiatives in the education sector, such as the Common Core State Standards, a set of shared math and literacy standards benchmarked to international standards, have increased standardization in K-12 education content, we believe significant state standard specific customization still exists, and we believe the need to address customization provides an event, this mayongoing need for companies in the sector to maintain relationships with individual state and district policymakers and expertise in state-varying academic standards.

According to “All Global Market Education & Learning”, an industry publication, the market for hardware products is growing due to increases in the use of interactive whiteboards and simulation-based learning hardware. Educational institutions have become more receptive to the implementation of hi-tech learning tools. The advent of technology in the classroom has enabled multi-modal training and varying curricula. In general, technology based tools help develop student performance when integrated with the curriculum. The constant progression of technology in education has helped educators to create classroom experiences that are interactive, developed and collaborative.

Business environment and trends

The educational technology market is currently experiencing substantial growth due to government mandates for improving the education results in the United States. Education, governments, corporations and individuals are recognizing the growing need to utilize technology for more effective delivery of information to educate end users. Today, most classrooms are equipped with some type of smart board technology but given the ever-changing nature of technology, previous investments are becoming obsolete. It is believed that 96% of United States classrooms have a materially adverse effect on our business, operating resultsneed to update their technology.

There are approximately 132,000 primary and financial condition.


We require additional capital to supplement our anticipated revenuessecondary schools and fund our continuing operations. We have relied upon advances from directors, officers and shareholders and we have issued stock to finance our operations to this point.


FullCircle currently owes $30,000 in notes payable and $530,932 notes payable to related parties. Our auditors have expressed concern that the Company has experienced losses from operations and negative cash flows from operations since inception. We have negative working capital and a capital deficiency at June 30, 2014. As of June 30, 2014 the stockholders equity is ($306,851) compared to ($141,589) on December 31, 2013.  These conditions raise substantial doubt about our ability to continue as a going concern.


Factors That May Impact Future Results


At the time of this report, we had insufficient cash reserves and receivables necessary to meet forecast operating requirements for FullCircle Registry, Inc.


The current expansion of the Company’s business demands that significant financial resources be raised to fund capital expenditures, working capital needs, and debt service.  Current cash balances and the realization of accounts receivable will not be sufficient to fund the Company’s current business plan for the next twelve months. The Company has received a commitment of $1,500,000 in equity financing from Kodiak Capital, which is pending registration of the shares with the Securities and Exchange Commission.  Management continues to negotiate with existing shareholders, financial institutions, new investors, and other accredited investors in order to obtain working capital necessary to meet current and future obligations and commitments.


Management believes that these efforts will produce financing to further the growth of the Company. Nevertheless, there can be no assurance that the Company will be able to raise additional capital on satisfactory terms or at all.




Critical Accounting Policies and Estimates


The Company’s discussion and analysis of its financial condition and results of operations are based upon its consolidated financial statements which have been prepared in accordance with accounting principles generally accepted7,000 higher education entities in the United States. The preparationindustry has several hundred technology resellers, selling a variety of products, already selling into these consolidated financial statements may have requiredentities directly. Our goal is to target the Companyresellers to make estimatesgain market share growth in the education technology market.

-54-

Opportunities and judgmentsplan of operations

We believe that affect the reported amounts of assetsour products, both hardware and liabilities, revenuessoftware, and expenses and related disclosures. On an ongoing basis, the Company evaluates estimates, including those related to bad debts, inventories, fixed assets, income taxes, contingencies and litigation. The Company 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 of the Company’s judgments on the carrying value of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.


Forward-Looking Statements:


Where this Form S-1 includes “forward-looking” statements within the meaning of Section 27A of the Securities Act, we desire to take advantage of the “safe harbor” provisions thereof. Therefore, FullCircle is including this statement for the express purpose of availing itself of the protections of such safe harbor provisions with respect to all of such forward-looking statements. The forward-looking statements in this Form S-1 reflect our current views with respect to future events and financial performance. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ from those anticipated. In this Form S-1, the words “anticipates,” “believes,” “expects,” “intends,” “future” and similar expressions identify forward-looking statements. We undertake no obligation to publicly revise these forward-looking statements to reflect events or circumstances that may arise after the date hereof. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this section.


Some of the matters discussed in this “Management's Discussion and Analysis of Financial Condition and Results of Operation,” and elsewhere in our 10Q and annual report on Form 10-K include forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events including, among other things:


·

Attracting immediate financing;

·

Delivering a quality product that meets customer expectations;

·

Obtaining and expanding market acceptance of the products we offer;intend to develop as part of our extensive product road map, positions us to be one of the leading providers of interactive educational products. We believe that the increase in consumer spending along with the ever-evolving increase in standards for curriculum are two driving focuses for the increase in the demand for interactive educational technology. Some additional factors that we believe will impact our opportunity include:

Significant resources are being devoted to primary and secondary education, both in the United States and abroad. As set forth in the Executive Office of the President, Council of Economic Advisers report, United States education expenditure (primary, secondary and post-secondary) has been estimated at approximately $1.3 trillion, with primary and secondary education accounting for close to half ($625 billion) of this spending. Global spending is approximated at roughly triple United States spending for primary and secondary education.

·

CompetitionThe United States primary and secondary market has always been a point of political debate and scrutiny. With American students ranking far behind other global students in international tests, the United States education system severely impairs the United States’ economic, military and diplomatic security as well as broader components of America’s global leadership.

The demand for interactive flat panels is on the rise. With traditional interactive whiteboards having been in the market for more than fifteen years, many of these technologies are coming to a refresh period and are being replaced with the newer, more advanced interactive flat panels.

-55-

We intend to build upon our proven ability to produce and sell interactive classroom products. We have begun to implement the growth strategies described below and expect to continue to do so over the course of the next couple of upcoming years. In order to implement each goal pertaining to growth, we may need additional capital to implement each strategy, particularly in relation to the target acquisition(s) of complementary businesses or technologies.

We intend to grow our business by using the following methodology:

Capitalizing on market trends in the educational industry: We believe our long history of selling into the K-12 education market provides us with the expertise to continue to stay on the cutting edge of new product development and needs of the classroom teacher. We also believe our expertise in customer service and training positions us well for expected growth. We intend to build our core business by leveraging the strengths of our leadership and building out a solid team with experience and expertise in our market.


Expanding our reseller channel sales: The educational technology industry is driven a lot by relationships. We intend to continue to grow and expand our resellers in strategic geographical regions so that we are able to leverage the relationships in the local school systems within those regions.

Growth through acquisitions: We believe that the interactive and collaborative classroom has many components and moving parts. We intend to stay on the cutting edge of new products by building out our product offerings and line card through strategic acquisitions. The acquisition(s) provides us with significant opportunities to grow our business by adding complementary products to provide a whole classroom G2 experience to our customers. We intend to pursue acquisitions that provide services within our current core product offerings, extend our geographic reach and expand our product offerings.

Further developing intellectual property: We intend to build upon our success in developing original software that we own and license to other brands, and distributors globally. When we develop an original software or application, we retain the copyright and patent of that content. We will create additional revenue streams from development fees, brand license fees, distribution license fees and ancillary sources.

Expanding our geographic presence: We believe that by expanding our physical presence into select domestic and international regions, we will be better able to attract and retain clients. With a physical presence in strategic locations around the US, we believe we can provide better customer service and offer local services and training resulting in an increase in revenue for those areas.

-56-

Our current products

Critical Accounting PoliciesG2SLIM Interactive Flat Panel Displays – Our G2SLIM series of interactive LED panels are available in six sizes – 55”, 65”, 70”, 75”, 86”, and Estimates Revenue Recognition98”. Each offers 4K resolution that creates images suitable for a range of classroom sizes. They also include a slot for an optional integrated PC with Windows 10. All also include embedded Android computing capability for control, applications, and annotation. G2Slim Interactive LED panels utilize infrared touch tracking technology, offering 20 points of touch for simultaneous interaction of multiple users.


G2SLIM(a) Interactive Flat Panel Displays – Our G2SLIM(a) series of Interactive LED panels follow all the same feature set as the G2Slim series. The Company’s discussion(a) series difference is its embedded audio, G2 Spoke system, which includes an amplifier, teacher microphone, student microphone and analysisspeaker bar for front of its financial conditionthe room projected audio.

G2Spoke – Our G2Spoke audio system is a classroom audio amplification system that includes an audio amplifier, microphones, and resultsspeakers to enhance the audio in the classroom and improve the student’s ability to hear, therefore increasing engagement.

G2Multishare – Our G2Multishare software allows for devices in the classroom to wireless connect and present to the panel. The application will support sharing up to 9 simultaneous client devices to the IFPD. The teacher or student devices can be shared, and multiple platforms are supported including; Android, Chromebook, Windows, Mac, and iOS.

G2Overlay – G2Overlay is a control application that gives the user the ability to annotate on the Interactive Flat Panel no matter the input or source being presented. Overlay acts as a control center for the user to quickly access tools and change between apps on the IFPD screen.

G2Accessories – Our product line also includes an accessory portion. These accessories include optional integrated PCs, mobile stands, height adjustable wall mounts, and other cable and installation products.

Logistics and suppliers

Logistics is currently provided by our Toccoa, Georgia facility and multiple import and freight carriers throughout the US. These partners allow us to provide affordable freight routes and shorter delivery times to our customers. Our suppliers for ODM and OEM are located in the USA, China, and Korea.

-57-

On September 15, 2018, we signed an agreement with a company in China for the manufacturing of operations are based upon its financial statements, which have been prepared in accordance with accounting principles generally acceptedour SLIM series of interactive panels, a new product. The manufacturer agreed to manufacture, and we agreed to be the sole distributor of the interactive panels in the United States.States for a term of two years. The agreement includes a commitment by us to purchase $2 million of product during the first year beginning September 2018. If the minimum purchase is not met, the manufacturer can require us to establish a performance improvement plan, and the manufacturer has the right to terminate the agreement. The payment terms are 20% in advance, 30% after the product is ready to ship, and the remaining 50% 45 days after receipt. The manufacturer provides us with the product, including a three-year manufacturer’s warranty from the date of shipment. The agreement renews automatically in two year increments unless three months notice is given by either party.


OnTechnical support and service

We currently have our technical support and service centers located in Toccoa, Georgia. Our technical support division is responsible for the repair and management of customer service cases.

Sales and marketing

Our sales force consists of two regional account managers in the United States. Our marketing team consists of one Director of Marketing and Brand Strategy. The marketing and sales team drive sales of the entire product line. We also go to market through an ongoing basis,indirect channel and use traditional value­-added resellers. We support them and train them on the Companyproducts. We currently have approximately 30 resellers.

Competition

The interactive education industry is prepared to evaluate any estimates, including those related to bad debts, inventories, fixed assets, income taxes, contingencieshighly competitive and litigation. The Company will base its estimateshas frequent product introductions and quick technological advances. With less barriers on historical experiencethe school technology entry, we face heated competition from other interactive panel developers, manufacturers and on variousdistributors. We compete with other assumptions thatdevelopers, manufacturers and distributors of interactive panels and personal computer technologies, tablets, television screens, smart phones, such as Smart Technologies, Promethean, Boxlight Inc, Dell Computers, Samsung, Panasonic and ClearTouch.

Employees

As of March 6, 2020, we had approximately twelve employees, of whom two are believedexecutives, three employees are engaged in product development, engineering and research and development, two employees are engaged in sales and marketing, three employees are engaged in administrative and clerical services and two employees are engaged in service and training. In addition, approximately five individuals provide consulting services as independent contractors.

None of our employees are represented by labor organizations. We consider our relationship with our employees to be reasonableexcellent.

-58-

Finances

We continue to grow and as such incurred a financial loss for the year due to operating cost and expenses. We have put a lot of effort into marketing and branding in this past fiscal year in an effort to grow our recognition within the educational technology industry. We monitor the financial liabilities very closely.

We have recently entered into an agreement with Maxim Group for investment banking services.

We know that additional capital is needed to grow the revenue at the rate the market is trending and hopes to bring additional investors and shareholders into our company. If we are successful in raising additional capital, those funds will be used for our expansion using a M&A strategy, as well as, internally by building out our sales force and improving its marketing efforts.

Property

We maintain the following operating facility:

Location

Description

Owned /Leased

Approx. Sq. Ft.

Toccoa, Georgia

Corporate office

Leased

10,500

The lease on this property is with a family member of the majority shareholder. The term of the lease expires on December 31, 2021. The monthly lease payment is $1,500 plus maintenance and property taxes, as defined in the lease agreement. Rent expense for this lease, as well as other operating leases, totaled $18,000 and $5,150 for the year ended June 30, 2019.

In the opinion of our management, our property is adequate for its present needs. We do not anticipate difficulty in renewing the existing lease as it expires or in finding alternative facilities if necessary. We believe all of our assets are adequately covered by insurance.

-59-

Corporate Information

We were formed on June 7, 2000 under the circumstances, the results of which form the basislaws of the Company’s judgments on the carrying valueState of assets and liabilities. Actual results may differ from these estimates under different assumptions or conditions.


This policy is in effect for any future events that would require estimates.  During the last two yearsNevada under the directionname Excel Publishing, Inc. On April 10, 2002, we merged with FullCircle Registry, Inc., with FullCircle Registry, Inc. surviving the merger.  In connection with the merger we changed our name from Excel Publishing, Inc to FullCircle Registry, Inc.  

Galaxy Next Generation LTD CO. (“Galaxy CO”) was organized in the state of Georgia in February 2017 while R & G Sales, Inc. (“R&G”) was organized in the state of Georgia in August 2004. Galaxy CO merged with R&G on March 16, 2018, with R&G becoming the surviving company. R&G subsequently changed its name to Galaxy Next Generation, Inc., which is incorporated in the State of Nevada.

Our principal executive offices are located at 286 Big A Road Toccoa, Georgia 30577, and our current Chief Financial Officer, there have been no estimates needed to be usedtelephone number is (706) 391-5030. Our website address iswww.galaxynext.us. Information contained in our financial statements other than the valuation of our database which has been provided by an outside accounting firm.


In this application, we have estimated the costwebsite does not form part of the issuanceprospectus and distribution of this prospectus.   Some of this estimated cost has not been included in our financial statements at this time because the outcome of this application is not known.




MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERSintended for informational purposes only.


MANAGEMENT

Our common stock is listed on the Over the Counter Bulletin Board under the Symbol “FLCR.” However, the stock is thinly tradedExecutive Officers and we cannot give an assurance that liquidity (increased volume) will occur. Our Class A and Class B Preferred Stock is not traded on any exchange.


Directors

The following table sets forth the highname, age and low bid quotations per shareposition of each of our common stock for the periods indicated.executive officers, key employees and directors as of January 8, 2020.


 

 

High

 

Low

 

Close

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

First Quarter

 

0.07

 

0.028

 

0.036

Second Quarter

 

0.060

 

0.02

 

0.02

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

First Quarter

 

0.10

 

0.01

 

0.083

Second Quarter

 

0.083

 

0.025

 

0.035

Third Quarter

 

0.07

 

0.028

 

0.07

Fourth Quarter

 

0.07

 

0.03

 

0.04

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

First Quarter

 

0.10

 

0.03

 

0.06

Second Quarter

 

0.06

 

0.06

 

0.06

Third Quarter

 

0.05

 

0.04

 

0.05

Fourth Quarter

 

0.05

 

0.01

 

0.03


OUR MANAGEMENT


Name

Age

Position(s)

Gary LeCroy

51

Chief Executive Officer, President and Director

Magen McGahee

34

Chief Operating Officer, Chief Financial Officer,

Secretary and Director

Carl R. Austin

80

Director

Directors,Gary LeCroy, Chief Executive OfficersDirector, President and Key EmployeesDirector


Our Directors, executive officersSince the merger on June 22, 2018, Mr. LeCroy has served as our Chief Executive Officer. Mr. LeCroy owned and key employees are listed below (also collectively referredoperated R&G Sales, Inc. located in Toccoa, Georgia from 2004 to herein2018. He served as “Management”). The numberCEO and sales director for that company which was involved in the sale and distribution of Directors is determined by our Board of Directors. All Directors hold officeeducational technology.  From November 2016 to until the next annual meetingmerger on June 22, 2018, Mr. LeCroy served as CEO/Owner and Director of Galaxy Next Generation LTD CO. (“Galaxy CO”), a company engaged in the Board or until their successors have been duly electedbusiness of developing and qualified. Officers are elected by the Board of Directorsselling presentation and their terms of office are at the discretion of the Board.educational technology.  In May 1988, Mr. LeCroy graduated with an Associate degree in business from Piedmont College in Demarest, Georgia.


Name

 

Age

 

Position

 

Since

Alec G. Stone

 

72

 

Chairman of the Board

 

2012

Carl R. Austin

 

73

 

Director

 

2012

Norman Frohreich

 

71

 

Director, President, CEO/CFO

 

2007

Randal Clauson

 

68

 

Secretary

 

2012


Alec G. Stone, Chairman


We believe that Mr. Stone has been an attorney in private practice since 1968. We considered Mr. Stone’s legal expertise and experience in advising a variety of business enterprises in concluding that heLeCroy is qualified to serve as onea member of our directors.Board because of his extensive C-level and board level experience, his leadership skills and his extensive industry experience in the sale and distribution of educational technology.


-60-

Carl R. Austin,Magen McGahee, Chief Operating Officer, Chief Financial Officer, Secretary and Director


Mr. Austin holdsSince the merger on June 22, 2018, Ms. McGahee has served as our Chief Financial Officer and Chief Operating Officer. Ms. McGahee was employed by MIMIO Corporation on its sales leadership team from 2008 to 2013. MIMIO is a B.S.manufacturer of interactive video displays for the educational market. From 2013 to 2014, she was employed by Qomo, Inc. as a Director, Strategic Partnerships, developing programs and video display models that would allow expansion into the U.S. market.  From 2014 to 2016, Ms. McGahee was employed by R&G Sales, Inc. located in Toccoa, Georgia, which was involved in the sale and distribution of educational technology.  LeCroy Educational Technology sells interactive presentation panels in the educational market.  From 2016 to the merger, Ms. McGahee served as COO and co-founder of Galaxy CO. Ms. McGahee received a Bachelor of Science degree in early childhood education at Valdosta State College in 2005, located in Valdosta, Georgia. In 2010, Ms. McGahee received a Master of Business Administration degree from Indiana University. Mr. Austin is a retired developer and operator of supermarkets, shopping centers and various other businesses.  Georgia Tech, located in Atlanta, Georgia.

We considered Mr. Austin’s real estate experience and experience in operating other businesses in concludingbelieve that heMs. McGahee is qualified to serve as onea member of our directors.Board because of her extensive C-level and board level experience, her leadership skills and her extensive industry experience in the sale and distribution of educational technology.




Norman L. Frohreich, President, CEO/CFO and Director.


Carl R. Austin, Director

Mr. FrohreichAustin is the founder and owner of CJ Austin, LLC, a company located in Brandenburg, Kentucky.  CJ Austin, LLC is in the real estate, development and investment business, and Mr. Austin has been Presidentserved as its principal from its organization in 1992 to the present.  Mr. Austin is an entrepreneur and a director of the Company since 2007. He alsohe owns and operates his own consulting firm providing services to the business community. Prior to joining FullCircle, Frohreich consulted with recreational vehicle manufacturersvarious shopping centers, car washes and dealershipsresidential and commercial real estate properties.  In 1962, Mr. Austin received a Bachelor of Science degree from Indiana University, located in the United States. He holds a degree in Economics from Purdue University with emphasis in financial management. Bloomington, Indiana.

We consideredbelieve that Mr. Frohreich’s varied business experience and expertise in financial and accounting matters in concluding that heAustin is qualified to serve as onea member of our directors.Board due to his significant real estate, development and investment business experience, his achievements in the real estate, development and investment business industries and his overall business expertise.


-61-

Randall Clauson, Secretary


CORPORATE GOVERNANCE

Our Board of Directors

Our Board currently consists of three members. Our Board has decided that it would judge the independence of its directors by the heightened standards established by the Nasdaq Stock Market, despite the Company not being subject to these standards at this time. Accordingly, the Board has determined that only Mr. Clauson is an officerAustin, our only non-employee director, meets the independence standards established by the Nasdaq Stock Market and the applicable independence rules and regulations of the companySEC, including the rules relating to the independence of the members of our audit committee and holdscompensation committee.

Board Committees

Our Board has not designated an audit committee, compensation committee or corporate governance and nominating committee and instead the positionfull board performs the functions typically performed by such committees.

Code of Secretary.Business Conduct and EthicsMr. Clausonis a retired accountant that served

Each of the business community throughout his career.


Brion Tinsley, Vice President Acquisitions, FullCircle Medical Supplies, Inc.


Mr. TinsleyCompany’s directors and employees, including its executive officers, are required to conduct themselves in accordance with ethical standards set forth in the Code of Business Conduct and Ethics adopted by the Board of Directors.  The Code of Business Conduct and Ethics was previously filed with the Commission. Any amendments to or waivers from the code will be responsible for locating and preparingposted on our website.  Information on our website does not constitute part of this filing.

EXECUTIVE COMPENSATION

Summary Compensation Table

Set forth below is information for the acquisition decisions of Direct Medical Equipment (DME) businesses, once funding is available.  Mr. Tinsley worked infiscal years indicated relating to the banking industry for Citizens Fidelity Bank/Trust Company as Vice President of Financial Services. During his 15-year tenure from 1974 to 1989 with Citizens, Mr. Tinsley managed Cash Management Services, Retail Lockbox Processing and Bank Processing. Customer banks varied from $50 million in assets to over $2.5 Billion in assets. From 1990 until 2005 Mr. Tinsley owned and managed several businesses including a prescription drug distribution company.


JD Monlezun, Acquisition Manager, FullCircle Louisiana Medical, Inc.


Mr. Monlezun is the owner of Medical Technologies located in Lake Charles, Louisiana.  Mr. Monlezun has over 15 years in DME business operations and manages his own DME business.  JD brings to FullCircle vast knowledge of the DME business and will assist us in our analysiscompensation of each business under acquisition consideration.


EXECUTIVE COMPENSATION


Compensation of Officers:


The following table listsperson who served as our named executive officers during the compensation received by our former and current officers over the lastpast two fiscal years.


SUMMARY COMPENSATION TABLE

Name

 

Position

 

Year

 

Salary

 

Stock

 

Other

 

Total

Norman Frohreich(1)

 

CEO/CFO

 

2013

 

-

$

40,000

 

-

$

40,000

Randall Clauson(2)

 

VP Secretary

 

2013

 

-

 

-

 

-

 

-

Norman Frohreich

 

CEO/CFO

 

2012

 

-

 

-

 

-

 

-

Brion Tinsley(3)

 

VP Operations FCPS

 

2012

 

-

$

2,500

 

-

$

2,500

Name and Principal Occupation

Year

Salary

Bonus

Stock Award(2)(3)

Options

Other

Total

Gary D. LeCroy

  CEO, President, Director

2019

2018

$292,028

$22,400

$292,028

$22,400

Magen McGahee

   COO, CFO, Sec, Director

2019

2018

$217,500

$45,000

$217,500

$45,000

J. Leigh Friedman

  Former CFO(1)

2019

2018

$16,005

$15,000

$20,714

$37,719

$15,000


____________

(1) For services as CFO, Mr. Friedman received approximately $5,000 per month.  Mr. Friedman resigned his position on July 22, 2018.  

The $40,000(2)We implemented a 350 to 1 reverse stock split on August 10, 2018 and the presentation in stock compensation was for two years, 2012 and 2013, paid in 2013. Mr. Frohreich’s compensationthis table is based on a stock valuationpost reverse split basis.

(3) The Company records stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method. ASC 718 requires companies to recognize the cost of $.01 per share,employee services received in exchange for awards of equity instruments based upon the market pricegrant date fair value of those awards.

-62-

Employment Agreement

On January 1, 2017, we entered into an employment agreement with Magen McGahee to serve as our Chief Financial Officer and Chief Operating Officer. For her services, Ms. McGahee is entitled to receive an annual base salary of $180,000.  In addition, pursuant to the employment agreement Ms. McGahee was issued 1,522,637 shares of our common stock.  Ms. McGahee may terminate the employment agreement at any time upon two weeks’ notice. We may terminate the employment agreement at any time he became employed and agreed to accept stockwithout notice or payment in lieu of compensation. Mr. Frohreich also receives stock compensation in his capacity as a director, as shown in “Director Compensation,” below. See also Note 8notice for cause and at any time without cause upon payment of all amounts then legally due to Notes to Financial Statements.Ms. McGahee.


(2)Outstanding Equity Awards at Fiscal Year-End

New Officer as of February 2013


There are no outstanding equity awards held by the named executive officers at June 30, 2019.

(3)

Retired in December 2012 and assumed an Acquisition Manager position in 2014




Director Compensation


Compensation of Directors:


Each director receives 250,000 shares of our Common Stock per year for services as a director. The following table sets forth information for the fiscal year ended June 30, 2019 regarding the compensation of our directors who at June 30, 2019 were not also named executive officers.

Name and Principal Position

 

Fees Earned
or Paid
in Cash

 

Option
Awards

 

Other
Compensation

 

Totals

         

Carl R. Austin

   

$ 0

   

$ 0

   

$44,511(1)

   

$45,511

———————

(1)We compensated our non-executive director, Carl R. Austin by the issue of 44,511 shares of restricted stock, valued at $1.00 per share during the year ended June 30, 2019. Mr. Austin has not received other equity compensation as a director. We record stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method. 

The executive directors were not paid any fees for their service as directors; however, each of Mr. LeCroy and Ms. McGahee received compensation for service as officers of our company.

-63-

MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

Our common stock issued is traded on the OTCQB Venture Market under the symbol “GAXY”. On March 9, 2020, the last reported sale price of our common stock on the OTCQB Venture Market was $0.012.

Shareholders

As of March 6, 2020, there were an estimated 340 holders of record of our common stock. A certain amount of the shares of common stock are held in street name and may, therefore, be held by additional beneficial owners.

Dividends

We have never paid a cash dividend on our common stock since inception. The payment of dividends may be made at the discretion of our Board of Directors, and will depend upon, but not limited to, our operations, capital requirements, and overall financial condition.

We do not anticipate paying cash dividends on our common stock in the foreseeable future. The payment of dividends on our common stock will depend on earnings, financial condition and other business and economic factors affecting it at such time as the Board of Directors may consider relevant. We intend to follow a policy of retaining all of our earnings to finance the development and execution of our strategy and the expansion of our business. If we do not pay dividends, our common stock may be less valuable because a return on your investment will occur only if our stock price appreciates.

CERTAIN RELATIONSHIPS AND RELATED PERSON TRANSACTIONS

The following includes a summary of transactions during our fiscal year ended June 30, 2019 and three month period ended June 30, 2018 and year ended March 31, 2018 and subsequent thereto to which we have been a party, in which the amount involved in the transaction exceeds the lesser of  $120,000 or 1% of the average of our total assets at year-end for the last two completed fiscal years, and in which any of our directors, executive officers or, to our knowledge, beneficial owners of more than 5% of our capital stock or any member of the immediate family of any of the foregoing persons had or will have a direct or indirect material interest, other than equity and other compensation, termination, change in control and other arrangements other than compensation arrangements described under “Executive Compensation”.

-64-

We had a short-term note payable to a stockholder, totaling $200,000 at December 31, 2019 and June 30, 2019, in which the note principal plus interest of $10,000 is payable in December 2019. Effective October 2019, the note was increased to $400,000 and the maturity extended to December 2021.

We have  notes payable to the seller of Concepts and Solutions, a related party, bearing interest at 3% annually, payable in annual installments from October 31, 2019 to November 30, 2021. Payments are subject to annual earnings. The balance of the notes payable at December 31, 2019 totaled $1,073,467 with $823,467 being considered current and remainder as long term.

We have a note payable to a stockholder, bearing interest at 6% annually, payable in November 2021. Principal of the note is convertible into 1,000,000 shares of our Series D Preferred Stock.

We have a note payable to a stockholder, bearing interest at 6% annually, payable in November 2021. Principal of the note is convertible into 200,000 shares of our Series D Preferred Stock.

We lease property used in operations from a related party under terms of an operating lease. The term of the lease expires on December 31, 2021. The monthly lease payment is $1,500 plus maintenance and property taxes, as defined in the lease agreement. Rent expense for this lease totaled $4,500 and $17,146 for the three months ended December 31, 2019 and December 31, 2018, respectively.

We lease vehicles from related parties under capital leases. We are paying the lease payments directly to the creditors, rather than the lessor. The leased vehicles are used in operations for deliveries and installations.

A related party collateralizes our short-term note with a CD in the amount of $274,900, held at the same bank. The related party will receive a $7,500 collateral fee for this service. In May 2018, 50,000 shares of stock were issued to the related party in exchange for a $100,000 reduction in the short-term note balance.

At June 30, 2018, we had outstanding a $15,000 note payable to a related party which the notes accrued interest on the original principal balance at a rate of 8% annually and was due on demand.  The liability for the note was sold with the Entertainment segment on February 6, 2019.

-65-

At June 30, 2018, we had various notes payable to a related party outstanding in the aggregate principal amount of $91,000.  The notes accrued interest on the original principal balance at a rate of 6.25% annually and were due on demand. The liability for the notes were sold with the Entertainment segment on February 6, 2019.

At June 30, 2018, we had a note payable to a related party outstanding in the principal amount of $8,000.  The note accrued interest on the original principal balance at a rate of 6.25% annually and was due on demand. The liability for the note was sold with the Entertainment segment on February 6, 2019.

At June 30, 2018, we had a note payable to a related party outstanding in the principal amount of $25,000.  The note did not accrue  interest and was due on demand. The liability for the note was sold with the Entertainment segment on February 6, 2019.

At June 30, 2018, we had a note payable to a related party outstanding in the principal amount of $125,000. The note accrued interest on the original principal balance at a rate of 9% annually and was due on October 2019. The liability for the note was sold with the Entertainment segment on February 6, 2019.

In February 2018, we issued a note payable to a related party outstanding in the principal amount of $10,000. The note accrued interest on the original principal balance at a rate of 18% annually and was due on demand. The liability for the note was sold with the Entertainment segment on February 6, 2019.

At June 30, 2018, we had various notes payable to a related party in the amount of $211,534 in which the notes accrue interest on the original principal balance at a rate of 10% annually through December 31, 2016 at which time the interest rate was reduced to 6.25% interest annually. The notes were scheduled to mature at various dates through July 2021. The liability for the notes were sold with the Entertainment segment on February 6, 2019.

-66-

Advances

In support of our efforts and cash requirements, it may rely on advances from related parties until such time that it can support its operations or attain adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by officers, directors or shareholders. Amounts represent advances or amounts paid in satisfaction of liabilities. The advances are unsecured, due on demand, and the amounts outstanding at June 30, 2019 and 2018 are $0 and $260,173, respectively.

Notes Payable Converted to Common Stock

On June 22, 2018, various board members and executives of FLCR exchanged their outstanding related party debt and accrued interest for 4% of our common stock.

PRINCIPAL STOCKHOLDERS

The following table sets forth certain information regarding the beneficial ownership of our common stock as of March 5, 2020 by:

·each of our named executive officers;

·each of our directors;

·all of our current directors and executive officers as a group; and

·each stockholder known by us to own beneficially more than five percent of our common stock.

Beneficial ownership is determined in accordance with the rules of the SEC and includes voting or investment power with respect to the securities. Shares of common stock that may be acquired by an individual or group within 60 days of March 5, 2020, pursuant to the exercise of options or warrants, are deemed to be outstanding for the purpose of computing the percentage ownership of such individual or group, but are not deemed to be outstanding for the purpose of computing the percentage ownership of any other person shown in the table. Percentage of ownership is based on 31,063,787 shares of common stock outstanding.

-67-

Except as indicated in footnotes to this table, we believe that the stockholders named in this table have sole voting and investment power with respect to all shares of common stock shown to be beneficially owned by them, based on information provided to us by such stockholders. Unless otherwise indicated, the address for each director and executive officer listed is c/o Galaxy Next Generation, Inc., 286 Big A Road, Toccoa, Georgia 30577.

Name of Beneficial Owner

Number of Shares Beneficially Owned Prior to Offering

Percentage of common stock Beneficially Owned

Directors and Executive Officers

 

 

   

Gary LeCroy

5,454,257

17.56%

   

Magen McGahee

1,522,637

4.90%

   

Carl Austin

483,904

1.55%

   

All current executive officers and directors as a group (3 persons)

7,460,798

24.02%

   

5% or Greater Stockholders

  
   

Keith Watson(1)

2,687,673

8.65%

   

Kevin Watson(2)

2,776,494

9.4%

   

(1) The information was obtained from a Schedule 13D filed by Mr. Watson with the SEC on October 31, 2019.  Mr. Watson’s address is 188 Whippoorwill Lane, Toccoa, Georgia 30577

(2) The information was obtained from a Schedule 13D filed by Mr. Watson with the SEC on October 31, 2019.  Mr. Watson’s address is 5086 Highway 184 N., Toccoa, Georgia 30577

-68-

DESCRIPTION OF SECURITIES WE ARE OFFERING

We are offering up to 4,000,000 shares of our common stock.

Common Stock

The material terms and provisions of our common stock and each other class of our securities which qualifies or limits our common stock are described under the caption “Description of Capital Stock” in this prospectus.

Registration Rights

The Selling Stockholder is entitled to certain information concerning his compensationrights with respect to the registration of the Shares issuable upon conversion of the Convertible Debenture.

Pursuant to the terms of a Registration Rights Agreement entered into between us and the Selling Stockholder initially dated as of October 28, 2019 and amended and restated as of November 25, 2019, which was entered into in connection with the Securities Purchase Agreement and the Convertible Debenture, we agreed to file a directorregistration statement for the year endedresale of the shares of Common Stock into which the Convertible Debenture may be converted within 45 days of the date of the agreement and to obtain effectiveness of the Registration Statement within 110 days of the date of the agreement.

We agreed to keep this prospectus effective until the earlier of (i) the date on which the shares may be resold by the Selling Stockholder without registration and without regard to any volume limitations by reason of Rule 144 under the Securities Act or any other rule of similar effect or (ii) all of the shares have been sold pursuant to this prospectus or Rule 144 under the Securities Act or any other rule of similar effect.  The resale shares will be sold only through registered or licensed brokers or dealers if required under applicable state securities laws. In addition, in certain states, the resale shares may not be sold unless they have been registered or qualified for sale in the applicable state or an exemption from the registration or qualification requirement is available and is complied with.

We will pay all reasonable expenses incurred in connection with the registrations described above. However, we will not be responsible for any broker or similar concessions or any legal fees or other costs of the Selling Stockholders.

-69-

DESCRIPTION OF OUR CAPITAL STOCK

General

The total number of shares of all classes which we have authority to issue is 4,212,250,000 of which 4,000,000,000 shares are designated as “Common Stock” with a par value of $0.0001 per share, and 200,000,000 shares are designated as “Preferred Stock,” 750,000 shares are designed as "Preferred Stock - Class A"; 1,000,000 shares are designated as "Preferred Stock - Class B"; 9,000,000 shares are designated as "Preferred Stock - Class C", all with par value of $0.0001; 1,000,000 shares are designated as “Preferred Stock - Class D" and 500,000 shares are designated as of "Preferred Stock - Class E".

As of March 5, 2020 we had 31,063,787 issued and outstanding shares of common stock and 500,000 shares of Series E preferred stock issued and outstanding.  As of December 31, 2013.2019, we had 19,269,693 issued and outstanding shares of common stock and 500,000 shares of Series E preferred stock issued and outstanding.


 

Fees earned or paid in cash

Stock awards

Option awards

Non-equity incentive plan compensation

Change in pension value and nonqualified deferred compensation earnings

All other compensation

Total

 

($)

($)

($)

($)

($)

($)

($)

Alec Stone

0

2,500

0

0

0

0

2,500

Carl Austin

0

2,500

0

0

0

0

2,500

Norman Frohreich

0

2,500

0

0

0

0

2,500


The designations and the preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, qualifications, and terms and conditions of redemption of the shares of each class of stock are as follows:

Compensation of directors is based on an agreed value of $.01 per share. See also Note 8 to Notes to Financial Statements


Preferred Stock

Related Party Transactions:


FromThe Preferred Stock may be issued from time to time by the Company has borrowed funds from officers, directorsBoard of Directors as shares of one or more series.  The description of shares of Preferred Stock, including any preferences, conversion and shareholders.other rights, voting powers, restrictions, limitations as to dividends, qualifications, and terms and conditions of redemption shall be as set forth in resolutions adopted by the Board of Directors, and Articles of Amendment shall be filed as required by law with respect to issuance of such Preferred Stock, prior to the issuance of any shares of Preferred Stock.


-70-

The Company has notes outstandingBoard of Directors is expressly authorized, at any time, by adopting resolutions providing for the issuance of, dividing of such shares into series or providing for a change in the number of, shares of any Preferred Stock and, if and to certain related parties. Asthe extent from time to time required by law, by filing Articles of June 30, 2014,Amendment which are effective without Shareholder action to increase or decrease the Company has notes outstandingnumber of shares included in the Preferred Stock, but not below the number of shares then issued, and to (i) Alec G. Stone, a memberset or change in any one or more respects the designations, preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends, qualifications, or terms and conditions of redemption relating to the shares of Preferred Stock.  Notwithstanding the foregoing, the Board of Directors shall not be authorized to change the rights of holders of the Common Stock of the Corporation to vote one vote per share on all matters submitted for shareholder action.  The authority of the Board of Directors with respect to the Preferred Stock shall include, but not be limited to, setting or changing the following:

1. The annual dividend rate, if any, on shares of Preferred Stock, the times of payment and the date from which dividends shall be accumulated, if dividends are to be cumulative;

2. Whether the shares of Preferred Stock shall be redeemable and, if so, the redemption price and the terms and conditions of such redemption;

3. The obligation, if any, of the Corporation to redeem shares of Preferred Stock pursuant to a principal balancesinking fund;

4. Whether shares of $146,263Preferred Stock shall be convertible into, or exchangeable for, shares of stock of any other class or classes and, if so, the terms and conditions of such conversion or exchange, including the price or prices or the rate or rates of conversion or exchange and the terms of adjustment, if any;

5. Whether the shares of Preferred Stock shall have voting rights, in addition to the voting rights provided by law, and, if so, the extent of such voting rights;

6. The rights of the shares of Preferred Stock in the event of voluntary or involuntary liquidation, dissolution or winding-up of the Corporation; and

7. Any other relative rights, powers, preferences, qualifications, limitations or restrictions thereof relating to the Preferred Stock.

-71-

The shares of Preferred Stock of any one series shall be identical with each other in all respects except as to the dates from and after which dividends thereon shall cumulate, if cumulative.

Series A Preferred Stock

Ranking

The Series A Preferred Stock will, with respect to payment of dividends and amounts upon liquidation, dissolution or winding up, rank(i) senior to the Common Stock and to shares of all other series of preferred stock issued by the Company the terms of which specifically provide that the capital stock of such series rank junior to such Series A Preferred Stock with respect to dividend rights or distributions upon dissolution of the Company (“Junior Stock”); (ii) on a parity with the shares of all other capital stock issued by the Company whether or not the dividend rates, dividend payment dates, or redemption or liquidation prices per share thereof shall be different from those of the Series A Preferred Stock, if the holders of stock of such class or series shall be entitled by the terms thereof to the receipt of dividends or of amounts distributable upon liquidation, dissolution or winding up, as the case may be, in proportion to their respective dividend rates or liquidation prices, without preference or priority of one over the other as between the holders of such stock and the holders of shares of Series A Preferred Stock (“Parity Stock”); and (iii) junior to all other capital stock issued by the Company the terms of which specifically provide that the shares rank senior to the Series A Preferred Stock with respect to dividends and distributions upon dissolution of the Company (“Senior Stock”).

Dividends

Holders of shares of Series A Preferred Stock will be entitled to receive, when, as and if declared by the Board of Directors of the Company, out of funds of the Company legally available for payment, cumulative cash dividends at the rate per annum of 40 cents per share of Series A Preferred Stock.  Dividends on the Series A Preferred Stock will be payable quarterly in arrears on the last calendar day of March, June, September, and December of each year, commencing September 30, 2002 (and in the case of any accumulated and unpaid dividends not paid on the corresponding dividend payment date, at such additional time and for such interim periods, if any, as determined by the Board of Directors).  Each such dividend will be payable to holders of record as they appear on the stock records of the Company at the close of business on such record dates, not more than 60 days nor less than 10 days preceding the payment dates thereof, as shall be fixed by the Board of Directors of the Company.  Dividends will accrue from the date of the original issuance of the Series A Preferred Stock.  Dividends will be cumulative from such date, whether or not in any dividend period or periods there shall be funds of the Company legally available for the payment of such dividends. Accumulations of dividends on shares of Series A Preferred Stock will not bear interest.  Dividends payable on the Series A Preferred Stock for any period greater or less than a full dividend period will be computed on the basis of actual days.  Dividends payable on the Series A Preferred Stock for each full dividend period will be computed by dividing the annual dividend rate by four.  

-72-

Except as provided in the next sentence, no dividend will be declared or paid on any Parity Stock unless full cumulative dividends have been declared and paid or are contemporaneously declared and funds sufficient for payment set aside on the Series A Preferred Stock for all prior dividend periods.  If accrued dividends on Series A Preferred Stock for all prior periods have not been paid in full, then any dividends declared on the Series A Preferred Stock for any dividend period and on any Parity Stock will be declared ratably in proportion to accumulated and unpaid dividends on the Series A Preferred Stock and such Parity Stock.  

So long as the shares of the Series A Preferred Stock shall be outstanding, unless (i) full cumulative dividends shall have been paid or declared and set apart for payments on all outstanding shares of the Series A Preferred Stock and any Parity Stock (ii) sufficient funds have been paid or set apart for the payment of the dividend for the current dividend period with respect to the Series A Preferred Stock and any Parity Stock (iii) the Company is not in default or in arrears with respect to the mandatory or optional redemption or mandatory repurchase or other mandatory retirement of, or with respect to any sinking or other analogous fund for, the Series A Preferred Stock, the Company may not declare any dividends on any Junior Stock, or make any payment on account of, or set apart money for, the purchase, redemption or other retirement of , or for a sinking or other analogous fund for, any shares of Junior Stock or make any distribution in respect thereof, whether in cash or property or in obligation or stock of the Company, other than (x) Junior Stock which is neither convertible into, nor exchangeable or exercisable for, any securities of the Company other than Junior Stock, or (y) Common Stock acquired in connection with the cashless exercise of options under employee incentive or benefit plans of the Company of any subsidiary or any other redemption or purchase of other acquisition of Common Stock made in the ordinary course of business which has been approved by the Board of Directors of the Company, for the purpose of any employee incentive or benefit plan of the Company.  The limitations in this paragraph do not restrict the Company’s ability to take the actions in this paragraph with respect to any Parity Stock.  

As used in the preceding paragraph, the term “dividend” with respect to Junior Stock does not include dividends payable solely in shares of Junior Stock on Junior Stock, or in options, warrants or rights to holders of Junior Stock to subscribe for or purchase any Junior Stock.

Redemption

Optional Redemption.  Except in the case of a Public Offering, the shares of Series A Preferred Stock will not be redeemable by the Company prior to May 14, 2005.  On or after May 14, 2005, the shares of Series A Preferred Stock will be redeemable at the option of the Company in whole or in part for $10.00 per share in cash or for such number of shares of Common Stock as equals the liquidation preference of the Series A Preferred Stock to be redeemed (without regard to accumulated and unpaid dividends) divided by the Conversion Price (as defined below under “Conversion Rights”) as of the opening of business on the date set for such redemption (equivalent to a conversion rate of four shares of Common Stock for each share of Series A Preferred Stock), subject to adjustment in certain circumstances.  The Company may exercise this option only if for 20 trading days, within any period of 30 consecutive trading days, including the last trading day of such period, the closing price of the Common Stock on the OTC Bulletin Board exceeds the Conversion Price.   In order to exercise its redemption option, the Company must notify the holders of record of its Series A Preferred Stock in writing (the “Conditions Satisfaction Notice”) prior to the opening of business on the second trading day after the conditions in the preceding sentences have, from time to time, been satisfied.

-73-

Mandatory Redemption.  Upon any public offering of the Company’s Common Stock (“Public Offering”), whereby the Company sells shares of its Common Stock pursuant to an effective registration statement under the Securities Act of 1933, as amended, the Series A Preferred Stock will be redeemed in whole by the Company for such number of shares of Common Stock as equals the liquidation preference of the Series A Preferred Stock to be redeemed (without regard to accumulated and unpaid dividends) divided by the Conversion Price as of the opening of business on the date set for such redemption (equivalent to a conversion rate of four shares of Common Stock for each share of Series A Preferred Stock), subject to adjustment in certain circumstances. In order to exercise its redemption option, the Company must deliver a Conditions Satisfaction Notice prior to the opening of business on the second trading day after the conditions in the preceding sentences have, from time to time, been satisfied.  

Notice of Redemption.  Notice of redemption (the “Redemption Notice”) will be given by mail to the holders of the Series A Preferred Stock not more than seven business days after the Company delivers the Conditions Satisfaction Notice.  The Company’s right to exercise its redemption option will be affected by changes in the closing price of the Common Stock following such 30-day period.  The redemption date will be a date selected by the Company not less than 30 nor more than 60 days after the date on which the Company delivers the Redemption Notice.  If fewer than all the shares of Series A Preferred Stock are to be redeemed, the shares to be redeemed shall be selected by lot or pro rata or in some other equitable manner determined by the Board of Directors of the Company.

If full cumulative dividends on the outstanding shares of Series A Preferred Stock shall not have been paid or declared and set apart for payment for all regular dividend payment dates to and including the last dividend payment date prior to the date fixed for redemption, the Company shall not call for redemption any shares of Series A Preferred Stock unless all such shares then outstanding are called for simultaneous redemption.

On the redemption date, the Company must pay, in cash, on each share of Series A Preferred Stock to be redeemed any accumulated and unpaid dividends through the redemption date.  In the case of a redemption date falling after a dividend payment record date and prior to the related payment date, the holder of the Series A Preferred Stock at the close of business on such record date will be entitled to receive the dividend payable on such shares on the corresponding dividend payment date, notwithstanding the redemption of such shares following such dividend payment records date. Except as provided for in the preceding sentence, no payment or allowance will be made for accumulated and unpaid dividends on any shares of Series A Preferred Stock called for redemption or on the shares of Common Stock issuable upon such redemption.

-74-

On and after the date fixed for redemption, provided that the Company has made available at the office of its registrar and transfer agent a sufficient number of shares of Common Stock and an amount of cash to effect the redemption, dividends will cease to accrue on the Series A Preferred Stock called for redemption (except that, in the case of a redemption date after the dividend payment record date and prior to the related dividend payment date, holders of Series A Preferred Stock on the dividend payment record date will be entitled on such dividend payment date to receive the dividend payable on such shares), such shares shall no longer be deemed to be outstanding and all rights of the holders of such shares of Series A Preferred Stock shall cease except the right to receive the shares of Common Stock upon such redemption and any cash payable upon such redemption, without interest from the date of $22,764, totaling $169,027, bearing interestsuch redemption.  Any shares of Common Stock so set aside and unclaimed at the end of three years from the date fixed for redemption shall revert to the Company.  At the close of business on the redemption date upon surrender in accordance with such notice of the certificates representing any such shares (properly endorsed or assigned for transfer, if the Board of Directors of the Company shall so require and the notice shall so state), each holder of Series A Preferred Stock (unless the Company defaults in the delivery of the shares of Common Stock or cash) will be, without any further action, deemed holder of the number of shares of Common Stock for which such Series A Preferred Stock is redeemable.  

Fractional shares of Common Stock are not to be issued upon redemption of the Series A Preferred Stock, but in lieu thereof, the Company will pay a cash adjustment based on the current market price of the Common Stock on the day prior to the redemption date. If fewer than all the shares represented by any such certificate are redeemed, a new certificate shall be issued representing the unredeemed shares without cost of the holder thereof.  

Subject to applicable law and the limitation on purchase when dividends on the Series A Preferred Stock are in arrears, the Company may, at any time and from time to time, purchase any shares of the Series A Preferred Stock by tender of by private agreement.

Liquidation Preference

The holders of the shares of Series A Preferred Stock will be entitled to receive in the event of any liquidation, dissolution or winding up on the Company, whether voluntary or involuntary, $5.00 per share of Series A Preferred Stock (the “Liquidation Preference”), plus an amount per share of Series A Preferred Stock equal to all dividends (whether or not earned or declared) accumulated and unpaid thereon to the date of final distribution to such holders, and no more.  If, upon any liquidation, dissolution or winding up of any Company, the assets of the Company, or proceeds thereof, distributable among the holders of Series A Preferred Stock and any other Parity Stock, then such assets, or the proceeds therefore, will be distributed among the holders of Series A Preferred Stock and any such Parity Stock ratably in accordance with the respective amounts which would be payable on such Series A Preferred Stock and any such Parity Stock if all amounts payable on such Series A Preferred Stock and any such Parity Stock if all amounts payable thereon were paid in full.

-75-

Neither a consolidation or merger of the Company with or into another corporation, nor a sale, lease or transfer of all or substantially all of the Company’s assets will be considered a liquidation, dissolution or winding up, voluntary or involuntary, of the Company.

Voting Rights

Except as indicated below, and as otherwise from time to time required by applicable law, the holders of shares of Series A Preferred Stock will have no voting rights.

If an amount equal to the dividend payable to the Series A Preferred Stock for six quarterly dividends payable on the Series A Preferred Stock is in arrears, the number of directors then constituting the Board of Directors of the company will be increased by two and the holders of share of Series A Preferred Stock, voting together as a class with the holders of any other series of Parity Stock (any such other series, the “Voting Preferred Shares”), will have the right to elect two additional directors to serve on the Company’s Board of Directors at an annual meeting of stockholders or a properly called special meeting of the holders of the Series A Preferred Stock and such Voting Preferred Shares and at each subsequent annual meeting of stockholders until all such dividend on the Series A Preferred Stock have been paid in full.  Such voting rights will terminate when all such accumulated and unpaid dividends have been paid in full with funds placed in trust for stockholders who cannot be located. The term of office of all directors so elected will terminate with the termination of such voting rights.

With respect to any matter as to which the Series A Preferred Stock is entitled to vote, holders, of shares of the Series A Preferred shall be entitled to one vote per share.    

Without the vote of the holders of at least 66-2/3% in number of shares of the Series A Preferred Stock then outstanding, the Company may not (i) create or issue or increase the authorized number of shares of any class or classes or series of Senior Stock or (ii) amend, alter or repeal any of the provisions of the Company’s Restated Certificate of Incorporation or the Certificate of Designation so as to materially affect adversely the preferences, special rights or powers of the Series A Preferred Stock or (iii) authorize any reclassification of the Series A Preferred Stock; provided, however, a consolidation or merger of the Company with or into another corporation, will not be considered a reclassification of the Series A Preferred Stock.

The voting provisions in the immediately preceding paragraph with respect to the Series A Preferred Stock will not apply if, at or before a time when the act with respect to which such vote would otherwise be required shall be effected, (i) all outstanding shares of Series A Preferred Stock shall have been redeemed or (ii) sufficient funds to pay in full and all accumulated and unpaid dividends on the Convertible Preferred Stock and a sufficient number of shares to fund such redemption of all outstanding shares of Series A Preferred Stock shall have been deposited in trust to effect such redemption.

No consent or approval of the holders of shares of Series A Preferred Stock will be required for the issuance of the Company’s authorized but unissued Preferred Stock ranking on a parity with or junior to the Series A Preferred Stock.

-76-

Conversion Rights

Shares of Series A Preferred Stock will be convertible, in whole or in part, at any time during the first eighteen months from the date of issuance at the option of the holders thereof, into shares of Common Stock at a conversion price of $1.25 per share of Common Stock (equivalent to a Conversion Rate of four shares of Common Stock for each share of Series A Preferred Stock), subject to the adjustment as described below (“Conversion Price”).  Thereafter and until Redemption (as described above) shares of Series A Preferred Stock will be convertible, in whole or in part, at the option of the holders thereof, into shares of Common Stock at a conversion price equal to the greater of (1) the average of the lowest seven inter-day trading prices during the twenty-one trading days immediately prior to conversion discounted by 50% or (ii) $0.50 per share of Common Stock.  The right to convert shares of Series A Preferred Stock called for redemption will terminate at the close of business on the third business day immediately preceding a redemption date.  For information as to notices of redemption, see “Redemption” above.

Conversion of shares of Series A Preferred Stock, or a specific portion thereof, may be effected by delivering certificates evidencing such shares, together with written notice of conversion and a proper assignment of such certificates to the Company.

Each conversion will be deemed to have been effected immediately prior to the close of business on the date on which the certificate for shares of Series A Preferred Stock shall have been surrendered and notice shall have been received by the Company as aforesaid (and if applicable, payment of an amount equal to the dividend payable on such shares shall have been received by the Company as described below) and the conversion shall be at the Conversion Price in effect at such time and on such date.

Holders of shares of Series A Preferred Stock at the close of business on a dividend payment record date will be entitled to receive the dividend payable on such shares on the corresponding dividend payment date notwithstanding the conversion of such shares following such dividend payment record date and prior to such dividend payment date.  However, shares of Series A Preferred Stock surrendered for conversion during the period between the close of business on any dividend payment record date and the opening of business on the corresponding dividend payment date (except shares converted after the issuance of a Redemption Notice with respect to a redemption date during such period, which will be entitled to such dividend) must be accompanied by payment of an amount equal to the dividend payable on such shares on such dividend payment date.  A holder of shares of Series A Preferred Stock on a dividend payment record date who (or whose transferee) tenders any such shares for conversion into shares of Common Stock on such dividend payment date will receive the dividend payable by the Company on such shares of Series A Preferred Stock on such date, and the converting holder need not include payment of the amount of such dividend upon surrender of shares of Series A Preferred Stock for conversion.  Except as provided above, the Company will make no payment or allowance for unpaid dividends, whether or not in arrears, on converted shares or for dividends on the shares of Common Stock issued upon such conversion.

Fractional shares of Common Stock are not to be issued upon conversion but, the Company will pay cash adjustment for any fractional shares based on the current market price of the Common Stock on the day prior to the conversion date.  

-77-

Conversion Price Adjustments

The Conversion Price is subject to adjustment upon certain events, including (i) dividends (and other distributions) on its Common Stock, payable in shares of Common Stock or any class of capital stock of the Company, (ii) the issuance to all holders of Common Stock of certain rights, options or warrants entitling them to subscribe for or purchase Common Stock at a price per share less than the fair market value per share or Common Stock, (iii) subdivisions, combinations and reclassifications of Common Stock and (iv) distributions to all holders of Common Stock of cash, evidences of indebtedness of the Company or assets (including securities, but excluding those dividends, rights, warrants, options and distributions referred to above and excluding any dividend or distribution paid in cash to holders of Common Stock in the ordinary course of the Company’s business as determined in good faith by the Board of Directors and not in excess of the stockholders’ equity of the Company).  In addition to the foregoing adjustments, the Company will be permitted to make such reductions in the Conversion Price as it considers to be advisable in order that any event treated for Federal income tax purposes as a dividend of stock or stock rights will not be taxable to the holders of the Common Stock.

In the event the Company shall (x) effect any capital reorganization or reclassification of its shares or (y) consolidate or merge with or into any other corporation (other than a consolidation or merger in which the Company is the surviving corporation and each share of Common Stock outstanding immediately prior to such consolidation or merger is to remain outstanding immediately after such consolidation or merger) or (z) sell, lease or transfer substantially all of its assets to any other person or entity for a consideration consisting in whole or in part of equity securities of such other corporation, the holders of shares of Series A Preferred Stock shall receive upon conversion thereof, in lieu of each share of Common Stock into which the Series A Preferred Stock would have been convertible prior to such transaction, the same kind and amount of stock and other securities, cash or property as such holder would have been entitled to receive upon such transaction if such holder had held the Common Stock issuable upon conversion of the Series A Preferred Stock immediately prior to such transaction.  

No adjustment of the Conversion Price will be required to be made in any case until cumulative adjustments amount to 1% or more of the Conversion Price.  Any adjustments not so made will be carried forward and taken into account in subsequent adjustments.

A conversion price adjustment made according to the provisions of the Series A Preferred Stock (or the absence of provision for such an adjustment) might result in a constructive distribution to the holders of Series A Preferred Stock or holders of Common Stock that would be subject to taxation as a dividend.  

-78-

Transfer Restrictions

As with the underlying shares of the Company’s Common Stock, the shares of Series A Preferred Stock offered hereby have not been registered under any federal or state securities laws. Accordingly, the transfer of shares of Series A Preferred stock, and of shares of Common Stock upon conversion or redemption of such Series A Preferred Stock, will be restricted.  The Company may require an opinion of counsel acceptable to it to the effect that any proposed sale, transfer or other disposition of restricted shares of Series A Preferred Stock or Common Stock will not violate any applicable federal or state securities laws.  

Other Aspects

Because the Company has subsidiaries, its rights and the rights of holder of its securities, including the holder of Series A Preferred Stock, to participate in the assets of any Company subsidiary upon the latter’s liquidation or recapitalization will be subject to the prior claim of the subsidiary’s creditors and preferred stockholders, if any, except to the extent the Company may itself be a creditor with recognized claims against the subsidiary or the holders of preferred shares, if any, of the subsidiary.  

Series B Preferred Stock

Ranking

The Class B Preferred Stock will, with respect to payment of dividends and amounts upon liquidation, dissolution or winding up, rank on a parity with the Common Stock (except that each share of Class B Preferred Stock shall be equal to 10 shares of Common Stock as set forth herein) issued by the Company whether or not the dividend rates, dividend payment dates, or redemption or liquidation prices per share thereof shall be different from those of the Class B Preferred Stock, if the holders of stock of such class or series shall be entitled by the terms thereof to the receipt of dividends or of amounts distributable upon liquidation, dissolution or winding up, as the case may be, in proportion to their respective dividend rates or liquidation prices, without preference or priority of one over the other as between 10%the holders of such stock and 12%,   (ii) Carl Austin,the holders of shares of Class B Preferred Stock; and junior to all other capital stock issued by the Company the terms of which specifically provide that the shares rank senior to the Class B Preferred Stock with respect to dividends and distributions upon dissolution of the Company.

-79-

Dividends

Until such time that a membershare of Class B Preferred Stock is converted to Class A Common Stock, each such share of Class B Preferred Stock will yield a dividend of $.02 each year payable on the anniversary date of its issuance until it is converted to Common Stock, out of funds of the Company legally available for payment.  Each such dividend will be payable to holders of record as they appear on stock records of the Company at the close of business on such record dates, not more than 60 days nor less than 10 days preceding the payment dates thereof, as shall be fixed by the Board of Directors of the Company.  Dividends will accrue from the date of the original issuance of the Class B Preferred Stock shares.  Dividends will be cumulative from such date, whether or not in the any dividend period or periods there shall be funds of the Company legally available for the payment of such dividends.  Accumulations of dividends on shares of Class B Preferred Tock will not bear interest.

Redemption

Subject to applicable law, the Company may, at any time and from time to time, purchase any shares of the Class B Preferred Stock by tender or by private agreement.

Liquidation Preference

Prior to conversion of Class B Preferred Stock, the holders of shares of Class B Preferred Stock will be entitled to receive in the event of any liquidation, dissolution or winding up on the Company, whether voluntary or involuntary, an amount per share of Class B Preferred Stock equal to all dividends (whether or not earned or declared) accumulated and unpaid thereon to the date of final distribution to such holders.  Each share of Class B Preferred Stock shall be entitled to receive an amount in liquidation equal to the amount received by 10 shares of Common Stock.  If, upon any liquidation, dissolution or winding up of any Company, the assets of the Company, or proceeds thereof, distributable among the holders of Class B Preferred Stock and any such Common Stock (or other parity stock, if any) ratably in accordance with the respective amounts which would be payable on such Class B Preferred Stock and any such Common Stock (or other parity stock, if any) if all amounts payable thereon were paid in full.  Neither a consolidation or merger of the Company with or into another corporation, nor a sale, lease or transfer of all or substantially all of the Company’s assets will be considered a liquidation, dissolution or winding up, voluntary or involuntary, of the Company.

Voting Rights

The holders of Class B Preferred Stock are entitled to vote on all corporate matters on which the holders of shares of Common Stock shall be entitled to vote.  The total number of votes each share of Class B Preferred Stock is entitled to cast is 10 votes per share.

-80-

Conversion Rights

Shares of the Class B Preferred Stock will be convertible, in whole or in part, at any time two years from the date of issuance at the option of the holders thereof, or at the discretion of the Board of Directors of the Company, into shares of the Common Stock at a conversion rate of 10 shares of Common Stock for each share of Class B Preferred Stock, Conversion of shares of Class B Preferred Stock, or a specific portion thereof, may be effected by delivering certificates to the Company. Each conversion will be deemed to have been effected immediately prior to the close of business on the date on which the certificate for the shares of Class B Preferred Stock shall have been surrendered and notice shall have been received by the Company as aforesaid.  Holders of shares of Class B Preferred Stock at the close of business on a dividend payment record date will be entitled to receive the dividend payable on such shares on the corresponding dividend payment date notwithstanding the conversion of such shares following such dividend payment record date and prior to such dividend payment date.  Except as provided above, the Company will make no payment or allowance for unpaid dividends, whether or not in arrears, on converted shares or for dividends on the shares of Common Stock issued upon such conversion.

Transfer Restrictions

The transfer of shares of Class B Preferred Stock prior to the conversion or redemption of such Class B Preferred Stock, will be prohibited for a period of two years following their issuance.  The Company may require an option of counsel acceptable to it to the effect that any proposed sale, transfer or other disposition of restricted shares of Class B Preferred Stock or Common Stock will not violate any applicable federal or state securities laws.

Other Aspects

Because the Company has subsidiaries, its rights and the right of holders of its securities, including the holder of Class B Preferred Stock, to participate in the assets of the Company subsidiary upon the latter’s liquidation or recapitalization will be subject to the prior claim of the subsidiary’s creditors and preferred stockholders, if any, except for the extent that the Company may itself be a creditor with recognized claims against the subsidiary or the holder of preferred shares, if any, of the subsidiary.  

-81-

Series C Preferred Stock

Designations and Amount

Nine Million (9,000,000) shares of the Preferred Stock of the Corporation, $0.0001 par value per share, shall constitute a class of Preferred Stock designated as “Series C Preferred Stock” (the “Series C Preferred Stock”) with a principal balanceface value of $96,263$0.0001 per share (the “Face Amount”).

The Series C Preferred Shares shall have the following rights, preferences, powers, privileges, restrictions, qualifications and accruedlimitations:

Designation, Amount and Par Value

This series of preferred stock shall be designated as this Corporation’s Series C Preferred Stock (the “Series C Stock”) and the number of shares so designated shall be up to 9,000,000.   Each share of Series C Preferred Stock shall have a par value of $0.0001 per share and a stated value equal to $0.0001.

Dividends

The Holders of outstanding Series C Preferred Stock shall be entitled to receive 500 times the dividends per share of Series C Stock as are paid for each share of the Corporation’s common stock.

Voting Rights

In addition to voting as a class as to all matters that require class voting under the Nevada Revised Statutes, the holders of the Series C Stock shall vote on all matters with the holders of the Common Stock (and not as a separate class) on five hundred votes per Series C Stock (500:1) basis.

The holders of the Series C Stock shall be entitled to receive all notices relating to voting as are required to be given to the holders of the Common Stock.

-82-

Rank

The Series C Stock shall, with respect to the rights on liquidation be entitled to receive 500 for 1 Share of liquidation proceeds as compared to each share of common stock, $.001 par value per share.  

Redemption

Shares of Series C Preferred Stock may not be redeemed by the Corporation absent the consent of the holder thereof.

Conversion

(a) Each share of Series C Stock shall be convertible, without any payment of additional consideration by the holder thereof and at the option of the holder thereof, at any time after the Series C Issue Date at the conversion ratio of one (1) share of Series C Stock for five hundred (500) shares of Common Stock.

(b) The Conversion Ratio shall be subject to adjustment in accordance with the following:

i. In case the Corporation shall have at any time or from time to time after the Series C Issue Date, paid a dividend, or made a distribution, on the outstanding shares of Common Stock in shares of Common Stock, subdivided the outstanding shares of Common Stock, combined the outstanding shares of Common Stock into a smaller number of shares of issued by reclassification of the shares of Common Stock any shares of capital stock of the Corporation, then, and with respect to each such case, the Conversion Ratio shall be adjusted so that the holder of any shares of Series C Stock shall be entitled to receive upon conversion the number of shares of Common Stock or other securities of the Corporation which such holder would have owned or have been entitled to receive immediately prior to such events or the record date therefor, whichever is earlier, assuming the Series C Stock had been converted into Common Stock, it being the intention of the foregoing, to provide the holders of Series C Stock with the same benefits and securities as such holders would have received as holders of Common Stock if the Series C Stock had been converted into Common Stock at the Conversion Ratio on the Series C Issue Date and such holders had continued to hold such Common Stock.

-83-

ii. In case the Corporation shall at any time or from time to time after the Series C Issue Date declare, order, pay or make a dividend or other distribution (including, without limitation, any distribution of stock or other securities or property or rights or warrants to subscribe for securities of the Corporation or any of its subsidiaries by way of dividend or spin-off), on its Common Stock, other than dividends or distributions of shares of Common Stock which are referred to in clause (i) of this section (b), then the holders of the Series C Stock shall be entitled to receive upon conversion their pro rata share of any such dividend or other distribution on an as converted basis; provided, however, that any plan or declaration of a dividend or distribution shall not have been abandoned or rescinded.

iii. If the Corporation shall be a party to any transaction including without limitation, a merger, consolidation, sale of all or substantially all of the Corporation’s assets or a reorganization, reclassification or recapitalization of the capital stock, (such actions being referred to as a “Transaction), in each case, as a result of which shares of Common Stock are converted into the right to receive stock securities or other property (including cash or any combination thereof), each share of Series C Stock shall thereafter be convertible into the number of shares of stock or securities or property to which a holder of the five hundred times the number of shares of Common Stock of the Corporation deliverable upon conversion of such Series C Stock would have been entitled upon such Transaction; and, in any such case, appropriate adjustment (as determined by the Board) shall be made in the application of the provisions set forth in this Subsection, with respect to the rights and interest thereafter of $21,383, totaling $117,646, bearing interestthe holders of the Series C Preferred Stock, to the end that the provisions set forth in this Subsection shall thereafter be applicable, as nearly as reasonably may be, in relation to any shares of stock or other property thereafter deliverable upon the conversion of the Series C Stock. The Corporation shall not effect any Transaction (other than a consolidation or merger in which the Corporation is the continuing corporation) unless prior to or simultaneously with the consummation thereof the Corporation, or the successor corporation or purchaser, as the case may be, shall provide in its charter document that each share of Series C Stock shall be converted into such shares of stock, securities or property as, in accordance with the foregoing provisions, each such holder is entitled to receive.  The provisions of this paragraph shall similarly apply to successive Transactions.

(c) The Corporation will not, by amendment of its Certificate of Incorporation or through any reorganization, recapitalization, consolidation, merger, dissolution, issue or sale of securities or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms to be observed or performed hereunder by the Corporation, but will at 10%all times in good faith assist in the carrying out of all the provisions of this Section (b) and in taking of all such action as may be necessary or appropriate in order to protect the conversion rights of the holders of the Series C Stock against impairment.

(d) In the event of any taking by the Corporation of a record of the holders of any class of securities for the purpose of determining the holders thereof who are entitled to receive any dividend or other distribution, the Corporation shall mail to each holder of Series C Stock a notice specifying the date on which any such record is to be taken for the purpose of such dividend or distribution at least ten (10) day prior to such record date.

(e) The Corporation shall, at or prior to the time of any conversion, take any and all action necessary to increase its authorized, but unissued Common Stock and to reserve and keep available out of its authorized, but unissued Common Stock, such number of shares of Common Stock as shall, from time to time, be sufficient to effect conversion of the Series C Stock Section 6.

-84-

Series D Preferred Stock

Designations and Amount

One Million (1,000,000) shares of the Preferred Stock of the Corporation, $0.0001 par value per annum,share, shall constitute a class of Preferred Stock designated as “Series D Preferred Stock” (the “Series D Stock”) with a face value of $0.0001 per share (the “Face Amount”).

The Series D Stock shall have the following rights, preferences, powers, privileges, restrictions, qualifications and (iii) Isaac Boutwell,limitations:

Dividends

The holders of outstanding Series D Preferred Stock shall be entitled to receive dividends per share of Series E Stock equal to the dividends paid for each share of the Corporation’s common stock.

Voting Rights

The Series D Stock is non-voting.

Rank

The Series D Stock shall, with respect to the rights on liquidation, be entitled to liquidation proceeds equal to the proceeds paid on each share of the Corporation’s common stock.  

-85-

Redemption

Shares of Series D Preferred Stock may not be redeemed by the Corporation absent the consent of the holder thereof.

Conversion

The Series D Stock is convertible into twenty percent (20%) of the outstanding shares of Common Stock at the time of the conversion.

Series E Preferred Stock

Designations and Amount

Five Hundred Thousand (500,000) shares of the Preferred Stock of the Corporation, $0.0001 par value per share, shall constitute a formerclass of Preferred Stock designated as “Series E Preferred Stock” (the “Series E Stock”) with a face value of $0.0001 per share (the “Face Amount”).

The Series E Stock shall have the following rights, preferences, powers, privileges, restrictions, qualifications and limitations:

Dividends

The holders of outstanding Series E Preferred Stock shall be entitled to receive dividends per share of Series E Stock equal to the dividends paid for each share of the Corporation’s common stock.

Voting Rights

The Series E Stock is non-voting.

-86-

Rank

The Series E Stock shall, with respect to the rights on liquidation, be entitled to liquidation proceeds equal to the proceeds paid on each share of the Corporation’s common stock.  

Redemption

Shares of Series E Preferred Stock may not be redeemed by the Corporation absent the consent of the holder thereof.

Conversion

The Series E Stock is convertible into 1,190,476 shares of Common Stock.

Common Stock

Subject to all of the rights of the Shares as expressly provide herein, by law or by the Articles of Incorporation, our common stock possesses all such rights and privileges as are afforded to capital stock by applicable law in the absence of any express grant of rights or privileges in the Articles of Incorporation, including, but not limited to, the following rights and privileges:

1. Dividends may be declared and paid or set apart for payment upon the Common Stock out of any assets or funds of the Corporation legally available for the payment of dividends;

2. The holders of common stock shall have the unlimited right to vote for the election of directors and on all other matters requiring stockholder action, each share being entitled to one vote; and

3. Upon the voluntary or involuntary liquidation, dissolution or winding-up of the Corporation the net assets of the Corporation available for distribution shall be distributed pro rata to the holders of the common stock in accordance with their respective rights and interests.

-87-

Board of Directors

The governing board of the Corporation shall be styled as a "Board of Directors", and any member of said Board shall be styled as a “Director.”  

The number of directors of the corporation may be increased or decreased in the manner provided in the Bylaws; provided, that the number of directors shall never be less than one.  In the interim between elections of directors by stockholders entitled to vote, all vacancies, including vacancies caused by an increase in the number of directors and including vacancies resulting from the removal of directors by the stockholders entitled to vote which are not filled by said stockholders, may be filled by the remaining directors, though less than a quorum.

Indemnification

The personal liability of the directors of the Corporation is hereby eliminated to the fullest extent permitted by the General Corporation Law of the State of Nevada, as the same may be amended and supplemented.  

We will, to the fullest extent permitted by the General Corporation Law of the State of Nevada, as the same may be amended and supplemented, indemnify any and all persons whom it shall have power to indemnify un­der the law from and against any and all of the expenses, liabilities, or other matters referred to in or covered by said Law, and the indemnification provided for herein shall not be deemed exclusive of any other rights to which those indemnified may be entitled under any Bylaw, agreement, vote of stockhold­ers or disinterested directors or otherwise, both as to action in his official capacity and as to action in another capacity while holding such office, and shall continue as to a person who has ceased to be a director, officer, employee, or agent and shall inure to the benefit of the heirs, executors, and administrators of such a person.  

Articles of Incorporation

We reserve the right to amend, alter, change, or repeal any provision contained in the Articles of Incorporation in the manner now or here­after prescribed by statute, and all rights conferred upon stockholders herein are granted subject to this reservation.  

The Board of directors is authorized to make Non-Material changes to the Articles of Incorporation and to take any and all actions without shareholder approval, which are allowed by the General Corporation Law of the state of Nevada.  “Non-Material” for the purpose of this paragraph shall be construed to mean a change that does not affect the rights or benefits of the shareholders.

-88-

Merger; Reverse Stock Split

In recognition of the merger with FLCR, a holding company created for the purpose of acquiring small profitable businesses to provide exit plans for those company’s owners, several things occurred: (1) FLCR amended its articles of incorporation to change its name from FullCircle Registry, Inc. to Galaxy Next Generation, Inc.; (2) Galaxy and FLCR changed its fiscal year end to June 30, effective June 2018; (3) FLCR authorized shares of preferred stock were increased to 200,000,000 and authorized shares of common stock were increased to 4,000,000,000, (prior to the reverse stock split) both with a par value of $0.0001; and (4) the Board of Directors with a principal balance of $142,889 and accrued interest of $21,383, totaling $178,675, bearing interest at 10% per annum.Executive Officers approved Gary LeCroy, President and Director; Magen McGahee, Secretary and Director; and Carl Austin, Director; and (5) the primary business operated by the combined company became the business that was operated by Galaxy. In addition, the Company has notes payable to CIA Theatres,in connection with this merger in September 2018, a partnershipreverse stock split was approved at a ratio of Messrs. Stone, Austin and Boutwell, with a principal balanceone new share for every 350 shares of $145,518 and accrued interest of $15,571, totaling $161,090, bearing interest at 10% per annum. Each of these notes is due and payable, but none of the payees has demanded paymentcommon stock outstanding (1:350 Reverse Stock Split).




SECURITY OWNERSHIP OF DIRECTORS, MANAGEMENT AND 5% HOLDERS


Transfer Agent

The following table sets forth as of June 30, 2014transfer agent and registrar for our common stock is Madison Stock Transfer Inc.  Its address is 2500 Coney Island Ave, Brooklyn, New York 11223 and its telephone number is (718) 627-4453.

Listing

Our common stock is traded on the name and shareholdings of each director, officer and stockholders holding more than five percent ofOTCQB Venture Market under the Company’s outstanding shares.  Except as otherwise indicated, the persons named in the table have sole voting and dispositive power with respect to all shares beneficially owned, subject to community property laws where applicable.symbol GAXY.


 

 

Number of Shares

 

Name and Address

Title of Class

Beneficially Owned

% of Shares

 

 

 

 

Alec G. Stone (1)(2)

Common

18,901,855

13.87%

 

 

 

 

Norman Frohreich (2)(3)(4)(5)

Common

14,643,190

10.74%

 

 

 

 

Carl Austin (2)

Common

14,374,499

10.54%

 

 

 

 

Richard Davis

Common

13,079,247

9.59%

 

 

 

 

Randall Clauson (3)

Common

4,922,882

3.61%

 

 

 

 

All as a group

Common

65,921,673

48.36%

 

 

 

 

(1) Chairman

 

 

 

(2) Director

 

 

 

(3) Officer

 

 

 

(4) Includes 3,213,400 shares attributable to family members of Norman Frohreich

(5) Includes 2,215,514 shares attributable to Norlander Information Services, Inc.


EXPERTS


The financial statements of FullCircle Registry, Inc. at December 31, 2013 and for each of the years in the two-year period ended December 31, 2013, have been included herein in reliance upon the report of Rodefer Moss & Co, PLLC, independent registered public accountants, included elsewhere in this prospectus, and upon the authority of said firm as experts in accounting and auditing.


LEGAL MATTERS


The validity of the common stocksecurities being offered by this prospectus will be passed upon for us by HaddanParsons Behl & Zepfel LLP, Newport Beach, California.Latimer, Reno, Nevada..


-89-

EXPERTS

The financial statements of Galaxy Next Generation, Inc. as of June 30, 2019 and 2018 and for the years ended June 30, 2019 and March 31, 2018 and three month period ended June 30, 2018 included in this registration statement, of which this prospectus forms a part, have been so included in reliance on the report of Somerset CPAs PC, an independent registered public accounting firm appearing elsewhere herein, given on the authority of said firm as experts in auditing and accounting.

WHERE YOU CAN FIND MORE INFORMATION


We are filing withThis prospectus, which constitutes a part of the SEC this registration statement on Form S-1 that we have filed with the SEC under the Securities Act, with respect to the common stock offered hereby. This prospectus, which constitutes part of the registration statement, does not contain all of the information set forth in the registration statement and its exhibits. For further information with respect to us and the securities offered by this prospectus, you should refer to the registration statement and the exhibits and schedule thereto, certain parts of which are omitted in accordance with the rules and regulations of the SEC. For further information regarding our common stock and our company, please review the registration statement, including exhibits, schedules and reports filed as a part thereof.of that document. Statements contained in this prospectus as to the contents of any contract or any other document referred to are not necessarily complete, and in each instance, we refer you to the copy of the contract or other document filed as an exhibit to the registration statement, set forth the material termsstatement. Each of such contract or other document but are not necessarily complete, and in each instance referencethese statements is made to the copy of such document filed as an exhibit to the registration statement, each such statement being qualified in all respects by suchthis reference.


We are also subject to the informationalreporting requirements of the Securities Exchange Act which requires us toof 1934, as amended, and file annual, quarterly and current reports, proxy statements and other information with the SEC. Such reports, proxy statements and other information along withOur SEC filings, including the registration statement, includingare publicly available through the exhibitsSEC’s website atwww.sec.gov. We also maintain a website atwww.galaxynext.us, at which you may access these materials free of charge as soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC. The information contained in, or that can be accessed through, our website is not part of this prospectus.

-90-

DISCLOSURE OF THE SECURITIES AND EXCHANGE COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

Our articles of incorporation contain provisions that permit us to indemnify our directors and schedules thereto,officers to the fullest extent permitted by Nevada law.  Our bylaws require us to indemnify any of our officers or directors, and certain other persons, under certain circumstances against all expenses and liabilities incurred or suffered by such persons because of a lawsuit or similar proceeding to which the person is made a party by reason of a his being a director or officer of the Company or our subsidiaries, unless that indemnification is prohibited by law. These provisions do not limit or eliminate our rights or the rights of any stockholder to seek an injunction or any other non-monetary relief in the event of a breach of a director’s or officer’s fiduciary duty. In addition, these provisions apply only to claims against a director or officer arising out of his or her role as a director or officer and do not relieve a director or officer from liability if he or she engaged in willful misconduct or a knowing violation of the criminal law or any federal or state securities law.

The rights of indemnification provided in our articles of incorporation and bylaws are not exclusive of any other rights that may be inspected at public reference facilitiesavailable under any insurance or other agreement, by vote of stockholders or disinterested directors or otherwise.

Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers or persons controlling us pursuant to the foregoing provisions, we have been informed that in the opinion of the SEC at 100 F Street, N.E., Washington D.C. 20549. Copiesthis type of such material can be obtained fromindemnification is against public policy as expressed in the Public Reference Section of the SEC at prescribed rates. You may call the SEC at 1-800-SEC-0330 for further information on the operation of the public reference room. Because we file documents electronically with the SEC, you may also obtain this information by visiting the SEC’s website at http://www.sec.gov.Securities Act and is therefore unenforceable.

-91-



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS




FullCircle Registry, Inc.

Audited Consolidated Financial Statements for the Period Ended

December 31, 2013 and 2012


Table of ContentsIndex to Financial Statements

Page

 

 

Report of Independent Registered Public Accounting Firm

F-2F-2-3

Consolidated Balance Sheets

F-3

Consolidated Statements as of OperationsJune 30, 2019 and 2018

F-4

Consolidated Statements of Cash FlowsOperations for the Year Ended June 30, 2019, Three Months Ended June 30,2018 and Year Ended March 31, 2018

F-5

Consolidated Statements of Stockholders' Equity (Deficit) for the Year Ended June 30, 2019, Three Months Ended June 30, 2018 and Year Ended March 31, 2018

F-6-7

Consolidated Statements of Stockholders’ Equity (Deficit)Cash Flows for the Year Ended June 30, 2019, Three Months ended June 30, 2018 and Year Ended March 31, 2018

F-6F-8

Notes to Consolidated Financial Statements

F-7F-9-47

Unaudited Consolidated Financial Statements

Index to Financial StatementsPage

Consolidated Balance Sheets as of December 31, 2019 (unaudited) and June 30, 2019 (audited)

F-48

Consolidated Statements of Operations for the Three Months and Six Months Ended December 31, 2019 and 2018 (unaudited)

F-49

Consolidated Statement of Stockholders' Equity (Deficit) for the Six Months Ended December 30, 2019 (unaudited)

F-50-52

Consolidated Statements of Cash Flows for the six months ended December 31, 2019 and 2018 (unaudited)

F-53-55

Notes to the consolidated financial statements

F-56-104




F-1



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


[reportaudit001.jpg]

To the Board of Directors and Shareholders ofF-2

FullCircle Registry, Inc.


[reportaudit002.jpg]

We have audited theF-3

GALAXY NEXT GENERATION, INC.

Consolidated Balance Sheets

June 30, 2019 and 2018

Assets

2019

 

2018

Current Assets

   

Cash

 $                169,430

 $                184,255

Accounts receivable, net

                     15,297

                  341,726

Accounts receivable - unbilled

                   247,007

                            -

Inventories, net

                   648,715

                  586,764

Prepaid and other current assets

                     20,898

                      2,764

 

Total Current Assets

                1,101,347

                1,115,509

 

Property and Equipment, net(Note 2)

                     26,765

                4,254,451

 

Other Assets

Goodwill (Note 12)

                   834,220

                  892,312

Other assets (Note 12)

                             -

                1,522,714

 

Total Other Assets

                   834,220

                2,415,026

 

Total Assets

 $              1,962,332

 $             7,784,986

 

Liabilities and Stockholders' Equity (Deficit)

Current Liabilities

Line of credit (Note 3)

 $              1,230,550

 $                547,603

Convertible notes payable, net of discount (Note 4)

                2,124,824

                            -

Derivative liability, convertible debt features and warrants

                1,025,944

                            -

Current portion of long term notes payable (Note 4)

                   279,346

                  362,181

Accounts payable

                   690,882

                  771,080

Accrued expenses

                   597,351

                  146,978

Advances from stockholders

                             -

                  260,173

Deferred revenue

                   247,007

                  219,820

Short term notes payable - (Note 4)

                             -

                  165,000

Short term notes payable - related party (Note 6)

                   200,000

                  485,534

 

Total Current Liabilities

                6,395,904

                2,958,369

 

Noncurrent Liabilities

Noncurrent portion of accounts payable

                   174,703

                            -

Notes payable, less current portion (Note 4)

                      1,607

                4,524,347

 

Total Liabilities

                6,572,214

                7,482,716

 

Stockholders' Equity (Deficit) (Notes 1, 8, and 12)

Common stock

                      1,072

                        965

Additional paid-in capital

                4,859,731

                3,108,873

Accumulated deficit

               (9,470,685)

               (2,807,568)

 

Total Stockholders' Equity (Deficit)

               (4,609,882)

                  302,270

 

Total Liabilities and Stockholders' Equity (Deficit)

 $              1,962,332

 $             7,784,986

See accompanying consolidated balance sheets of FullCircle Registry, Inc. (a Nevada Corporation) as of December 31, 2013 and 2012, and the related consolidated statements of operations, stockholders’ equity (deficit), and cash flows for the years then ended.  These consolidated financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audit.


We conducted our audits in accordance with standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement.   The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements; assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.


In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of FullCircle Registry, Inc. and subsidiaries as of December 31, 2013 and 2012, and the consolidated results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.


The accompanying consolidated financial statements have been prepared assuming that FullCircle Registry, Inc. will continue as a going concern.  As discussed in Note 2notes to the consolidated financial statements FullCircle Registry, Inc. has suffered recurring losses from operations and has a net working capital deficiency that raises substantial doubt about

F-4

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Operations

For the Year Ended June 30, 2019, Three Months Ended June 30, 2018

and Year Ended March 31, 2018

      
 

Year Ended

 

Period Ended

 

Year Ended

 

June 30, 2019

 

June 30, 2018

 

March 31, 2018

Revenues

     

Technology interactive panels and related products

 $           1,265,786

 $              161,927

 $               2,199,581

Entertainment theater ticket sales and concessions

                 589,705

                   34,946

                                -

Technology office supplies

                   26,567

                   10,827

                     119,907

 

Total Revenues

              1,882,058

                 207,700

                  2,319,488

 

Cost of Sales

Technology interactive panels and related products

              1,545,093

                 171,304

                  1,893,109

Entertainment theater ticket sales and concessions

                 221,238

                     6,804

                                -

 

Total Cost of Sales

              1,766,331

                 178,108

                  1,893,109

 

Gross Profit

                 115,727

                   29,592

                     426,379

 

General and Administrative Expenses

Stock compensation and stock issued for services

              2,416,934

                 645,200

                                -

General and administrative

              3,421,336

                 726,328

                  1,574,808

 

Loss from Operations

             (5,722,543)

             (1,341,936)

                (1,148,429)

 

Other Income (Expense)

Other income

                 126,530

                     4,937

                       10,739

Expenses related to convertible notes payable:

Change in fair value of derivative liability

                  (89,198)

                             -

                                -

Interest accretion

                (644,055)

                             -

                                -

Interest expense

                (333,851)

                  (33,124)

                     (40,235)

 

Total Other Income (Expense)

                (940,574)

                  (28,187)

                     (29,496)

 

Net Loss before Income Taxes

             (6,663,117)

             (1,370,123)

                (1,177,925)

 

Income taxes (Note 9)

                             -

                             -

                                -

 

Net Loss

 $          (6,663,117)

 $          (1,370,123)

 $             (1,177,925)

 

Net Basic and Fully Diluted Loss Per Share

 $                 (0.658)

 $                 (0.155)

 $                    (0.135)

 

Weighted average common shares outstanding

Basic and fully diluted

            10,128,435

              8,864,480

                  8,757,251

 

Fully diluted

            10,518,750

              8,864,480

                  8,757,251

See accompanying notes to the company’s ability to continue as a going concern.  Management’s plans in regard to these matters are also described in Note 2.  The consolidated financial statements do not include any adjustments relating

F-5

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Changes in Stockholders' Equity (Deficit)

For the Year Ended June 30, 2019, Three Months Ended June 30, 2018

and Year Ended March 31, 2018

         

Total

 

Common Stock

 

Additional

 

Accumulated

 

Stockholder's

 

Shares

 

Amount

 

Paid-in Capital

 

Deficit

 

Equity (Deficit)

          

Balance, April 1, 2017

                 645

 $    600

 $                 -

 $      ( 82,830)

 $           (82,230)

 

Capital contributions

                     -

             -

              44,226

                       -

                44,226

 

Common stock issued for services in May 2017

          471,473

             -

                        -

                       -

                         -

 

Common stock issued as part of the common controlled merger (Note 1)

       8,067,889

             -

                        -

                       -

                         -

 

Common stock issued as part of the private placement in March 2018 (Note 8)

            32,226

             -

              60,000

                       -

                60,000

 

Dividends

                     -

             -

                        -

         (176,690)

            (176,690)

 

Net loss for the year ended March 31, 2018

                     -

             -

                        -

      (1,177,925)

         (1,177,925)

 

Balance, March 31, 2018

       8,572,233

         600

            104,226

      (1,437,445)

         (1,332,619)

 

Common stock issued for services in April and May 2018 (Notes 8)

                 100

             -

              70,000

                       -

                70,000

 

Common stock issued as part of the private placement from April to June 2018 (Note 8)

              1,954

             -

         1,367,500

                       -

           1,367,500

 

Common stock issued for employee services in May 2018 (Note 8)

                 822

             -

            575,200

                       -

              575,200

 

Common stock issued in exchange for debt reduction in June 2018 (Note 8)

                 143

             -

            100,000

                       -

              100,000

 

Issuance of common stock to FullCircle Registry, Inc. common stockholders in connection with acquisition in June 2018 (Note 12)

          687,630

         232

            567,603

                       -

              567,835

 

Issuance of common stock to FullCircle Registry, Inc. convertible debt holders in connection with acquisition in June 2018 (Note 12)

          392,931

         133

            324,344

                       -

              324,477

 

Consolidated net loss

                     -

             -

                        -

      (1,370,123)

         (1,370,123)

F-6

 

Balance, June 30, 2018

       9,655,813

         965

         3,108,873

      (2,807,568)

              302,270

 

Common stock issued as part of the private placement in September 2018

          182,255

             -

            637,000

                       -

              637,000

 

Common stock issued for warrants and convertible debt in January 2019

          242,271

           24

            591,859

                       -

              591,883

 

Common stock issued for warrants and convertible debt in February 2019

          150,000

           15

            370,485

                       -

              370,500

 

Non-cash consideration for net assets of Entertainment in February 2019

                     -

           (4)

             (92,696)

                       -

              (92,700)

 

Sale of net assets to FCLR in February 2019

                     -

             -

        (1,511,844)

                       -

         (1,511,844)

 

Common stock issued for warrants for services in March 2019

          100,000

           10

            219,990

                       -

              220,000

 

Common stock issued for services in May 2019

            62,790

             7

            128,085

                       -

              128,092

 

Common stock issued for cashless exercise of warrant in May 2019

          381,944

             -

                        -

                       -

                         -

 

Settlement of conversion features and warrants in April and May 2019

                     -

             -

            301,575

                       -

              301,575

 

Common Stock issued under Stock Plan in May 2019

          450,000

           45

            854,955

                       -

              855,000

 

Common stock issued for services in June 2019

            33,828

             4

              90,655

                       -

                90,659

 

Common stock issued under Stock Plan in June 2019

            60,000

             6

            160,794

                       -

              160,800

 

Consolidated net loss

                     -

             -

                        -

      (6,663,117)

         (6,663,117)

 

Balance, June 30, 2019

     11,318,901

 $   1,072

 $      4,859,731

 $   (9,470,685)

 $      (4,609,882)

See accompanying notes to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.consolidated financial statements

F-7


/s/ Rodefer Moss & Co., PLLC

Rodefer Moss & Co, PLLC

New Albany, Indiana

April 9, 2014





GALAXY NEXT GENERATION, INC.

Consolidated Statements of Cash Flows

For the Year Ended June 30, 2019, Three Months Ended June 30, 2018

and Year Ended March 31, 2018

      
 

June 30, 2019

 

June 30, 2018

 

March 31, 2018

Cash Flows from Operating Activities

     

Net loss

$     (6,663,117)

 

 $       (1,370,123)

 

 $      (1,177,925)

Adjustments to reconcile net loss to net cash used in operating activities:

     

Depreciation

 221,260

 

                         5,222

 

                       17,667

Amortization of convertible debt discounts

89,279

 

                                -

 

                                -

Accretion and settlement of financing instruments and change in fair value of derivative liability

733,258

 

                                -

 

                                -

Gain on sale of Entertainment (Note 12)

(60,688)

 

                                -

 

                                -

Stock compensation and stock issued for services

2,417,041

 

                     645,200

 

                                -

Changes in assets and liabilities:

     

Accounts receivable

74,922

 

                   (290,402)

 

                     166,206

Inventories

 (67,561)

 

                   (225,398)

 

                     697,850

Prepaid expenses and other assets (Note 12)

 (1,566,268)

 

                       11,545

 

                          (363)

Accounts payable

175,021

 

                   (100,880)

 

                   (362,104)

Accrued expenses

  712,318

 

                     (38,902)

 

                       13,958

Deferred revenue

27,187

 

219,820

 

-

      

Net cash used in operating activities

(3,907,348)

 

                (1,143,918)

 

                   (644,711)

      

Cash Flows from Investing Activities

     

Purchases of property and equipment

    -

 

                                -

 

                     (12,049)

Acquisition of net assets (Note 12)

  -

 

                       22,205

 

                                -

Net cash provided by (used in) financing activities

  -

 

                       22,205

 

                     (12,049)

      

Cash Flows from Financing Activities

     

Dividends

 -

 

                                -

 

                   (176,690)

Proceeds from line of credit, net

 682,947

 

                       19,000

 

                     528,603

Proceeds from convertible notes payable

 2,495,235

 

                                -

 

                                -

Principal payments on mortgageand capital lease obligations

 (11,486)

 

                       (8,722)

 

                     (12,164)

Payments on advances from shareholders, net

  (111,173)

 

                     (88,436)

 

                   (183,411)

Proceeds from issuance of common stock (Note 8)

 637,000

 

                  1,367,500

 

                       60,000

Proceeds from notes payable

 -

 

                         6,150

 

                     375,000

Capital contributions

 -

 

                                -

 

                       44,226

Proceeds from notes payable - related parties

  200,000

 

                                -

 

                                -

      

Net cash provided by financing activities

 3,892,523

 

                  1,295,492

 

                     635,564

      

Net (Decrease) Increase in Cash and Cash Equivalents

   (14,825)

 

                     173,779

 

                     (21,196)

      

Cash, Beginning of Period

184,255

 

                       10,476

 

                       31,672

      

Cash, End of Period

 $        169,430

 

 $         184,255

 

 $             10,476

      

Supplemental and Non Cash Disclosures

     

Non-cash consideration for sale of Entertainment

 $          92,700

 

 $                    -

 

 $                      -

 

     

Non-cash payments from proceeds of convertible debt for interest and fees

 $         134,461

 

 $                             -

 

 $                             -

 

     

Non-cash principal payments from proceeds of convertible debt

 $         602,024

 

 $                             -

 

 $                             -

      

Accretion of discount on convertible notes payable

 $          644,055

 

 $                             -

 

 $                             -

      

Cash paid for interest

 $          402,903

 

 $                    33,124

 

 $                    30,618

      

Reduction of note payable in exchange for common stock (Note 4)

 $                      -

 

 $                  100,000

 

 $                             -

      

Sale of Entertainment

 $       1,511,844

 

 $                             -

 

 $                             -

FullCircle Registry, Inc.

Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

December 31,

 

December 31,

 

 

 

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash

 

$

14,267

 

$

34,469

 

Accounts receivable

 

 

30,428

 

 

39,177

 

Utilities Deposits

 

 

10,870

 

 

 

 

Prepaid expenses

 

 

5,126

 

 

535

 

Total current assets

 

 

60,691

 

 

74,181

 

 

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

 

 

Georgetown 14 property

 

 

6,430,441

 

 

6,372,161

 

 

Computers and equipment

 

 

-

 

 

82,928

 

 

Accumulated depreciation

 

 

(637,070)

 

 

(472,808)

Total fixed assets

 

 

5,793,371

 

 

5,982,281

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

Total customer data Base after amortization

 

 

-

 

 

43,022

Total assets

 

$

5,854,062

 

$

6,099,484

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

70,974

 

$

53,071

 

Accrued expenses

 

 

7,628

 

 

11,141

 

Accrued interest

 

 

74,610

 

 

62,834

 

Preferred dividends payable

 

 

21,083

 

 

15,071

 

Short term notes payable

 

 

35,000

 

 

40,000

 

Notes payable - related party

 

 

426,248

 

 

359,414

 

Current portion of long term debt

 

 

309,586

 

 

264,189

 

Accrued Property tax

 

 

150,120

 

 

125,965

Total current liabilities

 

 

1,095,249

 

 

931,685

 

 

 

 

 

 

 

 

 

 

Long term liabilities

 

 

 

 

 

 

 

 

Digital equipment note, less current portion

 

 

464,875

 

 

584,211

 

 

Mortgage payable, less current portion

 

 

4,435,527

 

 

4,651,891

 

Total long term liabilities

 

 

4,900,402

 

 

5,236,102

Total liabilities

 

 

5,995,651

 

 

6,167,787

 

 

 

 

 

 

 

 

 

Stockholders:

 

 

 

 

 

 

 

Preferred stock, authorized 10,000,000 shares

 

 

 

 

 

 

 

of $.001 par value

 

 

 

 

 

 

 

 

Preferred A, issued and outstanding is 10,000

 

 

10

 

 

10

 

 

Preferred B, issued and outstanding is 300,600

 

 

300

 

 

300

 

Common stock, authorized 200,000,000 shares of $.001 par value, issued and outstanding shares of 131,784,426 and 112,743,016  shares, respectively

 

 

131,784

 

 

112,743

 

Additional paid-in capital

 

 

8,999,967

 

 

8,638,180

 

Accumulated deficit

 

$

(9,273,650)

 

$

(8,819,536)

 

 

Total Stockholders' equity (deficit)

 

 

(141,589)

 

 

(68,303)

Total liabilities and stockholders' deficit

 

$

5,854,062

 

$

6,099,484

 

 

 

 

 

 

 

 

 

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




FullCircle Registry, Inc.

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

For the years

 

 

 

Ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

 

Revenues

 

$

1,883,837

 

$

1,865,468

Cost of sales

 

 

748,341

 

 

867,600

Gross profit

 

 

1,135,496

 

 

997,868

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Selling, general & administrative (includes non-cash

 

 

 

 

 

 

 

stock for services of $140,828 of $48,715)

 

 

977,036

 

 

758,300

 

Total selling, general & administrative expenses

 

 

977,036

 

 

758,300

Income before depreciation and amortization

 

 

158,460

 

 

239,568

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

 

 

 

Amortization expense

 

 

(43,022)

 

 

(86,040)

 

Depreciation expense

 

 

(247,190)

 

 

(228,094)

Operating Loss

 

 

(131,752)

 

 

(74,566)

 

 

 

 

 

 

 

 

Other Income (expense)

 

 

 

 

 

 

 

Interest expense

 

 

(316,350)

 

 

(363,677)

 

Miscellaneous Income

 

 

-

 

 

68,459

 

Total other income (expense)

 

 

(316,350)

 

 

(295,218)

Net loss before income taxes

 

 

(448,102)

 

 

(369,784)

Income taxes

 

 

-

 

 

-

 

 

 

 

 

 

 

 

Net loss

 

$

(448,102)

 

$

 (369,784)

 

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

 

$

(0.00)

 

$

 (0.00)

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

123,241,412

 

 

111,560,574

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements




F-4



FullCircle Registry, Inc.

Consolidated Statements of Cash Flows


 

 

 

 

For the Twelve Months

 

 

 

 

Ended December 31,

 

 

 

 

2013

 

2012

Cash flows from operating activities

 

 

 

 

 

 

 

Net loss

 

$

(448,102)

 

$

(369,784)

 

Adjustments to reconcile net loss to net cash provided by

 

 

 

 

 

 

 

(used in) operating activities

 

 

 

 

 

 

 

 

Depreciation & amortization

 

 

290,212

 

 

314,134

 

 

Stock issued for services

 

 

140,828

 

 

48,715

 

Change in assets and liabilities

 

 

 

 

 

 

 

 

(Increase) decrease in prepaid expenses

 

 

(15,461)

 

 

(535)

 

 

(Increase) decrease in accounts receivable

 

 

8,749

 

 

(33,296)

 

 

Increase (decrease) in accounts payable

 

 

17,903

 

 

(45,419)

 

 

Increase (decrease) in accrued interest

 

 

11,776

 

 

29,910

 

 

Increase (decrease) in accrued expenses

 

 

20,642

 

 

72,557

 

 

 Net cash provided by (used in) operating activities

 

 

26,547

 

 

16,282

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of fixed assets

 

 

(58,280)

 

 

(795,758)

 

Net cash provided by (used in) investing activities

 

 

(58,280)

 

 

(795,758)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Payments on mortgage payable

 

 

(172,148)

 

 

(121,679)

 

Payments on digital equipment payable

 

 

(118,155)

 

 

(111,653)

 

(Increase) decrease in notes receivable

 

 

 

 

 

10,000

 

Proceeds from notes payable related parties

 

 

66,834

 

 

186,788

 

Payment of notes payable

 

 

(5,000)

 

 

-

 

Proceeds from digital equipment loan

 

 

-

 

 

795,758

 

Proceeds from sale of common stock

 

 

240,000

 

 

35,000

 

Net cash provided by financing activities

 

 

11,531

 

 

794,214

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

(20,202)

 

 

14,738

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

34,469

 

 

19,731

Cash and cash equivalents at end of period

 

$

14,267

 

$

34,469

Supplemental cash flow information

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

 

$

304,574

 

$

333,767

 

Income Taxes

 

$

-

 

$

-

Non-cash transactions

 

 

 

 

 

 

 

Unpaid dividends

 

$

6,012

 

$

6,029

 

Stock issued for services

 

$

114,409

 

$

48,715

 

Stock issued for services - valuation difference

 

$

26,419

 

$

-

 

 

 

 

 

 

 

 

 

 

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



F-5



FullCircle Registry, Inc.

Consolidated Statements of Stockholders’ Equity (Deficit)

For the period ended December 31, 2013 and December 31, 2012


 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Preferred Stock

 

Common Stock

 

paid-in

 

Accumulated

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Capital

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2012

 

310,600

 

$

310

 

110,130,620

 

$

110,130

 

$

8,557,078

 

$

(8,443,723)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for cash at .04 per share

 

-

 

 

-

 

875,000

 

 

875

 

 

34,125

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for services, average fair value .03 per share

-

 

 

-

 

1,737,396

 

 

1,738

 

 

46,977

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

(6,029)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year ended December 31, 2012

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

(369,784)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2013

 

310,600

 

 

310

 

112,743,016

 

$

112,743

 

$

8,638,180

 

$

(8,819,536)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for cash at .02 per share

 

-

 

 

-

 

12,000,000

 

 

12,000

 

 

228,000

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for services, fair value .02 per share

 

-

 

 

-

 

7,041,410

 

 

7,041

 

 

133,787

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

(6,012)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year ended December 31, 2013

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

(448,102)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2013

 

310,600

 

$

310

 

131,784,426

 

$

131,784

 

$

8,999,967

 

$

(9,273,650)


TheSee accompanying notes are an integral part of theseto the consolidated financial statements

F-8




Note 1 - Summary of Significant Accounting Policies

F-6



FullCircle Registry, Inc.Corporate History, Nature of Business and Mergers

For Year Ending December 31, 2013 and December 31, 2012

Notes to Consolidated Financial Statements


NOTE 1.  SIGNIFICANT ACCOUNTING POLICIES


a.

Organization


FullCircle Registry, Inc. (the Company), formerly Excel Publishing, Inc. (Excel)Galaxy Next Generation LTD CO. (“Galaxy CO”) was incorporated on June 7, 2000organized in the Statestate of Nevada.  On April 10, 2002,Georgia in February 2017 while R & G Sales, Inc. (“R&G”) was organized in the Companystate of Georgia in August 2004. Galaxy CO merged with FullCircle Registry, Inc., a private Delaware corporation (FullCircle).  PerR&G (“common controlled merger”) on March 16, 2018, with R&G becoming the terms of the agreement, Excel agreed to deliver 12,000,000 shares of the Company’s common stock to the shareholders of FullCircle in exchange for 100% of FullCircle’s shares.  The merger was treated as a reverse merger with FullCircle being the accounting acquirer; therefore, all historical financial information prior to the acquisition date is that of FullCircle. Pursuant to the merger, the Companysurviving company. R&G subsequently changed its name from Excel Publishing,to Galaxy Next Generation, Inc. to FullCircle Registry, Inc.(“Galaxy”).


FullCircle Registry, Inc., was incorporated as WillRequest.com, Inc. under the laws of the State of Delaware on January 20, 2000.  In July 2000, the Company changed its name from WillRequest.com, Inc. to FullCircle Registry, Inc.  The Company was formed to provide a digital safe deposit box for vital medical and legal information of its customers.


In 2008 the Company elected to revise the mission statement that it would become(“FLCR”) is a holding company created for the purpose of acquiring small profitable businesses to provide exit plans for those companies’company’s owners. FLCR’s subsidiary, FullCircle Entertainment, Inc. (“Entertainment” or “FLCE”), owns and operates Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.


On June 22, 2018, Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into Full Circle Registry, Inc.’s (FLCR) newly formed subsidiary - formed specifically for the transaction (Galaxy MS). The merger resulted in Galaxy MS becoming a wholly-owned subsidiary of FLCR. For accounting purposes, the acquisition of Galaxy by FLCR is considered a reverse acquisition, an acquisition transaction where the acquired company, Galaxy, is considered the acquirer for accounting purposes, notwithstanding the form of the transaction. The primary reason the transaction is being treated as a purchase by Galaxy rather than a purchase by FLCR is that FLCR is a public reporting company, and Galaxy’s stockholders gained majority control of the outstanding voting power of FLCR’s equity securities. Consequently, the assets and liabilities and the operations that are reflected in the historical financial statements of the Company prior to the merger are those of Galaxy. The financial statements after the completion of the merger include the combined assets and liabilities of the combined company (collectively Galaxy Next Generation, Inc., Full Circle Registry, Inc. and FullCircle Entertainment, Inc., or “the Company”).

In 2008 the Company formed two new subsidiariesrecognition of Galaxy’s merger with FLCR, several things occurred: (1) FLCR amended its articles of incorporation to begin to formulate the expansion of the new business model and the growth ofchange its name from FullCircle Registry, Inc. FullCircle Prescription Services,to Galaxy Next Generation, Inc.; (2) Galaxy and FullCircle Insurance Agency, Inc.FLCR changed its fiscal year end to June 30, effective June 2018; (3) FLCR authorized shares of preferred stock were formed in 2008. FullCircle Entertainment, Inc.increased to 200,000,000 and authorized shares of common stock were increased to 4,000,000,000, (prior to the Reverse Stock Split) both with a par value of $0.0001; and (4) the Board of Directors and Executive Officers approved Gary LeCroy, President and Director; Magen McGahee, Secretary and Director; and Carl Austin, Director; and (5) the primary business operated by the combined company became the business that was formed in 2010operated by Galaxy.

F-9

Note 1 - Summary of Significant Accounting Policies (Continued)

Corporate History, Nature of Business and Mergers (Continued)

Galaxy is a manufacturer and U.S. distributor of interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices. New technologies like Galaxy’s own touchscreen panels are sold along with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo & Acer computers, Verizon WiFi and more. Galaxy’s distribution channel consists of approximately 30 resellers across the operationU.S. who primarily sell its products within the commercial and educational market. Galaxy does not control where the resellers focus their resell efforts; however, the K-12 education market is the largest customer base for Galaxy products comprising nearly 90% of a movie theater.Galaxy’s sales. In 2013addition, Galaxy also possesses its own reseller channel where it sells directly to the Company formed FullCircle Medical Supplies, Inc. to engageK-12 market, primarily throughout the Southeast region of the United States.

As disclosed in Note 12, the Entertainment segment was sold on February 6, 2019 in exchange for 38,625 Galaxy common shares.

Basis of Presentation and Principles of Consolidation

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the medical equipment supply business. The detailsUnited States of America. Any reference in these companies and plans are identified infootnotes to applicable guidance is meant to refer to the section Item 1. Description of Business of our Form 10-K for 2013.


b.

Accounting Method & Revenue Recognition


The Company's policy is to use the accrual method of accounting to prepare and present financial statements that conform toauthoritative U.S. generally accepted accounting principles (“GAAP”) as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”).  Revenue is recognized

Due to the change in year-end, the Company's fiscal year 2018 was shortened from 12 months to 3 months and ended on June 30, 2018. Further, the financial statements as of June 30, 2019 and 2018 represent the financial information of the Company subsequent to the acquisition. The consolidated statement of operations, changes in stockholder equity (deficit) and cashflows for the performanceyear ended March 31, 2018 represent the financial results of providing goods, services or other rightsthe Company prior to customers.


c.

Principles of Consolidation


For the years ended December 31, 2013 and 2012, the consolidated financial statements include the books and records of FullCircle Registry, Inc., FullCircle Entertainment, Inc., FullCircle Medical Supplies, Inc., FullCircle Prescription Services, Inc. and FullCircle Insurance Agency, Inc.acquisition. All inter-companyintercompany transactions and accounts have been eliminated in the consolidation.


d.The Company's financial reporting segments are Technology (reflecting the operations of Galaxy) and Entertainment (reflecting the operations of the movie theater). The Company is an over-the-counter public company traded under the stock symbol listing GAXY (formerly FLCR).

F-10

Note 1 - Summary of Significant Accounting Policies (Continued)

Segment Reporting

With the reverse merger between Galaxy and FLCR on June 22, 2018, the Company identified two reportable segments: Technology and Entertainment. Segment determination is based on the internal organization structure, management of operations and performance evaluation by management and the Company’s Board of Directors. Separate management of each segment is required because each business unit is subject to different operational issues and strategies.

The Technology segment sells interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices.

The Entertainment segment owns and operates Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana. Entertainment generates revenues from movie ticket sales and concessions. As part of the merger agreement, the parties have the right to spinout the Entertainment segment to the prior shareholders of FLCR. Management plans to focus on its primary business plan, which is Galaxy. As disclosed in Note 12, the Entertainment segment was sold to an entity with a common board member on February 6, 2019.

Use of Estimates in the Preparation of Consolidated Financial Statements


The preparation of consolidated financial statements in conformityaccordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities disclosureand disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. In these consolidated financial statements, assets, liabilities and expenses involve extensive reliance on management’s estimates. Actual results could differ from those estimates.



F-7



FullCircle Registry, Inc.

For Year Ending December 31, 2013 and December 31, 2012

Notes to Consolidated Financial Statements


e.

Fair valueSignificant estimates used in preparing the consolidated financial statements include those assumed in computing the allowance for doubtful accounts, inventory reserves, product warranty liabilities, valuation of financial instruments.


On January 1, 2008, the Company adopted FASB ASC 820-10-50, “Fair Value Measurements”.This guidance defines fair value, establishes a three-levelgoodwill, valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:


·

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

·

Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

·

Level 3 inputs to valuation methodology are unobservable and significant to the fair measurement.


The carrying amounts reported in the balance sheets for the cash and cash equivalents, receivables and current liabilities each qualify as financial instruments and are a reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The carrying value of convertible notes payable approximates fair value because negotiated terms and conditions are consistent with current market rates asrelated warrants, and the valuation of December 31, 2013 and 2012.  At December 31, 2013 and 2012,deferred tax assets. It is reasonably possible that the Company had no assets or liabilities that are measured at fair value on a recurring or non-recurring basis.significant estimates used will change within the next year.


f.F-11

Note 1 - Summary of Significant Accounting Policies (Continued)

Capital Structure


TheIn accordance with ASC 505, Equity, the Company’s capital structure is as follows:

  

June 30, 2019

   
  

Authorized

 

Issued

 

Outstanding

   
          

Common stock

 

     4,000,000,000

 

    11,318,901

 

  11,280,276

$.0001 par value, one vote per share

       

Preferred stock

 

        200,000,000

 

 -   

 

 -   

$.0001 par value, one vote per share

       

Preferred stock - Class A

 

                750,000

 

 -   

 

 -   

$.0001 par value; no voting rights

       

Preferred stock - Class B

 

             1,000,000

 

 -   

 

 -   

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

    
       

Preferred stock - Class C

 

             9,000,000

 

 -   

 

 -   

$.0001 par value; 500 votes per share, convertible to common stock

     
         
  

June 30, 2018

   
  

Authorized

 

Issued

 

Outstanding

   
          

Common stock

 

     4,000,000,000

      9,655,813

    9,655,813

$.0001 par value, one vote per share

     

Preferred stock

 

        200,000,000

 -   

 -   

$.0001 par value, one vote per share

     

Preferred stock - Class A

 

                750,000

  -   

 -   

$.0001 par value; no voting rights

     

Preferred stock - Class B

 

             1,000,000

 -   

 -   

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

  
     

Preferred stock - Class C

 

             9,000,000

 -   

 -   

$.0001 par value; 500 votes per share, convertible to common stock

  
       
  

March 31, 2018

   
  

Authorized

 

Issued

Outstanding

   
       

Common stock

 

     4,200,000,000

      8,572,233

    8,572,233

$.0001 par value, one vote per share

F-12

Note 1 - Summary of Significant Accounting Policies (Continued)


Preferred stock, authorized 10,000,000 shares of $.001 par value, Class A issued and outstanding is 10,000.  Class B issued and outstanding is 300,600.  Class A preferred shares have no voting rights.  Class B preferred shares have voting rights at 10 for 1 share.  There is no publicly traded market for ourthe preferred shares.  Preferred dividends declared were $6,029 for each

There are 102,023,065 common shares reserved at June 30, 2019 under terms of the years ending Decemberconvertible debt agreements and Stock Plan (see Notes 4 and 13).

There are 8,945,393 issued common shares that are restricted as of June 30, 2019. The shares will become free-trading upon satisfaction of certain terms within the convertible debt agreements.

Share capital was restated as of the year ended March 31, 2013 and 2012, respectively.2018, consistent with the accounting presentation requirement to retroactively adjust the accounting acquirer’s legal capital to reflect the legal capital of the accounting acquiree in a reverse acquisition.


Common stock, authorized 200,000,000 shares of $.001 par value, issued and outstanding 131,784,426 on December 31, 2013 and 112,743,016 on December 31, 2012.  The common stock has one vote per share.  The common stock is traded on the OTCBB under the symbol FLCR.Business Combinations


The Company has not paid, nor declared,accounts for business combinations under the acquisition method of accounting. Under this method, acquired assets, including separately identifiable intangible assets, and any dividends on common shares since its inception and does not intend to declare any such dividends in the foreseeable future. The Company's ability to pay dividends is subject to limitations imposed by Nevada law. Under Nevada law, dividends may be paid to the extent that the corporation's assets exceed itsassumed liabilities and it is able to pay its debts as they become due in the usual course of business.


g.

Property and Equipment


Property and equipment are recorded at cost. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation of property and equipment is provided using the straight-line method over the respective useful lives ranging from 3-39 years. Depreciation expense for the years ended December 31, 2013 and 2012 totaled $247,190 and $228,094, respectively.


h.

Impairment of Long Lived Assets


their acquisition date estimated fair value. The Company assesses whether certain relevant factors limit the period over which acquired assets are expected to contribute directly or indirectly to future cash flows for amortization purposes. Under certain conditions the Company may assess the recoverability of the unamortized balance of its long-lived assets based on undiscounted expected future cash flows. Should the review indicate that the carrying value is not fully recoverable; the excess of the carrying valuepurchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. Determining the fair value of any intangible assetassets acquired and liabilities assumed involves the use of significant estimates and assumptions.

Concurrent with the reverse triangular merger, the Company applied pushdown accounting. Pushdown accounting refers to the use of the acquirer’s basis in the preparation of the acquiree’s separate financial statements as the new basis of accounting for the acquiree. See Note 12 for a discussion of the merger and the related impact on the Company’s consolidated financial statements.

F-13

Note 1 - Summary of Significant Accounting Policies (Continued)

Revenue Recognition

Technology Interactive Panels and Related Products

The Company derives revenue from the sale of interactive panels and other related products. Sales of these panels may also include optional equipment, accessories and services (installation, training and other services, maintenance and warranty services). Product sales and installation revenue are recognized when all of the following criteria have been met: (1) products have been shipped or customers have purchased and accepted title to the goods; service revenue for installation of products sold is recognized as the installation services are performed, (2) persuasive evidence of an impairment loss.arrangement exists, (3) the price to the customer is fixed, and (4) collectability is reasonably assured.



F-8Deferred revenue consists of customer deposits and advance billings of the Company’s products where sales have not yet been recognized. Shipping and handling costs billed to customers are included in revenue in the accompanying statements of operations. Costs incurred by the Company associated with shipping and handling are included in cost of sales in the accompanying statements of operations. Sales are recorded net of sales returns and discounts, and sales are presented net of sales-related taxes.



FullCircle Registry, Inc.

For Year Ending DecemberBecause of the nature and quality of the Company's products, the Company provides for the estimated costs of warranties at the time revenue is recognized for a period of five years after purchase as a secondary warranty. The manufacturer also provides a warranty against certain manufacturing and other defects. As of June 30, 2019 and 2018, the Company accrued $82,350 and $1,350, respectively, for estimated product warranty claims, which is included in accrued expenses in the accompanying consolidated balance sheets. The accrued warranty costs are based primarily on historical warranty claims as well as current repair costs. There was $87,374 and $1,350 of warranty expenses for the year ended June 30, 2019 and the three months ended June 30, 2018, respectively. There was $1,350 of warranty expense during the year ended March 31, 2013 and December 31, 20122018.

Notes to Consolidated Financial Statements


F-14

i.

Earnings (Loss) Per ShareNote 1 - Summary of Significant Policies (Continued)


Revenue Recognition (Continued)

The computationCompany is negotiating a warranty settlement with one of earnings per shareits manufacturers. At June 30, 2019, the Company accrued $209,316 payable to this manufacturer to be paid over 24 months.

Product sales resulting from fixed-price contracts involve a signed contract for a fixed price or a binding purchase order to provide the Company’s interactive panels and accessories. Contract arrangements exclude a right of common stockreturn for delivered items. Product sales resulting from fixed-price contracts are generated from multiple-element arrangements that require separate units of accounting and estimates regarding the fair value of individual elements. The Company has determined that its multiple-element arrangements that qualify as separate units of accounting are (1) product sales and (2) installation and related services. There is objective and reliable evidence of fair value for both the product sales and installation services and allocation of arrangement consideration for each of these units is based on their relative fair values. Each of these elements represent individual units of accounting, as the weighted average number of shares outstanding at the datedelivered item has value to a customer on a stand-alone basis. The Company’s products can be sold on a stand-alone basis to customers which provides objective evidence of the consolidated financial statements.  fair value of the product portion of the multi-element contract, and thus represents the Company’s best estimate of selling price.


Earnings (Loss) Per Share


 

 

Earnings (Loss) Per Share

 

 

For the Twelve Months

 

 

Ended December 31,

 

 

2013

 

2012

 

 

 

 

 

 

 

Net loss

 

$

(448,102)

 

$

(369,784)

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

 

$

(0.004)

 

$

(0.003)

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

123,241,412

 

 

111,560,574


There are no outstanding common stock options and/or warrants.


j.

Provision for Income Taxes


Deferred tax assets and the valuation account are as follows:


 

 

12/31/2013

 

12/31/2012

 

 

 

 

 

 

 

Loss Carry Forward

 

$

9,247,231

 

$

8,819,536

 

 

 

 

 

 

 

Deferred tax asset:

 

 

 

 

 

 

NOL carryforward

 

$

3,338,514

 

$

3,175,033

 

 

 

 

 

 

 

Valuation allowance

 

$

(3,338,514)

 

$

(3,175,033)

 

 

 

 

 

 

 

Total deferred tax asset:

 

$

-

 

$

-


The componentsfair value of current income tax expense are as follows:installation services is separately calculated using expected costs of installation services. Many times, the value of installation services is calculated using price quotations from subcontractors to the Company who perform installation services on a stand-alone basis.


 

 

12/31/2013

 

12/31/2012

 

 

 

 

 

 

 

Current federal tax expense

 

$

-

 

$

-

 

 

 

 

 

 

 

Current state tax expense

 

$

-

 

$

-

 

 

 

 

 

 

 

Change in NOL benefits

 

$

163,481

 

$

346,303

 

 

 

 

 

 

 

Change in valuation allowance

 

$

(163,481)

 

$

(346,303)

 

 

 

 

 

 

 

Income tax expense

 

$

-

 

$

-




F-9



FullCircle Registry, Inc.

For Year Ending December 31, 2013 and December 31, 2012

Notes to Consolidated Financial Statements


The Company has adopted FASB ASC 740-10sells equipment with embedded software to account for income taxes.its customers. The Company currently has no items creating temporary differences that would give rise to deferred tax liabilities. Net operating losses give rise to possible tax assets in future years. Due to the uncertaintyembedded software is not sold separately, and it is not a significant focus of the utilization of net operating loss carry forwards; an evaluation allowance has been made to the extent of any tax benefit that net-operating losses may generate.  A provision for income taxes has not been made due to net operating loss carry-forwards of $3,329,003 and $3,175,033 as of December 31, 2013 and December 31, 2012, respectively, which may be offset against future taxable income. These NOL carry-forwards begin to expire in the year 2020.   No tax benefit has been reported in the financial statements. Tax rates differ from statutory rates due to the uncertainty of the above.


The Company did not have any tax positions for which it is reasonably possible that the total amount of unrecognized tax benefits will significantly increase or decrease within the next 12 months.


The Company includes interest and penalties arising from the underpayment of income taxes in the consolidated statements of operations in the provision for income taxes.  As of December 2013 and 2012, the Company had no accrued interest or penalties related to uncertain tax positions.


The tax years that remain subject to examination by major taxing jurisdictions are for the years ended December 31, 2013, 2012, and 2011.


k.

Concentration of Risk


Financial instruments which potentially subject the Company to concentrations of credit risk are cash and cash equivalents. The Company places its cash with financial institutions deemed by management to be of high credit quality.


l.

Recent Accounting Pronouncements


In July 2012, the FASB issued the Accounting Standards Update 2012-02,Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment (ASU 2012-02).  This update is effective for fiscal years beginning after September 15, 2012.  The update permits qualitative analysis of impairment of indefinite-lived intangible assets to determine if quantitative assessment of the value of such assets is necessary.  It applies to intangible assets with an indefinite life other than goodwill.  The update provides a series of events and circumstances that could impact significant inputs used to determine fair value of indefinite-lived assets.  It also provides guidance as to frequency such qualitative and/or quantitative analysis must be performed.  Finally, once an asset is determined to have a finite life, impairment assessment must be performed in accordance with paragraphs 350-35-35-18 through 35-19.


The intent of the update is to assess whether or not, on a more likely than not basis, using qualitative analysis as described in the update, an indefinite-lived asset is impaired.  If it is determined to be impaired, a valuation on a quantitative basis must be performed.  Similarly, if the indefinite-lived asset is determined to have a finite life it must be evaluated for amortization and/or impairment analysis.  The impact on our financial statements was not material.


In October of 2012, the FASB issued Accounting Standards Update 2012-04,Technical Corrections and Improvements (ASU 2012-04).  The guidance provided by the standard will be effective for fiscal periods beginning after December 15, 2012 and will be effective for our 2013 financial statements. The impact on our financial statements was not material.


In December 2011, the FASB issued the Accounting Standards Update 2011-11,Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities (ASU 2011-11) and the clarification release of the Accounting Standards Update 2013-01,Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities (ASU 2013-01) on January 31, 2013.  These updates require disclosure on both a gross and net basis of offsetting assets and liabilities in connection financial assets and liabilities.  It is effective for annual reporting periods beginning on or after January 1, 2013 and interim reporting periods within those annual periods.Company’s marketing efforts. The Company does not have any offsetting financial assetsprovide post-contract customer support specific to the software or incur significant costs that are within the scope of FASB guidance on accounting for software to be leased or sold. Additionally, the functionality that the software provides is marketed as part of the overall product. The software embedded in the equipment is incidental to the equipment as a whole.

Entertainment Theater Ticket Sales and liabilitiesConcessions

Revenues are generated principally through admissions and concessions sales with proceeds received in cash or via credit card at the present time.  If, in the future, after the effective date, the Company acquires such assets and liabilities it will comply with the disclosure requirementspoint of the update.sale.



F-10F-15



FullCircle Registry, Inc.

For Year Ending December 31, 2013 and December 31, 2012Note 1 - Summary of Significant Accounting Policies (Continued)

Notes to Consolidated Financial Statements


In August 2012 the FASB issued Accounting Standards Update 2012-03,Technical Amendments and Corrections to SEC Sections - Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 114, Technical Amendments Pursuant to SEC Release No. 33-9250, and Corrections Related to FASB Accounting Standards Update 2010-22.  The standard has been adopted and the technical corrections therein, if applicable, have been applied to its financial statements.


m.

Advertising


Advertising costs are expensed as incurred.  Advertising expense was $3,875 and $2,775 for the years ending December 31, 2013 and 2012, respectively.


n.

Cash and Cash Equivalents


For the purposes of the Statements of Cash Flows, theThe Company considers cash and cash equivalents to be cash in all bank accounts, including money market and temporary investments that have an original maturity of three months or less.


o.From time to time, the Company has on deposit, in institutions whose accounts are insured by the Federal Deposit Insurance Corporation, funds in excess of the insured maximum. The at-risk amount is subject to significant fluctuation daily throughout the year. The Company has never experienced any losses related to these balances, and as such, the Company does not believe it is exposed to any significant risk.

Reclassifications

Accounts Receivable

The Company reports accounts receivable at invoiced amounts less an allowance for doubtful accounts. Interest is not charged on past due accounts. Management reviews each receivable balance and estimates that portion, if any, of the balance that will not be collected. The carrying amount of the accounts receivable is then reduced by an allowance based on management’s estimate. Management deemed no allowance for doubtful accounts was necessary at June 30, 2019 and 2018. At June 30, 2019, $247,007 of total accounts receivable were considered unbilled and recorded as deferred revenue. There were no amounts considered unbilled at June 30, 2018.

Inventories

Inventory is stated at the lower of cost or net realizable value. Cost is determined on a first-in, first-out (FIFO) method of accounting. All inventory at June 30, 2019 and 2018, represents goods available for sale. Galaxy inventory is mostly comprised of interactive panels and accessories while FLCE inventory consists of concession inventory such as popcorn, soft drinks, and candy. Management estimates $20,000 and $0 of obsolete or slow-moving inventory reserves at June 30, 2019 and 2018, respectively.

Property and Equipment

Property and equipment are stated at cost less accumulated depreciation. Expenditures for repairs and maintenance are charged to expense as incurred and additions and improvements that significantly extend the lives of assets are capitalized. Upon sale or other retirement of depreciable property, the cost and accumulated depreciation are removed from the related accounts and any gain or loss is reflected in operations.

F-16

Note 1 - Summary of Significant Accounting Policies (Continued)

Property and Equipment (Continued)

Property and equipment at June 30, 2019 and the estimated useful lives used in computing depreciation, are as follows:

Furniture and fixtures

5 years

Equipment

5 years

Vehicles

5 years

Property and equipment at June 30, 2018 and March 31, 2018, and the estimated useful lives used in computing depreciation, are as follows:

Building

40 years

Building improvements

8 years

Vehicles

5 years

Equipment5 – 8 years
Furniture and fixtures5 years

Depreciation is provided using the straight-line method over the estimated useful lives of the depreciable assets. Depreciation expense was $221,260, $5,222 and $17,667 for the year ended June 30, 2019, the three months ended June 30, 2018 and the year ended March 31, 2018, respectively.

F-17

Note 1 - Summary of Significant Accounting Policies (Continued)

Long-lived Assets

Long-lived assets to be held and used are tested for recoverability whenever events or changes in circumstances indicate that the related carrying amount may not be recoverable. When required, impairment losses on assets to be held and used are recognized based on the excess of the asset’s carrying amount over the fair value of the asset.

Goodwill

Goodwill is not amortized, but is reviewed for impairment at least annually, or more frequently when events or changes in circumstances indicate that the carrying value may not be recoverable. Judgments regarding indicators of potential impairment are based on market conditions and operational performance of the business.

At each fiscal year-end, the Company performs an impairment analysis of goodwill. The Company may assess its goodwill for impairment initially using a qualitative approach to determine whether conditions exist to indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value. If management concludes, based on its assessment of relevant events, facts and circumstances that it is more likely than not that a reporting unit’s carrying value is greater than its fair value, then a goodwill impairment charge is recognized for the amount in excess, not to exceed the total amount of goodwill allocated to that reporting unit.

F-18

Note 1 - Summary of Significant Accounting Policies (Continued)

Goodwill (Continued)

If the fair value of a reporting unit exceeds its carrying amount, goodwill is not considered to be impaired and no further testing is required. If determined to be impaired, an impairment charge is recorded as a general and administrative expense within the Company’s consolidated statement of operations.

Distinguishing Liabilities from Equity

The Company relies on the guidance provided by ASC Topic 480, Distinguishing Liabilities from Equity, to classify certain convertible instruments. The Company first determines whether a financial instrument should be classified as a liability. The Company determines a liability classification if the financial instrument is mandatorily redeemable, or if the financial instrument, other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a variable number of its equity shares.

If the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the financial instrument should be presented between the liability section and the equity section of the balance sheet (“temporary equity”). The Company determines temporary equity classification if the redemption of the financial instrument is outside the control of the Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as permanent equity.

Initial Measurement

The Company records financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair value, or cash received.

Subsequent Measurement – Financial Instruments Classified as Liabilities

The Company records the fair value of financial instruments classified as liabilities at each subsequent measurement date.

The changes in fair value of financial instruments classified as liabilities are recorded as other income (expense).

F-19

Note 1 - Summary of Significant Accounting Policies (Continued)

Income Taxes

The Company accounts for income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Current income taxes are recognized for the estimated income taxes payable or receivable on taxable income or loss from the current year and any adjustment to income taxes payable related to previous years. Current income taxes are determined using tax rates and tax laws that have been enacted or subsequently enacted by the year-end date.

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to reverse. Under the asset and liability method, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recognized if it is more likely than not that some portion or all of the deferred tax asset will not be utilized.

Research and Development

The Company accounts for research and development (R&D) costs in accordance with the Research and Development topic of the ASC. Under the Research and Development topic of the ASC, all R&D costs must be charged to expense as incurred. Accordingly, internal R&D costs are expensed as incurred. Third-party R&D costs are expensed when the contracted work has been performed.

Stock-based Compensation

The Company records stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method. ASC 718 requires companies to recognize the cost of employee services received in exchange for awards of equity instruments based upon the grant date fair value of those awards. The Company, from time to time, may issue common stock to acquire services or goods from non-employees. Common stock issued to persons other than employees or directors are recorded on the basis of their fair value.

Earnings (Loss) per Share

Basic and diluted earnings (loss) per common share is calculated using the weighted average number of common shares outstanding during the period. The Company's convertible notes and warrants are excluded from the computation of diluted earnings per share as they are anti-dilutive due to the Company's losses during those periods.  

Share capital was restated as of the beginning of the three month period ended June 30, 2018, consistent with the accounting presentation requirement to retroactively adjust the accounting acquirer’s legal capital to reflect the legal capital of the accounting acquiree in a reverse acquisition.

F-20

Note 1 - Summary of Significant Accounting Policies (Continued)

Fair Value of Financial Instruments

The Company categorized its fair value measurements within the fair value hierarchy established by generally accepted accounting principles. The hierarchy is based on the valuation inputs used to measure the fair value of the asset. Level 1 inputs are quoted prices in active markets for identical assets; Level 2 inputs are significant other observable inputs; Level 3 inputs are significant unobservable inputs.

As of June 30, 2019 and 2018, the Company held certain financial assets and liabilities that are required to be measured at fair value on a recurring basis. All such assets and liabilities are considered to be Level 3 in the fair value hierarchy defined above.

Derivative Liabilities

The Company generally does not use derivative financial instruments to hedge exposures to cash flow or market risks. However, certain other financial instruments, such as warrants and embedded conversion features on the convertible debt, are classified as derivative liabilities due to protection provisions within the agreements.  Such financial instruments are initially recorded at fair value using the Monte Carlo model and subsequently adjusted to fair value at the close of each reporting period.  The Company accounts for derivative instruments and debt instruments in accordance with the interpretive guidance of ASC 815, ASU 2017-11, and associated pronouncements related to the classification and measurement of warrants and instruments with conversion features.

Recent Accounting Pronouncements

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which is effective for public entities for annual reporting periods beginning after December 15, 2018. Under ASU 2016-02, lessees will be required to recognize the following for all leases (with the exception of short-term leases) at the commencement date: 1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis, and 2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. The Company does not expect any material impact of ASU 2016-02 on the consolidated financial statements.

In July 2017, the FASB issued ASU 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Non-controlling Interests with a Scope Exception. Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480, Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable non-controlling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company adopted ASU 2017-11 in its consolidated financial statements and related disclosures on January 1, 2019, the first interim period after the effective date of the ASU.

F-21

Note 1 - Summary of Significant Accounting Policies (Continued)

Recent Accounting Pronouncements

In August 2018, the U.S. Securities and Exchange Commission ("SEC") adopted the final rule under SEC Release No. 33-10532 Disclosure Update and Simplification, to eliminate or modify certain disclosure rules that are redundant, outdated, or duplicative of U.S. GAAP or other regulatory requirements. Among other changes, the amendments eliminated the annual requirement to disclose the high and low trading prices of our common stock. In addition, the amendments provide that disclosure requirements related to the analysis of shareholders' equity are expanded for interim financial statements. An analysis of the changes in each caption of shareholders' equity presented in the balance sheet must be provided in a note or separate statement, as well as the amount of dividends per share for each class of shares. This rule was effective on November 5, 2018; and adopted during the year ended June 30, 2019 with little impact on the consolidated financial statements.

Note 2 - Property and Equipment

Property and equipment are comprised of the following at:

 

June 30, 2019

 

June 30, 2018

Land and buildings

                              $-

 $             4,937,069

Building improvements

                                -

                   363,083

Vehicles

                      74,755

                     92,353

Equipment

                        5,000

                1,470,709

Furniture and fixtures

                      12,598

                     12,598

 

                      92,353

                6,875,812

Accumulated depreciation

                     (65,588)

               (2,621,361)

 

Property and equipment, net

                    $26,765

 $             4,254,451

    

As disclosed in Note 12, the net assets of the Entertainment segment were sold on February 6, 2019. The property and equipment related to this segment are zero at June 30, 2019.

Note 3 - Line of Credit

The Company has a $1,250,000 line of credit at June 30, 2019 bearing interest at prime plus 0.05% (6.0% at June 30, 2019) which expires December 2019. The current terms of the line of credit were renegotiated from maximum borrowings of $750,000 at June 30, 2018 with interest at prime plus 1% (5.5% as of June 30, 2018). The line of credit is collateralized by certain real estate owned by a family member of a stockholder, 850,000 shares of the Company's common stock owned by two stockholders, personal guarantees of two stockholders, and a key man life insurance policy. A minimum average bank balance of $50,000 is required as part of the line of credit agreement. In addition, a 20% curtailment of the outstanding balance may occur during 2019. The outstanding balance was $1,230,550 and $547,603 at June 30, 2019 and 2018, respectively.

F-22

Notes 4 - Notes Payable

Long Term Notes Payable

The Company's long term notes payable obligations to unrelated parties are as follows at:

 

June 30, 2019

 

June 30, 2018

The Company has a note payable with a bank. Previous terms had maturity set at December 2018 and accrued interest at 2.10% annually. The note agreement was amended and now bears interest at 3.10% and matures in December 2019. The note is guaranteed by a stockholder and collateralized by a certificate of deposit owned by a related party. In May 2018, 50,000 shares of stock were issued to the related party in exchange for a $100,000 reduction in the short-term note balance.

   
   
   
   

 

 

 $                274,900

 

 

 $           275,000

 

Note payable to an individual executed March 2018 in which the note accrues interest on the original principal balance at a rate of 6.25% annually.  Interest payments are due annually with principal due March 2021.

                            -

               75,000

 

Mortgage payable with interest at 4.75%, and monthly payments of $34,435 through December 31, 2016. The note was modified during 2017. After the modification, the interest rate was 2.5% annually with monthly payments of $15,223 through July 15, 2020, and a balloon payment due at maturity. The mortgage payable is secured by the building and land and guaranteed by related parties.

                            -

           4,512,710

 

Note payable to a financial institution for a vehicle with monthly installments of $153 maturing June 2022.

                            -

                 6,150

 

Capital leases with a related party for 3 delivery vehicles with monthly installments ranging from $253 to $461, including 4% to 4.75% interest, maturing over 5-year terms expiring between July 2019 and July 2020. One of the capital leases was paid in full in April 2019 leaving 2 delivery vehicle capital leases remaining.

                      6,053

               17,668

 

Total Non-Related Party Notes Payable

                  280,953

           4,886,528

 

Current Portion of Non-Related Party Notes Payable

                  279,346

             362,181

 

Long-term Portion of Non-Related Party Notes Payable

 $                   1,607

 $        4,524,347

 

As disclosed in Note 12, the Entertainment segment was sold effective February 6, 2019. The notes payable related to this segment are zero at June 30, 2019.

F-23

Note 4 - Notes Payable (Continued)

Long Term Notes Payable (Continued)

Future minimum principal payments on the non-related party long term notes payable are as follows:

Year ending June 30,

 

2020

 $       279,346

2021

              1,607

 

 $       280,953

Short Term Notes Payable

The Company's short term notes payable obligations to unrelated parties assumed in the acquisition (Note 12) are as follows:

June 30, 2019

June 30, 2018

Note payable to individual and bears interest at a rate of 8% annually and is due on demand.

 $                     -

 $             20,000

Note payable to individual and bears interest at a rate of 8% annually and is due on demand.

                        -

               10,000

Notes payable to individuals in which the notes accrue interest on the original principal balance at a rate of 6.25% annually and are due on demand.

                        -

               60,000

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 6.25% annually and whose original maturity of August 2018 was extended to August 2019.

                        -

               25,000

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 6.25% annually and is due on demand.

                        -

               25,000

Note payable to an individual in which the note accrues interest on the original principal balance at a rate of 10% annually and is due on demand.

                        -

               25,000

Total Short Term Non-Related Party Notes Payable

 $                     -

 $           165,000

F-24

Note 4 - Notes Payable (Continued)

As disclosed in Note 12, the Entertainment segment was sold effective February 6, 2019. The short term notes payable obligations to unrelated parties related to this segment are zero at June 30, 2019.

Convertible Notes Payable

June 30, 2019

June 30, 2018

On January 16, 2019, the Company signed a convertible promissory note with an investor. The $382,000 note was issued at a discount of $38,200 and bears interest at 12% per year. The Company issued 92,271 common shares to the investor. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in June 2019. The note matures in July 2019 (Note 16). The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance.

 $              382,000

 $                          -

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in August 2019. The note matures in November 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance.

                 200,000

                             -

On March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $20,000 and bears interest at 10% per year. The Company issued 25,000 common shares to the investor. Two draws of $112,500 and $56,250 were borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in September 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note matures in March 2020. The Company has $56,250 of available borrowings under this note on June 30, 2019.

                 168,750

                             -

On April 1, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $25,000 and bears interest at 10% per year. The Company issued 25,000 shares to the investor. An initial draw of $100,000 was borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion. The note matures in April 2020. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The Company has $112,500 of available borrowings under this note at June 30, 2019.

                 112,500

                             -

F-25

June 30, 2019

June 30, 2018

On April 29, 2019, the Company signed a convertible promissory note with an investor. The $1,325,000 note was issued at a discount of $92,750 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share. The note matures in April 2020. The note has prepayment penalties of 120% of the sum of the outstanding principal, plus accrued interest, plus defaulted interest, plus any additional principal, plus at the holder's option, any amounts owed to the holder pursuant to any other provision of the note.

              1,325,000

                             -

On May 28, 2019, the Company signed a convertible promissory note with an investor. The $322,580 note was issued at a discount of $22,580 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share beginning in November 2019. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

                 322,580

                             -

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

                 366,120

                             -

Total Convertible Notes Payable

              2,876,950

                             -

Less: Unamortized original issue discounts

                 752,126

                             -

Current Portion of Convertible Notes Payable

              2,124,824

                             -

Long-term Portion of Convertible Notes Payable

 $                          -

 $                          -

F-26

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

The original issue discount is being amortized over the terms of the convertible notes using the effective interest method.  During the year ended June 30, 2019, the Company amortized $89,279 of debt discounts to interest expense and $644,055 to interest accretion. There was no amortization of debt discounts during the three months ended June 30, 2018 or the year ended March 31, 2018.

Two convertible promissory notes were entered into during the year ended June 30, 2019, and subsequently repaid in advance of maturity prior to June 30, 2019.  Significant noncash transactions involving interest expense during the year ended June 30, 2019 included prepayment penalty interest of $134,461 due to the advance repayment of two convertible notes.

Convertible notes are subordinate to the bank debt of the Company.

Accrued but unpaid interest on the notes is convertible by the lender into, and payable by the Company in common shares at a price per common share equal to the most recent closing price of the Company’s common shares prior to the delivery to the Company of a request to convert interest, or the due date of interest, as applicable. Interest, when due, is payable either in cash or common shares.

The conversion features meets the definition of a derivative liability instrument because the conversion rate is variable and therefore does not meet the “fixed-for-fixed” criteria outlined in ASC 815-40-15. As a result, the conversion features of the notes are recorded as a derivative liability at fair value and marked-to-market each period with the changes in fair value each period charged or credited to other income (expense).

Warrants

The Company issued common stock and warrants as consideration for the convertible notes. The warrants contain certain anti-dilutive clauses that are accounted for as financial derivatives. See Note 8 for common stock issued. Unexercised warrants of $277,342 are outstanding at June 30, 2019.  All outstanding warrants have an original exercise prices of $4 per share, contain anti-dilution protection clauses, and expire 36 months from issue date. The anti-dilution clause was triggered for outstanding warrants, which now have an exercise price of $1.325 per share. As of June 30, 2019, outstanding warrants expire between November 29, 2021 and April 17, 2022.  

The warrants meet the definition of a derivative liability instrument because the exercise price is variable and therefore does not meet the “fixed-for-fixed” criteria outlined in ASC 815-40-15.  As a result, the value of the unexercised warrants are recorded as a derivative liability at fair value and marked-to-market each period with the changes in fair value each period charged or credited to other income (expense).

F-27

Note 5 – Fair Value Measurements

The Company classifies financial assets and liabilities as held-for-trading, available-for-sale, held-to-maturity, loans and receivables or other financial liabilities depending on their nature. Financial assets and financial liabilities are recognized at fair value on their initial recognition.

The Company measures the fair value of financial assets and liabilities based on U.S. GAAP guidance which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.

The following table presents information about the assets and liabilities that are measured at fair value on a recurring basis at June 30, 2019 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical instruments. Fair values determined by Level 2 inputs utilize data points that are observable such as quoted prices, interest rates, and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the financial instrument, and included situations where there is little, if any, market activity for the instrument:


Liabilities:

Total

Level 1

Level 2

Level 3

Original issue discount, convertible debt

$ 979,569

$ -

$ -

$ 979,569

Derivative liability, warrants

46,375

-

-

46,375

     

Total:

$ 1,025,944

$ -

$ -

$ 1,025,944

Certain 2012 financial information has been reclassified

There were no assets or liabilities that required fair value measurement at June 30, 2018.

The Company measures the fair market value of the Level 3 components using the Monte Carlo model and projected discounted cash flows, as appropriate. These models were initially prepared by an independent third party and take into account management’s best estimate of the conversion price of the stock, an estimate of the expected time to conformconversion, an estimate of the stock’s volatility, and the risk-free rate of return expected for an instrument with a term equal to the 2013 presentation. duration of the convertible note.

The reclassificationssignificant unobservable valuation inputs for the convertible notes include an expected rate of return of 0%, a risk free rate of 2.61% and volatility of 180%.

F-28

Note 5 – Fair Value Measurements (Continued)

The derivative liability was valued using the Monte Carlo pricing model with the following inputs at June 30, 2019:  

Risk-free interest rate:   

1.72 -2.83%

Expected dividend yield:  

 0.00%

Expected stock price volatility: 

180.00%

Expected option life in years:2.80 -3.00 years

The following table sets forth a reconciliation of changes in the fair value of the Company’s convertible debt components classified as Level 3 in the fair value hierarchy at June 30, 2019:

Beginning balance

$

-

Convertible Securities at inception

 

1,238,359

Settlement of conversion features and warrants

 

(301,613)

Realized (83,487)
Unrealized 172,685
   

Ending balance

$

1,025,944

F-29

Note 6 - Related Party Transactions

Notes Payable

The Company's notes payable obligations to related parties are as follows:

 

June 30, 2019

June 30, 2018
Note payable to a related party in which the notes accrues interest on the original principal balance at a rate of 8% annually and is due on demand.-$15,000
 

Note payable to a stockholder in which the note principal plus interest of $10,000 is payable in December 2019.

 200,000-
 

Various notes payable to a related party in which the note accrues interest on the original principal balance at a rate of 6.25% annually and is due on demand.

-91,000

                    

          

Note payable to a related party in which the note accrues interest on the original principal balance at a rate of 6.25% annually and is due in August 2019.

-8,000

                    

   

            

Notes payable to a related party in which the note bears no interest and is due on demand.

                       -

25,000
 

Note payable to a related party in which the note accrues interest on the original principal balance at a rate of 9% annually and matures in October 2019.

  -125,000
 

Note payable to an individual executed February 2018 in which the note accrues interest on the original principal balance at a rate of 18% annually and is due on demand.

                       -

  10,000
 

Various notes payable to a related party in which the note accrues interest on the original principal balance at a rate of 10% annually through December 31, 2016 at which time the interest rate was reduced to 6.25% interest annually. The notes are scheduled to mature at various dates through July 2021.

                       -

 211,534

Total Related Party Notes Payable

             200,000

   485,534

Current Portion of Related Party Notes Payable

             200,000

 485,534

Long-term Portion of Related Party Notes Payable

 

 $                    -

$                -

F-30

Note 6 - Related Party Transactions (Continued)

As disclosed in Note 12, the Entertainment segment was sold effective February 6, 2019. The notes payable obligations to related parties for this segment are zero at June 30, 2019.

Advances

In support of the Company’s efforts and cash requirements, it may rely on advances from related parties until such time that it can support its operations or attain adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by officers, directors or shareholders. Amounts represent advances or amounts paid in satisfaction of liabilities. The advances are unsecured, due on demand, and the amounts outstanding at June 30, 2019 and 2018 are $0 and $260,173, respectively.

Leases

The Company leases property used in operations from a related party under terms of an operating lease. The term of the lease expires on December 31, 2021. The monthly lease payment is $1,500 plus maintenance and property taxes, as defined in the lease agreement. Rent expense for this lease, as well as other operating leases, totaled $18,000, $5,150, and $35,583 for the year ended June 30, 2019, the three months ended June 30, 2018, and the year ended March 31, 2018, respectively

The Company leases two vehicles from related parties under capital leases. The Company is paying the lease payments directly to the creditors, rather than the lessor. The leased vehicles are used in operations for deliveries and installations.

Other Agreements

A related party collateralizes the Company’s short-term note with a CD in the amount of $274,900, held at the same bank. The related party will receive a $7,500 collateral fee for this service (Note 4). In May 2018, 50,000 shares of stock were issued to the related party in exchange for a $100,000 reduction in the short-term note balance.

Notes Payable Converted to Common Stock

On June 22, 2018, various board members and executives of FLCR exchanged their outstanding related party debt and accrued interest for 4% of the Company’s common stock as described in Note 12.

F-31

Note 7 - Lease Agreements

Capital Lease Agreements

Capital lease agreements for vehicles (disclosed in Note 4) require monthly payments totaling $813 (ranging from $263 to $461), including interest (ranging from 4.5% to 4.75%), over 5-year terms expiring between July 2019 and July 2020.

Operating Lease Agreements

The Company leases office, retail shop and warehouse facilities under operating leases from a related party (Note 6) which requires monthly payments of $1,500 and expires on December 31, 2021. Rent expense for this lease, as well as other month-to-month leases, totaled $18,000, $5,150 and $35,583 for the year ended June 30, 2019, the three months ended June 30, 2018, and the year ended March 31, 2018, respectively.

Note 8 - Equity

Certain equity transactions related to the reverse triangular merger occurred in September 2018, but have been reflected as of June 30, 2018, in the consolidated financial statements due to FLCR effectively transferring control to Galaxy as of June 22, 2018 (Note 12). The following equity transactions occurred simultaneously, and are treated in these consolidated financial statements as being effective on that date:

Galaxy shareholders transferred all the outstanding shares of common stock to the Merger Sub;

Preferred Class C shares were converted into common stock in an amount equivalent to 89% ownership in the outstanding shares of the merged company;

Common shares were issued to common stockholders in an amount equivalent to 7% ownership in the outstanding shares of the merged company;

Common shares were issued to convertible debt holders in an amount equivalent to 4% ownership in the outstanding shares of the merged company ( Note 5).

A reverse stock split was approved at a ratio of one new share for every 350 shares of common stock outstanding (1:350 Reverse Stock Split).

F-32

Note 8 – Equity (Continued)

Private Placement

In March 2018, the Company offered 1,500,000 common shares to qualified investors at $2 per share in a private placement memorandum (“PPM”). The private placement offering period expired in September 2018. Proceeds were raised to purchase inventory, pay merger costs and provide working capital. As a result of the PPM, the Company issued 910 and 3,018 shares (post-Reverse Stock Split) and 32,226 (pre-Reverse Stock Split) to new investors resulting in proceeds of $637,000, $1,367,500, and $60,000 during the year ended June 30, 2019, the three months ended June 30, 2018, and the year ended June 30, 2018, respectively.

In April and May 2018, the Company issued 100 shares of common stock at $0.0001 par value to various consultants as compensation. The shares were valued at $70,000 (Note 10) on issuance.

In May 2018, the Company issued 822 shares of common stock at $0.0001 par value to various employees, management, and former members of the Board of Directors by board authorization as compensation in the regular course of business as well as upon contemplation of the reverse triangular merger (Note 12). The shares were valued at $575,200 on issuance and were recognized as stock compensation expense.

In May 2018, 143 shares of stock (post-Reverse Stock Split) were issued to the related party in exchange for a $100,000 reduction in the short-term note balance (Note 4).

In May and June 2019, a total of 510,000 shares were awarded under the Stock Plan (Note 13).

During the year ended June 30, 2019, the Company issued 302,271 common shares as consideration for convertible notes. During May 2019, 60,000 shares were returned and cancelled upon repayment of a convertible note prior to maturity. There were no shares issued as consideration for convertible notes during the three months ended June 30, 2018.

During the year ended June 30, 2019 and three months ended June 30, 2018, the Company issued 346,618 shares and 100 shares for professional consulting services, respectively. The shares were valued at $800,751 and $70,000 upon issuance, for the year ended June 30, 2019 and three months ended June 30, 2018, respectively.  

On February 6, 2019, the Company repurchased 38,625 shares from an entity with a common board member under a Share Purchase Agreement related to the sale of Entertainment. These shares are issued but not outstanding at June 30, 2019.

In May 2019, an investor exercised a warrant and was issued 381,944 shares in a cashless transaction.

See the capital structure section in Note 1 for disclosure of the equity components included in the Company’s consolidated financial statements.

F-33

Note 9 - Income Taxes

The Company’s effective tax rate differed from the federal statutory income tax rate for the year ended June 30, 2019, and the three months ended June 30, 2018, and the year ended March 31,2018 as follows:

Federal statutory rate

21%

State tax, net of federal tax effect

5.75%

Valuation allowance

-27%

Effective tax rate

0%

The Company had no federal or state income tax (benefit) for the year ended June 30, 2019, the three months ended June 30, 2018, and the year ended March 31, 2018.

The Company’s deferred tax assets and liabilities as of June 30, 2019 and 2018, are summarized as follows:

  

June 30, 2019

 

June 30, 2018

Federal

   
 

Deferred tax assets

 $    2,980,100

 $    2,205,200

 

Less valuation allowance

      (2,980,100)

      (2,205,200)

 

Deferred tax liabilities

                     -

                     -

  

                     -

                     -

  

State

 

Deferred tax assets

          866,300

          595,600

 

Less valuation allowance

         (866,300)

         (595,600)

 

Deferred tax liabilities

                     -

                     -

  

                     -

                     -

 

Net Deferred Tax Assets

 $                  -

 $                  -

F-34

Note 9 - Income Taxes (Continued)

The Company’s policy is to provide for deferred income taxes based on the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates that will be in effect when the differences are expected to reverse. The U.S. Tax Cuts and Jobs Act (TCJA) legislation reduces the U.S. federal corporate income tax rate from 35.0% to 21.0% and is effective June 22, 2018 for the Company. The Company is recognizing the effect of the Tax Cuts and Job Acts on the Company’s deferred income tax assets and liabilities. The Company has not generated any taxable income and has not recorded any current income tax expense at June 30, 2019. Consequently, the tax rate change has had no impact on the previously reportedCompany’s current tax expense but impacts the deferred tax assets and liabilities and will impact future deferred tax assets and liabilities to be recognized.

In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred taxes is dependent upon the generation of future taxable income during the periods in which those temporary differenced become deductible. Management considers projected future taxable income and tax planning strategies in making this assessment.

The Company's deferred tax assets are primarily comprised of net operating losses ("NOL") that give rise to deferred tax assets. The net operating loss carryforwards expire over a range from 2020 to 2038, with certain that have no expiration. There is no tax benefit for goodwill impairment, which is permanently non-deductible for tax purposes. Additionally, due to the uncertainty of the utilization of net operating loss carry forwards, a valuation allowance equal to the net deferred tax assets has been recorded.

The significant components of deferred tax assets as of June 30, 2019 and 2018, are as follows:

  

June 30, 2019

 

June 30, 2018

Net operating loss carryforwards

 $ 3,811,900

$ 2,727,900

Valuation allowance

      (3,846,400)

      (2,800,800)

Property and equipment

              7,100

            72,500

Inventory allowance

              5,400

                     -

Warranty accrual

            22,000

                 400

  
 

Net Deferred Tax Assets

 $                -

 $              -

As of June 30, 2019, the Company does not believe that it has taken any tax positions that would require the recording of any additional tax liability nor does it believe that there are any unrealized tax benefits that would either increase or decrease within the next twelve months. As of June 30, 2019, the Company’s income tax returns generally remain open for examination for three years from the date filed with each taxing jurisdiction.

There was no provision for federal and state income taxes at March 31, 2018, since Galaxy was a Subchapter S Corporation prior to the reverse triangular merger, becoming a C Corporation on June 22, 2018.

F-35

Note 10 - Commitments, Contingencies, and Concentrations

Contingencies

Certain conditions may exist as of the date the consolidated financial positionstatements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.

Concentrations

Galaxy contracts the manufacturer of its products with overseas suppliers. The Company’s sales could be adversely impacted by a supplier’s inability to provide Galaxy with an adequate supply of inventory.

Galaxy has one customer that accounted for approximately 86% of accounts receivable at June 30, 2019 and three customers that accounted for approximately 87% of accounts receivable at June 30, 2018.

Galaxy has four customers that accounted for approximately 79% of total revenue for the year ended June 30, 2019, three customers that accounted for 61% of revenues for the three months ended June 30, 2018, and three customers that accounted for 43% of revenues for the year ended March 31, 2018, respectively.

F-36

Note 11 - Material Agreements

Manufacturing and Distributorship Agreement

In December 2016, Galaxy executed an agreement with a company in South Korea. Pursuant to the agreement, the manufacturer agreed to manufacture, and the Company agreed to be the sole distributor of the interactive panels in the United States for a term of one year, with automatic annual renewals. The Company submits a three-month rolling sales forecast (which acts as a purchase order) to the manufacturer, updated monthly. Upon acceptance of the order by the manufacturer, the Company pays 105% of the cost shown on the purchase order, 10% at the time the order is accepted and the remaining 95% within 120 days if the Company has sold the panels and been paid by the end customer. The manufacturer also provides a warranty for any defects in material and workmanship for a period of 26 months from the date of shipment to the Company.  

There is a minimum annual purchase commitment under the agreement. The minimum purchase was not met; therefore, the manufacturer can require the Company to establish a performance improvement plan, and the manufacturer has the right to terminate the agreement. The agreement expired December 31, 2018.  

Consulting Agreement

Galaxy entered into a 26 month consulting agreement in May 2017 for advisory services. In exchange for services provided, the consultants receive consulting fees of $15,000 per month and a 5.5% equity interest in Galaxy. The 5.5% equity interest was converted to common stock upon the Common Controlled Merger of R&G and Galaxy CO (as described in Note 1). The consulting agreement was renewed in May 2019 with monthly payment terms of $15,000 and 450,000 share of common stock upon execution of the renewal. In addition, it was noted that the Company owed the consultant 210,000 shares under the May 2017 consulting agreement due to an anti-dilution clause in the agreement.  The Company paid the consultants $261,000, $95,000, and $157,000 in fees and expenses for consulting services provided during the year ended June 30, 2019, the three months ended June 30, 2018, and the year ended March 31, 2018, respectively. The 450,000 shares were issued under the Company’s Stock Plan in May 2019. The Company issued 210,000 shares for services in July 2019 (Note 16) in satisfaction of the $400,000 accrued liability for the consulting services per the anti-dilution provision of the agreement recorded at June 30, 2019.

Consulting Agreement

The Company entered into a consulting agreement in May 2018 for advisory services such as maintaining ongoing stock market support such as drafting and delivering press releases and handling investor requests. The program will be predicated on accurate, deliberate and direct disclosure and information flow from the Company and dissemination to the appropriate investor audiences. In exchange for these consulting services provided, the advisor received $15,000 at contract inception, 10,000 shares of common stock and $4,000 monthly through April 2019. The contract renews automatically each year. The Company paid the consultants $222,500 and $27,000 in fees and expenses for consulting services provided during the year ended June 30, 2019 and the three months ended June 30, 2018. No consulting fees were paid during the year ended March 31, 2018.The Company issued 10,000 shares of common stock for consulting services provided during the three months ended June 30, 2018.

F-37

Note 11 - Material Agreements (Continued)

Consulting Agreement

The Company entered into a consulting agreement in April 2018 for a period of six months for investor relations services such as blogs and newsletters, introduction to investment banks and online CEO quarterly conferences. In exchange for these consulting services provided, the advisor received $25,000 per month for four months and 25,000 shares of common stock. The Company paid the consultants $60,000 and $100,000 for the year ended June 30, 2019 and the three months ended June 30, 2018. No consulting fees were paid during the year ended March 31, 2018. The Company issued 25,000 shares of common stock for consulting services provided during the three months ended June 30, 2018. The agreement expired in October 2018.

Manufacturer and Distributorship Agreement

On September 15, 2018, the Company signed an agreement with a company in China for the manufacture of Galaxy’s SLIM series of interactive panels, a new Galaxy product. The manufacturer agreed to manufacture, and the Company agreed to be the sole distributor of the interactive panels in the United States for a term of two years. The agreement includes a commitment by Galaxy to purchase $2 million of product during the first year beginning September 2018. If the minimum purchase is not met, the manufacturer can require the Company to establish a performance improvement plan, and the manufacturer has the right to terminate the agreement. The payment terms are 20% in advance, 30% after the product is ready to ship, and the remaining 50% 45 days after receipt. The manufacturer provides Galaxy with the product, including a three-year manufacturer’s warranty from the date of shipment. The agreement renews automatically in two-year increments unless three months’ notice is given by either party.

Agency Agreement

Effective December 11, 2018, the Company entered into a 12 month contract with an agent to raise capital. The agent receives a finder’s fee ranging from 4 to 8% relative to the amount of capital raised, plus restricted shares in an amount equal to 4% of capital raised, if successful. The Agreement contains an option to extend the contract term for an additional six months. The Company paid $98,400 in fees and issued 46,618 shares of common stock during the year ended June 30, 2019. No fees were paid under this agreement during the three months ended June 30, 2018 and year ended March 31, 2018.

Master Service Agreement


Effective January 2, 2019, the Company entered into a 3 month contract with a business for advisory services including among other services, presenting and introducing the Company to the financial community of investors.  The Company paid $300,000 and issued 300,000 common stock shares under this agreement during the year ended June 30, 2019. No advisory fees were paid under this agreement during the three months ended June 30, 2018 and year ended March 31, 2018. The relationship with this advisor is continuing on an as-needed basis.

F-38

Note 11 - Material Agreements (Continued)

Financial Advisory Engagement

Effective June 4, 2019, the Company engaged a financial advisor to act as the Company’s exclusive financial advisor, lead managing underwriter and sole book running manager and investment banker in connection with a proposed offering. The engagement period of the agreement is June 4, 2019 to May 31, 2020. The Company is proposing a follow-on public offering of securities. The Company paid $0 in fees during the year ended June 30, 2019. No fees were paid under this agreement during the three months ended June 30, 2018 and year ended March 31, 2018. The Company issued 250,000 shares to the financial advisor for services in July 2019 (Note 16).

Business Development and Marketing Agreement

Effective June 10, 2019, the Company entered into a three-month contract for certain advisory and consulting services. The Company will issue 15,000 shares and pay $20,000 per month under the terms of the agreement. The Company paid $35,000 in fees during the year ended June 30, 2019. No fees were paid under this agreement during the three months ended June 30, 2018 and year ended March 31, 2018. The Company issued 60,000 shares to the consultant for consulting services in July and September 2019 (Note 16).

Capital Transaction Services Agreement

Effective June 28, 2019, the Company entered into a three-month contract for capital raise advisory and consulting services.  The Company pays $3,500 per month under the terms of this agreement, which is payable upon the successful closing of a capital raise. The Company paid $3,500 upon signing of the agreement. The agreement renews automatically unless either party provided notice of cancellation. The Company paid $3,500 in fees during the year ended June 30, 2019. No fees were paid under this agreement during the three months ended June 30, 2018 and year ended March 31, 2018.

F-39

Note 12 - Reverse Acquisition

On June 22, 2018, Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into FLCR’s newly formed subsidiary, Galaxy MS, Inc. which was formed specifically for the transaction. Under the terms of the merger, Galaxy’s shareholders transferred all their outstanding shares of common stock to Galaxy MS, in return for FLCR’s Series C Preferred Shares, which were equivalent to approximately 3,065,000,000 shares of the common stock of FLCR on a pre-reverse stock split basis. This represents approximately 89% of the outstanding common stock of FLCR, with the remaining 11% of common stock distributed as follows: (a) an ownership interest of seven percent (7%) to the holders of common stock, pro rata; and (b) four percent (4%) of the common stock to the holders of convertible debt, pro rata.

Concurrent with the reverse triangular merger, the Company applied pushdown accounting; therefore, the consolidated financial statements after completion of the reverse merger include the assets, liabilities, and results of operations of the combined company from and after the closing date of the reverse merger, with only certain aspects of pre-consummation stockholders’ equity remaining in the consolidated financial statements.

There was no cash consideration paid by Galaxy to FLCR on the date of the reverse triangular merger. Instead, shares of stock were issued and exchanged, and the Company acquired $1,511,844 of net assets of FLCR. At the closing of the merger, all of FLCR’s convertible promissory notes were converted into FLCR’s common shares. The merger agreement contains potential future tax advantages of the net operating loss carryforward available to offset future taxable income of the combined company, up to a maximum of $150,000, over a 5-year period beginning June 22, 2018. There is a valuation allowance reducing this tax benefit to zero at June 30, 2019 and 2018.

F-40

Note 12 - Reverse Acquisition (Continued)

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the merger date through pushdown accounting. The preliminary allocation to certain assets and/or liabilities may be adjusted by material amounts as the Company finalizes fair value estimates.

Assets

Cash

 $           22,205

Property and equipment

         4,209,995

Other

             20,716

Other assets

         1,511,844

Goodwill

            892,312

Total Assets

         6,657,072

Liabilities

Accounts payable

            208,763

Long-term debt

         4,593,851

Short-term debt

            799,534

Accrued interest

             78,948

Other

             83,664

Total Liabilities

         5,764,760

Net Assets

 $         892,312

Consideration

 $           58,092

Fair value of noncontrolling Interest

834,220

 $         892,312

As a result of the Company pushing down the effects of the acquisition, certain accounting adjustments are reflected in the consolidated financial statements, such as goodwill recognized of $834,220 and reflected in the balance sheet. Goodwill recognized is primarily attributable to the acquisition of the fair value of the public company structure and other intangible assets that do not qualify for separate recognition.

Other assets noted in the table above consist of the differences between the acquired assets and liabilities of Full Circle Entertainment to be distributed to pre-acquisition FLCR shareholders. The Company sold the Entertainment subsidiary on February 6, 2019 to focus on its primary business plan. As a result, the Company did not receive any economic benefit from the related assets in the table above, nor incur any obligations from the corresponding liabilities.

F-41

Note 12 - Reverse Acquisition (Continued)

The consideration received for the sale of Entertainment was 38,625 shares of Galaxy common stock at the fair value on the date of the transaction, or its operations.$92,700. The fair value of the Galaxy common shares received offset the assets and liabilities of Entertainment, with the difference recorded as a gain on the sale for the year ended June 30, 2019. The gain on the sale has been recorded in other expense in the Consolidated Statement of Operations.

The following table presents a summary of Entertainment’s identifiable assets and liabilities at February 6, 2019, the date of the sale:

Assets

Cash

 $           36,290

Property and equipment, net

         4,006,426

Receivables

               4,500

Inventories

               5,610

Other assets

         1,522,714

Total Assets

         5,575,540

Liabilities

Accounts payable

             22,424

Debt

         5,393,623

Accrued expenses

            127,481

Total Liabilities

         5,543,528

Net Assets

             32,012

Noncash consideration for net assets of Entertainment

             92,700

Gain on Sale

 $           60,668

F-42

Note 13 – Stock Plan

An Employee, Directors, and Consultants Stock Plan for the Year 2019 (“Plan”) was established by the Company. The Plan is intended to attract and retain employees, directors and consultants by aligning the economic interest of such individuals more closely with the Company’s stockholders, by paying fees or salaries in the form of shares of the Company’s common stock. The Plan is effective December 28, 2018, and expires December 31, 2019. Common shares of 1,000,000 are reserved for stock awards under the Plan. There were 510,000 shares awarded under the Plan as of June 30, 2019.

Note 14 - Segment Reporting

The Company has identified two reportable segments due to the merger that occurred on June 22, 2018: Technology and Entertainment.

The Technology segment sells interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices.


The Entertainment segment owns and operates Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana. Entertainment generates revenues from movie ticket sales and concessions. As contemplated in the merger agreement, the parties have the right to spinout the Entertainment segment so that management can focus on its primary business plan, which is Galaxy. As disclosed in Note 12, the Entertainment segment was sold effective February 6, 2019 to an entity owned by former majority shareholders of FLCR. There was no Entertainment segment during the year ended March 31, 2018.

NOTE 2.  GOING CONCERN


The following table summarizes operating results for the year ended June 30, 2019 for Technology and the period from July 1, 2018 to February 6, 2019 for Entertainment:

Revenues

Technology

Entertainment

     Technology

$   1,292,353

$               -

     Entertainment

                                              -

                                   589,705

 

Cost of Sales

     Technology

1,545,093

-

     Entertainment

-

221,238

 

Gross Profit

                                 (252,740)

                                   368,467

 

General and Administrative Expenses

     Technology

                                5,410,650

                                              -

     Entertainment

                                              -

                                   427,620

 

Other Income (Expense)

     Technology

                                 (966,279)

                                              -

     Entertainment

                                              -

25,705

 

Net Loss

$  (6,629,669)

$       (33,448)

F-43

Note 14 - Segment Reporting (Continued)

Assets

 Technology

 Entertainment

   

     Cash

$       151,853

    $      32,402

     Property and equipment, net

45,059

4,209,392

     Receivables

   326,183

15,543

     Inventory

 580,756

 6,008

     Prepaid and other current assets

  1,184

12,450

     Other assets

     -

1,511,844

     Goodwill

58,092

589,705

Total Assets

$   1,163,127

$   6,621,859

 

Liabilities

     Accounts payable

  $      570,069

  $       201,011

     Debt

951,453

5,393,385

     Accrued expenses

22,495

124,483

     Deferred revenue

219,820

-

Total Liabilities

1,763,837

$   5,718,879

F-44

Note 14 - Segment Reporting (Continued)

The following table presents a summary of operating information for the three months ended June 30, 2018:

Revenues

Technology

      Entertainment

     Technology

$   172,754

$               -

     Entertainment

  -

 34,946

 

Cost of Sales

     Technology

171,304

-

     Entertainment

-

6,804

 

Gross Profit

 1,450

28,142

 

General and Administrative Expenses

     Technology

1,364,124

   -

     Entertainment

  -

7,404

 

Other Income (Expense)

     Technology

(4,521)

   -

     Entertainment

   -

(23,666)

 

Net Loss

$  (1,367,195)

$       (2,928)

F-45

Note 15 - Going Concern

The accompanying Consolidated Financial Statementsconsolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation of liabilitiesconcern. As reflected in the normal course of business. Theaccompanying consolidated financial statements, the Company has suffered recurring losses,had negative working capital and is dependent upon raising capital to continue operations. The Company has incurred losses resulting inof approximately $4,600,000, an accumulated deficit of $9,247,231 asapproximately $9,500,000, and cash used in operations of December 31, 2013 and $8,819,536 as of December 31, 2012, respectively.approximately $3,900,000 at June 30, 2019.


The consolidatedCompany’s operational activities has primarily been funded through issuance of common stock for services, related party advances, debt financing, a private placement offering of common stock and through the deferral of accounts payable and other expenses. The Company intends to raise additional capital through the sale of equity securities or borrowings from financial statementsinstitutions and possibly from related and nonrelated parties who may in fact lend to the Company on reasonable terms. Management believes that its actions to secure additional funding will allow the Company to continue as a going concern. There is no guarantee the Company will be successful in achieving any of these objectives. These sources of working capital are not assured, and consequently do not include any adjustments that might result fromsufficiently mitigate the outcome of this uncertainty. It is management’s plan to generate additional working capital by increasing revenue as a result of new salesrisks and marketing initiatives and by raising additional capital from investors.


Management's plans with regards to these issues are as follows:


·

Improving our Georgetown 14 Cinemas investment.


·

Expanding revenues by purchasing, or otherwise acquiring, independent businesses.


·

Raising new investment capital, either in the form of equity or loans, sufficient to meet the Company's operating expenses until the revenues are sufficient to meet operating expenses on an ongoing basis.


·

Locating and merging with other profitable private companies where the owners are seeking liquidity and exit plans.


·

Maintaining the Company mission of minimal overheads while sourcing services in consulting roles to keep overheads at a minimum.


uncertainties disclosed above. The ability of the Company to continue as a going concern is dependent upon itsmanagement’s ability to successfully accomplishraise capital from the plans described insale of its equity and, ultimately, the preceding paragraph and eventually attain profitable operations.achievement of operating revenues. The accompanyingconsolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.



F-11Note 16 - Subsequent Events



FullCircle Registry, Inc.

For Year Ending December 31, 2013 and December 31, 2012

Notes to Consolidated Financial Statements


NOTE 3.   NOTES PAYABLE


The Company's notes payable obligations, both related party and unrelated, are as follows:


 

 

 

 

December 31

 

December 31

 

 

 

 

2013

 

2012

Notes payable current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable to related parties

 

 

 

 

 

 

 

for funds installed into Fullcircle Entertainment Inc. at 10% interest

 

$

349,622

 

$

305,937

 

 

 

 

 

 

 

 

 

 

Notes payable related parties current liabilities @ 8.0%

 

 

76,626

 

 

76,626

 

 

 

 

 

 

 

 

 

 

Notes payable to various individuals bears Interest at 8.0% per annum

 

 

 

 

 

 

 

principal and interest due on demand.

 

 

35,000

 

 

40,000

 

 

 

 

 

 

 

 

 

Total Demand Notes

 

$

461,248

 

$

422,563

 

 

 

 

 

 

 

 

 

 

Current portion of long term debt

 

 

309,586

 

 

264,189

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities – notes

 

$

770,834

 

$

686,752

 

 

 

 

 

 

 

 

 

Mortgage payable, less current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage payable assumed in acquisition; interest payable at 4.75%

 

 

 

 

 

 

 

monthly payments of $34,435 through July 2017 with balloon payment

 

 

 

 

 

 

 

of the Balance upon maturity.

 

 

4,435,527

 

 

4,651,891

 

 

 

 

 

 

 

 

 

 

Digital Equipment note payable, less current portion

 

 

 

 

 

 

 

Note payable exercised in January 2012;  interest payable at 7%

 

 

 

 

 

 

 

with a term of five years; secured by the digital equipment

 

 

464,875

 

 

584,211

 

 

 

 

 

 

 

 

 

 

Total long-term liabilities – notes

 

$

4,900,402

 

$

5,236,102

 

 

 

 

 

 

 

 

 

 

Total liabilities notes

 

$

5,671,236

 

$

5,899,705


At the election of the lender, principal and interest under related party notes may be paid through the issuance of restricted shares of common voting stock of the Company at the price of $.04 per share.


Future minimum principal payments on notes payable are as follows:


2014

$

309,586

2015

$

305,130

2016

$

305,130

2017

$

4,146,357

2018

$

143,785

Total

$

5,209,988


NOTE 4. RELATED PARTY


The Company received advances from related parties for $66,834 for operating needs in 2013. The balance ofhas evaluated subsequent events through the notes payabledate on which the consolidated financial statements were available to related parties was $426,248 as of December 31, 2013.




F-12



FullCircle Registry, Inc.

For Year Ending December 31, 2013 and December 31, 2012

Notes to Consolidated Financial Statements


NOTE 5. COMMITMENTS


Our principal executive offices are located at 161 Alpine Drive, Shelbyville, KY 40065.  The facility consists of approximately 1,200 square feet of office space, leased for $750 per month. Our original lease expired on September 15, 2007 and, due to high vacancies in the area, we have elected to maintain a verbal month-to-month agreement.  be issued.

 

NOTE 6. INTANGIBLE ASSETS


On July 1, 2019, the Company signed a lease agreement for certain property. The Company’s intangible assets consist primarilylease expires in June 2021 and requires a deposit of the database containing the names, addresses,$10,000 and phone numbersmonthly installments of approximately 68,000 customers for its use as part of its prescription oriented array of services. Amortization expense amounted to $43,022 and $86,040$3,000. Future lease payments are $36,000 for the years ended December 31, 2013June 30, 2020 and 2012 respectively. At December 31, 2012,2021.

On July 3, 2019, the database hadCompany entered into a new $165,000 convertible note with an original cost of $368,746 with accumulated amortization of $325,724.  As of December 31, 2013, the database was fully amortized and retired.investor.


NOTE 7 - LEASES – LESSORS


The Company leases spaceissued 250,000 shares to Lofino’s Indiana Foods, LLCa financial advisor for services in July 2019, under terms of a Save-A-Lot grocery store. The space is leased over a 20 year period. Monthly rent charged to the tenant is $11,395.  Beginning in 2015, monthly rent charged to the tenant will increase to $13,280 per month. Total rental income relating to this lease was $136,740 for each of the years ended December 31, 2013 and 2012. The following is a schedule for the next five years of future minimum rentals under the lease:Financial Advisory Agreement dated June 4, 2019.


Year Ending December 31,

 

 

 

2014

 

$

136,740

2015

 

 

159,360

2016

 

 

159,360

2017

 

 

159,360

2018

 

 

159,360

Thereafter

 

$

438,240


The termCompany issued 60,000 shares to a consultant for services in July and September 2019, under terms of this lease ends on September 30, 2021.a Business Development and Marketing Agreement dated June 10, 2019.


NOTE 8. STOCKHOLDERS EQUITY


During 2013,On July 22, 2019, the Company issued 12,000,000 restricted210,000 common shares for services. The shares were issued in satisfaction of its common stockan accrued expense at June 30, 2019 for $240,000consulting services under an anti-dilution provision in cash at $.02 per share. In 2012,the May 2017 Consulting Agreement (Note 11). The shares were issued to a related party of the consultant.

F-46

Note 16 - Subsequent Events (Continued)

On August 8, 2019, the Company entered into a new $200,000 convertible note with an investor and issued 50,000 shares to the investor under terms of the convertible note.

On August 20, 2019, the Company entered into a new $225,000 convertible note with an investor.

During August and September 2019, the Company issued 875,000 restricted527,632 common shares to an investor in full satisfaction of a $382,000 convertible note.

During August and September 2019, convertible note holders converted $70,000 of principal on the February 22, 2018 $200,000 convertible note in exchange for 96,200 shares.  The outstanding principal balance of the convertible note is $130,000 after the conversions.  The remaining balance of the note was assumed by a different investor who invested an additional $145,000 and combined the assumed note and additional investment into a new $234,000 convertible note.

On September 3, 2019, the Company acquired 100% of the stock of Interlock Concepts, Inc. and Ehlert Solutions, Inc. The purchase price for the acquisition was 1,350,000 shares of its common stock and a 2 year note payable to the seller for $35,000 in cash at $.04 per share.


$3,000,000. The Company also issued restricted shares of its common stock for services in 2013 and 2012. The Company estimates the fair value of its restricted shares issued for servicespurchase price is subject to adjustment based on prices obtained for cash from non-related third parties for the same seriesachievement of restricted shares. In 2013,certain earnings goals.

On September 4, 2019, a warrant holder exercised warrants and received 375,975 shares in a cashless transaction.

On September 10, 2019, the Company issued 7,041,410 of such35,000 shares at an average fair value of $.02 or $140,828. In 2012, the Company issued 1,737,396 such shares at an average fair value of $.03 or $48,715.to a software developer as compensation for a research and development project.



F-47



===========================================================================


FullCircle Registry,

Galaxy Next Generation, Inc.

Unaudited Consolidated Financial Statements for

GALAXY NEXT GENERATION, INC.

Consolidated Balance Sheets

    
 

December 31, 2019

 

June 30, 2019

Assets

(Unaudited)

 

(Audited)

Current Assets

   

Cash

 $                245,420

 $                169,430

Accounts receivable, net

                   847,251

                  262,304

Inventories, net

                   418,778

                  648,715

Prepaid and other current assets

                     25,798

                    20,898

Total Current Assets

                1,537,247

                1,101,347

 

Property and Equipment, net(Note 2)

                     85,441

                    26,765

 

Intangibles, net(Note 1 and 13)

                2,692,000

                            -

 

Goodwill(Notes 1, 12 and 13)

                1,634,507

                  834,220

 

Operating right of use asset(Note 7)

                   124,264

                            -

Total Assets

 $              6,073,459

 $             1,962,332

 

Liabilities and Stockholders' Equity (Deficit)

Current Liabilities

Line of credit (Note 3)

 $              1,230,450

 $             1,230,550

Convertible notes payable, net of discount (Note 4)

                1,214,667

                2,124,824

Derivative liability, convertible debt features and warrants (Note 5)

                   671,312

                1,025,944

Current portion of long term notes payable (Note 4)

                   414,506

                  279,346

Accounts payable

                1,725,632

                  690,882

Accrued expenses

                   258,734

                  597,351

Deferred revenue

                   585,572

                  247,007

Short term portion of related party notes payable (Note 6)

                1,223,467

                  200,000

Total Current Liabilities

                7,324,340

                6,395,904

 

Noncurrent Liabilities

Long term portion of accounts payable

                   133,897

                  174,703

Long term portion of related party notes payable (Note 6)

                1,450,000

                            -

Notes payable, less current portion (Note 4)

                     71,228

                      1,607

Total Liabilities

                8,979,465

                6,572,214

 

Stockholders' Equity (Deficit)

Common stock

                      1,746

                      1,072

Preferred stock - Series E, non-redeemable

                           50

                            -

Additional paid-in-capital

               11,402,437

                4,859,731

Accumulated deficit

              (14,310,239)

               (9,470,685)

Total Stockholders' Equity (Deficit)

               (2,906,006)

               (4,609,882)

 

Total Liabilities and Stockholders' Equity (Deficit)

 $            6,073,459

 $           1,962,332

See accompanying Notes to the Period Endedconsolidated financial statements (unaudited)

June 30, 2014 and 2013F-48

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Operations

(Unaudited)

     
 

For the Three Months

For the Six Months

 

Ended December 31,

Ended December 31,

 

2019

2018

2019

2018

Revenues

    

Technology interactive panels and related products

 $           869,565

 $           348,358

 $        1,491,398

 $           844,828

Entertainment theater ticket sales and concessions

                       - 

              294,289

                       -

              511,044

Technology office supplies

                  6,964

                  6,564

                10,028

                12,758

Total Revenues

              876,529

              649,211

           1,501,426

           1,368,630

 

Cost of Sales

Technology interactive panels and related products

              492,105

              309,889

              985,784

              717,240

Entertainment theater ticket sales and concessions

                         -

                91,765

                         -

              163,323

Total Cost of Sales

              492,105

              401,654

              985,784

              880,563

     

Gross Profit

              384,424

              247,557

              515,642

              488,067

 

General and Administrative Expenses

Stock compensation and stock issued for services

              679,881

                         -

           2,007,692

                         -

General and administrative

           1,805,480

           1,502,176

           2,601,528

           2,365,770

 

Loss from Operations

          (2,100,937)

          (1,254,619)

          (4,093,578)

          (1,877,703)

 

Other Income (Expense)

Other income

                       -

                13,374

                  3,049

                53,818

Expenses related to convertible notes payable:

Change in fair value of derivative liability

           1,219,289

                       -

           2,022,257

                       -

Interest accretion

             (579,920)

                       -

             (808,853)

                       -

Interest expense

          (1,360,639)

               (13,552)

          (1,962,429)

               (62,365)

 

Total Other Income (Expense)

             (721,270)

                    (178)

             (745,976)

                 (8,547)

 

Net Loss before Income Taxes

          (2,822,207)

          (1,254,797)

          (4,839,554)

          (1,886,250)

 

Income taxes (Note 9)

                         -

                         -

                         -

                         -

 

Net Loss

 $   (2,822,207)

 $       (1,254,797)

 $    (4,839,554)

 $     (1,886,250)

 

Net Basic and Fully Diluted Loss Per Share

 $          (0.161)

 $          (0.134)

 $          (0.331)

 $          (0.235)

 

Weighted average common shares outstanding

Basic

         17,531,574

           9,362,167

         14,636,414

           8,042,106

Fully diluted

         27,349,020

           9,362,167

         31,849,788

           8,042,106

 

See accompanying Notes to the consolidated financial statements (unaudited)

F-49

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Equity (Deficit)

Six Month Period Ended December 31, 2019

(Unaudited)

             

Total

 

Common Stock

 

Preferred Stock - Class E

  

Additional

 

Accumulated

 

Stockholders'

 

Shares

 

Amount

 

Shares

Amount

  

Paid-in Capital

 

Deficit

 

Deficit

              

Balance, June 30, 2019

     11,318,901

 $   1,072

             -

 $                     -

 $      4,859,731

 $   (9,470,685)

 $      (4,609,882)

 

Common stock issued for services in

July and August 2019 (Notes 8)

          475,000

           48

                -

                        -

         1,203,252

                      -

           1,203,300

 

Common stock issued in exchange for debt reduction

in August 2019 (Note 8)

          347,397

           35

                -

                        -

            619,068

                      -

              619,103

 
 

Settlement of conversion features in August and

September 2019 (Note 8)

                     -

             -

                -

                        -

            149,374

                      -

              149,374

 

Issuance of common stock to warrant

holders in September 2019 (Note 8)

          644,709

             -

                -

                        -

                        -

                      -

                         -

 

Common stock issued as compensation in

September 2019 (Note 8)

            44,511

             4

                -

                        -

              44,507

                      -

                44,511

 

Common stock issued for services in

September 2019 (Note 8)

            80,000

             9

                -

                        -

              79,991

                      -

                80,000

 

Common stock issued in acquisition of Ehlert Solutions, Inc. and Interlock Concepts, Inc. (Note 8 and 13)

       1,350,000

         135

                -

                        -

         1,720,216

                      -

           1,720,351

F-50

 

Common stock issued in exchange for debt reduction

in September 2019 (Note 8)

          397,864

           40

                -

                        -

            408,622

                      -

              408,662

 

Common stock issued for services in

October 2019 (Note 8)

          521,557

           52

                -

                        -

            403,550

                      -

              403,602

 

Common stock issued in exchange for debt reduction

in October 2019 (Note 8)

          833,572

           83

                -

                        -

            478,651

                      -

              478,734

 

Issuance of common stock to warrant holders

in October 2019 (Note 8)

          583,670

             -

                -

                        -

                        -

                      -

                         -

 

Settlement of conversion features in October 2019 (Note 8)

                     -

             -

                -

                        -

                3,000

                      -

                  3,000

 

Common stock issued for services in

November 2019 (Note 8)

            45,000

             5

                -

                        -

              19,795

                      -

                19,800

 

Common stock issued in exchange for debt reduction

in November 2019 (Note 8)

       1,194,157

         119

                -

                        -

            429,396

                      -

              429,515

 

Common stock issued for convertible notes

in November 2019 (Note 8)

          500,000

           50

                -

                        -

            219,950

                      -

              220,000

 

Common stock issued for services in December

2019 (Note 8)

          908,355

           91

                -

                        -

            256,387

                      -

              256,478

 

Commitment shares issued in December 2019 (Note 8)

            25,000

             3

                -

                        -

                6,997

                      -

                  7,000

 

Issuance of Preferred Stock - Class E

                     -

             -

     500,000

                     50

            499,950

                      -

              500,000

 

Consolidated net loss

                     -

             -

                -

                        -

                        -

      (4,839,554)

         (4,839,554)

 

Balance, December 31, 2019

     19,269,693

 $   1,746

     500,000

 $                  50

 $    11,402,437

 $ (14,310,239)

 $      (2,906,006)

 

See accompanying Notes to the consolidated financial statements (unaudited)

F-51

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Equity (Deficit)

Six Month Period Ended December 31, 2018

(Unaudited)

          
         

Total

 

Common Stock

 

Additional

 

Accumulated

 

Stockholders'

 

Shares

 

Amount

 

Paid-in Capital

 

Deficit

 

Deficit

          

Balance, June 30, 2018

       9,655,813

 $      965

 $      3,108,873

 $   (2,807,568)

 $           302,270

 

Common stock issued as part of the

private placement in September 2018

                 910

             -

            637,000

                      -

              637,000

 

Common stock issued for services

in December 2018

            75,511

             8

            237,851

                      -

              237,859

 

Consolidated net loss

                     -

             -

                        -

      (1,886,250)

         (1,886,250)

 

Balance, December 31, 2018

       9,732,234

 $      973

 $      3,983,724

 $   (4,693,818)

 $         (709,121)

See accompanying Notes to the consolidated financial statements (unaudited)

F-52

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Cash Flows

(Unaudited)

     
  

Six Months Period Ended December 31,

  

2019

 

2018

Cash Flows from Operating Activities

    

Net loss

 

 $    (4,839,554)

 $     (1,886,250)

Adjustments to reconcile net loss to net cash used in operating activities:

 

Depreciation

 

                                  17,844

                                        178,422

Amortization of convertible debt discounts

 

                                216,724

                                            4,444

Issuance of stock for services

 

                                            -

                                        237,859

Amortization of intangible assets

 

                                268,000

                                                    -

Accretion and settlement of financing instruments

 

and change in fair value of derivative liability

 

                                536,339

                                                    -

Changes in assets and liabilities:

 

Accounts receivable

 

                                  75,339

                                        294,545

Inventories

 

                                315,734

                                        213,151

Prepaid expenses and other assets

 

                                            -

                                       (219,820)

Accounts payable

 

                                 (54,573)

                                              (198)

Accrued expenses

 

                               (950,480)

                                       (191,621)

Deferred revenue

 

                               (173,380)

                                          23,943

  

Net cash used in operating activities

 

                            (4,588,007)

                                    (1,345,525)

  

Cash Flows from Investing Activities

 

Acquisition of business, net of cash

 

                             2,967,918

                                                    -

Purchases of property and equipment

 

                                 (17,636)

                                                    -

  

Net cash provided by investing activities

 

                             2,950,282

                                                    -

  

F-53

Cash Flows from Financing Activities

 

Principal payments on mortgage and financing lease obligations

 

                                   (3,449)

                                         (26,562)

Principal payments on short term notes payable

 

                                 (35,431)

                                         (20,000)

Payments on advances from stockholder, net

 

                                            -

                                       (111,173)

Payments on convertible notes payable

 

                               (159,983)

                                                    -

Proceeds from convertible notes payable

 

                             1,923,684

                                        360,000

Borrowings (proceeds) on line of credit, net

 

                                      (100)

                                        463,672

Payments on notes payable - related parties

 

                               (411,006)

                                                    -

Proceeds from issuance of common stock

 

                                            -

                                        637,000

Proceeds from notes payable - related parties

 

                                400,000

                                          45,000

  

Net cash provided by financing activities

 

                             1,713,715

                                     1,347,937

  

Net Increase in Cash and Cash Equivalents

 

                                  75,990

                                            2,412

  

Cash, Beginning of Period

 

                                169,430

                                        184,255

  

Cash, End of Period

 

 $   245,420

 $ 186,667

  

Supplemental and Non Cash Disclosures

 

Noncash additions related to convertible debt

 

 $    206,600

 $    40,000

  

Cash paid for interest

 

 $    161,944

 $     62,365

  

Related party note payable issued for acquisition of business

 

 $ 1,484,473

 $               -

  

F-54

TableSettlement of Contentsconversion feature

Page $    152,374

 $               -

Acquisition of goodwill and intangibles

 $ 3,760,287

 $               -

Consolidated Balance SheetsCommon stock issued in exchange for debt reduction

F-15 $  1,904,013

 $                -

Stock compensation and stock issued for services

 $  2,007,838

 $                -

Consolidated Statements of OperationsProperty and equipment purchased with financing lease

F-16 $       37,979

 $                 -

Convertible note and warrants extinguished

 $  1,405,243

 $                 -

Consolidated StatementsFair value of Cash Flowsconvertible note issued to stockholder

F-17 $  1,000,000

 $                 -

NotesFair value of preferred stock - Series E issued to Consolidated Financial Statementsstockholder

F-18 $     500,000

 $                  -



See accompanying Notes to the consolidated financial statements (unaudited)

F-14


F-55


Note 1 - Summary of Significant Accounting Policies

Corporate History, Nature of Business and Mergers

Galaxy Next Generation LTD CO. (“Galaxy CO”) was organized in the state of Georgia in February 2017 while R & G Sales, Inc. (“R&G”) was organized in the state of Georgia in August 2004. Galaxy CO merged with R&G (“common controlled merger”) on March 16, 2018, with R&G becoming the surviving company. R&G subsequently changed its name to Galaxy Next Generation, Inc. (“Galaxy”).

FullCircle Registry, Inc., (“FLCR”) is a holding company created for the purpose of acquiring small profitable businesses to provide exit plans for those company’s owners. FLCR’s subsidiary, FullCircle Entertainment, Inc. (“Entertainment” or “FLCE”), owns and operates Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.

Consolidated Balance Sheets


On June 22, 2018, Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into Full Circle Registry, Inc.’s (FLCR) newly formed subsidiary - formed specifically for the transaction (Galaxy MS). The merger resulted in Galaxy MS becoming a wholly-owned subsidiary of FLCR. For accounting purposes, the acquisition of Galaxy by FLCR is considered a reverse acquisition, an acquisition transaction where the acquired company, Galaxy, is considered the acquirer for accounting purposes, notwithstanding the form of the transaction. The primary reason the transaction is being treated as a purchase by Galaxy rather than a purchase by FLCR is that FLCR is a public reporting company, and Galaxy’s stockholders gained majority control of the outstanding voting power of FLCR’s equity securities. Consequently, the assets and liabilities and the operations that are reflected in the historical financial statements of the Company prior to the merger are those of Galaxy.

 

 

June 30,

 

December 31,

ASSETS

 

2014

 

2013

 

Current Assets

 

 

 

 

 

 

 

 

Total Checking/Savings

 

$

38,913

 

$

14,267

 

 

Accounts Receivable

 

 

33,912

 

 

30,428

 

 

Prepaid Expenses

 

 

2,492

 

 

5,126

 

Total Current Assets

 

 

75,317

 

 

49,821

 

Fixed Assets

 

 

 

 

 

 

 

 

Georgetown Property

 

 

6,431,386

 

 

6,430,441

 

 

Accumulated Depreciation

 

 

(763,574)

 

 

(637,070)

 

Total Fixed Assets

 

 

5,667,812

 

 

5,793,371

 

Other Assets

 

 

 

 

 

 

 

 

Utility Deposit

 

 

10,870

 

 

10,870

 

Total Other Assets

 

 

10,870

 

 

10,870

TOTAL ASSETS

 

$

5,753,999

 

$

5,854,062

 

 

 

 

 

 

 

 

 

 

LIABILITIES & EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

63,950

 

$

70,974

 

 

 

Prepaid Rental Income FCET

 

 

12,265

 

 

0

 

 

 

Current Portion of Long Term Debt

 

 

309,586

 

 

309,586

 

 

 

Property Tax Accrual

 

 

196,292

 

 

150,120

 

 

 

Accrued Expenses

 

 

7,927

 

 

7,628

 

 

 

Preferred Dividends Payable

 

 

24,097

 

 

21,083

 

 

 

Note Payable Related Parties

 

 

530,932

 

 

426,248

 

 

 

Note Payable

 

 

30,000

 

 

35,000

 

 

 

Accrued Interest

 

 

108,910

 

 

74,610

 

 

Total Current Liabilities

 

 

1,283,959

 

 

1,095,249

 

 

Long Term Liabilities

 

 

 

 

 

 

 

 

 

Digital equipment note, less current portion

 

 

415,354

 

 

464,875

 

 

 

Mortgage payable, less current portion

 

 

4,361,537

 

 

4,435,527

 

 

Total Long Term Liabilities

 

 

4,776,891

 

 

4,900,402

 

Total Liabilities

 

 

6,060,850

 

 

5,995,651

 

Stockholders:

 

 

 

 

 

 

 

 

Preferred stock, authorized 10,000,000 shares

 

 

 

 

 

 

 

 

of $.001 par value

 

 

 

 

 

 

 

 

 

Preferred A, issued and outstanding is 10,000

 

 

10

 

 

10

 

 

 

Preferred B, issued and outstanding is 300,600

 

 

300

 

 

300

 

 

Common stock, authorized 200,000,000 shares

 

 

 

 

 

 

 

 

of $.001 par value, issued and outstanding shares of

 

 

 

 

 

 

 

 

136,316,196 and 131,784,426  shares, respectively

 

 

136,316

 

 

131,784

 

 

Additional Paid-in-Capital

 

 

9,094,206

 

 

8,999,967

 

 

Accumulated deficit

 

 

(9,537,683)

 

 

(9,273,650)

 

 

 

Total Stockholders' equity (deficit)

 

 

(306,851)

 

 

(141,589)

 

TOTAL LIABILITIES & EQUITY

 

$

5,753,999

 

$

5,854,062


In recognition of Galaxy’s merger with FLCR, several things occurred: (1) FLCR amended its articles of incorporation to change its name from FullCircle Registry, Inc. to Galaxy Next Generation, Inc.; (2) Galaxy and FLCR changed its fiscal year end to June 30, effective June 2018; (3) FLCR authorized shares of preferred stock were increased to 200,000,000 and authorized shares of common stock were increased to 4,000,000,000, (prior to the Reverse Stock Split) both with a par value of $0.0001; and (4) the Board of Directors and Executive Officers approved Gary LeCroy, President and Director; Magen McGahee, Secretary and Director; and Carl Austin, Director; and (5) the primary business operated by the combined company became the business that was operated by Galaxy.

On September 4, 2019, Galaxy entered into a stock purchase agreement with Interlock Concepts, Inc. (Concepts) and Ehlert Solutions Group, Inc. (Solutions).  Under the stock purchase agreement, Galaxy acquired 100% of the outstanding capital stock of both Concepts and Solutions. The purchase price for the acquisition was 1,350,000 shares of common stock and a two year note payable to the seller for $3,000,000. The note payable to the seller is subject to adjustment based on the achievement of certain future gross revenues and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

The financial statements after the completion of the merger and acquisition include the consolidated assets and liabilities of the combined company (collectively Galaxy Next Generation, Inc., Full Circle Registry, Inc., FullCircle Entertainment, Inc., Interlock Concepts, Inc., and Ehlert Solutions Group, Inc. referred to collectively as the “Company”).

F-56

Note 1 - Summary of Significant Accounting Policies (Continued)

Corporate History, Nature of Business and Mergers (Continued)

As disclosed in Note 12, the Entertainment segment was sold on February 6, 2019 in exchange for 38,625 Galaxy common shares.

Galaxy is a manufacturer and U.S. distributor of interactive learning technologies and enhanced audio solutions.  Galaxy develop both hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy  also develops award winning classroom audio solutions and school PA and Intercom products, creating a full line card offering for classrooms to its channel partners. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices. New technologies like Galaxy’s own touchscreen panels are sold along with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo and Acer computers, Verizon WiFi and more. Galaxy’s distribution channel consists of approximately 30 resellers across the U.S. who primarily sell its products within the commercial and educational market. Galaxy does not control where the resellers focus their resell efforts; however, the K-12 education market is the largest customer base for Galaxy products comprising nearly 90% of Galaxy’s sales. In addition, Galaxy also possesses its own reseller channel where it sells directly to the K-12 market, primarily throughout the Southeast region of the United States.

Solutions and Concepts are Utah-based audio design and manufacturing companies creating innovative products that provide fundamental tools for building notification systems primarily to K-12 education market customers located primarily in the north and northwest United States.  Solutions and Concepts’ products and services allow institutions access to intercom, scheduling, and notification systems with improved ease of use.  The products provide an open architecture solution to customers which allows the products to be used in both existing and new environments.  Intercom, public announcement (PA), bell and control solutions are easily added and integrated within the open architecture design and software model.  These products combine elements over a common internet protocol (IP) network, which minimizes infrastructure requirements and reduces costs by combining systems.

Basis of Presentation and Principles of Consolidation

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



F-15



FullCircle Registry, Inc.

Consolidated Statements of Operations

(Unaudited)


 

 

 

 

For the Three Months

Ended June 30,

 

For the Six Months

Ended June 30,

 

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

396,029

 

$

477,043

 

$

782,172

 

$

931,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

153,908

 

 

203,680

 

 

303,871

 

 

349,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

242,121

 

 

273,363

 

 

478,301

 

 

582,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative

 

 

264,978

 

 

282,863

 

 

457,754

 

 

450,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

264,978

 

 

282,863

 

 

457,754

 

 

450,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before depreciation and amortization

 

 

(22,857)

 

 

(9,500)

 

 

20,547

 

 

131,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization expense

 

 

0

 

 

(21,512)

 

 

0

 

 

(43,022)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

(63,252)

 

 

(60,339)

 

 

(126,504)

 

 

(120,678)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Profit (Loss)

 

 

(86,109)

 

 

(91,351)

 

 

(105,957)

 

 

(31,974)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(79,401)

 

 

(87,649)

 

 

(155,062)

 

 

(175,010)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(79,401)

 

 

(87,649)

 

 

(155,062)

 

 

(175,010)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

 

(165,510)

 

 

(179,000)

 

 

(261,019)

 

 

(206,984)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(165,510)

 

$

(179,000)

 

$

(261,019)

 

$

(206,984)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

 

$

(0.001)

 

$

(0.001)

 

$

(0.002)

 

$

(0.002)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

132,784,259

 

 

131,784,426

 

 

132,784,259

 

 

118,631,336


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



F-16



FullCircle Registry, Inc.

Consolidated Statements of Cash Flows


 

 

 

 

For the Six Months

Ended June 30,

 

 

 

 

2014

 

2013

Cash flows from operating activities

 

 

Unaudited

 

 

Unaudited

 

Net loss

 

$

(261,019)

 

$

(206,984)

 

Adjustments to reconcile net loss to net cash provided by

 

 

 

 

 

 

 

(used in) operating activities

 

 

 

 

 

 

 

 

Depreciation & amortization

 

 

126,504

 

 

163,700

 

 

Stock issued for services

 

 

53,771

 

 

58,530

 

Change in assets and liabilities

 

 

 

 

 

 

 

 

(Increase) decrease in prepaid expenses

 

 

2,634

 

 

(17,454)

 

 

(Increase) decrease in accounts receivable

 

 

(3,484)

 

 

6,678

 

 

Increase (decrease) in accounts payable

 

 

(7,024)

 

 

(8,137)

 

 

Increase (decrease) in accrued interest

 

 

34,300

 

 

10,861

 

 

Increase (decrease) in accrued expenses

 

 

46,471

 

 

(11,947)

 

 

Increase (decrease) in prepaid rental income

 

 

12,265

 

 

0

 

 

 Net cash provided by (used in) operating activities

 

 

14,926

 

 

(4,753)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

Purchase of fixed assets

 

 

(945)

 

 

(40,113)

 

Net cash provided by (used in) investing activities

 

 

(945)

 

 

(40,113)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

Payments on mortgage payable

 

 

(73,991)

 

 

(78,118)

 

Payments on digital equipment financing payable

 

 

(49,520)

 

 

(68,318)

 

Payments on notes payable

 

 

(5,000)

 

 

-

 

Proceeds from notes payable related parties

 

 

104,684

 

 

32,149

 

Proceeds from sale of common stock

 

 

45,000

 

 

150,000

 

Net cash provided by financing activities

 

 

21,173

 

 

35,713

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

35,154

 

 

(9,153)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

14,267

 

 

34,469

Cash and cash equivalents at end of period

 

$

49,421

 

$

25,316

Supplemental cash flow information

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

 

$

120,763

 

$

164,149


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



F-17



NOTE 1. BASIS OF FINANCIAL STATEMENT PRESENTATION.


The information furnished herein was taken from the books and records of the Company without audit. However, such information reflects all adjustments, which are, in the opinion of management, necessary to properly reflect the results of the interim period presented. The information presented is not necessarily indicative of the results from operations expected for the full fiscal year.


The accompanying unaudited financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordanceconformity with accounting principles generally accepted in the United States of AmericaAmerica. Any reference in these footnotes to applicable guidance is meant to refer to the authoritative U.S. generally accepted accounting principles (“GAAP”) as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”).

All intercompany transactions and accounts have been condensed or omittedeliminated in the consolidation.

The Company’s financial reporting segments are Technology (reflecting the operations of Galaxy, Concepts, and Solutions) and Entertainment (reflecting the operations of the movie theater). The Company is an over-the-counter public company traded under the stock symbol listing GAXY (formerly FLCR).  

F-57

Note 1 - Summary of Significant Accounting Policies (Continued)

Segment Reporting

The Company has identified two reportable segments: Technology and Entertainment. Segment determination is based on the internal organization structure, management of operations and performance evaluation by management and the Company’s Board of Directors. Separate management of each segment is required because each business unit is subject to different operational issues and strategies.

The Technology segment sells interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices.  Concepts is a manufacturing company creating innovative products that provide fundamental tools for building notification systems.  Solutions is an audio design company providing installation, design, and servicing to customers.

The Entertainment segment, which was sold on February 6, 2019, owned and operated Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana. Entertainment generated revenues from movie ticket sales and concessions.

Use of Estimates

The preparation of consolidated financial statements in accordance with such rules and regulations. The information furnished in the interim financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion ofgenerally accepted accounting principles requires management are necessary for a fair presentation of such financial statements. Although management believes the disclosures and information presented are adequate to make estimates and assumptions that affect the information not misleading, it is suggested that these interim financial statements be read in conjunction withreported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the Company’s most recent auditeddate of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Significant estimates used in preparing the consolidated financial statements include those assumed in computing the allowance for doubtful accounts, inventory reserves, product warranty liabilities, valuation of goodwill and intangibles, valuation of convertible notes theretopayable and related warrants, and the valuation of deferred tax assets. It is reasonably possible that the significant estimates used will change within the next year.


F-58

Note 1 - Summary of Significant Accounting Policies (Continued)

Capital Structure


In accordance with ASC 505, Equity, the Company’s capital structure is as follows:

  

December 31, 2019

    
  

Authorized

 

Issued

 

Outstanding

    
           

Common stock

 

     4,000,000,000

 

    19,269,693

 

  19,231,068

 

$.0001 par value, one vote per share

        

Preferred stock

 

        200,000,000

 

                     -   

 

                   -   

 

$.0001 par value, one vote per share

        

Preferred stock - Class A

 

                750,000

 

                     -   

 

                   -   

 

$.0001 par value; no voting rights

        

Preferred stock - Class B

 

             1,000,000

 

                     -   

 

                   -   

 

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

     
        

Preferred stock - Class C

 

             9,000,000

 

                     -   

 

                   -   

 

$.0001 par value; 500 votes per share, convertible to common stock

     
        

Preferred stock - Class D

 

             1,000,000

 

                     -   

 

                   -   

 

$.0001 par value; no voting rights, convertible to common stock, mandatory conversion to common stock 18 months after issue

     
     
        

Preferred stock - Class E

 

                500,000

 

          500,000

 

        500,000

 

$.0001 par value; no voting rights, convertible to common stock

      

F-59

Note 1 - Summary of Significant Accounting Policies (Continued)

Capital Structure (continued)

  

June 30, 2019

    
  

Authorized

 

Issued

 

Outstanding

    
           

Common stock

 

     4,000,000,000

 

    11,318,901

 

  11,280,276

 

$.0001 par value, one vote per share

        

Preferred stock

 

        200,000,000

 

                     -   

 

                   -   

 

$.0001 par value, one vote per share

        

Preferred stock - Class A

 

                750,000

 

                     -   

 

                   -   

 

$.0001 par value; no voting rights

        

Preferred stock - Class B

 

             1,000,000

 

                     -   

 

                   -   

 

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

     
        

Preferred stock - Class C

 

             9,000,000

 

                     -   

 

                   -   

 

$.0001 par value; 500 votes per share, convertible to common stock

     

F-60

Note 1 - Summary of Significant Accounting Policies (Continued)

There is no publicly traded market for the preferred shares.

There are 103,406,045 common shares reserved at December 31, 2019 under terms of the convertible debt agreements and Stock Plan (see Notes 4 and 14).

There are 11,090,023 issued common shares that are restricted as of December 31, 2019. The shares may become free-trading after six months of being held upon satisfaction of certain terms and regulatory conditions.  

Business Combinations

The Company accounts for business combinations under the acquisition method of accounting. Under this method, acquired assets, including separately identifiable intangible assets, and any assumed liabilities are recorded at their acquisition date estimated fair value. The excess of purchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. Determining the fair value of assets acquired and liabilities assumed involves the use of significant estimates and assumptions.

Concurrent with the reverse triangular merger of FLCR and the acquisitions of Concepts and Solutions, the Company applied pushdown accounting. Pushdown accounting refers to the use of the acquirer’s basis in the preparation of the acquiree’s separate financial statements as the new basis of accounting for the acquiree. See Notes 12 and 13 for a discussion of the merger and acquisition and the related impact on the Company’s consolidated financial statements.


F-61

Note 1 - Summary of Significant Accounting Policies (Continued)

Revenue Recognition

Technology Interactive Panels and Related Products

The Company derives revenue from the sale of interactive panels and other related products. Sales of these panels may also include optional equipment, accessories and services (installation, training and other services, maintenance and warranty services). Product sales and installation revenue are recognized when all of the following criteria have been met: (1) products have been shipped or customers have purchased and accepted title to the goods; service revenue for installation of products sold is recognized as the installation services are performed, (2) persuasive evidence of an arrangement exists, (3) the price to the customer is fixed, and (4) collectability is reasonably assured.

Product sales resulting from fixed-price contracts involve a signed contract for a fixed price or a binding purchase order to provide the Company’s interactive panels and accessories. Contract arrangements exclude a right of return for delivered items. Product sales resulting from fixed-price contracts are generated from multiple-element arrangements that require separate units of accounting and estimates regarding the fair value of individual elements. The Company has determined that its multiple-element arrangements that qualify as separate units of accounting are (1) product sales and (2) installation and related services. There is objective and reliable evidence of fair value for both the product sales and installation services and allocation of arrangement consideration for each of these units is based on their relative fair values. Each of these elements represent individual units of accounting, as the delivered item has value to a customer on a stand-alone basis. The Company’s products can be sold on a stand-alone basis to customers which provides objective evidence of the fair value of the product portion of the multi-element contract, and thus represents the Company’s best estimate of selling price.


F-62

Note 1 - Summary of Significant Policies (Continued)

Revenue Recognition (Continued)

The fair value of installation services is separately calculated using expected costs of installation services. Many times, the value of installation services is calculated using price quotations from subcontractors to the Company who perform installation services on a stand-alone basis.

The Company sells equipment with embedded software to its customers. The embedded software is not sold separately, and it is not a significant focus of the Company’s marketing efforts. The Company does not provide post-contract customer support specific to the software or incur significant costs that are within the scope of FASB guidance on accounting for software to be leased or sold. Additionally, the functionality that the software provides is marketed as part of the overall product. The software embedded in the equipment is incidental to the equipment as a whole.

Deferred revenue consists of customer deposits and advance billings of the Company’s products where sales have not yet been recognized. Shipping and handling costs billed to customers are included in itsrevenue in the accompanying statements of operations. Costs incurred by the Company associated with shipping and handling are included in cost of sales in the accompanying statements of operations. Sales are recorded net of sales returns and discounts, and sales are presented net of sales-related taxes.

Because of the nature and quality of the Company’s products, the Company provides for the estimated costs of warranties at the time revenue is recognized for a period of five years after purchase as a secondary warranty. The manufacturer also provides a warranty against certain manufacturing and other defects. As of December 31, 2013, Annual Report2019 and June 30, 2019, the Company accrued $102,350 and $82,350, respectively, for estimated product warranty claims, which is included in accrued expenses in the accompanying consolidated balance sheets. The accrued warranty costs are based primarily on Form 10-K. Operating resultshistorical warranty claims as well as current repair costs. There was $0 and $7,239 of warranty expense for the three and six months ended December 31, 2019, respectively. There was no warranty expense for the three and six months ended December 31, 2018. The Company is negotiating a warranty settlement with one of its manufacturers. At December 31, 2019, the Company accrued $279,966 payable to this manufacturer to be paid over twenty-four months, with $133,897 recorded as a long-term portion of accounts payable.

Entertainment Theater Ticket Sales and Concessions

Revenues are generated principally through admissions and concessions sales with proceeds received in cash or via credit card at the point of sale.  


F-63

Note 1 - Summary of Significant Accounting Policies (Continued)

Cash and Cash Equivalents

The Company considers cash and cash equivalents to be cash in all bank accounts, including money market and temporary investments that have an original maturity of three months or less.

From time to time, the Company has on deposit, in institutions whose accounts are insured by the Federal Deposit Insurance Corporation, funds in excess of the insured maximum. The at-risk amount is subject to significant fluctuation daily throughout the year. The Company has never experienced any losses related to these balances, and as such, the Company does not believe it is exposed to any significant risk.

Accounts Receivable

Accounts receivable is recognized when the Company's right to consideration is unconditional, and is presented net of an allowance for doubtful accounts. Management reviews each receivable balance and estimates that portion, if any, of the balance that will not be collected. The carrying amount of the accounts receivable is then reduced by an allowance based on management’s estimate. At December 31, 2019 and June 30, 2019, management had determined an allowance on uncollectable accounts totaling $118,000 and $0, respectively, At December 31, 2019 and June 30, 2019, $73,626 and $247,007, respectively, of total accounts receivable were considered unbilled and recorded as deferred revenue.

Inventories

Inventory is stated at the lower of cost or net realizable value. Cost is determined on a first-in, first-out (FIFO) method of accounting. All inventory at December 31, 2019 and June 30, 2019, represents goods available for sale. Inventory is mostly comprised of interactive panels. Management estimates $20,000 of obsolete or slow-moving inventory reserves at December 31, 2019 and June 30, 2019.

Property and Equipment

Property and equipment are stated at cost less accumulated depreciation. Expenditures for repairs and maintenance are charged to expense as incurred and additions and improvements that significantly extend the lives of assets are capitalized. Upon sale or other retirement of depreciable property, the cost and accumulated depreciation are removed from the related accounts and any gain or loss is reflected in operations.


F-64

Note 1 - Summary of Significant Accounting Policies (Continued)

Property and Equipment (Continued)

Property and equipment at December 31, 2019 and June 30, 2019 and the estimated useful lives used in computing depreciation, are as follows:

Furniture and fixtures   2-5 years

Equipment                        5 years

Vehicles                            5 years

Depreciation is provided using the straight-line method over the estimated useful lives of the depreciable assets. Depreciation expense was $10,012 and $89,211 for the three months ended December 31, 2019 and 2018, respectively.  Depreciation expense was $17,844 and $178,422 for the six months ended December 31, 2019 and 2018, respectively.

Long-lived Assets

Long-lived assets to be held and used are tested for recoverability whenever events or changes in circumstances indicate that the related carrying amount may not be recoverable. When required, impairment losses on assets to be held and used are recognized based on the excess of the asset’s carrying amount over the fair value of the asset.

Goodwill

Goodwill, net of accumulated impairment losses, representing the excess of cost over the net tangible and identifiable assets of acquired businesses, is stated at cost. Goodwill is not amortized, but is reviewed for impairment at least annually, or more frequently when events or changes in circumstances indicate that the carrying value may not be recoverable. Judgments regarding indicators of potential impairment are based on market conditions and operational performance of the business.

At each fiscal year-end, the Company performs an impairment analysis of goodwill. The Company may assess its goodwill for impairment initially using a qualitative approach to determine whether conditions exist to indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value. If management concludes, based on its assessment of relevant events, facts and circumstances that it is more likely than not that a reporting unit’s carrying value is greater than its fair value, then a goodwill impairment charge is recognized for the amount in excess, not to exceed the total amount of goodwill allocated to that reporting unit.

If the fair value of a reporting unit exceeds its carrying amount, goodwill is not considered to be impaired and no further testing is required. If determined to be impaired, an impairment charge is recorded as a general and administrative expense within the Company’s consolidated statement of operations.

Goodwill at December 31, 2019 is $1,634,507 and is attributed to the reverse acquisition of FLCR (Note 12) and Concepts and Solutions (Note 13).


F-65

Note 1 - Summary of Significant Accounting Policies (Continued)

Intangible Assets

Intangible assets are stated at the lower of cost or fair value. Intangible assets are amortized on a straight-line basis over periods ranging from two to five years, representing the period over which the Company expects to receive future economic benefits from these assets.  Estimated amortization expense related to intangible assets for the next five years is: $1,072,000 for 2020, $872,000 for 2021, $272,000 for 2022, $272,000 for 2023, and $204,000 for 2024.

Net intangible assets at December 31, 2019 are $2,692,000 as noted in the following table:

 

December 31, 2019

 

Cost

 

Accumulated Amortization

Finite-lived assets:

   

Customer list

 $                 881,000

 $               44,050

Vendor relationships

                    479,000

                  23,950

Noncompete agreement

                  1,600,000

                200,000

 

 $               2,960,000

 $             268,000

There were no intangible assets as of June 30, 2014,2019.


F-66

Note 1 - Summary of Significant Accounting Policies (Continued)

Distinguishing Liabilities from Equity

The Company relies on the guidance provided by ASC Topic 480, Distinguishing Liabilities from Equity, to classify certain convertible instruments. The Company first determines whether a financial instrument should be classified as a liability. The Company determines a liability classification if the financial instrument is mandatorily redeemable, or if the financial instrument, other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a variable number of its equity shares.

If the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the financial instrument should be presented between the liability section and the equity section of the balance sheet (“temporary equity”). The Company determines temporary equity classification if the redemption of the financial instrument is outside the control of the Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as permanent equity.

Initial Measurement

The Company records financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair value, or cash received.

Subsequent Measurement – Financial Instruments Classified as Liabilities

The Company records the fair value of financial instruments classified as liabilities at each subsequent measurement date.

The changes in fair value of financial instruments classified as liabilities are recorded as other income (expense).


F-67

Note 1 - Summary of Significant Accounting Policies (Continued)

Income Taxes

The Company accounts for income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Current income taxes are recognized for the estimated income taxes payable or receivable on taxable income or loss from the current year and any adjustment to income taxes payable related to previous years. Current income taxes are determined using tax rates and tax laws that have been enacted or subsequently enacted by the year end date.

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to reverse. Under the asset and liability method, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is recognized if it is more likely than not that some portion or all of the deferred tax asset will not be utilized.

Research and Development

The Company accounts for research and development (R&D) costs in accordance with the Research and Development topic of the ASC. Under the Research and Development topic of the ASC, all R&D costs must be charged to expense as incurred. Accordingly, internal R&D costs are expensed as incurred. Third party R&D costs are expensed when the contracted work has been performed.


F-68

Note 1 - Summary of Significant Accounting Policies (Continued)

Stock-based Compensation

The Company records stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method. ASC 718 requires companies to recognize the cost of employee services received in exchange for awards of equity instruments based upon the grant date fair value of those awards. The Company, from time to time, may issue common stock to acquire services or goods from non-employees. Common stock issued to persons other than employees or directors are recorded on the basis of their fair value.

Earnings (Loss) per Share

Basic and diluted earnings (loss) per common share is calculated using the weighted average number of common shares outstanding during the period. The Company's convertible notes and warrants are excluded from the computation of diluted earnings per share as they are anti-dilutive due to the Company's losses during those periods.  

Fair Value of Financial Instruments

The Company categorized its fair value measurements within the fair value hierarchy established by generally accepted accounting principles. The hierarchy is based on the valuation inputs used to measure the fair value of the asset. Level 1 inputs are quoted prices in active markets for identical assets; Level 2 inputs are significant other observable inputs; Level 3 inputs are significant unobservable inputs.


F-69

Note 1 - Summary of Significant Accounting Policies (Continued)

Fair Value of Financial Instruments (Continued)

As of December 31, 2019 and June 30, 2019, the Company held certain financial assets and liabilities that are required to be measured at fair value on a recurring basis. All such assets and liabilities are considered to be Level 3 in the fair value hierarchy defined above.

Derivative Liabilities

The Company generally does not use derivative financial instruments to hedge exposures to cash flow or market risks. However, certain other financial instruments, such as warrants, and embedded conversion features on the convertible debt, are classified as derivative liabilities due to protection provisions within the agreements.  Such financial instruments are initially recorded at fair value using the Monte Carlo model and subsequently adjusted to fair value at the close of each reporting period.  The Company accounts for derivative instruments and debt instruments in accordance with the interpretive guidance of ASC 815, ASU 2017-11, and associated pronouncements related to the classification and measurement of warrants and instruments with conversion features and anti-dilution clauses in agreements.

Recently Adopted Accounting Standards

In November 2019, the FASB issued ASU No. 2019-08, Compensation – Stock Compensation (Topic 718). This ASU requires that an entity measure and classify share based payment awards granted to a customer by applying the guidance in Topic 718.  The amount recorded as a reduction of the transaction price is required to be measured on the basis of the grant-date fair value of the share-based payment award in accordance with Topic 718. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. The Company adopted this standard effective July 1, 2019 with no material impact on the consolidated financial statements.

In April 2019, the FASB issued ASU No. 2019-04, Codification Improvements to Topic 326, Financial Instruments – Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments. This ASU provides amendments to Topic 326 related to estimating and measuring credit losses. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. The Company adopted this standard effective July 1, 2019 with no material impact on the consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820) – Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurements. This ASU provides amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of the measurement uncertainty that should be applied. The amendments in this update are effective for fiscal years beginning after December 15, 2019, and interim periods within those years. The Company adopted this standard effective July 1, 2019 with no material impact on the consolidated financial statements.


F-70

Note 1 - Summary of Significant Accounting Policies (Continued)

Recently Adopted Accounting Standards (Continued)

Leases

In February 2016, the FASB issued ASU No. 2016-02, Leases.  This ASU, together with its related clarifying ASUs (collectively “ASU 2016-02”), amended the previous guidance for lease accounting and related disclosure requirements. The new guidance requires the recognition of right-of-use assets and lease liabilities on the consolidated balance sheet for leases with terms greater than 12 months or leases that contain a purchase option that is reasonably certain to be exercised.  Lessees are required to classify leases as either finance or operating leases.  This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease.  For leases with a term of 12 months or less, a lessee can make an accounting policy election by class of underlying asset not to recognize an asset and corresponding liability.  Lessees will also be required to provide additional qualitative and quantitative disclosures regarding the amount, timing, and uncertainty of cash flows arising from leases.  These disclosures are intended to supplement the amounts recorded in the financial statements and provide additional information about the nature of an organization’s leasing activities.  

On July 1, 2019, the Company adopted ASU 2016-02 using the modified retrospective method, meaning it has been applied to leases that existed or have been entered into after July 1, 2019, without adjusting comparative periods in the financial statements.

The Company elected to utilize the package of practical expedients in ASC 842-10-65-1(f) that, upon adoption of ASU 2016-02, allows entities to (1) not reassess whether any expired or existing contracts contain leases, (2) retain the classification of leases (e.g., operation or finance lease) existing at the date of adoption and (3) not reassess initial direct costs for any existing leases.

The adoption of ASU 2016-02 did not have a material impact on the Company's balance sheet, result of operations or cash flows.

The Company primarily leases office and warehouse space as well as delivery vehicles. The Company’s leases expire through December 2021.  Most leases contain renewal options for varying periods, which are at the Company’s sole discretion and included in the expected lease term if they are reasonably certain of being exercised.

Right of use assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term.  The Company uses its incremental borrowing rate to determine the present value of the lease as the rate implicit in the lease is typically not readily determinable.


F-71

Note 1 - Summary of Significant Accounting Policies (Continued)

Recently Adopted Accounting Standards (Continued)

Leases (Continued)

Short-term leases (leases with an initial term of 12 months or less or leases that are cancellable by the lessee and lessor without significant penalties) are not necessarily indicativerecorded on the consolidated balance sheet and are expensed on a straight-line basis over the term of the resultslease.  The majority of the Company’s short-term leases relate to certain property and delivery equipment.  These leases are entered into at agreed upon hourly, daily, weekly, or monthly rental rates for an unspecified duration and typically terminate for convenience provision.  Such equipment leases are considered short-term in nature unless it is reasonably certain that the equipment will be leased for a term greater than 12 months.

Note 2 - Property and Equipment

Property and equipment are comprised of the following at:

 

December 31, 2019

 

June 30, 2019

Vehicles

 $                 157,476

 $                   74,755

Equipment

                        6,645

                        5,000

Furniture and fixtures

                      30,235

                      12,598

 

                    194,356

                      92,353

Accumulated depreciation

                   (108,915)

                     (65,588)

 

Property and equipment, net

 $                   85,441

 $                   26,765

Note 3 - Line of Credit

The Company has a $1,250,000 line of credit at December 31, 2019 and June 30, 2019 bearing interest at prime plus 0.5% (5.25% at December 31, 2019 and 6.00% at June 30, 2019) which expires on May 15, 2020. The line of credit is collateralized by certain real estate owned by a family member of a stockholder, 850,000 shares of the Company's common stock owned by two stockholders, personal guarantees of two stockholders, and a key man life insurance policy. A minimum average bank balance of $50,000 is required as part of the line of credit agreement. The outstanding balance was $1,230,450 and $1,230,550 at December 31, 2019 and June 30, 2019, respectively.


F-72

Notes 4 - Notes Payable

Long Term Notes Payable

The Company's long-term notes payable obligations to unrelated parties are as follows at:

 

December 31, 2019

 

June 30, 2019

Note payable with a bank bearing interest at 3.10% and maturing on May 31, 2020. The note is guaranteed by a stockholder and collateralized by a certificate of deposit owned by a related party.  

   
  
   

 $                 274,900

 $                 274,900

 

Unsecured note payable with a financial institution that has a maximum borrowing of $150,000 with no expiration. A flat fee is charged on each draw and payments are auto-deducted monthly.

                      46,275

                              -

 

Operating lease liabilities for offices and warehouses with monthly installments of $18,080 (ranging from $4,530 to $1,413) over terms ranging from 2 to 3 years, expiring through December 2021.

                    124,264

                              -

 

Financing leases with a related party for delivery vehicles with monthly installments totaling $724 (ranging from $263 to $461), including interest (ranging from 4.5% to 4.75%), over 5-year terms expiring through July 2020. One of the financing leases was paid in full in July 2019 leaving one delivery vehicle financing lease remaining.

                       3,001

                       6,053

 

Financing lease with a finance company for delivery vehicle with monthly installments totaling $679 including interest at 8.99% over a 6 year term expiring in December 2025.

                      37,294

                              -

 

Total Notes Payable

                    485,734

                    280,953

 

Current Portion of Notes Payable

                    414,506

                    279,346

 

Long-term Portion of Notes Payable

 $                   71,228

 $                     1,607

F-73

Notes 4 - Notes Payable (Continued)

Long Term Notes Payable (Continued)

Future minimum principal payments on the long-term notes payable to unrelated parties are as follows:

Period ending December 31,

2020

 $       414,506

2021

            43,928

2022

              5,937

2023

              6,493

2024

              7,102

Thereafter

              7,768

 

 $         485,734


F-74

Note 4 - Notes Payable (Continued)

Convertible Notes Payable

 

December 31, 2019

 

June 30, 2019

On January 16, 2019, the Company signed a convertible promissory note with an investor. The $382,000 note was issued at a discount of $38,200 and bears interest at 12% per year. The Company issued 92,271 common shares to the investor. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in June 2019. The note matured in July 2019 and was converted to equity.

   
   
   
   

 $                                         -

 

 $                             382,000

    

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in August 2019. The note was paid in full by partial conversion to stock and proceeds from issuance of debt.

   

                                            -

 

                                200,000

    

On March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $20,000 and bears interest at 10% per year. The Company issued 25,000 common shares to the investor. Three draws of $56,250, $112,500, and $56,250 were borrowed under this note. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, beginning in September 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note matures in three intervals in March 2020, June 2020, and November 2020.

   
   
   

                                150,750

 

                                168,750

 

   

F-75

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

On April 1, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $25,000 and bears interest at 10% per year. The Company issued 25,000 shares to the investor. An initial draw of $100,000 was borrowed under this note.The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion. The note matures in April 2020. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance. The note was paid in full by conversion to stock.

   
   
   
   

                                            -

 

                                112,500

    

On April 29, 2019, the Company signed a convertible promissory note with an investor. The $1,325,000 note was issued at a discount of $92,750 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share. The note matures in April 2020. The note has prepayment penalties of 120% of the sum of the outstanding principal, plus accrued interest, plus defaulted interest, plus any additional principal, plus at the holder's option, any amounts owed to the holder pursuant to any other provision of the note. The note was paid in full with proceeds from issuance of debt and preferred stock.

   
   
   

                                            -

 

                             1,325,000

    

On May 28, 2019, the Company signed a convertible promissory note with an investor. The $322,580 note was issued at a discount of $22,580 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $2.75 per share beginning in November 2019. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.  The note was partially repaid by a combination of conversion to stock and cash.

   
   
   

                                  90,017

 

                                322,580

F-76

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediatelypreceding the notice of conversion. The note matures in May 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance. The note was partially repaid by conversion to stock.

   
   
   

                                300,000

 

                                366,120

    

On July 2, 2019, the Company signed a convertible promissory note with an investor. The $165,000 note was issued at a discount of $16,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in July 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

   
   
   

                                165,000

 

                                            -

    

On August 15, 2019, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $15,000 and bears interest at 6% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

   
   
   

                                225,000

 

                                            -


F-77

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

On August 6, 2019, the Company signed a convertible promissory note with an investor. The $220,000 note was issued at a discount of $20,000 and bears interest at 12% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

                                220,000

                                            -

On August 29, 2019, the Company signed a convertible promissory note with an investor. The $234,726 note was issued at a discount of $16,376 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion. The note matures in August 2020. The note has prepayment penalties of 120% of the principal and interest outstanding if repaid before 180 days from issuance.

234,726-


F-78

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

On September 27, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) the lowest closing price during the preceding 10 trading days prior to the issue date of the note. The note matures in June 2020. The note has prepayment penalties between 110% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

                                225,000

                                            -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $55,000 note was issued at a discount of $5,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

                                  55,000

                                            -

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $110,000 note was issued at a discount of $10,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

                                110,000

                                            -


F-79

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

On December 11, 2019, the Company signed a convertible promissory note with an investor. The $220,430 note was issued at a discount of $15,430 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) $0.46 per share or (b) 75% of the lowest trading price of common stock during the 10 trading days prior to conversion beginning in June 2020. The note matures in December 2020. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

                                220,430

                                            -

 

On November 25, 2019, the Company signed a convertible promissory note with an investor. The $1,000,000 note was issued at a discount of $70,000 and bears interest at 8% per year. The note principal and interest up to $250,000 every 30-day calendar period are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) $0.46 per share. The note matures in November 2020. The note has a redemption premium of 115% of the principal and interest outstanding if repaid before maturity.

                             1,000,000

                                            -

 

Total Convertible Notes Payable

                             2,995,923

                             2,876,950

 

Less: Unamortized original issue discounts

                             1,781,256

                                752,126

 

Current Portion of Convertible Notes Payable

                             1,214,667

                             2,124,824

 

Long-term Portion of Convertible Notes Payable

 $                                         -

 $                                         -


F-80

Note 4 - Notes Payable (Continued)

Convertible Notes Payable (Continued)

The original issue discount is being amortized over the terms of the convertible notes using the effective interest method. During the three and six months ended December 31, 2019, the Company amortized $156,456 and $216,724, respectively, of debt discounts to interest expense and $579,920 and $808,853, respectively, to interest accretion. There was no amortization of debt discounts during the three or six months ended December 31, 2018.

Convertible notes are subordinate to the bank debt of the Company.

Accrued but unpaid interest on the notes is convertible by the lender into, and payable by the Company in common shares at a price per common share equal to the most recent closing price of the Company’s common shares prior to the delivery to the Company of a request to convert interest, or the due date of interest, as applicable. Interest, when due, is payable either in cash or common shares.

The conversion features meet the definition of a derivative liability instrument because the conversion rate is variable and therefore does not meet the “fixed-for-fixed” criteria outlined in ASC 815-40-15. As a result, the conversion features of the notes are recorded as a derivative liability at fair value and marked-to-market each period with the changes in fair value each period charged or credited to other income (expense).

Warrants

The Company issued common stock and warrants as consideration for the convertible notes. The warrants contain certain anti-dilutive clauses that are accounted for as financial derivatives. The warrants meet the definition of a derivative liability instrument because the exercise price is variable and therefore does not meet the “fixed-for-fixed” criteria outlined in ASC 815-40-15.  As a result, the value of the unexercised warrants are recorded as a derivative liability at fair value and marked-to-market each period with the changes in fair value each period charged or credited to other income (expense). Unexercised warrants to purchase 84,373 shares of common stock are outstanding at December 31, 2019 and June 30, 2019.  All outstanding warrants have an original exercise prices of $4 per share, contain anti-dilution price protection clauses, and expire 36 months from issue date. The anti-dilution clause was triggered for outstanding warrants, which now have an exercise price of $1.325 per share. As of December 31, 2019, outstanding warrants expire between March 2022 and November 2022.

Note 5 – Fair Value Measurements

The Company classifies financial assets and liabilities as held-to-maturity, loans and receivables or other financial liabilities depending on their nature. Financial assets and financial liabilities are recognized at fair value on their initial recognition.


F-81

Note 5 – Fair Value Measurements (Continued)

The Company measures the fair value of financial assets and liabilities based on U.S. GAAP guidance which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.

The following table presents information about the assets and liabilities that are measured at fair value on a recurring basis at December 31, 2019 and June 30, 2019 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical instruments. Fair values determined by Level 2 inputs utilize data points that are observable such as quoted prices, interest rates, and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the financial instrument, and included situations where there is little, if any, market activity for the instrument:

At December 31, 2019

       
  

Total

 

Level 1

 

Level 2

 

Level 3

Assets:

        
 

Anti-dilutive nature of employment agreement
included in goodwill

 $     235,350

 $              -

 $             -

 $   235,350

  

Liabilities:

 
 

Original issue discount, convertible debt

 $     638,000

 $              -

 $             -

 $   638,000

 

Derivative liability, warrants

          33,312

                 -

               -

        33,312

Total:

 

 $     671,312

 $              -

 $             -

 $   671,312

  

At June 30, 2019

  

Liabilities:

 

Total

Level 1

Level 2

Level 3

 

Original issue discount, convertible debt

 $     979,569

 $              -

 $             -

 $   979,569

 

Derivative liability, warrants

          46,375

                 -

               -

        46,375

Total:

 

 $   1,025,944

 $              -

 $             -

 $ 1,025,944

The Company measures the fair market value of the Level 3 components using the Monte Carlo model and projected discounted cash flows, as appropriate. These models are prepared by an independent third party and consider management’s best estimate of the conversion price of the stock, an estimate of the expected time to conversion, an estimate of the stock volatility, and the risk-free rate of return expected for an instrument with a term equal to the duration of the convertible note.


F-82

Note 5 – Fair Value Measurements (Continued)

The derivative liability was valued using the Monte Carlo pricing model with the following inputs at December 31, 2019 and June 30, 2019:

At December 31, 2019

Risk-free interest rate:

1.86%

Expected dividend yield:

0.00%

Expected stock price volatility:

160.00%

Expected option life in years:

1.83 years

At June 30, 2019

Risk-free interest rate:

1.72% - 2.83%

Expected dividend yield:

0.00%

Expected stock price volatility:

180.00%

Expected option life in years:

2.80 - 3.00 years

The following table sets forth a reconciliation of changes in the fair value of the Company’s convertible debt components classified as Level 3 in the fair value hierarchy at December 31, 2019:

Balance at June 30, 2019

 $                1,025,944

Additional convertible securities at inception

                   1,823,000

Settlement of conversion features and warrants

                    (152,374)

Realized

                    (227,903)

Unrealized

                  (1,797,355)

Balance at December 31, 2019

 $                  671,312


F-83

Note 6 - Related Party Transactions

Notes Payable

 

December 31, 2019

 

June 30, 2019

Note payable to a stockholder in which the $200,000 principal plus $10,000 of interest was payable in December 2019. Borrowings under the note increased and the maturity was extended to November 2021. The note bears interest at 6% and is payable in cash or common stock, at the Company's option. If interest is paid in common stock, the conversion price will be the market price at the time of conversion. Principal on the note at maturity is convertible into 400,000 shares of Series D Preferred Stock. If principal is paid prior to maturity, the right of conversion is terminated.

   
   
   
   

 $                             400,000

 $                             200,000

 

Fair value of unsecured notes payable to seller of Concepts and Solutions, a related party, bearing interest at 3% per year, payable in annual installments through November 30, 2021. Payments are subject to adjustment based on the achievement of minimum gross revenues and successful completion of certain pre-acquistion withholding tax issues of Concepts and Solutions.

                             1,073,467

                                            -

 


F-84

Note 6 - Related Party Transactions (Continued)

Notes Payable (Continued)

Note payable to a stockholder in which the note principal plus 6% interest is payable in November 2021. Interest is payable in cash or common stock, at the holders option. If interest is paid in common stock, the conversion price will be the market price at the time of conversion. Principal on the note at maturity is convertible into 1,000,000 shares of Series D Preferred Stock. If principal is paid prior to maturity, the right of conversion is terminated.

                             1,000,000

                                            -

 

Note payable to a stockholder in which the note principal plus 6% interest is payable in November 2021. Interest is payable in cash or common stock, at the Company's option. If interest is paid in common stock, the conversion price will be the market price at the time of conversion. Principal on the note at maturity is convertible into 200,000 shares of Series D Preferred Stock. If principal is paid prior to maturity, the right of conversion is terminated.

                                200,000

                                            -

 

Total Related Party Notes Payable

                             2,673,467

                                200,000

 

Current Portion of Convertible Notes Payable

                             1,223,467

                                200,000

 

Long-term Portion of Convertible Notes Payable

 $                          1,450,000

 $                                         -

Future maturities of notes payable are as follows:

Period ending December 31,

 

2020

 

 $    1,223,467

2021

 

       1,450,000

  

 $    2,673,467

F-85

Note 6 - Related Party Transactions (Continued)

Leases

The Company leases property used in operations from a related party under terms of an operating lease. The term of the lease expires on December 31, 2021. The monthly lease payment is $1,500 plus maintenance and property taxes, as defined in the lease agreement. Operating lease expense for this lease totaled $4,500 and $9,000 for the three and six months ended December 31, 2019, respectively.  Rent expense for this lease totaled $17,146 and $20,134 for the three and six months ended December 31, 2018, respectively.

The Company leases vehicles from related parties under financing leases. The Company is paying the lease payments directly to the creditors, rather than the lessor. The leased vehicles are used in operations for deliveries and installations.

Other Agreements

A related party collateralizes the Company’s short-term note with a CD in the amount of $274,900, held at the same bank. The related party will receive a $7,500 collateral fee for this service (see Note 4).

Note 7 - Lease Agreements

Financing Lease Agreements

Financing lease agreements for delivery vehicles (disclosed in Note 4) requiring monthly payments totaling $724 (ranging from $263 to $461), including interest (ranging from 4.5% to 4.75%), over 5-year terms expiring through July 2020. One of the financing leases was paid in full during July 2019 leaving one delivery vehicle financing lease remaining.

In December 2019, the Company entered into a financing lease for a vehicle (disclosed in Note 4) requiring monthly payments of $679, including interest at 8.99% over a 6-year term expiring in December 2025.

Operating Lease Agreements

The Company leases facilities for offices, assembly and warehousing. The Company determines whether a contract is a lease or contains a lease at inception date. Upon commencement, the Company recognizes a right-of-use asset and lease liability based on the net present value of the future minimum lease payments over the lease term at the commencement date. As the Company’s leases typically do not provide an implicit rate, the Company’s lease liabilities are measured on a discounted basis using the Company's incremental borrowing rate. Lease terms used in the recognition of right-of-use assets and lease liabilities include only options to extend the lease that are reasonably certain to be exercised. The consolidated balance sheets do not include recognized assets or liabilities for leases that, at the commencement date, have a term of twelve months or less and do not include an option to purchase the underlying asset that is reasonably certain to be exercised. The Company recognizes such leases in the  consolidated statements of income on a straight-line basis over the lease term.

F-86

Note 7 - Lease Agreements (Continued)

We regularly evaluate renewal options and when they are reasonably certain of exercise, we include the renewal period in our lease term.

The Company’s operating lease cost for the three and six months ended December 31, 2019 was $24,074 and 66,794, respectively. Cash paid for operating lease liabilities approximated operating lease cost for the three and six months ended December 31, 2019.

Operating lease right-of-use assets and operating lease liabilities were as follows:

Right-of-use assets:

Operating right-of-use asset

 $         124,264

Operating lease liabilities:

Current portion

 $           85,764

Long term portion

             38,500

  Total operating lease liabilities

 $         124,264

As of December 31, 2019, operating lease maturities are as follows:

 

Period ending December 31,

 

2020

 $           85,764

 

2021

             38,500

  

 $         124,264

As of December 31, 2019, the weighted average remaining lease term was 1.75 years.


F-87

Note 8 - Equity

During July and August 2019, the Company issued 475,000 common shares for professional consulting services.  These shares were valued at $1,203,300 upon issuance.

During August 2019, the Company issued 347,397 common shares for debt reduction. These shares were valued at $619,103 upon issuance.

During August and September 2019, the Company settled conversion features on convertible notes. These conversions were valued at $149,374 at conversion.  

During September 2019, the Company issued 644,709 common shares to warrant holders in two cashless transactions.

During September 2019, the Company issued 44,511 common shares in lieu of compensation. These shares were valued at $44,511 upon issuance.

During September 2019, the Company issued 80,000 common shares for professional consulting services.  These shares were valued at $80,000 upon issuance.

During September 2019, the Company issued 1,350,000 common shares for the acquisition of Concepts and Solutions. These shares were valued at $1,485,000 upon issuance.

During September 2019, the Company issued 397,864 common shares for debt reduction. These shares were valued at $408,662 upon issuance.

During October 2019, the Company issued 521,557 common shares for professional services. These shares were valued at $403,602 upon issuance.

During October 2019, the Company issued 833,572 common shares for debt reduction. These shares were valued at $478,734 upon issuance.


F-88

Note 8 – Equity (Continued)

During October 2019, the Company issued 583,670 common shares to warrant holders in three cashless transactions.

During October 2019, the Company settled conversion features on convertible notes. These conversions were valued at $3,000 at conversion.

During November 2019, the Company issued 45,000 common shares for professional services. These shares were valued at $19,800 upon issuance.

During November 2019, the Company issued 1,194,157 common shares for debt reduction. These shares were valued at $429,515 upon issuance.

During November 2019, the Company issued 500,000 common shares for debt reduction. These shares were valued at $220,000 upon issuance.

During December 2019, the Company issued 908,355 common shares for professional services. These shares were valued at $256,478 upon issuance.

During December 2019, the Company issued 25,000 common shares for commitment shares on convertible debt. These shares were valued at $7,000 upon issuance.

On November 14, 2019, 1,000,000 preferred shares Series D were authorized by management. The shares are non-voting, and convertible into 20% of all outstanding shares of common stock at the time of conversion. Conversion is mandatory after eighteen months from the issue date of the Series D shares.


F-89

Note 8 – Equity (Continued)

In November 2019, the Company issued 500,000 shares of Class E preferred stock to an investor in exchange for the extinguishment of convertible debt and warrants. These shares were valued at $500,000 upon issuance during the three months ended December 31, 2019.

See the capital structure section in Note 1 for disclosure of the equity components included in the Company’s consolidated financial statements.

Note 9 - Income Taxes

The Company’s effective tax rate differed from the federal statutory income tax rate for the three and six months ended December 31, 2019 and 2018 as follows:

Federal statutory rate

21%

State tax, net of federal tax effect

5.75%

Valuation allowance

-27%

Effective tax rate

0%

The Company had no federal or state income tax (benefit) for the three or six months ended December 31, 2019 or 2018.

The Company’s deferred tax assets and liabilities as of December 31, 2019 and June 30, 2019, are summarized as follows:

 

December 31, 2019

 

June 30, 2019

Deferred tax assets

 $               3,886,600

 $               2,980,100

Less valuation allowance

                 (3,886,600)

                 (2,980,100)

Deferred tax liabilities

                                -

                                -

 

                                -

                                -

 

Deferred tax assets

                  1,128,600

                     866,300

Less valuation allowance

                 (1,128,600)

                    (866,300)

Deferred tax liabilities

-

                                -

 

                                -

                                -

Net Deferred Tax Assets

 $                             -

 $                             -

F-90

Note 9 - Income Taxes (Continued)

In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred taxes is dependent upon the generation of future taxable income during the periods in which those temporary differenced become deductible. Management considers projected future taxable income and tax planning strategies in making this assessment.

The Company’s deferred tax assets are primarily comprised of net operating losses (“NOL”) that give rise to deferred tax assets. The net operating loss carryforwards expire from 2020 to 2039 with some providing an indefinite carryforward benefit. There is no tax benefit for goodwill impairment, which is permanently non-deductible for tax purposes. Additionally, due to the uncertainty of the utilization of net operating loss carry forwards, a valuation allowance equal to the net deferred tax assets has been recorded.

The significant components of net deferred tax assets as of December 31, 2019 and June 30, 2019, are as follows:

  

December 31, 2019

 

June 30, 2019

Net operating loss carryforwards

 $               4,974,800

 $               3,826,100

Valuation allowance

                 (5,015,200)

                 (3,846,400)

Property and equipment

                      (23,800)

                        (7,100)

Inventory allowance

                         5,400

                         5,400

Allowance for bad debts

                       31,600

                                -

Warranty accrual

                       27,200

                       22,000

  
 

Net Deferred Tax Assets

 $                             -

 $                             -

As of December 31, 2019, the Company does not believe that it has taken any tax positions that would require the recording of any additional tax liability nor does it believe that there are any unrealized tax benefits that would either increase or decrease within the next twelve months. As of December 31, 2019, the Company’s income tax returns generally remain open for examination for three years from the date filed with each taxing jurisdiction.


F-91

Note 10 - Commitments, Contingencies, and Concentrations

Contingencies

Certain conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and its legal counsel assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be expectedsought therein. If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates that a potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.

On September 4, 2019, the Company recorded a pre-acquisition liability for approximately $591,000 relative to unpaid payroll tax liabilities and associated penalties and fees of Concepts and Solutions.

Concentrations

Galaxy contracts the manufacturer of its products with overseas suppliers. The Company’s sales could be adversely impacted by a supplier’s inability to provide Galaxy with an adequate supply of inventory.

Galaxy has four customers that accounted for approximately 64% and 79% of accounts receivable at December 31, 2019 and June 30, 2019, respectively. Galaxy has two customers that accounted for approximately 81% and 40% of total revenue for the year endingthree and six months ended December 31, 2014.2019, respectively. The Company had two customers that accounted for approximately 78% and three customers that accounted for approximately 80% of revenues for the three and six months ended December 31, 2018, respectively.


F-92

NOTE 2. GOING CONCERN.

Note 11 - Material Agreements

Consulting Agreement

A consulting agreement was renewed in May 2019 with monthly payment terms of $15,000 and 450,000 shares of common stock upon execution of the renewal. In addition, it was noted that the Company owed the consultant 210,000 shares under the original consulting agreement due to an anti-dilution clause in the agreement.  The Company issued 210,000 shares for services in July 2019 in satisfaction of the $400,000 accrued liability for the consulting services. The Company paid the consultant $15,000 for the three and six months ended December 31, 2019, respectively, and $102,000 and $213,000 for the three and six months ended December 31, 2018 in fees and expenses for consulting services provided during the periods. The Company issued 450,000 shares under the Company’s Stock Plan in May 2019 (Note 14), and 455,000 shares of common stock to the consultant in October 2019 for professional services (Note 8).

Consulting Agreement

The Company entered into a consulting agreement in May 2018 for advisory services such as maintaining ongoing stock market support such as drafting and delivering press releases and handling investor requests. The program will be predicated on accurate, deliberate and direct disclosure and information flow from the Company and dissemination to the appropriate investor audiences. In exchange for these consulting services provided, the advisor received $15,000 at contract inception, 10,000 shares of common stock and $4,000 monthly through April 2019. The contract expired in May 2019. The Company paid the consultants $0 in fees for the three and six months ended December 31, 2019 and $0 and $23,000 in fees and expenses for consulting services provided during the three and six months ended December 31, 2018, respectively.

Consulting Agreement

The Company entered into a consulting agreement in April 2018 for a period of six months for investor relations services such as blogs and newsletters, introduction to investment banks and online CEO quarterly conferences. In exchange for these consulting services provided, the advisor received $25,000 per month for four months and 25,000 shares of common stock. The Company paid the consultants $35,000 for the three and six months ended December 31, 2018. The agreement expired in October 2018.

Manufacturer and Distributorship Agreement

On September 15, 2018, the Company signed an agreement with a company in China for the manufacturing of Galaxy’s SLIM series of interactive panels. The manufacturer agreed to manufacture, and the Company agreed to be the sole distributor of the interactive panels in the United States for a term of two years. The agreement includes a commitment by Galaxy to purchase $2 million of product during the first year beginning September 2018. If the minimum purchase is not met, the manufacturer can require the Company to establish a performance improvement plan, and the manufacturer has the right to terminate the agreement. The payment terms are 20% in advance, 30% after the product is ready to ship, and the remaining 50% 45 days after receipt. The manufacturer provides Galaxy with the product, including a three year manufacturer’s warranty from the date of shipment. The agreement renews automatically in two year increments unless three months notice is given by either party.


F-93

Note 11 - Material Agreements (Continued)

Agency Agreement

Effective December 11, 2018, the Company entered into a 12 month contract with an agent to raise capital. The agent receives a finder’s fee ranging from 4% to 8% relative to the amount of capital raised, plus restricted shares in an amount equal to 4% of capital raised, if successful. The Agreement contains an option to extend the contract term for an additional six months. The Company paid $11,600 in fees during the three and six months ended December 31, 2019. No fees were paid under this agreement during the three and six months ended December 31, 2018. The Company issued 212,990 shares of common stock in December 2019 for these agency services (Note 8).

Financial Advisory Engagement

Effective June 4, 2019, the Company engaged a financial advisor to act as the Company’s exclusive financial advisor, lead managing underwriter and sole book running manager and investment banker in connection with a proposed offering. The engagement period of the agreement is June 4, 2019 to May 31, 2020. The Company paid $0 in fees during the three and six months ended December 31, 2019. No fees were paid under this agreement during the three and six months ended December 31, 2018. The Company issued 250,000 shares to the financial advisor for services in July 2019 (Note 8).

Business Development and Marketing Agreement

Effective June 10, 2019, the Company entered into a three month contract for certain advisory and consulting services. The Company will issue 15,000 shares and pay $20,000 per month under the terms of the agreement. The Company paid $71,000 and $240,300 in fees during the three and six months ended December 31, 2019, respectively. No fees were paid under this agreement during the three and six months ended December 31, 2018. The Company issued 60,000 shares to the consultant for consulting services in July and September 2019. The Company issued 45,000 shares to the consultant for consulting services in November 2019 (Note 8).

Capital Transaction Services Agreement

Effective June 28, 2019, the Company entered into a three month contract for capital raise advisory and consulting services.  The Company pays $3,500 per month under the terms of this agreement, which is payable upon the successful closing of a capital raise. The Company paid $3,500 upon signing of the agreement. The agreement renews automatically unless either party provided notice of cancellation. The Company paid $3,500 in fees during the three and six months ended December 31, 2019. No fees were paid for the three and six months ended December 31, 2018.  


F-94

Note 11 - Material Agreements (Continued)

Consulting Agreement

On May 1, 2019, the Company engaged an advisor to provide consulting services under an Investor Relations and Advisory Agreement. The Company pays $8,000 per month under this agreement in the form of $2,000 cash and a restricted common stock monthly fee of $6,000 in advance of services each month. The number of shares issued is calculated based on the closing price of the Company’s common shares on the first day of the month. The shares do not have registration rights, and the shares may be sold by the advisor, subject to Rule 144. The Company paid $4,000 and $18,000 in fees during the three and six months ended December 31, 2019, respectively. No fees were paid under this agreement during the three or six months ended December 31, 2018. The Company issued 52,508 common shares during December 2019 (Note 8).

Consulting Agreement

On August 1, 2019, the Company engaged an advisor to provide consultation services related to research and development for a one-year period. Under the terms of the agreement, the Company issued 35,000 common shares in advance of the services performed. The shares were valued at $35,000 on the date of issuance.

Employment Agreement

The Company signed a two year employment agreement with the former owner of Concepts and Solutions as a part of the acquisition. The agreement provides an annual salary of $185,000 per year and a 15% bonus. The agreement contains an anti-dilution clause for the maintenance of 8% ownership in Galaxy. The agreement was cancelled in January 2020.

Consulting Agreement

On October 1, 2019, the Company engaged an advisor to provide management consulting, business advisory, shareholder information, and public relations consulting services. The agreement is for one year and will automatically renew unless either party provides notice of cancellation. Under the terms of the agreement, the Company will issue the consultant 50,000 shares each quarter for a total of 200,000 shares. The Company paid $29,800 to the advisor during the three and six months ended December 31, 2019. No fees were paid under this agreement during the three or six months ended December 31, 2018. The Company issued 50,000 common shares upon execution of the agreement during the three month period ended December 31, 2019 (Note 8).  

Consulting Agreement

On October 1, 2019, the Company engaged an advisor to provide general business consultation and advice. The agreement is for one year with the option of renewal at the end of the initial term. The Company issued 642,857 shares of common stock in advance of the services performed during the three month period ended December 31, 2019 (Note 8).   


F-95

Note 12 - Reverse Acquisition and Subsequent Sale of Entertainment

On June 22, 2018, Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into FLCR’s newly formed subsidiary, Galaxy MS, Inc. which was formed specifically for the transaction. Under the terms of the merger, Galaxy’s shareholders transferred all their outstanding shares of common stock to Galaxy MS, in return for FLCR’s Series C Preferred Shares, which were equivalent to approximately 3,065,000,000 shares of the common stock of FLCR on a pre-reverse stock split basis. This represented approximately 89% of the outstanding common stock of FLCR, with the remaining 11% of common stock was distributed as follows: (a) an ownership interest of seven percent (7%) to the holders of common stock, pro rata; and (b) four percent (4%) of the common stock to the holders of convertible debt, pro rata.

Concurrent with the reverse triangular merger, the Company applied pushdown accounting. Therefore, the consolidated financial statements after completion of the reverse merger include the assets, liabilities, and results of operations of Galaxy and FLCR from and after the closing date of the reverse merger, with only certain aspects of pre-consummation stockholders’ equity remaining in the consolidated financial statements.

There was no cash consideration paid by Galaxy to FLCR on the date of the reverse triangular merger. Instead, shares of stock were issued and exchanged, and the Company acquired $1,511,844 of net assets of FLCR. At the closing of the merger, all of FLCR’s convertible promissory notes were converted into FLCR’s common shares. The merger agreement contains potential future tax advantages of the net operating loss carryforward available to offset future taxable income of the combined Company, up to a maximum of $150,000, over a 5-year period beginning June 22, 2018. There is a valuation allowance reducing this tax benefit to zero at December 31, 2019 and June 30, 2019.

F-96

Note 12 - Reverse Acquisition (Continued)

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the merger date through pushdown accounting. The preliminary allocation to certain assets and/or liabilities may be adjusted by material amounts as the Company finalizes fair value estimates.

Assets

Cash

 $           22,205

Property and equipment

         4,209,995

Other

             20,716

Other assets

         1,511,844

Goodwill

            892,312

Total Assets

         6,657,072

Liabilities

Accounts payable

            208,763

Long-term debt

         4,593,851

Short-term debt

            799,534

Accrued interest

             78,948

Other

             83,664

Total Liabilities

         5,764,760

Net Assets

 $         892,312

Consideration

 $           58,092

Fair value of noncontrolling interests

            834,220

 $         892,312

F-97

Note 12 - Reverse Acquisition (Continued)

As a result of the Company pushing down the effects of the acquisition, certain accounting adjustments are reflected in the consolidated financial statements, such as goodwill recognized of $834,220 and reflected in the balance sheets as of December 31, 2019 and June 30, 2019. Goodwill recognized is primarily attributable to the acquisition of the fair value of the public company structure and other intangible assets that do not qualify for separate recognition.

Other assets noted in the table above consist of the differences between the acquired assets and liabilities of FullCircle Entertainment to be distributed to pre-acquisition FLCR shareholders. The Company sold the Entertainment subsidiary on February 6, 2019 to focus on its primary business plan. As a result, the Company did not receive any economic benefit from the related assets in the table above, nor incur any obligations from the corresponding liabilities.

The consideration received for the sale of Entertainment was 38,625 shares of Galaxy common stock at the fair value on the date of the transaction, or $92,700. A gain of $60,688 was recognized as a result of the sale.

The following table presents a summary of Entertainment’s identifiable assets and liabilities at February 6, 2019, the date of the sale:

Assets

Cash

 $           36,290

Property and equipment, net

         4,006,426

Receivables

               4,500

Inventories

               5,610

Other assets

         1,522,714

Total Assets

         5,575,540

Liabilities

Accounts payable

             22,424

Debt

         5,393,623

Accrued expenses

            127,481

Total Liabilities

         5,543,528

Net Assets

             32,012

Noncash consideration for net assets of Entertainment

             92,700

Gain on Sale

 $           60,688

F-98

Note 13 – Acquisition of Concepts and Solutions

On September 4, 2019, Galaxy entered into a stock purchase agreement with Concepts and Solutions. Under the terms of the stock purchase agreement, 100% of the outstanding capital for both Concepts and Solutions was purchased by Galaxy.

Concurrent with this acquisition, the Company applied pushdown accounting; therefore, the consolidated financial statements after completion of the acquisition include the assets, liabilities, and results of operations of the combined Company from and after the closing date.

As part of the stock purchase agreement, Galaxy issued 1,350,000 common shares to the seller with a value of $1,485,000.  In addition to the issuance of common shares, the Company entered into three promissory notes with the seller for a total note payable of $3,000,000.  Payments under the notes are subject to adjustment based on the achievement of minimum gross revenues and successful resolution of certain pre-acquisition payroll withholding tax issues of Concepts and Solutions. The Company believes future earnings goals will not be met and valued the note payable at $1,484,473, which includes $584,473 of accrued pre-acquisition withholding tax liabilities. The balance of the note payable is $1,073,467 at December 31, 2019.

F-99

Note 13 – Acquisition of Concepts and Solutions (Continued)

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the acquisition date through pushdown accounting. The preliminary allocation to certain assets and/or liabilities may be adjusted by material amounts as the Company finalizes fair value estimates.

Assets

Cash

 $         201,161

Accounts receivable

         1,165,953

Inventory

             94,360

Property and equipment

             20,904

Other assets

               2,800

Goodwill and other intangibles

         3,760,287

Total Assets

         5,245,465

Liabilities

Accounts payable

         1,225,734

Accrued expenses

            783,540

Short-term debt

             96,941

Deferred revenue

            518,900

Total Liabilities

         2,625,115

Net Assets

 $      2,620,350

Consideration

Fair value of anti-dilution clause in employment agreement (Note 11)

 $         235,350

Note payable to seller

            900,000

Stock

         1,485,000

 $      2,620,350

As a result of the Company pushing down the effects of the acquisition, certain accounting adjustments are reflected in the consolidated financial statements, such as goodwill and other intangible assets recognized of $3,760,287 and reflected in the balance sheet as of December 31, 2019. Goodwill and other intangible assets  recognized are primarily attributable to the amount of the consideration in excess of the fair value of Concepts and Solutions at the date of purchase.


F-100

Note 14 – Stock Plan

An Employee, Directors, and Consultants Stock Plan for the Year 2019 (“Plan”) was established by the Company. The Plan is intended to attract and retain employees, directors and consultants by aligning the economic interest of such individuals more closely with the Company’s stockholders, by paying fees or salaries in the form of shares of the Company’s common stock. The Plan is effective December 28, 2018, and expired December 31, 2019. Common shares of 1,000,000 are reserved for stock awards under the Plan. There were 965,000 shares awarded under the Plan as of December 31, 2019.

On December 13, 2019, the Company adopted the Employees, Directors, and Consultants Stock Plan for the Year 2019-A (“2019-A Plan”) to replace the Plan. The 2019-A Plan is effective on December 13, 2019 and expires June 1, 2020. Common shares of 1,000,000 are reserved for stock awards under the 2019-A Plan. There were 642,857 shares issued under the 2019-A Plan as of December 31, 2019.

Note 15 - Segment Reporting

The Company has identified two reportable segments due to the merger that occurred on June 22, 2018: Technology and Entertainment.

The Technology segment sells interactive learning technology hardware and software that allows the presenter and participant to engage in a fully collaborative instructional environment. Galaxy’s products include Galaxy’s own private-label interactive touch screen panel as well as numerous other national and international branded peripheral and communication devices.

The Entertainment segment owns and operates Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana. Entertainment generates revenues from movie ticket sales and concessions. As disclosed in Note 12, the Entertainment segment was sold effective February 6, 2019 to an entity owned by former majority shareholders of FLCR.


F-101

Note 15 - Segment Reporting (Continued)

The following table represents a summary of operating information for the six months ended December 31, 2018:

Revenues

Technology

Entertainment

     Technology

$   857,586

$             -

     Entertainment

                                              -

511,044

 

Cost of Sales

     Technology

717,240

-

     Entertainment

-

163,323

 

Gross Profit

                                   140,346

                                   347,721

 

General and Administrative Expenses

     Technology

                                1,940,582

                                              -

     Entertainment

                                              -

                                   425,188

 

Other Income (Expense)

     Technology

                                 (22,840)

                                              -

     Entertainment

                                              -

                                   14,293

 

Net Loss

$ (1,823,076)

$     (63,174)

As the Entertainment segment was sold in February 2019, there was no operating activities relative to this segment for the three or six months ended December 31, 2019.

F-102

Note 16 - Going Concern

The accompanying Consolidated Financial Statementsconsolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation of liabilitiesconcern. As reflected in the normal course of business. Theaccompanying consolidated financial statements, the Company has suffered recurring losses,had negative working capital and is dependent upon raising capital to continue operations. The Company has incurred losses resulting inof approximately $5,800,000, an accumulated deficit of $9,537,683approximately $14,300,000, and $9,273,650 ascash used in operations of June 30, 2014 andapproximately $4,600,000 at December 31, 2013, respectively.2019.


The consolidatedCompany’s operational activities have primarily been funded through issuance of common stock for services, related party advances, debt financing, a private placement offering of common stock and through the deferral of accounts payable and other expenses. The Company intends to raise additional capital through the sale of equity securities or borrowings from financial statementsinstitutions and possibly from related and nonrelated parties who may lend to the Company on reasonable terms. Management believes that its actions to secure additional funding will allow the Company to continue as a going concern. There is no guarantee the Company will be successful in achieving any of these objectives. These sources of working capital are not assured, and consequently do not include any adjustments that might result fromsufficiently mitigate the outcome of this uncertainty. It is management’s plan to generate additional working capital by increasing revenue as a result of new salesrisks and marketing initiatives and by raising additional capital from investors.


Management's plans with regards to these issues are as follows:


·

Improving our Georgetown 14 Cinemas investment.


·

Expanding revenues by purchasing, or otherwise acquiring, independent businesses.


·

Raising new investment capital, either in the form of equity or loans, sufficient to fund acquisition goals and to meet the Company's operating expenses until the revenues are sufficient to meet operating expenses on an ongoing basis.


·

Locating and merging with other profitable private companies where the owners are seeking liquidity and exit plans.


·

Maintaining the Company mission of minimal overhead by sourcing services in consulting roles to keep overhead at a minimum.


uncertainties disclosed above. The ability of the Company to continue as a going concern is dependent upon itsmanagement’s ability to successfully accomplishraise capital from the plans described insale of its equity and, ultimately, the preceding paragraph and eventually attain profitable operations.achievement of operating revenues. The accompanyingconsolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.



F-18Note 17 - Subsequent Events



NOTE 3. STOCKHOLDERS’ EQUITY


During the six-month period ending June 30, 2014 the Company issued an aggregate amount of 4,531,770 shares of Common Stock. They were: 2,250,000 shares for operating capital at $.02 per share, 281,770 for consulting services at $.04 per share, 1,500,000 for consulting services at $.025 per share and 500,000 shares for services from employees at $.01 per share.


NOTE 4. SIGNIFICANT ACCOUNTING POLICIES


Fair Value of Financial Instruments


On January 1, 2008, the Company adopted FASB ASC 820-10-50, “Fair Value Measurements”.This guidance defines fair value, establishes a three-level valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:


·

Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

·

Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.

·

Level 3 inputs to valuation methodology are unobservable and significant to the fair measurement.


The carrying amounts reported in the balance sheets for the cash and cash equivalents, receivables and current liabilities each qualify as financial instruments and are a reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization and their current market rate of interest. The carrying value of convertible notes payable approximates fair value because negotiated terms and conditions are consistent with current market rates as of June 30, 2014 and December 31, 2013.


Capital Structure


In accordance with ASC 505, “Equity,” the Company’s capital structure is as follows:


Preferred stock, authorized 10,000,000 shares of $.001 par value. Class A issued and outstanding is 10,000. Class A preferred shares have no voting rights. Class B issued and outstanding is 300,600 shares. The Class B shares have voting rights of 10 votes for 1 Preferred B share. There is no publicly traded market for our preferred shares.


Common stock, authorized 200,000,000 shares of $.001 par value, issued and outstanding 136,316,196 on July 31, 2014 and 131,784,426 on December 31, 2013. The common stock has one vote per share. The common stock is traded on the OTCBB under the symbol FLCR.


The Company has not paid, nor declared, any dividends since its inception and does not intend to declare any such dividends in the foreseeable future. The Company's ability to pay dividends is subject to limitations imposed by Nevada law. Under Nevada law, dividends may be paid to the extent that the corporation's assets exceed its liabilities and it is able to pay its debts as they become due in the usual course of business.


Class B Preferred shares have a 2% preferred dividend, payable annually.


Use of Estimates in the Preparation of Consolidated Financial Statements


The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities, disclosure of contingent assets and liabilities atevaluated subsequent events through the date ofon which the consolidated financial statements were available to be issued.

On January 7, 2020, the Company issued 357,142 common shares to an investor in satisfaction of $50,000 of principal on a convertible note.

On January 7, 2020, the Company issued 121,212 common shares to an investor in satisfaction of $20,000 of principal on a convertible note.

On January 10, 2020, the Company issued 25,000 common shares to an investor as consideration for a new $225,000 convertible note. The note bears interest at 8% and expenses duringmatures in October 2020.

On January 15, 2020, the reporting period. In these Consolidated Financial Statements, assets, liabilities and expenses involve extensive relianceCompany issued 177,778 common shares to an investor in satisfaction of $20,000 of principal on management’s estimates. Actual results could differa convertible note.

from those estimates.

On January 16, 2020, the Company issued 380,952 common shares to an investor in satisfaction of $40,000 of principal on a convertible note.


F-103

Note 17 - Subsequent Events (Continued)

On January 16, 2020, the Company issued 231,111 common shares to an investor in satisfaction of $26,000 of principal on a convertible note.

On January 17, 2020, the Company issued 170,000 common shares to an investor in satisfaction of $12,000 of principal on a convertible note.

On January 21, 2020, the Company issued 100,000 common shares to an employee as compensation.

On January 22, 2020, the Company issued 100,000 common shares to a consultant for professional services.  

On January 29, 2020, the Company issued 416,667 common shares to an investor in satisfaction of $30,000 of principal on a convertible note.

On January 30, 2020, the Company issued 634,920 common shares to an investor in satisfaction of $40,000 of principal on a convertible note.

On February 6, 2020, the Company issued 500,000 common shares to an investor in satisfaction of $9,250 of principal on a convertible note.

On February 7, 2020, the Company issued 100,000 common shares to a consultant for professional services.

F-104

================================================================================================

GALAXY NEXT GENERATION, INC.

[gaxy02092020forms1002.gif]

4,000,000 SHARES OF COMMON STOCK


Reclassifications

PROSPECTUS

 

Certain 2013 financial information has been reclassified to conform to the 2014 presentation. The reclassifications have no impact on the previously reported financial position of the Company or its operations.



F-19



[Back Cover of Prospectus], 2020


Until _____

Through and including                       , 2014,2020 (25 days after commencement of this offering), all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers'dealer’s obligation to deliver a prospectus when acting as underwritersan underwriter and with respect to their unsold allotments or subscriptions.





================================================================================================





PART II

PARTII - INFORMATION NOT REQUIRED IN PROSPECTUS


ItemITEM 13. Other Expenses of Issuance and Distribution.OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION


The following table sets forth an itemization of all estimatedWe estimate that expenses all of which we will pay, in connection with the issuance and distribution described in this registration statement (other than brokerage commissions, discounts or other expenses relating to the sale of the securities being registered hereunder:shares by the selling security holders) will be as set forth below. We will pay all of the expenses with respect to the distribution, and such amounts, with the exception of the SEC registration fee, are estimates.


Nature of Expense

Accounting fees and expenses

$

5,000

Legal fees and expenses

 

30,000

Transfer agent fees and expenses

 

250

SEC registration fee

 

117

Miscellaneous

 

4,633

Total

$

40,000

 

Amount

SEC Registration Fee

$     200.00

*

Transfer Agent fees

$     500.00

*

Accounting, Audit fees and expenses

$1,300.00

*

Legal fees and expenses

$3,000.00

*

Total

$5,000.00

*


* These costs have been estimated.ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS


Item 14. IndemnificationSection 78.138 of Officers and Directors.


Thethe Nevada Revised Statutes provideStatute provides that a corporation may indemnify its officers and directors against expenses actually and reasonably incurred in the event an officer or director is made a party or threatened to be made a party to an action (other than an action brought by or in the right of the corporation as discussed below) by reason of his or her official position with the corporation provided the director or officer (1) is not individually liable to the corporation or its stockholders or creditors for theany damages as a result of any act or failure to act in his capacity as a director or officer unless it is proven that (1) his act or failure to act constituted a breach of anyhis fiduciary duties as a director or officer involvingand (2) his breach of those duties involved intentional misconduct, fraud or a knowing violation of law.

This provision is intended to afford directors and officers protection against and to limit their potential liability for monetary damages resulting from suits alleging a breach of the duty of care by a director or officer. As a consequence of this provision, stockholders of our company will be unable to recover monetary damages against directors or officers for action taken by them that may constitute negligence or gross negligence in performance of their duties unless such conduct falls within one of the foregoing exceptions. The provision, however, does not alter the applicable standards governing a director’s or officer’s fiduciary duty and does not eliminate or limit the right of our company or any stockholder to obtain an injunction or any other type of non-monetary relief in the event of a breach of fiduciary duty.

The Registrant’s Articles of Incorporation, as amended, and amended and restated bylaws provide for indemnification of directors, officers, employees or agents of the Registrant to the fullest extent permitted by Nevada law or (2)(as amended from time to time). Section 78.7502 of the Nevada Revised Statute provides that such indemnification may only be provided if the person acted in good faith and in a manner he or she reasonably believed to be in, or not opposed to, the best interestsinterest of the corporationRegistrant and, with respect to any criminal actions,action or proceeding, had no reasonable cause to believebehave his or her conduct was unlawful. A corporation may

In any underwriting agreement we enter into in connection with the sale of the securities being registered hereby, the underwriters will agree to indemnify, itsunder certain conditions, us, our directors, our officers and directors against expenses, including amounts paid in settlement, actually and reasonably incurred inpersons who control us, within the event an officer or director is made a party or threatened to be made a party to an action by or in the rightmeaning of the corporation by reason of his or her official position with the corporation, provided the director or officer (1) is not liable for the breach of any fiduciary duties as a director or officer involving intentional misconduct, fraud or a knowing violation of the laws or (2) acted in good faith and in a manner he or she reasonably believed to be in the best interests of the corporation. The Nevada Revised Statutes further provides that a corporation generally may not indemnify an officer or director if it is determined by a court that such officer or director is liable to the corporation or responsible for any amounts paid to the corporation as a settlement, unless a court also determines that the officer or director is entitled to indemnification in light of all of the relevant facts and circumstances. The Nevada Revised Statutes require a corporation to indemnify an officer or director to the extent he or she is successful on the merits or otherwise successfully defends the action.Securities Act, against certain liabilities.

II-1

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

 

The Company’s Bylaws providefollowing information sets forth certain information with respect to all securities that we will indemnify our Directors and Officershave sold during the last three years. We did not pay any commissions in connection with any of these sales.

As part of the common controlled merger in March 2018, 8,249,234 shares were issued to the maximum extent permitted by Nevada law. We are also permittedowners of Galaxy Next Generation in exchange for Preferred Class C shares in an amount equivalent to apply89% ownership in the outstanding shares of the merged company.

In addition, 471,473 shares were issued for insurance on behalfconsulting services as part of any director, officer, employee or other agentthe common controlled merger.

In March 2018, the Company offered 1,500,000 shares of common stock to qualified investors at $2 per share in a private placement memorandum (“PPM”). The Company issued 32,226 shares in March 2018 at $2 per share, prior to a 350 for liability arising out1 Reverse Stock Split. The Company issued 1,954 shares during the three month period ended June 30, 2018 after the Reverse Stock Split resulting in proceeds of his actions.$1,367,500. During the three months ended September 30, 2018, the Company issued 182,255 shares to new investors resulting in proceeds of $637,000.


In April and May 2018, 100 shares were issued to various consultants in exchange for services.

Item 15. Recent SaleIn May 2018, the Company issued 822 shares of Unregistered Securities.common stock at $0.0001 par value to various employees, management, and former members of the Board of Directors as compensation in the regular course of business as well as upon contemplation of the reverse triangular merger.


In May 2018, the Company issued 381,944 shares for warrants in a cashless exercise.

In May and June 2019, the company issued 510,000 shares under a Stock Plan.

II-2

In June 2018, 143 shares were issued to a related party in exchange for a $100,000 reduction of a short term note.

In June 2018, 687,630 shares were issued to FLCR common stockholders which was an amount equivalent to 7% ownership in the outstanding shares of the merged company as part of the reverse triangular merger with FullCircle Registry, Inc.

In June 2018, 392,931 shares were issued to FLCR convertible debt holders which was an amount equivalent to 4% ownership in the outstanding shares of the merged company as part of the reverse triangular merger with FullCircle Registry, Inc.

During the six-month period endingyear ended June 30, 2014,2019, the Company issued 588,889 shares to various consultants in exchange for services and to investors for convertible debt and warrants.

During July and August 2019, the Company issued 475,000 common shares for professional consulting services. These shares were valued at $1,203,300 upon issuance.

During August 2019, the Company issued 347,397 common shares for debt reduction. These shares were valued at $619,103 upon issuance.

During August and September 2019, the Company settled conversion features on convertible notes. These conversions were valued at $149,374 at conversion.

During September 2019, the Company issued 644,709 common shares to warrant holders in two cashless transactions.

During September 2019, the Company issued 44,511 common shares in lieu of compensation. These shares were valued at $44,511 upon issuance.

During September 2019, the Company issued 80,000 common shares for professional consulting services. These shares were valued at $80,000 upon issuance.

II-3

On September 27, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 75% of the lowest traded price of the common stock during the 10 trading days immediately preceding the notice of conversion or (b) the lowest closing price during the preceding 10 trading days prior to the issue date of the note. The note matures in June 2020. The note has prepayment penalties between 110% and 125% of the principal and interest outstanding if repaid before 180 days from issuance. During September 2019, the Company issued 397,864 common shares for debt reduction. These shares were valued at $408,662 upon issuance.

During September 2019, the Company issued 397,864 common shares for debt reduction. These shares were valued at $408,662 upon issuance.

On October 3, 2019, the Company issued 100,000 common shares to an investor in satisfaction of $76,000 of principal on a convertible note.

On October 8, 2019, the Company issued 455,000 common shares to a consultant in lieu of monthly compensation of $15,000 under a two year consulting agreement.

On October 10, 2019, a warrant holder exercised warrants and received 46,170 common shares in a cashless transaction.

On October 14, 2019, the Company issued 55,000 common shares to an investor in satisfaction of $15,125 principal and fees on a convertible note.

On October 15, 2019, the Company issued 100,000 common shares to an investor in satisfaction of $80,000 of principal on a convertible note.

On October 17, 2019, the Company issued 50,000 common shares to a consultant in lieu of compensation of $30,000.

On October 17, 2019, a warrant holder exercised warrants and received 500,000 common shares in a cashless transaction. The warrants were issued due to an anti-dilution protections.

On October 21, 2019, the Company issued 200,000 common shares to an investor in satisfaction of $112,000 in principal on a convertible note.

II-4

On October 21, 2019, the Company issued 75,000 common shares to an investor in satisfaction of $83,875 of principal and fees on a convertible note.

On October 22, 2019, the Company issued 16,557 common shares to a consultant in lieu of legal fees of $9,603.

On October 22, 2019, the Company issued 1,350,000 common shares as part of the stock purchase agreement of Concepts and Solutions.

On October 24, 2019, the Company issued 121,429 common shares to an investor in satisfaction of $57,072 of principal and interest on a convertible note.

On October 28, 2019, a warrant holder exercised warrants and received 37,500 common shares in a cashless transaction. The warrants were issued due to anti-dilution protections.

On October 30, 2019, the Company issued 75,000 common shares to an investor in satisfaction of $33,000 of principal on a convertible note.

On October 31, 2019, the Company issued 107,143 common shares to an investor in satisfaction of $40,714 of principal and interest on a convertible note.

During November 2019, the Company issued 45,000 common shares for professional services.

During November 2019, the Company issued 1,194,157 common shares for debt reduction.

During November 2019, the Company issued 500,000 common shares for debt reduction.

On November 7, 2019, the Company borrowed $1,000,000 from a stockholder under terms of a two year convertible note payable. The note is convertible into preferred stock Series D and Series E at maturity on November 7, 2021. The note bears interest at 6%. There are no prepayment penalties related to the note and the Company may issue common shares to repay the note. The proceeds of the note were used to pay off convertible notes and warrants.

II-5

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $55,000 note was issued at a discount of $5,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

On November 18, 2019, the Company signed a convertible promissory note with an investor. The $110,000 note was issued at a discount of $10,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at the lower of (a) 70% of the lowest traded price of common stock during the 15 trading days prior to the issue date or (b) 70% of the lowest traded price for the common stock during the 15 trading days prior to conversion of the note. The note matures in November 2020. The note has prepayment penalties between 115% and 125% of the principal and interest outstanding if repaid before 180 days from issuance.

On November 25, 2019, the Company issued a senior secured convertible debenture in the aggregate principal amount of 4,531,770$1,000,000 (the “Convertible Debenture”) that is convertible into shares of the Company’s common stock, par value $0.0001 per share (the “Common Stock”), bears interest at the rate of 8.0% per annum that matures on November 25, 2020 (the “Maturity Date”), which may be extended at the option of the Holder in the event that, and for so long as, an Event of Default (as defined in the Convertible Debenture) will have occurred and be continuing on the Maturity Date. The Convertible Debenture was issued with a 7.0% original issue discount, resulting in net proceeds to the Company of $930,000. As part of the issuance of the Convertible Debenture, the Company issued to the Holder 500,000 shares of Common Stock.  They were:  2,250,000 shares for operating capital, sold to a group of accredited investors who were currently shareholders of the Company,  at $.02 per share, 281,770 for consulting services at $.04 per share, 1,500,000 for consulting services at $.025 per share and 500,000 shares for services from employees at $.01 per share.


II-6

In March 2013

On November 30, 2019, the Company issued (i) 112,500a convertible note in the principal amount of $400,000 to an investment firm. The note bears interest at the rate of 5% per year. The loan principal and interest are convertible into shares for $4,500 for servicesof common stock at $.04the lower of (a) 70% of the lowest traded price of the common stock during the 20 trading days immediately preceding the notice of conversion or (b) $3 per share, (ii) 750,000beginning in May 2019. The note matures in August 2019. The note has prepayment penalties ranging from 110% to 125% of the principal and interest outstanding if repaid within 60 to 180 days from issuance.

On December 11, 2019, the Company signed a convertible promissory note with an investor. The $220,430 note was issued at a discount of $15,430 and bears interest at 8% per year. The note principal and interest are convertible into shares for $7,500 for servicesof common stock at $.01the lower of (a) $0.46 per share and 3,500,000 shares for $70,000 cash for operations, sold to a group of accredited investors who were currently shareholdersor (b) 75% of the Company,  at $.02 per share.lowest trading price of common stock during the 10 trading days prior to conversion beginning in June 2020. The note matures in December 2020. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.


In April 2013During December 2019, the Company issued (i) 182,930908,355 common shares for $6,530 for servicesprofessional services. These shares were valued at $.04 per share, (ii) 4,000,000 shares for $40,000 for services at $.01 per share, and (iii) 4,000,000 shares for $80,000 cash for operations, sold to a group of accredited investors who were currently shareholders of the Company,   at $.02 per share.$256,478 upon issuance.




II-1



In August 2013During December 2019, the Company issued (i) 28,40025,000 common shares for $1,136 for servicescommitment shares on convertible debt. These shares were valued at $.04 per share, (ii) 232,785 shares for $4,656 for services at $.02 per share, and 500,000 shares for $5,000 for services at $.01 per share.$7,000 upon issuance.


In September 2013On January 7, 2020, the Company issued 3,000,000357,142 common shares for $60,000 cash for operations, sold to an investor in satisfaction of $50,000 of principal on a group of accredited investors who were currently shareholders of the Company,   at $.02 per share.convertible note.


In October 2013On January 7, 2020, the Company issued 1,019,545121,212 common shares for $40,782 for services at $.04 per share.to an investor in satisfaction of $20,000 of principal on a convertible note.


In December 2013On January 10, 2020, the Company issued (i) 215,25025,000 common shares to an investor as consideration for $4,305 for servicesa new $225,000 convertible note. The note bears interest at $.02 per share,8% and (ii) 1,500,000 shares for $30,000 cash for operations, sold to a group of accredited investors who were currently shareholders of the Company, at $.02 per share.matures in October 2020.


In March 2012II-7

On January 15, 2020, the Company issued (i) 627,000177,778 common shares for $25,080 for services at $.04 per share, and (ii) 875,000 shares for $35,000 cash for operations, sold to an investor in satisfaction of $20,000 of principal on a group of accredited investors who were currently shareholders of the Company,   at $.04 per share.convertible note.


In September 2012On January 16, 2020, the Company issued (i) 385,396380,952 common shares to an investor in satisfaction of $40,000 of principal on a convertible note.

On January 16, 2020, the Company issued 231,111 common shares to an investor in satisfaction of $26,000 of principal on a convertible note.

On January 17, 2020, the Company issued 170,000 common shares to an investor in satisfaction of $12,000 of principal on a convertible note.

On January 21, 2020, the Company issued 100,000 common shares to an employee as compensation.

On January 22, 2020, the Company issued 100,000 common shares to a consultant for $9,635professional services.  

On January 29, 2020, the Company issued 416,667 common shares to an investor in satisfaction of $30,000 of principal on a convertible note.

II-8

On January 30, 2020, the Company issued 634,920 common shares to an investor in satisfaction of $40,000 of principal on a convertible note.

On February 6, 2020, the Company issued 500,000 common shares to an investor in satisfaction of $9,250 of principal on a convertible note.

On February 7, 2020, the Company issued 100,000 common shares to a consultant for services at $.025 per share, 225,000professional services.

Subsequent to February 7, 2020, the Company issued 8,979,312 shares for $9,000 for services at $.04 per share, and (iii) 500,000 shares for $5,000 for services at $.01 per share.of common stock in the (10) transactions in satisfaction of $264,493 of convertible debt.


The registrant believesissuance of shares of common stock upon the foregoing transactionsexercise of warrants or conversion of notes or preferred stock as set forth above, was made without registration, in reliance on the exemptions provided by Section 3(a)(9) of the Securities Act, and in reliance on similar exemptions under applicable state laws, for exchanges of securities with existing security holders.

All other securities described above were exemptissued to investors in reliance upon the exemption from the registration requirements of the Securities Act, as set forth in Section 4(a)(2) of 1933, as amended, under Section 4(2) thereof the Securities Act and/or Rule 506 of Regulation D promulgated thereunder.thereunder relative to transactions by an issuer not involving any public offering, to the extent an exemption from such registration was required. The recipients of the securities in the transactions described above acquired the securities for their own account for investment purposes only and not with a view to, or for sale in connection with, any distribution thereof. Appropriate legends were affixed to the instruments representing such securities issued in such transactions.


ItemII-9

ITEM 16. Exhibits and Financial Statement SchedulesEXHIBITS AND FINANCIAL STATEMENT SCHEDULES


Exhibit

Number No.

Description

3.1

LocationAmended and Restated Certificate of Incorporation (Incorporated by reference to the Registrant’s Form 8A-12G, File No. 000-56006, filed with the Securities and Exchange Commission on December 3, 2018)

3.2

Bylaws (Incorporated by reference to the Registrant’s Form 8A-12G, File No. 000-56006, filed with the Securities and Exchange Commission on December 3, 2018)

4.1

LocationGalaxy Next Generation, Inc. Employees, Directors, and Consultants Stock Plan for the Year 2019 (Incorporated by reference to the Registrant’s Registration Statement Form S8, File No. 333-229532, filed with the Securities and Exchange Commission on February 6, 2019)

 5.1

Opinion of Parsons Behl & Latimer(2)

10.1

Merger Agreement between Full Circle Registry, Inc. and Galaxy Next Generation, Inc. dated June 6, 2018 (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on June 7, 2018)

10.2

Share Purchase Agreement dated January 24, 2019 between Galaxy Next Generation, Inc. and CIA LLC. (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on February 13, 2019)

10.3

Stock Purchase Agreement dated September 3, 2019 between Galaxy Next Generation, Inc., Interlock Concepts, Inc., and Ehlert Solutions Group, Inc., its sister company (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on September 5, 2019)

10.4

Secured Convertible Debenture issued by Galaxy Next Generation, Inc. (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

10.5

Securities Purchase Agreement, initially dated as of October 28, 2019 and amended and restated as of November 25, 2019, between Galaxy Next Generation, Inc. and YA II PN, LTD. (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

10.6

Security Agreement dated as of October 29, 2019 between Galaxy Next Generation, Inc. and YA II PN, LTD. (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

10.7

Registration Rights Agreement initially dated as of October 28, 2019 and amended and restated as of November 25, 2019 between Galaxy Next Generation, Inc. and YA II PN, LTD. (Incorporated by reference to the Registrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

Employment Agreement between the Company and Magen McGahee dated January 1, 2017(3)

 21.1

List of Subsidiaries (3)

 23.1

Consent of Independent Registered Public Accounting Firm(1)

23.2

Consent of Parsons Behl & Latimer  ( contained in Exhibit 5.1)(2)

24.1

Power of Attorney (Included on the signature page of the initial registration statement)(3)

(1) Filed herewith

(2) To be filed by amendment

(3) Previously Filed

II-10

ITEM 17. UNDERTAKINGS

The undersigned Registrant hereby undertakes:

(1)

To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:

(i)

to include any prospectus required by Section 10(a)(3) of the Securities Act;

(ii)

to reflect in the prospectus any acts or events arising after the effective date of this registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in this registration statement (notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of a prospectus filed with the Commission pursuant to Rule 424(b) under the Securities Act if, in the aggregate, the changes in volume and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement); and

 

(iii)

to include any material information with respect to the plan of distribution not previously disclosed in this registration statement or any material change to such information in this registration statement;provided ,however , that subparagraphs (i), (ii) and (iii) do not apply if the information required to be included in a post-effective amendment by those subparagraphs is contained in periodic reports filed with or furnished to the Commission by the Registrant pursuant to Section 13 or Section 15(d) of the Securities Exchange Act of 1934, that are incorporated by reference in this registration statement, or is contained in a form of prospectus filed pursuant to Rule 424(b) that is part of the registration statement.

II-11

(2)

3.1

Articles of Incorporation*

Form 10-SB filed 2/15/00

3.2

5.1

10.1


10.2

Bylaws*

Opinion of Haddan & Zepfel, LLP

Stock Purchase Agreement, dated June 30, 2014 between the Company and Kodiak Capital Group, LLC

Registration Rights Agreement, dated June 30, 2014 between the Company and Kodiak Capital Group, LLC

Form 10-SB filed 2/15/00

To be filed by amendment

14

Code of Ethics*

Form 10-KSB for the period ended 12/31/2004

23.1

Consent of Rodefer

Attached


Item 17.Undertakings.

The undersigned registrant hereby undertakes:

(1)        To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:


i.           To include any prospectus required by section 10(a)(3) of the Securities Act of 1933;


ii.          To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the"Calculation of Registration Fee" table in the effective registration statement.


iii.         To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement;



II-2




(2)         That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3)

To remove from registration, by means of a post-effective amendment, any of the securities being registered which remain unsold at the termination of the offering.

(4)

That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser:


(i) Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and

(ii) Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5), or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii), or (x) for the purpose of providing the information statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.Provided,however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such effective date.

(5) That, for the purpose of determining liability of the registrant under the Securities Act of 1933, each such post-effective amendmentfiling of the registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to Section 15(d) of the Securities Exchange Act of 1934) that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.


II-12

(3)         To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.


(4)         Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of(6) If the registrant pursuantis subject to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

(5)         EachRule 430C, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness.  Provided,however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.


(7) Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Registrant pursuant to the foregoing provisions, or otherwise, the Registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by a Registrant of expenses incurred or paid by a director, officer or controlling person of a Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, that Registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue.

(6)         That, for the purpose(8) For purposes of determining any liability of the registrant under the Securities Act of 1933, to any purchaserthe information omitted from the form of prospectus filed as part of this registration statement in the initial distribution of the securities: The undersigned registrant undertakes thatreliance upon Rule 430A and contained in a primary offeringform of securities ofprospectus filed by the undersigned registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement regardlessas of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:time it was declared effective.


i.           Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;


ii.          Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;


iii.         The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and


iv.         Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.



II-3




 

SIGNATURES

 

Pursuant to the requirements of the Securities Act of 1933, the registrantRegistrant has duly caused this amendmentAmendment No. 1 to registration statementthe Registration Statement on Form S-1 to be signed on its behalf by the undersigned, thereunto duly authorized, in Shelbyville, Kentucky on this 13th daythe City of November, 2014.Toccoa, Georgia, March 10, 2020.


GALAXY NEXT GENERATION, INC.

By:

/s/ Gary LeCroy

Name:

Gary LeCroy

Title:

Chief Executive Officer

II-13

FullCircle Registry, Inc.



By:/s/ Norman L. Frohreich

Norman L. Frohreich

President,


Pursuant to the requirements of the Securities Act of 1933, as amended, this amendmentAmendment No. 1 to registration statementthe Registration Statement on Form S-1 has been signed by the following persons on behalf of the Registrant in the capacities and on the dates indicated:indicated.


Signature/s/ Gary LeCroy

Gary LeCroy

 

TitleChief Executive Officer and Director

(principal executive officer)

DateMarch 10, 2020

/s/ Magen McGahee

Magen McGahee

Chief Operating Officer, Chief Financial Officer

Secretary and Director

(principal financial and accounting officer)

March 10, 2020

 

 

 

/s/Norman L. Frohreich*                  

Norman L. Frohreich

 

Director , Principal Executive Officer

Principal Financial OfficerMarch 10, 2020

and Principal Accounting OfficerCarl R. Austin

 

November 13, 2014

 

 

 

*By: /s/ Magen McGahee

 

Attorney-in-Fact

March 10, 2020

/s/ Carl R. AustinMagen McGahee

 

 

Carl RAustin

Director

November 13, 2014

/s/ Alec G. Stone

Alec G. Stone

Director

November 13, 2014




II-14-

II-4