As filed with the Securities and Exchange Commission on July 22, 2020November 16, 2022

Registration No. 333-239827333-  


UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

———————

FORM S-1/AS-1

AMENDMENT NO. 1

TO

FORM S-1

REGISTRATION STATEMENT

UNDER THE SECURITIES ACT OF 1933

———————

[gaxy07102020forms1001.jpg][gaxypic.jpg]

Galaxy Next Generation, Inc.

(Exact name of Registrant as specified in its charter)

———————

Nevada

8211

61-1363026

(State or other jurisdiction of

(Primary Standard Industrial

(I.R.S. Employer

incorporation or organization)

Classification Code Number)

Identification Number)

———————

286285 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)

———————

-i-

Gary LeCroy

Chief Executive Officer and

Chairman of the Board of Directors

Galaxy Next Generation, Inc.

286285 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:


Leslie Marlow, Esq.

Hank Gracin, Esq.

Patrick J. Egan,Jamie L. Plisner, Esq.
Gracin & Marlow,
Blank Rome
LLP

The Chrysler Building

405 Lexington1271 Avenue 26th Floorof the Americas

New York, New York 1017410020

(212) 907-6457885-5358

———————

Approximate date of commencement of proposed sale to the public: As soon as practicable after the 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, check the following box. [X]

If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) 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. [ ]

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. [ ]

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

Large accelerated filer

[ ]

Accelerated filer

[ ]

Non-accelerated filer

þ

Smaller reporting company

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

Securities to be

Registered

Proposed Maximum

Offering Price

Per Share

Proposed

Maximum Aggregate

Offering Price (1)

 

Amount of

Registration Fee

Common stock to be offered for resale by Selling Stockholder(2)

200,000,000

$ 0.0023

$ 460,000

 

$ 59.71(3)

 

(1) Represents 197,500,000 shares of common stock par value $.0001 that may be sold by the Selling Stockholder named in this registration statement (the "Selling Stockholder") that we may sell and issue to the Selling Stockholder pursuant to a purchase agreement dated May 31, 2020 amended and restated on July 9, 2020 by and between the registrant and the Selling Stockholder and 2,500,000 shares of common stock previously issued to the Selling Stockholder  to such purchase agreement. Pursuant to Rule 416(a) of the Securities Act of 1933, as amended (the "Securities Act"), this Registration Statement also covers any additional shares of common stock which may become issuable to prevent dilution from stock splits, stock dividends and similar events.-i-

(2) Pursuant to Rule 457(c) of the Securities Act, calculated on the basis of the last sale reported of the Registrant's common stock as reported by the OTCQB on July 9, 2020.

(3) Previously paid.

 

The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant 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 the 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. The 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.

 

SUBJECT TO COMPLETION DATED JULY 22, 2020NOVEMBER 16, 2022

PROSPECTUS

200,000,00010,000,000 Shares of Common Stock

[gaxy07102020forms1001.jpg][gaxypic.jpg]

This prospectus relates to the offer and resale of up to 200,000,00010,000,000 shares of our common stock par value $.0001$0.0001 by TysadcoClearThink Capital Partners, LLC, or Tysadco Partners. Tysadco PartnersClearThink. ClearThink is also referred to in this prospectus as the Selling Stockholder.

The shares of common stock being offered by the Selling Stockholder have been or may be issued pursuant to the purchase agreement dated May 31, 2020November 7, 2022 that we entered into with Tysadco Partners which was amended and restated on July 9, 2020,ClearThink, which we refer to in this prospectus as the Purchase Agreement. Please refer to the section of this prospectus entitled "Tysadco Partners Transaction"“The ClearThink Transaction” for a description of the Purchase Agreement and the section entitled "Selling Stockholder"“Selling Stockholder” for additional information regarding Tysadco Partners.ClearThink. We are not selling any securities under this prospectus and will not receive any of the proceeds from the sale of shares of common stock by ClearThink. The prices at which Tydasco PartnersClearThink may sell the shares will be determined by the prevailing market price for the shares or in negotiated transactions.

The Selling Stockholder may sell or otherwise dispose of the shares of common stock covered by this prospectus in a number of different ways and at varying prices. We provide more information about how the Selling Stockholder may sell or otherwise dispose of their shares of common stock in the section entitled "Plan“Plan of Distribution." The Selling Stockholder will pay all brokerage fees and commissions and similar expenses. We will pay all expenses (except brokerage fees and commissions and similar expenses) relating to the registration of the shares with the Securities and Exchange Commission.

The Selling Stockholder ismay be deemed to be an "underwriter"“underwriter” within the meaning of the Securities Act of 1933, as amended.

Our common stock issued is traded on the OTCQB under the symbol "GAXY". On July 21, 2020 the last reported sale price of our common stock on the OTCQB was $0.0036

.

Investing in our securities involves various risks. See "Risk Factors"“Risk Factors” beginning on page 73 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 July _, 2020November  , 2022

-iv-


-ii-

TABLE OF CONTENTS

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

-vi-

iv

INDUSTRY AND MARKET DATA

-vii-

iv

PROSPECTUS SUMMARY

-1-

1

THE OFFERING

-6-

3

RISK FACTORS

-7-

3

USE OF PROCEEDS

-27-

12

DETERMINATION OF OFFERING PRICE

-27-

12

THE TYSADCO PARTNERSCLEARTHINK TRANSACTION

-27-

12

SELLING STOCKHOLDER

-32-

14

DIVIDEND POLICY

-34-

14

PLAN OF DISTRIBUTION

-34-

14

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

-36-

15

BUSINESS

-55-

19

MANAGEMENT

-62-

25

CORPORATE GOVERNANCE

-63-

25

EXECUTIVE COMPENSATION

-64-

25

MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

-66-

30

CERTAIN RELATIONSHIPS AND RELATED PERSON TRANSACTIONS

-66-

30

PRINCIPAL STOCKHOLDERS

-69-

31

DESCRIPTION OF SECURITIES WE ARE OFFERING

-70-

31

DESCRIPTION OF OUR CAPITAL STOCKSECURITIES

-70-

32

LEGAL MATTERS

-87-

36

EXPERTS

-87-

36

WHERE YOU CAN FIND MORE INFORMATION

-87-

36

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

-87-

36

GALAXY NEXT GENERATION, INC. AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS

F-1-87

37

The registration statement containing this prospectus, including the exhibits to the registration statement, provides additional information about us and the common stock offered under this prospectus. The registration statement, including the exhibits, can be read on our website and the website of the Securities and Exchange Commission. See "Where“Where You Can Find More Information."

Information contained in, and that can be accessed through our web site, www.galaxynext.us, shall not be deemed to be part of this prospectus or incorporated herein by reference and should not be relied upon by any prospective investors for the purposes of determining whether to purchase the Shares offered hereunder.

-v-


Unless the context otherwise requires, the terms "Galaxy," "we," "us"“Galaxy,” “we,” “us” and "our"“our” in this prospectus refer to Galaxy Next Generation, Inc., and "this offering"“this offering” refers to the offering contemplated in this prospectus.

Neither we nor the Selling Stockholder authorized anyone to provide any information or to make any representations other than those contained in this prospectus or in any free writing prospectus prepared by or on behalf of us or to which we have referred you. We take no responsibility for, and can provide no assurance as to the reliability of, any other information that others may give you. This prospectus is an offer to sell only the shares offered hereby, but only under the circumstances and in the jurisdictions where it is lawful to do so. The information contained in this prospectus or in any applicable free writing prospectus is current only as of its date, regardless of its time of delivery or any sale of shares of our common stock. Our business, financial condition, results of operations and prospects may have changed since that date. We are not, and the Selling Stockholder is not, making an offer of these securities in any jurisdiction where such offer is not permitted.

-iii-

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus contains, in addition to historical information, certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"“Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"“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 current expectations and projections about future events and they are subject to risks and uncertainties known and unknown that could cause actual results and developments to differ 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"“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 factors discussed throughout this prospectus or incorporated herein by reference.

You should read 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 or any prospectus supplement is accurate as of any date other than the date on the front cover of those documents.

-vi-


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 under the heading "Risk Factors".“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 presented in this prospectus particularly our forward-looking statements, by these cautionary statements.

INDUSTRY AND MARKET DATA

This prospectus contains estimates and other statistical data made by independent parties and by us relating to market size and growth and other data about our industry. We obtained the industry and market data in this prospectus from our own research as well as from industry and general publications, surveys and studies 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“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 publications, studies and surveys are reliable, we have not independently verified the data contained in them. In addition, while we believe that the results and estimates from our internal research are reliable, such results and estimates have not been verified by any independent source.

-vii-


-iv-

PROSPECTUS SUMMARY

Company

This summary highlights certain information appearing elsewhere in this prospectus. Because this is only a summary, it does not contain all of the information you should consider before investing in our securities and it is qualified in its entirety by, and should be read in conjunction with, the more detailed information included elsewhere in this prospectus. Before you make an investment decision, you should read this entire prospectus carefully, including the sections of this prospectus entitled “Risk Factors”, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, and similar headings. You should also carefully read our financial statements, and the exhibits to the registration statement of which this prospectus is a part. This prospectus includes forward-looking statements that involve risks and uncertainties. See “Cautionary Note Regarding Forward-Looking Statements.”

Business Overview

We are a manufacturer and U.S. distributor of interactive learning technologies and enhanced audio solutions. We are engaged in a full range of activities: marketing and sales, engineering and product design and development, manufacturing, and distributing. 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 PApublic address (“PA”) and Intercom products, and emergency communication applications creating a full line card offering for classrooms to our channel partners. Our productsproduct offerings include our own private-label interactive touch screen panel, our own Intercom, Bell, and Paging solution, as well as numerous other nationalan audio amplification line of products that is currently supported by both direct sales 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.

through original equipment manufacturer (“OEM”) relationships. Our current distribution channel consists of 30a direct sales model, as well as approximately 44 resellers across the United States whoU.S. that primarily sell our productthe products offered by us within the commercial and educational market. While weWe do not control where ourthe resellers focus their efforts, based on experience,reselling efforts; however, the kindergarten through 12th gradeK-12 education market is the largest customer base for the product,our products comprising nearly 90% of all purchases.our sales. In addition, we possess our own resell channel that sells directly toOEM division manufactures products for other vendors in our industry and white labels the Southeast region of the United States.products under other brands.

We believe the market space for interactive technology in the classroom is a perpetual highway of business opportunity.opportunity, especially in light of the global ongoing novel coronavirus (“COVID-19”) pandemic as school systems have sought to expand their ability to operate remotely. 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 thea 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.

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. The industry has several hundred technology resellers, selling a variety of products, already selling to these entities directly. Our goal is to target the resellers to gain market share growth in the education technology market. With the global spread of the ongoing novel coronavirus ("COVID-19") pandemic in the first quarter of 2020, we have implemented business continuity plans designed to address and mitigate the impact of the COVID-19 pandemic on our employees and business.  While our sales have not declined, and actually have increased as school systems have sought to operate remotely during this pandemic, the ability of our customers to timely pay bills has been impacted.

-1-

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 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 forces 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.

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 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 a solid team with experience and expertise in our market.

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

-2-

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.

Corporate Information and History

We were formed on June 7, 2000 under the laws of the State of Nevada under the name Excel Publishing, Inc. On April 10, 2002, we merged with FullCircle Registry, Inc., and changed our name from Excel Publishing, Inc to FullCircle Registry, Inc.("FLCR")  

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.

On June 22, 2018, we consummated a reverse triangular merger whereby we merged with and into FLCR's newly formed subsidiary, which was formed specifically for the transaction (Galaxy MS). Under the terms of the merger, Galaxy Next Generation, Inc's shareholders transferred all their outstanding shares of common stock in Galaxy Next Generation, Inc., in return for FLCR's Series C Preferred Shares, which at the time of the merger 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 at the time of the merger, 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 owned 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 our technology operations.

Our principal executive offices are located at 286 Big A Road Toccoa, Georgia 30577, and our telephone number is (706) 391-5030. Our website address is www.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 ® or TM 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'companies’ trade names or trademarks to imply a relationship with, or endorsement or sponsorship of us by, any other companies.

-3-

Corporate History 

Summary Risks

OurGalaxy 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. (“Private Galaxy”).

FullCircle Registry, Inc. (“FLCR”), which was originally organized as a Nevada corporation in 2000 as Excel Publishing, Inc., 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”), owned and operated Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.

On June 22, 2018, we consummated a reverse triangular merger whereby Private Galaxy (co-founded by our now executives, Gary LeCroy (CEO) and Magen McGahee (CFO)), merged with and into our newly formed subsidiary, Galaxy MS, Inc. (“Galaxy MS” or “Merger Sub”), which was formed specifically for the transaction. Under the terms of the merger, the shareholders of Private Galaxy transferred all their outstanding shares of common stock to Galaxy MS, in return for shares of our Series C Preferred Stock. Prior to the merger, we operated under the name FullCircle Registry, Inc. and our operations were based upon our ownership of Georgetown 14 Cinemas, a fourteen-theater movie complex located on approximately seven acres in Indianapolis, Indiana. Prior to the merger, our sole business and source of revenue was from the operation of the theater, and as part of the merger agreement, we had the right to spinout the theater to the prior shareholders of FLCR. Effective February 6, 2019, we sold our abilityinterest in the theater to executefocus our resources on our technology operations.

In recognition of Private Galaxy’s merger with FLCR, several things occurred: (1) on August 30, 2018, FLCR amended and restated its articles of incorporation to change its name from FullCircle Registry, Inc. to Galaxy Next Generation, Inc.; (2) the Company changed its fiscal year end to June 30, effective June 2018; (3) the Company’s 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; (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 strategy areoperated by the combined company became the business that was operated by Private Galaxy.

On September 4, 2019, we acquired 100% of the outstanding capital stock of both Interlock Concepts, Inc. (“Concepts”) and Ehlert Solutions Group, Inc. (“Solutions”) pursuant to the terms of a stock purchase agreement that we entered into with Concepts and 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 common stock and a two year note payable to the seller in the principal amount of $3,000,000. The note payable to the seller is subject to adjustment based on the achievement of certain future earnings goals and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

On October 15, 2020, we acquired the assets of Classroom Technologies Solution, Inc. (“Classroom Tech”) for consideration of (1) paying off a secured Classroom Tech loan, not to exceed the greater of 50% of the value of the Classroom Tech assets acquired or $120,000; (2) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (3) the issuance of 10 million shares of common stock to the seller of Classroom Tech.

On March 7, 2022, we effected a reverse stock split of our issued and outstanding shares of common stock on a 1-for-200 basis.

On August 31, 2022, we filed a certificate of amendment to our amended and restated articles of incorporation to increase the number of risksauthorized shares of which you should be awarecommon stock from 20,000,000 to 200,000,000.

Our principal executive offices are located at 285 Big A Road Toccoa, Georgia 30577, and our telephone number is (706) 391-5030. Our website address is www.galaxynext.us. Information contained in our website does not form part of before you decidethis prospectus and is intended for informational purposes only.

Summary of Risks

Risks Related to buy our common stock. In particular, you should carefully consider following risks, which are discussed more fully in "Risk Factors"this Offering

We may not be able to access the full amounts available under the Purchase Agreement, which could prevent us from accessing the capital we need to continue our operations, which could have an adverse effect on our business.

The sale or issuance of our common stock to ClearThink may cause dilution and the sale of the shares of common stock acquired by ClearThink, or the perception that such sales may occur, could cause the price of our common stock to fall.

It is not possible to predict the actual number of shares we will sell under the Purchase Agreement to the Selling Stockholder, or the actual gross proceeds resulting from those sales.

Investors who buy shares at different times will likely pay different prices.

-1-

Risks Related to the COVID-19 Pandemic

Pandemics, including the COVID-19 pandemic, could have a material adverse effect on our operations, liquidity, financial condition, and financial results.

Risks Related to Our Financial Position and Capital Requirements

We have incurred losses for the years ended June 30, 2022 and 2021 and there can be no assurance that we will generate net income.

Our historical operating results indicate substantial doubt exists related to our ability to operate as a going concern.

We require funds to operate and expand our business.

We have identified a material weakness in our internal controls, and we cannot provide assurances that this weakness will be effectively remediated or that additional material weaknesses will not occur in the future.

Our failure to fulfill all our registration requirements in connection with our previously issued note and warrants may cause us to suffer liquidated damages, which may be very costly.

Risks Related to Our Business


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

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 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.

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

For the years ended June 30, 2022 and 2021, we generated a significant portion of our revenue from a limited number of customers.

We are dependent upon a limited number of third-party manufacturers and key suppliers for the components used in our products. Our suppliers may not always be able to 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.

For the years ended June 30, 2022 and 2021, we had three vendors that accounted for approximately 83% of purchases and two vendors that accounted for approximately 75% of purchases, respectively.

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.

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.

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

In the past, 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.

Changes in general economic conditions, geopolitical conditions, domestic and foreign trade policies, monetary policies and other factors beyond our control may adversely impact our business and operating results.

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.

The loss of key management personnel could adversely affect our business.

Our Chief Executive Officer and Chief Financial Officer have significant influence over us.

Product liability, warranty, and recall claims may materially affect our financial condition and damage our reputation.

Significant product repair and/or replacement due to product warranty claims or product recalls could have a material adverse impact on our results of operations.

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.

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

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.

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

Risks Related to Our Intellectual Property and Technology


We have limited protection for our intellectual property, which could impact our competitive position.

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

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.

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.

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 exercise or conversion of currently outstanding debt, warrants or preferred stock would further dilute holders of our common stock.

Our officers, directors, and principal stockholders exercise significant control over our Company, and may be able to control our management and operations, acting in their best interests and not necessarily those of other stockholders.

Future sales of common stock by our officers and directors and principal stockholders or others of our common stock, or the perception that such sales may occur, could depress the market price of our common stock.

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

Anti-takeover provisions in our charter documents and under Nevada law, could make an acquisition of our Company more difficult, limit attempts by our stockholders to replace or remove our current management and limit the market price of our common stock.

Our amended and restated articles of incorporation and bylaws provide for indemnification of officers and directors at our expense, which may result in a major cost to us and hurt the interests of our stockholders because corporate resources may be expended for the benefit of officers or directors.

We do not intend to pay dividends in the foreseeable future. As a result, your ability to achieve a return on your investment will depend on appreciation in the price of our common stock.

Please see “Risk Factors” beginning on page 7 of this prospectus:

· we have incurred losses3 for the three and nine months ended March 31, 2020, the year ended June 30, 2019, three month period ended June 30, 2018 and year ended March 31, 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 salesa more detailed discussion of these productsrisks. Additional risks, beyond those summarized above or services woulddiscussed under the caption “Risk Factors” or described elsewhere in this prospectus may also materially harm our business;

· and adversely impact 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 ouroperations or financial condition;results.

· we operate in a highly competitive industry;

· our business may be adversely impacted by the COVID-19 pandemic, the effects of which are difficult to assess;-2-

· 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 loss of any one of these customers or failure 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 able 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 significantly 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 Chinese 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;

-4-

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

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

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

· 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 unable to anticipate 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 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;

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

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

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

· we may be exposed to risks relating to evaluations of controls required by Sarbanes-Oxley Act of 2002; and

· if our internal controls and accounting processes are insufficient, we may not detect in a timely manner misstatements that could occur in our financial statements in amounts that could be material.

-5-

THE OFFERING

 

Common Stock Being Offered by the Selling Stockholder

 

200,000,00010,000,000 shares of common stock consisting ofof:

· 2,500,000500,000 commitment shares issued to Tysadco PartnersClearThink upon execution of the Purchase AgreementAgreement; and

· 197,500,000● 9,500,000 shares of common stock that may be issued and sold to Tysadco PartnersClearThink pursuant to the Purchase Agreement

Common Stock Outstanding Before the Offering

 

640,887,72724,148,956 shares (as of July 7, 2020)November 16, 2022)

Common Stock Outstanding After the Offering

 

840,887,72733,648,956 shares (assuming the issuance after the date of this prospectus by us to Tysadco PartnersClearThink pursuant to the Purchase Agreement described below of all of the shares that are being offered by this prospectus)

Use of Proceeds

 

Tysadco PartnersClearThink will receive all of the proceeds from the sale of the shares offered for sale by it under this prospectus. We will not receive proceeds from the sale of the shares by the Selling Stockholder. However, we may receive in the aggregate gross proceeds of up to $2$5 million from the sale of our common stock to Tysadco PartnersClearThink pursuant to the Purchase Agreement described below. Any proceeds from Tysadco PartnersClearThink that we receive under the purchase agreementPurchase Agreement are expected to be used for general corporate purposes, which may include, without limitation working capital and general and administrative expenses.

Risk Factors

 

Investing in our securities involves a high degree of risk. See "Risk Factors"“Risk Factors” beginning on page 73 and the other information included in this prospectus for a discussion of factors you should carefully consider before deciding to invest in our common stock.

OTCQB Symbol

 

"GAXY"“GAXY”

-6-

On May 31, 2020,November 7, 2022, we entered into a purchase agreement with ClearThink Capital Partners, LLC (the “Purchase Agreement”) and on the Purchase Agreement andsame day we also entered into a registration rights agreement with ClearThink (the "Registration“Registration Rights Agreement"Agreement”) with Tysadco Partners. On July 9, 2020, we made certain clarifying amendments. Pursuant to the Purchase Agreement. Underterms of the Purchase Agreement, we have the right to sell to Tysadco PartnersClearThink up to $2$5 million in shares of common stock, subject to certain limitations and conditions set forth in the Purchase Agreement. As consideration for Tysadaco Partner'sClearThink’s commitment to purchase shares of common stock pursuant to the Purchase Agreement, we issued to Tysadco Partners 2,500,000ClearThink 500,000 shares of common stock or the Commitment Shares.(the “Commitment Shares”). We did not receive any cash proceeds from the issuance of such shares. See "The Purchase Agreement"“The ClearThink Transaction” for additional information regarding the terms of the Purchase Agreement and Registration Rights Agreement that we entered into with Tydasco partners.ClearThink.

We do not know what the purchase price for our common stock will be and therefore cannot be certain as to the number of shares we might issue to Tysadco PartnersClearThink under the Purchase Agreement after the date of this prospectus.

RISK FACTORS

An investment in our common stock involves a high degree of risk. You should consider carefully the following risks and other information included in this prospectus before you decide whether to buy our common stock. The following risks may adversely affect our business, financial condition, and operating results. As a result, the trading price of our common stock could decline and you could lose part or all of your investment. Additional risks, uncertainties and other factors not presently known to us or that we currently deem immaterial may also impair our business operations.

Risks Related to Thisthis Offering

We may not be able to access the full amounts available under the Purchase Agreement, which could prevent us from accessing the capital we need to continue our operations, which could have an adverse effect on our business.

We intend to rely on the Purchase Agreement for our near-term capital needs. We may direct Tysadco Partners to purchase up to $2.0 million of shares of our common stock over a 24-month period, commencing upon the satisfaction of certain conditions, including that the registration statement is declared effective by the SEC. Thereafter, on any trading day selected by us, we may sell shares of common stock to Tysadco Partners in an amount equal to the lesser of $100,000 or 200% of the average shares traded for the 10 days prior to the closing request date, with a minimum request of $25,000. The purchase price shall be 80% of the lowest average daily traded price during the ten trading days commencing on the first trading day following delivery and clearing of the delivered shares (in each case, to be appropriately adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse split or other similar transaction that occurs on or after the date of the Purchase Agreement).

In addition, Tysadco partners will not be required to purchase any shares of our common stock if such sale would result in its beneficial ownership exceeding 4.99% of the then outstanding shares of our common stock. Our inability to access a portion or the full amount available under the Purchase Agreement, in the absence of any other financing sources, could have a material adverse effect on our business.

The sale or issuance of our common stock to Tydasco Partners may cause dilution and the sale of the shares of common stock acquired by Tysadco Partners, or the perception that such sales may occur, could cause the price of our common stock to fall.

On May 31, 2020, we entered into the Purchase Agreement with Tydasco Partners, which was amended and restated on July 9, 2020, pursuant to which Tysadco Partners has committed to purchase up to $2 million of our common stock, subject to certain limitations. Upon the execution of the Purchase Agreement, we issued 2,500,000 Commitment Shares to Tysadco Partners in consideration for its commitment to purchase shares of our common stock under the Purchase Agreement. The remaining shares of our common stock that may be issued under the Purchase Agreement may be sold by us to Tysadco Partners at our discretion from time to time over a 24-month period commencing after the satisfaction of certain conditions set forth in the Purchase Agreement, including that the SEC has declared effective the registration statement of which this prospectus is a part and that such registration statement remains effective. The purchase price for the shares that we may sell to Tysadco Partners under the Purchase Agreement will fluctuate based on the price of our common stock. Depending on market liquidity at the time, sales of such shares may cause the trading price of our common stock to fall.

-7-

We generally have the right to control the timing and amount of any future sales of our shares to Tysadco Partners. Additional sales of our common stock, if any, to Tysadco Partners will depend upon market conditions and other factors to be determined by us. We may ultimately decide to sell to Tysadco Partners all, some, or none of the additional shares of our common stock that may be available for us to sell pursuant to the Purchase Agreement. If and when we do sell shares to Tysadco Partners, after Tysadco Partners has acquired the shares, Tysadco Partners may resell all or some of those shares at any time or from time to time in its discretion. Therefore, sales to Tysadco Partners by us could result in substantial dilution to the interests of other holders of our common stock. Additionally, the sale of a substantial number of shares of our common stock to Tysadco Partners, or the anticipation of such sales, could make it more difficult for us to sell equity or equity-related securities in the future at a time and at a price that we might otherwise wish to effect sales.

We may not be able to access the full amounts available under the Purchase Agreement, which could prevent us from accessing the capital we need to continue our operations, which could have an adverse effect on our business.

At March 31, 2020,June 30, 2022, we had cash and cash equivalents of $194,702.$300,899. We had an accumulated deficit of $19,571,336 million at March 31, 2020 and$54,182,084 at June 30, 2019, an accumulated deficit of $9,470,685.2022. We have generated significant losses to date and expect to continue to incur significant operating losses. To date, our revenue from operations have been insufficient to support our operational activities and has been supplemented by the proceeds from the issuance of securities. There is no guarantee that additional equity, debt or other funding will be available to us on acceptable terms, or at all.

We may direct ClearThink to purchase up to $5 million of shares of our common stock over a 24-month period, commencing upon the satisfaction of certain conditions, including that the registration statement of which this prospectus forms a part is declared effective by the SEC. Thereafter, on any trading day selected by us, we may sell shares of common stock to ClearThink in an amount equal to the lesser of $500,000 or 500% of the average shares traded for the 10 days prior to the closing request date, with a minimum request of $100,000. The purchase price shall be 80% of the average of the two lowest daily traded prices during the ten trading days commencing on the first trading day following delivery and clearing of the delivered shares (in each case, to be appropriately adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse split or other similar transaction that occurs on or after the date of the Purchase Agreement).

Our ability to direct Tysadco PartnersClearThink to purchase up to $2$5 million of shares of our common stock over a 24-month period is subject to the satisfaction of certain conditions, including that the registration statement of which this prospectus is a part is declared effective by the SEC. The extent we rely on Tysadco PartnersClearThink as a source of funding will depend on a number of factors, including the prevailing market price of our common stock and the extent to which we are able to secure funding from other sources. If obtaining sufficient funding from Tysadco PartnersClearThink were to prove unavailable or prohibitively dilutive, we will need to secure another source of funding in order to satisfy our working capital needs. Even if we sell all $2.0$5 million under the Purchase Agreement to Tysadco PartnersClearThink, we may still need additional capital to fully implement our business, operating and development plans. Should the financing we require to sustain our working capital needs be unavailable or prohibitively expensive when we require it, the consequences could be a material adverse effect on our business, operating results, financial condition and prospects.

Our inability to access a portion or the full amount available under the Purchase Agreement, in the absence of any other financing sources, could have a material adverse effect on our business.

-8-

In addition, ClearThink will not be required to purchase any shares of our common stock if such sale would result in its beneficial ownership exceeding 9.99% of the then outstanding shares of our common stock. Our inability to access a portion or the full amount available under the Purchase Agreement, in the absence of any other financing sources, could have a material adverse effect on our business.

The sale or issuance of our common stock to ClearThink may cause dilution and the sale of the shares of common stock acquired by ClearThink, or the perception that such sales may occur, could cause the price of our common stock to fall.

Upon the execution of the Purchase Agreement, we issued 500,000 Commitment Shares to ClearThink in consideration for its commitment to purchase shares of our common stock under the Purchase Agreement. The remaining shares of our common stock that may be issued under the Purchase Agreement may be sold by us to ClearThink at our discretion from time to time over a 24-month period commencing after the satisfaction of certain conditions set forth in the Purchase Agreement, including that the SEC has declared effective the registration statement of which this prospectus is a part and that such registration statement remains effective. The purchase price for the shares that we may sell to ClearThink under the Purchase Agreement will fluctuate based on the price of our common stock. Depending on market liquidity at the time, sales of such shares may cause the trading price of our common stock to fall.

-3-

We generally have the right to control the timing and amount of any future sales of our shares to ClearThink. Additional sales of our common stock, if any, to ClearThink will depend upon market conditions and other factors to be determined by us. We may ultimately decide to sell to ClearThink all, some, or none of the additional shares of our common stock that may be available for us to sell pursuant to the Purchase Agreement. If and when we do sell shares to ClearThink, after ClearThink has acquired the shares, ClearThink may resell all or some of those shares at any time or from time to time in its discretion. Therefore, sales to ClearThink by us could result in substantial dilution to the interests of other holders of our common stock. Additionally, the sale of a substantial number of shares of our common stock to ClearThink, or the anticipation of such sales, could make it more difficult for us to sell equity or equity-related securities in the future at a time and at a price that we might otherwise wish to effect sales.

It is not possible to predict the actual number of shares we will sell under the Purchase Agreement to the Selling Stockholder, or the actual gross proceeds resulting from those sales.

Subject to certain limitations in the Purchase Agreement and compliance with applicable law, we have the discretion to deliver notices to the Selling Stockholder at any time throughout the term of the Purchase Agreement. The actual number of shares that are sold to the Selling Stockholder may depend based on a number of factors, including the market price of the common stock during the sales period. Actual gross proceeds may be less than $5 million, which may impact our future liquidity. Because the price per share of each share sold to the Selling Stockholder will fluctuate during the sales period, it is not currently possible to predict the number of shares that will be sold or the actual gross proceeds to be raised in connection with those sales.

Investors who buy shares at different times will likely pay different prices.

Investors who purchase shares in this offering at different times will likely pay different prices, and so may experience different levels of dilution and different outcomes in their investment results. In connection with the sale of our common stock pursuant to the terms of the Purchase Agreement, we will have discretion, subject to market demand, to vary the timing, prices, and numbers of shares sold to the Selling Stockholder. Similarly, the Selling Stockholder may sell such shares at different times and at different prices. Investors may experience a decline in the value of the shares they purchase from the Selling Stockholder in this offering as a result of sales made by us in future transactions to Selling Stockholder at prices lower than the prices they paid.

Risks Related to the COVID-19 Pandemic

Pandemics, including the COVID-19 pandemic, could have a material adverse effect on our operations, liquidity, financial condition, and financial results.

A serious global pandemic, including the current COVID-19 pandemic and variants of COVID-19, can adversely impact, shock and weaken the global economy. These impacts can amplify other risk factors and could have a material impact on our operations, liquidity, financial conditions, and financial results.

In March 2020, the World Health Organization declared COVID-19 a global pandemic. COVID-19 pandemic-related risks that may impact our business include increased exposure to: global regulatory, geopolitical, and societal changes; rapid degradation of global economic conditions, creating an increase in the volatility and the timing and level of orders; supply chain disruptions, material shortages, and increases in the costs of components; changes in labor force availability, which could reduce our ability to operate across our business in development, sales and marketing, production, installation, and ongoing service and support; an increased risk of being subject to contract performance claims if we are unable to deliver according to the terms of our contracts or commitments and cannot claim force majeure to mitigate or eliminate our exposure to such claims; increased geographic work restrictions that could impact our ability to market, sell, manufacture and/or install our products; an increase in our exposure to claims or litigation relating to the pandemic; limitations on our ability to meet the terms of our bank credit agreements that cause restrictions on our ability to access the liquidity under such agreements; reduced access to and an increase in the cost of capital; reduced access to surety bonds or bank guarantees to secure customer orders; volatility and changes in foreign currency rates; delayed timing of collections and/or decreased collectability of receivables and contract assets; and a material reduction to the values of our assets including, but not limited to, inventory, deferred tax assets, goodwill, intangibles, and property and equipment.

To date, the COVID-19 pandemic has not had, but may in the future have, an unfavorable impact on certain areas of our business. The broader implications of the COVID-19 pandemic on our business, financial condition and results of operations remain uncertain and will depend on certain developments, including the duration and severity of the COVID-19 pandemic; the availability, distribution, and effectiveness of vaccines to address the COVID-19 virus; and any change in trends on how people gather. The impact on our customers and suppliers and the range of governmental and community reactions to the pandemic are uncertain. To the extent that our customers and suppliers are adversely impacted by the COVID-19 outbreak, this could reduce the availability, or result in delays in the delivery, of materials or supplies, or delays in customer payments and orders, which in turn could materially interrupt our business operations and/or impact our liquidity. Site closures or project delays have occurred and have required increased social distancing and health-related precautions in our manufacturing facilities and many work sites, which may cause additional project delays and additional costs to be incurred. COVID-19 could disrupt our operations due to absenteeism by infected or ill employees or other employees who elect not to come to work due to the illness or due to quarantines.

-4-

Risks Related to Our Business, OperationsFinancial Position and Financial ConditionCapital Requirements

We have incurred losses for the nine months ended March 31, 2020, the yearyears ended June 30, 20192022 and three month period ended June 30, 2018 and year ended March 31, 20182021 and there can be no assurance that we will generate net incomeincome.

For the nine monthsyears ended March 31, 2020,June 30, 2022 and 2021, we had a net loss of $10,100,651. For the year ended June 30, 2019$6,250,956 and three month period ended June 30, 2018, we had a net loss of $6,663,117 and $1,370,123,$24,434,336, respectively. There can be no assurance that our losses will not continue in the future, even if our revenues and expenditures for the products and solutions we sell and distribute increase. In addition, as of March 31, 2020, the CompanyJune 30, 2022, we had an accumulatedstockholders’ deficit of $19,571,336approximately $2,231,189 and negative working capitalcash used in operations of approximately $5,900,000.$1,178,009. These factors raise substantial doubt regarding our ability to continue as a going concern.

Ourconsolidated financial statements have been prepared assuming that we will continue historical operating results indicate substantial doubt exists related to our ability to operate as a going concern.

Our recurring

We have incurred net losses from operations and net capital deficiency raisesused significant cash in operating activities since inception, and we expect to continue to generate operating losses for the foreseeable future. As of June 30, 2022, we have an accumulated deficit of $54,182,084 and cash of $300,899. These factors raise substantial doubt about our ability to continue as a going concern. Theconcern and to satisfy our estimated liquidity needs for twelve months following the date on which we issued our consolidated audited financial statements for the nine months ended March 31, 2020, thefiscal year ended June 30, 20192022. Our consolidated audited financial statements as of 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 independent registered public accounting firm for the year ended June 30, 20192022 have been prepared under the assumption that we will continue as a going concern for the next twelve months. Our management concluded that our recurring losses from operations and three month period ended June 30, 2018 and year ended March 31, 2018 included an explanatory paragraph expressingthe fact that we have not generated significant revenue or positive cash flows from operations raise substantial doubt about our ability to continue as a going concern.concern for the twelve months following the date on which we issued of our audited financial statements. Our auditors also included an explanatory paragraph in its report on our audited financial statements as of and for the year ended June 30, 2022 with respect to this uncertainty. If we cannotcontinue to experience operating losses, and we are not able to generate the required revenues and gross marginadditional liquidity through a capital raise or other cash infusion, we might need to achieve profitabilitysecure additional sources of funds, which may or obtainmay not be available to us. If we are unable to raise additional capital in sufficient amounts or on terms acceptable terms,to us, we will needmay have to substantially revise our business planfurther scale back or cease operations and an investor could sufferdiscontinue the loss of a significant portion or all of his investment in our company.

Our Business Has Been Negatively Impacted By The Covid-19 Pandemic

With the global spread of the ongoing novel coronavirus ("COVID-19") pandemic in the first quarter of 2020, we have implemented business continuity plans designed to address and mitigate the impact of the COVID-19 pandemic on our employees and business.  While our sales have not declined and in fact have increased significantly during the fourth quarter, as school systems have sought to operate remotely during this pandemic, the abilitydevelopment of our customersproduct candidates or other research and development initiatives or initiate steps to timely pay bills may be adversely impacted. Although, payments are currently being made timely, there can be no assurance that such timely payment schedules will continue. The business of our suppliers and other commercial partners, our corporate development objectives and the value of and market for our common stock, will depend on future developments that are highly uncertain and cannot be predicted with confidence at this time, such as the ultimate duration of the pandemic, travel restrictions, quarantines, social distancing and business closure requirements in the United States and other countries, and the effectiveness of actions taken globally to contain and treat the disease.  The global economic slowdown and the other risks and uncertainties associated with the pandemic could have a material adverse effect on our business, financial condition, results of operations and growth prospects. In addition, to the extent the ongoing COVID-19 pandemic adversely affects our business and results of operations, it may also have the effect of heightening many of the other risks and uncertainties which we face.cease operations.

-9-

We have a limited operating history for which you can evaluate our business.

Prior 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, 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 solely concentrated within the educational products industry. Therefore, we have a limited history of operations in our current line of business upon which investors can evaluate our business.

We require substantial funds to operate and expand our business.business

During our fiscal year ended June 30, 2022, our operating activities used net cash of $1,178,009 and our cash was $300,899 at June 30, 2022. During the year ended June 30, 2021, our operating activities used net cash of approximately $6,316,265 and our cash was $541,591. As of June 30, 2022, our accumulated deficit totaled approximately $54,182,084 on a consolidated basis. Although we have been able to mitigate our losses in the past, we expect to incur additional operating losses in the future and therefore expect our cumulative losses to increase. We will require substantial funds to purchase additional inventories, and pay our accounts payable to our vendors, as well as toand build our marketing and sales staff. If we do not succeed in raising additional funds on acceptable terms, we may be unable to expand our business and could default in payment of certain ofon our 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. Any additional sources of financing will likely involve the issuance of our equity or debt securities, which will have a dilutive effect on our stockholders. To the extent that we raise additional funds by issuing equity securities, our stockholders may experience significant dilution. Any debt financing, if available, may involve restrictive covenants that may impact our ability to conduct our business. Our ability to raise capital through the sale of securities may be limited by the rules of the SEC and the terms of the agreements that we enter into. We currently do not have any committed sources of financing other than our accounts receivable factoring agreement, which requires us to meet certain conditions to utilize and there can be no assurance that we will meet those conditions.

We have disclosedidentified a material weakness in our internal controls, and we cannot provide assurances that this weakness will be effectively remediated or that additional material weaknesses will not occur in the future.

If our internal control over financial reporting or our disclosure controls and procedures are not effective, we may not be able to accurately report our financial results, prevent fraud, or file our periodic reports in a timely manner, which may cause investors to lose confidence in our reported financial information and may lead to a decline in our stock price. Our management is responsible for establishing and maintaining adequate internal control over our financial reporting, as defined in Rule 13a-15(f) under the Exchange Act. Our management concluded that there is a material weakness in our internal control over financial reporting relatingreporting. The material weakness relates to the fact that our accounting procedures which could adversely affect our ability to report our financial condition, resultsmanagement is relying on external consultants for purposes of operations or cash flows accurately and on a timely basis.

In connection with our assessment of internal control overpreparing its financial reporting under Section 404package; however, the officers may not be able to identify errors and irregularities in the financial reporting package before its release as a continuous disclosure document. Because of the Sarbanes-Oxley Act of 2002, we identified a material weakness indescribed above, management concluded that, as of June 30, 2022, 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 maywere not have prevented or detected errors from occurring that could have been material, either individually or in the aggregate.

We have outstanding debentures secured by a security interest in all of our assets and our failure to comply with the terms and covenants of such debentures could result in our loss of all of our assets.

We have outstanding debentures secured by a security interestin all of our assets. The debentures contain both affirmative and negative covenants. Our obligations under the debentures may be accelerated upon the occurrence of an event of default in accordance with the terms of the debentures, 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 debenture holders could declare the debentures in default. If we defaulteffective based on the debentures, the holder has the right to seize our assets that secure the debentures, which may force us to suspend all operations.criteria established in Internal Control-Integrated Framework issued by COSO (2013).

-10-

Our failure to fulfill all of our registration requirements in connection with our issued debenturespreviously notes and warrants may cause us to suffer liquidated damages, which may be very costly.

Pursuant to the terms of the registration rightssecurities purchase agreement that we entered into in connection with the debentures,our issuance in August 2022 of 12% promissory notes due August 31, 2023 and related warrants, we wereare required to (i) file a registration statement with respect to securities underlying the debenturesnotes and warrants within a certain time period, havethirty days following the later of: our consummation of an uplist offering (as defined in the notes) or the maturity date of the notes; (ii) cause the registration statement to be declared effective within a certain time periodninety days of its filing and (iii) 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. Although the registration statement has been declared effective, thereThere can be no assurance given that we will be able to cause any registration statement to be declared effective within ninety days of its filing or maintain the effectiveness of any registration statement, and therefore there can be no assurance that we will not incur damages with respect to such agreements.

Risks Related to Our Business

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 allintend to build our business through the acquisition of other businesses in our industry as we have done in 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.past. 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 subject to a number of challenges, including:challenges.

 

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.

-11-

-5-

Failure to manage expansion effectively may affect our success in executing 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 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 nine months ended March 31, 2020, 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 are unable to manage fluctuations in cash flow, our business, operating results, and financial 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 ofseveral 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.

-12-

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 capabilities 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 costlow-cost competitors have appeared in China and other countries. We may 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.

Some 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'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.

-13-

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 two customers that accounted for approximately 69% of accounts receivable at March 31, 2020 and four customers that accounted for approximately 79% of accounts receivable at June 30, 2019.  We have two customers that accounted for approximately 43% and 33% of total revenue for the three and nine months ended March 31, 2020 and two customers that accounted for 78% and 80% of revenues for the three and nine months ended March 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 the liquidity 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 our future operating results. Since we receive a significant portion of our 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 financial 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 our employees leaves us, and we 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 business, financial condition and 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, as well as our ability to attract and retain skilled employees. Competition for highly skilledmanagement,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.

-14-

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.-6-

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 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 nine months ended March 21, 2020 and the yearyears ended June 30, 20192022 and 2021 from our operations in the United States, our business is exposed to adverse regulatory and competitive 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.

For the years ended June 30, 2022 and 2021, we generated a significant portion of our revenue from a limited number of customers.

For the years ended June 30, 2022 and 2021, three customers that accounted for approximately 66% and two customers that accounted for approximately 50%, respectively of our revenue and 77% and 73%, respectively of our accounts receivable. If we were to lose either of these customers our business would be significantly adversely impacted.

We are dependent upon oura limited number of third-party manufacturers and key suppliers for the components used in our products. Our suppliers may not always 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 partythird-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 raw materials for 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.

-15-

We are currently subject to market pricesFor the years ended June 30, 2022 and 2021, we had three vendors that accounted for the componentsapproximately 83% of purchases and two vendors that we purchase, which are subject to fluctuation beyond our control. An increase in the priceaccounted for approximately 75% 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.purchases, respectively.

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.

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.

-16-

RelianceIn addition, 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;

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.

· 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 revenue. It may also take a significant period of time to establish an alternative source of supply for our components.components

In the past 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 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.

-17-

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, longLong 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. AllAs demand for our products increases, in part due to the COVID-19 pandemic, we have experienced temporary supply chain delays also related to the COVID-19 pandemic. Some 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 neither we do notnor our manufacturers 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 risk 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 the 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.

-18-

Adverse changesWe are currently subject to market prices for the components that we purchase, which are subject to fluctuation beyond our control. An increase in economicthe price of components used in our products could result in an increase in costs to our customers and political policies of the Chinese government 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, the overall economic growthCOVID-19 pandemic or unavailability, financial failure, manufacturing quality, or for other reasons, would adversely affect or limit our sales and growth. An increase in the price of China,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. There is no assurance that we will continue to find qualified manufacturers for components on acceptable terms and, if we do, there can be no assurance that product quality will continue to be acceptable, which could adversely affect our business.lead to a loss of sales and revenues.

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

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'sChina including government control over capital investments or changes in tax regulations that are applicable to us. 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. WhileSince we rely on a third-party manufacturer located in China for certain of our parts, our business is subject to the Chinese economyrisks 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.

-7-

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.

In the past, the U.S. Government has experiencedimposed 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 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, potentially impact our gross margins, all of which may cause a reduction in demand.

Changes in general economic conditions, geopolitical conditions, domestic and foreign trade policies, monetary policies and other factors beyond our control may adversely impact our business and operating results.

Our operations and performance depend on global, regional and U.S. economic and geopolitical conditions. Russia’s invasion and military attacks on Ukraine have triggered significant growthsanctions from U.S. and European leaders. These events are currently escalating and creating increasingly volatile global economic conditions. Resulting changes in U.S. trade policy could trigger retaliatory actions by Russia, its allies and other affected countries, including China, resulting in a “trade war.” Furthermore, if the conflict between Russia and Ukraine continues for a long period of time, or if other countries, including the U.S., become further involved in the past 20 years, growth has been uneven across different regionsconflict, we could face significant adverse effects to our business and among variousfinancial condition.

The above factors, including a number of other economic sectorsand geopolitical factors both in the U.S. and abroad, could ultimately have material adverse effects on our business, financial condition, results of China.  The Chinese government has implemented various measures to encourage economic developmentoperations or cash flows, including the following:

effects of significant changes in economic, monetary and fiscal policies in the U.S. and abroad including currency fluctuations, inflationary pressures and significant income tax changes;

supply chain disruptions;

a global or regional economic slowdown in any of our market segments;

changes in government policies and regulations affecting the Company or its significant customers;

industrial policies in various countries that favor domestic industries over multinationals or that restrict foreign companies altogether;

new or stricter trade policies and tariffs enacted by countries, such as China, in response to changes in U.S. trade policies and tariffs;

postponement of spending, in response to tighter credit, financial market volatility and other factors;

rapid material escalation of the cost of regulatory compliance and litigation;

difficulties protecting intellectual property;

longer payment cycles;

credit risks and other challenges in collecting accounts receivable; and

the impact of each of the foregoing on outsourcing and procurement arrangements.

Our facilities and guideinformation 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 as well as our facilities in Broomfield, Colorado, Peoria, Arizona and Jacksonville, Florida and multiple import and freight carriers throughout the allocation of resources.  SomeUnited States. Our suppliers for original design manufacturers (“ODM”) and original equipment manufacturing (“OEM”) are located in the United States, China, and Taiwan. If major disasters such as earthquakes, fires, floods, wars, terrorist attacks, computer viruses, transportation disasters or other events occur in any of these measures benefit the overall Chinese economy, butlocations, 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.

The loss of key management personnel could adversely affect our business.

Our business is significantly dependent upon Gary LeCroy and Magen McGahee, who are primarily responsible for our day-to-day operations, and we believe our success depends in part on our ability to retain our executive officers, to compensate our executive officers at attractive levels, and to continue to attract additional qualified individuals to our management team. We cannot guarantee continued service by our key executive officers. The loss or limitation of the services of any of our executive officers or the inability to attract additional qualified management personnel could have a negativematerial adverse effect on our business, financial condition, or results of operations.

Our Chief Executive Officer and Chief Financial Officer have significant influence over us.  For example,

Our Chief Executive Officer and our Chief Financial Officer/Chief Operating Officerinitially were issued 85% of our outstanding voting stock. Pursuant to the employment agreements that we entered into with each of them in January 2020, as amended, we issued to them 51 shares of Series G Preferred Stock collectively, such that they together maintain 51% of our outstanding voting securities. Therefore, our Chief Executive Officer and Chief Financial Officer, both of whom also serve as members of the Board,have the ability to control our business affairs.

Product liability, warranty, and recall claims may materially affect our financial condition and damage our reputation.

We are engaged in a business that exposes us to claims for product liability and warranty claims in the event our products actually or allegedly fail to perform as expected or the use of our products results, or is alleged to result, in property damage, personal injury or death. Although we maintain product and general liability insurance of the types and in the amounts that we believe are customary for the industry, we are not fully insured against all such potential claims. Any judgment or settlement for personal injury or wrongful death claims could be more than our assets and, even if not justified, could prove expensive to contest.

We may experience legal claims in excess of our insurance coverage or claims that are not covered by insurance, either of which could adversely affect our business, financial condition and results of operationsoperations. Adverse determination of material product liability and warranty claims made against us could have a material adverse effect on our financial condition and harm our reputation. In addition, if any of our products or components in our products are, or are alleged to be, defective, we may be required to participate in a recall of that product or component if the defect or alleged defect relates to safety. Any such recall and other claims could be costly to us and require substantial management attention.

Significant product repair and/or replacement due to product warranty claims or product recalls could have a material adverse impact on our results of operations.

We offer limited warranties on our products, ranging for 0 to 5 years against failure due to defective parts of workmanship. To date expenses due to warranty claims have been minimal.

Although we employ quality control procedures, sometimes a product is distributed that needs repair or replacement. The repair and replacement costs we could incur in connection with a recall could adversely affected by government control over capital investmentsaffect our business. In addition, product recalls could harm our reputation and cause us to lose customers, particularly if recalls cause consumers to question the safety or changes in tax regulations that are applicable to us.reliability of our products.

-8-

Risks Related to ourOur 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 agenciesother industries 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 primary 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.

-19-

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.

Risks Related to Our Intellectual Property and Technology

DefectsWe have limited protection for our intellectual property, which could impact our competitive position.

We intend to rely on a combination of common law copyright, patent, trademark, and trade secret laws and measures to protect our proprietary information. We currently have two issued patent and two pending patent applications; however, such protection does not prevent unauthorized use of such technology. Trademark and copyright protections may be limited, and enforcement could be too costly to be effective. It may also be possible for unauthorized third parties to copy aspects of, or otherwise obtain and use, our proprietary information without authorization, including, but not limited to, product design, software, customer and prospective customer lists, trade secrets, copyrights, patents and other proprietary rights and materials. Other parties can use and register confusingly similar business, product, and service names, as well as domain names, which could divert customers, resulting in our products can be difficult to detect before shipment. If defects occur, they could have a material adverse effect on our business.business, operating results, and financial condition.

Intellectual property rights may also be unavailable or limited in some foreign countries, which could make it easier for competitors to capture market share. Many companies have encountered significant problems in protecting and defending intellectual property rights in foreign jurisdictions. The occurrencelegal systems of errorscertain countries, particularly certain developing countries, do not favor the enforcement of patents, trade secrets and defects in our productsother intellectual property protection, , which could result in loss of, or delay in, market acceptancemake it difficult for us to stop the infringement of our patents or marketing of competing products including harmin violation of our proprietary rights generally. Many countries have compulsory licensing laws under which a patent owner may be compelled to grant licenses to third parties. In addition, many countries limit the enforceability of patents against government agencies or government contractors. In these countries, the patent owner may have limited remedies, which could materially diminish the value of the relevant patent rights. If we are forced to grant a license to third parties with respect to any patents relevant to our brand. Correcting such errorsbusiness, our competitive position may be impaired, 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 prospects may be adversely affected.

If we fail to successfully enforce our reputation.intellectual property rights, our competitive position could suffer, which could harm our operating results. Competitors may challenge the validity or scope of our patents or future patents we may obtain. In addition, our patents may not provide us with a meaningful competitive advantage. We may be required to spend significant resources to monitor and police our intellectual property rights. We may not be able to detect infringement and our competitive position may be harmed. Proceedings to enforce our patent rights in foreign jurisdictions could result in substantial costs and divert our efforts and attention from other aspects of our business, could put our patents at risk of being invalidated or interpreted narrowly and our patent applications at risk of not issuing and could provoke third parties to assert claims against us. We may not prevail in any lawsuits that we initiate, and the damages or other remedies awarded, if any, may not be commercially meaningful. In addition, competitors may design around our technology or develop competing technologies.

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 themus or our customers to use the inventions that they createcreated 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 theirour patents or develop products similar to our products that are not within the scope of theirour 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 used by any third partythird-party including competitors.

Prosecution and protection of the rights 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 claims 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 maynotmay not protect intellectual property rights to the same extent as the laws of the United States. Even if our patents are held to be valid and enforceable 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 divert management'smanagement’s attention from other business matters. We cannot assure that any of the issued patents or pending patent applications will provide any protectable, maintainable, or enforceable rights or competitive advantages to us.

-20-

-9-

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 holder 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 partythird-party intellectual property rights. Responding to such claims, regardless of their merit, can be time consuming, costly to defend in litigation, divert management'smanagement’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.

-23-

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.

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, we have issued convertible securities that are 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.

-24-

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 "Risk Factors"“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;

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;

-10-

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.”

-25-

Furthermore, the stock market has recently experienced volatility that, in some cases, has been unrelated or disproportionate to the 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.

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 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 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.

The exercise or conversion of currently outstanding securitiesdebt, warrants or preferred stock would further dilute holders of our common stock.

We currently have outstanding securitiesdebt that could convert into shares of our common stock, including preferred stock that converts into shares of our common stock and debt that converts intowarrants exercisable for shares of our common stock. Our Series DF Preferred Stock convertsis convertible into twenty percent of the number of shares that are outstanding on the date of conversion and our Series E Preferred Stock converts into 1,190,476 shares of our common stock.stock at the price of $0.37 per share, subject to adjustments. Our Board of Directors has authority, without action or vote of our shareholders, to issue shares of common and preferred stock. Our outstanding notes contain provisions that provide for the adjustment of the conversion price under certain circumstances.  In addition, the securities purchase agreement that we entered into also provides for the issuance of additional commitment shares under certain circumstances. We may issue shares of our common stock or preferred stock to complete a business combination or to raise capital. Such stock issuances could be made at a price that reflects a discount from the then-current trading price of our common stock. These conversions and issuances would dilute our stockholders'stockholders’ ownership interest, which among other things would have the effect of reducing their influence on matters on which our stockholders vote. In addition, our stockholders and prospective investors may incur additional dilution if holders of stock options and warrants, whether currently outstanding or subsequently granted, exercise their options or warrants to purchase shares of our common stock or if our convertible debt holders convert their debt.

-26-

Future sales of common stock by our officers and directors and principal stockholders or others of our common stock, or the perception that such sales may occur, could depress the market price of our common stock.

Sales of a substantial number of shares of our common stock, particularly sales by our directors, executive officers and principal stockholders could adversely affect the market price of our common stock and may make it more difficult to sell common stock at a time and price that you deem appropriate.

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

Certain provisions of Nevada law applicable to 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 certain conditions are met. In addition, our senior management is entitled to certain payments upon a change in control and certain of the restricted shares we have granted provide for the acceleration of vesting in the event of a change in control of our Company.

Anti-takeover provisions in our charter documents, and under Nevada law, could make an acquisition of our company more difficult, limit attempts by our stockholders to replace or remove our current management and limit the market price of our common stock.

Provisions in our amended and restated articles of incorporation and bylaws may have the effect of delaying or preventing a change of control or changes in our management. Our amended and restated articles of incorporation and amended and restated bylaws will include provisions that:

 authorize our board of directors to issue, without further action by the stockholders, shares of preferred stock with terms, rights, and preferences determined by our board of directors that may be senior to our common stock;

 specify that special meetings of our stockholders can be called only by a majority of our board of directors;

 prohibit cumulative voting in the election of directors; and

 provide that vacancies on our board of directors may be filled only by a majority of directors then in office, even though less than a quorum.

Any of the foregoing provisions could limit the price that investors might be willing to pay in the future for shares of our common stock, and they could deter potential acquirers of our company, thereby reducing the likelihood that you would receive a premium for your shares of our common stock in an acquisition.

Our amended and restated articles of incorporation and bylaws provide for indemnification of officers and directors at our expense, which may result in a major cost to us and hurt the interests of our stockholders because corporate resources may be expended for the benefit of officers or directors.

Our amended and restated articles of incorporation and bylaws provide that any person who was or is a party or was or is threatened to be made a party to any threatened, pending, or completed action, suit, or proceeding, whether civil, criminal, administrative, or investigative by reason of the fact that he is or was a director, officer, employee, or agent of the Company, or is or was serving at the request of the Company as a director, officer, employee, or agent of another corporation, partnership, joint venture, trust, or other enterprise, shall be entitled to be indemnified by the Company to the fullest extent then permitted by the laws of the State of Nevada against reasonably incurred expenses of suit, litigation or other proceedings which is specifically permissible under applicable law, except with respect to matters as to which it is adjudged that such person was liable to the Company for negligence or misconduct in the performance of his duty. These indemnification obligations may result in a major cost to us and hurt the interests of our stockholders because corporate resources may be expended for the benefit of officers or directors.

We have been advised that, in the opinion of the SEC, indemnification for liabilities arising under federal securities laws is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification for liabilities arising under federal securities laws, other than the payment by us of expenses incurred or paid by a director, officer or controlling person in the successful defense of any action, suit or proceeding, is asserted by a director, officer or controlling person in connection with our activities, we will (unless in the opinion of our counsel, the matter has been settled by controlling precedent) submit to a court of appropriate jurisdiction, the question whether indemnification by us is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. The legal process relating to this matter if it were to occur is likely to be very costly and may result in us receiving negative publicity, either of which factors is likely to materially reduce the market and price for our shares.

We do not intend to pay dividends in the foreseeable future. As a result, your ability to achieve a return on your investment will depend on appreciation in the price of our common stock.

We have never declared or paid any cash dividends on our common stock. We currently intend to retain all available funds and any future earnings for use in the operation of our business and do not anticipate paying any dividends on our common stock in the foreseeable future. Any determination to pay dividends in the future will be at the discretion of our board of directors. Consequently, your only opportunity to achieve a return on your investment in our company will be if the market price of our common stock appreciates and you sell your shares at a profit. For additional information about our dividend policy, see the section entitled “Dividend Policy.”

-11-

USE OF PROCEEDS

This prospectus relates to shares of our common stock that may be offered and sold from time to time by Tysadco Partners.ClearThink. We will receive no proceeds from the sale of shares of common stock by Tysadco PartnersClearThink in this offering.

We may receive up to $2$5 million in gross proceeds if we issue to Tysadco PartnersClearThink all of the additional shares issuable pursuant to the Purchase Agreement. All such proceeds are currently expected to be used for general corporate purposes, including working capital and general and administrative expenses. As we are unable to predict the timing or amount of potential issuances of all of the additional shares issuable purchase to the Purchase Agreement, we cannot specify with certainty the proceeds that we will have from the sale of such additional shares. Our management will have broad discretion in the application of the net proceeds. We may use the proceeds for purposes that are not contemplated at the time of this offering. It is possible that no additional shares will be issued under the Purchase Agreement.

After the issuance of any of the shares issuable under the Purchase Agreement, we would not receive any proceeds from the resale of those shares by Tysadco PartnersClearThink because those shares will be sold for the account of Tysadco Partners.ClearThink.

We will incur all costs associated with this prospectus and the registration statement of which it is a part.

DETERMINATION OF OFFERING PRICE

The prices at which the shares covered by this prospectus may actually be sold will be determined by the prevailing public market price for shares of our common stock, by negotiations between the Selling Stockholder and buyers of our common stock in private transactions or as otherwise described in the "Plan“Plan of Distribution."

THE TYSADCOCLEARTHINK TRANSACTION

General

On May 31, 2020,November 7, 2022, we entered into the Purchase Agreementagreement and the Registration Rights Agreement with Tysadco Partners, which was amended and restated on July 9, 2020.ClearThink. Pursuant to the terms of the Purchase Agreement, Tysadco PartnersClearThink has agreed to purchase from us up to $2$5 million of our common stock (subject to certain limitations) from time to time during the term of the Purchase Agreement. Pursuant to the terms of the Registration Rights Agreement, we have filed with the SEC the registration statement of which this prospectus is a part to register for resale under the Securities Act of the shares that have been or may be issued to Tysadco PartnersClearThink under the Purchase Agreement. The registration statement of which this prospectus is a part may not register all of the shares issuable pursuant to the Purchase Agreement. To sell additional shares to Tysadco PartnersClearThink under the Purchase Agreement, we may have to file one or more additional registration statements for those shares.  Pursuant to the terms of the Purchase Agreement, we issued 2,500,000500,000 Commitment Shares to Tysadco PartnersClearThink as consideration for its commitment to purchase shares of our common stock under the Purchase Agreement.

-27-

We may, from time to time and at our sole discretion, direct Tysadco PartnersClearThink to purchase shares of our common stock upon the satisfaction of certain conditions set forth in the Purchase Agreement at a purchase price per share based on a discount to the market price of our common stock at the time of sale as computed under the Purchase Agreement. Tysadco PartnersClearThink may not assign or transfer its rights and obligations under the Purchase Agreement.

The Purchase Agreement prohibits us from directing Tysadco PartnersClearThink to purchase any shares of our common stock if those shares, when aggregated with all other shares of our common stock then beneficially owned by Tysadco Partners,ClearThink, would result in Tysadco PartnersClearThink and its affiliates exceeding 4.99%9.99% of our then outstanding equity.

Purchase of Shares under the Purchase Agreement

Under the Purchase Agreement, on any business day selected by us, we may direct Tysadco PartnersClearThink to purchase the lesser of $100,000$500,000 or 200%500% of the average shares traded for the 10 days prior to the closing request date, with a minimum request of $25,000.$100,000. The purchase price shall be 80% of the average of the two lowest average daily traded priceVWAPS during the ten trading days commencing on the first trading day following delivery and clearing of the delivered shares (in each case, to be appropriately adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse split or other similar transaction that occurs on or after the date of the Purchase Agreement).

Other than as described above, there are no trading volume requirements or restrictions under the Purchase Agreement, and we will control the timing and amount of any sales of our common stock to Tysadco Partners.ClearThink.

Conditions toor Obligations To Purchase

Tysadco Partners

ClearThink’s obligation to buy the shares of common stock is subject to certain conditions being met which include the following:

· The Commitment Shares having been issued;

The Commitment Shares having been issued;

This registration statement having been declared effective;

No Event of Default having occurred;

The representations and warranties in the transaction documents being true and correct in all material respects.

· This registration statement having been declared effective;

· No Event of Default having occurred;

· The representations and warranties in the transaction documents being true and correct in all material respects.

-28-

Events of Default

Events of default under the Purchase Agreement include the following:

· the effectiveness of the registration statement of which this prospectus is a part lapses for any reason (including, without limitation, the issuance of a stop order), or the registration statement of which this prospectus is a part is unavailable to Tysadco Partners for the resale of our common stock offered hereby, and such lapse or unavailability continues for a period of 10 consecutive business days or for more than an aggregate of 30 business days in any 365-day period, but excluding a lapse or unavailability where (i) we terminate a registration statement after Tysadco Partners has confirmed in writing that all of the shares of our common stock covered thereby have been resold or (ii) we supersede one registration statement with another registration statement, including (without limitation) by terminating a prior registration statement when it is effectively replaced with a new registration statement covering the shares of our common stock covered by the Purchase Agreement (provided in the case of this clause (ii) that all of the shares of our common stock covered by the superseded (or terminated) registration statement that have not theretofore been resold are included in the superseding (or new) registration statement);

the effectiveness of the registration statement of which this prospectus is a part lapses for any reason (including, without limitation, the issuance of a stop order), or the registration statement of which this prospectus is a part is unavailable to ClearThink for the resale of our common stock offered hereby, and such lapse or unavailability continues for a period of 10 consecutive business days or for more than an aggregate of 30 business days in any 365-day period, but excluding a lapse or unavailability where (i) we terminate a registration statement after ClearThink has confirmed in writing that all of the shares of our common stock covered thereby have been resold or (ii) we supersede one registration statement with another registration statement, including (without limitation) by terminating a prior registration statement when it is effectively replaced with a new registration statement covering the shares of our common stock covered by the Purchase Agreement (provided in the case of this clause (ii) that all of the shares of our common stock covered by the superseded (or terminated) registration statement that have not theretofore been resold are included in the superseding (or new) registration statement);

suspension by our principal market of our common stock from trading for a period of one business day;

the de-listing of our common stock from the OTCQB, our principal market, provided our common stock is not immediately thereafter trading on the New York Stock Exchange, the Nasdaq Capital Market, the Nasdaq Global Select Market, the NYSE American, the NYSE Arca, the OTC Bulletin Board, the OTCQX operated by the OTC Markets Group, Inc., or the OTCQB operated by the OTC Markets Group, Inc. (or any other comparable market);

if at any time the Exchange Cap is reached and our stockholders have not approved the transactions contemplated by the Purchase Agreement in accordance with the applicable rules and regulations of the OTCQB, to the extent applicable;

the failure for any reason by our transfer agent to issue shares of our common stock to ClearThink within three business days after the applicable purchase date on which ClearThink is entitled to receive such shares;

· suspension by our principal market of our common stock from trading for a period of one business day;

·the de-listing of our common stock from the OTCQX, our principal market, provided our common stock is not immediately thereafter trading on the New York Stock Exchange, the Nasdaq Capital Market, the Nasdaq Global Select Market, the NYSE American, the NYSE Arca, the OTC Bulletin Board, the OTCQX operated by the OTC Markets Group, Inc., or the OTC Markets Group, Inc. (or any other comparable market);-12-

·if at any time the Exchange Cap is reached and our stockholders have not approved the transactions contemplated by the Purchase Agreement in accordance with the applicable rules and regulations of the OTCQX, to the extent applicable;

·the failure for any reason by our transfer agent to issue purchase shares of our common stock to Tysadco Partners within three business days after the applicable purchase date on which Tysadco Partners is entitled to receive such shares;

·any breach of the representations, warranties, covenants or other terms or conditions contained in the Purchase Agreement or Registration Rights Agreement that has or could have a Material Adverse Effect (as defined in the Purchase Agreement) and, in the case of a breach of a covenant that is reasonably curable, that is not cured within a period of at least five business days;

·our common stock ceases to be DTC authorized and ceases to participate in the DWAC/FAST systems; and

·certain bankruptcy events, including any voluntary or involuntary participation or threatened participation in insolvency or bankruptcy proceedings by or against us.

-29-

Tysadco Partners

any breach of the representations, warranties, covenants or other terms or conditions contained in the Purchase Agreement or Registration Rights Agreement that has or could have a Material Adverse Effect (as defined in the Purchase Agreement) and, in the case of a breach of a covenant that is reasonably curable, that is not cured within a period of at least five business days;

our common stock ceases to be DTC authorized and ceases to participate in the DWAC/FAST systems; and

certain bankruptcy events, including any voluntary or involuntary participation or threatened participation in insolvency or bankruptcy proceedings by or against us.

ClearThink does not have the right to terminate the Purchase Agreement upon any of the events of default set forth above, however, the Purchase Agreement will automatically terminate upon initiation of insolvency or bankruptcy proceedings by or against us. During an event of default, all of which are outside of Tysadco Partners'ClearThink’s control, we may not direct Tysadco PartnersClearThink to purchase any shares of our common stock under the Purchase Agreement.

Our Termination Rights

We have the unconditional right, at any time, for any reason and without any payment or liability to us, to give notice to Tysadco PartnersClearThink to terminate the Purchase Agreement. In addition, the Purchase Agreement automatically terminates upon the bankruptcy events described above, if the commencement shall not have occurred on or before OctoberMarch 31, 20202023 or we sell the entire $2.0$5 million of shares of common stock.

No Short-Selling or Hedging by Tysadco PartnersClearThink

Tysadco PartnersClearThink has agreed that neither it nor any of its affiliates shall engage in any direct or indirect short-selling or hedging of our common stock during any time prior to the termination of the Purchase Agreement.

Right of First Refusal

ClearThink has the right of first refusal to any future equity lines of credit or similar investment structures for up to 12 months as long as it maintains ownership of at least 20 million shares.

Effect of Performance of the Purchase Agreement on our Stockholders

All shares registered in this offering that have been or may be issued or sold by us to Tysadco PartnersClearThink under the Purchase Agreement are expected to be freely tradable. Shares registered in this offering may be sold by us to Tysadco PartnersClearThink over a period of up to 24 months commencing on the date of this registration statement of which this prospectus is a part becomes effective. The resale by Tysadco PartnersClearThink of a significant amount of shares registered in this offering at any given time, or the perception that these sales may occur, could cause the market price of our common stock to decline and to be highly volatile. Sales of our common stock to Tysadco Partners,ClearThink, if any, will depend upon market conditions and other factors to be determined by us. We may ultimately decide to sell to Tysadco PartnersClearThink all, some or none of the additional shares of our common stock that may be available for us to sell pursuant to the Purchase Agreement. If and when we do sell shares to Tysadco Partners,ClearThink, after Tysadco PartnersClearThink has acquired the shares, Tysadco PartnersClearThink may resell all, some or none of those shares at any time or from time to time in its discretion. Therefore, sales to Tysadco PartnersClearThink by us under the Purchase Agreement may result in substantial dilution to the interests of other holders of our common stock. In addition, if we sell a substantial number of shares to Tysadco PartnersClearThink under the Purchase Agreement, or if investors expect that we will do so, the actual sales of shares or the mere existence of our arrangement with Tysadco PartnersClearThink may make it more difficult for us to sell equity or equity-related securities in the future at a time and at a price that we might otherwise wish to effect such sales.

However, we have the right to control the timing and amount of any additional sales of our shares to Tysadco PartnersClearThink and the Purchase Agreement may be terminated by us at any time at our discretion without any cost to us.

Pursuant to the terms of the Purchase Agreement, we have the right, but not the obligation, to direct Tysadco PartnersClearThink to purchase up to $2$5 million of our common stock, subject to certain limitations and exclusive of the 2,500,000500,000 Commitment Shares issued to Tysadco PartnersClearThink on the date of the Purchase Agreement. We have registered what could be all of the shares issuable under the Purchase Agreement; however, since the number of Shares we may sell cannot be determined at this time, we may have registered only a portion of the shares issuable under the Purchase Agreement and, therefore, we may seek to issue and sell to Tysadco PartnersClearThink under the Purchase Agreement more shares of our common stock than are offered under this prospectus. If we choose to do so, we must first register for resale under the Securities Act any such additional shares, which could cause additional substantial dilution to our stockholders. The number of shares ultimately offered for resale under this prospectus is dependent upon the number of shares we direct Tysadco PartnersClearThink to purchase under the Purchase Agreement.

-30-

The following table sets forth the amount of gross proceeds we would receive from Tysadco PartnersClearThink from our sale of shares to Tysadco PartnersClearThink under the Purchase Agreement at varying purchase prices:


Assumed Average Purchase Price Per Share

Number of Registered Shares to be Issued if Full Purchase(1)

Percentage of Outstanding Shares After Giving Effect to the Issuance to Tysadco Partners(2)

Gross Proceeds from the Sale of Shares to Tydasco Partners Under the Purchase Agreement

 $

0.0023(3)

  

197,500,000

 

23%

  $

545,250

 $

0.0026

 

 

197,500,000

 

23%

  $

513,500

 $

0.0030

 

 

197,500,000

 

23%

  $

592,500

 $

0.0034

 

 

197,500,000

 

23%

  $

671,500

 $

0.0038

 

 

197,500,000

 

23%

  $

750,500

 $

0.0042

 

 

197,500,000

 

23%

  $

829,500

 $

0.0046

 

 

197,500,000

 

23%

  $

908,500

 $

0.0050

 

 

197,500,000

 

23%

  $

987,500

 $

0.01

 

 

197,500,000

 

23%

  $

1,975,000

        


Assumed Average Purchase Price Per Share

 

Number of Registered Shares to be Issued if Full Purchase(1)

 

Percentage of Outstanding Shares After Giving Effect to the Issuance to ClearThink(2)

 

Gross Proceeds from the Sale of Shares to ClearThink Under the Purchase Agreement

 $

 

0.01

 

 

9,500,000

 

30%

 

 

 

$  95,000

 $

0.05(3)

 

 

9,500,000

 

30%

 

 

 

$ 475,000

 $

0.10

 

 

9,500,000

 

30%

 

 

 

$ 950,000

 $

0.20

 

 

9,500,000

 

30%

 

 

 

$1,900,000

 $

0.25

 

 

9,500,000

 

30%

 

 

 

$2,375,000

 

 

 

 

 

 

 

 

 

 

 

_______________

(1) Although the Purchase Agreement provides that we may sell up to $2$5 million of our common stock to Tysadco Partners,ClearThink, we are only registering 200,000,00010,000,000 shares (inclusive of the 2,500,000500,000 Commitment Shares issued to Tysadco Partners)ClearThink) under this prospectus, which may or may not cover all of the shares we ultimately sell to Tysadco PartnersClearThink under the Purchase Agreement. The number of registered shares to be issued as set forth in this column (i) excludes the 2,500,000500,000 Commitment Shares previously issued and registered because no proceeds will be attributable to such shares, and (ii) is without regard for the Beneficial Ownership limitation.

 

(2)  The denominator is based on 640,887,72724,148,956 shares outstanding as of July 7, 2020,November 16, 2022, and the number of shares set forth in the adjacent column that we would have sold to Tysadco Partners,ClearThink, assuming the average purchase price in the first column. The numerator is based on the number of shares issuable under the Purchase Agreement (that are the subject of this offering) at the corresponding assumed average purchase price set forth in the first column.

 

(3)  The closing sale price of our common stock on July 9, 2020.November 14, 2022.

-31-

Registration Rights

Pursuant to the terms of a Registration Rights Agreement entered into between us and the Selling Stockholder dated as of May 31, 2020,November 7, 2022, which was entered into in connection with the Purchase Agreement, we agreed to file a registration statement for the resale of the shares of Common Stock within 6030 days of the date of the agreement.

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.

SELLING STOCKHOLDER

This prospectus relates to the possible resale by the selling securityholder, Tysadco Partners,ClearThink, of shares of common stock that have been or may be issued to Tysadco PartnersClearThink pursuant to the Purchase Agreement. We are filing the registration statement of which this prospectus forms a part pursuant to the provisions of the Registration Rights Agreement, which we entered into with Tysadco PartnersClearThink on May 31,2020November 7, 2022 concurrently with our execution of the Purchase Agreement, in which we agreed to provide certain registration rights with respect to sales by Tydasco PartnersClearThink of the shares of common stock that have been or may be issued to Tydasco PartnersClearThink under the Purchase Agreement.

Tysadco Partners,

-13-

ClearThink, as the selling securityholder, may, from time to time, offer and sell pursuant to this prospectus any or all of the shares that we have issued or may sell to Tydasco PartnersClearThink under the Purchase Agreement. The selling securityholder may sell some, all or none of its shares. We do not know how long the selling securityholder will hold the shares before selling them, and we currently have no agreements, arrangements or understandings with the selling securityholder regarding the sale of any of the shares.

The shares beneficially owned after the offering assumes the sale of all of the shares offered by the Selling Stockholder pursuant to this prospectus. However, because the Selling Stockholder may sell all or some or none of the shares under this prospectus or another permitted manner, we cannot assure you that the actual number of shares that will be sold by the Selling Stockholder or that will be held by the Selling Stockholder after completion of any sales.  We do not know how long the Selling Stockholder will hold the shares before selling them.

The Selling Stockholder may sell all, some or none of the shares in this offering.  See "Plan“Plan of Distribution."

-32-

The following table presents information regarding the selling securityholder and the shares that it may offer and sell from time to time under this prospectus. The table is prepared based on information supplied to us by the selling securityholder, and reflects its holdings as of July 7, 2020.November 16, 2022. Neither Tysadco PartnersClearThink nor any of its affiliates has held a position or office, or had any other material relationship, with us or any of our predecessors or affiliates other than a consulting agreement that we entered into with Tydasco Partners effective May 1, 2019 that expired May 1, 2020 pursuant to which Tydasco Partners was issued 52,508 shares of common stock as well as cash compensation.affiliates. Beneficial ownership is determined in accordance with Section 13(d) of the Exchange Act and Rule 13d-3 thereunder.

Selling Stockholder

Shares

Beneficially

Owned Before

this

Offering

Percentage of

Outstanding

Shares

Beneficially

Owned Before

this Offering

Shares to be Sold

in this Offering Assuming

The Company issues

the Maximum Number

of Shares Under the

Purchase Agreement

Shares
Beneficially
Owned After
this
Offering

Percentage

of

Outstanding

Shares
Beneficially Owned After thisOffering

TydascoClearThink Capital Partners, LLC(1)

 200,052,508 500,000 (2)

2.07% (3)

*10,000,000 (4)

200,000,0000 (5)

*

(6)

* less than 1%

 

(1) Howard Davner,Jeffrey Hart, the Managing MembersMember of TydascoClearThink Capital Partners, LLC, is deemed to be beneficial owner of all of the shares of common stock owned by Tydasco Partners, LLC.ClearThink Capital Partners. Mr. DavnerHart has sole voting and investment power over the shares being offered under the prospectus filed with the SEC in connection with the transactions contemplated under the Purchase Agreement. Tydasco Partners is  not a licensed broker-dealer or an affiliate of a licensed broker-dealer. The address of TydascoClearThink Capital Partners is 222210 West 80th77th Street, New York, New York 10024. We have been advised that ClearThink is not a member of FINRA, or an independent broker-dealer, and that neither ClearThink Capital Partners nor any of its affiliates is an affiliate or an associated person of any FINRA member or independent broker-dealer.

 

(2) Represents (a) 2,500,000500,000 shares issued to Tydasco PartnersClearThink as Commitment Shares under the Purchase Agreement andwhich shares are being registered under this prospectus; (b) an additional 197,500,000prospectus. In accordance with Rule 13d-3(d) under the Exchange Act, we have excluded from the number of shares whichbeneficially owned prior to the offering all of the shares that ClearThink Capital Partners may be issuedrequired to purchase under the Purchase Agreement, ifbecause the issuance of such shares is solely at our discretion and when we sell sharesis subject to Tydasco Partners underconditions contained in the Purchase Agreement, the satisfaction of which are entirely outside of ClearThink Capital Partners' control, including the registration statement that includes this prospectus becoming and which may or may not cover all the shares we ultimately sell to Tydasco Partners underremaining effective. Also, the Purchase Agreement depending on the purchase price per share;prohibits us from issuing and (c) 52,508selling any shares issuedof our common stock to Tydasco Partners as consulting fees pursuantClearThink Capital Partners' to the termsextent such shares, when aggregated with all other shares of our common stock then beneficially owned by ClearThink Capital Partners, would cause ClearThink Capital Partners' beneficial ownership of our common stock to exceed the consulting agreement described above.9.99% beneficial ownership cap.

 

(3) Based on outstanding shares of our common stock as of July 7, 2020November 16, 2022 of 640,887,72724,148,956 shares.

 

(4) Although the Purchase Agreement provides that we may sell up to $2,000,000$5,000,000 of our common stock to Tydasco PartnersClearThink in addition to the 2,500,000500,000 Commitment Shares that have already been issued to Tydasco Partners,ClearThink, only 200,000,0009,500,000 shares of our common stock are being offered under this prospectus that have been or may be sold by us to Tydasco PartnersClearThink at our discretion from time to time over a 24-month period commencing after the satisfaction of certain conditions set forth in the Purchase Agreement, including that the SEC has declared effective the registration statement that includes this prospectus. Depending on the price per share at which we sell our common stock to Tydasco PartnersClearThink pursuant to the Purchase Agreement, we may need to sell to Tydasco PartnersClearThink under the Purchase Agreement more shares of our common stock than are offered under this prospectus in order to receive aggregate gross proceeds equal to the $2,000,000$5,000,000 total commitment available to us under the Purchase Agreement. If we choose to do so, we must first register for resale under the Securities Act such additional shares. The number of shares ultimately offered for resale by Tydasco PartnersClearThink is dependent upon the number of shares we sell to Tydasco PartnersClearThink under the Purchase Agreement.

-33-

(5) Assumes the sale of all shares being offered pursuant to this prospectus.

(6) Based on 33,648,956 shares of our common stock that will be outstanding after this offering (assuming the issuance after the date of this prospectus by us to ClearThink pursuant to the Purchase Agreement of all of the shares that are being offered by this prospectus).

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.

PLAN OF DISTRIBUTION

An aggregate of up to 175,000,00010,000,000 shares of our common stock may be offered by this prospectus by Tysadco PartnersClearThink pursuant to the Purchase Agreement. The common stock may be sold or distributed from time to time by Tysadco PartnersClearThink directly to one or more purchasers or through brokers, dealers, or underwriters who may act solely as agents at market prices prevailing at the time of sale, at prices related to the prevailing market prices, at negotiated prices, or at fixed prices, which may be changed. The sale of the common stock offered by this prospectus could be effected in one or more of the following methods:

-

1. ordinary brokers'brokers’ transactions;

-

2. transactions involving cross or block trades;

-

3. through brokers, dealers, or underwriters who may act solely as agents;

- "at

4. “at the market"market” into an existing market for the common stock;

-

5. in other ways not involving market makers or established business markets, including direct sales to purchasers or sales effected through agents;

-

6. in privately negotiated transactions; or

-

7. any combination of the foregoing.

-34-

In order to comply with the securities laws of certain states, if applicable, the shares may be sold only through registered or licensed brokers or dealers. In addition, in certain states, the shares may not be sold unless they have been registered or qualified for sale in the state or an exemption from the state's registration or qualification requirement is available and complied with.

Tysadco Partners

ClearThink is an "underwriter"“underwriter” within the meaning of Section 2(a)(11) of the Securities Act.

Tysadco Partners

-14-

ClearThink has informed us that it intends to use an unaffiliated broker-dealer to effectuate all sales, if any, of the common stock that it may purchase from us pursuant to the Purchase Agreement. Such sales will be made at prices and at terms then prevailing or at prices related to the then current market price. Each such unaffiliated broker-dealer will be an underwriter within the meaning of Section 2(a)(11) of the Securities Act. Tysadco PartnersClearThink has informed us that each such broker-dealer will receive commissions from Tysadco PartnersClearThink that will not exceed customary brokerage commissions.

Brokers, dealers, underwriters or agents participating in the distribution of the shares as agents may receive compensation in the form of commissions, discounts, or concessions from Tysadco PartnersClearThink and/or purchasers of the common stock for whom the broker-dealers may act as agent. The compensation paid to a particular broker-dealer may be less than or in excess of customary commissions. Neither we nor Tysadco PartnersClearThink can presently estimate the amount of compensation that any agent will receive. We know of no existing arrangements between Tysadco PartnersClearThink or any other stockholder, broker, dealer, underwriter or agent relating to the sale or distribution of the shares offered by this prospectus. At the time a particular offer of shares is made, a prospectus supplement, if required, will be distributed that will set forth the names of any agents, underwriters or dealers and any compensation from Tysadco Partners ,ClearThink, and any other required information.

We will pay the expenses incident to the registration, offering, and sale of the shares to Tysadco Partners.ClearThink. We have agreed to indemnify Tysadco PartnersClearThink and certain other persons against certain liabilities in connection with the offering of shares of common stock offered hereby, including liabilities arising under the Securities Act or, if such indemnity is unavailable, to contribute amounts required to be paid in respect of such liabilities. Tysadco PartnersClearThink has agreed to indemnify us against liabilities under the Securities Act that may arise from certain written information furnished to us by Tysadco PartnersClearThink specifically for use in this prospectus or, if such indemnity is unavailable, to contribute amounts required to be paid in respect of such liabilities.

Tysadco Partners

ClearThink has represented to us that at no time prior to the Purchase Agreement has it or its agents, representatives or affiliates engaged in or effected, in any manner whatsoever, directly or indirectly, any short sale (as such term is defined in Rule 200 of Regulation SHO of the Exchange Act) of our common stock or any hedging transaction, which establishes a net short position with respect to our common stock. Tysadco PartnersClearThink has agreed that during the term of the Purchase Agreement, it, its agents, representatives or affiliates will not enter into or effect, directly or indirectly, any of the foregoing transactions.

-35-

We have advised Tysadco PartnersClearThink that it is required to comply with Regulation M promulgated under the Exchange Act. With certain exceptions, Regulation M precludes Tysadco Partners,ClearThink, any affiliated purchasers, and any broker-dealer or other person who participates in the distribution from bidding for or purchasing, or attempting to induce any person to bid for or purchase any security which is the subject of the distribution until the entire distribution is complete. Regulation M also prohibits any bids or purchasesmadepurchases made in order to stabilize the price of a security in connection with the distribution of that security. All of the foregoing may affect the marketability of the securities offered by this prospectus.

This offering will terminate on the date that all shares offered by this prospectus have been sold by Tysadco Partners.ClearThink.

MANAGEMENT'S DISCUSSION AND ANALYSISOF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read the following discussion and analysis of our financial condition and planresults of operations together with our financial statements and the related notes appearing elsewhere in this prospectus. In additionReferences in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to historical information, this“us,” “we,” “our,” and similar terms refer to Galaxy Next Generation, Inc., a Nevada corporation, and its subsidiaries. This discussion and analysis containsincludes forward-looking statements, as that term is defined in the federal securities laws, based upon current expectations that involve risks and uncertainties, such as plans, objectives, expectations and assumptions. Our actualintentions. Actual results mayand the timing of events could differ materially from those discussed below. Factorsanticipated in these forward-looking statements as a result of a number of factors. Words such as “anticipate,” “estimate,” “plan,” “continuing,” “ongoing,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “could,” and similar expressions are used to identify forward-looking statements.

We caution you that could cause or contribute to such differences include, butthese statements are not limitedguarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. See “Cautionary Note Regarding Forward-Looking Statements.” Our actual results could differ materially from those identified below, and thoseanticipated in the forward-looking statements as a result of certain factors discussed in the section titled "Risk Factors" included“Risk Factors” and elsewhere in this prospectus. All amountsAny one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in this reportthese forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise. 

Company Overview

We are ina manufacturer and U.S. dollars, unless otherwise noted.

Since we completed a reverse triangular merger in June 2018, we have been a distributor of interactive learning technologytechnologies and enhanced audio solutions. We are engaged in a full range of activities: marketing and sales, engineering and product design and development, manufacturing, and distributing. 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, school public address (“PA”) and Intercom products, and emergency communication applications creating a full line card offering for classrooms to our channel partners. Our productsproduct offerings include our own private-label interactive touch screen panel, our own Intercom, Bell, and Paging solution, as well as numerousan audio amplification line of products that is currently supported by both direct sales and through original equipment manufacturer (“OEM”) relationships. Our distribution channel consists of a direct sales model, as well as approximately 44 resellers across the U.S. that primarily sell the products offered by us within the commercial and educational market. We do not control where the resellers focus their reselling efforts; however, the K-12 education market is the largest customer base for our products comprising nearly 90% of our sales. In addition, our OEM division manufacturers products for other nationalvendors in our industry and international brandedwhite labels the products under other brands.

We believe the market space for interactive technology in the classroom is a perpetual highway of business opportunity, especially in light of the global ongoing novel coronavirus (“COVID-19”) pandemic as school systems have sought to expand their ability to operate remotely. 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 a 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 communication devices. New technologies likecreate 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.

We were originally organized as a corporation in 2001. Our principal executive offices are located at 285 Big A Road Toccoa, Georgia 30577, and our own touchscreen panels are sold alongtelephone number is (706) 391-5030. Our website address is www.galaxynext.us. Information contained in our website does not form part of this prospectus and is intended for informational purposes only.

On June 22, 2018, we consummated a reverse triangular merger whereby Galaxy Next Generation, Inc., a private company (co-founded by our now executives, Gary LeCroy (CEO) and Magen McGahee (CFO)), merged with renowned brands such as Google Chromebooks, Microsoft Surface Tablets, Lenovo and Acer computers, Verizon WiFiinto our newly formed subsidiary, Galaxy MS, Inc. (“Galaxy MS” or “Merger Sub”), which was formed specifically for the transaction. Under the terms of the merger, the private company shareholders transferred all their outstanding shares of common stock to Galaxy MS, in return for shares of our Series C Preferred Stock. Prior to the merger, we operated under the name Full Circle Registry, Inc.’s (“FLCR”) and more. We provideour operations were based upon our ownership of Georgetown 14 Cinemas, a multitude of services to our customers, including installation, training, and maintenance.fourteen-theater movie complex located on approximately seven acres in Indianapolis, Indiana. Prior to the merger, our sole business and source of revenue source was derived from FullCircle Entertainment, Inc. ("FLCE") our subsidiary'sthe operation of a cinema complex in Indianapolis, Indiana, which was sold in February 2019. In September 2019, we acquired Interlock Concepts, Inc. (Concepts)the theater, 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 the three and nine months ended March 31, 2020 and the three and nine month period ended March 31, 2019. The discussion of our operations for the three and nine months ended March 31, 2019  does not include the operations of Concepts and Solutions but includes the operationsas part of the cinema complex in Indianapolis, Indiana. The discussion of the operations for the three and nine months ended March 31, 2020 includes the operations of Concepts and Solutions since they were acquired in September 2019 but does not include the operations of the cinema complex. Accordingly, the results of operations reported for the three and nine months ended March 31, 2019 and 2020 are not comparable.

-36-

With the global spread of the ongoing novel coronavirus ("COVID-19") pandemic in the first quarter of 2020,merger agreement, we have implemented business continuity plans designed to address and mitigate the impact of the COVID-19 pandemic on our employees and business.  While our sales have not declined and in fact have increased significantly during the fourth quarter, as school systems have sought to operate remotely during this pandemic, the ability of our customers to timely pay bills may be adversely impacted. Although, payments are currently being made timely, there can be no assurance that such timely payment schedules will continue. The business of our suppliers and other commercial partners, our corporate development objectives and the value of and market for our common stock, will depend on future developments that are highly uncertain and cannot be predicted with confidence at this time, such as the ultimate duration of the pandemic, travel restrictions, quarantines, social distancing and business closure requirements in the United States and other countries, and the effectiveness of actions taken globally to contain and treat the disease.  The global economic slowdown and the other risks and uncertainties associated with the pandemic could have a material adverse effect on our business, financial condition, results of operations and growth prospects. In addition, to the extent the ongoing COVID-19 pandemic adversely affects our business and results of operations, it may also have the effect of heightening many of the other risks and uncertainties which we face.

Revenue for the quarter and year ended June 30, 2020 are expected to be significantly higher than the revenue reported for the same time periods last year. However, there can be no assurance that such revenue will continue to be achieved after the pandemic is over or that we will be able to collect amounts owed to use in a timely manner.

Recent Developments

The Purchase Agreement

On May 31, 2020, we entered into a purchase agreement, or the Purchase Agreement, and the Registration Rights Agreement with Tysadco Partners, which was amended and restated on July 9, 2020. Under the Purchase Agreement, we havehad the right to sellspinout the theater to Tysadco Partners up to $2 million in sharesthe prior shareholders of common stock, subject to certain limitations and conditions set forthFLCR. Effective February 6, 2019, we sold our interest in the Purchase Agreement. As consideration for Tysadco Partner's commitmenttheater to purchase shares of common stock pursuant to the Purchase Agreement, we issued to Tysadco Partners 2,500,000 shares of common stock, or the Commitment Shares. We did not receive any cash proceeds from the issuance of such shares. See "The Tydasco Transaction" for additional information regarding the terms of the Purchase Agreement and Registration Rights Agreement that we entered into with Tysadco partners.  There can be no assurance that we will be able to generate sufficient proceeds from the issuance of shares to Tydasco Partners to satisfyfocus our liquidity needs.resources on our technology operations.

-37-

Purchase of Concepts and Solutions

On September 4,3, 2019, we entered into a stock purchase agreement with Concepts and Solutions.  Under the stock purchase agreement, we acquired 100% of the outstanding capital stock of both Interlock Concepts, Inc. (“Concepts”) and Ehlert Solutions Group, Inc. (“Solutions”) pursuant to the terms of a stock purchase agreement that we entered into with 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 forin the principal amount of $3,000,000. The note payable to the seller is subject to adjustment based on the achievement of certain future gross revenuesearnings goals and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions. The note has been adjusted and is reflecting under related party notes payable in the consolidated financial statements.

Solutions and Concepts are Utah-basedArizona-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-westnorthwest United States. Solutions and Concepts'These 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-15-

On October 15, 2020, we acquired the assets of Classroom Technologies Solutions, Inc. (“Classroom Tech”) for consideration of (a) paying off a secured Classroom Tech loan, not to exceed the greater of 50% of the value of the Classroom Tech assets acquired or $120,000; (b) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (c) the issuance of 10 million shares (50,000 shares after reverse split) of common stock to the termsseller of Classroom Tech. Classroom Tech provides cutting-edge presentation products to schools, training facilities, churches, corporations and retail establishments. Their high-quality solutions are customized to meet a variety of needs and budgets in order to provide the best in education and presentation technology. Classroom Tech direct-sources and imports many devices and components which allows us to be innovative, nimble, and capable of delivering a broad range of cost-effective solutions. Classroom Tech also offers in-house service and repair facilities and carries many top brands.

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., Interlock Concepts, Inc., Ehlert Solutions Group, Inc. and Classroom Tech referred to collectively as the “Company”).

All intercompany transactions and accounts have been eliminated in the consolidation.

Our common stock is traded on the over-the-counter markets under the stock symbol “GAXY.”

Reverse Stock Split

Effective March 7, 2022, we effected a one-for-two hundred reverse stock split of our authorized and outstanding shares of common stock. All per share numbers reflect the one-for-two hundred reverse stock split.

Recent Events

On August 31, 2022, we entered into a Securities Purchase Agreement initially dated as of October 28, 2019 and amended and restated as of November 25, 2019 (the "Securities“Securities Purchase Agreement"Agreement”), with an investor pursuant to which we issued and sold a convertible debenture (the "Convertible Debenture") to an investor12% promissory note in the aggregate principal amount of $1,000,000 that is convertible into$900,000 (the “Note”) for net proceeds of $765,000, together with a warrant (the “Warrant”) to purchase 1,000,000 shares of our common stock (the “Warrant Shares”) and an agreement to issue 3,000,000 shares of our common stock to the investor as commitment fee shares (the “Commitment Fee Shares”) in respect of a $450,000 commitment fee.  We applied $400,000 of the proceeds from the sale of the Note and the Warrant to repay principal and interest obligations accrued under a 12% Promissory Note, dated June 21, 2022, issued by us in the principal amount of $600,000 to the investor.

The Note bears interest at 12% per annum and is due and payable on August 31, 2023 (the “Maturity Date”). Any amount of principal or interest on the Note which bearsis not paid when due will bear default interest at the rate of 8.0%the lesser of (i) eighteen percent (18%) per annum and (ii) the maximum amount permitted under law. In the event we receive gross proceeds of at least $5,000,000 in connection with any debt or equity financing, we have agreed to apply a portion of the proceeds from such financing to repay the Note in full.

The Note is convertible in the event of a default into our common stock at a conversion price (the “Conversion Price”) equal to the lowest trading price (i) during the previous twenty (20) trading day period ending on the date of issuance of the Note, or (ii) during the previous twenty (20) trading day period ending on the conversion date. If in the case that maturesour common stock is not deliverable by DWAC, an additional 10% discount will apply for all future conversions until DWAC delivery becomes available. If in the case that our common stock is “chilled” for deposit into the DTC system and only eligible for clearing deposit, an additional 15% discount will apply for all future conversions under all Note until such chill is lifted. Additionally, if we cease to be an Exchange Act reporting company or if the Note cannot be converted into free trading shares after one hundred eighty-one (181) days from the issue date (other than as a result of the holder’s status as our affiliate), an additional 15% discount will be attributed to the conversion price. If we fail to maintain its status as “DTC Eligible” for any reason, the principal amount of the Note will increase by $5,000 and the conversion price will be redefined to mean 70% multiplied by the market price of the common stock.

So long as the Note is outstanding, upon any issuance by us or any of our subsidiaries of any security with any term more favorable to the holder of such security or with a term in favor of the holder of such security that was not similarly provided to the holder of the Note, then we  shall notify the holder of such additional or more favorable term and such term, at holder’s option, will become a part of the transaction documents with the holder. If while the Note is outstanding a third-party has the right to convert monies owed into common stock at a discount to market greater than the Conversion Price in effect at that time (before all other applicable adjustments in the Note), then the holder, in holder’s sole discretion, may utilize such greater discount percentage. In no event will the holder be entitled to convert any portion of the Note in excess of that portion which would result in beneficial ownership by the holder and its affiliates of more than 9.99% of the outstanding shares of common stock.

So long as we have any obligation under the Note, we may not, without the holder’s written consent, create, incur, assume guarantee, or otherwise become liable upon the obligation of any person or entity, except by the endorsement of negotiable instruments for deposit or collection, or suffer to exist any liability for borrowed money, except (a) borrowings in existence or committed on November 25, 2020,the date the Note was issued and of which the Company has informed holder, (b) indebtedness to trade creditors financial institutions or other lenders incurred in the ordinary course of business, (c) borrowings, the proceeds of which shall be used to repay the Note, or (d) borrowings which are expressly subordinated to the Note.

Upon the occurrence of certain events of default specified in the Note, such as a failure to honor a conversion request, failure to maintain our listing or our failure to comply with our obligations under the Exchange Act, 200% of all amounts owed to holder under the Note, including default interest if any, shall then become due and payable. Upon the occurrence of other events of default specified in the Note, such as a breach of our representations or covenants or the failure to register the Commitment Fee Shares as required by the Securities Purchase Agreement or the Warrant Shares as required by the Warrant, all amounts owed to holder under the Note, including default interest if any, shall then become due and payable. Further, if we fail to maintain our listing, fail to comply with its obligations under the Exchange Act or lose the “bid” price for our common stock for a period of five (5) days after written notice thereof to us, after the nine-month anniversary of the Note, then the principal amount of the Note will increase by $15,000 and the holder shall be entitled to use the lowest trading price during the delinquency period as a base price for the conversion and the conversion price shall be redefined to mean forty percent (40%) multiplied by the market price of the common stock.

The Warrant is exercisable, commencing on the earlier of (i) the date that is one hundred eighty-one (181) calendar days after its issuance date or (ii) the date that we consummate an Uplist Offering (as defined in this Warrant), for a period of five years at an initial exercise price of $.01, subject to adjustment for stock splits, stock dividends or similar event, provided, however, that if we consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar days after the issuance date, then the exercise price will equal the lower of (i) offering price per share of common stock (or unit, if units are offered in the Uplist Offering) at which the Uplist Offering is made or (ii) the exercise price of any warrant(s) issued by us in connection with the Uplist Offering. If while the Warrant is outstanding, we issue or sell, or are deemed to have issued or sold, any warrant or option to purchase common stock and/or common stock equivalents other than in connection with an exempt issuance (as defined), with a purchase price per share less than the exercise price in effect immediately prior to such issuance or sale or deemed issuance or sale, then immediately after such issuance or sale or deemed issuance or sale, the exercise price then in effect will be reduced to an amount equal to the new issuance price. In the event the Company fails to timely file a registration statement for the shares issuable upon exercise of the Warrant the Warrant may be extendedexercised on a cashless basis. In no event will the holder be entitled to exercise any portion of the Warrant in excess of that portion which would result in beneficial ownership by the holder and its affiliates of more than 9.99% of the outstanding shares of common stock.

We agreed to include the shares exercisable upon exercise of the Warrant and the Commitment Fee Shares in a registration statement filed by us no later than the date that is thirty (30) days following the later of (i) the consummation of the Uplist Offering, or (ii) the Maturity Date, and to cause the registration statement to be declared effective within ninety (90) days of its filing.

The Securities Purchase Agreement provides that if we issue any shares of common stock at a price per share of less than $0.15 during the optionperiod beginning on the date which is the six (6) month anniversary of the closing date (the “Adjustment Period”), we will issue to investor additional Commitment Fee Shares such that the price per share of the aggregate amount of Commitment Fee Shares (including such additional Commitment Fee Shares) equals such lower price per share. The Securities Purchase Agreement further provides that the investor may elect during the Adjustment Period to provide us with a reconciliation statement showing the net proceeds actually received from the sale of the Commitment Fee Shares (the “Sale Reconciliation”). If, as of the date of the delivery by investor of the Sale Reconciliation, the investor has not realized net proceeds from the sale of such Commitment Fee Shares equal to at least the Commitment Fee, then the Company is obligated to pay, within five (5) business days, the applicable shortfall amount in cash or immediately take all required action necessary to cause the issuance of additional shares of common stock to the investor in an amount sufficient such that, when sold and the event that,net proceeds thereof are added to the net proceeds from the sale of any of the previously issued and for so long as, an Event of Default (as defined insold Commitment Fee Shares, the Convertible Debenture)investor will have occurred andreceived total net funds equal to the Commitment Fee. The Securities Purchase Agreement provides that the Commitment Fee Shares shall 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 sharesupon the earlier of: (i) the consummation of common stock.the Uplist Offering, (ii) August 31, 2023, or (iii) the repayment in full of the Company’s obligations under the Note.

-16-

Critical Accounting Policies and Estimates

Management's

Management’s Discussion and Analysis discusses our condensed consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States.States Generally Accepted Accounting Principles (U.S. GAAP). The preparation of these condensed 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.

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

-38-

Revenue recognition

Theater Ticket Sales and Concessions

Revenues are generated principally through admissions and concessions sales with proceeds received in cash or via credit card atWe recognize revenue to depict the pointtransfer 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 pricepromised goods 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 orderin an amount the reflects the consideration 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.

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 our 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 softwarewe expect to be leased or sold. Additionally,entitled in exchange for those goods in accordance with the functionality that the software provides is marketed as partprovisions of the overall product. The software embedded in the equipment is incidental to the equipment as a whole.

-39-

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 associatedASC 606, “Revenue from Contracts 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.Customers.”

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. (See "Product Warranty".)

Stock Compensation

We recordsrecord stock-based compensation in accordance with the provisions set forth in ASC 718, Stock Compensation, using the modified prospective method.718. 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.

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 the 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 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.

-40-

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'sunit’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.

Our management determined that a triggering event to assess goodwill impairment occurred during the three months ended March 31, 2020 due to the separation of a key executive associated with the acquisition of Concepts and Solutions. While there was no single determinative event, the consideration in totality of several factors that developed during the third quarter of 2020 led management to conclude that it was more likely than not that the fair values of certain intangible assets and goodwill acquired as part of that acquisition were below their carrying amounts. These factors included: a) former key executive separating from us; b) respective former key executive violating his noncompete changing the use and value of it; c) sustained decrease in our share price which reduced market capitalization; and d) uncertainty in the United States and global economies beginning in March and continuing through May 2020 due to COVID-19. As a result of the interim impairment test, the unaudited results for the third quarter of 2020 included non-cash impairment losses of approximately $2,000,000, including $800,287 related to goodwill and $1,200,000 related to finite-lived intangible assets.

Intangible Assets

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

As noted above, management determined certain intangible assets were impaired during

Recent Accounting Pronouncements Accounting Pronouncements Not Yet Adopted

For a description of recent accounting pronouncements, including the three months ended March 31, 2020.

-41-

Product Warranty

We generally warrantexpected dates of adoption and estimated effects, if any, on 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 ASC 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 ofaudited consolidated financial statements with more decision-useful information. This ASU will require organizations that lease assetsNote 1, “Summary of Significant Accounting Policies” 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.  

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 amendmentsstatements 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.prospectus.

-42-

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.

Results of Operations for the Nine MonthsYears Ended March 31, 2020June 30, 2022 and 20192021

Financial Results and Performance Metrics Overview

The table below presents an analysis of selected line items period-over-period in our Consolidated Statements of Operations for the Three Months ended March 31, 2020 and March 31, 2019periods indicated.

Revenue

Total revenues recognized were $349,247$3,941,832 and $348,723$3,773,605 for the three monthsyears ended March 31, 2020June 30, 2022 and 2019,2021, respectively, an increase of 0.2%. Total revenues recognized were $1,850,673 and $1,717,353 for the nine months ended March 31, 2020 and 2019, respectively, an increase of 8%4%. Additionally, deferred revenue amounted to $926,358$175,436 and $247,007$453,862 as of March 31, 2020 and June 30, 2019,2022 and 2021, respectively. There were no revenues during the three and nine months ended March 31, 2020 from our entertainment segment which was sold in February 2019. Revenues during the threeyears ended June 30, 2022 and nine months ended March 20202021 substantially consisted of revenues from sales of technology interactive panels and related products.products, bell paging and intercom system installations, and audio amplification OEM sales.  Revenues increased overduring the three and nine monthsyear ended March 31, 2020June 30, 2022 due to the increases in the customer base for interactive panels and relatedour products, partially as a result of the pandemic, as well as additional revenues received through Concepts and Solutions, which were acquired in September 2019, offset by the decrease in entertainment revenue resulting from the sale of FLCE in February 2019. (See Purchase of Concepts and Solutions).our OEM channel.

Cost of Sales and Gross Profit Summary

Our cost of sales was $130,614$3,387,490 and $285,148$2,077,342 for the three monthsyears ended March 31, 2020June 30, 2022 and 2019,2021, respectively, a decreasean increase of approximately 54%. Our cost of sales was $1,116,398 and $1,165,711 for the nine months ended March 31, 2020 and 2019, respectively, a decrease of approximately 4%63%. Cost of sales for the threeyears ended June 30, 2022 and nine months ended March 31, 20202021 consists primarily of manufacturing, freight, amortization of capitalized development costs, delivery and installation costs. There was no cost of sales for the three and nine months ended March 31, 2020 associated with the entertainment segment. There are no significant overhead costs which impact cost of sales.  Cost of salesinstallation. Gross profit decreased from the three and nine months ended March 31, 2020 due to amortization of capitalized development 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 threeincreased costs for freight and nine months ended March 31, 2020delivery. In addition, we reduced pricing on certain products due to competition and our product mix changed to lower margin items in the sale of FLCE. (See Purchase of Concepts and Solutions).current year. Our gross profit as a percentage of total revenues was 63%14% and 18%45% for the three monthsyears ended March 31, 2020June 30, 2022 and 2019, respectively, and 40% and 32% for the nine months ended March 31, 2020 and 2019,2021, respectively.

-43-

General and Administrative

The tables below represent an annual comparison discussed in the financial statements:

Year ended

June 30, 2022

  

June 30, 2021

Stock issued for services and donated

 $  172,852

 

 

$ 2,778,550

General and administrative

5,108,441

 

 

5,089,979

Total General and Administrative Expenses

 $ 5,281,293

 

 

$  7,868,529

Total general and administrative expenses (including stock compensation expenses) were $3,710,680$5,281,293 and $2,043,181$7,868,529 for the three monthsyears ended March 31, 2020June 30, 2022 and 2019,2021, respectively, an increasea decrease of 82%approximately 33%. General and administrative expenses were $8,319,900 and $4,408,951 for the nine monthsyears ended March 31, 2020June 30, 2022 and 2019, respectively an increase of 89%.  General and administrative expensesJune 30, 2021 consist primarily of salaries and stock compensation expense, officeissued for consulting services and donation expenses, insurance, rent, marketing, travel, expense, amortization, expense, impairment charges and professional fees. Of this amount, $48,034$172,852 and $2,055,726$2,778,550 represent stock issued for consulting feesservices and employee compensation paid through the issuance of stock,donations, which did not impact cash, for the threeyears ended June 30, 2022 and nine months ended March 31, 2020,2021, respectively. There

The decrease was no stock compensation or stock issueddue to the increase in costs capitalized for services during the threeproduct development, and nine months ended March 31, 2019. Additionally, amortizationreductions of intangible assets for the three and nine months ended March 31, 2020 totaled $278,750 and $536,000, which did not impact cash. There was no amortization of intangibles during the three and nine months ended March 31, 2019.

Management of the Company determined that a triggering event to assess the impairment of goodwill and intangiblescosts associated with the acquisition of Conceptsremote and Solutions occurred during the third quarter of 2020.  While there was no single determinative event, the consideration in totality of several factors that developed during this quarter led management to conclude that it was more likely than not that the fair values of certain intangible assetsvirtual tradeshows, professional fees and goodwill acquired as part of the acquisition were below their carrying amounts.  As a result of the assessment, we recorded non-cash impairment charges to write-down the carrying values of our intangible assets to their fair valuesother cost savings strategies implemented by $1,200,000. In addition, we recognized goodwill impairment charges of approximately $800,287 to write-down the carrying value of the goodwill acquired through the acquisition to its fair value. These impairment charges are more fully described in Note 1, 5 and 12 to the accompanying condensed consolidated financial statements.management.  

When excluding the non-cash impairment charge taken during the three month period ended March 31, 2020, general and administrative expenses decreased to $1,743,768 from $2,043,181 for the three months ended March 31, 2020 and 2019, respectively, a decrease of 15%. This is directly related to saving money when we can during our growth and the desire to take advantage of market opportunities for less expensive services.

Interest Expense-17-

Other Income (Expense)

Year ended

June 30, 2022

 

June 30, 2021

Other income

$  7,878

 

$  456,579

Expenses related to convertible notes payable:

 

 

 

 Change in fair value of derivative liability

1,842,000

 

(1,619,583)

Interest accretion

 (91,143)

 

 (382,436)

Interest expense related to equity purchase agreement

 (2,143,500)

 

(8,462,297)

Interest expense

 (1,139,240)

 

 (8,254,333)

 

 

 

 

Total Other Income (Expense)

 $  (1,524,005)

 

 $  (18,262,070)

Interest expense amounted to $1,860,498$1,139,240 and $100,893$8,254,333 for the three monthsyears ended March 31, 2020June 30, 2022 and 2019, respectively, and $3,822,927 and $163,2582021, respectively. Interest expense related to the equity purchase agreement decreased to $2,143,500 for the nine monthsyear ended March 31, 2020 and 2019.June 30, 2022 as compared to $8,462,297 for the year ended June 30, 2021. The increasedecrease in interest expense was due to the increase inexpiration of our debt.  During the three monthsequity purchase agreement and nine months ended March 31, 2020, we amortized $91,338 and $247,794a reduction of debt discounts to interest expense, respectively. During the three months and nine months ended March 31, 2019, we amortized $40,578 and $45,022 to interest expense, respectively.notes payable.

During the threeyears ended June 30, 2022 and nine months ended March 31, 2020, the Company2021, we amortized $603,852$91,143 and $1,412,705$382,436 of original issue debt discount on derivative instrumentsnotes payable to interest accretion, respectively.  No debt discounts were amortized or accreted during the three and nine months ended March 31, 2019.accretion.

-44-

Other Income (Expense)

The outstanding 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 change in fair value charged or credited to income. A derivative liability of $179,013 and $1,025,944 is recorded at March 31, 2020 and June 30, 2019. A change in fair value of the derivative instruments was accreted by $695,300 and $1,326,957 during the three and nine months ended March 31, 2020, respectively, due to the change in our stock price. There were no outstanding derivative liability instruments during the three month or nine months ended March 31, 2019, and therefore no change in fair value was recognized for that period. These amounts do not impact cash.

Net Loss for the Period

As a result of the foregoing, net loss incurred for the three monthsyears ended March 31, 2020June 30, 2022 and 20192021 was $5,261,097$6,250,956 and $1,983,028,$24,434,336, respectively, an increasea decrease of 165%. Net loss incurred for the nine months ended March 31, 2020 and 2019 was $10,100,651 and $3,869,278, respectively, an increase of 161%74%. Noncash contributing factors for the net loss incurred for the threeyears ended June 30, 2022 and nine months ended March 31, 20202021 is as follows:

a) $48,034$172,852 and $2,055,726 represent$2,778,550 representing stock issued for consulting feesservices and employee compensation paid through the issuance of stockdonation expenses for the threeyears ended June 30, 2022 and nine months ended March 31, 2020, respectively; 2021, respectively.

b) amortization of intangible assets and capitalized development costs for the threeyears ended June 30, 2022 and nine months ended March 31, 20202021 totaling $278,750$525,307 and $536,000;$474,635, respectively; and

c) impairment charges taken of $2,000,287$195,346 and $0 on acquired assets for the three and nine months ended March 31, 2020.

Results of Operations for the Year Ended June 30, 2019 and Three Month Periodyears ended June 30, 20182022 and Year ended March 31, 20182021.

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.

-45-

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.

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.

-46-

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.

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.

-47-

Other Income and Expense

The outstanding 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.

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.

-48-

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 leaseour commitments discussed in Note 6 and commitments discussed in Note 710 to our audited financial statements for the yearyears ended June 30, 2019,2022 and 2021, we did not have any off-balance sheet arrangements as of June 30, 2019.arrangements.

Liquidity and Capital Resources

Since the merger in June 2018,

To date 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. As stated in Note 14 toof the notes to the condensed consolidated financial statements included in our Quarterly report on Form 10-Q for the quarter ended March 31, 2020,this prospectus, our ability to continue as a going concern is dependent upon management'smanagement’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 lineaccounts receivable factoring agreement and the purchase agreement with ClearThink, each of credit which hasrequires us to meet certain conditions to be met for useutilize. During the years ended June 30, 2022 and which has little remaining availability2021, we raised $500,000 from the sale of 500,000 shares of our common stock under a purchase agreement with an investor and $5,073,438 from the sale of 3,279,693 shares of our common stock under the Amended and Restated Equity Purchase Agreement whichwith Tysadco Partners LLC. In addition, during the year ended June 30, 2022, we received proceeds of $2,490,500 from the issuance of notes. There can be no assurance that we will meet all or any of the requirements pursuant to our accounts receivable factoring agreement, and therefore the financing option may be unableunavailable to meet the conditions for use or access the full amount.us. There is no guarantee we will be successful in raising capital outside of our current sources, and if so, that we will be able to do so on favorable terms, including price.terms.

-49-

Our cash totaled $194,702$300,899 at March 31, 2020,June 30, 2022, as compared with $169,430$541,591 at June 30, 2019, an increase2021, a decrease of $25,272.44%. Net cash of $7,438,550$1,178,009 was used byin operations for the nine month periodyear ended March 31, 2020.June 30, 2022. Net cash of $2,950,282$6,316,265 was provided fromused in operations for the year ended June 30, 2021. Net cash of $763,013 was used in investing activities for the nine month periodyear ended March 31, 2020.June 30, 2022. Net cash of $4,513,540$1,700,330 was provided fromby financing activities for the nine month periodyear ended March 31, 2020, primarily dueJune 30, 2022. The majority of this cash was used in the investment of product for orders already received to proceedsstay ahead of the potential product shortages we may experience in the future. During the years ended June 30, 2022 and 2021, we raised $2,490,500 and $2,697,730 from the issuance of convertible notes payable.and nonconvertible notes.

Total current liabilities of $7,609,301amounted to $6,796,581 and $6,395,904$8,760,482 as of March 31, 2020 and June 30, 2019,2022 and 2021, respectively, primarily consists of borrowings under a line of credit, convertible notes payable, related party notes payable and a line of credit, derivative liability, accrued expensesaccounts payable, and accounts payable.deferred revenue.

To implement our business plan, we may require additional financing. Additional financing may come from future equity or debt offerings that could result in dilution to our stockholders. Further, current adverse capital and credit market conditions could limit our access to capital. We may be unable to raise capital or bear an unattractive cost of capital that could reduce our financial flexibility.

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.

Our outstanding long term note obligations as of March 31, 2020 and June 30, 2019 was as follows:

Long Term Notes Payable

The Company's long-term notes payable obligations to unrelated parties are as follows at:

 

March 31, 2020

 

June 30, 2019

Note payable with a bank bearing interest at 4.00% and maturing on June 26, 2020. The note is guaranteed by a stockholder and collateralized by a certificate of deposit owned by a related party.  

   
   
   

274,900

 

274,900

    

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.

                           95,426

 

                                  -

    

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.

                            1,938

 

                            6,053

    

Financing lease with a finance company for a delivery vehicle requiring monthly installments totaling $679 including interest at 8.99% over a 6-year term expiring in December 2025.

                           36,085

 

                                  -

    

Total Notes Payable

                         408,349

 

                         280,953

    

Current Portion of Notes Payable

                         338,434

 

                         279,346

    

Long-term Portion of Notes Payable

 $                        69,915

 

 $                          1,607

-50-

Future minimum principal payments on the long-term notes payable to unrelated parties are as follows

 

Period ending March 31,

  

2021

 

 $           338,434

2022

 

                44,051

2023

 

                  6,071

2024

 

                  6,640

2025

 

                  7,263

Thereafter

 

                   5,889

   
  

 $          408,349

Our convertible notes payable as ofMarch 31, 2020-18-

Non-GAAP Disclosure

Net loss less stock compensation, and June 30, 2019 was as follows:

 

March 31, 2020

 

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. The note was partially repaid by conversion to stock.

   
   
   

                                             83,435

 

                                          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 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

-51-

Convertible Notes Payable

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.

   
   
   

                                             83,458

 

                                          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 fully repaid by conversion to stock.

   
   
   

                                                        -

 

                                          366,120

    

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. The note was partially repaid by conversion to stock.

   
   
   

                                          125,400

 

                                                        -

    

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

 

                                                        -

-52-

Convertible Notes Payable

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

                                                        -

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

                                                        -

On January 9, 2020, the Company entered into a $225,000 convertible note. 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 traded price of the common stock during the 10 trading days prior to the issuance of this note. The note matures in October 2020. The note has prepayment penalties of 110% to 125% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

-

-53-

Convertible Notes Payable

On January 27, 2020, the Company entered into a $223,300 convertible note. The $223,300 note was issued at a discount of $20,300 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the average of the lowest 3 trading prices during 15 trading days prior to conversion. The note matures in January 2021. The note has prepayment penalties of 110% to 125% of the principal and interest outstanding if repaid before 180 days from issuance.

                                           

 

                                                        

   
   
   

223,300

 

-

   

On March 25, 2020 the Company signed a convertible promissory note with an investor. The $338,625 note was issued at a discount of $23,625 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. The note matures in March 2021. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

                                           

 

                                                         

   
   
   
   

 

 

 

338,625 -
    

Total Convertible Notes Payable

                                       2,699,374

 

                                       2,876,950

    

Less: Unamortized original issue discounts

                                       1,345,241

 

                                          752,126

    

Current Portion of Convertible Notes Payable

                                       1,354,133

 

                                       2,124,824

    

Long-term Portion of Convertible Notes Payable

 $             -

 

 $                  -

-54-

general and administrative expense, less stock compensation and impairment expenses, noted below, are non-GAAP measures and do not have standardized definitions under GAAP. The original issue discount is being amortized over the termstables below provide a reconciliation of the convertible notes using the effective interest method. During the three and nine months ended March 31, 2020, the Company amortized $91,338 and $247,794, respectively, of debt discounts to interest expense and $603,852 and $1,412,705, respectively, to interest accretion. During the three and nine months ended March 31, 2019, the Company amortized $40,578 and $45,022, respectively, of debt discounts to interest expense.

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 shares of common stock at a price per common share equalnon-GAAP financial measures, presented herein, to the most recent closing pricedirectly comparable financial measures calculated and presented in accordance with GAAP. These non-GAAP financial measures are presented because management has evaluated the financial results both including and excluding the adjusted items and believe that the non-GAAP financial measures provide additional perspective and insights when analyzing the core operating performance of the Company's shares of common stock priorbusiness. The non-GAAP financial measures should not be considered superior 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 shares of common stock.

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 valuesubstitute for, or as an alternative to, and marked-to-market each periodshould be considered in conjunction with, the changes in fair value each period charged or credited to other income (expense).

Off-Balance Sheet Arrangements

Other than commitments discussed in Notes 10 and 11 to our condensed consolidatedGAAP financial statements, we do not have any off-balance sheet arrangements as of March 31, 2020.measures presented.

   

Year ended

June 30, 2022

June 30, 2021

Revenue

$ 3,941,832

$ 3,773,605

Gross profit

 554,342

 1,696,263

General and administrative expense, less stock issued for services and donated

 5,108,441

 5,089,979

Net Loss less stock issued for services and donated

$(5,662,783)

$(3,393,743)

BUSINESS

Business Overview

We are a manufacturer and U.S. distributor of interactive learning technologies and enhanced audio solutions. We are engaged in a full range of activities: marketing and sales, engineering and product design and development, manufacturing, and distributing. 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 PApublic address (“PA”) and Intercom products, and emergency communication applications creating a full line card offering for classrooms to our channel partners. Our productsproduct offerings include our own private-label interactive touch screen panel, our own Intercom, Bell, and Paging solution, as well as numerous other nationalan audio amplification line of products that is currently supported by both direct sales 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 largethrough original equipment 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.

-55-

Our current(“OEM”) relationships. Out distribution channel consists of 30a direct sales model, as well as approximately 44 resellers across the United States whoU.S. that primarily sell our productthe products offered by us within the commercial and educational market. While weWe do not control where ourthe resellers focus their efforts, based on experience,reselling efforts; however, the kindergarten through 12th gradeK-12 education market is the largest customer base for the product,our products comprising nearly 90% of all purchases.our sales. In addition, we possess our own resell channel that sells directly toOEM division manufacturers products for other vendors in our industry and white labels the Southeast region of the United States.products under other brands.

We believe the market space for interactive technology in the classroom is a perpetual highway of business opportunity.opportunity, especially in light of the global ongoing novel coronavirus (“COVID-19”) pandemic as school systems have sought to expand their ability to operate remotely. 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 thea 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,

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 ® or TM symbols, but such references are not intended to indicate, in any way, that we consummated a reverse triangular merger whereby Galaxy merged with and into FullCircle Registry, Inc.'s (FLCR) newly formed subsidiary, Galaxy MS, Inc. (Galaxy MSwill not assert, to the fullest extent under applicable law, our rights or Merger Sub), which was formed specifically for the transaction. Under the termsrights of the merger, Galaxy's shareholders transferred all their outstanding sharesapplicable licensor to these trademarks and trade names. We do not intend our use or display of common stockother companies’ trade names or trademarks to Galaxy MS, in return for FLCR's Series C Preferred Shares, which were equivalent to approximately 3,065,000,000 sharesimply a relationship with, or endorsement or sponsorship 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;us by, any other companies.

Industry Background 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 includes our consolidated financial statements forTrends

Over the years, ended June 30, 2019 and March 31, 2018 and three month period ended June 30, 2018 which 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 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.

-56-

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.

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 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 ongoing 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 ofevolved significantly from interactive whiteboards and simulation-based learning hardware. Educational institutions have becomeother analog type classroom technologies to high-definition displays and collaboration software. In the mid-2000s, schools began to adopt interactive whiteboard type technology to assist in increasing student engagement and give teachers tools that were more receptiveamenable to the implementation of hi-techway our students were learning. This evolution continues to move towards 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 experiencesenvironments that are interactive, developedflexible, collaborative, and collaborative.motivating for our digital natives.

-57-

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 need to update their technology.

There are approximately 132,000 primary and secondary schools and 7,000 higher education entities in the United States. The industry has several hundred technology resellers, selling a variety of products, already selling intoto these entities directly. Our goal is to target the resellers to gain market share growth in the education technology market. With the global spread of the COVID-19 pandemic, we have implemented business continuity plans designed to address and mitigate the impact of the COVID-19 pandemic on our employees and business. While our sales have not declined and have increased as school systems have sought to expand their ability to operate remotely during this pandemic, we have experienced supply chain delays.

Description of Business

We are engaged in a full range of activities: marketing and sales, engineering and product design and development, manufacturing, and distributing. 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.

Marketing and Sales. Our sales force is comprised of direct sales staff and resellers located throughout the United States supporting all customer types in both sales and service. We historically have used a direct sales force for our Interactive Panel line of products and accessories. We utilize our resellers where geographically available and continue to expand the number of resellers available to us to market and sell the product line(s) into new territories. Our current distribution channel consists of 44 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. We support our direct sales team as well as our resellers through direct mail/email advertising, social media campaigns, trade journal advertising, trade show exhibitions and accessibility to our regional teams for online and on-site demonstrations and meetings.

Engineering and Product Design and Development. The education technology sector is characterized by ongoing product innovations and developments in technology and advancements in the way we learn. To remain competitive, we have a tradition of applying engineering resources throughout our business to anticipate and respond rapidly to the product needs in the marketplace. We employ and contract with engineers and technicians in the areas of mechanical and electrical design; application engineering; software design; and customer and product support. We work closely with our customers to ensure product changes and upgrades are in line with end user needs and goals. Product improvements and quality control and of upmost importance to our development team and high-level testing and certifications go into each new product design.

Manufacturing. We are the OEM for an audio amplification device used primarily in classrooms. Most of these products are manufactured in the United States, specifically in Arizona, Washington, and Utah. We contract out most component manufacturing, but handle internally system manufacturing (electronic assembly, sub-assembly, programming, and final assembly) and testing to manage quality control, improve response time, and maximize cost-effectiveness. A key strategy of ours is to increase our OEM partners and standardize on commonality of parts across all product lines to increase efficiencies.

-19-

Distributing. We are also the original design manufacturer (“ODM”) for our line of Interactive Flat Panels and accessories. Most of these products are manufactured outside of the United States, primarily in China. We perform product testing, programming, and software installation state-side to ensure quality control and maximize order response time.

Customer Service and Support. We offer limited warranties on our products, ranging from 0 to 5 years, against failure due to defective parts of workmanship. In addition, we offer service agreements of various scopes mostly related to our Bell, Paging, and Intercom products. To serve our customers, we provide a help-desk access, parts repair, and product replacement. Our technical help desk is available for customer support and is positioned to repair via phone or email most warranty issues. Our field service personnel and third-party service partners are trained to provide on-site support or product replacements.

Products and Technologies

The three key components of our product line are our (i) interactive flat panels, (ii) bell, paging, and intercom solutions, and (iii) classroom audio amplification device(s). We distribute flat panels in a variety of sizes and configurations. There are many accessories related to this product line that can increase the user experience. Our bell, paging, and intercom products are powered by our proprietary software and are designed specifically for the user in terms of the accompanying hardware. Our audio amplification product(s) are manufactured for other distributors and have several components that make up the product in which they package and sell.

Our products are comprised of the following product families:

1.

G2 Slim Interactive Flat Panel Display(s) (IFPD)

o Interactive Learning Software

o Interactive Panel Control Software

o Integrated PC for IFPD

o Mobile Carts, Mounts, and Accessories for IFPD

2.

G2 Communicator Bell, Paging, and Intercom

o G2 Communicator Software

o Cloud or On-premise hosting server

o IP end points of varying solutions

o G2 Visual Communicator

3.

G2 Secure

o Visual Alerts

o Door Hardening Monitoring

o Device Monitoring

o Chat Access with First Responders

4.

Classroom Audio Amplification Solutions

o Amplifier(s)

o Door Hardening Monitoring

o Student Microphone(s)

o call Switch

o Assisted Listening Device

Each of these product families are described below:

G2 Slim Interactive Flat Panel Displays. These LED interactive touch panel devices are sold in a variety of sizes; 55", 65", 75" and 86". They are mainly controlled and operated by an Android operating system and are equipped with several different applications that enhance the learning or collaborative environment. Each panel is sold with a wireless streaming application that allows for the participants to ‘cast’ from their device to the interactive flat panel’s display. We also offer a bundled solution for a more robust software suite to include interactive whiteboarding software, educational games, and pre-made interactive lessons. We offer a range of mounting and installation options including mobile carts, carts that convert to flat tables, and wall mounting options. In addition to the onboard Android operating system, we also offer an integrated Windows machine that is customizable to the client’s specifications.

G2 Communicator Bell, Paging, and Intercom. Our proprietary line ‘G2 Communicator’ offers a solution, either in-cloud or on-premise, for initiating bells, paging, or intercom calls. It offers clients a simple user interface with mapping software, zoning, and device management to fluidly run the system, initiate calls, or manage offline devices from any internet enabled hardware device. We offer our solution as a fully packaged G2 Suite, with our own branded 7-volt amplifiers, IP endpoints, and IP speakers, or it is integrated into existing environments where other branded peripherals are already installed. This gives us flexibility to accommodate not only new system installs but also building remodels and infrastructure build outs.

Our newest addition to the G2 Communicator family of products is the G2 Visual Communicator. This product offers an alerting system (often referred to as G2 Visual Alerts) which overtakes the screen of any enrolled device to send instant communications anytime and from anywhere. Its integration with the bell, paging, and intercom products make it an easy upgrade to be able to have the ADA (Americans with Disabilities Act of 1990) compliant component of a visual bell or page while also offering a solution in emergency situations to make sure communication is being delivered throughout the building in an audible and visual way.

G2 Secure was brought to market this year and resides as a module inside of G2 Communicator. G2 Secure enables quick and efficient communication throughout the campus and with first responders during crisis situations. G2 Secure also can monitor other safety devices, such as door locks, access control, and video doorbells to make sure the school is ‘hardened’ and safe from further unwanted penetration. Future development of this product will include additional features such as, student check-in so that the school admin has immediate insight into the safety of each individual.  

Classroom Audio Amplification Solutions. Most of our audio solutions are currently being sold to companies as a white labeled product and do not carry the ‘G2’ brand. This product family includes an amplifier which carries audio from both the teacher microphone and the student microphone to speakers throughout the environment. The product was developed internally by our engineering team and has unique technological features specific to our intellectual properties. The amplifier supports many inputs and outputs and allows for SIP (Session Initiation Protocol) calls and multicast protocols to pass through, giving our development team flexibility on future upgrades. This particular product family also carries our ‘Call Switch’ which allows for one-button communication between the room in which it is installed and the central location for communication. It includes a button for basic two way calls as well as a separate button for emergency calls. The bulk of our future development is within this family of products and we continue to not only expand our product offerings in the audio amplification segment but also our customers within our white labeled offerings.

Raw Materials

Materials used in the production of our manufactured items are sourced from around the world. Examples of the materials we use in production include plastics, integrated circuits, printed circuit boards, power supplies, and other raw materials. We source most of our materials from multiple sources but may still have a limited number of suppliers due to the proprietary nature of the materials. Part unavailability, tariff changes, or defects in components could have an adverse impact on our business and operations. Our sourcing partners and internal team works to implement strategies to mitigate these risks.

-20-

During late fiscal 2022, supply chain disruptions began to emerge because of the COVID-19 pandemic, including shipping container shortages and changes in global demand We were specifically impacted by the global shortage of semiconductors and related electronic components, other materials needed for production, and freight availability. We have internally adapted new ways of securing components and raw material to mitigate these issues and will continue to monitor the impact or potential impact any supply shortages may have on our business.

Intellectual Property

We own or hold licenses to use numerous patents, copyrights, and trademarks on a global basis. Our policy is to protect our competitive position by filing U.S. and international patent applications to protect technology and improvements that we consider important to the development of our business. This should allow us to pursue infringement claims against competitors for protection due to patent violations. Although we own patents and possess rights under others to which we attach importance, we do not believe that our business is materially dependent upon any such patents or rights. We also own a number of trademarks that we believe are important in connection with the identification of our products and associated good will with customers, but no part of our business materially depends on such trademarks. We also rely on nondisclosure agreements with our employees and agents to protect our intellectual property. Despite these intellectual property protections, there can be no assurance a competitor will not copy the functions or features of our products.

As of September 20, 2022, we had two (2) US patent issued and two (2) pending publications, one utility patent filed on January 22, 2019 and 1 design patent filed on July 2, 2019:

(1) 70701-1040, entitled “ASSISTIVE LISTENING SYSTEM THAT USES SOUND WAVES FOR DEVICE PAIRING.” Our US patent has terms until January 22, 2039.

(2) US11363379B2, entitled “AUDIO/VISUAL DEVICE WITH CENTRAL CONTROL, ASSISTIVE LISTENING, OR A SCREEN.” Our US patent has terms until June 12, 2039.

Seasonality

Our revenue has historically fluctuated due to the impact of purchasing cycles with school budgets. School budgets follow a June 30 year end, and because of this, we see larger ordering towards the end of the school fiscal year and the beginning of the school fiscal year when new budgets are allocated.

Because of the seasonality and volatility in business demand and variety of product types, we may not be able to utilize our capacity efficiently or accurately plan our capacity requirements, which may negatively affect our business and operating results.

We have added additional revenue streams with our OEM customers in order to mitigate this historic seasonality and hope to extend our offerings into other verticals outside of education in order to have a more constant sales cycle moving forward

Opportunities and planPlan of operationsOperations

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 leading providers of interactive educational products.products and audio amplification devices. We believe that the increase in consumer spending along with the ever-evolving increase in standards for curriculum are two driving focusesforces for the increase in the demand for interactive educational technology. Some additional factors that we believe will impact our opportunity include:

1. 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,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.

2. The 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'States’ economic, military, and diplomatic security as well as broader components of America'sAmerica’s global leadership.

3. The United States education system has also seen major increases in budgets due to stimulus funds being distributed due to the COVID-19 pandemic. Schools are encouraged to spend their CARES and ESSER monies on technology and products such as ours to assist them in overcoming the new challenges the pandemic has caused within our education system.

4. The demand for interactive flat panelsInteractive 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.

5. The demand has also increased for our Communicator software, most relevantly our Visual Communicator software as emergency alerting continues to be a best practice to implement school safety procedures.

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 overin 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.

-58-

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

1. 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.

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

-21-

3. Growth through acquisitions: We believe that the interactive and collaborative classroom hasas well as school safety and security have 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) providesAcquisitions provide us with significant opportunities to grow our business by adding complementary products and new innovative technologies to provide a whole classroom G2broader 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.

4. 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 willexpect to create additional revenue streams from development fees, brand license fees, distribution license fees and ancillary sources.

5. 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.

Our current products

G2SLIM Interactive Flat Panel Displays – Our G2SLIM series of interactive LED panels are available in six sizes – 55", 65", 70", 75", 86", and 98". 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 (a) series difference is its embedded audio, G2 Spoke system, which includes an amplifier, teacher microphone, student microphone and speaker bar for front of the room projected audio.

-59-

G2Spoke – Our G2Spoke audio system is a classroom audio amplification system that includes an audio amplifier, microphones, and speakers 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 isare currently provided by our Toccoa, Georgia, facilityBroomfield, Colorado, Jacksonville, Florida and Peoria, Arizona facilities 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.Taiwan.

Concentrations

Galaxy contracts the manufacture of its products with domestic and 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 three vendors that accounted for approximately 83% of purchases for the year ended June 30, 2022 and two vendors that accounted for approximately 75% if purchases for the year ended June 30, 2021, respectively. See risk factor “We are dependent upon a limited number of third-party manufacturers and 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.”

Galaxy has two customers that accounted for approximately 77% of accounts receivable at June 30, 2022 and two customers that accounted for approximately 73% of accounts receivable at June 30, 2021. Galaxy has three customers that account for 66% of revenues for the year ended June 30, 2022. Galaxy has two customers that accounted for approximately 50% of revenues for the year ended June 30, 2021. See the following “Risk Factor”: “For the years ended June 30, 2022 and 2021, we generated a significant portion of our revenue from a limited number of customers.”

Competition

We encounter a wide variety of competitors that vary by product and geographic area. Our competitors include both United States and foreign companies and range in size and product offerings. Our competitors may develop lower-cost or lower-featured products and may be willing to charge lower prices to increase their market share. Some competitors have more capital, supply chain access, and other resources which may allow them to take advantage of acquisition opportunities or adapt more quickly to changes in customer requirements.

The interactive education industry is highly competitive and has frequent product introductions and quick technological advances. With less barriers on the school technology entry, we face heated competition from other interactive panel developers, manufacturers, and distributors. We compete with other developers, manufacturers and distributors of interactive panels and personal computer technologies, tablets, television screens, smart phones, such as Smart Technologies, Promethean, Samsung, Panasonic and ClearTouch.

The classroom audio portion of our industry is less competitive with only approximately 4 major competitors in the US. With our ability to manufacture this product ourselves we have a price advantage over the other players in this market. We also continue to improve features with our team of internal developers to make sure this product line stays at the top of the industry standards.

The Intercom industry has seen tremendous increases in interest and buying, mainly a reflection of the need to make sure that school communication is a top priority during emergency situations. G2 Secure is first to market in terms of integrating the emergency communication platform into an intercom system, giving the schools one platform for all communication.

We believe that our ability to compete depends upon customer centric product quality and features, technical expertise, and cost-effective solutions.

Research and Development

We believe our experience in engineering, process design, product design and development capabilities, and the investments made in our team to date, such as hiring third-party developers, designers and coders are very important factors in being able to continue to develop, produce, and offer the most up-to-date technology desired by our market.

Over the past four years, we have invested in our team third-party developers, designers and coders and our development to increase our differentiated product platforms, advance our software architecture and offerings, support customer requirements, and advance our competitive landscape.

-22-

Product design and development investments in the near term are focused on developing or improving our audio technology and our school safety technology. The new technologies are focused on improving communication in schools during crisis events to ensure safety protocols are accessible and easy to manage by school employees.

Material Agreements

Manufacturer and Distributorship Agreement

On September 15, 2018, we signed an agreement with a company in China for the manufacturingmanufacture of ourGalaxy’s SLIM series of interactive panels, a new product.panels. The manufacturer agreed to manufacture, and we 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 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'smanufacturer’s warranty from the date of shipment. The agreement renews automatically in two yeartwo-year increments unless three months'months’ notice is given by either party.

Technical support and service

We currently have our technical support and service centers located in Toccoa, Georgia. Our technical support divisionmet the requirements of the agreement.

Accounts Receivable Factoring Agreement

On July 30, 2020, we entered into a two-year accounts receivable factoring agreement with a financial services company to provide working capital. The agreement renews automatically for a two-year period, unless notice is responsibleprovided. Pursuant the agreement, the financial services company will pay us an amount up to eighty percent (80%) of the purchase price for the repairpurchased accounts. Factoring fees are 2.5% of the face value of the account receivable sold to the factoring agent per month until collected. For collections over 90 days from the invoice date, the fee increases to 3.5%. The agreement contains a credit line of $1,000,000 and managementrequires a minimum of customer service cases.

Sales$300,000 of factored receivables per calendar quarter. The agreement includes early termination fees and marketingis guaranteed by us and by two of the stockholders individually. We paid collection fees of $73,865 and $77,600 during the years ended June 30, 2022 and 2021, respectively.

Human Capital

Our sales force consistscore values support our commitment to our employees. We believe that our success depends upon our ability to attract, develop, retain, and motivate key personnel. We seek to recruit, retain, and develop our existing and future workforce for decade-long engagements to build long-term mutual prosperity. We encourage each employee to proactively and continuously build self-awareness and openness to others’ experiences and perspectives. We also provide competitive salaries and opportunities for bonuses in order to attract and retain employees.

The safety and well-being of two regional account managersour team members is a top priority and we believe every team member plays an essential role in creating a safe and healthy workplace. We provide our employees and their families with access to a variety of health programs. In response to COVID-19, we implemented changes that we consider to be in the United States. Our marketing team consistsbest interest of one Director of Marketingour employees. We implemented additional safety measures for employees continuing critical on-site work and Brand Strategy. The marketing and sales team drive sales ofallowed for employees to work from home when able. We believe we have been able to preserve our business continuity without sacrificing our commitment to keeping our employees safe during the entire product line. We also go to market through an indirect channel and use traditional value­added resellers. We support them and train them on the products. We currently have approximately 30 resellers.COVID-19 pandemic.

-60-

Competition

The interactive education industry is highly competitive and has frequent product introductions and quick technological advances. With less barriers on the school technology entry, we face heated competition from other interactive panel developers, manufacturers and distributors. We compete with other developers, 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 July 1, 2020,June 30, 2022, we had approximately twelvetwenty-four full time employees, of whom twofour are executives, threesix employees are engaged in product development, engineering and research and development, twoeight employees are engaged in sales and marketing, threefour employees are engaged in administrative and clerical services and two employees are engaged in service and training. In addition, approximately fivetwo 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 excellent.

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 a 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, $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. Rent expense for this lease totaled $4,500 and $13,500 for the three and nine months ended March 31, 2020, respectively. 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.

-61-

Corporate InformationHistory 

We were formed on June 7, 2000 under the laws of the State of Nevada under the name 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"CO”) was organized in the state of Georgia in February 2017 while R & G&G Sales, Inc. ("(“R&G"&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. (“Private Galaxy”).

FullCircle Registry, Inc. (“FLCR”), which was originally organized as a Nevada corporation in 2000 as Excel Publishing, Inc., is incorporateda 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”), owned and operated Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.

On June 22, 2018, we consummated a reverse triangular merger whereby Private Galaxy (co-founded by our now executives, Gary LeCroy (CEO) and Magen McGahee (CFO)), merged with and into our newly formed subsidiary, Galaxy MS, Inc. (“Galaxy MS” or “Merger Sub”), which was formed specifically for the transaction. Under the terms of the merger, the shareholders of Private Galaxy transferred all their outstanding shares of common stock to Galaxy MS, in return for shares of our Series C Preferred Stock. Prior to the merger, we operated under the name FullCircle Registry, Inc. and our operations were based upon our ownership of Georgetown 14 Cinemas, a fourteen-theater movie complex located on approximately seven acres in Indianapolis, Indiana. Prior to the merger, our sole business and source of revenue was from the operation of the theater, and as part of the merger agreement, we had the right to spinout the theater to the prior shareholders of FLCR. Effective February 6, 2019, we sold our interest in the Statetheater to focus our resources on our technology operations.

In recognition of Nevada.Private Galaxy’s merger with FLCR, several things occurred: (1) on August 30, 2018, FLCR amended and restated its articles of incorporation to change its name from FullCircle Registry, Inc. to Galaxy Next Generation, Inc.; (2) the Company changed its fiscal year end to June 30, effective June 2018; (3) the Company’s 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; (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 Private Galaxy.

On September 4, 2019, we acquired 100% of the outstanding capital stock of both Interlock Concepts, Inc. (“Concepts”) and Ehlert Solutions Group, Inc. (“Solutions”) pursuant to the terms of a stock purchase agreement that we entered into with Concepts and 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 common stock and a two year note payable to the seller in the principal amount of $3,000,000. The note payable to the seller is subject to adjustment based on the achievement of certain future earnings goals and successful completion of certain pre-acquisition withholding tax issues of Concepts and Solutions.

On October 15, 2020, we acquired the assets of Classroom Technologies Solution, Inc. (“Classroom Tech”) for consideration of (a) paying off a secured Classroom Tech loan, not to exceed the greater of 50% of the value of the Classroom Tech assets acquired or $120,000; (b) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (c) the issuance of 10 million shares of common stock to the seller of Classroom Tech.

On March 7, 2022, we effected a reverse stock split of our issued and outstanding shares of common stock on a 1-for-200 basis.

On August 31, 2022, we filed a certificate of amendment to our amended and restated articles of incorporation to increase the number of authorized shares of common stock from 20,000,000 to 200,000,000.

Our principal executive offices are located at 286285 Big A Road, Toccoa, Georgia 30577, and our telephone number is (706) 391-5030. Our website address is www.galaxynext.us.www.galaxynext.us. Information contained in our website does not form part of thethis prospectus and is intended for informational purposes only.

-23-

COVID-19

In December 2019, a novel strain of coronavirus, COVID-19, was reported in Wuhan, China. The World Health Organization determined that the outbreak constituted a “Public Health Emergency of International Concern” and declared a pandemic. The COVID-19 pandemic is disrupting businesses and affecting production and sales across a range of industries, as well as causing volatility in the financial markets. The extent of the impact of the COVID-19 pandemic on our customer demand, sales and financial performance will depend on certain developments, including, among other things, the duration and spread of the outbreak and the impact on our customers and employees, all of which are uncertain and cannot be predicted. See “Risk Factors” for information regarding certain risks associated with the pandemic.

The COVID-19 pandemic has accelerated cloud transformation efforts for new and existing customers and underscored the importance and mission-critical nature of multi-cloud strategies. Over the last several months, customers have increasingly turned to cloud solutions to pivot to new business models, improved their disaster recovery of mission critical data, migrated to cloud-based solutions and reduced their capital expenditure requirements.

In response to the COVID-19 pandemic, we implemented a number of initiatives to ensure the safety of our employees. Since March 9, 2020, over 90% of our employees work remotely. All of our employees have had the ability to work remotely utilizing solutions the Company provides to their clients and distribution channels. Additionally, our remote, technology-enabled model has enabled minimal disruption to our go-to-market efforts and service delivery organizations.

The effects of the COVID-19 pandemic are rapidly evolving, and the full impact and duration of the virus are unknown. Currently, the COVID-19 pandemic has not had a significant impact on our operations or financial performance; however, the ultimate extent of the impact of the COVID-19 pandemic on our operational and financial performance will depend on certain developments, including the duration and spread of the outbreak and its impact on our customers, vendors and employees and its impact on our sales cycles as well as industry events, all of which are uncertain and cannot be predicted.

On April 30, 2020, we were granted a loan from a banking institution, in the principal amount of approximately $310,000 (the “Loan”), pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title I of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020. The Loan, which was in the form of a Note dated April 30, 2020, matures on April 30, 2022 and bears interest at a fixed rate of 1.00% per annum, payable monthly to Signature Bank, as lender, commencing on November 5, 2020. Funds from the loan may only be used to retain workers and maintain payroll or make mortgage payments, lease payments and utility payments. Management intends to use the entire Loan amount for qualifying expenses. Under the terms of the PPP, certain amounts of the Loan may be forgiven if they are used for qualifying expenses as described in the CARES Act. We applied for and was granted forgiveness of the loan.

In May 2020, we received a loan from the SBA under Section 7(b) of the Small Business Act. The $150,000 secured loan matures in May 2050 and accrues interest at an annual rate of 3.75%. The promissory note is collateralized by a security interest in substantially all of our assets. The loan proceeds are to fund working capital needs due to economic injury caused by the COVID-19 pandemic. 

The Cares Act allowed employers to defer the deposit and payment of the employer’s share of Social Security taxes from March 27, 2020 through September 30, 2021. The deferred deposits of the employer’s share of Social Security tax must be deposited 50% by December 31, 2021, and 50% by December 31, 2022. The Company’s remaining deferred deposits and current payments due amounted to $457,704 of Social Security Tax at June 30, 2022. In fiscal years 2022 and 2021, the Company applied for Employee Retention Credits and has recognized approximately $40,000 as a reduction to operating expenses in the consolidated statement of operations.

The extent of the impact, if any, will depend on future developments, including actions taken to contain COVID-19. See also “Risk Factors” for more information.

Government Regulation

We are subject to various federal, state, local and international laws with respect to our receipt, storage and processing of personal information and other customer data. 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.

For additional detail, please see the following Risk Factor: “If our products fail to comply with consumer product or environmental laws, it could materially affect our financial performance.

Properties

Our principal offices are located at 285 Big A Road, Toccoa, Georgia 30577. Our corporate telephone number is (706) 391-5030. As of June 30, 2022, we maintained the following operating facilities:

Location

Description

Owned / Leased

Approx. Sq. Ft.

Toccoa, Georgia

Corporate office

Leased (1)

10,500

Broomfield, Colorado

Jacksonville, Florida

Peoria, Arizona

Satellite office

Warehouse and office

Warehouse and office

Leased (2)

Leased (3)

Leased (4)

2,000

8,000

3,500

(1)

The lease on this property is with a family member of the majority shareholder. Refer to Note 6 in the financial statements for more information.

(2)

The lease on this property is with a commercial real estate company located in Broomfield, Colorado. Refer to Note 7 in the financial statements for more information.

(3)

The lease on this property is with a commercial real estate company located in Jacksonville, Florida. Refer to Note 7 in the financial statements for more information.

(4)

The lease on this property is with a commercial real estate company located in Phoenix, Arizona. Refer to Note 7 in the financial statements for more information.

In the opinion of our management, our property was adequate for our present needs as of June 30, 2022. We do not anticipate difficulty in renewing the existing leases as they expire or in finding alternative facilities if necessary. We believe all of our assets are adequately covered by insurance. There have been no changes to the leased locations since June 30, 2022. Please refer to refer to Notes 6 and 7 in the audited financial statements included elsewhere in this prospectus for more information.

Legal Proceedings

We are involved in a variety of legal actions relating to various matters during the normal course of business. Although we are unable to predict the ultimate outcome of these legal actions, it is the opinion of management that the disposition of these matters, taken as a whole, will not have a material adverse effect on our financial condition or results of operations.

-24-

MANAGEMENT

Executive Officers and Directors

The following table sets forth the name, agenames, ages, and position of eachpositions of our executive officers key employees and directors as of July 1, 2020.the date of this prospectus. Executive officers are elected annually by the Board. Each executive officer holds office until he or she resigns, is removed by the Board, or a until a successor is elected and qualified.

Name

Age

Position(s)

Position

Gary LeCroy

51

54

Chief Executive Officer, President and Director

Magen McGahee

34

36

Chief OperatingFinancial Officer, Chief FinancialOperating Officer, Secretary and Director

Carl R. Austin

80

83

Director

-62-

Gary LeCroy, Chief Executive Director,Officer, President and Director

Since the merger on June 22, 2018,

Mr. LeCroy has served as our Chief Executive Officer.Officer and President and as a director since founding the Company in November 2016. Previously, Mr. LeCroy owned and operated R&G Sales, Inc. located in Toccoa, Georgia from 2004 to 2018. HeMr. LeCroy served as CEO and sales director for that company, which was involved in the salesales and distribution of educational technology.  From November 2016 to until the merger 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 business of developing and selling presentation and educational technology. In May 1988, Mr. LeCroy graduated with an Associate degree in business from Piedmont College in Demarest, Georgia.

We believe thatselected Mr. LeCroy is qualified to serve as a member ofon our Board because of Directors due to his extensive C-level and board levelyears of experience his leadership skillsin our line of business and his extensivevast industry experience in the sale and distribution of educational technology.experience.

Magen McGahee, Chief OperatingFinancial Officer, Chief FinancialOperating Officer, Secretary and Director

Since the merger on June 22, 2018,

Ms. McGahee has served as our Chief Financial OfficerCOO, CFO and Chief Operating Officer.Secretary and as a director since founding the Company in November 2016. From 2014 to 2016, Ms. McGahee was employed by MIMIO Corporation on its sales leadership team from 2008 to 2013. MIMIO is a manufacturerworked as Vice President of LeCroy Educational Technology located in Toccoa, Georgia. LeCroy Educational Technology sells interactive video displays forpresentation panels in the educational market. From 2013 to 2014, she was employed byMs. McGahee worked with 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,market Ms. McGahee was employed by R&G Sales, Inc. located in Toccoa, Georgia, which was involved in the sale and distributionworked for MIMIO Corporation on its sales leadership team from 2008 to 2013. MIMIO now Boxlight Corporations, (BOXL) is a manufacturer of educational technology.  LeCroy Educational Technology sells interactive presentation panels invideo displays for 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 Georgia Tech, located in Atlanta, Georgia.

We believe thatselected Ms. McGahee is qualified to serve as a member ofon our Board because of Directors due to her extensive C-level and board level experience, her leadership skills and her extensive industry experience in the saleeducational technology field and distribution of educational technology.her vast industry experience.

Carl R. Austin, Director

Mr. Austin has served as a director of our Company since 2014. Mr. Austin 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 served as its principalworked there from its organization in 1992 to the present. Mr. Austin is an entrepreneur, and he owns and operates various shopping centers, car washes and residential and commercial real estate properties.estate. In 1962, Mr. Austin received a Bachelor of Science degree from Indiana University, located in Bloomington, Indiana.

We believe thatselected Mr. Austin is qualified to serve as a memberon our Board of our BoardDirectors due to his significant real estate, developmentvast business and investment business experience, his achievements in the real estate, developmentexperience.

Family Relationships

There are no family relationships between any officer and investment business industriesdirector; however, our CEO and his overall business expertise.CFO are married to each other.

CORPORATE GOVERNANCE

Board of Directors Composition

Our Board of Directors

Our Board currently consists of three members. OurAll Directors hold their office until the next annual meeting of shareholders or until their successors are duly elected pursuant to NRS 78.320, and qualified. Any vacancy occurring in the Board has decided that it would judge the independence of its directorsDirectors may be filled by the heightened standards establishedshareholders, or the Board of Directors.

A Director elected to fill a vacancy is elected for the unexpired term of his predecessor in office. Any Directorship filled by reason of an increase in the number of Directors shall expire at the next shareholders meeting in which Directors are elected, unless the vacancy is filled by the Nasdaq Stock Market, despiteshareholders, in which case the Company not being subject to these standards at this time. Accordingly,term shall end on the Board has determined that only Mr. Austin, our only non-employee director, meetslater of (i) the independence standards established by the Nasdaq Stock Market and the applicable independence rules and regulationsnext meeting of the SEC, includingshareholders or (ii) the rules relating toterm designated for the independenceDirector at the time of creation of the members of our audit committee and compensation committee.position being filled.

-63-

Board Committees

Our Board has not designatedof Directors

The Company promotes accountability for adherence to honest and ethical conduct; endeavors to provide full, fair, accurate, timely and understandable disclosure in reports and documents that the Company files with the Securities and Exchange Commission (the “SEC”) and in other public communications made by the Company; and strives to be compliant with applicable governmental laws, rules and regulations.

In lieu of an audit committee, compensation committee or corporate governanceAudit Committee, the Company's Board of Directors is responsible for reviewing and nominating committeemaking recommendations concerning the selection of outside auditors, reviewing the scope, results and insteadeffectiveness of the full board performs the functions typically performed by such committees.

Code of Business Conduct and Ethics

Eachannual audit of the Company's directorsfinancial statements and employees, including its executive officers, are requiredother services provided by the Company's independent public accountants. The Board of Directors reviews the Company's internal accounting controls, practices and policies.

Board Committees

Our Company currently does not have nominating, compensation, or audit committees or committees performing similar functions, nor does the Company have a written nominating, compensation or audit committee charter. The Board of Directors believes that it is not necessary to conduct themselves in accordance with ethical standards set forth inhave such committees, at this time, because the Codefunctions of Business Conduct and Ethics adoptedsuch committees can be adequately performed by the Board of Directors.  The

Code of Business ConductEthics

We have adopted a code of ethics that applies to our officers and directors. Our Code of Ethics was previously filed withincluded as an exhibit to our annual report on Form 10-K for the Commission.year ended December 31, 2004. Any amendments to or waivers from the code will be posted on our website.  Information on our website does not constitute part of this filing.

EXECUTIVE COMPENSATION

Summary Compensation Table

Compensation of Executive Officers and Directors:

The following summary compensation table listssets forth all compensation awarded to, earned by, or paid to the compensation receivednamed executive officers paid by the Company during the fiscal years ended June 30, 2022 and 2021, in all capacities for the accounts of our former and currentexecutive officers, overincluding the last two years.Chief Executive Officer. 

Name

Position

Year

Salary

Series G Preferred

Stock(1)

Bonus

Total

Gary D. LeCroy

CEO, President, Director

2022

$479,499

$388

$0

$479,499

 

 

2021

$ 52,879

$630,974

$683,852

Magen McGahee

COO, CFO, Secretary, Director

2022

$215,625

$325

$215,625

 

 

2021

$227,500

$227,500

(1) In accordance with SEC rules, this column reflects the aggregate fair value of the stock and option awards granted during the respective fiscal year computed as of their respective grant dates in accordance with Financial Accounting Standard Board Accounting Standards Codification Topic 718 for stock-based compensation transactions (ASC 718). The valuation assumptions used in determining such amounts are described in Note 1 to our audited consolidated financial statements for the fiscal year ended June 30, 2022 included in elsewhere in this prospectus.

 

Name

Position

Year

Salary

Stock

Other

Total

Gary D. LeCroy

CEO, President, Director

2020

$200,050

--

$200,050

2019

$292,028

--

$292,028

Magen McGahee

COO, CFO, Sec., Director

2020

$172,500

-

-

$172,500

  

2019

$217,500

-

-

$217,500

-25-

The value of the Series G Preferred Stock was estimated, by managements valuation expert, at approximately $13 per share on the date of the grant.

Employment AgreementAgreements

On January 1, 2017, we2020, the Company entered into an employment agreement with Gary D. LeCroy to serve as its Chief Executive Officer (CEO) of the Company for a two-year term which was amended on September 1, 2020 and in 2022, the term was extended for three years. Under the employment agreement, the CEO will receive annual compensation of $500,000, an annual discretionary bonus based on profitability and revenue growth, and preferred stock which together with preferred stock to be issued to our Chief Finance Officer/Chief Operating Officer will allow them to maintain a minimum 25.5% of the total voting rights. The agreement includes a non-compete agreement and severance benefits of $90,000. On June 23, 2022, 26 shares of Series G Preferred Stock were issued to the CEO in June 2022 under terms of this Agreement.

On January 1, 2020, the Company entered into an employment agreement with Magen McGahee to serve as ourits Chief Financial Officer and Officer/Chief Operating Officer. For her services, Ms. McGahee is entitled to receive an annual base salaryOfficer (CFO/COO) of $180,000.  In addition, pursuant tothe Company for a two-year term was amended on September 1, 2020 and in 2022, the term was extended for three years. Under the employment agreement, Ms. McGahee wasthe CFO/COO will receive annual compensation of $250,000, an annual discretionary bonus based on profitability and revenue growth, and preferred stock which together with preferred stock to be issued 1,522,637to our Chief Executive Officer will allow them to maintain a minimum of 25.5% of the total voting rights. The agreement includes a non-compete agreement and severance benefits of $72,000. On June 23, 2022, 25 shares of our common stock.  Ms. McGahee may terminateSeries G Preferred Stock were issued to the employment agreement at any time upon two weeks' notice. We may terminate the employment agreement at any time without notice or paymentCFO/COO in lieuJune 2022 under terms of notice for cause and at any time without cause upon payment of all amounts then legally due to Ms. McGahee.this Agreement.

-64-

Outstanding Equity Awards at Fiscal Year-End June 30, 2022

There are no outstanding equity awards held by the named executive officers at June 30, 2020.2022. In June 2022, we issued 26 shares of Series G Preferred Stock to our CEO and 25 shares of Series G Preferred Stock to our CFO/COO, all of which vested upon issuance.

Director Compensation

The following table sets forth information for the fiscal year ended June 30, 20192022 regarding the compensation of our director who at June 30, 20202022 was not also named an executive officer.

Name and Principal Position

Fees Earned
or Paid
in Cash

Option
Awards

Other
Compensation

Totals

Carl R. Austin(1)

-

-

-

-

 

 

Fees Earned

 

 

 

 

 

 

 

 

or Paid

 

Option

 

Stock Awards

 

 

Name and Principal Position

 

in Cash

 

Awards

 

Compensation

 

Totals

Carl R. Austin (1)

 

$10,000

 

 

 

$10,000

 ____________

(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 valuation assumptions used in determining such amounts are described in Note 1 to our audited consolidated financial statements included elsewhere in this prospectus.

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.Company.

-65-

Securities Authorized for Issuance Under Equity Compensation Plans

The Company has four share-based equity compensation plans: the Employees, Directors, and Consultants Stock Plan for the Year 2019 (the “2019 Stock Incentive Plan”), the Employees, Directors, and Consultants Stock Plan for the Year 2020 (the “2020 Stock Incentive Plan”), the 2022 Equity Incentive Plan and the 2022 Employee Stock Purchase Plan. Descriptions of each of the Company’s four equity incentive plans can be found below.

Equity Compensation Plan Information

The following table sets forth information about the securities authorized for issuance under our equity compensation plans for the fiscal year ended June 30, 2022.

Plan Category

 

Number of Securities
to be Issued Upon
Exercise of
Outstanding Shares

 

 

Weighted-Average
Exercise Price of
Outstanding Shares

 

 

Number of Securities
Remaining Available for
Future Issuance Under Equity
Compensation Plans

Equity compensation plans approved by stockholders:

 

 

 

 

 

 

 

 

 

 

 

2019 Stock Incentive Plan

 

 

-

 

 

$

10,000

 

 

 

-

2020 Stock Incentive Plan

 

 

-

 

 

$

486,250

 

 

 

-

Equity compensation plans not approved by stockholders

 

 

-

 

 

 

N/A

 

 

 

-

Total

 

 

-

 

 

$

496,250

 

 

 

-

2019 Stock Incentive Plan

Effective December 28, 2018, the Board of Directors adopted the 2019 Stock Incentive Plan, which expired on December 31, 2019, and which allowed for the grant of awards to employees, directors, and consultants of up to 1,000,000 shares of common stock. When the 2019 Stock Incentive Plan terminated by its terms, 10,000 shares had been issued under this plan post Reverse Split.

2020 Stock Incentive Plan

Effective September 16, 2020, the Board of Directors approved the 2020 Stock Incentive Plan, which expired on December 15, 2021, and allowed for the grant of awards to employees, directors, and consultants of up to 97,250,000 (486,250 shares after 1:200 Reverse Split) shares of common stock. All shares under this plan were issued during the year ended June 30, 2021.

2022 Equity Incentive Plan

Our Board believes that it is in the best interests of the Company and its shareholders to have an equity compensation plan so that the Company can provide a means whereby eligible employees, officers, non-employee directors and other individual service providers develop a sense of proprietorship and personal involvement in the development and financial success of the Company and to encourage them to devote their best efforts to the business of the Company, thereby advancing the interests of the Company and its stockholders. Accordingly, as August 31, 2022, our Board adopted the Galaxy Next Generation, Inc. 2022 Equity Incentive Plan (the “2022 Incentive Plan”), which was approved by shareholders owning a majority of our voting securities (the “Majority Shareholders”) on September 1, 2022. 

Purpose of the Incentive Plan

Our Board believes that the 2022 Incentive Plan is necessary for us to attract, retain and motivate our employees, directors and consultants through the grant of stock options, stock appreciation rights, restricted stock, restricted stock units and other equity-based or equity-related awards. We believe the 2022 Incentive Plan is best designed to provide the proper incentives for our employees, directors and consultants, ensures our ability to make performance-based awards, and meets the requirements of applicable law.  

Summary of the Incentive Plan

The following is a summary of the principal features of the 2022 Incentive Plan. This summary does not purport to be a complete description of all of the provisions of the 2022 Incentive Plan, and it is qualified in its entirety by reference to the full text of the Incentive Plan.  

-26-

Available Shares.An aggregate of 10,000,000 shares of the Company’s common stock, par value $0.0001 per share (“Common Stock”) may be issued under the 2022 Incentive Plan, subject to equitable adjustment in the event of stock splits and other capital changes, all of which may be issued in respect of Incentive Stock Options (or ISOs) that meet the requirements of Section 422 of the Internal Revenue Code of 1986, as amended (the “Code”).

In applying the aggregate share limitation under the 2022 Incentive Plan, shares of Common Stock (i) subject to awards that are forfeited, cancelled, returned to the Company for failure to satisfy vesting requirements or otherwise forfeited, or terminated without payment being made thereunder and (ii) that are surrendered in payment or partial payment of the exercise price of an option or taxes required to be withheld with respect to the exercise of stock options or in payment with respect to any other form of award are not counted and, therefore, may be made subject to new awards under the 2022 Incentive Plan.

Administration.The 2022 Incentive Plan will be administered by our Board, or, at its discretion, the Compensation Committee of our Board (the “Compensation Committee”; together with the Board, the “Administrator”). The Administrator has discretion to determine the individuals to whom awards may be granted under the 2022 Incentive Plan, the number of shares of Common Stock, units or other rights subject to each award, the type of award, the manner in which such awards will vest, and the other conditions applicable to awards. The Administrator is authorized to interpret the 2022 Incentive Plan, to prescribe, amend and rescind any rules and regulations relating to the 2022 Incentive Plan and to make any other determinations necessary or desirable for the administration of the 2022 Incentive Plan. All interpretations, determinations and actions by the Administrator are final, conclusive, and binding on all parties.

EligibilityAny employee, officer, director, consultant, advisor or other individual service provider of the Company or any of its subsidiaries, or any person who is determined by the Administrator to be a prospective employee, officer, director, consultant, advisor or other individual service provider of the Company is eligible to participate in the 2022 Incentive Plan. As of September 1, 2022, the Company had approximately 24 full-time employees, including 2 executive officers who are directors and one non-employee director, and 4 consultants, advisors and/or other individual service providers. As of September 1, 2022, no person is eligible to participate as a result of a determination by the Administrator that that person is a prospective employee, director or consultant of our Company or any of our subsidiaries. As awards under the 2022 Incentive Plan are within the discretion of the Administrator, we cannot determine how many individuals in each of the categories described above will receive awards.

Types of AwardsUnder the 2022 Incentive Plan, the Administrator may grant nonqualified stock options (or NSOs), incentive stock options (or ISOs), stock appreciation rights (or SARs), restricted stock, restricted stock units, performance shares, performance units, other cash-based awards and other stock-based awards. The terms of each award will be set forth in a written agreement with the recipient.

Stock Options. The Administrator will determine the exercise price and other terms for each option and whether the options will be NSOs or ISOs. The exercise price per share of each option will not be less than 100% of the fair market value of the Company’s Common Stock on the date of grant or, if there are no trades on such date, then the closing price of a share of our Common Stock on the most recent date preceding the date of grant on which shares of Common Stock were publicly traded (or 110% of the fair market value per share in the case of ISOs granted to a ten percent or more shareholder). On September 1, 2022, the closing sale price of a share of our Common Stock on the OTCQB was $0.13. ISOs may be granted only to employees and are subject to certain other restrictions. To the extent an option intended to be an ISO does not qualify as an ISO, it will be treated as a nonqualified option.

A participant may exercise an option by written notice and payment of the exercise price in cash or as determined by the Administrator, through delivery of previously owned shares, the withholding of shares deliverable upon exercise, a cashless exercise program implemented by the Administrator in connection with the 2022 Incentive Plan, and/or such other method as approved by the Administrator and set forth in an award agreement. The maximum term of any option granted under the 2022 Incentive Plan is ten years from the date of grant (five years in the case of an ISO granted to a ten percent or more shareholder). The Administrator may, in its discretion, permit a holder of an NSO to exercise the option before it has otherwise become exercisable, in which case the shares of the Company’s Common Stock issued to the recipient will be restricted stock having analogous vesting restrictions to the unvested NSO before exercise.

No option may be exercisable for more than ten years (five years in the case of an ISO granted to a ten percent or more shareholder) from the date of grant. Options granted under the 2022 Incentive Plan will be exercisable at such time or times as the Administrator prescribes at the time of grant. No employee may receive ISOs that first become exercisable in any calendar year in an amount exceeding $100,000.

Unless an award agreement provides otherwise, if a participant’s Service (as defined in the 2022 Incentive Plan) terminates (i) by reason of his or her death or Disability (as defined in the 2022 Incentive Plan), any option held by such participant may be exercised, to the extent otherwise exercisable, by the participant or his or her estate or personal representative, as applicable, at any time in accordance with its terms for up to one year after the date of such participant’s death or termination of Service, as applicable, (ii) for Cause (as defined in the 2022 Incentive plan), any option held by such participant will be forfeited and cancelled as of the date of termination of Service and (iii) for any reason other than death, Disability or Cause, any option held by such participant may be exercised, to the extent otherwise exercisable, up until three (3) months following termination of Service.

Stock Appreciation Rights. The Administrator may grant SARs independent of or in connection with an option. The Administrator will determine the other terms applicable to SARs. The base price per share of each SAR will be the fair market value of a share of the Company’s Common Stock on the date of grant as determined under the 2022 Incentive Plan. Unless otherwise specified in the award agreement, the term of any SAR granted under the 2022 Incentive Plan will be ten years from the date of grant. Generally, each SAR will entitle a participant upon exercise to an amount equal to the excess of the fair market value on the exercise date of one share of our Common Stock over the base price, multiplied by the number of shares of Common Stock as to which the SAR is exercised. Payment may be made in shares of Company Common Stock, in cash, or partly in shares of Company Common Stock and partly in cash, all as determined by the Administrator.

Restricted Stock and Restricted Stock Units. The Administrator may award restricted Common Stock and/or restricted stock units under the 2022 Incentive Plan. Restricted stock awards consist of shares of stock that are transferred to a participant subject to restrictions that may result in forfeiture if specified conditions are not satisfied. Restricted stock units confer the right to receive shares of the Company’s Common Stock, cash, or a combination of shares and cash, at a future date upon or following the attainment of certain conditions specified by the Administrator, subject to applicable tax withholding requirements. The Administrator will determine the restrictions and conditions applicable to each award of restricted stock or restricted stock units, which may include performance-based conditions. Unless the Administrator determines otherwise at the time of grant, holders of restricted stock will have the right to vote the shares and receive all dividends and other distributions.

Performance-Based Awards. The Administrator may award performance-based-awards in the form of stock options, restricted Common Stock and/or restricted stock units under the 2022 Incentive Plan. Performance-based awards are payable in shares of the Company’s Common Stock and/or restricted stock units, which are earned during a specified time period subject to the attainment of performance goals, as established by the Administrator. The Administrator will determine the restrictions and conditions applicable to each award of performance-based restricted Common Stock and/or restricted stock units.

Transferability.Awards granted under the 2022 Incentive Plan will not be transferable other than by will or by the laws of descent and distribution.

-27-

Change of Control.The Administrator may, at the time of the grant of an award, provide for the effect of a change of control (as defined in the 2022 Incentive Plan) on any award, including (i) accelerating or extending the time periods for exercising, vesting in, or realizing gain from any award, (ii) eliminating or modifying the performance or other conditions of an award, (iii) providing for the cash settlement of an award for an equivalent cash value, as determined by the Administrator, or (iv) such other modification or adjustment to an award as the Administrator deems appropriate to maintain and protect the rights and interests of participants upon or following a change in control. Unless otherwise provided by an award agreement, employment agreement or other agreement between the Company and the participant, in the event of a change of control: (i) all outstanding stock options and SARs which have been outstanding for at least six months shall become exercisable in full, whether or not otherwise exercisable at such time, and any such stock option and SAR shall remain exercisable in full thereafter until it expires pursuant to its terms; and (ii) all restrictions and deferral limitations contained in restricted stock and RSU awards granted under the 2022 Incentive Plan shall lapse and the shares of stock subject to such awards shall be distributed to the participant within thirty (30) days of the change of control; provided, that all restrictions and deferral limitations with respect to an award to which Section 409A of the Code applies shall not lapse and no distribution shall be made unless the change of control qualifies as a 409A Change and such lapse and distribution does not cause adverse tax consequences under Section 409A of the Code. In addition, unless otherwise provided by an award agreement, the Administrator may, in its discretion and without the need for the consent of any recipient of an award, also take one or more of the following actions contingent upon the occurrence of a change in control: (a) cause any or all outstanding options and SARs to become immediately exercisable, in whole or in part; (b) cause any other awards to become non-forfeitable, in whole or in part; (c) cancel any option or SAR in exchange for a substitute option and/or SAR; (d) cancel any award of restricted stock, stock units, performance shares or performance units in exchange for a similar award of the capital stock of any successor corporation; (e) redeem any restricted stock for cash and/or other substitute consideration with a value equal to the fair market value of an unrestricted share of the Company’s Common Stock on the date of the change in control; or (f) terminate any award in exchange for an amount of cash and/or property equal to the amount, if any, that would have been attained upon the exercise of such award or realization of the participant’s rights as of the date of the occurrence of the Change in Control (the “Change in Control Consideration”); provided, however that if the Change in Control Consideration with respect to any option or SAR does not exceed the exercise price of such option or SAR, the Administrator may cancel the option or SAR without payment of any consideration therefor. Any such Change in Control Consideration may be subject to any escrow, indemnification and similar obligations, contingencies and encumbrances applicable in connection with the change in control to holders of the Company’s Common Stock. Without limitation of the foregoing, if as of the date of the occurrence of the Change in Control the Administrator determines that no amount would have been attained upon the realization of the participant’s rights, then such award may be terminated by the Company without payment. The Administrator may cause the Change in Control Consideration to be subject to vesting conditions (whether or not the same as the vesting conditions applicable to the award prior to the change in control) and/or make such other modifications, adjustments or amendments to outstanding Awards or the 2022 Incentive Plan as the Administrator deems necessary or appropriate.

Term; Amendment and Termination. No award may be granted under the 2022 Incentive Plan on or after September 1, 2032. Our Board may suspend, terminate, or amend the 2022 Incentive Plan in any respect at any time, provided, however, that (i) no amendment, suspension or termination may materially impair the rights of a participant under any awards previously granted, without his or her consent, except for such amendments which are made to cause the 2022 Incentive Plan to qualify for the exemption provided by Rule 16b-3 of the Exchange Act, (ii) the Company shall obtain stockholder approval of any 2022 Incentive Plan amendment as required to comply with any applicable law, regulation or stock exchange rule and (iii) stockholder approval is required for any amendment to the 2022 Incentive Plan that (x) increases the number of shares of Common Stock available for issuance thereunder or (y) changes the persons or class of persons eligible to receive awards.

New Plan Benefits; Existing Plan Benefits

We cannot determine now the number or type of options or other awards to be granted in the future to any particular person or group.

Material United States Federal Income Tax Consequences

Following is a summary of the principal federal income tax consequences of option grants and other awards under the 2022 Incentive Plan. Optionees and recipients of other rights and awards granted under the 2022 Incentive Plan are advised to consult their personal tax advisors before exercising an option or stock appreciation right or disposing of any stock received pursuant to the exercise of an option or stock appreciation right or following vesting of a restricted stock award or restricted stock unit or upon grant of an unrestricted stock award. In addition, the following summary is based upon an analysis of the Code as currently in effect, existing laws, judicial decisions, administrative rulings, regulations and proposed regulations, all of which are subject to change and does not address state, local or other tax laws.

Nonqualified Stock Options. There will be no federal income tax consequences to a participant or to the Company upon the grant of a nonqualified stock option. When the participant exercises a nonqualified option, he or she will recognize ordinary income in an amount equal to the excess of the fair market value of the option shares on the date of exercise over the exercise price, and the Company will be allowed a corresponding tax deduction, subject to any applicable limitations under Code Section 162(m). Any gain that a participant realizes when the participant later sells or disposes of the option shares will be short-term or long-term capital gain, depending on how long the participant held the shares.

Incentive Stock Options. There will be no federal income tax consequences to a participant or to the Company upon the grant of an ISO. If the participant holds the option shares for the required holding period of at least two years after the date the option was granted and one year after exercise of the option, the difference between the exercise price and the amount realized upon sale or disposition of the option shares will be long-term capital gain or loss, and the Company will not be entitled to a federal income tax deduction. If the participant disposes of the option shares in a sale, exchange, or other disqualifying disposition before the required holding period ends, the participant will recognize taxable ordinary income in an amount equal to the difference between the exercise price and the lesser of the fair market value of the shares on the date of exercise or the disposition price, and the Company will be allowed a federal income tax deduction equal to such amount, subject to any applicable limitations under Code Section 162(m). Any amount received by the participant in excess of the fair market value on the exercise date will be taxed to the participant as capital gain, and the Company will receive no corresponding deduction. While the exercise of an ISO does not result in current taxable income, the excess of the fair market value of the option shares at the time of exercise over the exercise price will be a tax preference item that could subject a participant to alternative minimum tax in the year of exercise.

Stock Appreciation Rights. A participant will not recognize income, and the Company will not be allowed a tax deduction, at the time a SAR is granted. When a participant exercises a SAR, the cash or fair market value of any Common Stock received will be taxable to the participant as ordinary income, and the Company will be allowed a federal income tax deduction equal to such amount, subject to any applicable limitations under Code Section 162(m).

Restricted Stock. Unless a participant makes an election to accelerate recognition of income to the grant date as described below, the participant will not recognize income, and the Company will not be allowed a compensation tax deduction, at the time restricted stock is granted. When the restrictions lapse, the participant will recognize ordinary income equal to the fair market value of the Common Stock as of that date, less any amount paid for the stock, and the Company will be allowed a corresponding tax deduction, subject to any applicable limitations under Code Section 162(m). If the participant files an election under Code Section 83(b) within 30 days after the grant date, the participant will recognize ordinary income as of the grant date equal to the fair market value of the stock as of that date, less any amount paid for the stock, and the Company will be allowed a corresponding compensation tax deduction at that time, subject to any applicable limitations under Code Section 162(m). Any future appreciation in the stock will be taxable to the participant at capital gains rates. However, if the stock is later forfeited, such participant will not be able to recover the tax previously paid pursuant to the Code Section 83(b) election. 

Restricted Stock Units and Performance-Based Awards. A participant will not recognize income, and the Company will not be allowed a compensation tax deduction, at the time a restricted stock unit or performance-based award is granted. When a participant receives payment under a restricted stock unit or performance-based award, the amount of cash received and the fair market value of any shares of stock received will be ordinary income to the participant, and the Company will be allowed a corresponding compensation tax deduction at that time, subject to any applicable limitations under Code Section 162(m).

Section 409AIf an award is subject to Section 409A of the Code, but does not comply with the requirements of Section 409A of the Code, the taxable events as described above could apply earlier than described, and could result in the imposition of additional taxes and penalties. Participants are urged to consult with their tax advisors regarding the applicability of Section 409A of the Code to their awards.

Potential Limitation on Company DeductionsSection 162(m) of the Code generally disallows a tax deduction for compensation in excess of $1 million paid in a taxable year by a publicly held corporation to its chief executive officer and certain other “covered employees”. The Company’s board of directors and the Compensation Committee intend to consider the potential impact of Section 162(m) on grants made under the 2022 Incentive Plan, but reserve the right to approve grants of options and other awards for an executive officer that exceeds the deduction limit of Section 162(m).

Tax WithholdingAs and when appropriate, each optionee purchasing shares of the Company’s Common Stock and each grantee receiving an award of shares of the Company’s Common Stock under the 2022 Incentive Plan will be required to pay any federal, state or local taxes required by law to be withheld.

-28-

2022 Employee Stock Purchase Plan

Our Board and the Majority Shareholders approved the Galaxy Next Generation, Inc. 2022 Employee Stock Purchase Plan (“ESPP”). The ESPP is described in more detail below.

The purpose of the ESPP is to provide a means whereby we can align the long-term financial interests of our employees with the financial interests of our stockholders. In addition, our Board believes that the ability to allow our employees to purchase shares of our Common Stock will help us attract, retain, and motivate employees and encourage them to devote their best efforts to our business and financial success. The ESPP will allow us to provide our employees with the opportunity to acquire an ownership interest in our company through their participation in the ESPP, thereby encouraging them to remain in service and more closely aligning their interests with those of our stockholders.

Description of the ESPP

The material features of the ESPP are described below. The following description of the ESPP is a summary only. This summary is not a complete statement of the ESPP and is qualified in its entirety by reference to the complete text of the ESPP.

Purpose. The purpose of the ESPP is to provide a means by which our eligible employees may be given an opportunity to purchase shares of our Common Stock in order to assist us in retaining the services of eligible employees, to secure and retain the services of new employees and to provide incentives for such persons to exert maximum efforts for our success.

We intend that the ESPP will qualify as an “employee stock purchase plan” as that term is defined in Section 423(b) of the Internal Revenue Code of 1986 as amended from time to time, and any regulations promulgated thereunder (the “Code”).

Share ReserveA total of 15,000,000 shares of our Common Stock will be reserved for issuance under the ESPP. As of September 1, 2022, the Record Date, the closing price of our Common Stock as reported on OTCQB was $0.16 per share.

AdministrationThe ESPP will be administered by the Compensation Committee. Subject to the provisions of the ESPP, our Board and the Committee have the authority to construe, interpret, and apply the terms of the ESPP, and to establish such procedures that they deem necessary for the administration of the ESPP.

Eligibility. The ESPP allows all of our employees to participate, if they are eligible employees.  Employees will not eligible to participate (i) if they do not customarily work more than 20 hours per week, (ii) if they customarily work less than 5 months per calendar year, (iii) have not completed at least two (2) years of service, or (iv) own stock possessing 5% or more of the total combined voting power or value of all classes of our stock. As of the date the ESPP was approved by our Board, we had no executive officers and approximately 15 employees who will be eligible participate in the ESPP. Non-employee directors and non-employee consultants and advisors are not eligible to participate in the ESPP. An employee may not be granted rights to purchase stock under the ESPP (a) if such employee immediately after the grant would own stock possessing 5% or more of the total combined voting power or value of all classes of our stock or (b) to the extent that such rights would accrue at a rate that exceeds $25,000 worth of our stock for each calendar year that the rights remain outstanding.

The ESPP is intended to qualify as an employee stock purchase plan under Section 423 of the Code. The ESPP will provide for a series of offering periods commencing on January 1 and July 1 of each year (or such other times that the Compensation Committee may specify). The first offering period under the ESPP is expected to begin on or about January 1, 2023, and continue until on or about June 30, 2023.

Payroll Deductions. The ESPP permits participants to purchase shares of the Company’s Common Stock through accumulated payroll deductions. Participants may elect to have up to 15% of their eligible compensation during an offering period deducted from their pay to be applied to the purchase of our Common Stock. For this purpose, eligible compensation generally includes base salary, wages, annual bonuses, and commissions. The purchase price of the shares will be 85% of the lower of the fair market value of our Common Stock on the first trading day of an offering period or on the last trading day of the offering period. For purposes of the ESPP fair market value means, as of any date, (i) if shares are listed on a stock exchange, the closing price of a share on the principal exchange on which shares are listed on the date of determination, or if such date is not a trading day, the next trading date and if the shares are not so listed the last closing price reported (ii) if shares are not so listed, but trades of shares are reported on the Nasdaq National Market, the closing price of a share on the Nasdaq National Market on the date of determination, or if such date is not a trading day, the next trading date (iii) if shares are quoted in the over-the counter market, the last closing price of a share as reported by OTC Markets Group on the date of determination, or if such date is not a trading day, the next trading date or (iv) if shares are not so listed nor trades of shares so reported, a price determined by the Compensation Committee in good faith.

Purchase of Stock. By executing an agreement to participate in the ESPP, an eligible employee is entitled to purchase shares under the ESPP. The maximum number of shares of our Common Stock that an employee may purchase during an offering period cannot exceed 150,000 shares. If the aggregate number of shares to be purchased upon exercise of purchase rights granted in an offering would exceed the maximum aggregate number of shares of our Common Stock available under the ESPP, the Committee will make a pro rata allocation of available shares in a uniform and equitable manner. Unless a participant terminates employment or withdraws from participation as described below, his or her right to purchase shares is exercised automatically on the last trading date of the offering period, at the applicable price discussed above. See “Withdrawal” below. In addition, unless otherwise specifically provided in the offering, the amount, if any, of accumulated payroll deductions remaining in any participant’s account after the purchase of shares on the final purchase date of an offering will be distributed in full to the participant at the end of such offering, without interest.

WithdrawalParticipants may withdraw from an offering by delivering a withdrawal form to us terminating their contributions. Such withdrawal may be elected at any time prior to the end of an offering. Upon such withdrawal, we will distribute to the employee his or her accumulated but unused contributions without interest, and such employee’s right to participate in that offering will terminate. However, an employee’s withdrawal from an offering does not affect such employee’s eligibility to participate in any other offerings under the ESPP.

Termination of Employment. A participant’s rights under any offering under the ESPP will terminate immediately if the participant either (i) is no longer employed by us (subject to any post-employment participation period required by law) or (ii) is otherwise no longer eligible to participate. In such event, we will distribute to the participant his or her accumulated but unused contributions, without interest.

Transferability. A participant may not transfer purchase rights under the ESPP other than by will, the laws of descent and distribution, or as otherwise provided under the ESPP.

Amendment and Termination. Our Board or the Compensation Committee has the authority to amend, suspend, or terminate the ESPP, at any time and for any reason, provided certain types of amendments will require the approval of our stockholders. The ESPP will remain in effect until terminated by our Board in accordance with the terms of the ESPP. Unless terminated by our Board or the Compensation Committee sooner, the ESPP will continue in effect for a period of 10 years from the date the ESPP was adopted by our Board. The ESPP will also terminate upon the liquidation of the Company and a Change of Control which is defined as  (i) an individual corporation or group acquiring more than 50% of our outstanding shares; (ii) our merger or business combination in which stockholders of the Company do not own, immediately after the transaction, more than 50% of the voting power of the corporation that survives, (iii) the sale, exchange or other disposition of all or substantially all of the assets of the Company, or (iv) any plan or proposal for the liquidation or dissolution of the Company (subject to certain exceptions).

U.S. Federal Income Tax Consequences

The following is a summary of the principal U.S. federal income tax consequences to participants and the Company with respect to participation in the ESPP. This summary is not intended to be exhaustive and does not discuss the income tax laws of any local, state or foreign jurisdiction in which a participant may reside. The information is based upon current U.S. federal income tax rules and therefore is subject to change when those rules change. Because the tax consequences to any participant may depend on his or her particular situation, each participant should consult the participant’s tax adviser regarding the federal, state, local, and other tax consequences of the grant or exercise of a purchase right or the sale or other disposition of our Common Stock acquired under the ESPP. The ESPP is not qualified under the provisions of Section 401(a) of the Code and is not subject to any of the provisions of the Employee Retirement Income Security Act of 1974, as amended.

-29-

Rights granted under the ESPP are intended to qualify for favorable U.S. federal income tax treatment associated with rights granted under an employee stock purchase plan which qualifies under the provisions of Section 423 of the Code.

A participant will be taxed on amounts withheld for the purchase of shares of our Common Stock as if such amounts were actually received. Otherwise, no income will be taxable to a participant as a result of the granting or exercise of a purchase right until a sale or other disposition of the acquired shares. The taxation upon such sale or other disposition will depend upon the holding period of the acquired shares.

If the shares are sold or otherwise disposed of more than two years after the beginning of the offering period and more than one year after the shares are transferred to the participant, then the lesser of the following will be treated as ordinary income: (i) the excess of the fair market value of the shares at the time of such sale or other disposition over the purchase price; or (ii) the excess of the fair market value of the shares as of the beginning of the offering period over the purchase price (determined as of the beginning of the offering period). Any further gain or any loss will be taxed as a long-term capital gain or loss.

If the shares are sold or otherwise disposed of before the expiration of either of the holding periods described above, then the excess of the fair market value of the shares on the purchase date over the purchase price will be treated as ordinary income at the time of such sale or other disposition. The balance of any gain will be treated as capital gain. Even if the shares are later sold or otherwise disposed of for less than their fair market value on the purchase date, the same amount of ordinary income is attributed to the participant, and a capital loss is recognized equal to the difference between the sales price and the fair market value of the shares on such purchase date. Any capital gain or loss will be short-term or long-term, depending on how long the shares have been held.

There are no U.S. federal income tax consequences to the Company by reason of the grant or exercise of rights under the ESPP. We are entitled to a deduction to the extent amounts are taxed as ordinary income to a participant for shares sold or otherwise disposed of before the expiration of the holding periods described above (subject to the requirement of reasonableness, the deduction limits under Section 162(m) of the Code and the satisfaction of tax reporting obligations).

MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

Our

As of November 16, 2022, our common stock issued is tradedtrades on the OTCQB Venture Market under the trading symbol "GAXY". On July 1, 2020, the last reported sale priceGAXY. Any over-the-counter market quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily represent actual transactions.

Shareholders

The number of record holders of our common stock on the OTCQB Venture Marketat November 16, 2022 was $0.012.approximately 396.

Shareholders

As of July 1, 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 ourthe fiscal years ended June 30, 20202022 and three month periods therein, three month period ended June 30, 2019 and year ended March 31, 20182021 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 in this prospectus under "'Executive Compensation"the section entitled “Executive and Director Compensation.”

-66-

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 iswas payable in December 2019. Effective October 2019, the principal amount of the note was increased to $400,000 and the maturity extended to December 2021.November 2022. Principal of the note is convertible into 400,000 shares of our Series D Preferred Stock at maturity. The note was exchanged for Series F Preferred stock in December 2021. The balance of the note payable at June 30, 2022 and 2021 was $0 and $400,000, respectively.

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, 2021.2022. Payments are subject to annual earnings. The balance of the notes payable at June 30, 2022 and 2021 totaled $1,030,079, respectively.

We have a note payable to a stockholder, bearing interest at 6% annually, payable in March 2022. Principal of the note is convertible into 1,225,000 shares of our Series D Preferred Stock. The note was exchanged for Series F Preferred stock in December 31, 2019 totaled $1,073,467 with $823,467 being considered current and remainder as long term.2021. The balance of the notesnote payable at March 31, 2020 totaled $1,030,079 with $573,467 being considered currentJune 30, 2022 and remainder as long term.2021 was $0 and $1,225,000, respectively.

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 2021.2022. Principal of the note is convertible into 200,000 shares of our Series D Preferred Stock. The note was exchanged for Series F Preferred stock in December 2021. The balance of the note payable at June 30, 2022 and 2021 was $0 and $200,000, respectively.

We have a note payable to a stockholder, bearing interest at 15% annually, payable April 2022. The balance of the note payable at June 30, 2022 and 2021 was $385,000, respectively.

We have a note payable to a stockholder, payable on demand. The balance of the note payable at June 30, 2022 and 2021 was $47,800 and $50,000, respectively.

We have a note payable to a stockholder, bearing interest at 6% and maturing on December 31, 2024. The balance of the note payable at June 30, 2022 and 2021 was $307,738 and $25,986, respectively.

-30-

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.is month to month. The monthly lease payment is $1,500$9,664 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,was $115,968 and $35,583$290,772 for the yearyears ended June 30, 2019, the three months ended June 30, 2018,2022 and the year ended March 31, 2018,2021, respectively. Rent expense for this lease totaled $4,500 and $17,146 for the three months ended December 31, 2019 and December 31, 2018, respectively. Rent expense for this lease totaled $4,500 and $13,500 for the three and nine months ended March 31, 2020, 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.

On May 1, 2019, the Company engaged Tydasco Partners 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 $6,000 and $24,000 in fees during the three and nine months ended March 31, 2020, respectively. No fees were paid under this agreement during the three or nine months ended March 31, 2019. The Company issued 52,508 common shares during December 2019.

A related party (a family member of a director) 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

Review, Approval and Ratification of stock were issuedRelated Party Transactions

Given our small size and limited financial resources, we have not adopted formal policies and procedures for the review, approval, or ratification of related party transactions, with our executive officers, directors, and significant stockholders. We intend to establish formal policies and procedures in the future, once we have sufficient resources and have appointed additional directors, so that such transactions will be subject to the review, approval or ratification of our Board of Directors, or an appropriate committee thereof. On a moving forward basis, our directors will continue to approve any related party in exchange for a $100,000 reduction in the short-term note balance.transaction.

-67-

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.

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.

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.

-68-

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 July 7, 2020November 16, 2022 by:

·

1. each of our named executive officers;

· 2. each of our directors;

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

· 4. 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 July 1, 2020,November 16, 2022, 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 640,887,72724,148,956 shares of common stock outstanding.

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., 286285 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

*

 

 

 

Magen McGahee

1,522,637

*

 

 

 

Carl Austin

483,904

*

 

 

 

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

7,460,798

1.2%

 

 

 

5% or Greater Stockholders

 

 

Number of Shares of Common Stock

Beneficially Owned

Percentage of Common Stock Beneficially Owner(1)

Number of Shares of Series G Preferred Stock(2)

Percentage of

Series G Preferred

Stock

Name of Beneficial Owner

Directors and Executive Officers

Gary LeCroy

70,137 (3)

*

51 (4)

100%

Magen McGahee

70,137 (3)

*

51 (4)

100%

Carl Austin

2,642

*

--

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

72,779

*

-

-

5% or Greater Stockholders

None

---

-

* less than 1%

-69-

1. Based on 24,148,956 shares of common stock outstanding as of November 16, 2022.

2. Based on 51 shares of Series G Preferred Stock outstanding. Except as otherwise required by law, the holders of shares of Series G Preferred vote together with the holders of the Common Stock as a single series and are entitled to such number of votes per share of Series G Preferred as equals one percent (1%) of the voting power of all voting securities of the Company then entitled to vote, inclusive of the Series G Preferred Stock and common stock, such that fifty-one (51) shares of Series G Preferred Stock shall together shall be entitled to such number of votes as equals, in the aggregate, 51% of the voting power of all voting securities of the Company then entitled to vote, inclusive of the Common Stock and any preferred stock.

3. Based on: (i) 40,442 shares of common stock owned by Gary LeCroy; and (ii) 29,695 shares of common stock owned by Magen McGagee. Gary LeCroy and Magen McGagee are husband and wife..

4. Based on: (i) 26 shares of Series G Preferred Stock owned by Gary LeCroy; and (ii) 25 shares of Series G Preferred Stock owned by Magen McGagee. Gary LeCroy and Magen McGagee are husband and wife.

DESCRIPTION OF SECURITIES WE ARE OFFERING

We are offering up to 200,000,00010,000,000 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“Description of Capital Stock"Our Securities” in this prospectus.

Registration Rights

The Selling Stockholder is entitled to certain rights 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 dated as of July 9, 2020,November 7, 2022, which was entered into in connection with the Purchase Agreement, we agreed to file a registration statement for the resale of the shares of common stock that have been or will  be issued to the Selling StockholderCommon Stock within 6030 days of the date of the agreement.

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.

-31-

DESCRIPTION OF OUR CAPITAL STOCKSECURITIES

General

The total numberfollowing summary is a description of the material terms of our capital stock and is not complete. The following description of our capital stock and provisions of our amended and restated articles of incorporation and bylaws are summaries and are qualified by reference to the amended and restated articles of incorporation and bylaws. We urge you to read our articles and our bylaws, as in effect immediately following the closing of this offering, which are included as exhibits to the registration statement of which this prospectus forms a part.

Certain provisions of our charter documents summarized below may be deemed to have an anti-takeover effect and may delay or prevent a tender offer or takeover attempt that a stockholder might consider in its best interest, including those attempts that might result in a premium over the market price for the shares of all classes which we have authority to issue is 4,212,250,000common stock.

Preferred Stock – Class A, $0.0001 par value, 750,000 authorized, 0 issued and outstanding as of June 30, 2022

Preferred Stock – Class B, $0.0001 par value, 1,000,000 authorized, 0 issued and outstanding as of June 30, 2022

Preferred Stock – Class C, $0.0001 par value, 9,000,000 authorized, 0 issued and outstanding as of June 30, 2022

Preferred Stock – Class F, $0.0001 par value, 15,000 authorized, 11,414 issued and outstanding as of June 30, 2022

Preferred Stock – Class G, $0.0001 par value, 51 authorized, 51 issued and outstanding as of June 30, 2022

Authorized Capitalization

Our authorized capital stock consists of which 4,000,000,000200,000,000 shares are designated as "Common Stock" with aof common stock, $0.0001 par value of $0.0001 per share, and 200,000,000 shares areof preferred stock, $0.0001 par value per share, of which 750,000 shares have been designated as "PreferredSeries A Preferred Stock," 750,000 shares are designed as "Preferred Stock - Class A"; 1,000,000 shares arehave been designated as "PreferredSeries B Preferred Stock, - Class B"; 9,000,000 shares arehave been designated as "PreferredSeries C Preferred Stock, - Class C", all with par value of $0.0001; 1,000,00015,000 shares arehave been designated as "PreferredSeries F Preferred Stock, - Class D" and 500,00051 shares arehave been designated as of "Preferred Stock - Class E".Series G Preferred Stock.

As of July 7, 2020 we had 640,887,727 issued and outstandingNovember 16, 2022, there are 23,148,956 shares of common stock and 500,000outstanding, 11,414 shares of Series E preferred stockF Preferred Stock outstanding, and 51 shares of Series G Preferred Stock issued and outstanding. We also have outstanding notes that convertIn addition, as of November 16, 2022, there were warrants to purchase 1,600,000 shares of Series D preferredcommon stock on their maturityoutstanding.

This description is intended as a summary and is qualified in November 2021.

The designationsits entirety by reference to applicable Nevada law, and the preferences, conversionour amended and other rights, voting powers, restrictions, limitationsrestated articles of incorporation and bylaws, which are filed, or incorporated by reference, as to dividends, qualifications, and terms and conditions of redemption of the shares of each class of stock are as follows:

-70-

Preferred Stock

The Preferred Stock may be issued from time to time by the Board of Directors as shares of one or more series.  The description of shares of Preferred Stock, including any preferences, conversion and 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, priorexhibits to the issuanceregistration statement of any shares of Preferred Stock.which this prospectus forms a part.

Common Stock

The Board 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 the extent from time to time required by law, by filing Articles of Amendment which are effective without Shareholder action to increase or decrease the number of shares included in the Preferred Stock, but not below the number of shares then issued, and to set 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 Corporationare entitled to vote one vote per share on all matters submitted to a vote of shareholders, including the election of directors. There is no right to cumulate votes in the election of directors. The holders of Common Stock are entitled to any dividends that may be declared by the board of directors out of funds legally available for shareholder action.payment of dividends subject to the prior rights of holders of preferred stock and any contractual restrictions we have against the payment of dividends on common stock. In the event of our liquidation or dissolution, holders of Common Stock are entitled to share ratably in all assets remaining after payment of liabilities and the liquidation preferences of any outstanding shares of preferred stock. Holders of Common Stock have no preemptive rights and have no right to convert their Common Stock into any other securities.

Preferred Stock

Series F Preferred Stock

On February 8, 2022, the Company amended its Articles of Incorporation whereby 15,000 shares of preferred stock were designated Series F Convertible Preferred Stock (“Series F Preferred Stock”). The authority ofSeries F Preferred Stock ranks pari passu with the Board of Directorscommon stock with respect to the payment of dividends, consummation of any redemption, and upon liquidation. Holders of the Series F Preferred Stock shall include, butdo not be limited to, setting or changinghave voting rights. Each share of the following:

1. The annual dividend rate, if any, onSeries F Preferred Stock is convertible into shares of Common Stock at the fixed price of $0.37 per share, subject to adjustments.  The Series F Preferred Stock the times of payment and the date from which dividends shall be accumulated, if dividends are to be cumulative;

2. Whether thewill automatically convert into shares of Common Stock upon the completion of this offering.  The stated value of the Series F Preferred Stock shall be redeemableis $1,000 per share.

In December of 2021, $1,825,000 of related party convertible notes and if so, the redemption price and the terms and conditions of such redemption;

3. The obligation, if any, of the Corporation to redeem500,000 shares of Series E Preferred Stock pursuantwere eliminated upon the execution of an agreement to a sinking fund;

4. Whether shares of Preferred Stock shall be convertible into, or exchangeableexchange them for shares of stockSeries F Preferred Stock. In addition, the agreement of any other class or classes and, if so, the terms and conditionsexchange of suchthe notes resulted in the elimination of the derivative liability related to the conversion or exchange, includingfeatures of the price or prices or the rate or rates of conversion or exchangenotes into Series D Preferred Stock. The Series D Preferred Stock and the terms of adjustment, if any;

5. Whether the shares ofSeries E 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 thewhich were designated on November 14, 2019 (1,000,000 shares ofwere designated as Series D Preferred Stock and 500,000 shares were designated as Series E Preferred Stock) and retired in the event of voluntary or involuntary liquidation, dissolution or winding-up of the Corporation; andDecember 2021.

 

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

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.

-71-

Series AG 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 issuedExcept as otherwise required 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 andlaw, the holders of shares of our Series AG Preferred Stock ("Parity Stock");vote together with the holders of the common stock as a single series and (iii) juniorare entitled to such number of votes per share of Series G Preferred Stock as equals one percent (1%) of the voting power of all other capitalof our voting securities then entitled to vote, inclusive of the Series G Preferred Stock and common stock, issued bysuch that fifty-one (51) shares of Series G Preferred Stock shall together shall be entitled to such number of votes as equals, in the aggregate, 51% of the voting power of all voting securities of the Company then entitled to vote, inclusive of the termsCommon Stock and any preferred stock. The shares of which specifically provide thatSeries G Preferred Stock are not entitled to receive any dividends and rank together with the shares rank senior to the Series A PreferredCommon Stock with respect to dividendsrights on liquidation.

Notes

August 2022 Note

On August 31, 2022, we entered into a Securities Purchase Agreement (the “August 2022 Securities Purchase Agreement”) with an investor pursuant to which we issued a 12% promissory note in the principal amount of $900,000 (the “August 2022 Note”) for net proceeds of $765,000, together with a warrant (the “August 2022 Warrant”) to purchase 1,000,000 shares of our common stock (the “August 2022 Warrant Shares”) and distributions upon dissolutionan agreement to issue 3,000,000 shares of our common stock to the investor as commitment fee shares (the “Commitment Fee Shares”) in respect of a $450,000 commitment fee.  We applied $400,000 of the Company ("Senior Stock").

Dividends

Holders of shares of Series A Preferred Stock will be entitled to receive, when, as and if declared byproceeds from the Board of Directorssale of the Company, outAugust 2022 Note and the August 2022 Warrant to repay principal and interest obligations accrued under a 12% Promissory Note, dated June 21, 2022, issued by us in the principal amount of funds$600,000 to the investor.

The August 2022 Note bears interest at 12% per annum and is due and payable on August 31, 2023 (the “Maturity Date”). Any amount of principal or interest on the Company legally available for payment, cumulative cash dividendsAugust 2022 Note which is not paid when due will bear default interest at the rate of the lesser of (i) eighteen percent (18%) per annum and (ii) the maximum amount permitted under law. In the event we receive gross proceeds of 40 cents per shareat least $5,000,000 in connection with any debt or equity financing, we have agreed to apply a portion of Series A Preferred Stock.  Dividendsthe proceeds from such financing to repay the August 2022 Note in full.

The August 2022 Note is convertible in the event of a default into our common stock at a conversion price (the “Conversion Price”) equal to the lowest trading price (i) during the previous twenty (20) trading day period ending on the Series A Preferred Stock will be payable quarterly in arrearsdate of issuance of the August 2022 Note, or (ii) during the previous twenty (20) trading day period ending on the last calendar day of March, June, September, and December of each year, commencing September 30, 2002 (andconversion date. If in the case that our common stock is not deliverable by DWAC, an additional 10% discount will apply for all future conversions until DWAC delivery becomes available. If in the case that our common stock is “chilled” for deposit into the DTC system and only eligible for clearing deposit, an additional 15% discount will apply for all future conversions under all Note until such chill is lifted. Additionally, if we cease to be an Exchange Act reporting company or if the August 2022 Note cannot be converted into free trading shares after one hundred eighty-one (181) days from the issue date (other than as a result of the holder’s status as our affiliate), an additional 15% discount will be attributed to the conversion price. If we fail to maintain its status as “DTC Eligible” for any accumulatedreason, the principal amount of the August 2022 Note will increase by $5,000 and unpaid dividends not paid on the corresponding dividend payment date, at such additional time and for such interim periods, if any, as determinedconversion price will be redefined to mean 70% multiplied by the Board of Directors).  Each such dividend will be payable to holders of record as they appear on the stock recordsmarket price 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.  common stock.

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. 

-72-

So long as the sharesAugust 2022 Note is outstanding, upon any issuance by us or any of our subsidiaries of any security with any term more favorable to the holder of such security or with a term in favor of the Series A Preferred Stockholder of such security that was not similarly provided to the holder of the August 2022 Note, then we  shall notify the holder of such additional or more favorable term and such term, at holder’s option, will become a part of the transaction documents with the holder. If while the August 2022 Note is outstanding a third-party has the right to convert monies owed into common stock at a discount to market greater than the Conversion Price in effect at that time (before all other applicable adjustments in the August 2022 Note), then the holder, in holder’s sole discretion, may utilize such greater discount percentage. In no event will the holder be outstanding, unless (i) full cumulative dividends shall have been paid or declaredentitled to convert any portion of the August 2022 Note in excess of that portion which would result in beneficial ownership by the holder and set apart for payments on allits affiliates of more than 9.99% of the outstanding shares of common stock.

-32-

So long as we have any obligation under the Series A Preferred StockAugust 2022 Note, we may not, without the holder’s written consent, create, incur, assume guarantee, or otherwise become liable upon the obligation of any person or entity, except by the endorsement of negotiable instruments for deposit or collection, or suffer to exist any liability for borrowed money, except (a) borrowings in existence or committed on the date the August 2022 Note was issued 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)which the Company is not in default or in arrears with respecthas informed holder, (b) indebtedness to the mandatory or optional redemption or mandatory repurchasetrade creditors financial institutions 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 madelenders incurred in the ordinary course of business, (c) borrowings, the proceeds of which has been approvedshall be used to repay the August 2022 Note, or (d) borrowings which are expressly subordinated to the August 2022 Note.

Upon the occurrence of certain events of default specified in the August 2022 Note, such as a failure to honor a conversion request, failure to maintain our listing or our failure to comply with our obligations under the Exchange Act, 200% of all amounts owed to holder under the August 2022 Note, including default interest if any, shall then become due and payable. Upon the occurrence of other events of default specified in the August 2022 Note, such as a breach of our representations or covenants or the failure register the Commitment Fee Shares as required by the BoardAugust 2022 Securities Purchase Agreement or the August 2022 Warrant Shares as required by the August 2022 Warrant, all amounts owed to holder under the August 2022 Note, including default interest if any, shall then become due and payable. Further, if we fail to maintain its listing, fail to comply with its obligations under the Exchange Act or lose the “bid” price for its common stock for a period of Directorsfive (5) days after written notice thereof to us, after the nine-month anniversary of the Company, forAugust 2022 Note, then the purpose of any employee incentive or benefit planprincipal amount 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 StockAugust 2022 Note will not be redeemableincrease 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$15,000 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 willshall be entitled to receiveuse the dividend payable on such shares onlowest trading price during the corresponding dividend payment date, notwithstandingdelinquency period as a base price for 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.

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 such 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 requireconversion and the noticeconversion price shall so state), each holder of Series A Preferred Stock (unlessbe redefined to mean forty percent (40%) multiplied by 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.  

-74-

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 Stockcommon stock.

The August 2022 Warrant is exercisable, commencing on the day priorearlier of (i) the date that is one hundred eighty-one (181) calendar days after its issuance date or (ii) the date that we consummate an Uplist Offering (as defined in this Warrant), for a period of five years at an initial exercise price of $.01, subject to adjustment for stock splits, stock dividends or similar event, provided, however, that if we consummates an Uplist Offering on or before the redemption date. If fewer than alldate that is one hundred eighty (180) calendar days after the shares represented by any such certificate are redeemed, a new certificate shall be issued representingissuance date, then the unredeemed shares without costexercise price will equal the lower 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(i) offering price per share of Series A Preferred Stock (the "Liquidation Preference")common stock (or unit, if units are offered in the Uplist Offering) at which the Uplist Offering is made or (ii) the exercise price of any warrant(s) issued by us in connection with the Uplist Offering. If while the August 2022 Warrant is outstanding, we issue or sell, or are deemed to have issued or sold, any warrant or option to purchase common stock and/or common stock equivalents other than in connection with an exempt issuance (as defined), plus an amountwith a purchase price per share of Series A Preferred Stock equal to all dividends (whether or not earned or declared) accumulated and unpaid thereon toless than the date of final distributionexercise price in effect immediately prior to such holders, and no more.  If, upon any liquidation, dissolutionissuance or winding up of any Company,sale or deemed issuance or sale, then immediately after such issuance or sale or deemed issuance or sale, the assets of the Company, or proceeds thereof, distributable among the holders of Series A Preferred Stock and any other Parity Stock,exercise price then such assets, or the proceeds therefore,in effect 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.

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 timereduced 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 payablenew issuance price. In the event the Company fails to timely file a registration statement for 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 Directorsshares issuable upon exercise of the companyAugust 2022 Warrant, such Warrant may be exercised on a cashless basis. In no event 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.

-75-

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 shallholder be entitled to one voteexercise any portion of the August 2022 Warrant in excess of that portion which would result in beneficial ownership by the holder and its affiliates of more than 9.99% of the outstanding shares of common stock.

We agreed to include the shares exercisable upon exercise of the August 2022 Warrant and the Commitment Fee Shares in a registration statement filed by us no later than the date that is thirty (30) days following the later of (i) the consummation of the Uplist Offering, or (ii) the Maturity Date, and to cause the registration statement to be declared effective within ninety (90) days of its filing.

The August 2022 Securities Purchase Agreement provides that if we issue any shares of common stock at a price per share of less than $0.15 during the period beginning on the date which is the six (6) month anniversary of the closing date (the “Adjustment Period”), we will issue to investor additional Commitment Fee Shares such that the price per share of the aggregate amount of Commitment Fee Shares (including such additional Commitment Fee Shares) equals such lower price per share.

WithoutThe August 2022 Securities Purchase Agreement further provides that the voteinvestor may elect during the Adjustment Period to provide us with a reconciliation statement showing the net proceeds actually received from the sale of the holdersCommitment Fee Shares (the “Sale Reconciliation”). If, as of the date of the delivery by investor of the Sale Reconciliation, the investor has not realized net proceeds from the sale of such Commitment Fee Shares equal to at least the Commitment Fee, then the Company is obligated to pay, within five (5) business days, the applicable shortfall amount in cash or immediately take all required action necessary to cause the issuance of additional shares of common stock to the investor in an amount sufficient such that, when sold and the net proceeds thereof are added to the net proceeds from the sale of any of the previously issued and sold Commitment Fee Shares, the investor will have received total net funds equal to the Commitment Fee. The August 2022 Securities Purchase Agreement provides that the Commitment Fee Shares shall be issued to the investor upon the earlier of: (i) the consummation of the Uplist Offering, (ii) August 31, 2023, or (iii) the repayment in full of the Company’s obligations under the August 2022 Note.

June 2022 Note

On June 21, 2022, we entered into a Securities Purchase Agreement (the “June 2022 Securities Purchase Agreement”) with an investor pursuant to which we issued a 12% promissory note in the principal amount of $600,000 (the “June 2022 Note”) for gross proceeds of $540,000, together with a warrant (the “Warrant”) to purchase 600,000 shares of our common stock (the “Warrant Shares”) and 1,800,000 shares of our common stock issued to the investor as commitment fee shares (the “Commitment Fee Shares”) in respect of a $450,000 commitment fee (the “Commitment Fee”).

The June 2022 Note bears interest at 12% per annum and is due and payable on December 31, 2022 (the “Maturity Date”). The Maturity Date may be extended at the sole discretion of the Company for a period of up to six months. In the event that the Maturity Date is extended, the June 2022 Note will bear interest at 15% per annum for any period following the original Maturity Date. Any amount of principal or interest on the June 2022 Note which is not paid when due will bear default interest at the rate of the lesser of (i) eighteen percent (18%) per annum and (ii) the maximum amount permitted under law. In the event the Company receives gross proceeds of at least 66-2/3%$5,000,000 in number of sharesconnection with any debt or equity financing, the Company has agreed to apply a portion of the Series A Preferred Stock then outstanding,proceeds from such financing to repay 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.June 2022 Note in full.

The voting provisionsJune 2022 Note is convertible in the immediately preceding paragraph with respectevent of a default into common stock at a conversion price (the “Conversion Price”) equal 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,lowest trading price (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.

Conversion Rights

Shares of Series A Preferred Stock will be convertible, in whole or in part, at any time during the first eighteen months fromprevious twenty (20) trading day period ending on the date of issuance at the option of the holders thereof,June 2022 Note, or (ii) during the previous twenty (20) trading day period ending on the conversion date. If in the case that the Company’s common stock is not deliverable by DWAC, an additional 10% discount will apply for all future conversions until DWAC delivery becomes available. If in the case that the Company’s common stock is “chilled” for deposit into the DTC system and only eligible for clearing deposit, an additional 15% discount will apply for all future conversions under all Note until such chill is lifted. Additionally, if the Company ceases to be a 1934 Act reporting company or if the June 2022 Note cannot be converted into free trading shares after one hundred eighty-one (181) days from the issue date (other than as a result of Common Stock at athe holder’s status as an affiliate of the Company), an additional 15% discount will be attributed to the conversion price. If the Company fails to maintain its status as “DTC Eligible” for any reason, the principal amount of the June 2022 Note will increase by $5,000 and the conversion price will be redefined to mean 70% multiplied by the market price of $1.25 per sharethe common stock.

-33-

So long as the June 2022 Note is outstanding, upon any issuance by the Company or any of Common Stock (equivalent to a Conversion Rateits subsidiaries of four shares of Common Stock for each share of Series A Preferred Stock), subjectany security with any term more favorable to the adjustment as described below ("Conversion Price").  Thereafter and until Redemption (as described above) sharesholder of Series A Preferred Stock will be convertible,such security or with a term in whole or in part, at the optionfavor of the holders thereof, into sharesholder of Common Stock at a conversion price equalsuch security that was not similarly provided to the greater of (1) the averageholder of the lowest seven inter-day trading prices duringJune 2022 Note, then the twenty-one trading days immediately prior to conversion discounted by 50%Company shall notify the holder of such additional or (ii) $0.50 per sharemore favorable term and such term, at holder’s option, will become a part of Common Stock.  Thethe transaction documents with the holder. If while the June 2022 Note is outstanding a third-party has the right to convert shares of Series A Preferred Stock called for redemption will terminatemonies owed into common stock at the close of business on the third business day immediately preceding a redemption date.  For information asdiscount 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 atmarket greater than the Conversion Price in effect at that time (before all other applicable adjustments in the June 2022 Note), then the holder, in holder’s sole discretion, may utilize such time and on such date.

-76-

Holders of shares of Series A Preferred Stock atgreater discount percentage. In no event will the close of business on a dividend payment record date willholder be entitled to receiveconvert any portion of the dividend payable on suchJune 2022 Note in excess of that portion which would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the outstanding shares of common stock.

So long as the Company shall have any obligation under the June 2022 Note, the Company may not, without the holder’s written consent, create, incur, assume guarantee, or otherwise become liable upon the obligation of any person or entity, except by the endorsement of negotiable instruments for deposit or collection, or suffer to exist any liability for borrowed money, except (a) borrowings in existence or committed on the corresponding dividend payment date notwithstanding the conversionJune 2022 Note was issued and of such shares following such dividend payment record date and priorwhich the Company has informed holder, (b) indebtedness to such dividend payment date.  However, shares of Series A Preferred Stock surrendered for conversion duringtrade creditors financial institutions or other lenders incurred in the period between the closeordinary course of business, on(c) borrowings, the proceeds of which shall be used to repay the June 2022 Note, or (d) borrowings which are expressly subordinated to the June 2022 Note.

Upon the occurrence of certain events of default specified in the June 2022 Note, such as a failure to honor a conversion request, failure to maintain the Company’s listing or the Company’s failure to comply with its obligations under Exchange Act, 200% of all amounts owed to holder under the June 2022 Note, including default interest if any, dividend payment record dateshall then become due and payable. Upon the occurrence of other events of default specified in the June 2022 Note, such as a breach of the Company’s representations or covenants or the failure register the Commitment Fee Shares as required by the June 2022 Securities Purchase Agreement or the June 2022 Warrant Shares as required by the Warrant, all amounts owed to holder under the June 2022 Note, including default interest if any, shall then become due and payable. Further, if the Company shall fail to maintain its listing, fail to comply with its obligations under Exchange Act, or lose the “bid” price for its common stock for a period of five (5) days after written notice thereof to the Company, after the nine-month anniversary of the June 2022 Note, then the principal amount of the June 2022 Note will increase by $15,000 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 willholder shall be entitled to such dividend) must be accompanied by payment of an amount equal touse the dividend payable on such shares on such dividend payment date.  A holder of shares of Series A Preferred Stock onlowest trading price during the delinquency period as a dividend payment record date who (or whose transferee) tenders any such sharesbase price 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,conversion and the converting holder need not include payment ofconversion price shall be redefined to mean forty percent (40%) multiplied by 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.  common stock.

Conversion Price Adjustments

The Conversion PriceWarrant is exercisable for a period of five years at an initial exercise price of $0.50, subject to adjustment upon certain events, including (i)for stock splits, stock dividends (and other distributions) on its Common Stock, payable in shares of Common Stock or any class of capital stock ofsimilar events. In addition, if while the Warrant is outstanding, the Company (ii) theissues or sells, or is deemed to have issued or sold, any warrant or option to purchase common stock and/or common stock equivalents other than in connection with an exempt issuance to all holders of Common Stock of certain rights, options or warrants entitling them to subscribe for or(as defined), with a purchase Common Stock at a price per share less than the fair market value per shareexercise price in effect immediately prior to such issuance or Common Stock, (iii) subdivisions, combinations and reclassifications of Common Stock and (iv) distributionssale or deemed issuance or sale, then immediately after such issuance or sale or deemed issuance or sale, the exercise price then in effect will be reduced 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 additionan amount equal 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.

new issuance price. In the event the Company shall (x) effectfails to timely file a registration statement for the shares issuable upon exercise of the June 2022 Warrant, such Warrant may be exercised on a cashless basis. In no event will the holder be entitled to exercise any capital reorganization or reclassificationportion of the June 2022 Warrant in excess of that portion which would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the outstanding shares of common stock.

The Company has agreed to include the shares exercisable upon exercise of the June 2022 Warrant and the Commitment Fee Shares in the next succeeding registration statement filed by the Company with respect to a public offering of its securities and to provide the investor the option to include in such registration statement the shares issuable upon conversion of the June 2022 Note. If no such registration statement is filed or (y) consolidate or merge with or intoif the Company fails to include such shares in such registration statement, then no later than the date that is the eighteen (18) month anniversary of the issuance of the June 2022 Warrant, the Company has agreed to file and cause to be declared effective a registration statement including all shares issuable upon exercise of the June 2022 Warrant.

The June 2022 Securities Purchase Agreement provides that if the Company issues any other corporation (othershares of common stock at a price per share of less than $0.25 during the period beginning on the date which is the six (6) month anniversary of the closing date and ending on the date which is the thirty-six (36) month anniversary of the closing date (the “Adjustment Period”), the Company will issue to investor additional Commitment Fee Shares such that the price per share of the aggregate amount of Commitment Fee Shares (including such additional Commitment Fee Shares) equals such lower price per share. The June 2022 Securities Purchase Agreement further provides that the investor may elect during the Adjustment Period to the Company a consolidation or merger in whichreconciliation statement showing the net proceeds actually received from the sale of the Commitment Fee Shares (the “Sale Reconciliation”). If, as of the date of the delivery by investor of the Sale Reconciliation, the investor has not realized net proceeds from the sale of such Commitment Fee Shares equal to at least the Commitment Fee, then the Company is obligated to pay, within five (5) business days, the survivingapplicable shortfall amount in cash or immediately take all required action necessary to cause the issuance of additional shares of common stock to the investor in an amount sufficient such that, when sold and the net proceeds thereof are added to the net proceeds from the sale of any of the previously issued and sold Commitment Fee Shares, the investor will have received total net funds equal to the Commitment Fee. In the event that the June 2022 Note has been repaid in full (including accrued and unpaid interest) on or prior to its Maturity Date (without extension), the June 2022 Securities Purchase Agreement provides that the Company shall have the right to redeem 1,000,000 of the Commitment Fee Shares (as adjusted for stock splits, stock dividends or similar events) which were originally issued for one dollar ($1.00) paid in cash. In the event the Company receives gross proceeds of at least $5,000,000 in connection with any debt or equity financing, the Company agrees that it will apply a portion of the proceeds to repay the June 2022 Note in full.

The June 2022 Securities Purchase Agreement provides the investor with a right of first refusal with respect to future equity financings by the Company for a period of twelve months following the closing date.

The June 2022 Securities Purchase Agreement contains customary representations, warranties, conditions and indemnification obligations of the parties. The representations, warranties and covenants contained in such agreements were made only for purposes of such agreements and as of specific dates, were solely for the benefit of the parties to such agreements and may be subject to limitations agreed upon by the contracting parties.

The shares of the Company’s common stock issued, and the shares to be issued, under the August 2022 Securities Purchase Agreement and the June 2022 Securities Purchase Agreement, the August 2022 Note, the June 2022 Note, the August 2022 Warrant and the June Warrant were, and will be, sold pursuant to an exemption from the registration requirements under Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder. The investor is an accredited investor who has purchased the securities as an investment in a private placement that did not involve a general solicitation. The shares of common stock not been registered under the Securities Act and may not be offered or sold in the United States in the absence of an effective registration statement or exemption from the registration requirements. 

Effects of Certain Provisions of Our Amended and Restated Articles of Incorporation and Bylaws

Provisions of our amended and restated articles of incorporation and our bylaws may delay or discourage transactions involving an actual or potential change of control or change in our management, including transactions in which stockholders might otherwise receive a premium for their shares, or transactions that our stockholders might otherwise deem to be in their best interests. Therefore, these provisions could adversely affect the price of our common stock.

-34-

Board of Directors; Removal of Directors. Our bylaws provide for the election of directors to one-year terms at each annual meeting of the stockholders. All directors elected to our board of directors will serve until the election and qualification of their respective successors or their earlier resignation or removal.  The board of directors is authorized to create new directorships, so long as the total number of directors does not exceed nine, and to fill such positions so created by a majority vote of the directors. Members of the board of directors may only be removed by the affirmative vote of the holders of 51% of the voting power of our issued and outstanding stock entitled to vote generally in the election of directors.

Cumulative Voting. Cumulative voting in the election of directors is prohibited.

Board Vacancies. Vacancies on the Board may be filled by a majority of the remaining members of the Board, even though less than a quorum.

Special Meetings of Stockholders. Special meetings of the stockholders may be called only by a majority of the board of directors pursuant to the requirements of our bylaws.

Blank-Check Preferred Stock. Our board of directors will be authorized to issue, without stockholder approval, preferred stock, the rights of which will be determined at the discretion of the board of directors and that, if issued, could operate as a “poison pill” to dilute the stock ownership of a potential hostile acquirer to prevent an acquisition that our board of directors does not approve.

Nevada Anti-Takeover Statutes

The following provisions of the Nevada Revised Statutes (“NRS”) could, if applicable, have the effect of discouraging takeovers of our company.

Transactions with Interested Stockholders. The NRS prohibits a publicly-traded Nevada company from engaging in any business combination with an interested stockholder for a period of three years following the date that the stockholder became an interested stockholder unless, prior to that date, the board of directors of the corporation approved either the business combination itself or the transaction that resulted in the stockholder becoming an interested stockholder.

An “interested stockholder” is defined as any entity or person beneficially owning, directly or indirectly, 10% or more of the outstanding voting stock of the corporation and each shareany entity or person affiliated with, controlling, or controlled by any of Common Stock outstanding immediately priorthese entities or persons. The definition of “business combination” is sufficiently broad to such consolidation or merger iscover virtually any type of transaction that would allow a potential acquirer to remain outstanding immediately after such consolidation or merger) or (z) sell, lease or transfer substantially all of itsuse the corporation’s assets to finance the acquisition or otherwise benefit its own interests rather than the interests of the corporation and its stockholders. 

In addition, business combinations that are not approved and therefore take place after the three year waiting period may also be prohibited unless approved by the board of directors and stockholders or the price to be paid by the interested stockholder is equal to the highest of (i) the highest price per share paid by the interested stockholder within the 3 years immediately preceding the date of the announcement of the business combination or in the transaction in which he or she became an interested stockholder, whichever is higher; (ii) the market value per common share on the date of announcement of the business combination or the date the interested stockholder acquired the shares, whichever is higher; or (iii) if higher for the holders of preferred stock, the highest liquidation value of the preferred stock.

Acquisition of a Controlling Interest. The NRS contains provisions governing the acquisition of a “controlling interest” and provides generally that any other person that acquires 20% or entitymore of the outstanding voting shares of an “issuing corporation,” defined as Nevada corporation that has 200 or more stockholders at least 100 of whom are Nevada residents (as set forth in the corporation’s stock ledger); and does business in Nevada directly or through an affiliated corporation, may be denied voting rights with respect to the acquired shares, unless a majority of the disinterested stockholder of the corporation elects to restore such voting rights in whole or in part.

The statute focuses on the acquisition of a “controlling interest” defined as the ownership of outstanding shares sufficient, but for the control share law, to enable the acquiring person, directly or indirectly and individually or in association with others, to exercise (i) one-fifth or more, but less than one-third; (ii) one-third or more, but less than a consideration consistingmajority; or (iii) a majority or more of the voting power of the corporation in the election of directors.

The question of whether or not to confer voting rights may only be considered once by the stockholders and once a decision is made, it cannot be revisited. In addition, unless a corporation’s articles of incorporation or bylaws provide otherwise (i) acquired voting securities are redeemable in whole or in part of equityby the issuing corporation at the average price paid for the securities of such other corporation,within 30 days if 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 adjustmentsacquiring person has not so made will be carried forward and taken into account in subsequent adjustments.

A conversion price adjustment made accordinggiven a timely information statement to the provisions ofissuing corporation or if the Series A Preferred Stock (or the absence of provision for such an adjustment) might result in a constructive distributionstockholders vote not to grant voting rights to the holders of Series A Preferred Stock or holders of Common Stock that would be subject to taxation as a dividend.  

-77-

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,acquiring person’s securities; 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(ii) if voting rights are granted to the effect thatacquiring person, then 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 claimsstockholder who voted against the subsidiary or the holdersgrant 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 casevoting rights 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 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.

Dividends

Until such time that a share 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 accruedemand purchase 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.

-78-

Redemption

Subject to applicable law, the Company may,issuing corporation, 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 transferfair value, of all or substantially allany portion 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.

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.securities.

-79-

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.  

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 face value of $0.0001 per share (the "Face Amount").

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

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.

-80-

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.

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.

-81-

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 the 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 similarlysection do not apply to successive Transactions.

(c) The Corporation will not, by amendmentacquisitions made pursuant to the laws 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 avoiddescent and distribution, the observance or performance of any of the terms to be observed or performed hereunder by the Corporation, but will at 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 Corporationenforcement of a recordjudgment, or the satisfaction of the holders of any class of securities for the purpose of determining the holders thereof who are entitled to receive any dividenda security interest, 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.

-82-

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 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 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.  

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.  Conversion is optional during the first 18 months after issuance and on the 18 month anniversary of issuance conversion is mandatory.

-83-

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 class 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.

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.

-84-

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.

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.  

-85-

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.

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 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.

In addition,acquisitions made in connection with this merger in September 2018, 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).certain mergers or reorganizations.

Transfer Agent and Registrar

The transfer agent and registrar for our common stock is Madison Stock Transfer, Inc.  ItsLLC, with its business address isat 2500 Coney Island Ave,Avenue, Brooklyn, New York 11223 and its telephone number is (718) 627-4453.11223.

Market Listing

Our common stock is traded on the OTCQB Venture Market under the symbol GAXY.

-86-

Limitations on Liability and Indemnification of Officers and Directors

Our amended and restated articles of incorporation and bylaws provide that we may indemnify our directors, officers and employees to the fullest extent permitted by the laws of the State of Nevada. As authorized by Section 78.751 of the Nevada Revised Statutes, we may indemnify our officers and directors against expenses incurred by such persons in connection with any threatened, pending or completed action, suit or proceedings, whether civil, criminal, administrative or investigative, involving such persons in their capacities as officers and directors, so long as such persons acted in good faith and in a manner which they reasonably believed to be in our best interests. If the legal proceeding, however, is by or in our right, the director or officer may not be indemnified in respect of any claim, issue or matter as to which he is adjudged to be liable for negligence or misconduct in the performance of his duty to us unless a court determines otherwise.

Under Nevada law, corporations may also purchase and maintain insurance or make other financial arrangements on behalf of any person who is or was a director or officer (or is serving at our request as a director or officer of another corporation) for any liability asserted against such person and any expenses incurred by him in his capacity as a director or officer. These financial arrangements may include trust funds, self-insurance programs, guarantees and insurance policies.

Neither our Bylaws nor our Articles of Incorporation, as amended, include any specific indemnification provisions for our officers or directors against liability under the Securities Act. Additionally, insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Company pursuant to the foregoing provisions, or otherwise, the Company 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.

-35-

LEGAL MATTERS

The validity of the securities being offered by this prospectus will be passed upon for us by Parsons Behl & Latimer, Reno, Nevada.

EXPERTS

The financial statements of Galaxy Next Generation, Inc. for the years ended June 30, 2019,2022 and March 31, 20182021 and three month period ended JuneSeptember 30, 20182022 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

This prospectus, which constitutes a part of the registration statement on Form S-1 that we have filed with the SEC under the Securities Act, does not contain all of the information 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 filed as part 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. Each of these statements is qualified in all respects by this reference.

We are subject to the reporting requirements of the Securities Exchange Act of 1934, as amended, and file annual, quarterly and current reports, proxy statements and other information with the SEC. Our SEC filings, including the registration statement, are publicly available through the SEC's website at www.sec.gov. We also maintain a website at www.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.


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 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 available 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 this type of indemnification is against public policy as expressed in the Securities Act and is therefore unenforceable.

-87-

-36-

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Audited GALAXY NEXT GENERATION, INC.

Consolidated Financial Statements For the Fiscal Years Ended June 30, 2022 and 2021 (Audited)

Index to Financial Statements

Page

Report of Independent Registered Public Accounting Firm

F-2

F-1-3

Consolidated Balance Sheets as of June 30, 20192022 and 20182021

F-4

Consolidated Statements of Operations for the YearYears Ended June 30, 2019, Three Months Ended June 30,20182022 and Year Ended March 31, 20182021

F-5

Consolidated Statements of Stockholders' Equity (Deficit)Deficit for the YearYears Ended June 30, 2019, Three Months Ended June 30, 20182022 and Year Ended March 31, 20182021

F-6

F-6-7

Consolidated Statements of Cash Flows for the YearYears Ended June 30, 2019, Three Months ended June 30, 20182022 and Year Ended March 31, 20182021

F-8

F-8-9

Notes to Consolidated Financial Statements

F-9-49

F-10-32

Unaudited Condensed Consolidated Financial Statements For Three Months Ended September 30, 2022

Index to Financial Statements

Page

Condensed Consolidated Balance Sheets as of March 31, 2020September 30, 2022 (unaudited) and June 30, 20192022 (audited)

F-50

F-33

Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2022 and Nine Months Ended March 31, 2020 and 2019 (unaudited)2021unaudited)

F-51

F-34

Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficit)Deficit for the NineThree Months Ended March 31, 2020 (unaudited)September 30, 2022 and 2021(unaudited)

F-52

Condensed Consolidated Statement of Stockholders' Equity (Deficit) for the Nine Months Ended March 31, 2019 (unaudited)

F-55

F-35-36

Condensed Consolidated Statements of Cash Flows for the NineThree Months Ended March 31, 2020 and 2019September 30, 2022and 2021 (unaudited)

F-56

F-37

Notes to the Condensed Consolidated Financial Statements (unaudited)

F-58-87

F-38-49

-37-

[auditorletter001.jpg]

F-1

[report001.jpg][auditorletter002.jpg]

F-2

[reportt002.jpg][auditorletter003.jpg]

F-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 notes to the consolidated financial statements

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

GALAXY NEXT GENERATION, INC.

Consolidated Balance Sheets

June 30, 2022 and 2021

    

Assets

2022

 

2021

    

Current Assets

   

Cash

 $  300,899

 $  541,591

Accounts receivable, net

452,643

 866,091

Inventories, net

1,002,108

 3,267,667

Prepaid and other current assets

3,950

 3,950

 

Total Current Assets

1,759,600

 4,679,299

 

Property and Equipment, net (Note 2)

348,869

 86,812

 

Intangibles, net (Notes 1 and 12)

1,443,191

 1,516,815

 

Goodwill (Note 1)

834,220

 834,220

 

Operating right of use asset (Note 7)

179,512

 208,051

 

Total Assets

 $ 4,565,392

 $  7,325,197

 

Liabilities and Stockholders' Deficit

 

Current Liabilities

Line of credit (Note 3)

 $  -

 $  991,598

Derivative liability, convertible debt features (Note 5)

 -

 1,842,000

Current portion of long term notes payable (Note 4)

 2,815,231

 552,055

Accounts payable

 737,948

 830,433

Accrued expenses

 993,371

 213,772

Deferred revenue

175,436

 453,862

Short term portion of related party notes and payables (Note 6)

1,238,755

 3,471,755

Total Current Liabilities

 5,960,741

 8,355,475

 

Noncurrent Liabilities

Long term portion of related party notes and payables (Note 6)

 586,862

 -

Notes payable, less current portion (Note 4)

248,978

 405,007

Total Liabilities

 6,796,581

 8,760,482

 
 

Stockholders' Deficit (Notes 1 and 8)

Common stock

321,134

 280,744

Preferred stock - Series G, non-redeemable

 -  

 -  

Preferred stock - Series F, subject to redemption

11

 -  

Preferred stock - Series E, subject to redemption

 -  

 50

Additional paid-in-capital

51,629,750

 46,215,049

Accumulated deficit

 (54,182,084)

 (47,931,128)

 

Total Stockholders' Deficit

 (2,231,189)

 (1,435,285)

 

Total Liabilities and Stockholders' Deficit

 $  4,565,392

 $  7,325,197

See accompanying notes to the consolidated financial statementsstatements.

F-5F-4

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

GALAXY NEXT GENERATION, INC.

 

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)

Consolidated Statements of Operations

For the Years Ended June 30, 2022 and 2021

  

2022

2021

Revenues

 

 $  3,941,832

 $  3,773,605

Cost of Sales

 

 3,387,490

 2,077,342

  

Gross Profit

 

 554,342

 1,696,263

  

General and Administrative Expenses

 

Stock compensation and stock issued for services and donated

 

 172,852

 2,778,550

General and administrative

 

 5,108,441

 5,089,979

Total General and Administrative Expenses

 

 5,281,293

 7,868,529

Loss from Operations

 

 (4,726,951)

 (6,172,266)

  

Other Income (Expense)

 

Other income

 

7,878

 456,579

Expenses related to convertible notes payable:

 

Change in fair value of derivative liability

 

 1,842,000

 (1,619,583)

Interest accretion

 

 (91,143)

 (382,436)

Interest expense related to Equity Purchase Agreement (Note 11)

 

 (2,143,500)

 (8,462,297)

Interest expense

 

 (1,139,240)

 (8,254,333)

Total Other (Expense)

 

 (1,524,005)

 (18,262,070)

  

Net Loss before Income Taxes

 

 (6,250,956)

 (24,434,336)

  

Income taxes (Note 9)

 

 -

 -

  

Net Loss

 

 $  (6,250,956)

 $  (24,434,336)

  

Net Basic and Fully Diluted Loss Per Share

 

 $  (0.003)

 $  (2.005)

  

Weighted average common shares outstanding

 

Basic

 

 2,274,015,175

 12,185,402

Fully diluted

 

 2,274,031,569

 18,839,297

See accompanying notes to the consolidated financial statementsstatements.

F-7F-5

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 mortgage and 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

F-8

GALAXY NEXT GENERATION, INC.

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

 

 $                             -

 

 $                             -

Consolidated Statement of Changes in Stockholders' Deficit

Year Ended June 30, 2022

                   
                  

Total

 

Common Stock

 

Preferred Stock - Series E

 

Preferred Stock - Series F

 

Preferred Stock - Series G

 

Additional

 

Accumulated

 

Stockholders'

 

Shares (1)

 

Amount

 

Shares

Amount

 

Shares

Amount

 

Shares

Amount

 

Paid-in Capital

 

Deficit

 

Deficit

                   

Balance, July 1, 2021

 15,699,414

 $  280,744

 500,000

 $  50

 -

 $ -

 -

 $ -

 $ 46,215,049

 $ (47,931,128)

 $ (1,435,285)

 

Common stock issued for services

 73,517

 1,470

 -

 -

 -

 -

 -

 -

 109,382

 -

 110,852

 

Common stock issued under Purchase Agreement

 500,000

 10,000

 -

 -

 -

 -

 -

 -

 490,000

 -

 500,000

 

Commitment shares issued

 1,812,500

 6,400

 -

 -

 -

 -

 -

 -

 807,350

 -

 813,750

 

Common stock issued under Equity Purchase Agreement

 1,125,000

 22,500

 -

 -

 -

 -

 -

 -

 2,121,000

 -

 2,143,500

 

Retirement of Series E Preferred

 -

 -

 (500,000)

 (50)

 -

 -

 -

 -

 -

 -

 (50)

 

Issuance of Series F Preferred

 -

 -

 -

 -

 11,414

 11

 -

 -

 1,824,989

 -

 1,825,000

 

Issuance of Series G Preferred

 -

 -

 -

 -

 -

 -

 51

 -

 -

 -

 -

 

Cancellation of fractional shares of common stock resulting from reverse split (Note 1)

 (241,303)

 -

 -

 -

 -

 -

 -

 -

 -

 -

 -

 

Common stock issued as charitable donation

 200,000

 20

 -

 -

 -

 -

 -

 -

 61,980

 -

 62,000

 

Consolidated net loss

 -

 -

 -

 -

 -

 -

 -

 -

 -

 (6,250,956)

 (6,250,956)

 

 

 

Balance, June 30, 2022

 19,169,128

 $  321,134

 -

 $  -

 11,414

 $ 11

 51

 $  -

 $  51,629,750

 $ (54,182,084)

 $ (2,231,189)

 

 

 

 

 

(1) All share amounts, including those in the accompany notes, have been adjusted to reflect a 1:200 reverse split effective March 7, 2022.

   
                  

See accompanying notes to the consolidated financial statementsstatements.

F-6

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Deficit

Year Ended June 30, 2021

             
            

Total

 

Common Stock

 

Preferred Stock - Class E

 

Additional

 

Accumulated

 

Stockholders'

 

Shares (1)

 

Amount

 

Shares

Amount

 

Paid-in Capital

 

Deficit

 

Deficit

             

Balance, July 1, 2020

 3,140,196

 $  59,539

500,000

 $  50

 $  15,697,140

 $  (23,496,792)

 $  (7,740,063)

 

Common stock issued for services

 529,000

 10,580

 -

 -

 2,767,970

 -

 2,778,550

 

Common stock issued in exchange for debt reduction

 6,914,064

 138,281

 -

 -

 12,892,954

 -

 13,031,235

 

Issuance of common stock to warrant holders

 1,248,961

 -

 -

 -

 -

 -

 -

 

Common stock issued under Equity Purchase Agreement

 3,279,693

 65,594

 -

 -

 13,535,735

 -

 13,601,329

 

Common stock issued in acquisition

 50,000

 1,000

 -

 -

 150,000

 -

 151,000

 

Common stock issued as collateral

 250,000

 -

 -

 -

 -

 -

 -

 

 -

 -

 -

Commitment shares issued

 287,500

 5,750

 -

 -

 1,171,250

 -

 1,177,000

             

Consolidated net loss

 -

 -

 -

 -

 -

 (24,434,336)

 (24,434,336)

 

Balance, June 30, 2021

 15,699,414

 $  280,744

 500,000

 $  50

 $  46,215,049

 $  (47,931,128)

 $  (1,435,285)

 
 

(1) All share amounts, including those in the accompanying notes, have been adjusted to reflect a 1:200 reverse split effective March 7, 2022.

             

See accompanying notes to the consolidated financial statements.

F-7

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Cash Flows

For the Years Ended June 30, 2022 and 2021

 

2022

 

2021

Cash Flows from Operating Activities

   

Net loss

 $ (6,250,956)

 

 $ (24,434,336)

Adjustments to reconcile net loss to net cash used in operating activities:

   

Depreciation and amortization of property, equipment and intangibles

 560,781

 

 490,640

Loss on disposal of property and equipment

5,878

 

-

Amortization of debt discounts

 91,143

 

 274,703

Impairment expense

 195,346

 

 -

Change in fair value of derivative liability

 (1,842,000)

 

 1,595,388

Extinguishment of PPP loan

 

 310,832

Stock issued for services and donated

 172,802

 

 2,778,550

Stock issued under the Equity Purchase Agreement

 2,143,500

 

 8,527,891

Stock issued for commitment fees

813,750

 

-

Stock issued to reduce liabilities

 -

 

 10,292,616

 Changes in assets and liabilities:

   

Accounts receivable

 413,448

 

 (36,219)

Inventories

 2,122,236

 

 (2,320,155)

Right of use assets

 28,539

 

 15,931

Accounts payable

 (92,485)

 

 (973,836)

Accrued expenses

 738,435

 

 (2,158,140)

Deferred revenue

 (278,426)

 

 (680,130)

    

Net cash used in operating activities

 (1,178,009)

 

 (6,316,265)

    

Cash Flows from Investing Activities

   

Acquisition of business

 -

 

 38,846

Purchases of property and equipment

 (259,307)

 

 (33,238)

Capitalization of development costs

 (503,706)

 

 (508,266)

    

Net cash used in investing activities

 (763,013)

 

 (502,658)

    

Cash Flows from Financing Activities

   
    

Principal payments on financing lease obligations

 -

 

 (334,956)

Principal payments on notes payable

 (518,598)

 

 (62,898)

Payments on related party notes

(175,274)

(16,177)

Payments on convertible notes payable

 -

 (110,000)

Proceeds from convertible notes payable

 -

 2,697,730

Proceeds from notes payable  

2,490,500

 -

Proceeds from issuance of common stock

 500,000

 5,073,438

Payments on line of credit, net

 (991,598)

 (245,000)

Proceeds from notes payable-related parties

 395,300

 45,986

 

Net cash provided by financing activities

 1,700,330

 6,948,123

 

Net (Decrease) Increase in Cash and Cash Equivalents

 (240,692)

 129,200

 

Cash, Beginning of Period

 541,591

 412,391

 

Cash, End of Period

 $  300,899

 $ 541,591

 

F-8

Supplemental and Non Cash Disclosures

Noncash additions related to notes payable

 $ 53,750

 $ 228,020

 

Cash paid for interest

 $ 32,080

 $ 263,242

    

Related party note payable issued for acquisition of business

 $ -  

 

 $  194,526

    

Acquisition of intangibles

 $ -  

 

 $ 46,869

    

Convertible notes and warrants extinguished

 $ 1,825,000

 

 $ 5,402,885

    

Stock issued for services and donated

$ 172,852

 

 $ 2,778,550

    

Property and equipment purchased with financing lease

 $ 97,523

 

 $ -

    

Accretion of discount on notes payable

 $ 91,143

 

 $ 382,436

    

Common stock issued in exchange for convertible debt reduction

 $  -  

 

 $ 13,031,235

    

Common stock issued in connection with the Equity Purchase Agreement

 $ 2,143,500

 

 $ 13,601,329

    

See accompanying notes to the consolidated financial statements.

F-9

GALAXY NEXT GENERATION, INC.

FOOTNOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2022 and 2021

Note 1 - Summary of Significant Accounting Policies

Corporate History, Nature of Business, Mergers and MergersAcquisitions

Galaxy Next Generation LTD CO. ("Galaxy CO") was organized in the state of Georgia in February 2017 while R & G&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. ("Private 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"), ownsowned and operatesoperated Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.

On June 22, 2018, Private Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into Full Circle Registry, Inc.'s (FLCR)("FLCR") as a newly formed subsidiary -which was formed specifically for the transaction (Galaxy MS)("Galaxy MS"). The merger resulted in Private Galaxy MS becoming a wholly-owned subsidiary of FLCR. For accounting purposes, the acquisition of Private 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 Private 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 Private Galaxy. The financial statements after the completion of the merger include the combined assets and liabilities of the combined company (collectively Private Galaxy, Next Generation, Inc., Full Circle Registry, Inc.FLCR and FullCircle Entertainment, Inc., or "the Company")FLCE).

In recognition of Private 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 FLCRthe Company changed its fiscal year end to June 30, effective June 2018; (3) FLCRthe Company's 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 Private Galaxy.

On September 3, 2019, Galaxy acquired 100% of the stock of Interlock Concepts, Inc. ("Concepts") and Ehlert Solutions Group, Inc. ("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.

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.

F-10

Note 1 - SummaryOn October 15, 2020, Galaxy acquired the assets of Significant Accounting Policies (Continued)Classroom Technologies Solutions, Inc. ("Classroom Tech") for consideration of (a) paying off a secured Classroom Tech loan, not to exceed the greater of 50% of the value of the Classroom Tech assets acquired or $120,000; (b) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (c) the issuance of 10 million shares of common stock to the seller of Classroom Tech. Classroom Tech provides cutting-edge presentation products to schools, training facilities, churches, corporations and retail establishments. Their high-quality solutions are customized to meet a variety of needs and budgets in order to provide the best in education and presentation technology. Classroom Tech direct-sources and imports many devices and components which allows the Company to be innovative, nimble, and capable of delivering a broad range of cost-effective solutions. Classroom Tech also offers in-house service and repair facilities and carries many top brands.

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 3044 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.

As disclosed in Note 12, the

The Entertainment segment was sold on February 6, 2019 in exchange for 38,625193 Galaxy common shares.

Impact COVID-19 Aid, Relief and Economic Security Act

The Cares Act allowed employers to defer the deposit and payment of the employer’s share of Social Security taxes from March 27, 2020 through September 30, 2021. The deferred deposits of the employer’s share of Social Security tax must be deposited 50% by December 31, 2021, and 50% by December 31, 2022. The Company’s remaining deferred deposits and current payments due amounted to $457,704 of Social Security Tax at June 30, 2022.

In fiscal years 2022 and 2021, the Company applied for Employee Retention Credits and has recognized approximately $40,000 as a reduction to operating expenses in the consolidated statement of operations.

The Covid-19 pandemic that began in early 2020 caused shelter-in-place policies, unexpected factory closures, supply chain disruptions, and market volatilities across the globe. As a result of the economic disruptions and unprecedented market volatilities and uncertainties driven by the Covid-19 outbreak, the Company experienced some supply chain disruptions. However, the Company has not experienced any significant payment delays or defaults by our customers as a result of the COVID-19 pandemic.

The full impact of the Covid-19 outbreak continues to evolve as of the date of this report. The depth and duration of the pandemic remains unknown. Despite the availability of vaccines, recent surges in the infection rate and the detection of new variants of the virus have reinforced the general consensus that the containment of Covid-19 remains a challenge. Management is actively monitoring the global situation and its effect on its financial condition, liquidity, operations, suppliers, industry, and workforce.

F-11

Basis of Presentation and Principles of Consolidation

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. 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").

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

The financial statements as of June 30, 2019include the consolidated assets and 2018 represent the financial informationliabilities of the Company subsequentcombined company (collectively Private Galaxy FLCR Interlock Concepts, Inc., Ehlert Solutions Group, Inc., and Classroom Tech, referred to collectively as the acquisition. The consolidated statement of operations, changes in stockholder equity (deficit) and cashflows for the year ended March 31, 2018 represent the financial results of the Company prior to the acquisition. "Company"). See Note 12.

All intercompany transactions and accounts have been eliminated in the consolidation.

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-11

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

The preparation of consolidated financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and 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. 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 intangible assets, valuation of convertible notes payable 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-12

Reverse Stock Split

Unless otherwise noted, all share and per share data referenced in the consolidated financial statements and the notes thereto have been retroactively adjusted to reflect the one-for-two hundred reverse stock split effective March 7, 2022 of our authorized and outstanding shares of common stock. As a result of the reverse stock split, certain amounts in the consolidated financial statements and the notes thereto may be slightly different than previously reported due to rounding of fractional shares, and adjustment for the reverse split.

Note 1 - Summary of Significant Accounting Policies (Continued)

Capital Structure

In accordance with ASC 505, Equity, the

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, 2022

   
 

Authorized

 

Issued

 

Outstanding

 

Common stock

20,000,000

19,169,128

19,168,935

$.0001 par value, one vote per share

   

 

Preferred stock: All Series

200,000,000

-

-

$.0001 par value

   

 

Preferred stock-Series A

750,000

-

-

$.0001 par value; no voting rights

   

 

Preferred stock-Series B

 

1,000,000

 

-

 

-

 

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

   

 

Preferred stock-Series C

 

9,000,000

 

-

 

-

 

$.0001 par value; 500 votes per share,convertible to common stock

   

 

Preferred stock-Series F

 

 

15,000

 

 

11,414

 

 

11,414

 

 

$.0001 par value; no voting rights,convertible to common stock at a fixed price of $0.37 per share; stated value is  $1,000 per share

    

Preferred stock- Series G

 

 

51

 

 

 

 51

 

 

 51

 

 

$.0001 par value; 51% of the voting power of all voting securities of the Company, including the common and preferred stock.  

   

 

F-13F-12


  

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

   

June 30, 2021

   
 

Authorized

 

Issued

 

Outstanding

 

Common stock

20,000,000

15,699,414

15,449,221

$.0001 par value, one vote per share

    

Preferred stock

200,000,000

-

-

$.0001 par value

    

Preferred stock-Series A

750,000

-

-

$.0001 par value; no voting rights

    

Preferred stock-Series B

 

1,000,000

 

-

 

-

 

Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually

   

 

Preferred stock-Series C

 

9,000,000

 

-

 

-

 

$.0001 par value; 500 votes per share, convertible to common stock

   

 

Preferred stock-Series 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-Series E

500,000

500,000

500,000

$.0001 par value; no voting rights,convertible to common stock

   

 

F-14Authorized common stock increased from 20,000,000 to 200,000,000 on August 31, 2022. There was a 200:1 reverse split effective on March 7, 2022.

Note 1 - Summary of Significant Accounting Policies (Continued)


There is no publicly traded market for the preferred shares. The Preferred Series D and E were retired in December 2021. Preferred Series G were issued in June 2022, pursuant to Employment Agreements (Note 11).

There are 102,023,06534,952,209 common shares reserved at June 30, 20192022 under terms of the convertible debtnotes payable agreements, and the Stock Plan (see Notes 46, 11, and 13).

There are 8,945,3932,437,467 issued common shares that are restricted as of June 30, 2019.2022. 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, 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.

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, 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-15

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.

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 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.

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 June 30, 20192022 and 2018,2021, the Company accrued $82,350$108,043 and $1,350,$108,043 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$8,900 and $1,350$5,693 of warranty expensesexpense for the yearyears ended June 30, 20192022 and the three months ended June 30, 2018,2021, respectively. There was $1,350 of warranty expense during the year ended March 31, 2018.

F-16

Note 1 - Summary of Significant Policies (Continued)

Revenue Recognition (Continued)

The Company is negotiating a warranty settlement with one of its 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 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 are:

(1) product sales and

(2) installation and related services.

F-13

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.

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.

Entertainment Theater Ticket Sales

Supplier Agreement

Galaxy is an original equipment manufacturer (OEM) for an audio amplification device used primarily in classrooms under a master supplier contract. The master supplier agreement outlines terms of each purchase order issued under the agreement.

In general, Galaxy receives a prepayment with each purchase order to cover upfront costs. The prepayment, a contract liability, is recorded as deferred revenue and Concessionsreleased to income as finished products are shipped and received. Contract assets are recorded in accounts receivable. The supplier agreement states that title passes upon receipt. The product is rebranded and sold to customers. The supplier contract was acquired with the Concepts and Solutions acquisition in September 2019. The initial contract was for 1 year with 2 two-year extensions available. The master agreement extensions will expire in September 2024. All units under the contract and related purchase orders are complete and delivered as of June 30, 2022. At June 30, 2021, approximately 11% of the units under the contract were complete and delivered.

Revenues

Contract assets and contract liabilities are generated principally through admissionsas follows:

    
  

June 30, 2022

 

June 30, 2021

Contract Assets

$

55,125

$

43,360

Contract Liabilities

$

-

$

228,514

For the years ended June 30, 2022 and concessions sales with proceeds received in cash or via credit card at2021, the pointCompany recognized $1,171,344 and $1,467,589 of sale.revenue under the above contract.

F-17

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.

F-14

Accounts Receivable

The Company reports accounts

Accounts receivable at invoiced amounts lessis recognized when the Company's right to consideration is unconditional and is presented net of 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, 20192022 and 2018.2021. At June 30, 2019, $247,0072022 and 2021, $175,436 and $190,779 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, 2019accounting and 2018, represents goods available for sale. Galaxy inventory is mostlyprimarily comprised of interactive panels, audio, intercom and accessories while FLCE inventory consists of concession inventory such as popcorn, soft drinks,bell products and candy.related accessories. Management estimates $20,000$116,362 and $0$67,635 of obsolete or slow-moving inventory reserves at June 30, 20192022 and 2018,2021, 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-18

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 to 8 years

Vehicles

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

Improvements

8 years

Vehicles

5 years

Equipment

5 – 8 years

Furniture and fixtures

5 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$35,474 and $17,667$16,005 for the yearyears ended June 30, 2019, the three months ended June 30, 20182022 and the year ended March 31, 2018,2021, respectively.

F-19

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, butattributed to the reverse merger of FullCircle Registry and the acquisition of Concepts and Solutions. Goodwill 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-20

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. As of June 30, 2022, the only asset required to be measured on a nonrecurring basis was goodwill and the fair value of the asset amounted to $834,220 using level 3 valuation techniques.

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. The Company acquired intangible assets related to acquisitions. During the year ended June 30, 2022, the Company impaired $37,885 of the intangible assets and wrote down $193,346 of inventory related to the acquisition of Classroom. There was no impairment in the year ended June 30, 2021.

F-15

Goodwill and intangible assets, and product development costs are comprised of the following at June 30, 2022:

 

Cost

 

Accumulated Amortization

 

Net Book Value

 

Impairment

 

Total

Goodwill

 $  834,220

 $  -

 $  834,220

 $  -  

 $  834,220

Finite-lived assets:

Customer list

$  922,053

 

$ (472,320)

 $  449,733

 $ (33,184)

 $  416,549

Vendor relationships

 484,816

 

 (264,565)

 220,251

 (4,701)

 215,550

Capitalized product  development costs

 

1,279,686

 

 

 (468,594)

 811,092

 -

 811,092

 
 

$ 2,686,555

$ (1,205,479)

$  1,481,076

 $ (37,885)

 $  1,443,191

Goodwill and intangible assets, and product development costs are comprised of the following at June 30, 2021:

 

Cost

 

Accumulated Amortization

 

Net Book Value

 

Impairment

 

Total

Goodwill

 $ 834,220

 $  -  

 $ 834,220

 $  -

 $ 834,220

Finite-lived assets:

Customer list

$ 922,053

 

$  (314,166)

 $ 607,887

 $  -

 $ 607,887

Vendor relationships

 484,816

 

 (168,474)

 316,342

 -

 316,342

Capitalized product  development costs

 790,118

 

 (197,532)

 592,586

 -

 592,586

 
 

$ 2,196,987

$  (680,172)

$ 1,516,815

 $  -

 $ 1,516,815

Intangible assets such as customer lists and vendor relationships are stated at the lower of cost or fair value. They are amortized on a straight-line basis over periods ranging from three to six years, representing the period over which the Company expects to receive future economic benefits from these assets.

Estimated amortization expense related to finite-lived intangible assets for the next five years is: $272,000 for fiscal year 2023, $272,000 for fiscal year 2024, $88,099 for fiscal year 2025. Amortization expense was $254,245 and $474,635 for the years ended June 30, 2022 and 2021, respectively.

Product Development Costs

Costs incurred in designing and developing classroom technology products are expensed as research and development until technological feasibility has been established. Technological feasibility is established upon completion of a detail product design, or in its absence, completion of a working model. Upon the achievement of technological feasibility, development costs are capitalized and subsequently reported at the lower of unamortized cost or net realizable value. Management's judgment is required in determining whether a product provides new or additional functionality, the point at which various products enter the stages at which costs may be capitalized, assessing the ongoing value and impairment of the capitalized costs and determining the estimated useful lives over which the costs are amortized.

Annual amortization expense is calculated based on the straight-line method over the product's estimated economic lives, which are typically three to six years. Amortization of product development costs incurred begins when the related products are available for general release to customers. Amortization of product development costs was $271,062 and $195,996 for the years ended June 30, 2022 and 2021 respectively and is included in cost of revenues in the Company’s consolidated statements of operations.

Estimated amortization expense related to product development cost and finite-lived intangible assets for the next five years is: $370,344 for fiscal year 2023, $168,367 for fiscal year 2024, $131,510 for fiscal year 2025, $65,724 for fiscal year 2026, and $50,635 for fiscal year 2027 and $24,512 thereafter.

Research and Development

Research and development costs are expensed as incurred and totaled $0 for the years ended June 30, 2022 and 2021. Research and development costs of $503,706 and $508,266 were capitalized as development costs during the years ended June 30, 2022 and 2021.

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.

F-16

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-21

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.Compensation. 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-22

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, 20192022 and 2018,2021, 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.features and anti-dilution clauses in agreements.

Recent Accounting Pronouncements

The Company has implemented all new applicable accounting pronouncements that are in effect and applicable. These pronouncements did not have any material impact on the consolidated financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

In February 2016,December 2019, the FASB issued ASU No. 2016-02, Leases2019-12 "Income Taxes (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 recognize740): Simplifying 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 ofIncome Taxes ("ASU 2019-12") by removing certain exceptions to 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.general principles. The amendments in Part II of this update do not have an accounting effect. This ASU iswill be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.2021. Early adoption of the amendments is permitted. Depending on the amendment, adoption may be applied on a retrospective, modified retrospective or prospective basis. The Company adopted ASU 2017-11 inis currently evaluating the impact of adoption of the new guidance to its consolidated financial statements and related disclosures on January 1, 2019, the first interim period after the effective date of the ASU.statements.

F-23F-17

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

 

June 30, 2022

 

June 30, 2021

Vehicles

 $  212,658

 

 $  115,135

Building

 201,823

 

 -  

Equipment

 16,192

 

 25,115

Leasehold improvements

 31,000

 

 31,000

Furniture and fixtures

 28,321

 

 25,085

 

 489,994

 

 196,335

Accumulated depreciation

 (141,125)

 

 (109,523)

    

Property and equipment, net

 $  348,869

 

 $  86,812

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 hashad $1,000,000 available under a $1,250,000 line of credit at June 30, 2019 bearing interest at prime plus 0.05% (6.0%0.5% (3.75% at June 30, 2019)2021) which expires December 2019.expired October 29, 2021. The current terms ofbank provided a 30-day grace period to repay 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).to November 29, 2021. The line of credit iswas collateralized by certain real estate owned by stockholders and a family member of a stockholder, 850,0007,026,894 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.any time prior to maturity. The outstanding balance was $1,230,550$0 and $547,603$991,598 at June 30, 20192022 and 2018,2021, respectively. The line of credit was paid off in November of 2021.

F-24

The Company has up to $1,000,000 available credit line under an accounts receivable factoring agreement through July 30, 2022. This agreement automatically renews for a two year period unless notice is given. Total available credit under the factoring agreement was $1,000,000 as of June 30, 2022. See Note 11.

F-18

NotesNote 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

 
 

June 30, 2022

 

June 30, 2021

Note payable with a bank bearing interest at 4% and maturing on June 26, 2020. The note was renewed by the lender with a revised maturity of June 26, 2021 and an interest rate of 3%. In July 2021, the note was renewed by the lender with a revised maturity date of July 7, 2026. The renewal provides for monthly principal and interest payments of $4,405 through maturity. The note is collateralized by a certificate of deposit owned by a related party.

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 $  207,058

 $ 237,039

 

 

Note payable to an investor bearing interest at 10% and maturing on January 13, 2022 with monthly installments of principal and interest of $45,294 beginning in June 2021. This note was paid in full on May 2, 2022.

 -

348,456

 

 

Note payable to an investor of $360,000 bearing interest at 12% and maturing February 28, 2023. Monthly installments of $30,000 beginning May 2022. The loan was issued at a discount of $60,000 and has a convertible default provision in the event the Company does not make the monthly payments. In July 2022, payments for June, July, and August 2022 were deferred to September 30, 2022 by the lender in exchange for $30,000 increase in the principal and a change in terms of certain default provisions.

269,432

 -

 

 

Note payable to an investor bearing interest at 12% and maturing March 18, 2023. Monthly installments of $22,558 begin on May 2022. The loan was issued at a discount of $24,450 and has a convertible default provision in the event the Company does not make the monthly payments.

158,745

 -

 

 

Note payable to an investor bearing interest at 12% and maturing on May 26, 2023 with monthly installments of principal and interest of $120,185 beginning in May 2022. On May 25, 2022, the June, July, and August 2022 payments were deferred in exchange for 750,000 shares of common stock and a $146,667 increase to the principal balance.

1,294,198

-

 

 

As disclosedF-19

Note payable of $600,000 due December 21, 2022, issued at a discount of $60,000, bearing 12% annual interest.  A warrant for the purchase of 600,000 common shares at an exercise price of $0.50 per share was issued as a commitment fee. Principal and interest on the loan are due at maturity.

540,000

 -

 

 

Note payable of $450,000 with payments of $62,438 due each month starting on September 22, 2022. The loan was issued at a discount of $49,500, bears 11% interest and has a convertible default provision in the event the Company does not make the monthly payments.

400,500-
 

 

Long term loan under Section 7(b) of the Economic Injury Disaster Loan program bearing interest at 3.75% and maturing in May 2050. Monthly installments of principal and interest of $731 begin November 21, 2022.

150,000

150,000

 

 

Financing lease liabilities for offices and warehouses with monthly installments of $22,810 (ranging from $245 to $9,664) over terms expiring through December 2024.

 179,512

208,051

 

Note payable 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.

25,771

31,016 

 

Note payable with a finance company for delivery vehicle with monthly installments totaling $948 including interest at 5.9% over a 6 year term expiring in January 2027.

51,826

 

Note payable with a bank for delivery vehicle with monthly installments totaling $844 including interest at 6% over a 4 year term expiring in August 2025.

29,696

 

Total Notes Payable

3,306,738

974,562 

 

Less: Unamortized original issue discounts

242,529

17,500 

 

Current Portion of Notes Payable

2,815,231

552,055 

 
 

 

Long-term Portion of Notes Payable

 $  248,978

 $  405,007

The original issue discount is being amortized over the terms of the notes using the effective interest method.

The Company was notified by the SBA that the PPP loan of approximately $310,000 was forgiven and recorded the forgiveness as other income in Note 12, the Entertainment segment was sold effective February 6, 2019. The notes payable related to this segment are zero atconsolidated statement of operations for the year ended June 30, 2019.2021.

F-25

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

  

Year ending June 30,

  

2023

$

2,815,231

2024

 

152,738

2025

 

103,031

2026

 

72,499

2027

 

22,250

Thereafter

 

140,989

 

$

3,306,738

The Company's short term notes payable obligations to unrelated parties assumed in the acquisition (Note 12) are as follows:F-20

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-26

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-27

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-28

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-29

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, 20192022 and 2021 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:value

 

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

There were no assets or liabilities that required fair value measurement at June 30, 2018.

At June 30 , 2022

        
   

Total

 

Level 1

 

Level 2

 

Level 3

 

Original issue discount, convertible debt

 

 $  -

 $  -

 $  -

 $  -

          

At June 30, 2021

        
   

Total

 

Level 1

 

Level 2

 

Level 3

 

Original issue discount, convertible debt

 

 $  1,842,000

 $  -

 $  -

 $  1,842,000

          

The Company measures the fair market value of the Level 3 liability 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 accountconsider management's best estimate of the conversion price of the stock, an estimate of the expected time to conversion, an estimate of the stock's volatility, and the risk-free rate of return expected for an instrument with a term equal to the duration of the convertible note.

The significant unobservable valuation inputs for In December 2021, the convertible notes include an expected rate of return of 0%, a risk free rate of 2.61% and volatility of 180%.

F-30

Note 5 – Fair Value Measurements (Continued)

The derivative liability was valued usingeliminated when the Monte Carlo pricing model withCompany entered into an agreement to convert the following inputs at June 30, 2019:  convertible debt into preferred stock. (See Note 6).

 

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-31

Note 6 - Related Party Transactions

Notes Payable

 

June 30, 2022

 

June 30, 2021

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 to $400,000 and the maturity was extended to November 13, 2021. The note bears interest at 6% per annum 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 was convertible into 400,000 shares of Series D Preferred Stock. If principal was paid prior to maturity, the right of conversion would be terminated. Extinguished by exchange for Series F Preferred Stock on December 28, 2021.

   
   
   

 $  -  

$400,000

 

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. Payment is subject to adjustment based on the achievement of minimum gross revenues and successful completion of certain preacquisition withholding tax issues of Concepts and Solutions.

1,030,079

1,030,079

 

Note payable to a stockholder in which the note principal plus 6% interest was payable on November 7, 2021. Note was amended in March 2020 by increasing the balance to $1,225,000. Interest is payable in cash or common stock, at the holder's option. If interest is paid in common stock, the conversion price was to be the market price at the time of conversion. Principal on the note at maturity was convertible into 1,225,000 shares of Series D Preferred Stock. If principal was paid prior to maturity, the right of conversion would be terminated. Extinguished by exchange for Series F Preferred Stock on December 27, 2021.

 -  

1,225,000

 

Note payable to a stockholder in which the note principal plus 6% interest is payable in November 13, 2021. Interest was payable in cash or common stock, at the Company's option. If interest was paid in common stock, the conversion price would be the market price at the time of conversion. Principal on the note at maturity was convertible into 200,000 shares of Series D Preferred Stock. If principal was paid prior to maturity, the right of conversion would be terminated. Extinguished by exchange for Series F Preferred Stock on December 20, 2021.

 -  

 200,000

 

F-21

Note payable to a stockholder in which the note principal plus interest at 15% is payable the earlier of 60 days after invoicing a certain customer, or April 2022 due to an extension granted by the lender. On December 23, 2021, an amendment extended the maturity to March 30, 2025, changed the interest rate to 10% with monthly payments of principal and interest of $8,823 beginning in June 2022. The note is collateralized by a security interest in a certain customer purchase order. Monthly payments were deferred by the lender to a future date to be determined by the lender.

385,000

 385,000

 

Note payable related to the acquisition of Classroom Tech in which the note principal is payable in 2021 with no interest obligations, upon the shareholder’s resolution of a preacquisition liability with a bank.

55,000

 155,690

 

Long term note bearing interest at 6% and maturing December 31, 2024 and other short term payables due to stockholders and related parties.

355,538

 75,986

 

 

 

 

Total Related Party Notes Payable

 1,825,617

3,471,755

 

Current Portion of Related Party Notes Payable

 1,238,755

 3,471,755

 

Long-term Portion of Related Party Notes Payable

 $586,862

 $ -

In December of 2021, $1,825,000 of related party convertible notes and 500,000 shares of Series E preferred stock were eliminated upon the execution of an agreement to exchange them for Series F preferred shares. In addition, the exchange of the notes resulted in the elimination of the derivative liability related to the conversion features of the notes into Series D Preferred stock. 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-32

Note 6 - Related Party Transactions (Continued)

As disclosedderivative liability was reduced by $1,842,000 resulting in Note 12, the Entertainment segment was sold effective February 6, 2019. The notes payable obligations to related parties for this segment are zero atadditional paid in capital of approximately $1,825,000. On June 30, 2019.

Advances

In support of2022 and 2021, 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. Therederivative liability 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.$1,842,000.

Leases

The Company leases property used in operations from a related party under terms of an operatinga financing lease. The term of the lease expires on December 31, 2021.2021 and continues on a month to month basis. The monthly lease payment is $1,500$9,664 plus maintenance and property taxes, as defined in the amended lease agreement. Rent expense for this lease as well as other operating leases, totaled $18,000, $5,150,was $115,968 and $35,583$290,772 for the yearyears ended June 30, 2019, the three months ended June 30, 2018,2022 and the year ended March 31, 2018, respectively2021, respectively.

The Company leases two vehiclesa vehicle from related parties under capital leases.a financing lease (Note 4) which ended in July 2021. The Company is payingpaid the lease payments directly to the creditors, rather than the lessor. The leased vehicles arevehicle is used in operations for deliveries and installations.

Other Agreements

A related party collateralizes the Company's short-term note with a CDcertificate of deposit 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(see Note 4). In May 2018, 50,000 shares of stock were issued to the

A related party in exchangeloaned the Company $370,000 on June 1, 2022 for a $100,000 reduction in the short-term note balance.

Notes Payable Converted to Common Stock

On June 22, 2018, various board membersworking capital purposes (Note 6). The loan bears interest at 6% 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.is due at maturity on December 31, 2024.

F-33

Note 7 - Lease Agreements

Capital

Financing 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 shopoffices and warehouse facilitieswarehouses under financing lease agreements with monthly installments of $22,810 (ranging from $245 to $9,664) over various terms, expiring through December 2024.

 

June 30, 2022 June 30, 2021

Right of use assets:

   

Operating right of use assets

$179,512

 

$208,051

    

Operating lease liabilities

   

Current portion of leases payable

80,096

 

152,824

Leases payable, less current portion

99,416

 

55,227

Total operating lease liabilities

$179,512

 

$208,051

F-22

As of June 30, 2022, operating leases fromlease maturities are as follows:

 

  

Period ending June 30,

  

2023

$

80,096

2024

 

76,229

2025

 

23,187

   
 

$

179,512

Note 8 – Equity

All share amounts have been adjusted to reflect 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 for1:200 reverse split effective March 7, 2022.

For the year ended June 30, 2019,2022:

During the three monthsyear ended June 30, 2018, and2022, 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 outstandingCompany issued 73,517 shares of common stock tofor services.

During the Merger Sub;

· Preferred Class C shares were converted into common stock in an amount equivalent to 89% ownership inyear ended June 30, 2022, the outstanding shares of the merged company;

· Common shares wereCompany 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 350500,000 shares of common stock outstanding (1:350 Reverse Stock Split).under a Purchase Agreement.

F-34

Note 8 – Equity (Continued)

Private Placement

In March 2018,During 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,year ended June 30, 2022, the Company issued 910 and 3,0181,125,000 shares (post-Reverse Stock Split) and 32,226 (pre-Reverse Stock Split)of common stock in exchange for proceeds under the Equity Purchase Agreement.

During the year ended June 30, 2022, the Company issued 1,812,500 shares of common stock as commitment shares in a structured loan.

During the year ended June 30, 2022, the Company cancelled 241,303 shares of common stock representing fractional shares resulting from the 200:1 reverse split.

During the year ended June 30, 2022, the Company entered into exchange agreements to new investors resulting in proceedsissue 11,414 shares of $637,000, $1,367,500, and $60,000Preferred Series F stock.

During the year ended June 30, 2022, the Company cancelled 500,000 shares of Preferred Series E stock.

During the year ended June 30, 2022, the Company issued 51 shares of Preferred Series G stock under terms of employment agreements.

During the year ended June 30, 2022, the Company issued 600,000 warrants to an investor.

For the year ended June 30, 2021:

During the year ended June 30, 2021, the Company issued 529,000 shares of common stock for professional consulting services. These shares were valued at $2,778,550 upon issuance 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).2021.

 

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, 2019,2021, the Company issued 302,2716,914,064 shares of common shares as considerationstock for convertible notes. During May 2019, 60,000debt reduction. These shares were returned and cancelledvalued at $13,031,235 upon repayment of a convertible note prior to maturity. There were no shares issued as consideration for convertible notesissuance during the three monthsyear ended June 30, 2018.2021.

During the year ended June 30, 2019 and three months ended June 30, 2018,2021, the Company issued 346,6181,248,961 shares and 100of common stock to warrant holders in six cashless transactions.

During the year ended June, 2021, the Company issued 3,279,693 shares for professional consulting services, respectively. Theof common stock under the Equity Purchase Agreement. These shares were valued at $800,751 and $70,000$13,601,329 upon issuance forduring the year ended June 30, 2019 and three months2021.

During the year ended June 30, 2018, respectively.  

On February 6, 2019,2021, the Company repurchased 38,625issued 250,000 shares from an entityof common stock as collateral for the line of credit. The shares were held in the Company's name and serve as collateral for a line of credit with a bank.

During the year ended June 30, 2021, the Company issued 50,000 shares of common board member under a Share Purchase Agreement related tostock for the saleacquisition of Entertainment.Classroom Technology Solutions, Inc. These shares are issued but not outstandingwere valued at $151,000 upon issuance during the year ended June 30, 2019.2021.

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-35

Warrants

Warrants are granted with an exercise price no less than the fair market value of the warrant on the date of the grant and vest immediately.  A warrant is entitled to convert into one common share at an exercise price of $0.50.  There are 600,000 warrants granted on June 21, 2022.

F-23

The fair value of each equity-based award is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted in the following table for the year ended June 30, 2022:

Stock price volatility

190%

Expected term

1 year

Risk-free interest rate

3.21%

Expected dividends

0%

A summary of the warrant status at June 30, 2022 and changes during the year ended is presented below.  There were no warrants outstanding during the year ended June 30, 2021.

 

 

Warrants

Weighted Average Exercise Price

Outstanding, beginning of year

-

$  -

 Granted

600,000

0.50

 Forfeited

-

-

Outstanding, end of year

600,000

$ 0.50

 

Exercisable, end of year

600,000

A further summary of warrants outstanding at June 30, 2022 is as follows:

 

 

Warrants

 

 

Exercise price

 

Number Exercisable

 

Number Outstanding

Weighted Average Remaining Life

 

 

Intrinsic Value

600,000

$ 0.50

600,000

600,000

5 years

Amount is negligible

There are no unvested warrants.

F-24

Note 9 - Income Taxes

The Company'sCompany’s effective tax rate differed from the federal statutory income tax rate for the yearyears ended June 30, 2019,2022 and the three months ended June 30, 2018, and the year ended March 31,20182021 as follows:

Federal statutory rate

21%

State tax, net of federal tax effect

5.75%5.5%

Valuation allowance

-27%27%

Effective tax rate

0%

The Company had no federal or state income tax (benefit) for the yearyears ended June 30, 2019, the three months ended June 30, 2018,2022 and the year ended March 31, 2018.2021.

The Company'sCompany’s deferred tax assets and liabilities as of June 30, 20192022 and 2018,2021, 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-36

Federal

 2022  2021
      

Deferred tax assets

$

7,781,500

$

10,226,700

Less valuation allowance

 

(7,781,500)

  

(10,226,700)

Deferred tax liabilities

 

-

  

-

  

-

  

-

State

     
      

Deferred tax assets

 

1,966,600

  

2,730,800

Less valuation allowance

 

(1,966,600)

  

(2,730,800)

Deferred tax liabilities

 

-

  

-

  

-

  

-

Net Deferred Tax Assets

$

-

 

$

-

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 basesbasis 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 Company's current tax expense but impacts the deferred tax assets2022 and liabilities and will impact future deferred tax assets and liabilities to be recognized.2021, respectively.

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 differenceddifferences 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 lossNOL carryforwards expire over a range from 20202023 to 2038, with certain NOL carryforwards 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 lossNOL carry forwards, a valuation allowance equal to the net deferred tax assets has been recorded.

F-25

The significant components of deferred tax assets as of June 30, 20192022 and 2018,2021, 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

 $                -

 $              -

  

2022

2021

Net operating loss carryforwards

$

9,539,900

$ 12,579,200

Valuation allowance

 

(9,748,100)

(12,957,500)

Property and equipment

 

(32,000)

(20,400)

Goodwill

 

11,000

251,600

Intangible assets

 

124,600

72,900

Development costs

 

46,100

27,900

Inventory allowance

 

30,300

17,800

Warranty accrual and other

 

28,200

28,500

Net Deferred Tax Assets

$

 -

$  -  

As of June 30, 2019,2022, 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, 2019,2022, 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-37

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'sCompany’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'sCompany’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'sCompany’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. The liability is included in the note payable to seller of $1,030,079 at June 30, 2022 and 2021 (Note 6).

F-26

Concentrations

Galaxy contracts the manufacturermanufacture 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 customerthree vendors that accounted for approximately 86%83% of purchases and three vendors that accounted for approximately 75% of purchases as of June 30, 2022 and 2021, respectively.

Galaxy has two customers that accounted for approximately 77% of accounts receivable at June 30, 20192022 and two customers that accounted for approximately 73% of accounts receivable at June 30, 2021. Galaxy has three customers that accounted for approximately 87% of accounts receivable at June 30, 2018.

Galaxy has four66% and two customers that accounted for approximately 79%50% of total revenue for the yearyears ended June 30, 2019, three customers that accounted for 61% of revenues for the three months ended June 30, 2018,2022 and three customers that accounted for 43% of revenues for the year ended March 31, 2018,2021, respectively.

F-38

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-39

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'sGalaxy’s SLIM series of interactive panels, a new Galaxy product.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'smanufacturer’s warranty from the date of shipment. The agreement renews automatically in two-yeartwo year increments unless three months'months’ notice is given by either party. The Company has met the requirements of the agreement.

Equity Purchase Agreement

On May 31, 2020, the Company entered into a two year purchase agreement (the "Equity Purchase Agreement") with an investor, which was amended and restated on July 9, 2020 and then again on December 29, 2020. Pursuant to the terms of the Equity Purchase Agreement, the investor agreed to purchase up to $10 million of the Company's common stock (subject to certain limitations) from time to time during the term of the Equity Purchase Agreement. During the years ended June 30, 2022 and 2021, the Company issued 1,125,000 and 3,279,693 shares of common stock to the investor in exchange for proceeds for working capital to support research and development cost and other general and administrative expenses.

Accounts Receivable Factoring Agreement

On July 30, 2020, the Company entered into a two-year accounts receivable factoring agreement with a financial services company to provide working capital. Pursuant the agreement, the financial services company will pay the Company an amount up to eighty percent (80%) of the purchase price for the purchased accounts. Factoring fees are 2.5% of the face value of the account receivable sold to the factoring agent per month until collected. For collections over 90 days from the invoice date, the fee increases to 3.5%. The agreement contains a credit line of $1,000,000 and requires a minimum of $300,000 of factored receivables per calendar quarter. The agreement includes early termination fees and is guaranteed by the Company and by two of the stockholders individually. The Company paid collection fees of $73,865 and $77,600 during the years ended June 30, 2022 and 2021, respectively.

F-27

Employment Agreements

On January 1, 2020, the Company entered into an employment agreement with the Chief Executive Officer (CEO) of the Company for a two-year term which was amended on September 1, 2020 and further amended in 2022 to extend the term for an additional three-years. Under the amended employment agreement, the CEO will receive annual compensation of $500,000, and an annual discretionary bonus based on profitability and revenue growth and preferred stock to maintain, together with the CFO, more than 51%  of the total voting rights. The agreement includes a non-compete agreement and severance benefits of $90,000. In June 2022, 26 shares of Preferred Series G stock were issued to the CEO under terms of this agreement, which represents 26% of the voting power.

On January 1, 2020, the Company entered into an employment agreement with the Chief Finance Officer/Chief Operations Officer (CFO/COO) of the Company for a two-year term, which was amended on September 1, 2020 and further amended in 2022 to extend the term for an additional three-years. Under the amended employment agreement, the CFO/COO will receive annual compensation of $250,000, and an annual discretionary bonus based on profitability and revenue growth and preferred stock to maintain, together with the CEO, more than 51% of the total voting rights. The agreement includes a non-compete agreement and severance benefits of $72,000. In June 2022, 25 shares of Preferred Series G stock were issued to the CFO/COO under terms of this agreement which represents 25% of the voting power.

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 4.5% equity interest in Galaxy. The 4.5% 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 shares of common stock upon execution of the renewal. The Company paid the consultants $0 and $0 for consulting services provided during the years ended June 30, 2022 and 2021, respectively. The Company issued 0 and 97,250,000 shares to the consultants under the Company's Stock Plan during the years ended June 30, 2022 and 2021, respectively.

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 fiscal year 2021. The Company paid the consultants $0 and $0 for consulting services provided during the years ended June 30, 2022 and 2021 respectively.

Agency Agreement

Effective December 11, 2018, the Company entered into a 12 month12-month contract with an agent to raise capital. The agent receives a finder's fee ranging from 44% 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 parties signed a release to end the agreement effective January 15, 2021. The Company paid $98,400$0 in fees and issued 46,618no 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.2022. The Company paid $300,000$40,000 in fees and issued 300,000no shares of common stock shares under this agreement during the year ended June 30, 2019. No advisory fees were paid2021.

F-28

Investor Relations and Advisory Agreement

On May 1, 2019, the Company entered into an Investor Relations and Advisory Agreement. The Agreement was amended May 1, 2022.  The Company pays $8,000 per month under this agreement duringin cash and a restricted common stock monthly fee in advance of services each month. The number of shares issued is calculated based on 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-40

Note 11 - Material Agreements (Continued)

Financial Advisory Engagement

Effective June 4, 2019, the Company engaged a financial advisor to act asclosing price of 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 periodcommon shares on the first day of the agreement is June 4, 2019 to May 31, 2020. The Company is proposing a follow-on public offering of securities.month. The Company paid $0 and $0 in fees during the yearyears ended June 30, 2019. No fees were paid2022 and 2021. The Company issued 61,017 common shares to the consultant on February 2, 2022 and 1,000,000 common shares on August 1, 2022.

Investor Relations Consulting Agreement

On April 26,2022, the Company entered into a 12 month Investor Relations Consulting Agreement. The Company pays $10,000 per month under this agreement duringin cash and $20,000 worth of restricted common stock four times over the three months ended June 30, 2018 andterm of the agreement. The Agreement will automatically renew each year, ended March 31, 2018. The Company issued 250,000 shares to the financial advisor for services in July 2019 (Note 16).unless either party gives notice.

Business Development and Marketing Agreement

Effective June 10, 2019, the Company entered into a three-month contract for certain advisory and consulting services.services, which was renewed in one to three month increments after the initial contract period. The Company will issueissues 15,000 shares and paypays $20,000 per month under the terms of the initial agreement. The Company paid $35,000$0 and $102,500 in fees during the yearyears ended June 30, 2019. No fees were paid under this agreement during the three months ended June 30, 20182022 and year ended March 31, 2018.2021. The Company issued 60,00012,500 and 42,500 shares to the consultant for consulting services in Julyduring the years ended June 30, 2022 and September 2019 (Note 16).2021, respectively.

Capital Transaction Services

Consulting Agreement

Effective June 28,October 1, 2019, the Company entered into a three-month contract1-year agreement for capital raisecorporate consulting services and financial advisory and consulting services. The Company pays $3,500 per month underwill issue 50,000 shares to the termsconsultant each quarter, up to a total of this agreement, which is payable upon200,000 shares for the successful closing of a capital raise.year. 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$0 and $40,000 in fees during the yearyears ended June 30, 2019. No fees were paid under this agreement2022 and 2021, respectively. The Company issued 0 and 50,000 shares to the consultant for consulting services during the three monthsyears ended June 30, 20182022 and year ended March 31, 2018.2021, respectively.

F-41

Note 12 - Reverse Acquisition– Acquisitions

Classroom Technologies Solutions, Inc.

On June 22, 2018, Galaxy consummatedOctober 15, 2020, the Company entered into an Asset Purchase Agreement, to acquire the assets of Classroom Technologies Solutions, Inc. ("Classroom Tech") for consideration of (a) paying off a reverse triangular merger whereby Galaxy merged with and into FLCR's newly formed subsidiary, Galaxy MS, Inc. which was formed specifically forsecured Classroom Tech loan, not to exceed the transaction. Under the termsgreater of 50% of the merger, Galaxy's shareholders transferred all their outstandingvalue of the Classroom Tech assets acquired or $120,000; (b) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (c) the issuance of 10 million 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 sharesthe seller 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.Classroom Tech.

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.F-29

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-42

Note 12 - Reverse Acquisition (Continued)

The following table summarizes the preliminary allocation of the fair value of the assets and liabilities as of the mergeracquisition 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.accounting

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

Cash

$

38,836

 

Accounts receivable

  

31,710

 

Inventory

  

209,431

 

Property and equipment

  

17,530

 

Other assets

  

1,150

 

Intangibles

  

46,869

 

Total Assets

 

$

345,526

 

Consideration

    
    

Stock

$

151,000

 

Bonus program

  

30,000

 

Notes payable to seller and related party of seller

  

164,526

 
  

$

345,526

 

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-43

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 $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 forImpairment expense during the year ended June 30, 2019. The gain2022 relates to the Company's purchase price adjustment for the Classroom Tech acquisition on October 15, 2020. During the sale has beenacquisition, customer lists and vendor relationship intangible assets were recorded in other expense in the Consolidated Statementamount of Operations.

The following table presents$46,869. In October 2021, the Company moved its Florida operations to a summarynew leased location. Management discovered inventory items with missing parts that could not be sold. As a result, the bonus payable of Entertainment's identifiable$30,000 to the seller of Classroom Tech was removed, the inventory was written down and the intangible assets and liabilities at February 6, 2019, the date of the sale:were impaired.

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-44

Note 13 – Stock Plan

The Company established a 2022 Equity Stock Purchase Plan to encourage the purchase of shares of common stock by eligible employees and participating companies. No shares have been purchased under the Plan to date.

The Company established a 2022 Equity Incentive Plan to enable the Company to award long term performance-based equity incentives to employees and others. No equity awards have been issued under the Plan to date.

An Employee, Directors, and Consultants Stock Plan for the Year 2019 ("Plan") was established by the Company.Company (the "Plan"). 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 2020 Plan iswas effective September 16, 2020 and expired December 28, 2018, and expires December 31, 2019.15, 2021. Common shares of 1,000,0001,961 are reserved for stock awards under the Plan.Plans. There were 510,00098,857,857 shares awarded under the PlanPlans 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 segment2021. No additional shares were awarded during the year ended March 31, 2018.

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:2022.

F-30

Note 14 – Going Concern

 

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-45

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-46

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-47

Note 15 - Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As reflected in the accompanying consolidated financial statements, the Company had negative working capital of approximately $4,600,000,$3,800,000, an accumulated deficit of approximately $9,500,000,$54,000,000, and cash used in operations of approximately $3,900,000$1,200,000 at June 30, 2019.2022.

The Company's operational activities hashave primarily been funded through issuance of common stock for services, related party advances, equity purchase agreement transactions for proceeds, accounts receivable factoring, 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 institutions and investors 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 sufficiently mitigate the risks and uncertainties disclosed above. The ability of the Company 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. The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Note 16 -15 – Subsequent Events

In July and August, 2022, a shareholder and Board President loaned the Company $410,785 for working capital. The Company has evaluated subsequent events throughloan bears interest at 6% and matures on December 31, 2024. During the datefirst six months of the loan, weekly payments of $13,722 are payable on which the consolidated financial statements were available to be issued.loan.

On July 1, 2019,11, 2022, the Company signedissued 800,000 shares to an investor as commitment fees for a lease agreement for certain property. The lease expires in June 2021 and requires a deposit of $10,000 and monthly installments of $3,000. Future lease payments are $36,000 for the years ended June 30, 2020 and 2021.note payable.

On July 3, 2019,16, 2022, the Company entered into a new $165,000 convertibleone year agreement with an underwriter. The Company paid the underwriter $15,000 upon engagement. Future fees and equity issuance to the underwriter are planned based on future events.

In July 18, 2022, the Company entered into an amendment to a promissory note with an investor.a lender to defer the $30,000 monthly payments for June, July, and August 2022 to September 30, 2022 in exchange for a $30,000 increase in the principal of a $360,000 note payable and a change in terms of certain default provisions (Note 4).

The

On July 18, 2022, the Company changed its authorized common shares to 200,000,000 with the State of Nevada (Note 1).

On August 1, 2022, the Company issued 250,0001,000,000 shares to a financial advisorconsultant and shareholder for servicesadvisory fees under an Investment Relations and Advisory Agreement.

On August 18, 2022, the Company received proceeds of $125,000 pursuant to a new note payable of $144,200 with equal installment payments of $16,150 due each month starting September 17, 2022. The loan was issued at a discount of $15,450, bears interest at 12% and has a convertible default provision in July 2019,the event the Compnay does not make the monthly payments.

F-31

On August 31, 2022, the Company received proceeds of $155,837 under termsan equity line of credit with a Financial Advisory Agreement dated June 4, 2019.bank. The line of credit bears interest at prime plus 1% and matures August 25, 2027. Collateral on the line of credit includes a certain fixed asset of the Company.

The

On August 24, 2022, the Company issued 60,000350,000 shares to a church in upstate New York as a charitable donation.

On August 29, 2022, the Company received 36,500 shares of common stock from a former investor. The shares can be re-issued.

On August 31, 2022, the Company entered into a $900,000 note payable with an investor, issued at a discount of $135,000, due August 31, 2023, and bearing 12% interest. A warrant for the purchase of 1,000,000 common shares at an exercise price of $.01 per share was issued as a commitment fee to the investor. Additional commitment fees could apply based on future events. The exercise price of the warrant is subject to change based on future events. Payment of principal and interest is due at maturity. The note has a convertible default provision in the event the Company does not make the payment at maturity.  The conversion terms are variable and equal to the lowest trading price (i) during the previous twenty (20) trading day period ending on the date of issuance of the Note, or (ii) during the previous twenty (20) trading day period ending on the conversion date.  There are other variable terms related to conversion if default occurs. The note has anti-dilution clauses as well.  The conversion terms are not applicable as long as the loan is current.

On September 19, 2022, the Company issued 70,922 shares to a consultant for services in July and September 2019, under terms of a Business Development and Marketing Agreement dated June 10, 2019.

On July 22, 2019, the Company issued 210,000 common shares for services. The shares were issued in satisfaction of an accrued expense at June 30, 2019 for consulting servicesadvisory fees under an anti-dilution provision in the May 2017 Consulting Agreement (Note 11). The shares were issued to a related party of the consultant.Investment Relations Agreement.

F-48

F-32

=====================================================================================================================================

Note 16 - Subsequent Events (Continued)

GALAXY NEXT GENERATION, INC.

Condensed Consolidated Balance Sheets

 

 

 

 

 

September 30, 2022

 

June 30, 2022

Assets

(Unaudited)

 

(Audited)

Current Assets

 

 

 

Cash

$ 163,126

 

$ 300,899

Accounts receivable, net

797,746

 

452,643

Inventories, net

950,709

 

1,002,108

Other current assets

3,950

 

3,950

Total Current Assets

1,915,531

 

1,759,600

 

   

Property and Equipment, net (Note 2)

338,676

 

348,869

Intangibles, net (Notes 1 and 11)

1,388,912

 

1,443,191

Goodwill (Note 1)

834,220

 

834,220

Operating right of use asset (Note 6)

159,791

 

179,512

Total Assets

$ 4,637,130

 

$  4,565,392

 

   

Liabilities and Stockholders' Deficit

   

Current Liabilities

   

Line of credit (Note 3)

$  160,000

 

$ -

Current portion long term notes payable (Note 4)

3,078,492

 

2,815,231

Accounts payable

617,770

 

737,948

Accrued expenses

1,133,944

 

993,371

Deferred revenue

647,433

 

175,436

Short term portion of related party notes and payables (Note 5)

1,183,755

 

1,238,755

Total Current Liabilities

6,821,394

 

5,960,741

Noncurrent Liabilities

   

Related party notes payable, less current portion (Note 5)

1,038,457

 

586,862

Notes payable, less current portion (Note 4)

26,683

 

248,978

Total Liabilities

7,886,534

 

6,796,581

 

   

Stockholders' Equity (Deficit)

   

Common stock

321,356

 

321,134

Preferred stock – Series G, non-redeemable

-

 

-

Preferred stock - Series F, subject to redemption

11

 

11

Additional paid-in-capital

52,164,956

 

51,629,750

Accumulated deficit

(55,735,727)

 

(54,182,084)

Total Stockholders' Deficit

(3,249,404)

 

(2,231,189)

 

   

Total Liabilities and Stockholders' Deficit

$ 4,637,130

 

$ 4,565,392

On August 8, 2019, the Company entered into a new $200,000 convertible note with an investor and issued 50,000 shares

 See accompanying notes to the investor under termscondensed consolidated financial statements (unaudited).

F-33

GALAXY NEXT GENERATION, INC.

Condensed Consolidated Statements of the convertible note.Operations (Unaudited)

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 527,632 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 common stock and a 2 year note payable to the seller for $3,000,000. The purchase price is subject to adjustment based on the achievement of 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 35,000 shares to a software developer as compensation for a research and development project.


F-49

Galaxy Next Generation, Inc.

Consolidated Financial Statements

March 31, 2020

 

For the Three Months

 

Ended September 30,

 

2022

2021

Revenues

 $ 619,053

 $  1,684,771

Cost of Sales

271,485

1,018,763

 

 

 

Gross Profit

 347,568

666,008

 

 

 

General and Administrative Expenses

 

 

Stock compensation and stock issued for services

 188,128

 32,750

General and administrative

1,431,979

1,498,124

Total General and Administrative Expenses

 1,620,107

 1,530,874

Loss from Operations

 (1,272,539)

 (864,866)

 

 

 

Other Income (Expense)

 

 

Other income

2,543

-

Change in fair value of derivative liability

 -

 1,008,000

Interest accretion

 (121,270)

 (8,750)

Interest expense related to Equity Purchase Agreement (Note 10)

 -

 (252,900)

Interest expense

 (162,377)

 (267,511)

 

 

 

Total Other Income (Expense)

 (281,104)

 478,839

 

 

 

Net Loss before Income Taxes

(1,553,643)

 (386,027)

 

 

 

Income taxes (Note 8)

 -

 -

 

 

 

Net Loss

 $ (1,553,643)

 $  (386,027)

 

 

 

Net Basic and Fully Diluted Loss Per Share

 $  (0.0751)

 $  (0.0245)

 

 

 

Weighted average common shares outstanding

 

 

Basic

 20,685,938

 15,727,493

Fully diluted

21,731,591

 19,394,297

 

GALAXY NEXT GENERATION, INC.

Condensed Consolidated Balance Sheets

March 31, 2020

June 30, 2019

Assets

(Unaudited)

(Audited)

Current Assets

      Cash

 $                194,702

 $                169,430

      Accounts receivable, net

                599,146

  262,304

      Inventories, net

                   929,210

      648,715

      Prepaid and other current assets

                     4,900

 20,898

      Total Current Assets

                1,727,958

 1,101,347

Property and Equipment, net (Note 2)

                     62,194

26,765

Intangibles, net (Notes 1 and 12)

                1,224,000

  -

Goodwill (Notes 1 and 12)

                834,220

834,220

Operating right of use asset (Note 7)

                   95,426

  -

   Total Assets

 $         3,943,798

 $             1,962,332

Liabilities and Stockholders' Equity (Deficit)

Current Liabilities

      Line of credit (Note 3)

 $            1,236,598

 $             1,230,550

      Convertible notes payable, net of discount (Note 4)

                1,354,133

  2,124,824

      Derivative liability, convertible debt features and warrants (Note 5)

179,013

                1,025,944

      Current portion of long term notes payable (Note 4)

                338,434

                  279,346

      Accounts payable

                1,891,348

                  655,941

      Accrued expenses

                   259,179

                  597,351

      Deferred revenue

926,358

247,007

      Short term portion of vendor payable

146,069

34,941

      Short term portion of related party notes and payables (Note 6)

1,278,169

                  200,000

   Total Current Liabilities

            7,609,301

                6,395,904

Noncurrent Liabilities

      Long term portion of vendor payable

                   97,379

                  174,703

      Long term portion of related party notes payable (Note 6)

                2,075,000

                            -

      Notes payable, less current portion (Note 4)

69,915

                      1,607

   Total Liabilities

             9,851,595

6,572,214

Stockholders' Equity (Deficit)

      Common stock

            11,186

                      1,072

      Preferred stock - Series E, non-redeemable

                          50

                            -

      Additional paid-in-capital

           13,652,303

                4,859,731

      Accumulated deficit

         (19,571,336)

               (9,470,685)

   Total Stockholders' Equity (Deficit)

            (5,907,797)

               (4,609,882)

Total Liabilities and Stockholders' Equity (Deficit)

 $            3,943,798

 $           1,962,332

See accompanying notes to the condensed consolidated financial statements (unaudited).

F-50

F-34

GALAXY NEXT GENERATION, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

For the Three Months

For the Nine Months

Ended March 31,

Ended March 31,

2020

2019

2020

2019

Revenues

Technology interactive panels and related products

 $           345,956

 $           261,712

 $        1,837,354

 $           1,106,540

Entertainment theater ticket sales and concessions

                       - 

              78,661

                       -

              589,705

Technology office supplies

                  3,291

                  8,350

                13,319

                21,108

   Total Revenues

              349,247

              348,723

           1,850,673

           1,717,353

Cost of Sales

Technology interactive panels and related products

              130,614

              230,833

              1,116,398

              948,073

Entertainment theater ticket sales and concessions

                         -

                54,315

                         -

              217,638

   Total Cost of Sales

              130,614

              285,148

1,116,398

              1,165,711

Gross Profit

              218,633

              63,575

             734,275

              551,642

General and Administrative Expenses

Stock compensation and stock issued for services

              48,034

                         -

           2,055,726

                         -

Asset imparment expense (Note 1)

             2,000,287

                         -

           2,000,287

                         -

General and administrative

           1,662,359

           2,043,181

           4,263,887

           4,408,951

Loss from Operations

          (3,492,047)

          (1,979,606)

          (7,585,625)

          (3,857,309)

Other Income (Expense)

Other income

                       -

                97,471

                  3,049

                151,289

Expenses related to convertible notes payable:

   Change in fair value of derivative liability

695,300  

                       -

         2,717,557

                       -

   Interest accretion

             (603,852)

                       -

             (1,412,705)

                       -

Interest expense

          (1,860,498)

               (100,893)

          (3,822,927)

               (163,258)

   Total Other Income (Expense)

             (1,769,050)

                    (3,422)

             (2,515,026)

                 (11,969)

Net Loss before Income Taxes

          (5,261,097)

          (1,983,028)

          (10,100,651)

          (3,869,278)

Income taxes (Note 9)

                         -

                         -

                         -

                         -

Net Loss

 $  (5,261,097)

 $  (1,983,028)

 $  (10,100,651)

 $  (3,869,278)

Net Basic and Fully Diluted Loss Per Share

 $          (0.15)

 $          (0.20)

 $          (0.47)

 $          (0.42)

Weighted average common shares outstanding

   Basic

35,520,434         

           10,105,121

21,547,126         

           9,154,161

   Fully diluted

585,972,958         

           10,105,121

339,856,357         

           9,154,161

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Deficit

Three Months Ended September 30, 2022

(Unaudited)

              

Total

 

Common Stock (1)

 

Preferred Stock Series G

 

Preferred Stock Series F

 

Additional

 

Accumulated

 

Stockholders'

 

Shares

Amount

 

Shares

Amount

 

Shares

Amount

 

Paid-in Capital

 

Deficit

 

Deficit

Balance, July 1, 2022

19,169,128

$  321,134

51

 $  -

11,414

$  11

 

$ 51,629,750

 

$ (54,182,084)

 

$  (2,231,189)

 

Common stock issued for services

1,070,922

107

-

-

-

-

188,021

-

 

 

188,128

 

Commitment shares issued

800,000

80

-

-

-

-

144,720

-

 

144,800

 

Common

stock

issued

for

charitable donation

 

350,000

 

35

 

 

-

 

-

 

-

 

-

 

52,465

 

-

 

 

 

 

 

 

52,500

 

 

Fair value

of

warrants

-

-

-

-

-

-

150,000

-

 

 

150,000

 

Return of common stock

(36,500)

-

-

-

-

-

-

-

-

 

Consolidated

net loss

-

-

-

-

-

-

-

(1,553,643)

 

(1,553,643)

 

Balance, September 30, 2022

 21,353,550

 $ 321,356

51

 $  -

11,414

 $  11

$  52,164,956

$ (55,735,727)

$  (3,249,404)

 

(1) All share amounts, including those in the accompanying notes, have been adjusted to reflect a 1:200 reverse split effective March 7, 2022.

See accompanying notes to the condensed consolidated financial statements (unaudited).

F-51F-35

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Equity (Deficit)

Nine Month Period Ended March 31, 2020

(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

          475,000

           48

                -

                        -

         1,203,252

                      -

           1,203,300

 

Common stock issued in exchange for debt reduction

in August 2019

          347,397

           35

                -

                        -

            619,068

                      -

              619,103

 

Settlement of conversion features in August and

September 2019

                     -

             -

                -

                        -

            149,374

                      -

              149,374

 

Issuance of common stock to warrant

holders in September 2019

          644,709

             -

                -

                        -

                   ��    -

                      -

                         -

 

Common stock issued as compensation in

September 2019

            44,511

             4

                -

                        -

              44,507

                      -

                44,511

 

Common stock issued for services in

September 2019

            80,000

             9

                -

                        -

              79,991

                      -

                80,000

 

Common stock issued in acquisition of Ehlert Solutions, Inc. and Interlock Concepts, Inc. (Note 12)

       1,350,000

         135

                -

                        -

         1,720,216

                      -

           1,720,351

GALAXY NEXT GENERATION, INC.

Consolidated Statement of Changes in Stockholders' Equity (Deficit)

Three Months Ended September 30, 2021

(Unaudited)

        

Total

 

Common Stock (1)

Preferred Stock - Class E

Additional

Accumulated

Stockholders'

 

Shares

 

Amount

 

Shares

Amount

 

Paid-in Capital

 

Deficit

 

Deficit

Balance, July 1, 2021

 15,699,414

 $ 280,744

 500,000

 $ 50

 $ 46,215,049

 $ (47,931,128)

 $ (1,435,285)

 

Common stock issued for services

 12,500

250

 -

-

32,500

 -

 32,750

 

Common stock issued under Equity Purchase Agreement

 450,000

9,000

 -

 -

1,082,000

-

1,091,000

 

Consolidated net loss

-

-

-

-

-

(386,027)

(386,027)

 

Balance, September 30, 2021

16,161,914

$  289,994

500,000

 $ 50

 $ 47,329,549

 $ (48,317,155)

 $ (697,562)

(1) All share amounts, including those in the accompanying notes, have been adjusted to reflect a 1:200 reverse split effective March 7, 2022.

 

F-52

Common stock issued in exchange for debt reduction

in September 2019

          397,864

           40

                -

                        -

            408,622

                      -

              408,662

 

Common stock issued for services in

October 2019

          521,557

           52

                -

                        -

            403,550

                      -

              403,602

 

Common stock issued in exchange for debt reduction

in October 2019

          833,572

           83

                -

                        -

            478,651

                      -

              478,734

 

Issuance of common stock to warrant holders

in October 2019

          583,670

             -

                -

                        -

                        -

                      -

                         -

 

Settlement of conversion features in October 2019

                     -

             -

                -

                        -

                3,000

                      -

                  3,000

 

Common stock issued for services in November 2019

            45,000

             5

                -

                        -

              19,795

                      -

                19,800

 

Common stock issued in exchange for debt reduction

in November 2019

       1,194,157

         119

                -

                        -

            429,396

                      -

              429,515

 

Common stock issued for convertible notes

in November 2019

          500,000

           50

                -

                        -

            219,950

                      -

              220,000

F-53

Common stock issued for services in December2019

          908,355

           91

                -

                        -

            256,387

                      -

              256,478

 

Commitment shares issued in December 2019

            25,000

             3

                -

                        -

                6,997

                      -

                  7,000

 

Issuance of Preferred Stock - Class E in November 2019

                     -

             -

     500,000

                     50

            499,950

                      -

              500,000

 

Common Stock issued in exchange for debt reduction in January 2020 (Note 8)

2,514,782

251

-

-

436,629

-

436,880

 

Common Stock issued for services in January 2020 (Note 8)

100,000

10

-

-

13,990

-

14,000

 

Common stock issued for compensation in January 2020 (Note 8)

100 ,000

10

-

-

14,990

-

15,000

 

Common stock issued in exchange for debt reduction in February 2020 (Note 8)

5,113,855

511

-

-

243,169

-

243,680

 

Common stock issued in exchange for services in February 2020 (Note 8)

100,000

10

-

-

6,990

-

7,000

 

Common stock issued in exchange for debt reduction in March 2020 (Note 8)

85,586,940

8,559

-

-

1,522,153

-

1,530,712

 

Common stock issued for services in March 2020 (Note 8)

890,000

89

-

-

11,945

-

12,034

 

Common stock issued for cashless exercise of warrants in March 2020 (Note 8)

21,914,415

-

-

-

-

-

-

 

Consolidated net loss

                     -

             -

                -

                        -

                        -

      (10,100,651)

         (10,100,651)

 

Balance, March 31, 2020

    35,589,685

 $ 11,186

     500,000

 $                  50

 $    13,652,303

 $ (19,571,336)

 $      (5,907,797)

 

See accompanying notes to the consolidated financial statements (unaudited)

F-54

Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficit)

Nine Month Period Ended March 31, 2019

(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

 

Common stock issued for services

in January 2019

             100,000

              10

                 219,990

                             -

                  220,000

 

Common stock issued for services

in February 2019

             100,000

              10

                 246,990

                             -

                  247,000

 

Common stock issued for services

in March 2019

             100,000

              10

                 216,990

                             -

                  217,000

 

Non-cash consideration for net assets

of Entertainment

              (38,625)

              (4)

                 (92,696)

                             -

                   (92,700)

 

Consolidated net loss

-

-

-

         (3,869,278)

             (3,869,278)

 

Balance, March 31, 2019

 9,993,609

 $      999

 $          4,574,998

 $      (6,676,846)

 $    (2,100,849)

See accompanying notes to the consolidated financial statements (unaudited)

F-55

GALAXY NEXT GENERATION, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Nine Month Period Ended March31,

2020

2019

Cash Flows from Operating Activities

   Net loss

 $   (10,100,651)

 $     (3,869,278)

   Adjustments to reconcile net loss to net cash used in operating activities:

      Depreciation

27,855

                                        216,642

      Goodwill and intangible assets impairment charge

2,000,287

-

      Loss on disposal of property and equipment

13,236

-

      Amortization of convertible debt discounts

308,062

;45,022

      Gain on sale of Entertainment

-

(60,688)

      Issuance of stock for services

-

921,859

      Amortization of intangible assets

536,000

-

      Accretion and settlement of financing instruments

     and change in fair value of derivative liability

(389,331)

-

   Changes in assets and liabilities:

      Accounts receivable

323,444

283,222

      Inventories

(194,699)

410,071

      Prepaid expenses and other assets

18,098

(34,710)

      Accounts payable

217,307

(135,105)

      Accrued expenses

(365,562)

34,344

      Deferred revenue

167,406

                                          (219,820)

Net cash used in operating activities

(7,438,550)

                                    (2,408,441)

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

-

Cash Flows from Financing Activities

   Principal payments on financing lease obligations

(5,721)

                                         (37,989)

   Principal payments on short term notes payable

(48,331)

(20,000)

   Payments on advances from stockholder, net

-

 (111,173)

   Payments on convertible notes payable

(655,076)

 -

   Proceeds from convertible notes payable

4,550,684

1,086,300

   Borrowings (payments) on line of credit, net

(100)

682,947

   Proceeds from issuance of common stock

-

637,000

   Proceeds from accounts and notes payable - related parties, net

627,084

 45,000

  

Net cash provided by financing activities

4,513,540

                                     2,282,085

Net Increase (Decrease) in Cash and Cash Equivalents

25,272

                                            (126,085)

Cash, Beginning of Period

                                169,430

                                        184,255

Cash, End of Period

 $   194,702

 $     57,899

F-56

   Noncash additions related to convertible debt

 $  268,350 

 $    120,700

   Cash paid for interest

 $  176,379 

 $    132,560

   Related party note payable issued for acquisition of business

 $1,484,473

 $                -

   Noncash sale of Entertainment

 $               -

 $      92,700

   Settlement of conversion feature

 $   152,374

 $               -

   Acquisition of goodwill and intangibles

 $3,760,287

 $               -

   Common stock issued in exchange for debt reduction

$3,447,912

 $               -

   Stock compensation and stock issued for services

 $2,055,873

 $               -

   Property and equipment purchased with financing lease

 $     37,979

 $               -

   Convertible note and warrants extinguished

 $2,072,617

 $               -

   Fair value of convertible note issued to stockholder

 $1,225,000

 $               -

   Fair value of preferred stock - Series E issued to stockholder

 $  500,000

 $               -

See accompanying notes to the condensed consolidated financial statements (unaudited).

 

F-57F-36

GALAXY NEXT GENERATION, INC.

Consolidated Statements of Cash Flows

(Unaudited)

 

Three Months Ended September 30,

 

2022

 

2021

Cash Flows from Operating Activities

  

 

Net loss

 $  (1,553,643)

$  (386,027)

Adjustments to reconcile net loss to net cash used in operating activities:

 

Depreciation and amortization

 177,376

 130,145

Amortization of convertible debt discounts and warrants

 121,270

 8,750

Change in fair value of derivative liability

 -

 (1,008,000)

Stock issued for services and donated

 385,428

 32,750

Stock issued under Equity Purchase Agreement

 -

 252,900

Fair value of warrants issued

150,000

-

 

 

Changes in assets and liabilities:

 

Accounts receivable

 (345,103)

 (61,683)

Inventories

 51,399

 (109,402)

Right of use assets

 19,721

 16,321

Accounts payable

 (120,178)

 7,847

Accrued expenses

 140,573

 382,863

Deferred revenue

 471,997

 (139,273)

 

 

 

Net cash used in operating activities

 (501,160)

 (872,809)

 

 

Cash Flows from Investing Activities

 

Purchases of capitalized development costs

 (420,559)

 (4,160)

Purchases of property and equipment

 -

 -

 

 

Net cash used in investing activities

 (420,559)

 (4,160)

 

 

Cash Flows from Financing Activities

 

Principal payments on financing lease obligations

 -

 (1,392)

Proceeds from notes payable

 477,500

 -

Principal payments on notes payable

 (245,986)

 (128,042)

Proceeds (payments) on notes and advances from stockholders, net

 396,595

 (13,998)

Proceeds (payments) on line of credit, net

 155,837

 (4,999)

Proceeds from sale of common stock under Equity Purchase Agreement

 -

 838,100

 

 

 

Net cash provided by financing activities

 783,946

 689,669

 

 

Net Decrease in Cash

 (137,773)

 (187,300)

 

 

Cash, Beginning of Period

 300,899

 541,591

 

 

Cash, End of Period

 $  163,126

 $ 354,291

 

 

Supplemental and Non Cash Disclosures

 

Legal fees netted from loan proceeds

 $ 50,413

 $ -

 

 

Cash paid for interest

 $ 109,725

 $  37,079

Settlement of note payable

$  400,000

$ -

 

 

Interest on shares issued under Equity Purchase Agreement

 $  -

 $ 252,900

 

 

Stock issued for services

 $ 188,128

 $ 32,750

 

 

Accretion of discount and change in fair value of derivatives

 $ 121,270

 $  999,250

See accompanying notes to the condensed consolidated financial statements (unaudited).

F-37

Note 1 - Summary of Significant Accounting Policies

The accompanying unaudited interim condensed consolidated financial statements, included herein, have been prepared by the Company pursuant to the rules

Corporate History, Nature of Business, Mergers and regulations of the Securities and Exchange CommissionAcquisitions

Galaxy Next Generation LTD CO. ("SEC"Galaxy CO"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated statements have been prepared in accordance with the Company's accounting policies described was organized in the Company's Annual Reportstate 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 Form 10-K forMarch 16, 2018, with R&G becoming the year ended June 30, 2019 and should be read in conjunction with the audited consolidated financial statements and the notes thereto included in that report. Unless the context indicates otherwise, referencessurviving company. R&G subsequently changed its name to the "Company" mean Galaxy Next Generation, Inc. ("Private 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"), owned and its subsidiaries.operated Georgetown 14 Cinemas, a fourteen-theater movie complex located in Indianapolis, Indiana.

There have been no significant changes

On June 22, 2018, Private Galaxy consummated a reverse triangular merger whereby Galaxy merged with and into FLCR by the stockholders of Private Galaxy transferring all of the shares of stock of Private Galaxy into a newly formed subsidiary which was formed specifically for the transaction ("Galaxy MS") and the stockholders receiving shares of stock of FLCR. The merger resulted in Private Galaxy MS becoming a wholly-owned subsidiary of FLCR. For accounting purposes, the acquisition of Private 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 Private Galaxy rather than a purchase by FLCR is that FLCR is a public reporting company, and Private 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 Company's accounting policies from those disclosed in its Annual Report on Form 10-K except for those policies described below.

With the global spreadhistorical financial statements of the ongoing novel coronavirus ("COVID-19") pandemic inCompany prior to the first quartermerger are those of 2020,Private Galaxy. The financial statements after the completion of the merger include the combined assets and liabilities of the combined company (collectively Private Galaxy, FLCR and FLCE).

In recognition of Private 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) the Company has implementedchanged its fiscal year end to June 30, effective June 2018; (3) the Company's 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 continuity plans designed to address and mitigateoperated by the impactcombined company became the business that was operated by Private Galaxy.

On September 3, 2019, Galaxy acquired 100% of the COVID-19 pandemic on its employees and business.  While the Company revenue has not been negatively impacted at this time, given the global economic slowdown, and the other risks and uncertainties associated with the pandemic, the Company's business, financial condition, resultsstock of operations and growth prospects could be materially adversely affected. The extent to which the COVID-19 pandemic impacts the Company's business,  the business of the Company's suppliers and other commercial partners, the Company's corporate development objectives and the value of and market for the Company's common stock, will depend on future developments that are highly uncertain and cannot be predicted with confidence at this time, such as the ultimate duration of the pandemic, travel restrictions, quarantines, social distancing and business closure requirements in the United States and other countries, and the effectiveness of actions taken globally to contain and treat the disease.  The global economic slowdown and the other risks and uncertainties associated with the pandemic could have a material adverse effect on our business, financial condition, results of operations and growth prospects. In addition, to the extent the ongoing COVID-19 pandemic adversely affects the Company's business and results of operations, it may also have the effect of heightening many of the other risks and uncertainties which the Company faces.

F-58

Acquisition

On September 4, 2019, Galaxy entered into a stock purchase agreement with Interlock Concepts, Inc. (Concepts)("Concepts") and Ehlert Solutions Group, Inc. (Solutions)("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.

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.

On October 15, 2020, Galaxy acquired the assets of Classroom Technologies Solutions, Inc. ("Classroom Tech") for consideration of (a) paying off a secured Classroom Tech loan, not to exceed the greater of 50% of the value of the Classroom Tech assets acquired or $120,000; (b) the issuance of a promissory note in the amount of $44,526 to a Classroom Tech designee; and (c) the issuance of 10 million shares of common stock to the seller of Classroom Tech. Classroom Tech provides cutting-edge presentation products to schools, training facilities, churches, corporations and retail establishments. Their high-quality solutions are customized to meet a variety of needs and budgets in order to provide the best in education and presentation technology. Classroom Tech direct-sources and imports many devices and components which allows the Company to be innovative, nimble, and capable of delivering a broad range of cost-effective solutions. Classroom Tech also offers in-house service and repair facilities and carries many top brands.

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 44 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.

The Entertainment segment was sold on February 6, 2019 in exchange for 193 Galaxy common shares.

Impact COVID-19 Aid, Relief and Economic Security Act

The Cares Act allowed employers to defer the deposit and payment of the employer’s share of Social Security taxes from March 27, 2020 through September 30, 2021. The deferred deposits of the employer’s share of Social Security tax must be deposited 50% by December 31, 2021, and 50% by December 31, 2022. The Company’s remaining deferred deposits and current payments due amounted to approximately $491,000 and $458,000 at September 30, 2022 and June 30, 2022, respectively.

F-38

In the three months ended September 30, 2022 and 2021, the Company applied for Employee Retention Credits and has recognized approximately $0 and $40,000 as a reduction to operating expenses in the consolidated statements of operations.

The Covid-19 pandemic that began in early 2020 caused shelter-in-place policies, unexpected factory closures, supply chain disruptions, and market volatilities across the globe. As a result of the economic disruptions and unprecedented market volatilities and uncertainties driven by the Covid-19 outbreak, the Company experienced some supply chain disruptions. However, the Company has not experienced any significant payment delays or defaults by our customers as a result of the COVID-19 pandemic.

The full impact of the Covid-19 outbreak continues to evolve as of the date of this report. The depth and duration of the pandemic remains unknown. Despite the availability of vaccines, recent surges in the infection rate and the detection of new variants of the virus have reinforced the general consensus that the containment of Covid-19 remains a challenge. Management is actively monitoring the global situation and its effect on its financial condition, liquidity, operations, suppliers, industry, and workforce.

Basis of Presentation and Principles of Consolidation

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. 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").

The financial statements include the consolidated assets and liabilities of the combined company (collectively Private Galaxy Next Generation, Inc., FullCircle Registry, Inc., FullCircle Entertainment, Inc.,FLCR Interlock Concepts, Inc., and Ehlert Solutions Group, Inc., and Classroom Tech, referred to collectively as the "Company") See Notes 5.

All intercompany transactions and 12)accounts have been eliminated in the consolidation.

The Company is an over-the-counter public company traded under the stock symbol listing GAXY (formerly FLCR).

F-59

Use of Estimates

The preparation of consolidated financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and 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. Actual results could differ from those estimates.

Significant estimates used in preparing the consolidated financial statements include those assumed in computing valuation of goodwill and intangible assets, valuation of convertible notes payable and warrants, and the valuation of deferred tax assets. It is reasonably possible that the significant estimates used will change within the next year.

Reverse Stock Split

Unless otherwise noted, all share and per share data referenced in the consolidated financial statements and the notes thereto have been retroactively adjusted to reflect the one-for-two hundred reverse stock split effective March 7, 2022 of our authorized and outstanding shares of common stock. As a result of the reverse stock split, certain amounts in the consolidated financial statements and the notes thereto may be slightly different than previously reported due to rounding of fractional shares, and adjustment for the reverse split.

Capital Structure

In accordance with ASC 505, Equity, the

The Company's capital structure is as follows:

   

March 31, 2020

    
   

Authorized

 

Issued

 

Outstanding

    
            
 

Common stock

 

       4,000,000,000

 

    135,589,685

 

    135,551,060

 

$.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

         
   

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

  

September 30, 2022

    
  

Authorized

 

Issued

 

Outstanding

    

Common stock

 

 200,000,000

 21,353,550

 21,353,357

 

$.0001 par value, one vote per share

      

Preferred stock – All Series

 

 200,000,000

 -

 -

 

$.0001 par value

      

Preferred stock - Series A

 

 750,000

 -

 -

 

$.0001 par value; no voting rights

      

Preferred stock - Series B

 

 1,000,000

 -

 -

 

$.0001 par value; voting rights of 10 votes for 1 Series B share; 2% preferred dividend payable annually

   

 

Preferred stock - Series C

 

 

 9,000,000

 

 -

 

 -

 

 

$.0001 par value; 500 votes per share, convertible to common stock

   
      

Preferred stock - Series F

 

 15,000

 11,414

 11,414

 

$.0001 par value; no voting right, convertible to common at a fixed price per share

   
   

Preferred stock - Series G

 

 51

 51

 51

 

$.0001 par value; no dividend rights, voting rights with common stock as a single series, one share equals 1% of the total voting rights, not subject to splits

        
        
        

F-60

F-39

  

June 30, 2022

    
  

Authorized

 

Issued

 

Outstanding

    

Common stock

 

 20,000,000

 19,169,128

 19,168,935

 

$.0001 par value, one vote per share

      

Preferred stock – All Series

 

 200,000,000

 -

 -

 

$.0001 par value

      

Preferred stock - Series A

 

 750,000

 -

 -

 

$.0001 par value; no voting rights

      

Preferred stock - Series B

 

 1,000,000

 -

 -

 

$.0001 par value; voting rights of 10 votes for 1 Series B share; 2% preferred dividend payable annually

   
      

Preferred stock - Series C

 

 9,000,000

 -

 -

 

$.0001 par value; 500 votes per share, convertible to common stock

   
      

Preferred stock - Series F

 

 15,000

 11,414

 11,414

 

$.0001 par value; no voting rights, convertible to common at a fixed price of $0.37per share; stated value is $1,000 per share

   
   

Preferred stock - Series G

 

 51

 51

 51

 

$.0001 par value; no dividend rights, voting rights with common stock as a single series, one share equals 1% of the total voting rights, not subject to splits

        

Authorized common stock increased from 20,000,000 to 200,000,000 on August 31, 2022. There was a 1:200 reverse split effective on March 7, 2022.

There is no publicly traded market for the preferred shares. The Preferred Series D and E were retired in December 2021. Preferred Series G were issued in June 2022, pursuant to Employment Agreements (Note 10).

There are 2,839,373,72085,556,140 common shares reserved at March 31, 2020September 30, 2022 under terms of the convertible debtnotes payable agreements, and the Stock Plan (see Notes 44,5 and 13)11).

There are 12,344,2154,048,590 issued common shares that are restricted as of March 31, 2020.September 30, 2022. The shares maywill become free-trading after nine months of being held upon satisfaction of certain terms within the debt agreements.

Supplier Agreement

Contract assets and regulatory conditions.  contract liabilities are as follows:

 

September 30, 2022

 

June 30, 2022

Contract assets

$  55,125

 

 $   55,125

Contract liabilities

-

 

-

Warranty

The Company is negotiating a warranty settlement with one of its manufacturers. At March 31, 2020,For the three months ended September 30, 2022 and 2021, the Company accrued $243,450 payablerecognized $0 and $433,609 of revenues related to this manufacturer to be paid over twenty-four months, with $97,379 recorded as a long-term portion of vendor payable. At June 30, 2019 the Company accrued $209,644 payable to this manufacturer, with $174,703 recorded as a long-term vendor payable.supplier agreements.

Accounts Receivable

At March 31, 2020

Management deemed no allowance for doubtful accounts was necessary at September 30, 2022 and June 30, 2019, management determined no allowance was necessary.2022. At March 31, 2020September 30, 2022 and June 30, 2019, $926,3582022, $647,433 and $247,007, respectively,$175,436 of total accounts receivable were considered unbilled and recorded as deferred revenue.

Inventories

Management estimates $20,000$116,362 and $116,362 of obsolete or slow-moving inventory reserves at March 31, 2020September 30, 2022 and June 30, 2019.

Property and Equipment

Depreciation expense was $10,011 and $38,220 for the three months ended March 31, 2020 and 2019, respectively.  Depreciation expense was $27,855 and $216,642 for the nine months ended March 31, 2020 and 2019,2022, respectively.

Goodwill

Goodwill, at March 31, 2020Intangible Assets and June 30, 2019 is $834,220, and is attributed to the reverse merger of FullCircle Registry and the acquisition of Concepts and Solutions.Product Development Costs

F-61

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 analysis of goodwill or whenever events or circumstances arise that indicate an impairment may exist, such as the loss of a key executive, adverse industry and economic conditions, or increased or unexpected competition. 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 condensed consolidated statements of operations.

Management of the Company determined that a triggering event to assess goodwill impairment occurred during the three months ended March 31, 2020 due to the separation of a key executive associated with their acquisition of Concepts and Solutions. While there was no single determinative event, the consideration in totality of several factors that developed during the third quarter of 2020 led management to conclude that it was more likely than not that the fair values of certain intangible assets, and goodwill acquired as part of that acquisition were below their carrying amounts. These factors included: a) former key executive separating from the Company; b) respective former key executive violating his noncompete changing the use and value of it; c) sustained decrease in the Company's share price which reduced market capitalization; and d) uncertainty in the United States and global economies beginning in March and continuing through May 2020 due to Covid-19. As a resultproduct development costs are comprised of the interim impairment test,following at September 30, 2022:

 

 

 

Cost

 

 

Accumulated Amortization

 

Net Book

Value

 

 

 

Total

Goodwill

$ 834,220

 

 -

$834,220

 

$  834,220

Finite-lived assets:

 

 

 

 

 

 

Customer list

$ 888,869

 

$  (516,370)

$  372,499

 

$  372,499

Vendor relationships

480,115

 

(288,515)

191,600

 

191,600

Capitalized product development cost

1,392,590

 

(567,777)

824,813

 

824,813

 

 $ 2,761,574

 

 $(1,372,662)

$  1,388,912

 

$1,388,912

F-40

Goodwill, intangible assets, and product development costs are comprised of the unaudited results for the third quarter of 2020 included non-cash impairment losses of approximately $2,000,000, including $800,287 related to goodwill and $1,200,000 related to finite-lived intangible assets.following at June 30, 2022:

Intangible Assets

 

Cost

 

Accumulated Amortization

 

Net Book Value

 

Impairment

 

Total

Goodwill

 $  834,220

 

 $  -

 

 $  834,220

 

 $  -

 

 $  834,220

Finite-lived assets:

 

 

 

 

 

 

 

 

Customer list

$  922,053

 

$  (472,320)

$  449,733

 

 $  (33,184)

 

 $  416,549

Vendor relationships

 484,816

 

 (264,565)

 

 220,251

 

 (4,701)

 

 215,550

Product development costs

 1,279,686

 

 (468,594)

 

 811,092

 

 -

 

811,092

 

 $  2,686,555

 

$ (1,205,479)

 

$  1,481,076

 

$  (37,885)

 

 $  1,443,191

Intangible assets such as customer lists and vendor relationships are stated at the lower of cost or fair value. Intangible assetsThey are amortized on a straight-line basis over periods ranging from twothree to fivesix years, representing the period over which the Company expects to receive future economic benefits from these assets.

F-62

The Company acquired certain intangible assets. During the third quarter of 2020, management ofyear ended June 30, 2022, the Company determined that a triggering event to assess the impairmentimpaired $37,885 of the intangible assets occurred. While there was no single determinative event,related to the consideration in totalityacquisition of several factors that developed during this period led management to conclude that it was more likely than not that the fair valuesClassroom Tech. Amortization of certainthese intangible assets a acquired as part of the Solutionamounted to $68,000 and Concept's acquisition were below their carrying amounts. Net intangible assets, accumulated amortization, and the impairment charge that occurred during$70,343 for the three months ended March 31, 2020,September 30, 2022 and 2021.

Costs incurred in designing and developing classroom technology products are notedexpensed as research and development until technological feasibility has been established. Technological feasibility is established upon completion of a detail product design, or in its absence, completion of a working model. Upon the achievement of technological feasibility, development costs are capitalized and subsequently reported at the lower of unamortized cost or net realizable value. Management's judgment is required in determining whether a product provides new or additional functionality, the point at which various products enter the stages at which costs may be capitalized, assessing the ongoing value and impairment of the capitalized costs and determining the estimated useful lives over which the costs are amortized.

Annual amortization expense is calculated based on the straight-line method over the product's estimated economic lives, which are typically three to six years. Amortization of product development costs incurred begins when the related products are available for general release to customers. Amortization of product development costs of $99,183 and $54,534 for the three months ended September 30, 2022 and 2021, is included in cost of revenues in the following table:Company's unaudited condensed consolidated statements of operations.

MARCH 31, 2020

Cost

Accumulated Amortization

Net Book Value

 

Impairment

 

Total

Finite-lived assets:

Goodwill

$  1,634,507

$                  -

$ 1,634,507

$    (800,287)

 

$ 824,220

Customer list

881,000

 

(88,100)

 

792,900

 

-

 

792,900

Vendor relationships

479,000

 

(47,900)

 

431,100

 

-

 

431,100

Noncompete agreements

1,600,000

 

(400,000)

 

1,200,000

 

(1,200,000)

 

-

 

$  4,594,507

 

$    (536,000)

 

$ 4,058,507

 

$  (2,000,287)

 

$2,058,220

Estimated amortization expense related to finite-lived intangible assets for the next five years is: $272,000$641,886 for 2020, $272,000fiscal year 2023, $455,322 for 2021, $272,000fiscal year 2024, $138,633 for 2022, $272,000fiscal year 2025, $87,624 for 2023,fiscal year 2026, and $136,000$46,515 for 2024. There were no intangible assets as of June 30, 2019.fiscal year 2027 and $18,932 thereafter.

F-63

Recent Accounting Pronouncements

Earnings (Loss) per Share

BasicThe Company has implemented all new applicable accounting pronouncements that are in effect and diluted earnings (loss) per common share is calculated usingapplicable. These pronouncements did not have any material impact on the weighted average number of common shares outstanding during the period. The Company's convertible notesconsolidated financial statements unless otherwise disclosed, 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

As of March 31, 2020 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.

Certain items such as goodwill and other intangible assets are recognized or disclosed at fair value on a non-recurring basis. We determine the fair value of these items using Level 3 inputs.

Derivative Liabilities

The Company generally does not use derivativebelieve that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial instruments to hedge exposures to cash flowposition 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 closeresults 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.operations.

F-64

Recently issued Accounting Standards

In June 2016,December 2019, the FASB issued ASU 2016-13 "Financial Instruments - Credit LossesNo. 2019-12 "Income Taxes (Topic 326)," a new standard740): Simplifying the Accounting for Income Taxes ("ASU 2019-12") by removing certain exceptions to replace the incurred loss impairment methodology under current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.general principles. The standard isamendments will be effective for the Company on January 1, 2023,fiscal years, and early adoption is permitted. The Company is currently evaluating the impact the new standard will have on its consolidated financial statements.

In August 2018, the FASB issued ASU 2018-13, "Fair Value Measurement (Topic 820) Changes to the Disclosure Requirement for Fair Value Measurement" which amends ASC 820 to expand the disclosures required for items subject to Level 3, fair value remeasurement, including the underlying assumptions.  ASU 2018-13 is effective for public companies forinterim periods within those fiscal years, beginning after December 15, 2019.2021. Early adoption of the amendments is permitted. Depending on the amendment, adoption may be applied on a retrospective, modified retrospective or prospective basis. The Company is currently evaluating the impactadopted the new standard will haveguidance on July 1, 2022 in its consolidated financial statements. As this standard only requires additional disclosures, there is no anticipated financial statement impact of its adoption.

The Company has carefully considered new pronouncements that alter previous generally accepted accounting principles and does not believe that any new or modified principles will have a material impact on the Company's consolidated financial statements.

Reclassification

Certain amounts in the current period financial statements have been reclassified in order to conform to the current year presentation.

Note 2 - Property and Equipment

Property and equipment are comprised of the following at:

   

March 31, 2020

 

June 30, 2019

September 30, 2022

 

June 30, 2022

Vehicles

 $                      121,735

 

 $                        74,755

$ 212,658

 

 $ 212,658

Building

201,823

 

201,823

Equipment

                             6,645

 

                             5,000

16,192

 

 16,192

Leasehold improvements

31,000

 

31,000

Furniture and fixtures

                           30,235

 

                           12,598

28,321

 

 28,321

                         158,615

 

                           92,353

489,994

 

 489,994

Accumulated depreciation

                          (96,421)

 

                          (65,588)

(151,318)

 

 (141,125)

   

 

 

 

Property and equipment, net

 $                        62,194

 

 $                        26,765

$  338,676

 

 $  348,869

F-65

Note 3 - LineLines of Credit

The Company hashad $1,000,000 available under a $1,250,000 line of credit at March 31, 2020 and June 30, 2019 bearing interest at prime plus 0.5% (3.75% at March 31, 2020 and 6.00% at JuneSeptember 30, 2019)2021) which expires on August 12, 2020.expired October 29, 2021. The bank provided a 30-day grace period to repay the line to November 29, 2021. The line of credit iswas collateralized by certain real estate owned by stockholders and a family member of a stockholder, 850,0007,026,894 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 averageIn addition, a 20% curtailment of the outstanding balance may occur any time prior to maturity. The outstanding balance was $0 and $0 at September 30, 2022 and June 30, 2022, respectively.

F-41

The Company has up to $1,000,000 available credit line under an accounts receivable factoring agreement through July 30, 2022. This agreement automatically renews for a two year period unless notice is given. Total available credit under the factoring agreement was $873,375 and $989,680 as of September 30, 2022 and June 30, 2022, respectively. See Note 10.

On August 31, 2022, the Company received proceeds of $155,837 under an equity line of credit with a bank balance- First Citizens Bank. The $160,000 line of $50,000 is required as part ofcredit bears interest at prime plus 1% and matures August 25, 2027. Collateral on the line of credit agreement. A 20% curtailment payment is required duringincludes a certain fixed asset of the period from December 12, 2020 to May 12, 2020.Company. The outstanding balance was $1,236,598$160,000 and $1,230,550$0 at March 31, 2020September 30, 2022 and June 30, 2019,2022, respectively.

Notes

Note 4 - Notes Payable

Long Term Notes Payable

The Company's long-term notes payable obligations to unrelated parties are as follows at:

 

March 31, 2020

 

June 30, 2019

Note payable with a bank bearing interest at 4.00% and maturing on June 26, 2020. The note is guaranteed by a stockholder and collateralized by a certificate of deposit owned by a related party.  

   
   
   

274,900

 

274,900

    

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.

                           95,426

 

                                  -

    

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.

                            1,938

 

                            6,053

    

Financing lease with a finance company for a delivery vehicle requiring monthly installments totaling $679 including interest at 8.99% over a 6-year term expiring in December 2025.

                           36,085

 

                                  -

    

Total Notes Payable

                         408,349

 

                         280,953

    

Current Portion of Notes Payable

                         338,434

 

                         279,346

    

Long-term Portion of Notes Payable

 $                        69,915

 

 $                          1,607

 

September 30, 2022

 

June 30, 2022

Note payable with a bank bearing interest at 4% and maturing on June 26, 2020. The note was renewed by the lender with a revised maturity of June 26, 2021 and an interest rate of 3%. In July 2021, the note was renewed by the lender with a revised maturity date of July 7, 2026. The renewal provides for $4,405 monthly payments of principal and interest through maturity. The note is collateralized by a certificate of deposit owned by a related party.  

  

 

  

 

  

 

  

 

  

 

  

 

  

 

 $  196,552

 

 $  207,058

   

 

Note payable to an investor of $360,000 bearing interest at
12% and maturing February 28, 2023. Monthly installments of $30,000 beginning May 2022. The loan was issued at a discount of $60,000 and has a convertible default provision in the event the Company does not make the monthly payments. In July 2022, payments for June, July, and August 2022 were deferred to September 30, 2022 by the lender in exchange for $30,000 increase in the principal and a change in terms of certain default provisions.

 314,432

 

 269,432

   

 

Note payable to an investor bearing interest at 12% and
maturing March 18, 2023. Monthly installments of $22,558 begin on May 2022. The loan was issued at a discount of $24,450 and has a convertible default provision in the event the Company does not make the monthly payments.

 92,126

 158,745

 

 

Note payable to an investor bearing interest at 12% and
maturing on May 26, 2023 with monthly installments of
principal and interest of $120,185 beginning in May 2022. On May 25, 2022, the June, July, and August 2022 payments were deferred in exchange for 750,000 shares of common stock and a $146,667 increase to the principal balance. The October and November 2022 installments have been deferred by the lender.

 1,030,376

 1,294,198

 

 

Note payable of $600,000 due December 21, 2022, issued at a discount of $60,000, bearing 12% annual interest. A warrant for the purchase of 600,000 common shares at an exercise price of $0.50 per share was issued as a commitment fee. Principal and interest on the loan are due at maturity.

 170,000

 540,000

 

 

Note payable of $450,000 with payments of $62,438 due each month starting on September 22, 2022. The loan was issued at a discount of $49,500, bears 11% interest and has a convertible default provision in the event the Company does not make the monthly payments.

 425,250

 400,500

 

 

Note payable of $144,200 with equal installment payments of $16,150 due each month starting September 17, 2022. The loan was issued at a discount of $15,450, bears interest at 12% and has a convertible default provision.

 115,555

 -

 

 

F-66

F-42

Note payable to an investor bearing interest at 12%, due August 31, 2023. A warrant for the purchase of 1,000,000 common shares at an exercise price of $.01 per share was issued as a commitment fee to the investor.  The note has a convertible default provision.

 776,250

 -

 

 

Long term loan under Section 7(b) of the Economic Injury
Disaster Loan program bearing interest at 3.75% and maturing in May 2050. Monthly installments of principal and interest of $731 begin November 21, 2022.

 150,000

 150,000

 

 

Financing lease liabilities for offices and warehouses with monthly installments of $22,810 (ranging from $245 to $9,664) over terms expiring through December 2024.

 159,791

 179,512

 

 

Note payable 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.

 22,241

 25,771

 

 

Note payable with a finance company for delivery vehicle with monthly installments totaling $948 including interest at 5.9% over a 6 year term expiring in January 2027.

 48,137

 51,826

 

 

Note payable with a bank for delivery vehicle with monthly installments totaling $844 including interest at 6% over a 4 year term expiring in August 2025.

 26,174

 29,696

 

 

Total Notes Payable

3,526,884

3,306,738

Less: Unamortized original issue discount

284,209

 242,529

Less: Fair value of warrants

137,500

-

Current Portion of Notes Payable

 3,078,492

 2,815,231

 

 

Long-term Portion of Notes Payable

 $  26,683

 $  248,978

Future minimum principal payments on the long-term notes payable to unrelated parties are as follows:

Period ending March 31,

  

2021

 

 $           338,434

2022

 

                44,051

2023

 

                  6,071

2024

 

                  6,640

2025

 

                  7,263

Thereafter

 

                   5,889

  

 $          408,349

  

Period ending September 30,

 

2023

 $ 3,078,492

2024

143,871

2025

91,375

2026

63,342

2027

13,627

 Thereafter

136,177

 

$ 3,526,884

F-67

F-43

Note 45 - Related Party Transactions

Notes Payable (Continued)

 

March 31, 2020

 

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. The note was partially repaid by conversion to stock.

   
   
   

                                             83,435

 

                                          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 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

 

September 30, 2022

 

June 30, 2022

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. Payment is 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.

 $  1,030,079

 

 $  1,030,079

   

 

Note payable to a stockholder in which the note principal plus interest at 15% is payable the earlier of 60 days after invoicing a certain customer, or April, 2022 due to an extension granted by the lender. On December 23, 2021, an amendment extended the maturity to March 30, 2025, changed the interest rate to 10% with monthly payments of principal and interest of $8,823 beginning in June 2022. The note is collateralized by a security interest in a certain customer purchase order. Monthly payments were deferred by the lender.

385,000

 

 385,000

   

 

Note payable related to acquisition of Classroom Tech in which the note principal is payable in 2021 with no interest obligations, upon the shareholder's resolution of a pre-acquisition liability with a bank.

-

 

 55,000

   

 

Long term note bearing interest at 6% and maturing December 31, 2024 and other short-term payables due to stockholders and related parties

807,133

 

 355,538

   

 

Total Related Party Notes Payable

 2,222,212

 

 

1,825,617

   

 

Current Portion of Related Party Notes Payable

 1,183,755

 

 1,238,755

   

 

Long-term Portion of Related Party Notes Payable

 $  1,038,457

 

 $  586,862

F-68

As of September 30, 2022, related party notes payable maturities are as follows:

Period ending September 30,

 

2023

$1,183,755

2024

105,876

2025

932,581

 

$2,222,212

Related Party Leases

Convertible Notes Payable

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.

   
   
   

                                             83,458

 

                                          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 fully repaid by conversion to stock.

   
   
   

                                                        -

 

                                          366,120

    

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. The note was partially repaid by conversion to stock.

   
   
   

                                          125,400

 

                                                        -

    

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-69

Convertible Notes Payable

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

                                                        -

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

                                                        -

On January 9, 2020, the Company entered into a $225,000 convertible note. 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 traded price of the common stock during the 10 trading days prior to the issuance of this note. The note matures in October 2020. The note has prepayment penalties of 110% to 125% of the principal and interest outstanding if repaid before 180 days from issuance.

225,000

-

F-70

Convertible Notes Payable

On January 27, 2020, the Company entered into a $223,300 convertible note. The $223,300 note was issued at a discount of $20,300 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the average of the lowest 3 trading prices during 15 trading days prior to conversion. The note matures in January 2021. The note has prepayment penalties of 110% to 125% of the principal and interest outstanding if repaid before 180 days from issuance.

                                           

 

                                                        

   
   
   

223,300

 

-

   

On March 25, 2020 the Company signed a convertible promissory note with an investor. The $338,625 note was issued at a discount of $23,625 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. The note matures in March 2021. The note has prepayment penalties between 120% and 130% of the principal and interest outstanding if repaid before 180 days from issuance.

                                           

 

                                                         

   
   
   
   

 

 

 

338,625 -
    

Total Convertible Notes Payable

                                       2,699,374

 

                                       2,876,950

    

Less: Unamortized original issue discounts

                                       1,345,241

 

                                          752,126

    

Current Portion of Convertible Notes Payable

                                       1,354,133

 

                                       2,124,824

    

Long-term Portion of Convertible Notes Payable

 $             -

 

 $                  -

F-71

The original issue discount is being amortized over theCompany leases property used in operations from a related party under terms of a financing lease. The term of the convertible notes usinglease expired on December 31, 2021 and is continuing on a month to month basis. The monthly lease payment is $9,664 plus maintenance and property taxes, as defined in the effective interest method. Duringamended lease agreement. Rent expense for this lease was $28,992 and $28,992 for the three and nine months ended March 31, 2020, the Company amortized $91,338September 30, 2022 and $247,794, respectively, of debt discounts to interest expense and $603,852 and $1,412,705, respectively, to interest accretion. During the three and nine months ended March 31, 2019, the Company amortized $40,578 and $45,022, respectively, of debt discounts to interest expense.2021, respectively.

Convertible notes are subordinate to the bank debt of the Company.

Other Related Party Agreements

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

A related party collateralizes 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 0 and 84,373 shares of common stock are outstanding at March 31, 2020 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 in April 2019 and as a result, warrants now have an exercise price of $1.325 per share. As of March 31, 2020, outstanding warrants expire between March 2022 and November 2022.

F-72

Note 5 – Fair Value Measurements

Fair Value on a Recurring Basis

The following table presents information about the assets that are measured at fair value on a recurring basis at March 31, 2020 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 include situations where there is little, if any, market activity for the instrument:

At March 31, 2020

       
  

Total

 

Level 1

Level 2

Level 3

Liabilities:

  
 

Original issue discount, convertible debt

$     145,701

 

 $                 -

 $               -

 

$      145,701

 

Derivative liability, warrants

             33,312

 

                   -

                  -

           33,312

Total:

 

 

$    179,013

 

 $                 -

 $               -

 

$      179,013

         

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

F-73

Note 5 – Fair Value Measurements (Continued)

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 instrumentshort-term note with a term equal to the durationcertificate of the convertible note.

The derivative liability was valued using the Monte Carlo pricing model with the following inputs at March 31, 2020 and June 30, 2019:

At March 31, 2020

Risk-free interest rate:

0.05 – 1.15%

Expected dividend yield:

0.00%

Expected stock price volatility:

250.00%

Expected option life in years:

0.01 – 1.94 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 changesdeposit in the fair valueamount of $274,900, held at the Company's convertible debt components classified as Level 3 in the fair value hierarchy at March 31, 2020:same bank. The related party will receive a $7,500 collateral fee for this service (see Note 4).

Balance at June 30, 2019

 $                     1,025,944

Additional convertible securities at inception

                        2,026,000

Settlement of conversion features and warrants

                         (152,374)

Realized

                         (234,903)

Unrealized

(2,485,645)

Ending balance

 $                        179,013

F-74

F-44

Note 5 – Fair Value Measurements (Continued)

Fair Value on a Nonrecurring Basis

The Company measures certain non-financial assets on a non-recurring basis, including goodwill, the anti-dilutive nature of the employment agreement, and certain intangible assets. The following table presents information about the assets that are measured at fair value on a nonrecurring basis at March 31, 2020 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value, as follows:

At March 31, 2020

Total

Level 1

Level 2

Level 3

Assets:

Goodwill

$   834,220

$        -

 $          -

$  834,220

 

Customer list

792,900

-

-

792,900

 

Vendor Relationship

$479,000

 

$         -

 

$          -

$ 479,000

 

$2,058,200

 

$         -

 

$          -

$2,058,220

As of June 30, 2019 the only asset required to be measured on a nonrecurring basis was goodwill and the fair value of the asset amounted to $834,220 using level 3 valuation techniques.

F-75

Note 6 - Related Party TransactionsLease Agreements

Notes Payable

 

March 31, 2020

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-acquisition withholding tax issues of Concepts and Solutions.

                             1,030,079

                                            -

 

F-76Financing Lease Agreements

The Company leases offices, warehouses and equipment under financing lease agreements with monthly installments of $22,723 (ranging from $245 to $9,664), expiring through December 2024. 

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. Note was amended in March 2020 by increasing the balance by $225,000 and extending the maturity to March 2022. Interest is payable in cash or common stock, at the holder'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 1,225,000 shares of Series D Preferred Stock. If principal is paid prior to maturity, the right of conversion is terminated.

                             1,225,000

                                            -

 

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

                                            -

 

Note payable to a stockholder in which the note principal plus interest at 10% is payable the earlier of 60 days after invoicing a certain customer, or August 20, 2020. The note is collateralized by a security interest in a certain customer purchase order.

                                385,000

                                            -

 

Other payables due to stockholders and a related party

                            113,090

                                -

 

Total Related Party Notes and Other Payables

                            3,353,169

                                200,000

 

Current Portion of Related Party Notes and Other Payables

                             1,278,169

                                200,000

 

Long-term Portion of Related Party Notes and Other Payables

 $                        2,075,000

 $                                         -

  

September 30, 2022

 

June 30, 2022

Right-of-use assets:

 

  

 

Operating right-of-use assets

$159,791

$179,512

Operating lease liabilities:

 

 

Current portion of long term payable

80,867

80,096

 

Financing leases payable, less current portion

78,924

99,416

 

 

 

 

Total operating lease liabilities

$159,791

$179,512

F-77

Note 6 - Related Party Transactions (Continued)

FutureAs of September 30, 2022, financing lease maturities of related party notes payable are as follows:

Period ending March 31,

 

2021

 

 $         1,278,169

2022

 

           2,075,000

 $       3,353,169

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 totaled $4,500 and $13,500 for the three and nine months ended March 31, 2020, respectively.  Rent expense for this lease totaled $4,500 and $24,634 for the three and nine months ended March 31, 2019, 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.

Note 7 - Lease Agreements

Financing Lease Agreements

The Company has entered into 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 capital 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.

F-78

Note 7 - Lease Agreements (Continued)

Operating Lease Agreements

The Company leases facilities for offices, assembly and warehousing. 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. The Company's operating lease cost for the three and nine months ended March 31, 2020 was $29,131 and $95,925, respectively. Cash paid for operating lease liabilities approximated operating lease cost for the three and nine months ended March 31, 2020.

Operating lease right-of-use assets and operating lease liabilities were as follows:

Right-of-use assets:

Operating right-of-use asset

 $            95,426

Operating lease liabilities:

Current portion of long term notes payable

 $            56,926

Notes payable, less current portion

               38,500

  Total operating lease liabilities

 $            95,426

Period ending September 30,

 

2023

$ 80,867

2024

66,544

2025

12,380

 

$159,791

As of March 31, 2020, operating lease maturities each of the next five fiscal years are as follows:

Period ending March 31,

 

2021

 $            81,926

2022

               13,500

 

 $            95,426

As of March 31, 2020,September 30, 2022, the weighted average remaining lease term was 1.50 years.

F-79

Note 8 -7 – Equity

All share amounts have been adjusted to reflect a 1:200 reverse split effective March 7, 2022. 

For the three months ended September 30, 2022:

During January 2020,the three months ended September 30, 2022, the Company issued 2,514,7821,070,922 shares of common stock for professional consulting services. The shares were valued at $188,128 upon issuance.

During the three months ended September 30, 2022, the Company issued 800,000 shares of common stock for convertible debt reduction.commitment fees under a note payable. These shares were valued at $436,629$144,800 upon issuance.

During January 2020,the three months ended September 30, 2022, the Company issued 100,000350,000 shares of common stock as a charitable donation. The shares were valued at $52,500 upon issuance.

During the three months ended September 30, 2022, the Company received 36,500 shares of common stock from a former investor. The shares can be re-issued.

For the three months ended September 30, 2021:

During the three months ended September 30, 2021, the Company issued 12,500 shares of common stock for professional consulting services. The shares were valued at $32,750 upon issuance.

During the three months ended September 30, 2021, the Company issued 450,000 shares of common stock in exchange for proceeds under the Equity Purchase Agreement. These shares were valued at $13,990$1,091,000 upon issuance.

During January 2020,

See the capital structure section in Note 1 for disclosure of the equity components included in the Company's consolidated financial statements.

Warrants

Warrants are granted with an exercise price no less than the fair market value of the warrant on the date of the grant and vest immediately. A June 2022 warrant is entitled to convert into one common share at an exercise price of $0.50. An August 2022 warrant is entitled to convert into one common share at an exercise price of $0.01. Both warrant exercise prices are subject to adjustment. The Company issued 100,000 common shares for compensation. These sharesgranted 600,000 warrants on June 21, 2022 and 1,000,000 warrants on August 31, 2022 to an investor, pursuant to two notes payable (Note 4). The fair value of the August 2022 warrants was $150,000 at September 30, 2022. There are no unvested warrants.

The fair value of each equity-based award is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted in the following table at September 30, 2022:

Stock price volatility

175%

Expected term

5 years

Discount rate

3.30%

Expected dividends

0%

F-45

The fair value of each equity-based award is estimated on the date of grant using the Black-Scholes option pricing model that uses the assumptions noted in the following table at June 30, 2022:

Stock price volatility

190%

Expected term

1 year

Risk-free interest rate

3.21%

Expected dividends

0%

A summary of the warrant status at September 31, 2022 and June 30, 2022 and changes during the three months ended is presented below. There were valuedno warrants outstanding during the three months ended September 30, 2021.

  

 

 

Warrants

 

Weighted Average Exercise Price

 

Outstanding, June 30, 2022

600,000

 

 $0.50

 

Granted

1,000,000

 

0.01

 

Forfeited

-

 

-

 

Outstanding, September 30, 2022

 1,600,000

 

$0.048

     

 

Exercisable, end of period

$600,000

 

$0.50

A further summary of warrants outstanding at $14,990 upon issuance.September 30, 2022 is as follows:

During February 2020, the Company issued 5,113,855 common shares for convertible debt reduction. These shares were valued at $243,169 upon issuance.

  

Exercise

Number

Number

Weighted Average

Intrinsic

Warrants

 

Price

Exercisable

Outstanding

Remaining Life

Value

600,000

 

$ 0.50

600,000

600,000

 

4.75 years

 

$ 0

1,000,000

 

$ 0.01

-

1,000,000

 

5 years

 

$ 150,000

During February 2020, the Company issued 100,000 common shares for professional consulting services.  These shares were valued at $6,990 upon issuance.

During March 2020, the Company issued 85,586,940 common shares for convertible debt reduction. These shares were valued at $1,522,153 upon issuance.

During March 2020, the Company issued 890,000 common shares for professional consulting services.  These shares were valued at $11,945 upon issuance.

During March 2020, the Company issued 21,914,415 common shares to warrant holders in seven cashless transactions.

F-80

Note 98 - Income Taxes

The Company's effective tax rate differed from the federal statutory income tax rate for the three months ended September 30, 2022 as follows:

Federal statutory rate

21%

State tax, net of federal tax effect

5.04%

Valuation allowance

-26%

Effective tax rate

0%

The Company had no federal or state income tax (benefit) for the three or nine months ended March 31, 2020September 30, 2022 or 2019.2021.

The Company's deferred tax assets and liabilities as of March 31, 2020September 30, 2022 and June 30, 2019,2022, are summarized as follows:

   

March 31, 2020

 

June 30, 2019

      
 

Federal

   
  

Deferred tax assets

 $                    4,362,300

 

 $                    2,980,100

  

Less valuation allowance

                      (4,362,300)

 

                      (2,980,100)

  

Deferred tax liabilities

                                     -

 

                                     -

   

                                     -

 

                                     -

 

State

   
  

Deferred tax assets

                       1,267,900

 

                          866,300

  

Less valuation allowance

                      (1,267,900)

 

                         (866,300)

  

Deferred tax liabilities

 

 

                                     -

   

                                     -

 

                                     -

  

Net Deferred Tax Assets

 $                                  -

 

 $                                  -

  

September 30, 2022

 

June 30, 2022

Federal

  

 

 

Deferred tax assets

 $  8,177,800

 $  7,781,500

 

Less valuation allowance

 (8,177,800)

 (7,781,500)

 

Deferred tax liabilities

 -

 -

  

 -

 -

  

 

 

Deferred tax assets

 1,459,400

 1,966,600

 

Less valuation allowance

 (1,459,400)

 (1,966,600)

 

Deferred tax liabilities

 -

 -

  

 -

 -

  

 

 

Net Deferred Tax Assets

 $  -

 $  -

 

F-81The Company's policy is to provide for deferred income taxes based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates that will be in effect when the differences are expected to reverse. The Company has not generated taxable income and has not recorded any current income tax expense at September 30, 2022 and 2021, respectively.

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 differences 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 NOL carryforwards expire over a range from 2023 to 2037, with certain NOL carryforwards 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 NOL carry forwards, a valuation allowance equal to the net deferred tax assets has been recorded.

F-46

The significant components of deferred tax assets as of March 31, 2020September 30, 2022 are as follows:

 

September 30, 2022

 

June 30, 2022

Net operating loss carryforwards

 $  9,411,900

 

$ 9,539,900

Valuation allowance

 (9,637,200)

 

(9,748,100)

Goodwill

5,800

 

11,000

Property and equipment

 (30,200)

 

(32,000)

Development costs

54,800

 

124,600

Intangible assets

136,400

 

46,100

Inventory allowance

 30,300

 

30,300

Warranty accrual and other

28,200

 

28,200

 

 

 

 

 Net Deferred Tax Assets

 $ -

 

$   -

As of September 30, 2022, 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 September 30, 2022, the Company's income tax returns generally remain open for examination for three years from the date filed with each taxing jurisdiction.

Note 9 - Commitments, Contingencies, and Concentrations

Contingencies

Certain conditions may exist as of the date the unaudited condensed 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 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.

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. The liability is included in the note payable to seller of $1,030,079 at September 30, 2022 and June 30, 2019, are as follows:2022 (Note 5).

  

March 31, 2020

 

June 30, 2019

     

Net operating loss carryforwards

 $                    5,614,100

 

 $                    3,826,100

Valuation allowance

                      (5,630,200)

 

                      (3,846,400)

Property and equipment

                           (16,700)

 

                             (7,100)

Inventory allowance

                              5,400

 

                              5,400

Warranty accrual

                            27,400

 

                            22,000

     
 

Net Deferred Tax Assets

 $                                  -

 

 $                                  -

Concentrations

Galaxy contracts the manufacture of its products with domestic and 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 vendor that accounted for approximately 99% of purchases for the three months ended September 30, 2022. Galaxy had two vendors that accounted for approximately 97% of purchases for the three months ended September 30, 2021.

Galaxy has two customers that accounted for approximately 79% of accounts receivable at September 30, 2022 and two customers that accounted for approximately 77% of accounts receivable at June 30, 2022. Galaxy has two customers that accounted for approximately 54% and three customers that accounted for 59% of total revenue for the three months ended September 30, 2022 and 2021 respectively.

F-47

Note 10 - Commitments, Contingencies,Material Agreements

Manufacturer and ConcentrationsDistributorship Agreement

Contingencies

Certain conditions may exist asOn September 15, 2018, the Company signed an agreement with a company in China for the manufacture 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. The Company has met the condensed consolidated financial statements are issued,requirements of the agreement.

Equity Purchase Agreement

On May 31, 2020, the Company entered into a two year purchase agreement (the "Equity Purchase Agreement") with an investor, which may result in a losswas amended and restated on July 9, 2020 and then again on December 29, 2020. Pursuant to the Company, but which will only be resolved when one or more future events occur or failterms of the Equity Purchase Agreement, the investor agreed to occur. Thepurchase up to $10 million of the Company's managementcommon stock (subject to certain limitations) from time to time during the term of the Equity Purchase Agreement. During the three months ended September 30, 2022 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 against2021, 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 condensed 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 (Note 12).

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 two customers that accounted for approximately 69% of accounts receivable at March 31, 2020 and four customers that accounted for approximately 79% of accounts receivable at June 30, 2019. Galaxy has two customers that accounted for approximately 43% and 33% of total revenue for the three and nine months ended March 31, 2020, 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 nine months ended March 31, 2019, respectively.

F-82

Note 11 - Material Agreements

Consulting Agreement

A consulting agreement was renewed in May 2019 with monthly payment terms of $15,000issued 0 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 $0 and $15,000 for the three and nine months ended March 31, 2020, respectively, and $161,500 and $374,500 for the three and nine months ended March 31, 2019 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 consultantinvestor in October 2019exchange for professional services.proceeds for working capital.

Agency

Accounts Receivable Factoring Agreement

Effective December 11, 2018,

On July 30, 2020, the Company entered into a 12 month contracttwo-year accounts receivable factoring agreement with a financial services company to provide working capital. Pursuant the agreement, the financial services company will pay the Company an agentamount up to raise capital. The agent receives a finder's fee ranging from 4% to 8% relativeeighty percent (80%) of the purchase price for the purchased accounts. Factoring fees are 2.5% of the face value of the account receivable sold to the amountfactoring agent per month until collected. For collections over 90 days from the invoice date, the fee increases to 3.5%. The agreement contains a credit line of capital raised, plus restricted shares$1,000,000 and requires a minimum of $300,000 of factored receivables per calendar quarter. The agreement includes early termination fees and is guaranteed by the Company and by two of the stockholders individually. The Company paid collection fees of $49,603 and $22,981 during the three months ended September 30, 2022 and 2021, respectively..

Employment Agreements

On January 1, 2020, the Company entered into an employment agreement with the Chief Executive Officer (CEO) of the Company for a two-year term which was amended on September 1, 2020, and further amended in an amount equal to 4% of capital raised, if successful. The Agreement contains an option2022 to extend the contract term for an additional nine months.

three-years. Under the amended employment agreement, the CEO will receive annual compensation of $500,000, and an annual discretionary bonus based on profitability and revenue growth and preferred stock to maintain, together with the CFO, a minimum 26% of the total voting rights. The Company paid $0agreement includes a non-compete agreement and $11,600 in fees duringseverance benefits of $90,000. In June 2022, 26 shares of Preferred Series G stock were issued to the three and nine months ended March 31, 2020, respectively. No fees were paidCEO under terms of this agreement, duringwhich represents 26% of the three or nine months ended March 31, 2019. The Company issued 212,990 shares of common stock in December 2019 for these agency services.voting power.

Business Development and Marketing Agreement

Effective June 10, 2019,On January 1, 2020, the Company entered into an employment agreement with the Chief Finance Officer/Chief Operations Officer (CFO/COO) of the Company for a three month contracttwo-year term, which was amended on September 1, 2020, and further amended in 2022 to extend the term for certain advisoryan additional three-years. Under the amended employment agreement, the CFO/COO will receive annual compensation of $250,000, and consulting services. an annual discretionary bonus based on profitability and revenue growth and preferred stock to maintain, together with the CEO, a minimum 25% of the total voting rights. The agreement includes a non-compete agreement and severance benefits of $72,000. In June 2022, 25 shares of Preferred Series G stock were issued to the CFO under terms of this agreement, which represents 25% of the voting power.

F-48

Investor Relations Agreement

The Company will issue 15,000 shares and pay $20,000signed an agreement with an investment relations firm, commencing on May 1, 2022, requiring $10,000 per month under the termsand $20,000 worth of the agreement. The Company paid $82,000 and $322,300restricted stock issued 4 times in fees during the three and nine months ended March 31, 2020, respectively. No fees were paid under this agreement during the three or nine months ended March 31, 2019. 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. The Company issued 18,270 shares to the consultant for consulting services in February and March 2020.

Consulting Agreement

On2022, beginning May 1, 2019, the Company engaged an advisor to provide consulting services under an Investor Relations2022, June 1, September 1, and Advisory Agreement.December 1, 2022. 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 $6,000 and $24,000 in fees during the three and nine months ended March 31, 2020, respectively. No fees were paid under this agreement during the three or nine months ended March 31, 2019. The Company issued 52,508 common shares during December 2019.

F-83

Note 11 - Material Agreements (Continued)

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 annually unless 60 days’ notice is given by 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.party. The Company paid $20,000 and $49,800 to the advisorissued 70,922 shares for investment relations services during the three and nine months ended March 31, 2020.September 30, 2022.  No fees or shares were paid under this agreementissued during the three or nine months ended March 31, 2019.September 30, 2021.

Capital Markets Advisory Agreement

The Company signed an eight month Strategic Services agreement with an investor, commencing on May 1, 2022, requiring fees of 1,000,000 shares of common stock. The Company issued 50,000 common1,000,000 shares upon executionfor strategic services on August 1, 2022.

Advisory Services

In May 2020, a advisor agreed to be a non-exclusive advisor with respect to the identification and evaluation of potential business acquisition opportunities. In consideration for its services, the advisor may receive a cash fee equal to 3.5% of the purchase price if we close on a transaction with a target during the term of the agreement in October 2019.  or within 12 months thereafter. In addition, (i) we will pay the advisor a cash fee payable at the closing equal to 1.5% of the gross proceeds we receive at each closing; (ii) (i) for an issuance of debt securities, a cash fee payable at the closing equal to 2.5% of the gross proceeds we receive at each closing; (iii) for an issuance of equity securities, a cash fee payable at the closing equal to 7.0% of the gross proceeds we receive at each closing. We will also reimburse the advisor for certain out of pocket expenses.

Note 11 - Stock Plan

The Company issued 14,000 sharesestablished a 2022 Equity Stock Purchase Plan to encourage the consultant for consulting services in January 2020.

Consulting Agreement

On October 1, 2019, the Company engaged an advisor to provide general business consultation and advise. The agreement is for one year with the optionpurchase 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 12 – Acquisition of Conceptsby eligible employees 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 wasparticipating companies. No shares have been purchased by Galaxy. Concurrent with this acquisition, the Company applied pushdown accounting; therefore, the condensed 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 (See Note 10). The balance of the note payable is $1,033,467 at March 31, 2020.

Management of the Company determined that a triggering event to assess the impairment of goodwill associated with the acquisition of Concepts and Solutions occurred during the third quarter of 2020. While there was no single determinative event, the consideration in totality of several factors that developed during this quarter led management to conclude that it was more likely than not that the fair values of certain intangible assets and goodwill acquired as part of the acquisition were below their carrying amounts. See Notes 1 and 5.

F-84

Note 12 – 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

 $          235,350

Note payable to seller

             900,000

Stock

          1,485,000

 $       2,620,350

F-85

Note 12 – Acquisition of Concepts and Solutions (Continued)

As a result of the Company pushing down the effects of the acquisition, certain accounting adjustments are reflected in the condensed consolidated financial statements, such as goodwill and other intangible assets initially recognized of $3,760,287 and reflected in the balance sheet as of March 31, 2020. Goodwill and other intangible assets recognized is primarily attributable to the amount of the consideration in excess of the fair value of Concepts and Solutions at the date of purchase.

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 expired March 31, 2020. 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 March 31, 2020.to date.

On December 13, 2019,The Company established a 2022 Equity Incentive Plan to enable the Company adopted the Employees, Directors,to award long term performance-based equity incentives to employees 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 stockothers. No equity awards under the 2019-A Plan. There were 642,857 shareshave been issued under the 2019-A Plan as of March 31, 2020.to date.

Note 1412 - Going Concern

The accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As reflected in the accompanying condensed consolidated financial statements, the Company had negative working capital of approximately $5,900,000, an accumulated deficit of approximately $19,600,000,$4,900,000, and cash used in operations of approximately $7,400,000$500,000 at March 31, 2020.September 30, 2022. Accumulated deficit increased from June 30, 2022 to September 30, 2022 by approximately $1,000,000 to a deficit of approximately $56,000,000 at September 30, 2022.

The Company's operational activities have primarily been funded through issuance of common stock for services, related party advances, equity purchase agreement transactions for proceeds, accounts receivable factoring, 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 institutions and investors 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 sufficiently mitigate the risks and uncertainties disclosed above. The ability of the Company 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. The condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

F-86

Note 13 - Subsequent Events

On November 7, 2022, the Company signed a two year purchase agreement (“Equity Purchase Agreement”) with with an investor. Pursuant to the terms of the Equity Purchase Agreement, the investor agreed to purchase up to $5 million of the Company’s common stock (subject to certain limitations) from time to time during the term of the Equity Purchase Agreement. The common stock transactions will be “put” to the investor, at the option of the Company, at a discount equal to 80% of the average of the two lowest daily stock prices during a ten day period, in exchange for working capital proceeds. The Company will register the shares before puts are allowed. There is a commitment fee of 500,000 shares that will be issued to the investor.  

On October 13, 2022, the Company issued a $175,000 note payable to a preferred stockholder bearing interest at 12% and due on demand.  

On October 13, 2022, the Company issued a $50,000 note payable to a preferred stockholder bearing interest at 12% and due on demand.  

F-49

=====================================================================================================================================

[gaxypic.jpg]

10,000,000 SHARES OF COMMON STOCK

PROSPECTUS

, 2022

Through and including  , 2022 (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 dealer's obligation to deliver a prospectus when acting as an underwriter and with respect to their unsold allotments or subscriptions.

 ==================================================================================

PART II - INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Note 15 - Subsequent Events

The Company has evaluated subsequent events throughWe estimate that expenses in connection with the date on whichdistribution described in this registration statement (other than brokerage commissions, discounts or other expenses relating to the condensed consolidated financial statements were available to be issued.

Note Payable

The Company received a $310,832 Payment Protection Loan (PPP) in April 2020, from the U.S. Small Business Administration. The loan bears interest at 0.98% and is payable in installments beginning in October 2020. Under the termssale of the PPP program,shares by the loan mayselling security holders) will be forgiven ifas set forth below. We will pay all of the funds are spent in accordance with the program.

Issuances of Shares

On April 1, 2020, the Company issued 5,000,000 common shares to an investor in satisfaction of $12,000 of principal on a convertible note.

On April 1, 2020, the Company issued 6,694,678 common shares to an investor in satisfaction of $23,400 of principal on a convertible note.

On April 3, 2020, the Company issued 6,666,667 common shares to an investor in satisfaction of $23,300 of principal on a convertible note.

On April 3, 2020, the Company issued 5,000,000 common shares to an investor in satisfaction of $12,000 of principal on a convertible note.

On April 7, 2020, the Company issued 5,476,190 common shares to an investor in satisfaction of $23,000 of principal on a convertible note.

On April 13, 2020, the Company issued 6,177,428 common shares to an investor in satisfaction of $4,435 of principal on a convertible note and accrued interest.

On April 13, 2020, the Company issued 8,122,449 common shares to an investor in satisfaction of $19,400 of principal on a convertible note.

On April 16, 2020, the Company issued 9,306,123 common shares to an investor in satisfaction of $22,300 of principal on a convertible note.

On April 17, 2020, the Company issued 9,790,476 common shares to an investor in satisfaction of $25,700 of principal on a convertible note.

On April 22, 2020, the Company issued 10,315,810 common shares to an investor in satisfaction of $27,079 of principal on a convertible note.

On April 27, 2020, the Company issued 5,726,223 common shares to an investor in satisfaction of $7,679 of principal on a convertible note.

On April 30, 2020, the Company issued 8,775,511 common shares to an investor in satisfaction of $21,000 of principal on a convertible note.

F-87





GALAXY NEXT GENERATION, INC.

[gaxy07102020forms1001.jpg]

200,000,000 SHARES OF COMMON STOCK

PROSPECTUS

, 2020

Through and including                       , 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 dealer's obligation to deliver a prospectus when acting as an underwriter andexpenses with respect to their unsold allotments or subscriptions.the distribution, and such amounts, with the exception of the SEC registration fee, are estimates.




 ==================================================================================


Accounting fees and expenses

$

5,750

Legal fees and expenses

 

85,000

Transfer agent fees and expenses

 

-

SEC registration fee

 

-

Miscellaneous

 

-

Total

$

90,750

PARTII - INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

We estimate that expenses in connection with the distribution described in this registration statement (other than brokerage commissions, discounts or other expenses relating to the sale of the 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.

Accounting fees and expenses

$

5,000

Legal fees and expenses

85,000

Transfer agent fees and expenses

-

SEC registration fee

-

Miscellaneous

 -

Total

$

90,000

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

Section 78.138 of the Nevada Revised Statute provides that a director or officer is not individually liable to the corporation or its stockholders or creditors for any 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 his fiduciary duties as a director or officer and (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 (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 interest of the Registrant and, with respect to any criminal action or proceeding, had no reasonable cause to behave his conduct was unlawful.

In any underwriting agreement we enter into in connection with the sale of the securities being registered hereby, the underwriters will agree to indemnify, under certain conditions, us, our directors, our officers and persons who control us, within the meaning of the Securities Act, against certain liabilities.

II-1

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

The

In the three (3) years preceding the filing of this registration statement, we have issued the following information sets forth certain information with respect to all securities that we have sold duringwere not registered under the last three years. We did not pay any commissions in connection with any of these sales.

As part ofSecurities Act. The information provided below is adjusted for the common controlled merger in March 2018, 8,249,234 shares of common7, 2022 reverse stock were issued to the owners of Galaxy Next Generation in exchange for Preferred Class C shares in an amount equivalent to 89% ownershipsplit described in the outstanding shares of the merged company.accompanying prospectus.

In addition, 471,473 shares of common stock were issued for consulting services as part of the common controlled merger.

In March 2018,Convertible Debt

On January 16, 2019, the Company offered 1,500,000 sharessigned a convertible promissory note with an investor. The $382,000 note was issued at a discount of common stock to qualified investors$38,200 and bears interest at $212% per share in a private placement memorandum ("PPM").year. The Company issued 32,226 shares in March 2018 at $2 per share, prior to a 350 for 1 Reverse Stock Split. The Company issued 1,954 shares during the three month period ended June 30, 201892,271 (461 after the Reverse Stock Split resulting in proceeds of $1,367,500. During the three months ended September 30, 2018, the Company issued 182,255reverse split) common shares to new investors resulting in proceeds of $637,000.

In Aprilthe investor. The note principal and May 2018, 100 shares of common stock were issued to various consultants in exchange for services.

In May 2018, the Company issued 822interest are convertible into shares of common stock at $0.0001 par value to various employees, management, and former membersthe lower of (a) 70% of the Board of Directors as compensation in the regular course of business as well as upon contemplationlowest traded price of the reverse triangular merger.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.

In May 2018,

On February 22, 2019, the Company signed a convertible promissory note with an investor. The $200,000 note was issued 381,944at a discount of $20,000 and bears interest at 5% per year. The note principal and interest are convertible into shares of common stock for warrants in a cashless exercise.

In May and June 2019,at the Company issued 510,000 shareslower of (a) 70% of the lowest traded price of the common stock under a Stock Plan.

In June 2018, 143 sharesduring the 20 trading days immediately preceding the notice of common stock were issuedconversion or (b) $3 per share, beginning in August 2019. The note matures in November 2019. The note has prepayment penalties ranging from 110% to a related party in exchange for a $100,000 reduction of a short term note.

In June 2018, 687,630 shares of common stock were issued to FLCR common stockholders which was an amount equivalent to 7% ownership in the outstanding shares125% of the merged company as part of the reverse triangular merger with FullCircle Registry, Inc.

In June 2018, 392,931 shares of common stock were issuedprincipal and interest outstanding if repaid within 60 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.

II-2

During the year ended June 2019, the Company issued 588,889 shares of common stock 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 shares of common stock for professional consulting services. These shares were valued at $1,203,300 upon180 days from issuance.

During August 2019, the Company issued 347,397 shares of common stock 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 shares of common stock to warrant holders in two cashless transactions.

During September 2019, the Company issued 44,511 shares of common stock in lieu of compensation. These shares were valued at $44,511 upon issuance.

During September 2019, the Company issued 80,000 shares of common stock for professional consulting services. These shares were valued at $80,000 upon issuance.

On September 27,March 28, 2019, the Company signed a convertible promissory note with an investor. The $225,000 note was issued at a discount of $13,500$20,000 and bears interest at 10% per year. The Company issued 25,000 (125 after reverse split) 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.

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 (125 after reverse split) 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.

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) the lowest closing price during the preceding 10 trading days prior to the issue date of the note.$2.75 per share. The note matures in JuneApril 2020. The note has prepayment penalties between 110%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.

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 125%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.

During September

On June 18, 2019, the Company signed a convertible promissory note with an investor. The $366,120 note was issued 397,864at a discount of $27,120 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock for debt reduction. These shares were valued at $408,662 upon75% 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.

During September

On August 6, 2019, the Company signed a convertible promissory note with an investor. The $220,000 note was issued 397,864at a discount of $20,000 and bears interest at 12% per year. The note principal and interest are convertible into shares of common stock for debt reduction. These shares were valued at $408,662 upon75% 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. The note was repaid by conversion to stock.

II-1

On October 3,August 29, 2019, the Company signed a convertible promissory note with an investor. The $234,726 note was issued 100,000at a discount of $16,376 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock to an investor in satisfactionat 75% of $76,000the lowest traded price of principal on a convertible note.

On October 8, 2019, the Company issued 455,000 shares of common stock to a consultantduring the 10 trading days immediately preceding the notice of conversion. The note matures in lieuAugust 2020. The note has prepayment penalties of monthly compensation120% of $15,000 under a two year consulting agreement.

On October 10, 2019, a warrant holder exercised warrants and received 46,170 shares of common stock in a cashless transaction.

On October 14, 2019, the Company issued 55,000 shares of common stock to an investor in satisfaction of $15,125 principal and fees on a convertible note.

On October 15, 2019, the Company issued 100,000 shares of common stock to an investor in satisfaction of $80,000 of principal on a convertible note.

On October 17, 2019, the Company issued 50,000 shares of common stock to a consultant in lieu of compensation of $30,000.

On October 17, 2019, a warrant holder exercised warrants and received 500,000 shares of common stock in a cashless transaction. The warrants were issued due to an anti-dilution protections.

II-3

On October 21, 2019, the Company issued 200,000 shares of common stock to an investor in satisfaction of $112,000 in principal on a convertible note.

On October 21, 2019, the Company issued 75,000 shares of common stock 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 shares of common stock to a consultant in lieu of legal fees of $9,603.

On October 22, 2019, the Company issued 1,350,000 shares of common stock as part of the stock purchase agreement of Concepts and Solutions.

On October 24, 2019, the Company issued 121,429 shares of common stock 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 shares of common stock in a cashless transaction. The warrants were issued due to anti-dilution protections.

On October 30, 2019, the Company issued 75,000 shares of common stock to an investor in satisfaction of $33,000 of principal on a convertible note.

On October 31, 2019, the Company issued 107,143 shares of common stock to an investor in satisfaction of $40,714 of principal and interest on a convertible note.

During November 2019, the Company issued 45,000 shares of common stock for professional services.

During November 2019, the Company issued 1,194,157 shares of common stock for debt reduction.

During November 2019, the Company issued 500,000 shares of common stock for debt reduction.

On November 7, 2019, the Company borrowed $1,000,000outstanding if repaid before 180 days from a stockholder under terms of a two year convertible note payable.issuance. 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 relatedwas repaid by conversion to the note and the Company may issue shares of common stock to repay the note. The proceeds of the note were used to pay off convertible notes and warrants.stock.

II-4

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. The note was repaid by conversion to stock.

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 $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 Debenturenote was issued with a 7.0% original issue discount, resulting in net proceedspartially repaid by conversion 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.stock.

On December 5, 2019 we issued Tysadco Partners (Stratcon) 52,508 shares for consulting services.

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. The note was partially repaid by conversion to stock.

During December 2019, the Company issued 908,355 shares of common stock for professional services. These shares were valued at $256,478 upon issuance.

During December 2019, the Company issued 25,000 shares of common stock for commitment shares on convertible debt. These shares were valued at $7,000 upon issuance.

II-5

On January 7, 2020, the Company issued 357,142 shares of common stock to an investor in satisfaction of $50,000 of principal on a convertible note.

On January 7, 2020, the Company issued 121,212 shares of common stock to an investor in satisfaction of $20,000 of principal on a convertible note.

On January 9, 2020,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. The note was repaid by conversion to stock.

On January 9, 2020, the Company entered into a $225,000 convertible note. 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) the closing price or (b) 75% of the lowest tradetraded price of the common stock during the 10 trading days immediately preceding the notice of conversion beginning in Julyor (b) the lowest traded price of 2020.

On January 10, 2020, the Company issued 25,000 shares of common stock during the 10 trading days prior to an investor as consideration for a new $225,000 convertiblethe issuance of this note. The note bears interest at 8% and matures in October 2020.

On January 15, 2020, The note has prepayment penalties of 110% to 125% of the Company issued 177,778 sharesprincipal and interest outstanding if repaid before 180 days from issuance. The note was increased by $25,000 due to the value of commonthe stock to an investor in satisfaction of $20,000 of principal on a convertible note.price at conversion.

On January 16, 2020, the Company issued 380,952 shares of common stock to an investor in satisfaction of $40,000 of principal on a convertible note.

On January 16, 2020, the Company issued 231,111 shares of common stock to an investor in satisfaction of $26,000 of principal on a convertible note.

On January 17, 2020, the Company issued 170,000 shares of common stock to an investor in satisfaction of $12,000 of principal on a convertible note.

On January 21, 2020, the Company issued 100,000 shares of common stock to an employee as compensation.

On January 22, 2020, the Company issued 100,000 shares of common stock to a consultant for professional services.  

II-6

On January 27, 2020, the Company signedentered into a $223,300 convertible promissory note with an investor.note. The $223,300 note was issued at a discount of $20,300 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock at 75% of the average of the lowest 3 trading prices during 15 trading days prior to conversion. The note matures in January 2021. The note has prepayment penalties of 110% to 125% of the principal and interest outstanding if repaid before 180 days from issuance. The note was repaid by conversion to stock.

On March 25, 2020, the Company signed a convertible promissory note with an investor. The $338,625 note was issued at a discount of $23,625 and bears interest at 8%. per year. The note principal and interest are convertible into shares of common stock at the lower of (a) theclosing price$0.46 per share or (b) 75% of the lowest tradetrading price of thecommon stock during the 10 trading days immediately preceding conversion beginningprior to conversion. The note matures in JulyMarch 2021. The note has prepayment penalties between 120% and 130% of 2020.the principal and interest outstanding if repaid before 180 days from issuance.

On January 29,June 26, 2020, the Company signed a convertible promissory note with an investor. The $430,000 note was issued 416,667at a discount of $30,000 and bears interest at 8% per year. The note principal and interest are convertible into shares of common stock to an investor in satisfactionat the lower of $30,000(a) $0.47 per share or (b) 70% of principal on a convertible note.

On January 30, 2020, the Company issued 634,920 shareslowest trading price of common stock during the 10 trading days prior to an investorconversion. The note matures in satisfactionJune 2021. The note has prepayment penalties between 120% and 130% of $40,000 ofthe principal on a convertible note.and interest outstanding if repaid before 180 days from issuance.

On February 6, 2020, the Company issued 500,000 shares of common stock to an investor in satisfaction of $9,250 of principal on a convertible note.

On February 7, 2020, the Company issued 100,000 shares of common stockNote payable to a consultant for professional services.

Subsequentstockholder in which the $200,000 principal plus $10,000 of interest was payable in December 2019. On November 13, 2019, borrowings under the note increased to February 7, 2020,$400,000 and the Company issued 8,979,312 shares of common stock in the (10) transactions in satisfaction of $264,493 of convertible debt.

On March 11, 2020, the Company amended a $200,000 convertible note with a stockholder.maturity was extended to November 13, 2021. The note bears interest at 6%. The note was amended by increasing the balance by $200,000 per annum and extending the maturity to November 2021. Interest is payable in cash or common stock, at the holder'sCompany'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 iswas convertible into 400,000 shares of Series D Preferred Stock. If principal iswas paid prior to maturity, the right of conversion iswould be terminated. Extinguished by exchange for Series F Preferred Stock on December 28, 2021.

On March 25, 2020,November 7, 2019, the Company signed a note payable with a stockholder in which the note principal plus 6% interest was payable on November 7, 2021. Note was amended in March 2020 by increasing the balance to $1,225,000. Interest is payable in cash or common stock, at the holder's option. If interest is paid in common stock, the conversion price was to be the market price at the time of conversion. Principal on the note at maturity was convertible promissoryinto 1,225,000 shares of Series D Preferred Stock. If principal was paid prior to maturity, the right of conversion would be terminated. Extinguished by exchange for Series F Preferred Stock on December 27, 2021.

On November 13, 2019, the Company signed a note payable with a stockholder in which the note principal plus 6% interest is payable in November 13, 2021. Interest was payable in cash or common stock, at the Company's option. If interest was paid in common stock, the conversion price would be the market price at the time of conversion. Principal on the note at maturity was convertible into 200,000 shares of Series D Preferred Stock. If principal was paid prior to maturity, the right of conversion would be terminated. Extinguished by exchange for Series F Preferred Stock on December 20, 2021.

On February 28, 2022, the Company signed a note payable to an investor.investor of $360,000 bearing interest at 12% and maturing February 28, 2023. Monthly installments of $30,000 beginning May 2022. The $338,625 noteloan was issued at a discount of $23,625$60,000 and bears interest of 8%. The notehas a convertible default provision in the event the Company does not make the monthly payments. In July 2022, payments for June, July, and August 2022 were deferred to September 30, 2022 by the lender in exchange for $30,000 increase in the principal and a change in terms of certain default provisions.

On March 28, 2022, the Company signed a note payable of $228,200 to an investor bearing interest areat 12% and maturing March 18, 2023. Monthly installments of $22,558 begin on May 2022. The loan was issued at a discount of $24,450 and has a convertible intodefault provision in the event the Company does not make the monthly payments.

On May 25, 2022, the Company signed a note payable of $450,000 with payments of $62,438 due each month starting on September 22, 2022. The loan was issued at a discount of $49,500, bears 11% interest and has a convertible default provision in the event the Company does not make the monthly payments.

Common Stock and Preferred Stock

In May and June 2019, a total of 510,000 (2,550 after reverse split) shares of common stock atwere awarded under the lower of (a) the closing price or (b) 75% of the lowest trade price of the stock during the 10 trading days immediately preceding conversion beginning in September of 2020.Stock Plan.

During Marchthe year ended June 30, 2019, the Company issued 302,271 (1,511 after reverse split) common shares as consideration for convertible notes. During May 2019, 60,000 (300 after reverse split) shares were returned and cancelled upon repayment of a convertible note prior to maturity.

During the year ended June 30, 2019 and three months ended June 30, 2018, the Company issued 346,618 shares (1,733 after reverse split) and 100 shares (less than one share after reverse split) 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 (193 after reverse stock split) from an entity with a common board member under a Share Purchase Agreement related to the sale of Entertainment.

In May 2019, an investor exercised a warrant and was issued 381,944 (1,910 after reverse split) shares in a cashless transaction.

II-2

During the years ended June 30, 2021 and 2020, 97,250,000 (486,250 after reverse split) and 642,857 (3,214 after reverse split) shares were awarded under the Stock Plan.

In fiscal year 2020, the Company issued 85,586,940525,000 (2,625 after reverse split) common shares as consideration for convertible notes.

During the year ended June 30, 2020, the Company issued 500,000 shares of Series E Preferred Stock to an investor as consideration for a convertible note.

During the year ended June 30, 2020, the Company issued 7,619,912 (38,100 after reverse split) common stockshares for convertible debt reduction. Theseprofessional consulting services. The shares were valued at $1,522,153$2,020,150 upon issuance.issuance, for the year ended June 30, 2020.

During Marchfiscal year 2020, investors exercised warrants in exchange for 32,052,654 common shares in cashless transactions.

During the year ended June 30, 2021, the Company issued 890,000529,000 shares of common stock for professional consulting services. These shares were valued at $11,945$2,778,550 upon issuance.issuance during the year ended June 30, 2021.

During March 2020,the year ended June 30, 2021, the Company issued 21,914,4156,914,064 shares of common stock for debt reduction. These shares were valued at $13,031,235 upon issuance during the year ended June 30, 2021.

During the year ended June 30, 2021, the Company issued 1,248,961 shares of common stock to warrant holders in sevensix cashless transactions.

On April 1, 2020,

During the year ended June 30, 2021, the Company issued 5,000,0003,279,693 shares of common stock to an investor in satisfaction of $12,000 of principal on a convertible note.under the Equity Purchase Agreement. These shares were valued at $13,601,329 upon issuance during the year ended June 30, 2021.

II-7

On April 1, 2020,During the year ended June 30, 2021, the Company issued 6,694,678250,000 shares of common stock to an investor in satisfactionas collateral for the line of $23,400 of principal on a convertible note.credit.

On April 3, 2020,

During the year ended June 30, 2021, the Company issued 6,666,66750,000 shares of common stock to an investor in satisfactionfor the acquisition of $23,300 of principal on a convertible note.Classroom Technology Solutions, Inc. These shares were valued at $151,000 upon issuance during the year ended June 30, 2021.

On April 3, 2020,

During the year ended June 30, 2022, the Company issued 5,000,00073,517 shares of common stock to an investor in satisfaction of $12,000 of principal on a convertible note.for services.

On April 7, 2020,

During the year ended June 30, 2022, the Company issued 5,476,190500,000 shares of common stock to an investor in satisfaction of $23,000 of principal onunder a convertible note.Purchase Agreement.

On April 13, 2020,

During the year ended June 30, 2022, the Company issued 6,177,4281,125,000 shares of common stock to an investor in satisfaction of $4,435 of principal on a convertible note and accrued interest.exchange for proceeds under the Equity Purchase Agreement.

On April 13, 2020,

During the year ended June 30, 2022, the Company issued 8,122,4491,812,500 shares of common stock to an investoras commitment shares in satisfaction of $19,400 of principal on a convertible note.structured loan.

On April 14, 2020,

During the year ended June 30, 2022, the Company issued 8,909,860cancelled 241,303 shares of common stock representing fractional shares resulting from the 200:1 reverse split.

During the year ended June 30, 2022, the Company entered into exchange agreements to warrant holder in a cashless transaction.issue 11,414 shares of Preferred Series F stock.

On April 16, 2020,

During the year ended June 30, 2022, the Company cancelled 500,000 shares of Preferred Series E stock. During the year ended June 30, 2022, the Company cancelled Preferred Series D stock.

During the year ended June 30, 2022, the Company issued 9,306,12351 shares of Preferred Series G stock under terms of employment agreements.

During the year ended June 30, 2022, the Company issued 600,000 warrants to an investor.

During the three months ended September 30, 2022, the Company issued 1,070,922 shares of common stock to an investor in satisfaction of $22,300 of principal on a convertible note.for professional consulting services. The shares were valued at $188,128 upon issuance.

On April 17, 2020,

During the three months ended September 30, 2022, the Company issued 9,790,476800,000 shares of common stock to an investor in satisfaction of $25,700 of principal onfor commitment fees under a convertible note.note payable. These shares were valued at $144,800 upon issuance.

On April 22, 2020,

During the three months ended September 30, 2022, the Company issued 10,315,810350,000 shares of common stock to an investor in satisfaction of $27,079 of principal onas a convertible note.charitable donation. The shares were valued at $52,500 upon issuance.

On April 27, 2020,

During the three months ended September 30, 2022, the Company issued 5,726,223received 36,500 shares of common stock to an investor in satisfaction of $7,679 of principal onfrom a convertible note.former investor.

On April 30, 2020,

During August 2022, the Company issued 8,775,511 shares of common stock1,000,000 warrants to an investorinvestor.

All sales in satisfactioneach of $21,000the transactions set forth above were issued relying on the exemption provided by Section 4(a)(2) of principal onthe Securities Act and Regulation D promulgated thereunder for the offer and sale of securities not involving a convertible note.

II-8

On May 5, 2020 the Company issued 9,569,378 common shares to an investor in satisfaction of $30,000 of principal on a convertible note.

On May 11, 2020 the Company issued 2,000,000 common shares to consultantpublic offering, except for consulting services.

On May 20, 2020 the Company issued 5,000,000 common shares to an investor in satisfaction of $9,750 of principal on a convertible note.

On May 20, 2020 the Company issued 9,880,952 common shares to an investor in satisfaction of $20,000 of principal on a convertible note.

On May 21, 2020 the Company issued 11,333,333 common shares to an investor in satisfaction of $34,000 of principal on a convertible note.

On May 21, 2020 the Company issued 6,428,571 common shares to an investor in satisfaction of $17,250 of principal on a convertible note.

On May 26, 2020 the Company issued 13,205,128 common shares to an investor in satisfaction of $25,000 of principal on a convertible note.

On May 26, 2020 the Company issued 6,156,625 common shares to an investor in satisfaction of $16,000 of principal on a convertible note.

On June 1, 2020 the Company issued 7,500,000 common shares to an investor in satisfaction of $15,000 of principal on a convertible note.

On June 1, 2020 the Company issued 15,111,111 common shares to an investor in satisfaction of $34,000 of principal on a convertible note.

On June 2, 2020 the Company issued 14,290,322 common shares to an investor in satisfaction of $17,000 of principal on a convertible note.

On June 2, 2020 the Company issued 2,500,000 common shares to a consultant for consulting services.

On June 2, 2020 the Company issued 11,833,333 common shares to an investor in satisfaction of $28,400 of accrued interest on a convertible note.

II-9

On June 3, 2020 the Company issued 6,000,000 common shares to an investor in satisfaction of $8,250 of principal on a convertible note.

On June 3, 2020 the Company issued 16,767,667 common shares to an investor in satisfaction of $37,727 of principal on a convertible note.

On June 3, 2020 the Company issued 17,367,579 common shares to an investor in satisfaction of $40,000 of principal on a convertible note.

On June 4, 2020 the Company issued 19,485,333 common shares to an investor in satisfaction of $42,842 of principal on a convertible note.

On June 4, 2020 the Company issued 6,547,619 common shares to an investor in satisfaction of $13,000 of principal on a convertible note.

On June 4, 2020 the Company issued 18,837,670 common shares to an investor in satisfaction of $45,000 of principal on a convertible note.

On June 4, 2020 the Company issued 20,755,556 common shares to an investor in satisfaction of $46,700 of principal on a convertible note.

On June 8, 2020 the Company issued 19,838,709 common shares to an investor in satisfaction of $30,000 of principal on a convertible note.

On June 15, 2020 the Company issued 11,490,964 common shares to an investor in satisfaction of $8,457 of principal on a convertible note.

II-10

On June 16, 2020 the Company issued 6,978,021 common shares to an investor in satisfaction of $9,750 of principal on a convertible note.

On June 16, 2020 the Company issued 6,250,000 common shares to an investor in satisfaction of $7,375 of principal on a convertible note.

On June 16, 2020 the Company issued 13,653,846 common shares to an investor in satisfaction of $17,000 of principal on a convertible note.

On June 22, 2020 the Company issued 8,695,652 common shares to an investor in satisfaction of $15,000 of principal on a convertible note.

On June 24, 2020 the Company issued 20,289,855 common shares to an investor in satisfaction of $35,000 of principal on a convertible note.

On June 24, 2020 the Company issued 22,111,031 common shares to an investor in satisfaction of $38,000 of principal on a convertible note.

On June 24, 2020 the Company issued 6,500,000 common shares to an investor in satisfaction of $6,725 of principal on a convertible note.

On June 25, 2020 the Company issued 28,539,130 common shares to an investor in satisfaction of $49,230 of principal on a convertible note.

On June 26, 2020 the Company issued 27,570,757 common shares to an investor in satisfaction of $52,000 of principal on a convertible note.

On July 2, 2020 the Company issued 12,848,485 common shares to an investor in satisfaction of $21,200 of principal on a convertible note.

On July 7, 2020 the Company issued 2,500,000 common shares to an investor as commitment shares for a Purchase Agreement dated in May 2020.

On July 8, 2020 the Company issued 28,882,800 common shares to an investor in satisfaction of $50,000 of principal on a convertible note.

On July 15, 2020 the Company issued 14,035,005 common shares to an investor in satisfaction of $25,000 of principal on a convertible note.

On July 20, 2020 the Company issued 47,572,300 common shares to an investor in satisfaction of $85,000 of principal on a convertible note.

On July 21, 2020 the Company issued 50,059,666 common shares to an investor in satisfaction of $90,000 of principal on a convertible note.

On July 22, 2020 the Company issued 50,048,205 common shares to an investor in satisfaction of $90,000 of principal on a convertible note.

The issuance of shares of common stock upondebt conversions, the exercise of warrants, or conversion of notes or preferred stock as set forth above, was made without registration, in relianceand Series F Preferred Stock exchanges, which were effected relying on the exemptions provided by Section 3(a)(9) of the Securities Act as the common stock was exchanged by us with our existing security holders exclusively and in reliance on similar exemptions under applicable state laws,no commission or other remuneration was paid or given directly or indirectly for exchangessoliciting such exchange. The recipients of securities with existing security holders.

All other securities described above were issued to investors in reliance upon the exemption from the registration requirementseach of the Securities Act, as set forth inthese transactions relying on Section 4(a)(2) of the Securities Act and/or Regulation DRule 506 promulgated 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. Appropriatethereof, and appropriate legends were affixed to the instruments representing such securities issued in suchthese transactions. Each of the recipients of securities in these transactions was an accredited investor within the meaning of Rule 501 of Regulation D under the Securities Act and had adequate access, through employment, business or other relationships, to information about us.

II-11

II-3

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

 

INDEX TO EXHIBITS

Exhibit No.

Description

3.1

Amended and Restated CertificateArticles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Registrant'sRegistrant’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 Exhibit 3.2 to the Registrant'sRegistrant’s Form 8A-12G, File No. 000-56006, filed with the Securities and Exchange Commission on December 3, 2018)

3.3

Certificate of Designation for Series D Preferred Stock (Incorporated by reference to Exhibit 3.3 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

3.4

Certificate of Designation for Series E Preferred Stock (Incorporated by reference to Exhibit 3.4 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

3.5

Certificate of Designation of Series F Convertible Preferred Stock (incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission filed February 14, 2022)

3.6

Certificate of Change (incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission filed March 8, 2022)

3.7

Certificate of Designation of Series G Convertible Preferred Stock (incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission filed June 27, 2022

3.8

Certificate of Change (incorporated herein by reference to Exhibit 3.1 to the Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission filed September 2, 2022)

4.1#

Galaxy Next Generation, Inc. Employees, Directors, and Consultants Stock Plan for the Year 2019 (Incorporated by reference to Exhibit 4.4 the Registrant'sRegistrant’s Registration Statement Form S8,S-8, File No. 333-229532,333-248885, filed with the Securities and Exchange Commission on February 6, 2019)

 5.14.2#

OpinionEmployees, Directors, and Consultants Stock Plan for the Year 2020 (Incorporated by reference to the Exhibit 4.2 to the Registrant’s Registration Statement Form S-8, File No. 333-248885, filed with the Securities and Exchange Commission on September 18, 2020)

4.3

Form of Secured Convertible Notes (Incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on October 16, 2020)

4.4

Promissory Note, dated June 21, 2022, in the principal amount of $600,000 (Incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on July 11, 2022)

4.5

Warrant, dated June 21, 2022 (Incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on July 11, 2022)

4.6

Promissory Note, dated August 31, 2022, in the principal amount of $900,000 (Incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 9, 2022)

4.7

Warrant, dated August 31, 2022 (Incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 9, 2022)

4.8

Description of Securities (Incorporated by reference to Exhibit 4.8 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 23, 2022)

5.1*

Parsons BehlBehle & Latimer (1)opinion

10.1

Merger Agreement between Full Circle Registry, Inc. and Galaxy Next Generation, Inc. dated June 6, 2018 (Incorporated by reference to Exhibit 10.1 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, 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 Exhibit 10.2 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, 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 Exhibit 10.1 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, 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 Exhibit 10.1 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

10.5

Amended and Restated 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 Exhibit 10.2 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, 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. Galaxy Next Generation, Inc. and YA II PN, LTD.Interlock Concepts Inc., Elhert Solutions Group and Galaxy MS, Inc. (Incorporated by reference to Exhibit 10.3 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, File No. 000-56006, filed with the Securities and Exchange Commission on December 4, 2019)

10.7

Amended and Restated 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 Exhibit 10.4 to the Registrant'sRegistrant’s Current Report on Form 8K,8-K, 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 (Incorporated by reference to Exhibit 10.8 to the Registrant'sRegistrant’s Registration Statement on Form S-1, File No. 333-235905, filed with the Securities and Exchange Commission on January 13, 2020) (1)

Amendment to Purchase Agreement, dated July 9, 2020 by and between Galaxy Next Generation, Inc. and Tysadco Partner, LLC. (Incorporated by reference to Exhibit 10.1 to the Registrant'sRegistrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on July 10, 2020)

Registration Rights Agreement dated May 31, 2020 by and between Galaxy Next Generation, Inc. and Tysadco Partner, LLC (Incorporated by reference to Exhibit 10. 2 to the Registrant'sRegistrant’s Current Report on Form 8K, File No. 000-56006, filed with the Securities and Exchange Commission on July 10, 2020)

II-4

 21.110.11#

List of Subsidiaries (1)Employment Agreement between the Company and Gary LeCroy, dated January 1, 2020 (Incorporated by reference to Exhibit 10.10 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

10.12#

Employment Agreement between the Company and Magen McGahee, dated January 1, 2020 (Incorporated by reference to Exhibit 10.11 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

10.13#

Amendment to Employment Agreement between the Company and Gary LeCroy, dated September 1, 2020 (Incorporated by reference to Exhibit 10.13 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

10.14#

Amendment to Employment Agreement between the Company and Magen McGahee dated September 1, 2020 (Incorporated by reference to Exhibit 10.14 to the Registrant’s Annual Report on Form 10-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2020)

10.15

Amended and Restated Securities Purchase Agreement, dated as of October 9, 2020, between Galaxy Next Generation, Inc. and YA II PN, LTD. (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on October 9, 2020)

10.16

Amended and Restated Security Agreement entered into as of October 9, 2020 by and among Galaxy Next Generation, Inc. and Interlock Concepts Inc., Elhert Solutions Group and Galaxy MS, Inc. (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on October 9, 2020)

10.17

Amended and Restated Registration Rights Agreement initially dated as of October 9, 2020 between Galaxy Next Generation, Inc. and YA II PN, LTD. (Incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on October 9, 2020)

10.18

Purchase Agreement dated as of December 29, 2020 by and between Galaxy Next Generation, inc. and Tysadco Partners, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on January 5, 2021)

10.19

Registration Rights Agreement dated as of December 29, 2020 by and between Galaxy Next Generation, Inc. and Tysadco Partners, LLC (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on January 5, 2021)

10.20

Securities Purchase Agreement dated as of December 29, 2020 by and between Galaxy Next Generation, Inc. and Tysadco Partners, LLC (Incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on January 5, 2021)

10.21

Exchange Agreement dated December 27, 2021 by and between Galaxy Next Generation, Inc and Watson Properties, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s Form 10-Q, File No. 000-56006, filed with the Securities and Exchange Commission on February 14, 2022)

10.22

Exchange Agreement dated December 20, 2021 by and between Galaxy Next Generation, Inc. and Mark Fulbright (Incorporated by reference to Exhibit 10.2 to the Registrant’s Form 10-Q, File No. 000-56006, filed with the Securities and Exchange Commission on February 14, 2022)

10.23#

Exchange Agreement dated December 28, 2021 by and between Galaxy Next Generation, Inc and Carl Austin (Incorporated by reference to Exhibit 10.3 to the Registrant’s Form 10-Q, File No. 000-56006, filed with the Securities and Exchange Commission on February 14, 2022)

10.24

Securities Purchase Agreement, dated June 21, 2022 (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on July 11, 2022)

10.25

Securities Purchase Agreement, dated August 31, 2022 (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on September 9, 2022)

10.26

Purchase Agreement, dated as of November 7, 2022, by and between Galaxy Next Generation, Inc. and ClearThink Capital Partners, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on November 11, 2022)

10.27

Registration Rights Agreement, dated as of November 7, 2022, by and between Galaxy Next Generation, Inc. and ClearThink Capital Partners, LLC (Incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K, File No. 000-56006, filed with the Securities and Exchange Commission on November 11, 2022)

10.28#

Galaxy Next Generation, Inc. 2022 Equity Incentive Plan (Incorporated by reference to Annex A to the Registrant’s Information Statement on Schedule 14C, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2022)

10.29#

Galaxy Next Generation, Inc. 2022 Employee Stock Purchase Plan (Incorporated by reference to Annex B to the Registrant’s Information Statement on Schedule 14C, File No. 000-56006, filed with the Securities and Exchange Commission on September 28, 2022)  

23.1*

Consent of Independent Registered Public Accounting Firm (1)

Consent of Parsons BehlBehle & Latimer (contained(included in Exhibit 5.1) (1)

24.124.1*

Power of Attorney (Included(included on the signature page of the registration statement)page)

101104*

Cover Page Interactive Data File (embedded within the Inline XBRL Interactive Data(2)document)

107*

Calculation of Filing Fee Table

(1) Previously Filed________________

(2)*  Filed Herewithherewith

II-13** To be filed by amendment

#  Denotes management compensation plan or contract

II-5

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)  Toi. to include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;Act;

(ii)  Toii. to reflect in the prospectus any factsacts or events arising after the effective date of thethis 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 thethis registration statement. Notwithstandingstatement (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 SECCommission 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.statement); and

 (iii)  Toiii. to include any material information with respect to the plan of distribution not previously disclosed in thethis registration statement or any material change to such information in thethis registration statement;

provided however, That: Paragraphs (a)however , that subparagraphs (i), (a)(ii), and (a)(iii) do not apply if the information required to be included in a post-effective amendment by those paragraphssubparagraphs is contained in periodic reports filed with or furnished to the SECCommission by the registrantRegistrant pursuant to sectionSection 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.

(2) That, for the purpose of determining any liability under the Securities Act, of 1933, 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.

II-14

(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 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,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 useuse.

(5) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities: The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless 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 (ii)eachwill be considered to offer or sell such securities to such purchaser:

i. Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424(b)(2), (b)(5), or (b)(7) as part424 (§ 230.424 of a registration statement in reliance on Rule 430Bthis chapter);

ii. Any free writing prospectus relating to anthe offering made pursuant to Rule 415(a)(1)(i), (vii),prepared by or (x) for the purpose of providing the information required by section 10(a)on behalf of the Securities Act shall be deemedundersigned registrant or used or referred to be partby the undersigned registrant;

iii. The portion of and included inany other free writing prospectus relating to the registration statement asoffering containing material information about the undersigned registrant or its securities provided by or on behalf of the earlier of the date such form of prospectusundersigned registrant; and

iv. Any other communication that is first used after effectiveness or the date of the first contract of sale of securitiesan offer in the offering described inmade by 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 relatingundersigned registrant 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.purchaser.

(5)   That, for purposes of determining any liability under the Securities Act of 1933, each filing 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.

(6) Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrantRegistrant pursuant to the foregoing provisions, or otherwise, the registrantRegistrant has been advised that in the opinion of the Securities and Exchange CommissionSEC 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 the registranta Registrant of expenses incurred or paid by a director, officer or controlling person of the registranta 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 registrantthat 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.

II-15

(7) i. For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the 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 as of the time it was declared effective.

ii. For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to a new registration statement relating to the securities offered therein, and the offering of these securities at that time shall be deemed to be the initial bona fide offering thereof.

SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, as amended, the Registrantregistrant has duly caused this Amendment No.1 to the Registration Statement on Form S-1registration statement to be signed on its behalf by the undersigned, thereunto duly authorized in the City of Toccoa, State of Georgia, July 22, 2020.on November 16, 2022.

 

GALAXY NEXT GENERATION, INC.

 

 

 

By:

/s/ Gary LeCroy

 

Name:

Gary LeCroy

 

Title:

Chief Executive Officer

 

POWER OF ATTORNEY 

Each of the undersigned hereby constitutes and appoints Gary LeCroy his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities, to sign any and all amendments (including post effective amendments) to this registration statement, or any related registration statement filed pursuant to Rule 462 under the Securities Act, and to file the same, with exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agent full power and authority to do and perform each and every act and thing requisite and desirable to be done in as fully and to all intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all acts and things that said attorney-in-fact and agent or his substitute or substitutes, may lawfully do or cause to be done by virtue hereof. Each of the undersigned has executed this power of attorney as of the date indicated.

Pursuant to the requirements of the Securities Act of 1933, as amended, this Amendment No. 1 to the Registration Statement on Form S-1registration statement has been signed by the following persons on behalf of the Registrant in the capacities and on the dates indicated.

Signature

Title

Date

/s/ Gary LeCroy

 

Chief Executive Officer, President and Director

(principal executive officer)

July 22, 2020November 16, 2022

Gary LeCroy

(Principal Executive Officer)

 

 

 

 

 

/s/ Magen McGahee

 

Chief OperatingFinancial Officer, Chief Financial Officer

Secretary and Director

(principal financial and accounting officer)

July 22, 2020November 16, 2022

Magen McGahee

 (Principal Financial Officer and Principal Accounting Officer)

 

 

 

 

 /s/ Carl R. Austin

 

Director

July 22, 2020

November 16, 2022

Carl R. Austin

 

 

 

 

 

 

 

*By: /s/ Magen McGahee

Magen McGahee

Attorney-in Fact

 

II-16

II-7

iso4217:USD xbrli:shares