DISCONTINUED OPERATIONS | NOTE 5 – DISCONTINUED OPERATIONS The loss from discontinued operations was $ 12,604,883 64,244 ABSTRACT MEDIA On October 15, 2021, the Company entered into a Membership Interest Exchange Agreement (the “Agreement”), dated as of October 15, 2021, by and among (i) the Company; (ii) Abstract Media, LLC (“Abstract Media”), (iii) each of the members of Abstract Media (collectively, the “Abstract Media Members”); and (iv) Andrew Baker as the representative of the Abstract Media Members (the “Members’ Representative”). The Acquisition closed on December 6, 2021. Pursuant to the terms of the Agreement, the Company agreed to acquire from the Abstract Media Members all of the membership interests of Abstract Media held by the Abstract Media Members, representing 100% of the membership interests of Abstract Media, in exchange for the issuance by the Company to the Abstract Media Members of (i) shares of the Company’s common stock, plus (ii) $ 15,000 Pursuant to the terms of the Agreement, on December 6, 2021, the Abstract Media Members assigned their respective membership interests in Abstract Media to the Company, and Abstract Media became a wholly owned subsidiary of the Company. In exchange therefor, on December 6, 2021, the Company issued to the Abstract Media Members an aggregate of 73,244 For the acquisition of Abstract Media, the following table summarizes the acquisition date fair value of the consideration paid, identifiable assets acquired and liabilities assumed: Consideration paid Schedule of Business Acquisitions by Acquisition Contingent Consideration Cash and cash equivalents $ 30,000 Common stock, 73,244 shares of the Company restricted common stock valued at $4.00 per share 292,976 Net liabilities assumed 77,422 Fair value of total consideration paid $ 400,398 Net assets acquired and liabilities assumed Schedule of assets acquired and liabilities assumed Cash and cash equivalents $ 21,080 Accounts receivable 39,345 Other current assets 19,758 Fixed assets, net 15,467 Total assets $ 95,650 Accounts payable 69,724 Accrued liabilities 103,348 Total liabilities 173,072 Net liabilities assumed $ 77,422 The Company allocated the fair value of the total consideration paid of $ 400,398 200,199 200,199 On November 4, 2022 the Company entered into a Membership Interest Purchase Agreement with TechEdge Services, a Texas corporation, to sell all of its ownership interest in Abstract Media. As a result, the Company recorded an impairment charge on its intangible assets including goodwill of $ 344,787 Following the closing and for a period of 24 months thereafter (the “Earn-Out Period”), Tech Edge Services will pay to the Company an amount equal to 5% of the gross proceeds received with respect to contracts and agreements in place with Abstract Media as of the closing date. Such payments shall be made within seven days of each calendar month during the Earn-Out Period. The Company estimated the total proceeds of this contingent consideration to be $ 0 The Company recorded the following loss on disposal and loss from discontinued operations related to Abstract Media: Schedule of loss from discontinued operations Assets transferred: Cash $ 3,445 Prepaids and other assets 4,300 Property and equipment, net 17,766 Total assets 25,511 Liabilities assumed: Accounts payable 1,444 Accrued expenses 36,861 Total liabilities assumed 38,305 Net loss on disposal of Abstract Media 63,816 Schedule of loss from discontinued operations Year Ended 2022 2021 Revenue $ 439,980 1,250 Costs of sales and operating expenses 982,547 65,494 Loss from discontinued operations (542,567 ) (64,244 ) Loss on disposal (63,816 ) - Discontinued operations, net of tax $ (606,383 ) $ (64,244 ) 2022 2021 Assets: Cash $ - $ 5,565 Receivables - 1,717 Prepaids and other assets - 19,858 Current assets of discontinued operations 27,140 Property and equipment, net - 15,467 Intangible assets, net - 194,638 Goodwill - 200,199 Noncurrent assets of discontinued operations - $ 410,304 Liabilities: - Accounts payable - 4,756 Accrued expenses 20,082 89,073 Deferred revenue - 14,016 Current liabilities of discontinued operations $ 20,082 $ 107,845 CELERIT On April 7, 2022, the Company closed on a Merger Agreement (“Merger Agreement”) by and among (i) the Company; (ii) S-CC Merger Sub, Inc., a wholly owned subsidiary of the Company (“S-CC Merger Sub”); (iii) S-Solutions Merger Sub, Inc., a wholly owned subsidiary of the Company (“S-Solutions Merger Sub”); (iv) Celerit Corporation (“Celerit”); (v) Celerit Solutions Corporation (“Celerit Solutions”); and (vi) Terry Rothwell (collectively, (i)-(v), the “Merger Parties”). Aggregate consideration for the Mergers consisted of (i) $ 2,695,000 4,000,000 10,000 2,695,000 0.0001 December 31, 2022 6 For the acquisition of Celerit and Celerit Solutions, the following table summarizes the acquisition date fair value of consideration paid, identifiable assets acquired and liabilities assumed: Consideration paid Schedule of Business Acquisitions by Acquisition Contingent Consideration Cash and cash equivalents $ 10,000 Common stock, 4,000,000 shares of the Company restricted common stock valued at $3.20 per share 12,800,500 Issuance of promissory note 2,695,000 Fair value of total consideration paid $ 15,505,500 Net assets acquired and liabilities assumed Schedule of assets acquired and liabilities assumed Cash and cash equivalents $ 222,064 Accounts receivable 1,156,146 Prepaid expenses 319,895 Other current assets 276,913 Property, plant and equipment 481,817 Intangible assets (provisional) 2,736,378 Goodwill 10,945,515 Total assets $ 16,138,728 Accounts payable 23,443 Accrued expenses 609,785 Total liabilities assumed 633,228 Net purchase price $ 15,505,500 The Company allocated the fair value of the total consideration paid to goodwill of $ 10,945,515 2,736,378 Subsequent to entry into the Merger Agreement, the parties determined that they would unwind the transactions as set forth in the Merger Agreement and in the other agreements entered into in connection therewith. Rescission Agreement On August 22, 2022, the Company entered into the Rescission, Termination and Release Agreement (the “Rescission Agreement”) by and among (i) the Company, (ii) SCARE Holdings LLC, a wholly-owned subsidiary of Sollensys, (“SCARE”); (iii) Celerit; (iv) Celerit Solutions; (v) Ms. Rothwell; (vi) Ron Harmon; and (vii) CRE. Pursuant to the terms of the Rescission Agreement, the parties agreed to unwind the transactions as set forth in the Merger Agreement and in the other agreements entered into in connection therewith, so as to place each of the parties to the Merger Agreement in the position that they were as of immediately prior to the closing of the transactions as set forth in and as contemplated by the Merger Agreement and the related agreements. As a result, on August 26, 2022, the following agreements were terminated, except as set forth in the Rescission Agreement: (i) the Rothwell Employment Agreement, (ii) the Harmon Employment Agreement, (iii) the Blockchain Archive Server Agreement, (iv) the Rothwell Note, (v) the Banking Agreement, and (vi) the Real Estate Purchase Agreement. Pursuant to the terms of the Rescission Agreement, among other things, the parties agreed as follows: (i) Sollensys agreed to transfer to Ms. Rothwell one share of Celerit common stock; (ii) Sollensys agreed to transfer to Ms. Rothwell one share of Celerit Solutions common stock; (iii) Ms. Rothwell agreed to transfer to Sollensys 4,000,000 (iv) Ms. Rothwell agreed to resign from any and all positions with Sollensys, including as a member of Sollensys’ board of directors; (v) Donald Beavers agreed to resign as a director and officer of Celerit and Celerit Solutions; (vi) Anthony Nolte agreed to resign as a director and officer of Celerit and Celerit Solutions; and (vii) Sollensys agreed, in connection with its withdrawal from Celerit of an aggregate of $ 605,000 In addition, pursuant to the terms of the Rescission Agreement, the parties agreed to terminate: (i) The Executive Employment Agreement, dated as of April 7, 2022, by and between Sollensys and Ms. Rothwell; (ii) The Executive Employment Agreement, dated as of April 7, 2022, by and between Sollensys and Mr. Harmon; (iii) The Rothwell Sollensys Blockchain Archive Server Distributive Data Center Agreement (2 Units); (iv) The Promissory Note issued by Sollensys to Ms. Rothwell on April 7, 2022; (v) The Banking and Credit Union Services Agreement, dated as of April 7, 2022; and (vi) The Real Estate Purchase Agreement, dated as of March 24, 2022. As a result of the recission the Company recorded the following loss from discontinued operations: Schedule of loss from discontinued operations Assets transferred: Cash $ 2,560,058 Accounts receivable 942,862 Other accounts receivable 629,086 Prepaids and other assets 107,109 Property and equipment, net 449,520 Goodwill 10,945,115 Intangibles 2,394,238 Total assets 18,027,988 Liabilities transferred: Accounts payable (56,715 ) Accrued expenses (166,579 ) Total liabilities (223,294 ) Net assets transferred 17,804,694 Consideration received, 4,000,000 shares returned to treasury (812,000 ) Extinguishment of promissory note (2,342,916 ) Loss from disposal of Celerit and Celerit Solutions $ (14,649,778 ) The loss from discontinued operations is follows: Schedule of loss from discontinued operations Year Ended 2022 2021 Revenue $ 7,245,182 $ - Cost of sales and operating expenses 4,593,904 - Income from discontinued operations 2,651,278 - Loss on disposal of Celerit and Celerit Solutions (14,649,778 ) - Discontinued operations, net of tax $ (11,998,500 ) $ - |