Notes
to the Consolidated Financial Statements
(expressed
in U.S. dollars)
(Unaudited)
1.
Nature of Operations and Continuance of Business
Good
Gaming, Inc. (Formerly HDS International Corp.) (the “Company”) was incorporated on November 3, 2008 under the laws of the
State of Nevada. The Company is a leading tournament gaming platform and online destination targeting over 250 million e-sports players
and participants worldwide that want to compete at the high school or college level. A substantial portion of the Company’s activities
has involved developing a business plan and establishing contacts and visibility in the marketplace and the Company has not generated
any substantial revenue to date. Beginning in 2018, the Company began deriving revenue by providing transaction verification services
within the digital currency networks of cryptocurrencies. However, on December 12, 2018, the Company discontinued such transaction verification
services by dissolving Crypto Strategies Group, Inc., its wholly-owned subsidiary. In
2021, the Company formulated a new plan to create a new game called “MicroBuddies™” that combines Ethereum ERC721 NFTs
(Non-fungible tokens), non-standard ERC20 tokens (GOO™), and strategic gameplay to replicate and create unique and rare NFTs. The
game is played online via the MicroBuddies website and blockchain transactions take place on the Polygon Network. The game was launched
after beta testing in December of 2021.
Going
Concern
These
financial statements have been prepared on a going concern basis, which implies that the Company will continue to realize its assets
and discharge its liabilities in the normal course of business. The Company has generated minimal revenues to date and has never paid
any dividends and is unlikely to pay dividends or generate significant earnings in the immediate or foreseeable future. As
of March 31, 2022, the Company had a working capital of $1,670,401, which reduces the accumulated deficit to $8,106,064. The continuation
of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability to raise equity
or debt financing, and the attainment of profitable operations from the Company’s future business. These factors raise substantial
doubt regarding the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial
statements. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts
and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
2. Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles
for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by U.S. generally accepted accounting principles for complete consolidated financial statements.
In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation
have been included.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The
Company regularly evaluates estimates and assumptions related to the fair values of convertible debentures, derivative liability, stock-based
compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical
experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent
from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
Certain
reclassifications have been made to prior-year amounts to conform to the current period presentation.
Cash
Equivalents
The
Company considers all highly liquid instruments with maturities of three months or less at the time of issuance to be cash equivalents.
Amounts receivable from credit card processors are also considered cash equivalents because they are both short-term and highly liquid
in nature.
Intangible
Assets
Intangible
assets are carried at the purchased cost less accumulated amortization. Amortization is computed over the estimated useful lives of the
respective assets, generally five years.
Impairment
of Long-Lived Assets
Long-lived
assets and certain identifiable intangible assets to be held and used are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of such assets may not be recoverable. Determination of recoverability is based on an estimate of undiscounted
future cash flows resulting from the use of the asset and its eventual disposition. Measurement of an impairment loss for long-lived
assets and certain identifiable intangible assets that management expects to hold and use is based on the fair value of the asset. Long-lived
assets and certain identifiable intangible assets to be disposed of are reported at the lower of carrying amount or fair value less costs
to sell.
Beneficial
Conversion Features
From
time to time, the Company may issue convertible notes that may contain an embedded beneficial conversion feature. A beneficial conversion
feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which the note is convertible
into is in excess of the remaining unallocated proceeds of the note after first considering the allocation of a portion of the note proceeds
to the fair value of the warrants, if related warrants have been granted. The intrinsic value of the beneficial conversion feature is
recorded as a debt discount with a corresponding amount to additional paid in capital. The debt discount is amortized to interest expense
over the life of the note using the effective interest method.
Derivative
Liability
From
time to time, the Company may issue equity instruments that may contain an embedded derivative instrument which may result in a derivative
liability. A derivative liability exists on the date the equity instrument is issued when there is a contingent exercise provision. The
derivative liability is recorded at its fair value calculated by using an option pricing model. The fair value of the derivative liability
is then calculated on each balance sheet date with the corresponding gains and losses recorded in the statement of operations.
Basic
and Diluted Net Loss Per Share
The
Company computes net loss per share in accordance with ASC 260, Earnings Per Share, which requires presentation of both basic and diluted
earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net loss available to common shareholders
(numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive
potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted
method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased
from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
At March 31, 2022 and December 31, 2021, the Company had 10,000,000 and 10,000,000 potentially dilutive shares from outstanding convertible
debentures, respectively.
Income
Taxes
Potential
benefits of income tax losses are not recognized in the accounts until realization is more likely than not. Pursuant to ASC 740, the
Company is required to compute tax asset benefits for net operating losses carried forward. The potential benefits of net operating losses
have not been recognized in these consolidated financial statements because the Company cannot be assured it is more likely than not
it will utilize the net operating losses carried forward in future years. Unrecognized tax positions, if ever recognized in the consolidated
financial statements, are recorded in the statement of operations as part of the income tax provision. Our policy is to recognize interest
and penalties accrued on uncertain tax positions, if any, as part of the income tax provision. The Company has no liability for uncertain
tax positions. Unrecognized tax positions, if ever recognized in the consolidated financial statements, are recorded in the statement
of operations as part of the income tax provision. The Company’s policy is to recognize interest and penalties accrued on uncertain
tax positions, if any, as part of the income tax provision. The Company has no liability for uncertain tax positions.
On
March 22, 2017, tax reform legislation known as the Tax Cuts and Jobs Act (the “U.S. Tax Reform Act”) was enacted in the
United States. The U.S. Tax Reform Act, among other things, reduced the U.S. corporate income tax rate from 35% to 21% beginning in 2018.
On March 22, 2017, the SEC staff issued Staff Accounting Bulletin No. 118 (“SAB 118”), which provides guidance on how to
account for the effects of the U.S. Tax Reform Act under ASC 740.
Financial
Instruments
ASC
820, “Fair Value Measurements” and ASC 825, Financial Instruments, requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. It establishes a fair value hierarchy based on the level of independent,
objective evidence surrounding the inputs used to measure fair value. A financial instrument categorized within the fair value hierarchy
is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels
that may be used to measure fair value:
Level
1
Level
1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level
2
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets
with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are
observable or can be derived principally from, or corroborated by, observable market data.
Level
3
Level
3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement
of the fair value of the assets or liabilities.
Assets
and liabilities measured at fair value on a recurring basis were presented on the Company’s consolidated balance sheet as at March
31, 2022 and 2021 as follows:
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis
| |
| | |
|
| | | |
| | |
|
| | |
Description | |
Fair
Value Measurements at March 31, 2022 Using Fair Value Hierarchy | |
| |
Total | |
|
| Level
1 | | |
Level
2 | |
|
Level
3 | |
Derivative
liability | |
$ | 0- | |
|
$ | 0- | | |
$ | 0- | |
|
$ | 0- | |
Total | |
$ | 0- | |
|
$ | 0- | | |
$ | 0- | |
|
$ | - | |
| |
| | |
|
| | | |
| | |
|
| | |
Description | |
Fair Value Measurements at March 31, 2021 Using Fair Value Hierarchy | |
| |
Total | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Derivative liability | |
$ | 1,065,760 | | |
$ | - | | |
$ | - | | |
$ | 1,065,760 | |
Total | |
$ | 1,065,760 | | |
$ | - | | |
$ | - | | |
$ | 1,065,760 | |
The
carrying values of all of our other financial instruments, which include accounts payable and accrued liabilities, and amounts due to
related parties approximate their current fair values because of their nature and respective maturity dates or durations.
Advertising
Expenses
Advertising
expenses are included in general and administrative expenses in the consolidated Statements of Operations and are expensed as incurred.
The Company incurred $113,226 and $1,041 in advertising and promotion expenses in the three months
ended March 31, 2022 and 2021, respectively.
Revenue
Recognition
Revenue
is recognized in accordance with ASC 606. The Company performs the following five steps: (i) identify the contract(s) with a customer,
(ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price
to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.
The Company applies the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is
probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer.
At contract inception, once the contract is determined to be within the scope of Topic 606, the Company evaluates the goods or services
promised within each contract related performance obligation and assesses whether each promised good or service is distinct. The Company
recognizes as revenue, the amount of the transaction price that is allocated to the respective performance obligation when (or as) the
performance obligation is satisfied. Revenues primarily include revenues from microtransactions. Microtransaction revenues are derived
from the sale of virtual goods to the Company’s players. Proceeds from the sales of virtual goods are directly recognized as revenues
when a player uses the virtual goods.
Recent
Accounting Pronouncements
In
February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No.
2016-02, Leases (Topic 842), which amends the existing accounting standards for leases. The new standard requires lessees to record a
right-of-use (“ROU”) asset and a corresponding lease liability on the balance sheet (with the exception of short-term leases).
This new standard is effective for annual reporting periods beginning after December 15, 2018, and interim reporting periods within those
annual reporting periods, with early adoption permitted. We adopted this new standard effective January 1, 2019. Adoption did not have
any effect on the Company as it does not have any leases.
The
Company has implemented all other new accounting pronouncements that are in effect. 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.
3.
Other Assets
Property
and Equipment consisted of the following:
Schedule
of Property and Equipment
| |
| | | |
| | |
| |
March 31, | |
| |
2022 | | |
2021 | |
Computers and servers | |
$ | 21,217 | | |
$ | 20,333 | |
| |
| | | |
| | |
Accumulated Depreciation | |
| (16,576 | ) | |
| (14,997 | ) |
| |
| | | |
| | |
Property and equipment, net | |
$ | 4,641 | | |
$ | 5,335 | |
Depreciation
expense for the three months ended March 31, 2022 and 2021 was $1,028 and $540, respectively.
4.
Debt
Convertible
Debentures
On
April 15, 2015, the Company issued a convertible debenture with the principal amount of $100,000 to HGT Capital, LLC (“HGT”),
a non-related party. During the quarter ended June 30, 2015, the Company received the first $50,000 in payment. The remaining $50,000
payment would be made at the request of the borrower. No additional payments have been made as of September 30, 2018. Under the terms
of the debentures, the amount was unsecured and was due on October 16, 2016. The note is currently in default and bears an interest of
22% per annum. It was convertible into shares of common stock any time after the maturity date at a conversion rate of 50% of the average
of the five lowest closing bid prices of the Company’s common stock for the thirty trading days ending one trading day prior to
the date the conversion notice was sent by the holder to the Company. On September 21, 2018, the Company entered into a modification
agreement with HGT with respect to the convertible promissory note which has a balance of $107,238. Pursuant to such modification agreement,
all defaults were waived and it was agreed that such note will convert at a 25% discount to the market rather than the default rate.
HGT also agreed to certain sale restrictions which limit the amount of shares that they can sell in any month for the next three months.
HGT also agreed to dismiss, with prejudice, the lawsuit that it had filed against the Company. On November 29, 2018, HGT converted $6,978
of a convertible note into 1,655,594 shares of the Company’s common stock. On August 17, 2020, HGT converted $5,833 of notes into
2,645,449 shares of the Company’s common stock. On September 9, 2020, HGT converted $11,822 of notes into 2,775,076 shares of the
Company’s common stock. On November 11, 2020, HGT converted $25,239 of notes into 2,911,055 shares of the Company’s common
stock. On December 18, 2020, HGT converted $40,126 of notes into 3,053,696 shares of the Company’s common stock. As of December
31, 2020, the remaining note balance was $17,240. On June 25, 2021, HGT converted the remaining note balance of $17,240 into 1,257,476
shares of the Company’s common stock.
The
Company entered into a line of credit agreement (“Line Of Credit”) with ViaOne on September 27, 2018 (the “Effective
Date”). This Line of Credit dated as of, was entered into by and between the Company and ViaOne. The Company had an immediate need
for additional capital and asked ViaOne to make a new loan(s) in an initial amount of $25,000 on the Effective Date (the “New Loan”).
The Company may need additional capital and ViaOne has agreed pursuant to this Line of Credit to provide for additional advances, although
ViaOne shall have no obligation to make any additional loans. Any further New Loans shall be memorialized in a promissory note with substantially
the same terms as the New Loan and shall be secured by all of the assets of the Company. On or before the Effective Date, the Company
may request in writing to ViaOne that it loan the Company additional sums of up to $250,000 and within five days of such request(s),
ViaOne shall have the right, but not an obligation, to make additional loans to the Company and the Company shall in turn immediately
issue a note in the amount of such loan. In consideration for making the New Loan, the Company entered into a security agreement whereby
ViaOne received a senior security interest in all of the assets of the Company.
On
September 30, 2021, the Company and ViaOne Services, LLC entered into a revolving convertible promissory note (the “Revolving Note”).
The Company agrees to pay ViaOne the principal sum of $1,000,000 or such a smaller amount as ViaOne may advance to the Company from time
to time under the Revolving Note, which is subject to a simple interest rate of 8% per annum and will expire earlier on demand or the
third anniversary of the Original Issue Date. The Revolving Note (and any unpaid interest or liquidated damages amount) may be converted
into shares of Common Stock at a conversion price of eighty-five percent (85%) of the VWAP for the five (5) trading days immediately
prior to the date of the notice of conversion. On December 31, 2021, the Company amended the note to allow for the conversion of the
Note into shares of the Company’s Series E Preferred Stocks. Effective December 31, 2021, ViaOne Services, LLC converted the Revolving
Note into 6,730 shares of the Company’s Series E Convertible Preferred Stock, terminating the Revolving Note.
On
September 30, 2021, the Company entered into a new Employee Services Agreement with ViaOne effective as of September 1, 2021 (the “Effective
Date”). For a monthly management fee of $42,000
(the “Monthly Management Fee”), ViaOne
shall provide to the Company services related to Company’s human resources, payroll, marketing, advertising, accounting, and financial
services for a period of one year beginning on the Effective Date and automatically renewing for successive terms of one year each unless
either party provides 90 days’ notice. ViaOne has the right to convert part or all of the Monthly Management Fee into shares of
the Company’s common stock, par value $0.001
per share at a Conversion Rate equal to 125%
of the Conversion Amount, divided by the Conversion Price. The Conversion Price means, with respect to Management Fee, 85%
of the volume weighted average price (“VWAP”) for the 5 trading days immediately prior to the date of the notice of conversion.
On December 31, 2021, the Company amended the note to allow for the conversion of the Note into shares of the Company’s Series
E Preferred Stocks. Effective December 31, 2021, ViaOne Services, LLC converted the new Employee Services Agreement Note into 1,557
shares of the Company’s Series E Convertible
Preferred Stock. On Jan 1, 2022, the monthly management fee increased to $72,000
to include the
addition of a full time COO and other support employees.
5. Derivative Liabilities
The
following inputs and assumptions were used to value the convertible debentures outstanding during the years ended March 31, 2022 and
March 31, 2021:
The
projected annual volatility for each valuation period was based on the historic volatility of the Company of 0%
and 251.4% at March 31, 2022 and 2021, respectively. The risk free rate was 0% and 0.01% at March 31, 2022 and 2021, respectively.
A
summary of the activity of the derivative liability is shown below:
Schedule
of Derivative Liability
Balance, March 31, 2020 | |
$ | 748,664 | |
Change in value | |
| 317,096 | |
Balance, March 31, 2021 | |
| 1,065,760 | |
Change in value | |
| 1,065,760 | |
Balance, March 31, 2022 | |
| 0 | |
6. Common Stock
Share
Transactions for the Quarter Ended March 31, 2021:
On
March 8, 2021, Lincoln Acquisition converted 18,000 shares of Preferred B Stock into 3,600,000 of the Company’s common stock.
On
May 18, 2021, Lincoln Acquisition converted 29,881 shares of Preferred B Stock into 5,976,200 of the Company’s common stock.
On
June 25, 2021, HGT converted $17,240 of a convertible note into 1,257,476 shares of the Company’s common stock.
On
July 21, 2021, William Schultz converted 2,500 shares of Preferred B Stock into 500,000 of the Company’s common stock.
On
August 24, 2021, the Company issued 1,000,000 Company’s common stock to David B. Dorwart for accrued compensation.
On
August 24, 2021, the Company issued 1,000,000 Company’s common stock to Eric Brown for accrued compensation.
On
August 24, 2021, the Company issued 500,000 Company’s common stock to Jordan Axt for accrued compensation.
On
August 24, 2021, the Company issued 500,000 Company’s common stock to Domenic Edward Fontana for accrued compensation.
On
August 24, 2021, the Company issued 500,000 Company’s common stock to John D Hilzendager for accrued compensation.
On
August 24, 2021, the Company issued 300,000 Company’s common stock to Alexandra M Dorwart for accrued compensation.
On
August 24, 2021, the Company issued 200,000 Company’s common stock to Marjorie Greenhalgh for accrued compensation.
On
August 24, 2021, the Company issued 150,000 Company’s common stock to Frances Lynn Martin for accrued compensation.
On
August 24, 2021, the Company issued 50,000 Company’s common stock to Kaitlyn Kazanjian as accrued compensation.
On
August 24, 2021, the Company issued 50,000 Company’s common stock to Elizabeth Van Fossen as accrued compensation.
On
August 24, 2021, the Company issued 400,000 Company’s common stock to Douglas Wathen as accrued compensation.
On
August 24, 2021, the Company issued 100,000 Company’s common stock to Tim Bergman as accrued compensation.
On
August 24, 2021, the Company issued 25,000 Company’s common stock to Samuel Joseph Schwieters as accrued compensation.
On
August 24, 2021, the Company issued 50,000 Company’s common stock to Robert Welch as accrued compensation.
On
August 24, 2021, the Company issued 10,000 Company’s common stock to Nuno Neto as accrued compensation.
On
August 24, 2021, the Company issued 10,000 Company’s common stock to Maria Iriarte Uriarte accrued compensation.
On
August 24, 2021, the Company issued 100,000 Company’s common stock to Infinity Global Consulting Group, Inc. as stock based compensation.
On
September 03, 2021, the Company issued 8,000 Company’s common stock to Netleon Technologies Private Limited as stock based compensation.
On
September 03, 2021, the Company issued 105,000 Company’s common stock to Whole Plant Systems, LLC as stock based compensation.
On
September 03, 2021, the Company issued 10,000 Company’s common stock to J Ramsdell Consulting as stock based compensation.
On
November 16, 2021, the Company issued 9,188,820 Company’s common stock to Armistice Capital LLC as part of closing the Private
Placement funding.
On
November 16, 2021, the Company issued 2,166,668 Company’s common stock to Iroquois Capital Investment Group LLC as part of closing
the Private Placement funding.
On
November 16, 2021, the Company issued 1,166,668 Company’s common stock to Iroquois Master Fund LTD as part of closing the Private
Placement funding.
On
November 16, 2021, the Company issued 1,700,000 Company’s common stock to Bigger Capital Fund LP as part of closing the Private
Placement funding.
On
November 16, 2021, the Company issued 1,700,000 Company’s common stock to District 2 Capital Fund LP as part of closing the Private
Placement funding.
On
December 27, 2021, Armistice Capital LLC converted 1,477,848 warrants into the Company’s common stock.
Share
Transactions for the Quarter Ended March 31, 2022:
None.
7. Preferred Stock
Our
Articles of Incorporation authorize us to issue up to 5,000,350 shares of preferred stock, $0.001 par value. Of the 5,000,000 authorized
shares of preferred stock, the total number of shares of Series A Preferred Stock the Corporation shall have the authority to issue is
2,000,000, with a stated par value of $0.001 per share, the total number of shares of Series B Preferred Stock the Corporation shall
have the authority to issue is 249,999, with a stated par value of $0.001 per share, the total number of shares of Series C Preferred
Stock the Corporation shall have the authority to issue is 1, with a stated par value of $0.001 per share, and the total number of shares
of Series D Preferred Stock the Corporation shall have the authority to issue is 350, with a stated par value of $0.001 per share, and
the total number of shares of Series E Preferred Stock the Corporation shall have the authority to issue is 2,750,000, with a stated
par value of $0.001 per share. Our Board of Directors is authorized, without further action by the shareholders, to issue shares of preferred
stock and to fix the designations, number, rights, preferences, privileges and restrictions thereof, including dividend rights,
conversion rights, voting rights, terms of redemption, liquidation preferences and sinking fund terms. We believe that the Board of Directors’
power to set the terms of, and our ability to issue preferred stock, will provide flexibility in connection with possible financing or
acquisition transactions in the future. The issuance of preferred stock, however, could adversely affect the voting power of holders
of common stock and decrease the amount of any liquidation distribution to such holders. The presence of outstanding preferred stock
could also have the effect of delaying, deterring or preventing a change in control of our company.
As
of March 31, 2022, we had 7,500
shares of our Series A preferred stock, 20,296
shares of Series B preferred stock, 1
shares of Series C Preferred Stock, and 0
shares of Series D Preferred Stock, and
57,663
shares of Series
E preferred stock issued and outstanding.
The
7,500
issued and outstanding shares of Series A Preferred
Stock are convertible into shares of common stock at a rate of 20
common shares for each Series A Preferred Share.
The 20,296
issued and outstanding shares of Series B Preferred Stock are convertible into shares of common stock at a rate of 200 common shares
for each Series B Preferred Share. The 57,663 issued and outstanding shares of Series E Preferred Stock are convertible into shares of
common stock at a rate of 1,000 common shares for each Series E Preferred Share. If all of our Series A, B and E Preferred Stock are
converted into shares of common stock, the number of issued and outstanding shares of our common stock will increase by 61,872,201 shares.
The
1 issued and outstanding shares of Series C Preferred Stock has voting rights equivalent to 51% of all shares entitled to vote and is
held by ViaOne Services LLC, a Company controlled by our CEO.
The
Series D Preferred Stock can be convertible into shares of common stock at the lower of the Fixed Conversion Price ($.06 per share) or
at the VWAP which shall be defined as the average of the five (5) lowest closing prices during the 20 days prior to conversion. We did
not have any share of Series D preferred stock issued and outstanding as of March 31, 2022.
The
holders of Series A, Series B, Series C and Series D have a liquidation preference to the common shareholders.
8. Warrant
In
connection with the $100,000 convertible debenture issued to HGT Capital, LLC (“HGT”), the Company issued HGT a warrant to
purchase 100,000 shares of the Company’s common stock at $1.00 per share. This warrant was not exercised and expired on April 15,
2020.
As
part of the Private Placement funding, the Company issued two new warrants to Armistice Capital, LLC and Sabby Management to purchase
1,477,848 and 3,333,333 shares of the Company’s common stock at $0.20 per share, respectively. If the warrant is not exercised,
it will expire on May 17, 2027.
9. Related Party Transactions
On
or around April 7, 2016, Silver Linings Management, LLC funded the Company $13,440 in the form of convertible debentures secured by certain
high-powered gaming machines purchased from XIDAX. Such note bore interest at a rate of 10% per annum, payable in cash or kind at the
option of the Company, matured on April 1, 2018, and was convertible and was convertible
into Series B Preferred shares at the option of the holder at any time. Effective December 31, 2021, the Note was converted into 1,680
shares of Series B preferred stock.
On
November 30, 2016, ViaOne purchased a Secured Promissory Note equal to a maximum initial principal amount of $150,000 issued by the Company
to ViaOne. As additional advances were made by ViaOne to the Company, the principal amount of the Note was increased to $225,000 and
$363,000 by amendments dated January 31, 2017 and March 1, 2017, respectively.
On
May 5, 2017, ViaOne delivered a default notice to the Company pursuant to Section 6 of the Note Purchase Agreement but has subsequently
extended the due date and has increased the funding up to One Million ($1,000,000) dollars. After giving the Company a fifteen (15) day
notice period to cure the default under the Stock Pledge Agreement, dated November 30, 2016, entered by and among the Company, CMG and
ViaOne (“Pledge Agreement”), ViaOne took possession of the Series C Stock, which was subject of the Pledge Agreement.
The
Secured Promissory Note as amended increased from time to time due to additional advances provided to the Company by ViaOne.
On
September 1, 2017, the Company executed an amended Employee Services Agreement with ViaOne which stipulated that ViaOne would continue
providing to the Company services relating to the Company’s human resources, marketing, advertising, accounting and financing for
a monthly management fee of $25,000. This agreement was amended on January 1, 2018. The accrued monthly management fees, $100,000 at
December 31, 2017, are convertible by ViaOne into the Company’s common stock at a rate of 125% of the accrued fees at a conversion
price of (i) $0.05 per share; or (ii) the volume weighted adjusted price (“VWAP”) of the common stock on the 14th day of
each month if the 14th of that month is a trading day. In the event the 14th day of a month falls on a Saturday, Sunday, or a trading
holiday, the VWAP of the Common Stock will be valued on the last trading day before the 14th day of the month.
The agreement was terminated on August 31, 2021.
On
September 27, 2018, the Company and ViaOne, entered into a Line of Credit Agreement (the “LOC Agreement”), pursuant to which
the Company issued a secured promissory note with the initial principal amount of $25,000 to ViaOne in exchange for a loan of $25,000
(the “Initial Loan Amount”). In accordance with this Agreement, the Company may request ViaOne to provide loans of up to
$250,000, including the Initial Loan Amount, and ViaOne has the right to decide whether it will honor such request. The Initial Loan
Amount became due on September 30, 2019 (the “Maturity Date”) and bore an interest rate of 8.0% per annum. The unpaid principal
and interest of the Promissory Note after the Maturity Date accrued interest at a rate of 18.0% per annum. The principal amount of the
Promissory Note may increase from time to time up to $250,000 in accordance with the terms and conditions of the Agreement. In connection
with the Agreement and Promissory Note, the Company and ViaOne executed a security agreement dated September 27, 2018, whereby the Company
granted ViaOne a security interest in all of its assets, including without limitation, cash, inventory, account receivables, real property,
and intellectual properties, to secure the repayment of the loans made pursuant to the LOC Agreement and Promissory Note.
On
September 30, 2021, the Company entered into a new Employee Services Agreement with ViaOne effective as of September 1, 2021 (the “Effective
Date”). For a monthly management fee of $42,000 (the “Monthly Management Fee”), ViaOne shall provide to the Company
services related to Company’s human resources, payroll, marketing, advertising, accounting, and financial services for a period
of one year beginning on the Effective Date and automatically renewing for successive terms of one year each unless either party provides
90 days’ notice. ViaOne has the right to convert part or all of the Monthly Management Fee into shares of the Company’s common
stock, par value $0.001 per share at a Conversion Rate equal to 125% of the Conversion Amount, divided by the Conversion Price. The Conversion
Price means, with respect to Management Fee, 85% of the volume weighted average price (“VWAP”)
for the 5 trading days immediately prior to the date of the notice of conversion.On
Jan 1, 2022the monthly management fee increased to $72,000 to include the addition of a full time COO and other support employees. As
of May 1, 2022, the fee has been revised to $38,640 to reflect current support provided to the company.
On
September 30, 2021, the Company and ViaOne entered into a revolving convertible promissory note (the “Revolving Note”). The
Company agrees to pay ViaOne the principal sum of $1,000,000 or such a smaller amount as ViaOne may advance to the Company from time
to time under the Revolving Note, which is subject to a simple interest rate of 8% per annum and will expire earlier on demand or the
third anniversary of the Original Issue Date. The Company granted ViaOne warrants to purchase the 1,000,000 shares of Common Stocks at
an exercise price of $0.42, a premium of 20% to the closing bid price of the Common Stock the trading day prior to the execution of the
Revolving Note. Payment of all obligations under the Revolving Note is secured by a security interest granted to ViaOne by the Company
in all of the right, title and interest of the Company in all of the assets of the Company currently owned or acquired hereafter. The
Revolving Note (and any unpaid interest or liquidated damages amount) may be converted into shares of Common Stock at a conversion price
of eighty-five percent (85%) of the VWAP for the five (5) trading days immediately prior to the date of the notice of conversion. The
Revolving Note contains customary events of default, including, among others, the failure by the Company to make a payment of principal
or interest when due. Following an event of default, ViaOne is entitled to accelerate the entire indebtedness under the Revolving Note.
The restrictions are also subject to certain additional qualifications and carve outs, as set forth in the Revolving Note.
On
December 31, 2021, the Company amended the both original and new Employee Service Agreements, Secured Promissory Note, and Revolving
Convertible Promissory Note to allow for the conversion of Notes into shares of the Company’s Series E Preferred Stocks. Effective
December 31, 2021, the original Employee Service Agreement was converted into 24,540 shares of the Company’s Series E Preferred
Stocks and the new Employee Service Agreement was converted into 1,557 shares of the Company’s Series E Preferred Stocks. Additionally,
Secured Promissory Note and Revolving Convertible Note were converted into 24,836 and 6,730 shares of the Company’s Series E Preferred
Stocks, respectively.
As
of March 31, 2022, the Company owed nothing to ViaOne Services.
The
Company’s Chairman and Chief Executive Officer is the Chairman of ViaOne.
10. Income Taxes
The
Company has a net operating loss carried forward of $3,664,049
available
to offset taxable income in future years until the end of the fiscal year of 2030.
The
significant components of deferred income tax assets and liabilities at March 31, 2022 and 2021 are as follows:
Schedule of Deferred Tax Assets and Liabilities
| |
2022 | | |
2021 | |
Net Operating Loss Carryforward | |
$ | 769,450 | | |
$ | 859,285 | |
| |
| | | |
| | |
Valuation allowance | |
| (769,450 | ) | |
$ | (859,285 | ) |
| |
| | | |
| | |
Net Deferred Tax Asset | |
$ | - | | |
$ | - | |
The
income tax benefit has been computed by applying the weighted average income tax rates of the United States (federal and state rates)
of 21% to a net loss before income taxes calculated for each jurisdiction. The tax effects of significant temporary differences, which
comprise future tax assets and liabilities, are as follows:
Schedule
of Components of Income Tax Expense
| |
|
2022 | | |
|
2021 | |
| |
2022 | | |
2021 | |
Income tax recovery at statutory rate | |
$ | 98,092 | | |
$ | 27,545 | |
| |
| | | |
| | |
Valuation allowance change | |
| (98,092 | ) | |
$ | (27,545 | ) |
| |
| | | |
| | |
Provision for income taxes | |
$ | - | | |
$ | - | |
11.
Commitments and Contingencies
None.
12.
Subsequent Events
None.