On May 21, 2019, we issued a convertible promissory note to a third party for cash proceeds of $60,000. The note is in the amount of $63,000, and it matures on March 21, 2020. The note bears interest at 8% and default interest at 22% per year. The note is convertible into shares of our common stock at a 39% discount to our lowest bid price over the preceding 15 days with a floor on the conversion price of $0.00005.
On August 6, 2019, we issued a convertible promissory note to a third party for cash proceeds of $50,000. The note is in the amount of $53,000, and it matures on July 31, 2020. The note bears interest at 8% per year and is convertible into shares of our common stock at a 39% discount to our lowest trading price over the preceding 15 days with a floor on the conversion price of $0.00005.
On November 4, 2019, we issued a convertible promissory note to a third party for cash proceeds of $40,000. The note is in the amount of $43,000, and it matures on November 4, 2020. The note bears interest at 8% per year and is convertible into shares of our common stock at a 39% discount to our lowest trading price over the preceding 15 days with a floor on the conversion price of $0.00005.
We evaluated the terms of the note in accordance with ASC Topic No. 815 – 40, Derivatives and Hedging – Contracts in Entity’s Own Stock and determined that the underlying common stock is indexed to the Company’s common stock. We determined that the conversion features did not meet the definition of a liability and therefore did not bifurcate the conversion feature and account for it as a separate derivative liability. We then evaluated the conversion feature for a beneficial conversion feature. The effective conversion price was compared to the market price on the date of the note and was deemed to be less than the market value of underlying common stock at the inception of the note. Therefore, we recognized beneficial conversion discount of $60,000 on May 21, 2019, a beneficial conversion discount of $50,000 on August 6, 2019, and a beneficial conversion discount of $40,000 on November 4, 2019. We recorded the beneficial conversion discount as an increase in additional paid-in capital and a discount to the Convertible Notes Payable. Discounts to the Convertible Notes Payable are amortized to interest expense using the effective interest method over the life of the respective notes.
During the year ended January 31, 2019, we issued Convertible Promissory Notes. The Convertible Promissory Notes bear interest and are payable at maturity along with accrued interest. The Convertible Promissory Notes and unpaid accrued interest are convertible into common stock at the option of the holder.
|
|
|
|
|
|
|
|
|
|
|
Date Issued
|
|
Maturity Date
|
|
Interest Rate
|
|
Conversion Rate
|
|
Amount of Note
|
|
February 6, 2018
|
|
November 6, 2018
|
|
8%
|
|
45% discount
|
|
$
|
150,000
|
|
October 10, 2018
|
|
July 17, 2019
|
|
8%
|
|
39% discount
|
|
|
55,000
|
|
October 23, 2018
|
|
October 23, 2019
|
|
8%
|
|
45% discount
|
|
|
150,000
|
|
November 1, 2018
|
|
August 15, 2019
|
|
8%
|
|
39% discount
|
|
|
103,000
|
|
December 31, 2018
|
|
October 15, 2019
|
|
8%
|
|
39% discount
|
|
|
38,000
|
|
Total 2019
|
|
|
|
|
|
|
|
$
|
496,000
|
|
We evaluated the terms of the new notes in accordance with ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity’s Own Stock and determined that the underlying common stock is indexed to the Company’s common stock. We determined that the conversion features did not meet the definition of a liability and therefore did not bifurcate the conversion feature and account for it as a separate derivative liability. We then evaluated the conversion feature for a beneficial conversion feature. The effective conversion price was compared to the market price on the date of the note and was deemed to be less than the market value of underlying common stock at the inception of the note. Therefore, each of the above notes was fully discounted with a beneficial conversion discount o the date of issuance. We recorded the beneficial conversion discounts as an increase in additional paid-in capital and a discount to the Convertible Notes Payable. Discounts to the Convertible Notes Payable are amortized to interest expense over the life of the respective notes using the effective interest method.
During the years ended January 31, 2020 and 2019, we recorded amortization of discounts on convertible notes payable and recognized interest expense of $233,681 and $624,359, respectively.
Conversions to Common Stock
During the year ended January 31, 2020, the holders of our convertible notes converted $461,771 of principal and accrued interest into 582,071,707 shares of our common stock. During the year ended January 31, 2019, the holders of our convertible promissory notes converted $152,637 of principal and accrued interest into 7,287,054 shares of our common stock.
See Note 8 for a detail of the conversions. No gain or loss was recognized on the conversions as they occurred within the terms of the agreement which provided for conversion.
Settlement of Convertible Note Payable
During the year ended January 31, 2020, the Company paid $40,000 to fully settle the convertible note payable dated July 31, 2015. At the time of the settlement, outstanding principal was $72,640 and accrued interest was $41,685. The Company recognized a gain on settlement of convertible note payable of $74,325 during the year ended January 31, 2020.
- 24 -
Note 8. Shareholders’ Equity
Reincorporation
On August 16, 2019, the Company reincorporated from Nevada to Wyoming. The reincorporation was approved by its board of directors and by the holders of a majority of the voting rights for its common stock. There was no change in share ownership as a result of the reincorporation. Authorized shares in the Wyoming corporation are unlimited shares of common stock and 20,000,000 shares of preferred stock.
Common stock issued for services
On October 2, 2018, we issued 20,000,000 shares of common stock to Mr. Jim for services. The shares were valued at $1,464,000 based on the fair market value of the stock on the date of issuance.
Series F preferred stock issued for services
On March 15, 2019, we issued 1,000,000 shares of Series F Preferred Stock to Mr. Jim for services. The shares were valued at $89,930 based on a third-party valuation of stock on the date of issuance. The shares were valued at $89,930 based on a third-party estimate of the fair market value of the stock on the date of issuance.
The Series F Preferred Stock is subordinated to our common stock and superior to all shares of Preferred Stock. It does not receive dividends and does not participate in equity distributions. The Series F Preferred stock retains 2/3 of the voting rights in the company.
Series E preferred stock issued for services
On November 13, 2015, our board of directors designated 1,000,000 shares of our preferred stock as Series E Preferred Stock. The Series E Preferred Stock is subordinated to our common stock. It does not receive dividends and does not participate in equity distributions. The Series E Preferred stock has 2 votes for each outstanding share of common stock in the company. As of January 31, 2020, there are 1,000,000 shares Series E Preferred Stock outstanding. Dividends, when, as and if declared by the Board of Directors, shall be paid out of funds at the time legally available for such purposes.
Convertible preferred stock issued for services
In January 2020, our board of directors designated 50,000 shares of our preferred stock as Convertible Preferred Stock. The Convertible Preferred Stock is entitled to receive dividends of 10% of the net profit of VIVIS Corporation. After the Convertible Preferred Stock has received cumulative dividends of $1,100,000, the dividend rate will reduce to 2%. The Convertible Preferred Stock is convertible into 100,000 post reverse shares of common stock of the Company. During the year ended January 31, 2020, the Company issued 50,000 shares of Convertible Preferred Stock and received cash proceeds of $250,000.
- 25 -
Conversions to common stock
During year ended January 31, 2020, the holders of our convertible notes elected to convert principal and interest into shares of common stock as detailed below:
|
|
|
|
|
|
Date
|
|
Amount
Converted
|
|
Number of
Shares Issued
|
February 21, 2019
|
|
$
|
10,856
|
|
981,959
|
March 7, 2019
|
|
|
10,889
|
|
989,899
|
March 28, 2019
|
|
|
8,748
|
|
1,060,417
|
April 9, 2019
|
|
|
7,296
|
|
1,326,599
|
April 30, 2019
|
|
|
11,009
|
|
2,042,466
|
May 9, 2019
|
|
|
10,000
|
|
1,639,344
|
May 17, 2019
|
|
|
8,600
|
|
2,000,000
|
May 20, 2019
|
|
|
8,600
|
|
2,000,000
|
May 28, 2019
|
|
|
7,750
|
|
2,236,589
|
May 31, 2019
|
|
|
8,200
|
|
2,000,000
|
June 3, 2019
|
|
|
8,200
|
|
2,000,000
|
June 5, 2019
|
|
|
6,800
|
|
2,000,000
|
June 5, 2019
|
|
|
7,761
|
|
2,565,511
|
June 7, 2019
|
|
|
6,600
|
|
2,000,000
|
June 10, 2019
|
|
|
6,000
|
|
2,000,000
|
June 12, 2019
|
|
|
7,773
|
|
5,047,474
|
June 12, 2019
|
|
|
4,600
|
|
2,000,000
|
June 13, 2019
|
|
|
6,900
|
|
3,000,000
|
June 13, 2019
|
|
|
7,800
|
|
3,391,304
|
June 14, 2019
|
|
|
7,800
|
|
3,391,304
|
June 14, 2019
|
|
|
7,404
|
|
5,049,494
|
June 17, 2019
|
|
|
5,300
|
|
4,076,923
|
June 18, 2019
|
|
|
5,300
|
|
4,076,923
|
June 18, 2019
|
|
|
5,942
|
|
5,144,165
|
June 20, 2019
|
|
|
4,900
|
|
4,083,333
|
June 21, 2019
|
|
|
1,520
|
|
1,551,020
|
June 21, 2019
|
|
|
8,428
|
|
9,577,773
|
July 1, 2019
|
|
|
4,700
|
|
4,795,918
|
July 1, 2019
|
|
|
4,700
|
|
4,795,918
|
July 2, 2019
|
|
|
4,700
|
|
4,795,918
|
July 3, 2019
|
|
|
4,700
|
|
4,795,918
|
July 8, 2019
|
|
|
6,300
|
|
6,428,571
|
July 8, 2019
|
|
|
6,200
|
|
6,326,531
|
July 9, 2019
|
|
|
6,300
|
|
6,428,571
|
July 10, 2019
|
|
|
1,920
|
|
2,086,957
|
July 23, 2019
|
|
|
9,122
|
|
13,820,803
|
July 26, 2019
|
|
|
8,278
|
|
12,543,030
|
August 1, 2019
|
|
|
8,608
|
|
13,041,818
|
August 12, 2019
|
|
|
13,527
|
|
18,918,755
|
August 21, 2019
|
|
|
11,741
|
|
15,247,623
|
August 29, 2019
|
|
|
11,491
|
|
16,070,713
|
September 3, 2019
|
|
|
11,496
|
|
16,077,622
|
September 6, 2019
|
|
|
11,456
|
|
16,022,559
|
September 12, 2019
|
|
|
11,792
|
|
16,492,308
|
September 25, 2019
|
|
|
10,000
|
|
25,000,000
|
September 26, 2019
|
|
|
12,684
|
|
28,826,568
|
October 4, 2019
|
|
|
10,930
|
|
33,122,485
|
October 11, 2019
|
|
|
6,471
|
|
19,608,091
|
October 16, 2019
|
|
|
8,700
|
|
29,000,000
|
October 24, 2019
|
|
|
9,462
|
|
28,671,727
|
December 6, 2019
|
|
|
9,700
|
|
22,558,140
|
December 6, 2019
|
|
|
9,700
|
|
22,558,140
|
December 9, 2019
|
|
|
9,700
|
|
22,558,140
|
December 11, 2019
|
|
|
11,100
|
|
25,813,953
|
December 24, 2019
|
|
|
9,600
|
|
25,945,946
|
December 27, 2019
|
|
|
9,600
|
|
25,945,946
|
December 28, 2019
|
|
|
6,117
|
|
16,540,541
|
Total
|
|
$
|
461,771
|
|
582,071,707
|
- 26 -
During the year ended January 31, 2019, the holders of our convertible notes elected to convert principal and interest into shares of common stock as detailed below:
|
|
|
|
|
|
Date
|
|
Amount
Converted
|
|
Number of
Shares Issued
|
April 26, 2018
|
|
$
|
18,904
|
|
343,709
|
September 12, 2018
|
|
|
21,209
|
|
550,094
|
September 28, 2018
|
|
|
21,280
|
|
552,727
|
October 25, 2018
|
|
|
14,006
|
|
505,275
|
November 5, 2018
|
|
|
26,545
|
|
965,252
|
November 29, 2018
|
|
|
26,678
|
|
2,425,253
|
January 23, 2019
|
|
|
23,745
|
|
1,944,744
|
Total
|
|
$
|
152,367
|
|
7,287,054
|
Note 9. Subsequent Event
During the period from February 1, 2020 through the date of this
report, the holders of our convertible notes elected to convert $99,820 of principal and interest into 767,367,387 shares of common
stock.
- 27 -