NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
NOTE
1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This
summary of accounting policies for SPYR, Inc. and subsidiaries (the “Company”) is presented to assist in understanding the
Company’s financial statements. The accounting policies conform to generally accepted accounting principles and have been consistently
applied in the preparation of the consolidated financial statements.
Organization
The
Company was incorporated as Conceptualistics, Inc. on January 6, 1988 in Delaware. Subsequent to its incorporation, the Company changed
its name to Eat at Joe’s, Ltd. In February 2015, the Company changed its name to SPYR, Inc. and adopted a new ticker symbol “SPYR”
effective March 12, 2015.
Nature
of Business
The
primary focus of SPYR, Inc. (the “Company”) is to act as a holding company and develop a portfolio of profitable subsidiaries,
not limited by any particular industry or business.
Through
our wholly owned subsidiary Applied Magix we are a registered Apple® developer, and reseller of Apple ecosystem compatible products
and accessories with an emphasis on the smart home market. As such, we are in the global “Internet of Things” (IoT) market,
and more specifically, the segment of the market related to the development, manufacture and sale of devices and accessories specifically
built on Apple’s HomeKit® framework. These products work within the Apple® HomeKit® ecosystem and are exclusive to
the Apple market and its consumers. Apple® HomeKit® is a system that lets users control smart home devices, so long as they are
compatible with the HomeKit® ecosystem, giving users control over smart thermostat, lights, locks and more in multiple rooms, creating
comfortable environments and remote control of other connected devices.
Principles
of Consolidation
The
consolidated financial statements include the accounts of SPYR, Inc. and its wholly owned subsidiaries, Applied Magix, a Nevada corporation,
SPYR APPS, LLC, a Nevada Limited Liability Company (discontinued operations, see Note 12), E.A.J.: PHL, Airport Inc., a Pennsylvania
corporation (discontinued operations, see Note 12). Intercompany accounts and transactions have been eliminated.
Going
Concern
The
accompanying financial statements have been prepared under the assumption that the Company will continue as a going concern. Such assumption
contemplates the realization of assets and satisfaction of liabilities in the normal course of business, however, the issues described
below raise substantial doubt about the Company’s ability to do so.
As
shown in the accompanying financial statements, for the year ended December 31, 2021, the Company recorded a net loss of $5,961,000 and
utilized cash in operations of $974,000.
As of December 31, 2021, our cash balance was $32,000 and
we had prepaid expenses of $47,000.
At December 31, 2021, the Company had a working capital deficit of $3,326,000.
These issues raise substantial doubt about the Company’s ability to continue as a going concern.
The
Company intends to utilize cash on hand, shareholder loans and other forms of financing such as the sale of additional equity and debt
securities, capital leases and other credit facilities to conduct its ongoing business, and to also conduct strategic business development,
marketing analysis, due diligence investigations into possible acquisitions, and implementation of our Applied Magix business plans generally.
The Company also plans to diversify, through acquisition or otherwise, in other unrelated business areas and is exploring opportunities
to do so.
Historically,
we have financed our operations primarily through sales of our common stock and debt financing. The Company will continue to seek additional
capital through the sale of its common stock, debt financing and through expansion of its existing and new products. If our financing
goals for our products do not materialize as planned and if we are not able to achieve profitable operations at some point in the future,
we may have insufficient working capital to maintain our operations as we presently intend to conduct them or to fund our expansion,
marketing, and product development plans.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
ability of the Company to continue as a going concern is dependent upon the success of future capital offerings or alternative financing
arrangements and expansion of its operations. The accompanying financial statements do not include any adjustments that might be necessary
should the Company be unable to continue as a going concern. Management is actively pursuing additional sources of financing sufficient
to generate enough cash flow to fund its operations through calendar year 2021. However, management cannot make any assurances that such
financing will be secured.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles 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. Estimates and assumptions
used by management affected impairment analysis for trading securities, fixed assets, intangible assets, capitalized licensing rights,
amounts of potential liabilities, and valuation of issuance of equity securities. Actual results could differ from those estimates.
Earnings
(Loss) Per Share
The
Company’s computation of earnings (loss) per share (EPS) includes basic and diluted EPS. Basic EPS is calculated by dividing the
Company’s net income (loss) available to common stockholders by the weighted average number of common shares during the period.
Diluted EPS reflects the potential dilution, using the treasury stock method that could occur if securities or other contracts to issue
common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the net income
(loss) of the Company. In computing diluted EPS, the treasury stock method assumes that outstanding options and warrants are exercised,
and the proceeds are used to purchase common stock at the average market price during the period. Shares of restricted stock are included
in the basic weighted average number of common shares outstanding from the time they vest.
The
basic and fully diluted shares for the year ended December 31, 2021 are the same because the inclusion of the potential shares (Class
A – 26,909,028, Class E – 1,385,042, Options – 4,779,900 and Warrants – 7,200,000) would have had an anti-dilutive
effect due to the Company generating a loss for the year ended December 31, 2021.
The
basic and fully diluted shares for the year ended December 31, 2020 are the same because the inclusion of the potential shares (Class
A – 26,909,028, Class E – 1,200,480, Options – 5,799,900 and Warrants – 11,100,000) would have had an anti-dilutive
effect due to the Company generating a loss for the year ended December 31, 2020.
Product
Research and Development Costs
Costs
incurred for product research and development are expensed as incurred. During the years ended December 31, 2021 and 2020, the Company
incurred $9,000 and $14,000 respectively, in product development costs paid to independent third parties.
Revenue
Recognition
In
May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts
with Customers. ASU 2014-09 is a comprehensive revenue recognition standard that superseded nearly all existing revenue recognition
guidance under prior U.S. GAAP and replaced it with a principles-based approach for determining revenue recognition. The core principle
of the standard is the recognition of revenue upon the transfer of promised goods or services to customers in an amount that reflects
the consideration to which the company expects to be entitled in exchange for those goods or services.
We
adopted this new revenue recognition standard along with is related amendments on January 1, 2018 and have updated our accounting policy
for revenue recognition. As expected, at our current level of revenue, the adoption of this new standard did not impact our financial
position or results of operations or operating cash flows.
We determine revenue recognition by: (1) identifying
the contract, or contracts, with our customer; (2) identifying the performance obligations in the contract; (3) determining the transaction
price; (4) allocating the transaction price to performance obligations in the contract; and (5) recognizing revenue when, or as, we satisfy
performance obligations by transferring the promised goods or services. The Company’s only revenue stream is currently from transactions
as a registered reseller of Apple® ecosystem compatible products, accessories and related applications with an emphasis on the smart
home market. The Company has had minimal sales to date. The Company’s revenue is recognized at a point in time when the sale of
the product is completed. There is no significant financing component from the Company’s sales.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Income
Taxes
The
Company accounts for income taxes under the provisions of ASC 740 “Accounting for Income Taxes,” which requires a company
to first determine whether it is more likely than not (which is defined as a likelihood of more than fifty percent) that a tax position
will be sustained based on its technical merits as of the reporting date, assuming that taxing authorities will examine the position
and have full knowledge of all relevant information. A tax position that meets this more likely than not threshold is then measured and
recognized at the largest amount of benefit that is greater than fifty percent likely to be realized upon effective settlement with a
taxing authority.
Deferred
income taxes are recognized for the tax consequences related to temporary differences between the carrying amount of assets and liabilities
for financial reporting purposes and the amounts used for tax purposes at each year end, based on enacted tax laws and statutory tax
rates applicable to the periods in which the differences are expected to affect taxable income. A valuation allowance is recognized when,
based on the weight of all available evidence, it is considered more likely than not that all, or some portion, of the deferred tax assets
will not be realized. The Company evaluates its valuation allowance requirements based on projected future operations. When circumstances
change and cause a change in management’s judgment about the recoverability of deferred tax assets, the impact of the change on
the valuation is reflected in current income. Income tax expense is the sum of current income tax plus the change in deferred tax assets
and liabilities.
Cash
and Cash Equivalents
The
Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents to the
extent the funds are not being held for investment purposes.
Property
and Equipment
Property
and equipment are stated at cost less accumulated depreciation or amortization. Depreciation is recorded at the time property and equipment
is placed in service using the straight-line method over the estimated useful lives of the related assets, which range from three to
ten years. Leasehold improvements are amortized over the shorter of the expected useful lives of the related assets or the lease term.
The estimated economic useful lives of the related assets as follows:
Estimated
Economic Useful Lives of Assets |
|
Furniture
and fixtures |
3-7
years |
Computer
equipment |
1-3
years |
Vehicles |
5
years |
Maintenance
and repairs are charged to operations; betterments are capitalized. The cost of property sold or otherwise disposed of and the accumulated
depreciation and amortization thereon are eliminated from the property and related accumulated depreciation and amortization accounts,
and any resulting gain or loss is credited or charged to operations.
Intangible
Assets
The
Company accounts for its intangible assets in accordance with the authoritative guidance issued by the ASC Topic 350 – Goodwill
and Other. Intangibles are valued at their fair market value and are amortized taking into account the character of the acquired
intangible asset and the expected period of benefit. The Company evaluates non-amortizing intangible assets whenever events or changes
in circumstances indicate that the carrying value may not be recoverable from its estimated undiscounted future cash flows.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
cost of internally developing, maintaining and restoring intangible assets that are not specifically identifiable, that have indeterminate
lives, or that are inherent in a continuing business and related to an entity as a whole, are recognized as an expense when incurred.
An
intangible asset with a definite useful life is amortized; an intangible asset with an indefinite useful life is not amortized until
its useful life is determined to be no longer indefinite. The remaining useful lives of intangible assets not being amortized are evaluated
at least annually to determine whether events and circumstances continue to support an indefinite useful life.
During the year ended December 31, 2021, the
Company recorded amortization expense of $3,000. As of December 31, 2021, the intangible asset balance was fully amortized. As of December
31, 2020, net intangible assets amounted to $3,000 which consist of website development costs There were no indications of impairment
based on management’s assessment of these assets as of December 31, 2021. Factors we consider important that could trigger an impairment
review include significant underperformance relative to historical or projected future operating results, significant changes in the
manner of the use of our assets or the strategy for our overall business, and significant negative industry or economic trends. If current
economic conditions worsen causing decreased revenues and increased costs, we may have to record impairment to our intangible assets.
Stock-Based
Compensation
The
Company periodically issues stock options and warrants to employees and non-employees in non-capital raising transactions for services
and for financing costs. The Company accounts for stock option and warrant grants issued and vesting to employees based on the authoritative
guidance provided by the Financial Accounting Standards Board (FASB) whereas the value of the award is measured on the date of grant
and recognized over the vesting period. The Company accounts for stock option and warrant grants issued and vesting to non-employees
in accordance with the authoritative guidance of the FASB whereas the value of the stock compensation is based upon the measurement date
as determined at either a) the date at which a performance commitment is reached, or b) at the date at which the necessary performance
to earn the equity instruments is complete. Non-employee stock-based compensation charges generally are amortized over the vesting period
on a straight-line basis. In certain circumstances where there are no future performance requirements by the non-employee, option grants
are immediately vested, and the total stock-based compensation charge is recorded in the period of the measurement date.
The
fair value of the Company’s stock option and warrant grants is estimated using the Black-Scholes Option Pricing model, which uses
certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or warrants, and future
dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes Option Pricing model and based on actual
experience. The assumptions used in the Black-Scholes Option Pricing model could materially affect compensation expense recorded in future
periods.
The
Company also issues restricted shares of its common stock for share-based compensation programs to employees and non-employees. The Company
measures the compensation cost with respect to restricted shares to employees based upon the estimated fair value at the date of the
grant and is recognized as expense over the period which an employee is required to provide services in exchange for the award. For non-employees,
the Company measures the compensation cost with respect to restricted shares based upon the estimated fair value at measurement date
which is either a) the date at which a performance commitment is reached, or b) at the date at which the necessary performance to earn
the equity instruments is complete.
Derivative
Financial Instruments
The
Company evaluates all of its agreements to determine if such instruments have derivatives or contain features that qualify as embedded
derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded
at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations.
For stock-based derivative financial instruments, the Company uses the Black-Scholes Option Pricing model to value the derivative instruments
at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should
be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are classified
in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required
within 12 months of the balance sheet date. As of December 31, 2021, the Company’s only derivative financial instruments were embedded
conversion features associated with long-term convertible notes payable which contain certain provisions that allow for a variable number
of shares on conversion.
Concentration
of Credit Risk
The
Company has no significant off-balance-sheet concentrations of credit risk such as foreign exchange contracts, options contracts or other
foreign hedging arrangements. The Company maintains the majority of its cash balances with financial institutions, in the form of demand
deposits. The Company believes that no significant concentration of credit risk exists with respect to these cash balances because of
its assessment of the creditworthiness and financial viability of this financial institution.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Fair
Value of Financial Instruments
The
Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial
instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure
the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles
generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency
and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which
prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives
the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable
inputs.
The
three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
|
Level | 1: | Quoted market
prices available in active markets for identical assets or liabilities as of the reporting date. |
|
Level | 2: | Pricing inputs
other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting
date. |
|
Level | 3: | Pricing inputs
that are generally observable inputs and not corroborated by market data. |
The carrying amount of the Company’s financial
assets and liabilities, such as cash and cash equivalents, accounts receivable, prepaid expenses, accounts payable and accrued expenses,
short-term advances, line of credit and convertible notes payable approximate their fair value because of the short maturity of those
instruments.
The
Company’s trading securities and money market funds are measured at fair value using level 3 fair values and derivative liability
is a level 3 fair value.
Advertising
Costs
Advertising,
marketing and promotional costs are expensed as incurred and included in general and administrative expenses.
Advertising,
marketing and promotional expense was $123,000
and $8,000
for the years ended December 31, 2021, and 2020,
respectively and was reflected as part of Other General and Administrative Expenses on the accompanying consolidated statements of operations.
Leases
In
February 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-02, “Leases. ASU 2016-02 requires a lessee to record
a right of use asset and a corresponding lease liability on the balance sheet for all leases with terms longer than 12 months. ASU 2016-02
is effective for all interim and annual reporting periods beginning after December 15, 2018. Early adoption is permitted. A modified
retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning
of the earliest comparative period presented in the financial statements, with certain practical expedients available. The Company adopted
ASU 2016-02 on January 1, 2019. See Note 9 “Operating Leases” for additional required disclosures.
Recent
Accounting Standards
In
June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses.”
This ASU sets forth a current expected credit loss model which requires the Company to measure all expected credit losses for financial
instruments held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts. This
replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized
cost and applies to some off-balance sheet credit exposures. In November 2019, the effective date of this ASU was deferred until fiscal
years beginning after December 15, 2022, including interim periods within those fiscal years, with early adoption permitted. The Company
is in the process of determining the potential impact of adopting this guidance on its consolidated financial statements.
In August 2020, the FASB issued ASU 2020-06, “Debt
– Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own
Equity (Subtopic 815 – 40)” (“ASU 2020-06”). ASU 2020-06 simplifies the accounting for certain financial
instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own
equity. The ASU is part of the FASB’s simplification initiative, which aims to reduce unnecessary complexity in U.S. GAAP. The
ASU’s amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years.
The Company is currently evaluating the potential impact of ASU 2020-06 on its financial statements.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Restatement
In 2022,
the Company identified errors in account balances in the Form 10K filed for the year ended December 31, 2021. The following accounts
were deemed to contain errors: cash, trading securities, at market value, current assets of discontinued operations, other assets,
accounts payable, note payable, derivative liability, common stock, common stock to be issued, additional paid in capital, operating
expenses, gain on forgiveness of debt and loss on change in derivative liabilities. The errors primarily resulted from incorrect
recognition of stock-based compensation previously awarded, certain share awards not yet issued and not recognized during the year
ended December 31, 2021, incorrect estimates used in the fair value of derivative liability and certain adjustments to discontinued
operations.
The tables
below summarize previously reported amounts and the restated presentation of the balance sheet, statement of operations and statement
of cash flows for the affected period:
Schedule of restated presentation | |
| | | |
| | | |
| | |
| |
December 31, 2021 | |
| |
As Reported | | |
Adjustments | | |
As Restated | |
| |
| | |
| | |
| |
ASSETS | |
| | | |
| | | |
| | |
Current Assets: | |
| | | |
| | | |
| | |
Cash and Cash Equivalents | |
$ | 35,000 | | |
$ | (3,000 | ) | |
| 32,000 | |
Prepaid Expenses | |
| 47,000 | | |
| - | | |
| 47,000 | |
Trading Securities, at Market Value | |
| 1,000 | | |
| (1,000 | ) | |
| - | |
Current Assets of Discontinued Operations | |
| 14,000 | | |
| (11,000 | ) | |
| 3,000 | |
Total Current Assets | |
| 97,000 | | |
| (15,000 | ) | |
| 82,000 | |
| |
| | | |
| | | |
| | |
Other Assets: | |
| | | |
| | | |
| | |
Property and Equipment, net | |
| 16,000 | | |
| - | | |
| 16,000 | |
Other Assets | |
| 46,000 | | |
| (45,000 | ) | |
| 1,000 | |
TOTAL ASSETS | |
$ | 159,000 | | |
$ | (60,000 | ) | |
$ | 99,000 | |
| |
| | | |
| | | |
| | |
LIABILITIES & STOCKHOLDERS’ DEFICIT | |
| | | |
| | | |
| | |
Current Liabilities: | |
| | | |
| | | |
| | |
Accounts Payable and Accrued Liabilities | |
$ | 1,818,000 | | |
$ | 7,000 | | |
| 1,825,000 | |
Related Party Notes Payable, current portion | |
| 524,000 | | |
| - | | |
| 524,000 | |
Notes Payable, current portion | |
| - | | |
| 38,000 | | |
| 38,000 | |
Short-Term Convertible Notes Payable | |
| 206,000 | | |
| - | | |
| 206,000 | |
SBA PPP Note Payable, current portion | |
| 70,000 | | |
| (70,000 | ) | |
| - | |
Current Liabilities of Discontinued Operations | |
| 803,000 | | |
| 12,000 | | |
| 815,000 | |
Total Current Liabilities | |
| 3,421,000 | | |
| (13,000 | ) | |
| 3,408,000 | |
| |
| | | |
| | | |
| | |
Other Liabilities: | |
| | | |
| | | |
| | |
Notes Payable | |
| 2,534,000 | | |
| - | | |
| 2,534,000 | |
Long-Term Convertible Notes Payable, net | |
| 286,000 | | |
| - | | |
| 286,000 | |
Derivative Liability | |
| 2,621,000 | | |
| (714,000 | ) | |
| 1,907,000 | |
Total Liabilities | |
| 8,862,000 | | |
| (727,000 | ) | |
| 8,135,000 | |
| |
| | | |
| | | |
| | |
Stockholders’ Deficit: | |
| | | |
| | | |
| | |
Preferred Stock, Class A, $0.0001 par value, 10,000,000 shares authorized;
107,636 shares issued and outstanding as of December 31, 2021 | |
| 11 | | |
| - | | |
| 11 | |
Preferred Stock, Class E, $0.0001 par value, 10,000,000 shares authorized;
20,000 shares issued and outstanding as of December 31, 2021 | |
| 2 | | |
| - | | |
| 2 | |
Common Stock, $0.0001 par value, 750,000,000 shares authorized; 245,050,988
and outstanding as of December 31, 2021 and outstanding as of December 31, 2021 | |
| 25,205 | | |
| (700 | ) | |
| 24,505 | |
Common stock to be issued | |
| - | | |
| 425,097 | | |
| 425,097 | |
Additional Paid-In Capital | |
| 57,779,303 | | |
| (669,082 | ) | |
| 58,448,385 | |
Accumulated Deficit | |
| (66,508,521 | ) | |
| (425,479 | ) | |
| (66,934,000 | ) |
| |
| | | |
| | | |
| | |
Total Stockholder’s Deficit | |
| (8,704,000 | ) | |
| 667,000 | | |
| (8,036,000 | ) |
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT | |
$ | 159,000 | | |
$ | (60,000 | ) | |
$ | 99,000 | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
| |
| | |
| | |
| |
| |
For
the Year Ended December 31, 2021 | |
| |
As Reported | | |
Adjustment | | |
As Restated | |
| |
| | |
| | |
| |
Revenues | |
$ | 2,000 | | |
$ | - | | |
$ | 2,000 | |
Cost of Goods Sold | |
| (1,000 | ) | |
| (60,000 | ) | |
| (61,000 | ) |
Gross Profit | |
| 1,000 | | |
| (60,000 | ) | |
| (59,000 | ) |
| |
| | | |
| | | |
| | |
Expenses: | |
| | | |
| | | |
| | |
Labor and Related Expenses | |
| 1,672,000 | | |
| 348,000 | | |
| 2,020,000 | |
Rent | |
| 61,000 | | |
| 12,000 | | |
| 73,000 | |
Depreciation and Amortization | |
| 13,000 | | |
| - | | |
| 13,000 | |
Professional Fees | |
| 733,000 | | |
| (401,000 | ) | |
| 332,000 | |
Research and Development | |
| 9,000 | | |
| - | | |
| 9,000 | |
Impairment of inventory | |
| 60,000 | | |
| (60,000 | ) | |
| - | |
Other General and Administrative | |
| 286,000 | | |
| 123,000 | | |
| 409,000 | |
Total Operating Expenses | |
| 2,834,000 | | |
| 12,000 | | |
| 2,856,000 | |
| |
| | | |
| | | |
| | |
Operating Loss | |
| (2,833,000 | ) | |
| (82,000 | ) | |
| (2,915,000 | ) |
| |
| | | |
| | | |
| | |
Other Income (Expenses) | |
| | | |
| | | |
| | |
Interest Expense | |
| (1,139,000 | ) | |
| - | | |
| (1,139,000 | ) |
Gain (Loss) on Disposition of Assets | |
| 5,000 | | |
| - | | |
| 5,000 | |
Loss on Debt Modification | |
| (335,000 | ) | |
| - | | |
| (335,000 | ) |
Gain
on Forgiveness of Debt | |
| 73,000 | | |
| 72,000 | | |
| 145,000 | |
Change
in Value of Derivative Liability | |
| (1,196,000 | ) | |
| (390,000 | ) | |
| (1,586,000 | ) |
Impairment of Trading Securities | |
| - | | |
| (1,000 | ) | |
| (1,000 | ) |
Unrealized Loss on Trading Securities | |
| 1,000 | | |
| (1,000 | ) | |
| - | |
Total Other Income (Expenses) | |
| (2,591,000 | ) | |
| (320,000 | ) | |
| (2,911,000 | ) |
| |
| | | |
| | | |
| | |
Loss from Continuing Operations | |
| (5,424,000 | ) | |
| (402,000 | ) | |
| (5,826,000 | ) |
Loss from Discontinued Operations | |
| (110,000 | ) | |
| (25,000 | ) | |
| (135,000 | ) |
Net Loss | |
$ | (5,534,000 | ) | |
$ | (427,000 | ) | |
$ | (5,961,000 | ) |
| |
| | | |
| | | |
| | |
Basic and diluted loss per common share | |
$ | (0.02 | ) | |
$ | 0.01 | | |
$ | (0.03 | ) |
| |
| | | |
| | | |
| | |
Weighted average common shares outstanding | |
| 222,792,139 | | |
| (1,476,713 | ) | |
| 221,315,426 | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
| |
| | |
| | |
| |
| |
For
the Year Ended December 31, 2021 | |
| |
As
Reported | | |
Adjustment | | |
As
Restated | |
| |
| | |
| | |
| |
Cash Flows From Operating
Activities: | |
| | | |
| | | |
| | |
Net Loss | |
$ | (5,534,000 | ) | |
$ | (427,000 | ) | |
$ | (5,961,000 | ) |
| |
| | | |
| | | |
| | |
Adjustments to Reconcile
Net Loss to Net Cash Used in Operating Activities: | |
| | | |
| | | |
| | |
Loss on Discontinued Operations | |
| 110,000 | | |
| 25,000 | | |
| 135,000 | |
Adjustment to Deficit for
Intercompany Elimination | |
| (1,000 | ) | |
| 1,000 | | |
| | |
Depreciation and Amortization | |
| 13,000 | | |
| - | | |
| 13,000 | |
Common Stock Issued for
Employee Compensation | |
| 239,000 | | |
| - | | |
| 239,000 | |
Common Stock Issued for
Services | |
| 905,000 | | |
| (9,000 | ) | |
| 896,000 | |
Amortization of Debt Discounts
on Convertible Notes Payable | |
| 377,000 | | |
| 176,000 | | |
| 553,000 | |
Loss (Gain) on Disposition
of Assets | |
| (5,000 | ) | |
| - | | |
| (5,000 | ) |
Write Off of Trading Securities | |
| - | | |
| 1,000 | | |
| 1,000 | |
Loss on Debt Modification | |
| 334,000 | | |
| 1,000 | | |
| 335,000 | |
Gain on Forgiveness of Debt | |
| (73,000 | ) | |
| (72,000 | ) | |
| (145,000 | ) |
Change in Value of Derivative
Liability | |
| 1,196,000 | | |
| 390,000 | | |
| 1,586,000 | |
| |
| | | |
| | | |
| | |
Changes in Operating
Assets and Liabilities: | |
| | | |
| | | |
| | |
Increase in Other Receivables
and Other Assets | |
| (29,000 | ) | |
| 45,000 | | |
| 16,000 | |
(Increase) Decrease in Prepaid
Expenses | |
| 2,000 | | |
| - | | |
| 2,000 | |
Decrease in Operating Lease
Right-of-Use Asset | |
| 28,000 | | |
| - | | |
| 28,000 | |
Decrease in Operating Lease
Right-of-Use Liability | |
| (54,000 | ) | |
| - | | |
| (54,000 | ) |
Increase in Accounts Payable
and Accrued Liabilities | |
| 257,000 | | |
| 545,000 | | |
| 802,000 | |
Increase in Accrued Interest
on Related Party Notes Payable | |
| 99,000 | | |
| (75,000 | ) | |
| 24,000 | |
Increase in Accrued Interest
on Notes Payable | |
| 6,000 | | |
| - | | |
| 209,000 | |
Increase in Accrued Interest
and Liquidated Damages on Convertible Notes | |
| 642,000 | | |
| (290,000 | ) | |
| 352,000 | |
Net Cash Used in
Operating Activities from Continuing Operations | |
| (1,488,000 | ) | |
| 514,000 | | |
| (974,000 | ) |
Net Cash Provided
by Operating Activities from Discontinued Operations | |
| - | | |
| - | | |
| - | |
Net Cash Used in
Operating Activities | |
| (1,488,000 | ) | |
| 514,000 | | |
| (974,000 | ) |
| |
| | | |
| | | |
| | |
Cash Flows From Financing Activities: | |
| | | |
| | | |
| | |
Proceeds from Long-Term
Convertible Notes | |
| - | | |
| 215,000 | | |
| 215,000 | |
Proceeds from Related Party Notes
Payable | |
| 505,000 | | |
| (505,000 | ) | |
| - | |
Proceeds from Long-Term Notes
Payable | |
| 425,000 | | |
| (425,000 | ) | |
| - | |
Proceeds from Short-Term Convertible
Notes | |
| - | | |
| 198,000 | | |
| 198,000 | |
Proceeds
from SBA PPP Note Payable | |
| 73,000 | | |
| - | | |
| 73,000 | |
Net Cash Provided by Financing
Activities | |
| 1,003,000 | | |
| (517,000 | ) | |
| 486,000 | |
| |
| | | |
| | | |
| | |
Net Decrease
in Cash | |
| (475,000 | ) | |
| (3,000 | ) | |
| (478,000 | ) |
| |
| | | |
| | | |
| | |
Cash and Cash Equivalents
at Beginning of Period | |
| 510,000 | | |
| - | | |
| 510,000 | |
| |
| | | |
| | | |
| | |
Cash and Cash Equivalents
at End of Period | |
$ | 35,000 | | |
$ | (3,000 | ) | |
$ | 32,000 | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
Company accounts for stock-based compensation for employees and directors in accordance with Accounting Standards Codification 718, Compensation
(“ASC 718”) as issued by the FASB. ASC 718 requires all share-based payments to employees, including grants of employee stock
options, to be recognized in the statement of operations based on their fair values. Under the provisions of ASC 718, stock-based compensation
costs are measured at the grant date, based on the fair value of the award, and are recognized as an expense over the employee’s
requisite service period (generally the vesting period of the equity grant). The fair value of the Company’s common stock options
are estimated using the Black Scholes option-pricing model with the following assumptions: expected volatility, dividend rate, risk free
interest rate and the expected life. The Company expenses stock-based compensation by using the straight-line method. In accordance with
ASC 718 and, excess tax benefits realized from the exercise of stock-based awards are classified as cash flows from operating activities.
All excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) are recognized as income
tax expense or benefit in the condensed consolidated statements of operations. The Company accounts for stock-based compensation awards
issued to non-employees for services, as prescribed by ASC 718-10, at either the fair value of the services rendered or the instruments
issued in exchange for such services, whichever is more readily determinable, using the measurement date guidelines enumerated in Accounting
Standards Update (“ASU”) 2018-07.
In
February 2016, the FASB issued ASU 2016-02, “Leases” Topic 842, which amends the guidance in former ASC Topic 840, Leases.
The new standard increases transparency and comparability most significantly by requiring the recognition by lessees of right-of-use
assets and lease liabilities on the balance sheet for all leases longer than 12 months. Under the standard, disclosures are required
to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from
leases. For lessees, leases will be classified as finance or operating, with classification affecting the pattern and classification
of expense recognition in the income statement. The Company adopted the new lease guidance effective January 1, 2019. The Company
is not a party to any leases and therefore is not showing any asset or liability related to leases in the current period or prior periods.
In
November 2021, the FASB issued ASU 2021-10, Government Assistance (Topic 832). The amendments within the update require certain disclosures
about transactions with a government that are accounted for by applying a grant or contribution accounting model by analogy. The amendments
will require disclosure of information about the nature of the transactions and the related accounting policy used to account for the
transactions, information regarding the line items within the consolidated financial statements that are affected by the transactions,
and significant terms and conditions of the transactions. The amendments in the update will be effective for financial statements issued
for annual periods beginning after December 15, 2021, with early adoption permitted. The Company does not believe the adoption of this
ASU will have a material impact on the Company’s consolidated financial statements or results of options.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax
positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of
being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future consolidated financial statements.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
NOTE
2 – TRADING SECURITIES
Investments
in securities are summarized as follows:
Schedule of Change in Investment in Securities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Fair Value at Beginning of | | |
| | |
Proceeds from | | |
Write
off | | |
Contributed | | |
Unrealized | | |
Fair Value at | |
Year | |
Year | | |
Purchases | | |
Sale | | |
of
Securities | | |
Capital | | |
Loss | | |
December 31, | |
2021 | |
$ | 1,000 | | |
$ | - | | |
$ | - | | |
$ | (1,000 | ) | |
$ | - | | |
$ | - | | |
$ | - | |
2020 | |
$ | 1,000 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 1,000 | |
The
following table discloses the assets measured at fair value on a recurring basis and the methods used to determine fair value:
Schedule of Fair Value of Assets Measured
on Recurring Basis | |
| | |
| | |
| | |
| |
| |
| | |
Fair
Value Measurements at Reporting Date Using | |
| |
| | |
Quoted Prices | | |
Significant Other | | |
Significant | |
| |
Fair Value at | | |
in Active | | |
Observable | | |
Unobservable | |
| |
December 31, | | |
Markets | | |
Inputs | | |
Inputs | |
| |
2021 | | |
(Level
1) | | |
(Level
2) | | |
(Level
3) | |
Trading securities | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Money
market funds | |
| 1,000 | | |
| 1,000 | | |
| - | | |
| - | |
Total | |
$ | 1,000 | | |
$ | 1,000 | | |
$ | - | | |
$ | - | |
| |
| | |
Fair Value Measurements at Reporting Date Using | |
| |
| | |
Quoted Prices | | |
Significant Other | | |
Significant | |
| |
Fair Value at | | |
in Active | | |
Observable | | |
Unobservable | |
| |
December 31, | | |
Markets | | |
Inputs | | |
Inputs | |
| |
2020 | | |
(Level 1) | | |
(Level 2) | | |
(Level 3) | |
Trading securities | |
$ | 1,000 | | |
$ | 1,000 | | |
$ | - | | |
$ | - | |
Money market funds | |
| 1,000 | | |
| 1,000 | | |
| - | | |
| - | |
Total | |
$ | 2,000 | | |
$ | 2,000 | | |
$ | - | | |
$ | - | |
Generally,
for all trading securities and available-for-sale securities, fair value is determined by reference to quoted market prices (level 1).
NOTE
3 – PREPAID EXPENSES
At
December 31, 2021, prepaid expenses were $47,000 as compared to $49,000 at December 31, 2020. Prepaid expenses consist of a down payment
on the Magix Button device development of $33,000 and a retainer for future video production of $10,000, account set up costs from Teledirect
of $2,000, $1,000 of prepaid insurance costs, and $1,000 of prepaid product costs for Applied Magix.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
Schedule of Property and Equipment | |
December 31,
2021 | | |
December 31,
2020 | |
| |
| | |
| |
Computer Equipment | |
$ | 16,000 | | |
$ | 22,000 | |
Furniture & fixtures | |
| 17,000 | | |
| 33,000 | |
Vehicles | |
| 10,000 | | |
| 10,000 | |
Property and Equipment, Gross | |
| 43,000 | | |
| 65,000 | |
Less: accumulated depreciation | |
| (27,000 | ) | |
| (34,000 | ) |
Property and Equipment, Net | |
$ | 16,000 | | |
$ | 31,000 | |
Depreciation
and amortization expense for the years ended December 31, 2021 and 2020 was $10,000
and $38,000,
respectively.
The
Company sold certain office equipment for $10,000 which resulted in a gain on disposition of assets of $5,000 for the year ended December
31, 2021. The Company sold office equipment for a total of $9,000 for the year ended December 31, 2020, which resulted in a corresponding
loss of $11,000.
NOTE
5 – INTANGIBLE ASSETS AND OTHER ASSETS
Intangible assets at December 31, 2021 and December
31, 2020 consisted of the following:
Schedule of intangible assets | |
| |
| | | |
| | |
| |
Useful
Life (yr) | |
December 31,
2021 | | |
December 31,
2020 | |
Domain Names | |
7 | |
$ | 21,000 | | |
$ | 21,000 | |
Less: accumulated amortization | |
| |
| (21,000 | ) | |
| (18,000 | ) |
| |
| |
$ | - | | |
$ | 3,000 | |
At
December 31, 2021 and 2020, other assets consisted of $1,000 and $13,000,
respectively, which consist of security deposits
for the Denver corporate office and Premier Workspaces.
NOTE
6 – RELATED PARTY ADVANCES AND LINE OF CREDIT
Related Party Advances and Line
of Credit consisted of the following:
Schedule of Related Party
Notes Payable | |
| | |
| |
| |
December
31,
2021 | | |
December
31,
2020 | |
| |
| | |
| |
Related Party Notes Payable, current
portion | |
$ | 501,000 | | |
$ | - | |
Short Term Advances | |
| - | | |
| 1,062,000 | |
Line of credit | |
| - | | |
| 1,000,000 | |
Accrued interest | |
| 19,000 | | |
| 326,000 | |
Other | |
| 4,000 | | |
| | |
Current portion | |
$ | 524,000 | | |
$ | 2,388,000 | |
On
September 5, 2017, the Company obtained a revolving line of credit from Berkshire Capital Management Co., Inc. which is controlled by
the Company’s former chairman of the board. The line of credit allows the Company to borrow up to $1,000,000
with interest at 6%
per annum. The
loan is secured by a first lien on all the assets of the Company and its wholly owned subsidiary SPYR APPS®, LLC.
The loan was fully drawn as of February 2018, at which time
the Company had borrowed $1,000,000
and accrued interest of approximately $16,000.
Repayment on the loan is due December 31, 2021. As of December 31, 2020, the Company has borrowed $1,000,000
and accrued interest of approximately $204,000.
During
2018 and 2019, the Company has received an additional $1,062,000 in the form of short-term advances from Berkshire Capital Management
Co., Inc. The last advance occurred on September 30, 2019, at which time the Company had borrowed $1,062,000. No further advances are
expected from Berkshire Capital Management Co., Inc. The Company has accrued interest on these short-term advances at 6% per annum. The
short-term advances are due upon demand. As of December 31, 2020, the Company has borrowed $1,062,000 and accrued interest
of approximately $122,000.
During the
year ended December 31, 2020, no professional services were rendered to this Limited Liability Company and no revenue was received therefrom.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
During the period from January 1 through March
31, 2020, the Company, received $185,000
in revenue for professional services rendered to Berkshire Capital Management Co., Inc. During the period April 1, 2020
through December 31, 2021, no professional services were rendered to Berkshire Capital Management Co., Inc. and no revenue was received
therefrom.
On
May 17, 2021, the Company entered into an agreement to borrow funds from the 481149 Irrevocable Trust that controls all of the currently
outstanding preferred stock of the Company, and whose trustee is the Chief Executive Officer of the Company and a member of the board
of directors. Pursuant to the agreement, the Company borrowed approximately $501,000
with interest at 6%
per annum due and payable on May
17, 2022. As of December 31, 2021, the
balance due with accrued interest is approximately $524,000.
The amounts shown as related party
in December 31, 2020 are no longer considered a related party as of December 31, 2021, in accordance with FASB ASC 850.
NOTE
7 – NOTES PAYABLE
Notes Payable consisted of the following:
Schedule of notes payable | |
| | | |
| | |
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
| | |
| |
Notes Payable,
long-term | |
$ | 2,454,000 | | |
| - | |
Accrued
interest | |
| 80,000 | | |
| - | |
Long-term
portion | |
$ | 2,534,000 | | |
$ | - | |
On June 17, 2021,
the Company consolidated all prior notes payable with Berkshire Capital Management, resulting in a single consolidated note payable of
$2,454,000. As of consolidation, $80,000 of interest has accrued, resulting in a net payable at December 31, 2021 of $2,534,000.
On
December 16, 2021, the Company issued a promissory note to Grupo Rueda in the amount of $38,000 with 8% interest
per annum and matures on December 16, 2022, in exchange for settlement of accounts payable on behalf of the Company. As of December 31,
2021, the notes payable was recorded as notes payable, current portion on the balance sheet.
NOTE
8 – INCOME TAXES
The
Company did not provide for any Federal and State income tax for the years ended December 31, 2021 and 2020 due to the Company’s
net losses.
A
reconciliation of the provision for income taxes computed using the US statutory federal income tax rate is as follows:
Schedule
of Reconciliation of Provision for Income Taxes | |
| | | |
| | |
| |
December
31, | |
| |
2021 | | |
2020 | |
Tax
provision at US statutory federal income tax rate | |
$ | 1,016,000 | | |
$ | 96,000 | |
State income
tax, net of federal benefit | |
| 220,000 | | |
| - | |
Change in valuation
allowances | |
| (1,236,000 | ) | |
| (96,000 | ) |
Provision
for Income Taxes | |
$ | - | | |
$ | - | |
The
significant components of the Company’s deferred tax assets were:
Schedule
of Deferred Tax Assets | |
| | | |
| | |
| |
December
31, | |
| |
2021 | | |
2020 | |
Deferred Tax Assets: | |
| | | |
| | |
Net operating
loss carry forward | |
$ | 5,765,000 | | |
$ | 4,969,000 | |
Capital loss carry over | |
| 163,000 | | |
| 163,000 | |
Accrued expenses | |
| 205,000 | | |
| 151,000 | |
Depreciation and other | |
| (3,000 | ) | |
| (3,000 | ) |
Gross Deferred Tax Asset | |
| 6,130,000 | | |
| 5,280,000 | |
Less valuation allowance | |
| (6,130,000 | ) | |
| (5,280,000 | ) |
Net Deferred Tax Asset | |
$ | - | | |
$ | - | |
Deferred
tax assets and liabilities reflect the effects of tax losses, credits and the future income tax effects of temporary differences between
the consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases and are measured
using enacted tax rates that apply to taxable income in the years in which those temporary differences are expected to be recovered or
settled.
As
of December 31, 2021, the Company recorded a valuation allowance of $6,130,000
for its deferred tax assets. The Company believes
that such assets did not meet the more likely than not criteria to be recoverable through projected future profitable operations in the
foreseeable future.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Effective
January 1, 2007, the Company adopted FASB guidance that addresses the determination of whether tax benefits claimed or expected to be
claimed on a tax return should be recorded in the financial statements. Under this guidance, the Company may recognize the tax benefit
from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing
authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position
should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The
FASB also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods
and requires increased disclosures. As of December 31, 2021 and 2020, the Company does not have a liability for unrecognized tax benefits.
The
Company’s net operating loss carry forward for income tax purposes as of December 31, 2021 was approximately $24,312,000, of which
$18,300,000 and may be offset against future taxable income through 2038 and $6,012,000 can be carried forward indefinitely. Utilization
of the Company’s net operating losses may be subject to substantial annual limitation if the Company experiences a 50% change in
ownership, as provided by the Internal Revenue Code and similar state provisions. Such an ownership change would substantially increase
the possibility of net operating losses expiring before complete utilization.
In
December 2017, new tax known as Tax Cut and Jobs Act of 2017 was enacted. The new tax law includes significant changes to the U.S. corporate
tax systems including a rate reduction from 35% to 21% beginning in January of 2018, a change in the treatment of foreign earnings going
forward, a deemed repatriation transition tax, and changes to allow net operating losses to be carried forward indefinitely. In addition,
net operating losses arising after December 31, 2017 will be limited to the lesser of the available net operating loss or 80% of the
pre-net operating loss taxable income.
Uncertain
Tax Positions
ASC
740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be
sustained upon examination by taxing authorities. In many cases the Company’s uncertain tax positions are related to tax years
that remain subject to examination by relevant tax authorities. The Company is generally no longer subject to U.S. federal, state or
local income tax examinations by tax authorities for years before 2017. However, as of December 31, 2021, the years subsequent to 2017
remain open and could be subject to examination by tax authorities including the U.S. Internal Revenue Service and major state and local
tax jurisdictions in the United States.
Interest
costs related to unrecognized tax benefits are classified as “Interest expense, net” in the accompanying consolidated statements
of operations. Penalties, if any, would be recognized as a component of “General and administrative expenses.”
As
of December 31, 2021, the Company had no liability for unrecognized tax benefits and no accrual for the payment of related interest and
penalties, nor did the Company recognize any interest or penalties expense related to unrecognized tax benefits during the years ended
December 31, 2021 or 2020.
NOTE
9 – SMALL BUSINESS ADMINISTRATION DEBT
On
May 12, 2020 the Company received a Paycheck Protection Program loan from the U.S. Small Business Administration (“SBA”)
in the approximate amount of $70,000.
The loan agreement provides for six months principal and interest deferral. The interest rate is 1%.
Under the terms of the loan, up to 100% of the loan may be forgiven conditioned upon meeting certain requirements for the use of funds.
Any amount not forgiven must be repaid in eighteen monthly consecutive principal and interest payments. During the year ended December
31, 2021, the Company was notified that the outstanding principal and accrued interest for the PPP Loan was forgiven in full by the SBA.
As of December 31, 2021, the balance due on this note was approximately $0.
On
January 21, 2021, the Company received a second Paycheck Protection Program loan from the U.S. Small Business Administration in the approximate
amount of $73,000. At December 31, 2021, the balance due on the note was $0, as the loan was confirmed as forgiven on August 20, 2021.
NOTE
10 – SHORT TERM CONVERTIBLE NOTES PAYABLE
On
May 27, 2021, the Company issued a promissory note to Ares Capital, Inc. in the amount of $85,000 with 8% interest due and payable upon
demand. On December 2, 2021, the note was amended to provide the holder with conversion rights consisting of a conversion price calculated
by a 50% discount to the average of the lowest three (3) VWAP’s for the Company’s Common Stock during the twenty (20) Trading
Day period ending on the latest complete trading day prior to the Conversion Date.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
On
August 11, 2021, the Company issued a promissory note to Ares Capital, Inc. in the amount of $33,333 with 8% interest due and payable
upon demand. On December 2, 2021, the note was amended to provide the holder with conversion rights consisting of a conversion price
calculated by a 50% discount to the average of the lowest three (3) VWAP’s for the Company’s Common Stock during the twenty
(20) Trading Day period ending on the latest complete trading day prior to the Conversion Date.
On
August 12, 2021, the Company issued a promissory note to Ares Capital, Inc. in the amount of $40,000 with 8% interest due and payable
upon demand. On December 2, 2021, the note was amended to provide the holder with conversion rights consisting of a conversion price
calculated by a 50% discount to the average of the lowest three (3) VWAP’s for the Company’s Common Stock during the twenty
(20) Trading Day period ending on the latest complete trading day prior to the Conversion Date.
On
September 9, 2021, the Company issued a promissory note to Ares Capital, Inc. in the amount of $40,000 with 8% interest due and payable
upon demand. On December 2, 2021, the note was amended to provide the holder with conversion rights consisting of a conversion price
calculated by a 50% discount to the average of the lowest three (3) VWAP’s for the Company’s Common Stock during the twenty
(20) Trading Day period ending on the latest complete trading day prior to the Conversion Date.
NOTE
11 – CONVERTIBLE NOTES
On
April 20, 2018, (modified May 22, 2018) the Company issued a $165,000 (originally $158,000) convertible note with original issue discount
(OID) of $15,000 and bearing interest at 8% per annum. The amended maturity date of the note was June 1, 2019 and was convertible on
or after October 17, 2018 into the Company’s restricted common stock at $0.20 per share at the holder’s request. The OID
is recorded as a discount to the debt agreement. The Company determined the note to contain a beneficial conversion feature valued at
$104,000 based on the intrinsic per share value of the conversion feature. This beneficial conversion feature was recorded as a discount
to the debt agreement. The noteholder was also granted detachable 3-year warrants to purchase 200,000 shares of the company’s restricted
common stock at an exercise price of $0.375 per share, 200,000 shares of the company’s restricted common stock at an exercise price
of $0.50 per share, and 100,000 shares of the company’s restricted common stock at an exercise price of $0.625 per share. The warrants
were valued at $126,000 using the Black-Scholes pricing model and were recorded as a discount to the debt agreement. The noteholder was
also issued 116,000 shares of the company’s restricted common stock valued at $34,000 based upon the closing price of the Company
stock on the date of the modified agreement and recorded as a discount to the debt agreement. On May 10, 2019, the Company amended the
note to extend the due date to June 1, 2019, provide for a partial conversion of $25,000 of the outstanding principal balance into common
shares of the Company at a conversion price of $0.10 per share for a total of 250,000 shares, and waive any prior alleged or actual defaults
under the note. On August 25, 2020 the holder converted $101,500 of the outstanding principal balance into common shares of the Company
at a conversion price of $0.20 per share for a total of 507,500 shares. On September 30, 2020, the Company amended the note to provide
for a conversion of $150,000 of the outstanding principal and interest due into common shares of the Company at a conversion price of
$0.125 per share for a total of 1,200,000 shares, and amend the warrants by adjusting the exercise price to $0.25 per share. The Company
accrued approximately $120,000 in interest, liquidated damages and debt settlement costs for this note through October 22, 2020. On October
22, 2020, the Company completed the issuance of the 1,200,000 shares and the note was considered paid in full.
On May 22, 2018, the Company issued a $275,000 convertible
note with original issue discount (OID) of $25,000 and bearing a one-time interest charge at 8%. The amended maturity date of the note
was December 31, 2019 and was convertible into the Company’s restricted common stock at $0.25 per share at the holder’s request.
The OID is recorded as a discount to the debt agreement. The Company determined the note to contain a beneficial conversion feature valued
as $40,000 based on the intrinsic per share value of the conversion feature. This beneficial conversion feature was recorded as a discount
to the debt agreement. The noteholder was also granted detachable 5-year warrants to purchase 200,000 shares of the company’s restricted
common stock at an exercise price of $2.00 per share. The warrants were valued at $45,000 using the Black-Scholes pricing model and were
recorded as a discount to the debt agreement. The noteholder was also issued 200,000 shares of the company’s restricted common stock
valued at $58,000 based upon the closing price of the Company stock on the date of the agreement and recorded as a discount to the debt
agreement. On May 10, 2019, the Company amended the note to extend the due date to September 1, 2019, provide for a partial conversion
of $25,000 of the outstanding principal balance into common shares of the Company at a conversion price of $0.10 per share for a total
of 250,000 shares, and waive any prior alleged or actual defaults under the note. On October 11, 2019, the Company amended the note to
extend the due date to December 31, 2019, provide for a partial conversion of $50,000 of the outstanding principal balance into common
shares of the Company at a conversion price of $0.10 per share for a total of 500,000 shares, and waive any prior alleged or actual defaults
under the note. On August 25, 2020, the Company amended the note to extend the due date to March 31, 2021, provide for a partial conversion
of $50,000 of the outstanding principal balance into common shares of the Company at a conversion price of $0.10 per share for a total
of 500,000 shares, and waive any prior alleged or actual defaults under the note. On September 30, 2020, the Company amended the note
to provide for a conversion of $150,000 of the outstanding principal balance into common shares of the Company at a conversion price of
$0.125 per share for a total of 1,200,000 shares, and amend the warrants by increasing the number of warrant shares to 1,000,000 at an
adjusted exercise price to $0.25 per share. The Company accrued approximately $134,000 in interest, liquidated damages and debt settlement
costs for this note through October 21, 2020. On October 21, 2020, the Company completed the issuance of the 1,200,000 shares and payment
of the $47,000 cash and the note was considered paid in full.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
On
September 30, 2020, the Company entered into a Stock Purchase Agreement with a third-party investor. By virtue of the Stock Purchase
Agreement, in two separate closings, the Company agreed to sell, in each closing, an 8%
$500,000 Convertible
Promissory Note and Warrant to purchase one million common shares. Each Convertible Promissory Note bears 8% interest and matures five
year after issuance. Amounts due under the Convertible Promissory Note are convertible into the Registrant’s common stock at the
lower of $0.25 per
share or 70% of the average of the three lowest Variable Weighted Average Price (“VWAP”) for the Registrant’s common
stock for the twenty trading days prior to an election to convert. The Warrants are exercisable for five-years at an exercise price of 0.25 per
share or, subject to the Registrant filing a registration statement including the shares of common stock that may be issued upon exercise
of the Warrant, in a cashless exercise. The first closing occurred October 5, 2020 upon the receipt by the Company of a check for $500,000.
The Company received two payments in the amount of $250,000 each
on November 20, 2020 and November 24, 2020 in connection with the second closing. Total proceeds from the issuance of these convertible
notes payable was $1,000,000.
The Company determined that the conversion features of these notes represented embedded derivatives since the notes are convertible into
a variable number of shares upon conversion. The conversion features were valued at $1,514,000 at the time of closing and the Company
recognized a derivative liability of $1,514,000 with
corresponding debt discounts of $1,000,000 and
a loss on issuance of long-term convertible notes payable of $514,000. During May and June of 2021, the Company received conversion notices
received from the lender requesting the conversion of approximately $204,000 ($160,000 principal
and $44,000 interest)
of the notes to 3,736,237 shares
of the company’s common stock. On July 29, 2021, a convertible note holder converted $100,000 of
principal debt and $15,000 of
interest at a conversion rate of $0.0324 a
share, into 3,561,830 Common
Stock shares. On August 6, 2021, the company entered into an Amendment of the existing convertible debt, of which resulted in the conversion
rates changing to 50% of the average of the lowest VWAP, and the interest on the loan was eliminated, as well as, a $455,000 increase
in the Derivative Liability portion of the convertible debt, from $1,382,000 to $1,761,000. The company recorded amortization of
debt discounts, recognized as interest expense, in the amount of $330,000 and
accrued interest of $47,000 during
the nine months ended September 30, 2021. On December 31, 2021, the principal balance together with accrued interest is recorded on the
Company’s condensed consolidated balance sheet net of discounts at $27,000.
On
November 2, 2021, the Company issued a convertible promissory note to Brown Stone Capital, LP in the amount of $50,000 with 8% interest
due on November 2, 2026. The note is convertible into Company common stock at a fixed price of $0.25 (the “Base Conversion Price)
and (2) 50% of the average of the three lowest VWAP (as defined below) for the Common Stock (or any replacement security pursuant to
Section 1(x)) for a Trading Day (as defined below) on the Trading Market during the 20 Trading Day period immediately prior to the Conversion
Date (as defined below), provided that if the VWAP is determined pursuant to Section 1(n) then 50% of such VWAP as so determined.
On
November 3, 2021, the Company issued a convertible promissory note to Ares Capital, Inc, in the amount $45,000 with 8% interest due on
November 2, 2026. The note is convertible into Company common stock at a fixed price of $0.25 (the “Base Conversion Price) and
(2) 50% of the average of the three lowest VWAP (as defined below) for the Common Stock (or any replacement security pursuant to Section
1(x)) for a Trading Day (as defined below) on the Trading Market during the 20 Trading Day period immediately prior to the Conversion
Date (as defined below), provided that if the VWAP is determined pursuant to Section 1(n) then 50% of such VWAP as so determined.
On
December 3, 2021, the Company issued a convertible promissory note to Brown Stone Capital, LP in the amount of $70,000 with 8% interest
due December 3, 2026. The note converts into Company common stock at the lesser price of (1) $0.25 (the “Base Conversion Price)
and (2) 50% of the average of the three lowest VWAP (as defined below) for the Common Stock (or any replacement security pursuant to
Section 1(w)) for a Trading Day (as defined below) on the Trading Market (as defined below) during the 20 Trading Day period immediately
prior to the Conversion Date (as defined below), provided that if the VWAP is determined pursuant to Section 1(m) then 50% of such VWAP
as so determined.
On
December 27, 2021, the Company issued a convertible promissory note to Brown Stone Capital, LP in the amount of $50,000 with 8% interests
due December 27, 2026. The note converts into Company common stock at the lesser price of (1) $0.25 (the “Base Conversion Price)
and (2) 50% of the average of the three lowest VWAP (as defined below) for the Common Stock (or any replacement security pursuant to
Section 1(w)) for a Trading Day (as defined below) on the Trading Market (as defined below) during the 20 Trading Day period immediately
prior to the Conversion Date (as defined below), provided that if the VWAP is determined pursuant to Section 1(m) then 50% of such VWAP
as so determined.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
following table summarized the Company’s convertible notes payable as of December 31, 2021 and December 31, 2020:
Summary of
Convertible Notes | |
| | | |
| | |
| |
December
31,
2021 | | |
December
31,
2020 | |
Beginning
Balance | |
$ | 64,000 | | |
$ | 550,000 | |
Proceeds from the issuance
of convertible notes | |
| 413,000 | | |
| - | |
Repayments | |
| - | | |
| (47,000 | ) |
Conversion of notes payable
into common stock | |
| (559,000 | ) | |
| (548,000 | ) |
Amortization of Debt Discounts | |
| 553,000 | | |
| 50,000 | |
Liquidated damages | |
| 351,000 | | |
| (53,000 | ) |
New debt discount | |
| (43,000 | ) | |
| - | |
Debt settlement costs | |
| - | | |
| 96,000 | |
Accrued
Interest | |
| 63,000 | | |
| 16,000 | |
Convertible
notes payable, net | |
$ | 492,000 | | |
$ | 64,000 | |
Principal balance | |
$ | 198,000 | | |
$ | - | |
Accrued interest and damages,
short term | |
| 8,000 | | |
| - | |
Debt discounts,
short term | |
| - | | |
| - | |
Short-term
convertible notes payable, net | |
$ | 206,000 | | |
$ | - | |
Convertible notes, long-term
principal | |
$ | 670,000 | | |
$ | 1,000,000 | |
Accrued interest and damages,
long-term | |
| 56,000 | | |
| 14,000 | |
Debt discounts,
long-term | |
| (440,000 | ) | |
| (950,000 | ) |
Long-term
convertible notes payable, net | |
$ | 286,000 | | |
$ | 64,000 | |
NOTE
12 – DERIVATIVE LIABILITY
The
Company determined that the conversion features of the long-term convertible notes payable represented embedded derivatives since the
notes are convertible into a variable number of shares upon conversion. Accordingly, the notes are not considered to be conventional
debt and the embedded conversion feature is bifurcated from the debt host and accounted for as a derivative liability. Accordingly, the
fair value of these derivative instruments is recorded as liabilities on the balance sheet with the corresponding amount recorded as
a discount to each note and any excess of the fair value of the derivative component over the face amount of the note recorded as an
expense on the date of issuance. Discounts are amortized from the date of issuance to the maturity dates of the notes. Fair value of
derivative liabilities is evaluated at the end of each reporting period with any change in value reported in other income or expenses
on the statements of operations for the period.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
following table represents the Company’s derivative liability activity for the year ended December 31, 2021:
Schedule of derivative liabilities at fair value | |
Year Ended December 31, | | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Derivative liability balance, December 31, 2020 | |
| 1,382,000 | | |
$ | - | |
Issuance of derivative liability during the period | |
| 43,000 | | |
| 1,514,000 | |
Increase due to Modification of Note | |
| 455,000 | | |
| - | |
Reclassification to Additional Paid-In Capital | |
| (1,104,000 | ) | |
| - | |
| |
| | | |
| | |
Change in derivative liability during the period | |
| 1,131,000 | | |
| (132,000 | ) |
Derivative liability balance, December 31, 2021 | |
$ | 1,907,000 | | |
$ | 1,382,000 | |
The
table below represents the average assumptions used in valuing the derivative liability at December 31, 2021:
Fair value assets and liabilitiesM masured on recurring and nonrecurring
basis valuation techniques | |
Year Ended December 31, | | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Expected life in years | |
| 3.89 | | |
| 4.76-4.90 | |
Stock price volatility | |
| 182.99% - 198.39 | % | |
| 180.45% - 182.99 | % |
Risk free interest rate | |
| 0.42 | % | |
| 0.17 | % |
Expected dividends | |
| - | | |
| - | |
Forfeiture rate | |
| - | | |
| - | |
NOTE
13 – COMMITMENTS AND CONTINGENCIES
Equity
Line of Credit
The
Company entered into a five-year Equity Line of Credit pursuant to an Equity Purchase Agreement with Brown Stone Capital, LP, dated September
30, 2020. Pursuant to the agreement, Brown Stone agreed to invest up to $14,000,000 to purchase the Company’s Common Stock, par
value $0.0001 per share. The purchase price of the common shares is the lesser of the Fixed price or Market price. The Fixed price is
$0.50 per share in years 1 and 2, after the effectiveness of a registration statement, and $1.00 per share in years 3, 4 and 5 after
the effectiveness of this registration statement. The Market price is 70% of the three lowest Variable Weighted Average Price (“VWAP”)
for the Company’s common stock during the 10-trading day period immediately prior to the conversion date. In addition, the Company
and Brown Stone entered into a Registration Rights Agreement, whereby the Company agreed to provide certain registration rights under
the Securities Act of 1933, as amended, and the rules and regulations thereunder, and applicable state securities laws, with respect
to the shares of Common Stock issuable for Brown Stone’s investment pursuant to the Equity Purchase Agreement. As of December 31,
2021, no shares have been sold pursuant to this agreement.
Operating
Leases
The
Company leased approximately 5,169 square feet at 4643 South Ulster Street, Denver, Colorado pursuant to an amended lease dated May 21,
2015. Under the lease, the Company paid annual base rent on an escalating scale ranging from $143,000 to $152,000. In addition to the
minimum basic rent, rent expense also includes approximately $1,000 per month for other items charged by the landlord in connection with
rent. On May 1, 2020 and July 29, 2020, the Company entered into amended lease agreements with its landlord. Under the terms of the amendments,
the landlord agreed to waive rent, certain rent adjustments and parking for the period April 1, 2020 through August 31, 2020 and extend
the term of the lease by five months. The lease term date, which was December 31, 2020, was changed to May 31, 2021. On April 1, 2021,
the Company entered into a lease termination and payment agreement with the landlord, pursuant to which the Company vacated and surrendered
the premises to the landlord and the Company will pay approximately $67,000 over 18 months commencing April 1, 2021. As of November 1,
2021, the company was delinquent in its monthly payments and has not made payments to date pursuant to the settlement agreement had approximately
$42,000 in unpaid rent which was reported as part of accounts payable and accrued expenses in the accompanying condensed consolidated
balance sheet as of December 31, 2021.
Rent
expense for the years ended December 31, 2021 and 2020 was $61,000
and $113,000,
respectively. In addition to the minimum basic rent, rent expense also includes approximately $1,000 per month for other items charged
by the landlord in connection with rent.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Settlement Payable
During
the year ended December 31, 2020, the Company accrued a contingent liability for anticipated litigation and legal settlement liabilities,
which has been reported as part of settlement liability on the accompanying consolidated balance sheet and litigation settlement costs
on the accompanying consolidated statements of operations in the amount of $500,000,
which was expensed in the year ended December 31, 2019 and settled during the year ended December 31, 2021.
Legal
Proceedings
We
are involved in certain legal proceedings that arise from time to time in the ordinary course of our business. Except for income tax
contingencies, we record accruals for contingencies to the extent that our management concludes that the occurrence is probable and that
the related amounts of loss can be reasonably estimated. Legal expenses associated with the contingency are expensed as incurred. Information
about material legal proceedings follows:
Settlements
On
June 18, 2018 the Company was named as a defendant in a case filed in the United States District Court for the Southern District of New
York: Securities and Exchange Commission vs. Joseph A. Fiore, Berkshire Capital Management Co., Inc., and Eat at Joe’s, Ltd. n/k/a
SPYR, Inc.(“Defendants”). Joseph A. Fiore was the Chairman of our Board of Directors and is a significant shareholder. Mr.
Fiore resigned from his positions as Chairman of the Board and as a Director of the Company effective August 1, 2018. The suit alleged
that Mr. Fiore, during 2013 and 2014, while he was the Company’s Chief Executive Officer, Chief Financial Officer and Chairman
of the Board of Directors, engaged in improper conduct on behalf of the defendants named in the case related to the Company’s sales
of securities in Plandai Biotechnology, Inc. The Commission alleged that Mr. Fiore and the Company unlawfully benefited through the sales
of those securities. The Commission also alleged that from 2013 to 2014, the Company’s primary business was investing and that
it failed to register as an investment company, resulting in an alleged violation of Section 7(a) of the Investment Company Act of 1940.
The suit sought to disgorge Joseph A. Fiore, Berkshire Capital Management Co., Inc., and the Company of alleged profits on the sale of
the securities and civil fines related to the Company’s failure to register as an investment company with the Commission.
Pursuant
to a settlement agreement among the parties, on April 14, 2020, final judgment was entered in the case: Securities and Exchange
Commission vs. Joseph A. Fiore, Berkshire Capital Management, Inc. and Eat at Joes, Inc., n/k/a SPYR, Inc., case number 7:18-cv-05474-KMK
filed in the U.S. District Court for the Southern District of New York.
On
April 23, 2020, Joseph Fiore/Berkshire Capital Management, Inc. satisfied the Company’s joint and several liability obligation
by paying to the Commission the agreed upon sum of Two Million Dollars pursuant to a settlement agreement between Joseph Fiore/Berkshire
Capital Management, Inc. and the Company, which settlement agreement was entered into on April 15, 2020. The Company has until April
14, 2021 to satisfy its remaining financial obligation to the Commission, an agreed upon civil penalty of $500,000. The $500,000
liability is reported as part of accounts payable
and accrued liabilities on the accompanying condensed consolidated balance sheets as of December 31, 2020.
In
electing to settle with the Commission, the Company neither admitted nor denied liability to any of the Commission’s allegations
in its complaint, and in consideration for the Commission discontinuing its action, the Company, along with the two other defendants
Joseph Fiore and Berkshire Capital Management agreed to be jointly and severally liable for disgorgement of profits and prejudgment interest
in the amount of two million dollars, and to each be solely liable to pay a civil penalty in the amount of five hundred thousand dollars.2
Judgments
On
or about January 24, 2019, SPYR
APPS, LLC entered into an agreement with one of its vendors, Shatter Storm Studios, to whom it owed $84,250 for artwork related to
the Steven Universe game. Pursuant to the terms of that agreement, SPYR APPS, LLC needed to make payment in the amount of $85,000 to
cover the principal owed and attorneys’ fees together plus 6% interest in that amount by December 1, 2019. Should SPYR APPS,
LLC not make the required payment on or before December 1, 2019, it consented to entry of judgment in favor of Shatter Storm Studios
for the amount owed. SPYR
APPS, LLC did not make the payment and on January 27, 2020 Shatter Storm Studios initiated Case No. 1:200cv-00217 in the U.S.
District Court for the District of Colorado seeking entry of the consent judgment against SPYR APPS, LLC. The judgment was not
contested by SPYR APPS, LLC and judgment in the amount of $85,000 plus post judgment interest at the rate of 6% was entered on March
17, 2020. The balance due as of December 31, 2020 was approximately $95,000,
which includes accrued interest and attorneys’ fees, has been reported as part of current liabilities of discontinued
operations.
| 2 | In
addition, an injunction was entered against the Company enjoined it from violating the antifraud, market manipulation, beneficial ownership
reporting, and other provisions of the federal securities laws charged in the SEC’s complaint. |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Employment
Agreements
Pursuant
to employment agreements entered in December 2014 and October 2015, the Company agreed to compensate three officers with an initial base
salary in the aggregate of $450,000 per year with rolling five-year terms until terminated. In addition, as part of the employment agreements,
the Company also agreed to grant these officers an aggregate of 1.55 million shares of restricted common stock at the beginning of each
employment year. On September 17, 2021, Barry D. Loveless resigned as Chief Financial Officer. On December 31, 2021, the Company and
James R. Thompson and Jennifer D. Duettra agreed to terminate their positions as Chief Executive Officer, President, General Counsel
and Vice-President and Assistant General Counsel, respectively.
Pursuant
to employment agreements entered in October 2020, the Company agreed to compensate the two former owners of Applied Magix with an initial
base salary in the aggregate of $300,000 for one year. In addition, as part of the employment agreements, the Company also agreed to
grant these officers an aggregate of 2 million shares of restricted common stock as a signing bonus and 5 million options to purchase
shares of restricted common stock.
On
December 31, 2021, the Company terminated its employment agreements with James R. Thompson and Jennifer D. Duettra.
Covid-19
On
January 30, 2020, the World Health Organization declared the coronavirus outbreak a “Public Health Emergency of International Concern”
and on March 10, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the spread of the coronavirus include
restrictions on travel, and quarantines in certain areas, and forced closures for certain types of public places and businesses. The
coronavirus and actions taken to mitigate it have had and are expected to continue to have an adverse impact on the economies and financial
markets of many countries, including the geographical area in which the Company operates. While it is unknown how long these conditions
will last and what the complete financial effect will be to the company, the Company is anticipating potential reductions in revenue,
labor and supply shortages, difficulty meeting debt covenants, delays in collecting receivables and paying liabilities and changes in
the fair value of assets and liabilities. Our necessity for fund raising activities make it reasonably possible that we are vulnerable
to the risk of a near-term severe impact.
Additionally,
it is reasonably possible that estimates made in the financial statements have been, or will be, materially and adversely impacted in
the near term as a result of these conditions, including potential credit losses on receivables and investments; impairment losses related
to long-lived assets; and contingent obligations.
NOTE
14 – EQUITY TRANSACTIONS
Common
Stock:
Year
Ended December 31, 2020
During
the year ended December 31, the Company issued an aggregate of 5,850,000 shares of restricted common stock to employees and directors
with a total fair value of $1,335,000 for services rendered. The shares issued are non-refundable and deemed earned upon issuance. As
a result, the Company expensed the entire $1,335,000 upon issuance. The shares issued were valued at the date earned under the respective
agreement based upon closing market price of the Company’s common stock.
During
the year ended December 31, 2020, the Company issued an aggregate of 3,407,500 shares of common stock in conversion of notes payable
with a total fair value of $548,000. As a result, the Company reduced the balance due on the notes by $548,000 upon issuance.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Year
Ended December 31, 2021
During the year ended December 31, 2021 the
Company awarded an aggregate of 9,115,019 shares of restricted common stock to employees and directors with a total fair value
of $425,097 for services rendered. The shares issued are non-refundable and deemed earned upon issuance. As of December 31, 2021,
the shares have not been issued. As a result, the Company expensed the entire $425,097 and recorded common stock to be issued. The
shares issued were valued at the date earned under the respective agreement based upon closing market price of the Company’s common
stock.
During
the year ended December 31, 2021, the Company issued an aggregate of 1,550,000 shares of restricted common stock to employees and directors
with a total fair value of $239,000 for services rendered. The shares issued are non-refundable and deemed earned upon issuance. As a
result, the Company expensed the entire $239,000 upon issuance. The shares issued were valued at the date earned under the respective
agreement based upon closing market price of the Company’s common stock.
During
the year ended December 31, 2021, the Company issued an aggregate of 3,000,000
shares of registered common stock to third
party service providers with a total fair value of $371,300.
The shares issued are non-refundable and deemed earned upon issuance. As a result, the Company expensed the entire $371,000
upon issuance. The shares issued were
valued at the date earned under the respective agreement based upon closing market price of the Company’s common stock.
During
the year ended December 31, 2021, the Company issued an aggregate of 1,242,854 shares of restricted common stock to third party service
providers with a total fair value of $100,000. The shares issued are non-refundable and deemed earned upon issuance. As a result, the
Company expensed the entire $100,000 upon issuance. The shares issued were valued at the date earned under the respective agreement based
upon closing market price of the Company’s common stock.
During
the year ended December 31, 2021, the Company issued an aggregate of 29,120,503 shares of common stock with a total fair value of $1,245,592
in conversion of notes.
Options:
The
following table summarizes common stock options activity:
Summary of Common Stock
Options Activity | |
| | |
Weighted | |
| |
| | |
Average | |
| |
| | |
Exercise | |
| |
Options | | |
Price | |
Outstanding, January 1, 2020 | |
| 9,299,900 | | |
$ | 0.57 | |
Granted | |
| 5,000,000 | | |
$ | 0.99 | |
Exercised | |
| - | | |
| - | |
Expired | |
| (8,500,000 | ) | |
| 4.76 | |
Outstanding, December 31, 2020 | |
| 5,799,900 | | |
$ | 0.88 | |
Granted | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | |
Expired | |
| (1,420,000 | ) | |
| 0.24 | |
Outstanding, December 31, 2021 | |
| 4,379,900 | | |
$ | 0.88 | |
Exercisable, December 31, 2020 | |
| 5,799,900 | | |
$ | 0.88 | |
Exercisable, December 31, 2021 | |
| 4,379,900 | | |
$ | 0.82 | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
weighted average grant date fair value of options granted during the years ended December 31, 2020, was $0.99. There were no options
granted during the year ended December 31, 2021.
During
the year ended December 31, 2021, the Company granted no stock options to employees. During the year ended December 31, 2020, the Company
granted stock options to purchase a total of 5,000,000 shares of the Company’s restricted common stock. The options are fully vested,
exercisable at prices ranging from $0.25 to $1.50 per share and will expire over 2.5 years. The fair values of the options are recorded
at their grant dates computed using the Black-Scholes Option Pricing Model. During the year ended December 31, 2020, the Company recognized
$561,000 in compensation expense on the issuance of these options.
The
weighted average exercise prices, remaining lives for options granted, and exercisable as of December 31, 2021, were as follows:
| Schedule of Weighted Average Exercise Price Range | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
Outstanding Options | | |
Exercisable Options | |
Options | | |
| | |
| | |
Weighted | | |
| | |
Weighted | |
Exercise Price | | |
| | |
Life | | |
Average Exercise | | |
| | |
Average Exercise | |
Per Share | | |
Shares | | |
(Years) | | |
Price | | |
Shares | | |
Price | |
$ | 0.50 | | |
| 880,000 | | |
| 0.30 | | |
$ | 0.50 | | |
| 880,000 | | |
$ | 0.50 | |
$ | 1.00 | | |
| 2,099,900 | | |
| 0.80 | | |
$ | 1.00 | | |
| 2,099,900 | | |
$ | 1.00 | |
$ | 1.50 | | |
| 1,400,000 | | |
| 1.30 | | |
$ | 1.50 | | |
| 1,400,000 | | |
$ | 1.50 | |
| | | |
| 4,379,900 | | |
| | | |
$ | 0.88 | | |
| 4,379,900 | | |
$ | 0.82 | |
On
December 31, 2020, the Company’s closing stock price was $0.08 per share. As all outstanding options had an exercise price greater
than $0.08 per share, there was no intrinsic value of the options outstanding as of December 31, 2020.
Warrants:
The
following table summarizes common stock warrants activity:
Summary of Common Stock Warrants Activity | |
| | |
Weighted | |
| |
| | |
Average | |
| |
| | |
Exercise | |
| |
Warrants | | |
Price | |
Outstanding, January 1, 2020 | |
| 9,000,000 | | |
$ | 0.46 | |
Granted | |
| 2,800,000 | | |
| 0.25 | |
Exercised | |
| - | | |
| - | |
Expired | |
| (700,000 | ) | |
| 0.08 | |
Outstanding, December 31, 2020 | |
| 11,100,000 | | |
$ | 0.46 | |
| |
| | | |
| | |
Granted | |
| - | | |
| 0.25 | |
Exercised | |
| - | | |
| - | |
Expired | |
| (3,900,000 | ) | |
| 0.08 | |
Outstanding, December 31, 2021 | |
| 7,200,000 | | |
$ | 0.39 | |
| |
| | | |
| | |
Exercisable, December 31, 2020 | |
| 11,100,000 | | |
$ | 0.39 | |
Exercisable, December 31, 2021 | |
| 7,200,000 | | |
$ | 0.39 | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
In
April 2018, in combination with a 12-month convertible promissory note, as amended, the Company granted warrants to purchase a total
of 500,000
shares of restricted common stock with an exercise
price of $0.25 and will expire April
20, 2021. The warrants are fully
vested and exercisable upon grant. The proceeds of the note were allocated between the note and the warrants based on the relative fair
values which resulted in proceeds of $61,000
allocated to the warrants and recorded as paid
in capital and debt discount. The debt discount was amortized over the life of the note as interest expense. During the year ended December
31, 2020, pursuant to a debt settlement agreement, the Company amended the exercise price of the warrants and recorded $9,000
in debt settlement costs, recognized as interest
expense.
In
May 2018, in combination with an 8-month convertible promissory note, as amended, the Company granted warrants to purchase a total of
1,200,000
shares of restricted common stock with an exercise
price of $0.25 and will expire May
22, 2023. The warrants are fully
vested and exercisable upon grant. The proceeds of the note were allocated between the note and the warrants based on the relative fair
values which resulted in proceeds of $32,000
allocated to the warrants and recorded as paid
in capital and debt discount. The debt discount will be amortized over the life of the note as interest expense. During the year ended
December 31, 2020, pursuant to a debt settlement agreement, the Company increased the number of warrants amended the exercise price of
the warrants and recorded $87,000
in debt settlement costs, recognized as interest
expense.
In
October 2019, pursuant to advisory services agreement, the Company granted warrants to purchase a total of 100,000 shares of restricted
common stock with an exercise price of $0.50 and expiration date of October 30, 2020. The warrants are fully vested and exercisable upon
grant. Total fair value of the options at grant date amounted to $1,000 computed using the Black-Scholes Option Pricing Model and was
fully recognized on the date of grant.
In
October and November 2020, in combination with a 5-year convertible promissory note, the Company granted warrants to purchase a total
of 2,000,000
shares of restricted common stock with an exercise
price of $0.25 and will expire on various dates between October 5, 2025 and November 24, 2025. The warrants are fully vested and exercisable
upon grant. The proceeds of the note were allocated between the note, the warrants, and the derivative liability which resulted in proceeds
of $0
allocated to the warrants.
The
weighted average exercise prices, remaining lives for warrants granted, and exercisable as of December 31, 2021, were as follows:
Schedule of Warrants Weighted Average Exercise Price Range | | |
| | |
| |
| | |
Outstanding and Exercisable Warrants | |
Warrants | | |
| | |
| |
Exercise Price | | |
| | |
Life | |
Per Share | | |
Shares | | |
(Years) | |
$ | 0.25 | | |
| 3,500,000 | | |
| 3.9 | |
$ | 0.40 | | |
| 1,200,000 | | |
| 0.03 | |
$ | 0.50 | | |
| 2,700,000 | | |
| 1.53 | |
$ | 0.75 | | |
| 1,250,000 | | |
| 1.53 | |
$ | 1.00 | | |
| 1,250,000 | | |
| 0.41 | |
| | | |
| 7,200,000 | | |
| | |
At
December 31, 2021, the Company’s closing stock price was $0.05 per share. As all outstanding warrants had an exercise price greater
than $0.05 per share, there was no intrinsic value of the options outstanding at December 31, 2021.
The
table below represents the average assumptions used in valuing the stock options and warrants granted in fiscal 2020:
Schedule of Assumptions Used in Valuing the Stock Options and Warrants | |
Year Ended December 31, | |
| |
2020 | |
Expected life in years | |
| 1.00 – 5.00 | |
Stock price volatility | |
| 177% - 246 | % |
Risk free interest rate | |
| 0.12% - 0.22 | % |
Expected dividends | |
| - | |
Forfeiture rate | |
| - | |
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The table below represents the average assumptions used in valuing the stock options and warrants granted in fiscal 2021:
| |
Year Ended
December 31, | |
| |
2021 | |
Expected life in years | |
| 1.00 – 5.00 | |
Stock price volatility | |
| 177% - 246 | % |
Risk free interest rate | |
| 0.12% - 0.22 | % |
Expected dividends | |
| - | |
Forfeiture rate | |
| - | |
The
assumptions used in the Black Scholes models referred to above are based upon the following data: (1) the contractual life of the underlying
non-employee options is the expected life. The expected life of the employee option is estimated by considering the contractual term
of the option, the vesting period of the option, the employees’ expected exercise behavior and the post-vesting employee turnover
rate. (2) The expected stock price volatility was based upon the Company’s historical stock price over the expected term of the
option. (3) The risk-free interest rate is based on published U.S. Treasury Department interest rates for the expected terms of the underlying
options. (4) The expected dividend yield was based on the fact that the Company has not paid dividends to common shareholders in the
past and does not expect to pay dividends to common shareholders in the future. (5) The expected forfeiture rate is based on historical
forfeiture activity and assumptions regarding future forfeitures based on the composition of current grantees.
Shares
Reserved:
At
December 31, 2021, the Company has reserved 80,000,000 shares of common stock in connection with convertible notes with detachable warrants,
100,000,000 shares of common stock in connection with shares underlying an equity line of credit and 3,500,000 shares of common stock
underlying warrants issued in connection with the court approved settlement agreement for a total of 183,500,000 reserved shares of common
stock.
NOTE
15 – PREFERRED STOCK
The
Class A Preferred Stock carries the following rights and preferences;
Dividends
The
Company shall, in its discretion, determine when and if dividends will be paid on the Class A Preferred Shares, and whether it will be
paid in cash, shares of Common Stock, or a combination of both. All Class A Preferred Stockholders shall be treated the same with respect
to the payment of dividends. In the event the Company elects to pay a portion or all of the dividends on the Class A Preferred Stock
by issuing shares of the Company’s Common Stock, the shares of common stock issued as dividends will be restricted, unregistered
shares, and will be subject to the same transfer restrictions that apply to the shares of Class A Preferred Stock. The dividend is payable
as may be determined by the Board of Directors, out of funds legally available therefor. The Class A Preferred Stock will have priority
as to dividends over the Common Stock.
Voting
Rights
The
holders of the Class A Preferred Stock shall vote for the election of directors, and shall have full voting rights, except that each
Class A Preferred share shall entitle the holder to exercise ten thousand (10,000) votes for each one (1) Class A Preferred Share held.
Redemptive
Rights
The
Class A Preferred Stock shall not be redeemable.
Conversion
Rights
The
holders of the Class A Preferred Stock will be entitled at any time to convert their shares of Class A Preferred Stock into shares of
the Company’s Common Stock at the rate of one (1) share of Class A Preferred Stock be converted into common shares of the Company
at an agreed price of forty cents ($0.40) per share (the “Conversion Price”), which, based upon the recorded fair value of
the Class A Preferred Stock, results in a conversion ratio of 1 share of Class A Preferred Stock to approximately 250 shares of common
stock. No fractional shares will be issued.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
The
Conversion Ratio of the Class A Preferred Stock shall be adjusted in certain circumstances, including the payment of a stock dividend
on shares of the Common Stock and combinations and subdivisions of the Common Stock.
In
the case of any share exchange, capital reorganization, consolidation, merger or reclassification, whereby the Common Stock is converted
into other securities or property, the Company will make appropriate provisions so that the holder of each share of Class A Preferred
Stock then outstanding, will have the right thereafter to convert such share of Class A Preferred Stock into the kind and amount of shares
of stock and other securities and property receivable upon such consolidation, merger, share exchange, capital reorganization or reclassification
by a holder of the number of shares of Common Stock into which such shares of Class A Preferred Stock might have been converted immediately
prior to such consolidation, merger, share exchange, capital reorganization or reclassification. If the shares of Common Stock are subdivided
or combined into a greater or smaller number of shares of Common Stock, the Conversion Ratio shall be proportionately increased in the
case of subdivision of shares. If the shares of Common Stock are combined, consolidated or reverse split into a smaller number of shares
of Common Stock, the Conversion Ratio shall be proportionally decreased. The kind and type of Common Shares issuable upon conversion
of the Class A Preferred Stock both before and after combination, consolidation or reverse split of the Common Shares shall be the same.
The
same transfer restrictions imposed on the Class A Preferred Stock shall be applicable to the Common Stock into which the Class A Preferred
Stock is converted, although for purposes of Rule 144 as presently in effect, the holding period requirement may be met by adding together
the period in which the Class A Preferred Stock is held and the period in which the Common Stock into which the Class A Preferred Stock
is converted, is held.
Other
Provisions
The
shares of Class A Preferred Stock to be issued and any Common Shares into which it is converted, shall be duly and validly issued, fully
paid and non-assessable. The holders of the Class A Preferred Stock shall not have pre-emptive rights with respect to any shares of capital
stock of the Company or any other securities of the Company convertible into Common Stock or rights or options to purchase any such shares.
The
Class E Convertible Preferred Stock carries the following rights and preferences;
* |
No
dividends. |
* |
Convertible
to common stock based upon proceeds received upon issuance of the shares, divided by the average closing bid price for the Company’s
common stock for the 5 trading days prior to the conversion date, and is adjustable to prevent dilution. At December 31,
2021, the 20,000 Class E preferred shares were convertible to 1,200,480 common shares. |
* |
Convertible
at the Option of the Company at par value only after repayment of the shareholder loans from Joseph Fiore and subject to the holder’s
option to convert. |
* |
Entitled
to vote 1,000 votes per share of Series E Convertible Preferred Shares. |
* |
Entitled
to liquidation preference at par value. |
* |
Is
senior to all other share of preferred or common shares issued past, present and future. |
NOTE
16 – DISCONTINUED OPERATIONS
Restaurant
Through
our other wholly owned subsidiary, E.A.J.: PHL Airport, Inc., we owned and operated the restaurant “Eat at Joe’s®,”
which was located in the Philadelphia International Airport since 1997. Our lease in the Philadelphia Airport expired in April 2017.
Concurrent with expiration of the lease the restaurant closed. Pursuant to current accounting guidelines, the restaurant segment is reported
as discontinued operations.
The
assets and liabilities of our discontinued restaurant operations as of December 31, 2021 and December 31, 2020 consisted of $0 assets
and $22,000 in accounts payable and accrued liabilities.
The
results of operations of our discontinued restaurant for the year ended December 31, 2020, included in the consolidated statements of
operations as discontinued operations, consisted of no operations for the years ended December 31, 2021 and 2020.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
Digital
Media
Historically,
through our wholly owned subsidiary, SPYR APPS®, LLC, we engaged in the development, publication and co-publication of
mobile electronic games, seeking to generate revenue through those games by way of advertising and in-app purchases. As
of December 31, 2020, all of our games have been removed from the game stores and the Company decided not to continue this line of business.
Pursuant to current accounting guidelines, the assets and liabilities of SPYR APPS LLC as well as the results of its operations
were presented in these financial statements as discontinued operations.
The
assets and liabilities of our discontinued digital media operations as of December 31, 2021 and December 31, 2020 were as follows:
Summary
of Assets and Liabilities of Discontinued Operations | |
December 31,
2021 | | |
December 31,
2020 | |
Assets: | |
| | | |
| | |
Cash and Cash Equivalents | |
$ | 3,000 | | |
$ | - | |
Accounts
receivable, net | |
| - | | |
| 13,000 | |
Capitalized
gaming assets and licensing rights, net | |
| - | | |
| 75,000 | |
Total
Assets | |
$ | 3,000 | | |
$ | 88,000 | |
Liabilities: | |
| | | |
| | |
Accounts
payable and accrued liabilities | |
$ | 793,000 | | |
$ | 745,000 | |
Total
Liabilities | |
$ | 793,000 | | |
$ | 745,000 | |
The
results of operations of our discontinued digital media operations for the years ended December 31, 2021 and 2020, included in the consolidated
statements of operations as discontinued operations, consisted of the following:
Summary of Results of Operations
of Discontinued Operations | |
Year
ended | | |
Year
ended | |
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
Revenues: | |
$ | 1,000 | | |
$ | 4,000 | |
Expenses | |
| | | |
| | |
Labor and related expenses | |
| - | | |
| 8,000 | |
Rent | |
| - | | |
| - | |
Depreciation and amortization | |
| - | | |
| - | |
Professional fees | |
| - | | |
| - | |
Research and Development | |
| - | | |
| - | |
Other
general and administrative | |
| - | | |
| 34,000 | |
Total
operating expenses | |
| 1,000 | | |
| 42,000 | |
Operating loss | |
| - | | |
| (38,000 | ) |
Other income (expense) | |
| | | |
| | |
Interest expense | |
| (48,000 | ) | |
| (52,000 | ) |
Gain on disposition of assets | |
| - | | |
| 5,000 | |
Write
down of assets | |
| (88,000 | ) | |
| (25,000 | ) |
Loss
on discontinued operations | |
$ | (135,000 | ) | |
$ | (110,000 | ) |
NOTE
17 – SUBSEQUENT EVENTS
Subsequent to December 31, 2021, a total of 12,470,373
shares of common stock were issued pursuant to conversion of $206,628 of principal and $7,578 of accrued interest on the ARES short term
convertible notes, and issued 3,720,939 shares of common stock pursuant to the conversion of $50,000 of principal and $2,093 of accrued
interest under long term convertible notes.
Subsequent to December 31, 2021, a total of 34,950,000
shares for services to various consultants and employees. The Company also issued 5,015,994 common
shares for settlements to Collier Investments, and separately with Richard Kelly Clark, Harald Zink, and Misty Seals with an aggregate
fair market value of $282,000.
On January 10, 2022, the Company issued a convertible
promissory note to Brown Stone Capital, LP in the amount of $200,000 with 8% interests due January 10, 2027.
On
February 2, 2022, the Company dissolved SPYR Apps, LLC by filing Articles of Dissolution with the Nevada Secretary of State.
On
February 3, 2022, the Company entered into a securities purchase agreement and convertible promissory note with Brown Stone Capital,
LP in the amount of $50,000. The note carries 8% interest and matures on February 3, 2027.
On February 11, 2022, the Company entered into
a securities purchase agreement and convertible promissory note with Brown Stone Capital, LP in the amount of $50,000. The note carries
8% interest and matures on February 11, 2027.
On March 15, 2022, the Company and Collier Investments,
LLC entered into a warrant cancelation agreement. In exchange for the issuance of two million restricted common shares, the Company and
Collier agreed to cancel the warrant issued May 22, 2018.
SPYR, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDING DECEMBER 31, 2021 AND 2020
On March 24, 2022, the Company entered into a
securities purchase agreement and convertible promissory note with Brown Stone Capital, LP in the amount of $210,000. The note carries
8% interest and matures on March 24, 2027.
On April 21, 2022, the Company entered into a
securities purchase agreement and convertible promissory note with Brown Stone Capital, LP in the amount of $175,000. The note carries
8% interest and matures on April 21, 2027.
The convertible
notes issued to Brown Stone Capital, LP discussed above convert into Company common stock at the lesser price of (1) $0.25 (the
“Base Conversion Price) and (2) 50% of the average of the three lowest VWAP for the Common Stock for a Trading Day on the Trading
Market during the 20 Trading Day period immediately prior to the Conversion Date.
On May 10,
2022, the Company entered into a convertible promissory note in the principal amount of $75,000, with 10% interest per annum, with
a maturity date of August 10, 2022, and a fixed conversion price of $0.02 per share. The note has a $25,000 original issuance
discount.
On June
16, 2022, the Company entered into a securities purchase agreement and convertible promissory note with Amir Mehdi Safavi in the amount
of $75,000. The note carries 8% interest and matures June 16, 2027.
On June 28,
2022, the Company entered into a securities purchase agreement and convertible promissory note with 1800 Diagonal Lending, LLC in the
amount of $104,250. The note carries 8% interest and matures July 1, 2023.
On August 2, 2022, the Company entered into a securities purchase agreement and convertible promissory note with Amir Mehdi Safavi in
the amount of $150,000. The note carries 8% interest and matures August 2, 2027.
On August 4, 2022, the Company entered into a securities purchase agreement and convertible promissory note with 1800 Diagonal Lending,
LLC in the amount of $64,000. The note carriers 8% interest and matures August 4, 2023.
On
May 24, 2022, the Company entered into a material definitive agreement (“MDA”) not made in the ordinary course of
business. The parties to the MDA are the Company and JanOne, Inc., a Nevada corporation (“JanOne”). There was no
material relationship between the Company and JanOne other than in respect of the material definitive agreement.
Pursuant
to the terms of the MDA, JanOne agreed to sell, and the Company agreed to buy and assume, all legal right, title, and interest to all
of the assets, and none of the liabilities, of JanOne’s wholly owned subsidiary, GeoTraq, Inc. (“GeoTraq”), including
but not limited to, all accounts receivable, inventory, 13,500 work in process inventory chipsets, 170 completed IOT tracker modules,
equipment, machinery, tools, rights under existing warranties, indemnities and insurance benefits, books, records all goodwill and all
intellectual property, including an issued patent associated with GeoTraq.
The aggregate consideration
for the asset purchase consists of the Registrant’s issuance of 30,000,000
shares of unregistered restricted common stock to JanOne, and a convertible promissory note (“Note”) in the
amount of $12,600,000.
The Note accrues interest at 8%
per annum, which is agreed to be paid in issuances of restricted common stock quarterly while the Note is outstanding, subject to a beneficial
ownership limitation of 9.99% after giving effect to the issuance of restricted common stock. The maturity date is May
24, 2027. There is no prepayment penalty. The shares were issued on June 16, 2022.