The functional currency of our operations
in India is the Indian Rupee. Foreign currency denominated assets and liabilities are translated into U.S. dollars at the exchange
rates in effect at the balance sheet date, and income and expense items are translated at the average exchange rates in effect
during the applicable period. The aggregate effect of foreign currency translation is recorded in accumulated other comprehensive
income/loss in our consolidated balance sheets. Our net investment in our Indian operations is recorded at the historical rate
and the resulting foreign currency translation adjustments are included in accumulated other comprehensive income/loss in our
consolidated balance sheets. From the effective date of our India subsidiaries, mPhase Technologies India Private Limited and
Alpha Predictions LLP, through June 30, 2019, foreign currency translation gains were not significant and did not have a material
impact on the consolidated balance sheets or consolidated statements of operations.
Patents and licenses are capitalized when
the Company determines there will be a future benefit derived from such assets and are stated at cost. Amortization is computed
using the straight-line method over the estimated useful life of the asset, generally five years. As of June 30, 2019, and 2018,
the book value of patents and licenses of $214,383, has been fully amortized and no amortization expense was recorded for the
years ended June 30, 2019 and 2018.
The Company follows the provisions of ASC
350-40, “Internal Use Software.” ASC 350-40 provides guidance for determining whether computer software is internal-use
software, and on accounting for the proceeds of computer software originally developed or obtained for internal use and then subsequently
sold to the public. It also provides guidance on capitalization of the costs incurred for computer software developed or obtained
for internal use. The Company expenses all costs incurred during the preliminary project stage of its development, and capitalizes
the costs incurred during the application development stage. Costs incurred relating to upgrades and enhancements to the software
are capitalized if it is determined that these upgrades or enhancements add additional functionality to the software. Costs incurred
to improve and support products after they become available are charged to expense as incurred.
Capitalized software development costs
are amortized on a straight-line basis over the estimated useful lives, currently three years. Management evaluates the useful
lives of these assets on an annual basis and tests for impairment whenever events or changes in circumstances occur that could
impact the recoverability of these assets.
As of June 30, 2019, the book value of
purchased and developed technology of $3,025,801, included two technology platforms, a machine learning platform and an artificial
intelligence platform. For the year ended June 30, 2019 and 2018, there was no amortization of either purchased technology platforms.
NOTE
9: SHORT TERM NOTES PAYABLE
Short
term notes payable is comprised of the following:
|
|
June
30,
|
|
|
|
2019
|
|
|
2018
|
|
Note
payable, John Fife (dba St. George Investors)/Judgment Settlement Agreement [1]
|
|
$
|
855,660
|
|
|
$
|
885,365
|
|
Note
payable, former director (Eagle) [2]
|
|
|
-
|
|
|
|
130,274
|
|
Note
payable, investor [3]
|
|
|
-
|
|
|
|
3,000
|
|
Note
payable, finance company - discontinued liability [4]
|
|
|
-
|
|
|
|
39,468
|
|
Total
short-term notes payable
|
|
$
|
855,660
|
|
|
$
|
1,058,107
|
|
[1] effective
December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the Forbearance
Agreement with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares of the
Company’s common stock are issuable or eligible to be converted into. Under the terms of the Judgment
Settlement Agreement, the Company is required to pay $15,000 per month from January 15, 2019 through and including February
15, 2020, with a final payment of $195,000 due and payable in March of 2020. The Company has made all payments
required as of the date hereof. Failure to make any of the payments, when due, will result in an additional debt obligation,
inclusive of principal and interest at the date of default ($570,660 as of June 30, 2019), to be immediately due and payable
by the Company.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
9: SHORT TERM NOTES PAYABLE (continued)
[2]
during fiscal year 2019 $132,234 of principal and accrued interest was converted into 276,205 shares of the Company’s
common stock
[3]
during fiscal year 2019 $3,000 of principal was converted into 12,000 shares of the Company’s common stock
[4]
during fiscal year 2019 $25,000 of principal and accrued interest was refinanced by a new convertible note payable dated June
19, 2019 (see Note 10) and the balance of $18,776 was forgiven by the lender and is recognized as income from discontinued operations
within the consolidated statements of operations
NOTE
10: Convertible Debt Arrangements
JMJ
Financial
During
April 2017, the Company received a judgment from the Federal District Court of Northern Illinois Eastern Division in its favor
dismissing a claim by River North Equity which negated two notes River North Equity purchased from JMJ Financial. At June 30,
2017, the amount recorded as a current liability for the two notes and accrued interest thereon subject to the River North Equity
claim was $1,046,416. Such amount was included in the amount recorded as a current liabilities for all three convertible notes
and accrued interest thereon previously issued to JMJ Financial which totaled $1,212,940 on that date. As a result of the proceeding,
on July 17, 2017, the Company recorded the cancellation of the two notes assigned to River North from JMJ Financial for a total
of $693,060 of principal and $358,534 accrued interest thereon. This resulted in a $1,051,594 gain from the extinguishment of
debt during the year ended June 30, 2018. At June 30, 2019, this debt was reclassified to current liabilities as current portion,
liabilities in arrears – judgment settlement agreement.
At
June 30, 2019 and 2018, the amount recorded in current liabilities for the one convertible note and accrued interest thereon due
to JMJ Financial was $193,287 and $178,521, respectively. During the fiscal years ended June 30, 2019 and 2018 the Company recorded
$14,766 and $17,175, respectively of interest for the outstanding convertible note.
As
of June 30, 2019 and 2018, the aggregate remaining amount of convertible securities held by JMJ could be converted into 9,664
and 8,926 shares, respectively, with a conversion price of $20.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
10: Convertible Debt Arrangements (continued)
John
Fife (dba St. George Investors) / Fife Judgment
Effective
December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the Forbearance Agreement
with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares of the Company’s
common stock are issuable or eligible to be converted into. Under the terms of the Judgment Settlement Agreement, the Company
is required to pay $15,000 per month from January 15, 2019 through and including February 15, 2020, with a final payment
of $195,000 due and payable in March of 2020. The Company has made all payments required as of the date hereof. Failure
to make any of the payments, when due, will result in an additional debt obligation, inclusive of principal and interest at the
date of default ($570,660 as of June 30, 2019), to be immediately due and payable by the Company.
During
the year ended June 30, 2018, the Company did not make any repayments to Fife under the Forbearance obligation, as amended. The
value of the forbearance debt obligation on June 30, 2018 was $885,365.
MH
Investment Trust II
On
April 10, 2019 the Company repaid $3,000 that was accepted as payment, in full, for the convertible promissory note to M.H. Investment
Trust II. At the time of the payment, the outstanding principal balance and accrued interest was $3,333 and $3,737, respectively.
As a result of the settlement payment, the Company recognized a gain on extinguishment of debt of $4,070.
At
June 30, 2018 the note balance was $3,333 and accrued interest was $3,118 accruing at 12% per annum, was due under this convertible
promissory note.
Power
Up Lending
On
June 19, 2019, the Company entered into a Securities Purchase Agreement with Power Up Lending Group (“Lender”) and
issued an 8% convertible promissory note in the principal amount of $78,000 to the Lender with a maturity date of June 19, 2020.
The Company received proceeds in the amount of $45,800, with $25,000 refinancing a prior convertible promissory note due
to the Lender that had been in default, $3,000 being paid to reimburse the Lender for legal and due diligence fees incurred
with respect to this Securities Purchase Agreement and Convertible Promissory Note and $4,200 being paid to the Company’s
Transfer Agent to satisfy an outstanding balance. This convertible debenture converts at 62% of the lowest trading price during
the 20 days prior to conversion. Due to certain ratchet provisions contained in the convertible promissory note the Company accounted
for this conversion feature as a derivative liability. In connection herewith, the Company recorded a derivative liability of
$103,161, deferred financing costs of $3,000 and debt discount of $75,000. The deferred financing costs and debt discount are
being amortized over the term of the note. The aggregate balance of the convertible promissory note and accrued interest
was $78,000 and $188, respectively, at June 30, 2019. The aggregate balance of the convertible promissory note, net
of deferred financing costs and debt discount at June 30, 2019 was $2,351.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
10: Convertible Debt Arrangements (continued)
Notes
payable under convertible debt and debenture agreements, net is comprised of the following:
|
|
June
30,
|
|
|
|
2019
|
|
|
2018
|
|
JMJ
Financial
|
|
$
|
109,000
|
|
|
$
|
109,000
|
|
John
Fife (dba St. George Investors) / Fife Judgment
|
|
|
-
|
|
|
|
885,365
|
|
MH
Investment Trust II
|
|
|
-
|
|
|
|
3,000
|
|
Power
Up Lending
|
|
|
2,351
|
|
|
|
-
|
|
Total
convertible debt arrangements, net
|
|
$
|
111,351
|
|
|
$
|
997,365
|
|
At
June 30, 2019 and 2018, accrued interest on these convertible notes of $84,475 and $72,638, respectively, is included within accrued
expenses of the consolidated balance sheets.
NOTE
11: DERIVATIVE LIABILITY
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded
components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and
Hedging.” The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance
sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value
is recorded in the statement of operation as other income (expense). Upon conversion or exercise of a derivative instrument, the
instrument is marked to fair value at the conversion date then that fair value is reclassified to equity. Equity instruments that
are initially classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities
at the fair value of the instrument on the reclassification date.
The
following table presents a reconciliation of the derivative liability measured at fair value on a recurring basis using significant
unobservable inputs (Level 3) from June 30, 2018 to June 30, 2019, as there was no derivative liability at June 30, 2017:
|
|
Conversion
feature derivative liability
|
|
June 30, 2018
|
|
$
|
-
|
|
Initial
fair value of derivative liability recorded as debt discount
|
|
|
75,000
|
|
Initial
fair value of derivative liability recorded as deferred financing costs
|
|
|
3,000
|
|
Initial
fair value of derivative liability charged to other expense
|
|
|
25,161
|
|
Loss
on change in fair value included in earnings
|
|
|
30,508
|
|
June
30, 2019
|
|
$
|
133,669
|
|
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
11: DERIVATIVE LIABILITY (continued)
Total
derivative liability at June 30, 2019 and June 30, 2018 amounted to $133,669 and $0, respectively. The change in fair value included
in earnings of $30,508 is due in part to the quoted market price of the Company’s common stock decreasing from $1.00 at
June 30, 2018 to $0.85 at June 30, 2019, coupled with substantially reduced conversion prices due to the effect of “ratchet”
provisions incorporated within the convertible notes payable.
The
Company used the following assumptions for determining the fair value of the convertible instruments granted under the binomial
pricing model with Binomial simulations at June 30, 2019:
Expected
volatility
|
|
|
1,872.2
|
%
|
Expected
term
|
|
|
11.5
months
|
|
Risk-free
interest rate
|
|
|
1.92
|
%
|
Stock price
|
|
$
|
0.85
|
|
NOTE
12: STOCKHOLDERS’ EQUITY (DEFICIT)
The total number of shares of all classes
of stock that the Company shall have the authority to issue is 100,001,000 shares consisting of 100,000,000 shares of common stock,
$0.01 par value per share, of which 11,689,078 are issued and outstanding and 461,553 are to be issued at June 30,
2019 and 1,000 shares of preferred stock, par value $0.01 per share of which 1,000 shares have been designated as Series A Super
Voting Preferred of which 1,000 are issued and outstanding at June 30, 2019.
On
January 4, 2019 the State of New Jersey accepted an Amendment to the Company’s Certificate of Incorporation providing for
the increase in authorized shares of common stock to 125 billion shares and the change to no par value.
On
March 21, 2019, the Company’s Board of Directors approved 1) an amendment to the Company’s Amended and Restated Certificate
of Incorporation, as amended (the “Certificate of Incorporation”) to i) decrease the number of authorized shares of
common stock of the Company to 25,000,000 shares from 125,000,000,000 shares and ii) increase the par value to $0.01 per share,
and 2) granting discretionary authority to the Company’s Board of Directors to amend the Certificate of Incorporation to
effect one or more consolidations of the issued and outstanding shares of common stock of the Company, pursuant to which the shares
of common stock would be combined and reclassified into one share of common stock at a ratio of 1-for-5,000 (the “Reverse
Stock Split”). On May 17, 2019, the Company filed a Certificate of Amendment to its Certificate of Incorporation to decrease
its authorized common stock from 125,000,000,000 shares to 25,000,000 shares. Effective May 22, 2019 the Company completed a 1-for-5,000
reverse split of its common stock.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
12: STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
On
August 27, 2019, the Company’s Board of Directors approved an amendment to the Company’s Amended and Restated Certificate
of Incorporation, as amended (the “Certificate of Incorporation”) to increase the number of authorized shares of common
stock of the Company to 100,000,000 shares from 25,000,000 shares. On September 4, 2019, the Company filed a Certificate of Amendment
to its Certificate of Incorporation to increase its authorized common stock from 25,000,000 shares to 100,000,000 shares.
Common
Stock
Private
Placements
During
the year ended June 30, 2019, the Company received $193,000 of net proceeds from the issuance of 640,000 shares of common
stock and 132,000 shares of common stock to be issued in private placements with accredited investors, incurring no finder’s
fees.
During
the year ended June 30, 2018, the Company received $81,000 of net proceeds from the issuance of 360,000 shares of common stock
in private placements with accredited investors, incurring finder’s fees of $9,000.
Stock
Award Payable
During
the year ended June 30, 2019, Messrs. Durando, Dotoli and Smiley received 800,000 shares of common stock, which were valued at
$400,000, Mr. Biderman a former outside Director received 200,000 shares of common stock, which were valued at $100,000 and strategic
consultants received 150,000 shares of common stock, which were valued at $75,000. In the aggregate, this group received a total
of 1,150,000 shares of common stock, which were valued at $0.50 per share or $575,000, based on the closing price
of the Company’s common stock on September 24, 2018. At June 30, 2018, the $575,000 was included in accrued expenses.
Stock
Based Compensation
During
the year ended June 30, 2019, the Company issued 2,620,899 (“Signing Shares”) shares of common stock to its President
and CEO, Mr. Bhatnagar, in connection with the commencement of his employment with the Company. The grant date fair value of $1,310,449
is based upon the closing price of the Company’s common stock on January 11, 2019, and is included in stock-based compensation
expense within the consolidated statement of operations.
On
June 1, 2019, the Company granted 231,635 shares of common stock to Mr. Cutchens, the Company’s Chief Financial Officer.
The common stock will vest 25% on the six month, 1 year, 2 year, and 3 year anniversaries of the grant date. The Company recorded
$16,464 of stock-based compensation expense during the year ended June 30, 2019, related to this common stock grant.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
12: STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
During
the year ended June 30, 2018, the Company did not issue any common stock to employees or officers.
Conversion
of Debt Securities
During
the fiscal year ended June 30, 2019, the Company issued 3,898,733 shares of common stock and had 329,553 shares of common
stock to be issued to a number of related parties and strategic consultants in connection with prior services provided to
the Company. The shares issued were valued at $1,883,445. During the fiscal year ended June 30, 2018, there were no shares of
common stock issued to related parties or strategic consultants.
During
the fiscal years ended June 30, 2019 and 2018, there were no conversions by JMJ Financial, John Fife (dba St. George Investors)
/ Fife Judgment, MH Investment Trust II, or Power Up Lending.
Reserved
Shares
The
convertible promissory note entered into with Power Up Lending by the Company on June 19, 2019, requires the Company to reserve
1,258,064 shares of its Common Stock for potential future conversions under such instruments.
At
June 30, 2019, 7,202 shares of the Company’s Common Stock remain subject to be returned to the Company’s treasury
for cancellation. Such shares were not sold as part of 8,000 shares of the Company’s Common Stock that was advanced during
fiscal year 2014 under an Equity Line of Credit.
Retired
Shares
During
the year ended June 30, 2019, there were no shares of the Company’s Common Stock returned for retirement or otherwise.
During
the year ended June 30, 2018, 540,840 outstanding shares of the Company’s Common Stock were returned to the Company by Mr.
Smiley (273,445 shares) and Patricia Dotoli, the spouse of Gus Dotoli (267,395 shares) to provide the Company with sufficient
authorized but unissued shares of stock and enable the Company to have additional authorized shares of its Common Stock to complete
present private placements to provide operating capital for the Company.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
12: STOCKHOLDERS’ EQUITY (DEFICIT) (continued)
Common
Stock Warrants
Warrant
Agreement – Earned Warrants
Mr.
Bhatnagar, the Company’s President and CEO, is entitled to receive warrants to acquire 4% of the outstanding fully diluted
common stock of the Company (the “Earned Warrants”) each time the Company’s revenue increases by $1,000,000.
The exercise price of the Earned Warrants is equal to $0.50 per share and he may not receive shares whereby Signing Shares and
Earned Warrants exceed 80% of the fully diluted common stock of the Company (“Warrant Cap”).
Warrant
Agreement – Accelerated Warrants
Mr.
Bhatnagar, the Company’s President and CEO, shall immediately receive the remaining amount of warrants necessary to acquire
up to 80% of the outstanding fully diluted common stock of the Company (“Accelerated Warrants”) when either of the
following occur:
a)
|
the
Company completes a stock or asset purchase of Scepter Commodities, LLC; or
|
|
|
b)
|
the
Company completes a stock or asset purchase of any other entity, either of which, in the aggregate, together with prior revenue
increases achieved by the Company, results in the consolidated revenues of the Company being not less than $15,000,000; or
|
|
|
c)
|
the
Company grows a similar business organically within mPhase to include contracts generating revenues in excess of $15,000,000;
or
|
|
|
d)
|
the
Company meets the listing requirements of either the NYSE or NASDAQ
|
As
of the year ended June 30, 2019, as the Company’s revenue achieved $2,500,000, Mr. Bhatnagar earned warrants to acquire
4,985,394 shares of the Company’s common stock under the provisions of the Warrant Agreement. At June 30, 2019, there
remains approximately 32,400,000 shares of the Company’s common stock that Mr. Bhatnagar can earn.
For the year ended June 30, 2019, the Company
recognized $2,492,697 of stock-based compensation expense related to the earned warrants. At June 30, 2019, there remains approximately
$16,200,000 of stock-based compensation expense that the Company expects to recognize over the next six months.
The Company estimates the fair value of
each option award on the date of grant using a black-scholes option valuation model that uses the assumptions noted in the table
below. Because black-scholes option valuation models incorporate ranges of assumptions for inputs, those ranges are disclosed.
Expected volatilities are based on the historical volatility of the Company’s stock. The Company uses historical data to
estimate option exercise and employee termination within the valuation model; separate groups of employees that have similar historical
exercise behavior are considered separately for valuation purposes. The expected term of options granted is derived from the output
of the option valuation model and represents the period of time that options granted are expected to be outstanding; the range
given below results from certain groups of employees exhibiting different behavior. The risk-free rate for periods within the
contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The following assumptions
were utilized during 2019:
Expected volatility
|
|
|
21,779.77
|
%
|
Weighted-average volatility
|
|
|
21,779.77
|
%
|
Expected dividends
|
|
|
0
|
%
|
Expected term (in years)
|
|
|
5.0
|
|
Risk-free rate
|
|
|
2.52
|
%
|
The following table sets forth common stock
purchase warrants outstanding at June 30, 2019:
|
|
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Intrinsic Value
|
|
Outstanding, June 30, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Warrants earned
|
|
|
4,985,394
|
|
|
|
0.50
|
|
|
|
-
|
|
Warrants forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding, June 30, 2019
|
|
|
4,985,394
|
|
|
$
|
0.50
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issuable upon exercise of warrants
|
|
|
4,985,394
|
|
|
$
|
0.50
|
|
|
$
|
-
|
|
|
|
|
Common
Stock Issuable Upon Exercise of Warrants Outstanding
|
|
|
Common
Stock Issuable Upon Warrants Exercisable
|
|
Range
of Exercise
Prices
|
|
|
Number
Outstanding at June 30, 2019
|
|
|
Weighted
Average Remaining Contractual Life (Years)
|
|
|
Weighted
Average Exercise Price
|
|
|
Number
Exercisable at June 30, 2019
|
|
|
Weighted
Average Exercise Price
|
|
$
|
0.50
|
|
|
|
4,985,394
|
|
|
|
4.75
|
|
|
$
|
0.50
|
|
|
|
4,985,394
|
|
|
$
|
0.50
|
|
|
|
|
|
|
4,985,394
|
|
|
|
4.75
|
|
|
$
|
0.50
|
|
|
|
4,985,394
|
|
|
$
|
0.50
|
|
Settlement
and New Funding Share Reserves
The
Company agreed to reserve a total of 3,000,000 shares of its common stock of which 532,040 shares of common stock were reserved
for and issued concurrently for the conversion of 75% of outstanding accounts payables to officers’ and a director (discussed
below), 1,967,960 shares of common stock were reserved to reduce liabilities outstanding December 31, 2018 (“Settlement
Reserve”), and 500,000 shares of common stock were reserved to fund continuing operations (“Funding Reserve”).
At June 30, 2019, 1,225,949 shares of common stock remained available from the initial Settlement Reserve to settle prior liabilities
and 185,063, shares of common stock remained available from the Funding Reserve to fund continuing operations.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
12: STOCKHOLDERS’ DEFICIT (Continued)
|
|
Settlement
Reserve
|
|
|
Funding
Reserve
|
|
Initial
Shares of Common Stock to Establish Reserve
|
|
|
1,967,960
|
|
|
|
500,000
|
|
Shares
issued concurrently to transition agreement for the conversion of 75% strategic vendors, outstanding December 31, 2018
|
|
|
(61,200
|
)
|
|
|
-
|
|
Shares
available upon execution of the Transition Agreement dated January 11, 2019
|
|
|
1,906,760
|
|
|
|
500,000
|
|
Shares
issued subsequent to a “Change in Control” to accredited investors in private placements through June 30, 2019
|
|
|
(680,811
|
)
|
|
|
(314,937
|
)
|
Shares
of Common Stock available at June 30, 2019
|
|
|
1,225,949
|
|
|
|
185,063
|
|
Prior
Liabilities – Settlement Reserve
1,967,960
shares of the Company’s common stock have been reserved to settle the debts of the Company that were outstanding at December
31, 2018, in the following priority; the Judgement Settlement Agreement (formerly Fife forbearance Agreement), JMJ Financial,
Inc., MH Investment Trust, Power Up Lending Ltd, as well as other liabilities satisfactory to the CEO of the Company and the Company
(as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control Agreements”, dated January 11, 2019).
At June 30, 2019, 1,225,949 shares of common stock remain available under this reserve category.
Officer’s
and Director’s – Conversion Share Reserve
532,040
shares of the Company’s common stock were reserved for the conversion of 75% of payables to officers’ and a director
that were outstanding December 31, 2018, (as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control
Agreements”, dated January 11, 2019). All these shares were issued effective December 31, 2018 and no shares remain available
under this reserve category.
Continuing
Operations Share Reserve
500,000
shares of the Company’s common stock were reserved as per Section 2(c) to be sold at a price, not less than $0.25 per share
in periodic Private Placements, (as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control Agreements”,
dated January 11, 2019). At June 30, 2019, 185,063 shares of common stock remain available under this reserve category.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
12: STOCKHOLDERS’ DEFICIT (Continued)
Final
Adjustment for Liabilities Eliminated by Settlement Reserve
To
the extent Company does not eliminate the above-mentioned liabilities by July 11, 2019, or the cost to do so requires more than
the funding provided by the Warrant Cap pertaining to Warrants to be issued to Mr. Bhatnagar, the Settlement Reserve shares shall
be increased by that number of shares at $0.25, which equals the amount of the remaining liabilities.
Series
A Preferred Stock
On
January 11, 2019, the Company issued 1,000 shares of Series A Preferred Stock to Mr. Bhatnagar as the Company’s new President
and CEO, to effectuate voting control of the Company pursuant to the terms of the Transition Agreement. The Series A Preferred
shares were recorded at par value, are not tradeable, and have a nominal liquidation value.
NOTE
13: RELATED PARTY TRANSACTIONS
Microphase
Corporation
At
June 30, 2019, the Company owed $32,545 to Microphase for previously leased office space at its Norwalk location and for certain
research and development services and shared administrative personnel from time to time, all through December 31, 2015.
Former
Director
Mr.
Biderman, a former outside Director, received 200,000 shares of the Company’s common stock valued at $100,000 pursuant to
a resolution of the Company’s Board dated November 28, 2017, whereby such shares would be issued when enough authorized
shares became available. The liability for this award was included in accrued expenses at June 30, 2018. The shares of the Company’s
common stock were issued during the year ended June 30, 2019.
During
the year ended June 30, 2019, Mr. Biderman, a former outside Director’s affiliated firms of Palladium Capital Advisors and
Eagle Strategic Advisers converted $186,000 of accrued fees into 372,000 shares and $132,234 of a note and accrued interest into
276,205 shares of the Company’s common stock. At June 30, 2019, there was no outstanding balance for accrued fees or for
a note with accrued interest.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
13: RELATED PARTY TRANSACTIONS (continued)
Effective
October 1, 2018, the Company reversed to additional paid in capital $7,500 of accrued finders’ fees waved by Eagle Strategic
Advisers and no amount of such fees was accrued to this former outside Director’s affiliated firm at June 30, 2019.
During
the fiscal years ended June 30, 2019 and 2018 the Company recorded $1,959 and $7,895 of accrued interest on this loan.
Transactions
With Officers
At
various points during past fiscal years certain officers of the Company provided bridge loans to the Company evidenced by individual
promissory notes and deferred compensation so as to provide working capital to the Company. All of these notes accrue interest
at the rate of 6% per annum, and are payable on demand. During the fiscal years ended June 30, 2019 and 2018, the officers advanced
$144,507 and $77,326 to provide working capital to the Company and $15,467 and $44,274 has been charged for interest on loans
from officers.
At
June 30, 2019 and 2018, these outstanding notes including accrued interest totaled $58,165 and $777,712, respectively. At June
30, 2019 and 2018, these promissory notes are convertible into shares of the Company common stock, if available.
During
the fiscal year ended June 30, 2019, Messrs. Durando, Dotoli and Smiley received 800,000 shares of common stock, which were valued
at $400,000, Mr. Biderman a former outside Director received 200,000 shares of common stock, which were valued at $100,000 and
strategic consultants received 150,000 shares of common stock, which were valued at $75,000. In the aggregate, this group received
a total of 1,150,000 shares of common stock, which was valued at $575,000 and included in accrued expenses at June 30, 2018.
During
the fiscal year ended June 30, 2019, the Company issued 3,898,733 shares of common stock and had 329,553 shares to be
issued to a number of related parties and strategic consultants in connection with prior services provided to the Company.
The shares issued were valued at $1,883,445. During the fiscal year ended June 30, 2018, there were no shares of common stock
issued to related parties or strategic consultants.
During
the fiscal year ended June 30, 2019, the Company incurred $9,000 of expense related to legal and consulting services provided
by Mr. Smiley, the Company’s former CFO and legal counsel.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
13: RELATED PARTY TRANSACTIONS (Continued)
During
the fiscal year ended June 30, 2019, the Company issued 2,620,899 (“Signing Shares”) shares of common stock to its
President and CEO, Mr. Bhatnagar, in connection with the commencement of his employment with the Company. The grant date fair
value of $1,310,449 is based upon the closing price of the Company’s common stock on January 11, 2019, and is included in
stock-based compensation expense within the consolidated statement of operations.
On
June 1, 2019, the Company granted 231,635 shares of common stock to Mr. Cutchens, the Company’s Chief Financial Officer.
The common stock will vest 25% on the six month, 1 year, 2 year, and 3 year anniversaries of the grant date. The Company recorded
$16,464 of stock-based compensation expense during the year ended June 30, 2019, related to this common stock grant.
During
the year ended June 30, 2018, the Company did not issue any common stock to employees or officers.
Conversion
Feature and Conversions of Debt to Officers’
The
Company amortized the remaining $91,177 deferred charge balance to beneficial conversion feature interest expense for the year
ended June 30, 2019. At June 30, 2019, there is no deferred charges for beneficial conversion feature interest expense remaining.
NOTE
14: INCOME TAXES
The
Company accounts for income taxes taking into account deferred tax assets and liabilities which represent the future tax consequences
of the differences between financial statement carrying amounts of assets and liabilities versus the tax basis of assets and liabilities.
Under this method, deferred tax assets are recognized for deductible temporary differences, and operating loss and tax credit
carryforwards. Deferred liabilities are recognized for taxable temporary differences. Deferred tax assets are reduced by a valuation
allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will
not be realized. The impact of tax rate changes on deferred tax assets and liabilities is recognized in the year the change is
enacted. Due to recurring losses, the Company’s tax provision for the years ended June 30, 2019 and 2018 was $0.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
14: INCOME TAXES (continued)
At
June 30, 2019 and 2018, the difference between the effective income tax rate and the applicable statutory federal income tax rate
is summarized as follows:
|
|
June
30,
|
|
|
|
2019
|
|
|
2018
|
|
Statutory
federal rate
|
|
|
(21.0
|
)%
|
|
|
(21.0
|
)%
|
State
income tax rate, net of federal benefit
|
|
|
(7.2
|
)%
|
|
|
(7.2
|
)%
|
Permanent
differences, including stock based compensation and beneficial conversion interest expense
|
|
|
28.9
|
%
|
|
|
29.0
|
%
|
Change
in valuation allowance
|
|
|
(0.7
|
)%
|
|
|
(0.8
|
)%
|
Effective
tax rate
|
|
|
-
|
%
|
|
|
-
|
%
|
At
June 30, 2019 and 2018, the Company’s deferred tax assets were as follows:
|
|
June
30,
|
|
|
|
2019
|
|
|
2018
|
|
Deferred
tax liability
|
|
|
|
|
|
|
|
|
Property
and equipment
|
|
$
|
-
|
|
|
$
|
-
|
|
Total
deferred tax liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
June 30,
|
|
|
|
2019
|
|
|
2018
|
|
Deferred tax asset
|
|
|
|
|
|
|
|
|
Federal and state net operating loss carry forward
|
|
$
|
26,156,755
|
|
|
$
|
27,672,065
|
|
Other temporary differences
|
|
|
-
|
|
|
|
-
|
|
Total deferred tax asset
|
|
|
26,156,755
|
|
|
|
27,672,065
|
|
Net deferred tax asset
|
|
|
26,156,755
|
|
|
|
27,672,065
|
|
Less: valuation allowance
|
|
|
(26,156,755
|
)
|
|
|
(27,672,065
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
In assessing
the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all the
deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences will become deductible. The Company considers the scheduled
reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. The
Company has recorded a full valuation allowance against its net deferred tax assets because it is not currently able to conclude
that it is more likely than not that these assets will be realized. The amount of deferred tax assets considered to be realizable
could be increased in the near term if estimates of future taxable income during the carryforward period are increased. The valuation
allowance decreased by $1,515,310 and $14,977,935 during the fiscal years ended June 30, 2019 and 2018, respectively,
as a result of a reduction in the total NOL carry forwards due to expiring loss years.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
14: INCOME TAXES (continued)
As of
June 30, 2019, the Company has federal net operating loss carryforwards of approximately $105,200,000 and approximately
$56,500,000 to offset future federal and state income taxes. Net operating loss carryforwards expire through 2038. Under
the Internal Revenue Code Section 382, certain stock transactions which significantly change ownership, including the sale of
stock to new investors, the exercise of options to purchase stock, or other transactions between shareholders could limit the
amount of net operating loss carryforwards that may be utilized on an annual basis to offset taxable income in future periods.
At June 30, 2019
and 2018, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required.
The Company does not expect that its unrecognized tax benefits will materially increase within the next twelve months. The Company
did not recognize any interest or penalties related to uncertain tax positions at June 30, 2019 and 2018.
NOTE
15: COMMITMENTS AND CONTINGENCIES
Commitments
Effective
May 1, 2019, the Company relocated its corporate office to 9841 Washingtonian Blvd., Suite 390, Gaithersburg, MD 20878, and incurs
rent expense of $1,350 per month, which is payable to a related party. The lease term with the related party is a month-to-month
arrangement.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
15: COMMITMENTS AND CONTINGENCIES (continued)
Judgement
Settlement Agreement
Effective
December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the Forbearance Agreement
with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares of the Company’s
common stock are issuable or eligible to be converted into. Under the terms of the Judgment Settlement Agreement, the Company
is required to pay $15,000 per month from January 15, 2019 through and including February 15, 2020, with a final payment
of $195,000 due and payable in March of 2020. The Company has made all payments required as of the date hereof.
Failure to make any of the payments, when due, will result in an additional debt obligation, inclusive of principal and interest
at the date of default ($570,660 as of June 30, 2019), to be immediately due and payable by the Company (see Note 10).
Contracts
and Commitments Executed Pursuant to the Transition Agreement
In
the transaction whereby, Mr. Bhatnagar acquired control of the Company on January 11, 2019, the Company entered into material
commitments including an employment agreement and a warrant agreement (see Note 12).
Contingencies
Judgment
Settlement Agreement
Effective
December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the Forbearance Agreement
with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares of the Company’s
common stock are issuable or eligible to be converted into. Under the terms of the Judgment Settlement Agreement, the Company
is required to pay $15,000 per month from January 15, 2019 through and including February 15, 2020, with a final payment
of $195,000 due and payable in March of 2020. The Company has made all payments required as of the date hereof.
Failure to make any of the payments, when due, will result in an additional debt obligation, inclusive of principal and interest
at the date of default ($570,660 as of June 30, 2019), to be immediately due and payable by the Company (see Note 10).
Should
the Company satisfy the liability as described within the Judgement Settlement Agreement above, the Company would realize a gain
on such settlement of approximately $580,000.
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
15: COMMITMENTS AND CONTINGENCIES (continued)
Amounts
Contingent upon Certain Terms of Change in Control Agreements Effective January 11, 2019
To
the extent Company does not eliminate the certain liabilities within six months of the effective date, the Warrant Cap for warrants
issued to Mr. Bhatnagar shall increase by such number of shares at a price of $0.25 to equal the amount of the remaining liability.
The
Change in Control Agreements, effective January 11, 2019, also have certain provisions that may accelerate the warrant “earn
out” formula contained in the Transition Agreement.
NOTE
16: DISCONTINUED OPERATIONS
The
Company has classified the operating results and associated assets and liabilities from its Jump line of products, which ceased
generating material revenue during the first quarter of fiscal year 2017, as Discontinued Operations in the Consolidated Financial
Statements for the Fiscal Years ended June 30, 2019 and 2018.
The
assets and liabilities associated with discontinued operations included in our Consolidated Balance Sheets were as follows:
|
|
June
30, 2019
|
|
|
June
30, 2018
|
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
-
|
|
|
$
|
33,996
|
|
|
$
|
33,996
|
|
|
$
|
-
|
|
|
$
|
261
|
|
|
$
|
261
|
|
Accounts receivable, net
|
|
|
-
|
|
|
|
2,526,155
|
|
|
|
2,526,155
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Prepaid expenses
|
|
|
-
|
|
|
|
8,820
|
|
|
|
8,820
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total Current Assets
|
|
|
-
|
|
|
|
2,568,971
|
|
|
|
2,568,971
|
|
|
|
-
|
|
|
|
261
|
|
|
|
261
|
|
Property and equipment, net
|
|
|
-
|
|
|
|
11,048
|
|
|
|
11,048
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Goodwill
|
|
|
-
|
|
|
|
6,020
|
|
|
|
6,020
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Intangible asset - developed software,
net
|
|
|
-
|
|
|
|
3,025,801
|
|
|
|
3,025,801
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other assets
|
|
|
-
|
|
|
|
3,058
|
|
|
|
3,058
|
|
|
|
-
|
|
|
|
800
|
|
|
|
800
|
|
Total
Assets
|
|
$
|
-
|
|
|
$
|
5,614,898
|
|
|
$
|
5,614,898
|
|
|
$
|
-
|
|
|
$
|
1,061
|
|
|
$
|
1,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
82,795
|
|
|
$
|
366,274
|
|
|
$
|
449,069
|
|
|
$
|
124,508
|
|
|
$
|
421,056
|
|
|
$
|
545,564
|
|
Accrued expenses
|
|
|
-
|
|
|
|
3,368,801
|
|
|
|
3,368,801
|
|
|
|
-
|
|
|
|
1,273,569
|
|
|
|
1,273,569
|
|
Due to related parties
|
|
|
-
|
|
|
|
65,459
|
|
|
|
65,459
|
|
|
|
-
|
|
|
|
226,045
|
|
|
|
226,045
|
|
Notes payable to officers
|
|
|
-
|
|
|
|
25,251
|
|
|
|
25,251
|
|
|
|
-
|
|
|
|
777,912
|
|
|
|
777,912
|
|
Convertible notes payable, net
|
|
|
-
|
|
|
|
2,351
|
|
|
|
2,351
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Notes payable to director and investor
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
133,274
|
|
|
|
133,274
|
|
Note payable to finance company
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
39,468
|
|
|
|
-
|
|
|
|
39,468
|
|
Liabilities
in arrears with convertible features
|
|
|
-
|
|
|
|
109,000
|
|
|
|
109,000
|
|
|
|
-
|
|
|
|
997,698
|
|
|
|
997,698
|
|
Liabilities
in arrears - judgement settlement agreement (Note 9)
|
|
|
-
|
|
|
|
855,660
|
|
|
|
855,660
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Derivative liability
|
|
|
-
|
|
|
|
133,669
|
|
|
|
133,669
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
Current Liabilities
|
|
$
|
82,795
|
|
|
$
|
4,926,465
|
|
|
$
|
5,009,260
|
|
|
$
|
163,976
|
|
|
$
|
3,829,554
|
|
|
$
|
3,993,530
|
|
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
16: DISCONTINUED OPERATIONS (Continued)
The
revenues and expenses associated with discontinued operations included in our Consolidated Statements of Operations were as follows:
|
|
Year
Ended
|
|
|
|
June
30,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
2,500,000
|
|
|
$
|
2,500,000
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Cost of revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
|
2,500,000
|
|
|
|
2,500,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
General and administrative
expenses
|
|
|
-
|
|
|
|
4,265,886
|
|
|
|
4,265,886
|
|
|
|
22,009
|
|
|
|
735,026
|
|
|
|
757,035
|
|
Operating
loss
|
|
|
-
|
|
|
|
(1,765,886
|
)
|
|
|
(1,765,886
|
)
|
|
|
(22,009
|
)
|
|
|
(735,026
|
)
|
|
|
(757,035
|
)
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(11,508
|
)
|
|
|
(210,594
|
)
|
|
|
(222,102
|
)
|
|
|
(41,957
|
)
|
|
|
(246,162
|
)
|
|
|
(288,119
|
)
|
Loss on change in fair value of derivative
liability
|
|
|
-
|
|
|
|
(30,508
|
)
|
|
|
(30,508
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Initial derivative expense
|
|
|
-
|
|
|
|
(25,161
|
)
|
|
|
(25,161
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Amortization of debt discount
|
|
|
-
|
|
|
|
(2,260
|
)
|
|
|
(2,260
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Amortization of deferred financing costs
|
|
|
-
|
|
|
|
(90
|
)
|
|
|
(90
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gain on extinguishment of debt
|
|
|
30,448
|
|
|
|
60,398
|
|
|
|
90,846
|
|
|
|
250,570
|
|
|
|
1,107,922
|
|
|
|
1,358,492
|
|
Other income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
566
|
|
|
|
-
|
|
|
|
566
|
|
Total
Other Income (Expense)
|
|
|
18,940
|
|
|
|
(208,215
|
)
|
|
|
(189,275
|
)
|
|
|
209,179
|
|
|
|
861,760
|
|
|
|
1,070,939
|
|
Income (Loss) before
income taxes
|
|
|
18,940
|
|
|
|
(1,974,101
|
)
|
|
|
(1,955,161
|
)
|
|
|
187,170
|
|
|
|
126,734
|
|
|
|
313,904
|
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net
income (loss)
|
|
$
|
18,940
|
|
|
$
|
(1,974,101
|
)
|
|
$
|
(1,955,161
|
)
|
|
$
|
187,170
|
|
|
$
|
126,734
|
|
|
$
|
313,904
|
|
mPHASE
TECHNOLOGIES, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2019
NOTE
17: SUBSEQUENT EVENTS
From
July 1, 2019 through September 30, 2019, the Company issued 64,800 shares of its common stock to a number of related parties
and strategic consultants in connection with prior services provided to the Company. The shares issued were valued at $16,200.
On
July 30, 2019, the Company entered into a Securities Purchase Agreement dated as of July 30, 2019 with Power Up Lending Group
(“Lender”), and issued an 8% Convertible Promissory Note in the principal amount of $53,000 to the Lender
with a maturity date of July 30, 2020. The Company received net proceeds in the amount of $50,000 as a result of $3,000 being
paid to reimburse the Lender for legal and due diligence fees incurred with respect to this Securities Purchase Agreement and
Convertible Promissory Note.
On
August 27, 2019, the Company’s Board of Directors approved the filing of an amendment (the “Amendment”) to the
Company’s Certificate of Incorporation to increase the authorized shares of common stock from 25 million shares to 100 million
shares pursuant to Section 14A:7-2(4) of the Business Corporation Law of the State of New Jersey. The Amendment was filed with
the State of New Jersey on September 4, 2019.
On
September 5, 2019, the Company entered into a Securities Purchase Agreement dated as of September 5, 2019 with Power Up Lending
Group (“Lender”), and issued an 8% Convertible Promissory Note in the principal amount of $53,000 to the Lender with
a maturity date of September 5, 2020. On September 9, 2019, the Company received net proceeds in the amount of $46,800 as a result
of $3,000 being paid to reimburse the Lender for legal and due diligence fees incurred with respect to this Securities Purchase
Agreement and Convertible Promissory Note and $3,200 being paid to the Company’s Transfer Agent to satisfy an outstanding
balance.
On
September 24, 2019, the Company entered into a Securities Purchase Agreement dated as of September 24, 2019 with accredited investors
(“Lenders”), and issued 8% Convertible Promissory Notes in the principal amount of $124,200 (including an aggregate
of $9,200 in original issue discounts) to the Lenders with maturity dates of September 24, 2020. On September 27, 2019, the Company
received net proceeds in the amount of $112,000 as a result of $3,000 being paid to reimburse the Lender for legal and due diligence
fees incurred with respect to this Securities Purchase Agreement and Convertible Promissory Notes.
mPhase
Technologies, Inc.
Consolidated
Balance Sheets
|
|
March 31, 2020
|
|
|
June 30, 2019
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
8,054
|
|
|
$
|
33,996
|
|
Accounts receivable, net
|
|
|
6,409,386
|
|
|
|
2,526,155
|
|
Prepaid expenses
|
|
|
437
|
|
|
|
8,820
|
|
Other assets
|
|
|
227,486
|
|
|
|
-
|
|
Total Current Assets
|
|
|
6,645,363
|
|
|
|
2,568,971
|
|
Property and equipment, net
|
|
|
10,678
|
|
|
|
11,048
|
|
Goodwill
|
|
|
6,020
|
|
|
|
6,020
|
|
Intangible asset - purchased software, net
|
|
|
2,117,009
|
|
|
|
3,025,801
|
|
Other assets
|
|
|
12,792
|
|
|
|
3,058
|
|
Total Assets
|
|
$
|
8,791,862
|
|
|
$
|
5,614,898
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
3,560,910
|
|
|
$
|
366,274
|
|
Accrued expenses
|
|
|
796,434
|
|
|
|
3,368,801
|
|
Contract liabilities
|
|
|
170,449
|
|
|
|
-
|
|
Due to related parties
|
|
|
88,907
|
|
|
|
65,459
|
|
Notes payable to officers
|
|
|
26,420
|
|
|
|
25,251
|
|
Convertible notes payable, net
|
|
|
253,712
|
|
|
|
2,351
|
|
Liabilities in arrears with convertible features
|
|
|
109,000
|
|
|
|
109,000
|
|
Liabilities in arrears - judgement settlement agreement (Note 7)
|
|
|
762,921
|
|
|
|
855,660
|
|
Derivative liability
|
|
|
343,193
|
|
|
|
133,669
|
|
Liabilities of discontinued operations
|
|
|
82,795
|
|
|
|
82,795
|
|
Total Current Liabilities
|
|
|
6,194,741
|
|
|
|
5,009,260
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; 1,000 shares authorized, issued and outstanding at March 31, 2020 and June 30, 2019
|
|
|
10
|
|
|
|
10
|
|
Common stock, $0.01 par value; 100,000,000 shares authorized, 13,486,040 shares issued
and 13,312,314 shares outstanding at March 31, 2020, and 11,689,078 shares issued and outstanding at June 30, 2019
|
|
|
133,123
|
|
|
|
116,890
|
|
Additional paid-in-capital
|
|
|
230,811,941
|
|
|
|
214,007,203
|
|
Common stock to be issued
|
|
|
8,725
|
|
|
|
115,388
|
|
Accumulated other comprehensive income
|
|
|
125,310
|
|
|
|
-
|
|
Accumulated deficit
|
|
|
(228,481,988
|
)
|
|
|
(213,633,853
|
)
|
Total Stockholders’ Equity
|
|
|
2,597,121
|
|
|
|
605,638
|
|
Total Liabilities and Stockholders’ Equity
|
|
$
|
8,791,862
|
|
|
$
|
5,614,898
|
|
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements.
mPhase
Technologies, Inc.
Consolidated
Statements of Operations
(Unaudited)
|
|
For the Three Months Ended
|
|
|
For the Nine Months Ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Revenue
|
|
$
|
7,556,507
|
|
|
$
|
-
|
|
|
$
|
22,688,086
|
|
|
$
|
-
|
|
Cost of revenue
|
|
|
5,624,876
|
|
|
|
-
|
|
|
|
16,955,320
|
|
|
|
-
|
|
Gross Profit
|
|
|
1,931,631
|
|
|
|
-
|
|
|
|
5,732,766
|
|
|
|
-
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development costs
|
|
|
16,905
|
|
|
|
-
|
|
|
|
2,126,942
|
|
|
|
-
|
|
General and administrative expenses
|
|
|
694,554
|
|
|
|
1,422,737
|
|
|
|
18,558,605
|
|
|
|
1,541,960
|
|
Total Operating Expenses
|
|
|
711,459
|
|
|
|
1,422,737
|
|
|
|
20,685,547
|
|
|
|
1,541,960
|
|
Operating Income (Loss)
|
|
|
1,220,172
|
|
|
|
(1,422,737
|
)
|
|
|
(14,952,781
|
)
|
|
|
(1,541,960
|
)
|
Other (Expense) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(76,817
|
)
|
|
|
(14,027
|
)
|
|
|
(172,470
|
)
|
|
|
(147,936
|
)
|
Gain on change in fair value of derivative liability
|
|
|
505,649
|
|
|
|
-
|
|
|
|
976,049
|
|
|
|
-
|
|
Initial derivative income (expense)
|
|
|
12,231
|
|
|
|
-
|
|
|
|
(245,572
|
)
|
|
|
-
|
|
Amortization of debt discount
|
|
|
(248,685
|
)
|
|
|
(1,843
|
)
|
|
|
(421,590
|
)
|
|
|
(7,976
|
)
|
Amortization of deferred financing costs
|
|
|
(11,944
|
)
|
|
|
-
|
|
|
|
(19,473
|
)
|
|
|
-
|
|
Amortization of original issue discount
|
|
|
(8,466
|
)
|
|
|
-
|
|
|
|
(12,298
|
)
|
|
|
-
|
|
Gain on debt extinguishments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16,279
|
|
Total Other Income (Expense)
|
|
|
171,968
|
|
|
|
(15,870
|
)
|
|
|
104,646
|
|
|
|
(139,633
|
)
|
Income (Loss) from continuing operations before income taxes
|
|
|
1,392,140
|
|
|
|
(1,438,607
|
)
|
|
|
(14,848,135
|
)
|
|
|
(1,681,593
|
)
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Income (Loss) from continuing operations
|
|
|
1,392,140
|
|
|
|
(1,438,607
|
)
|
|
|
(14,848,135
|
)
|
|
|
(1,681,593
|
)
|
Discontinued operations (Note 13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations
|
|
|
-
|
|
|
|
(3,805
|
)
|
|
|
-
|
|
|
|
(14,713
|
)
|
Net income (loss)
|
|
$
|
1,392,140
|
|
|
$
|
(1,442,412
|
)
|
|
$
|
(14,848,135
|
)
|
|
$
|
(1,696,306
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on currency translation adjustment
|
|
|
92,178
|
|
|
|
-
|
|
|
|
125,310
|
|
|
|
-
|
|
Comprehensive income (loss)
|
|
$
|
1,484,318
|
|
|
$
|
(1,442,412
|
)
|
|
$
|
(14,722,825
|
)
|
|
$
|
(1,696,306
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations per common share – basic
|
|
$
|
0.11
|
|
|
$
|
(0.13
|
)
|
|
$
|
(1.18
|
)
|
|
$
|
(0.22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations per common share – diluted
|
|
$
|
0.02
|
|
|
$
|
(0.13
|
)
|
|
$
|
(1.18
|
)
|
|
$
|
(0.22
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations per common share – basic and diluted
|
|
$
|
-
|
|
|
$
|
(0.00
|
)
|
|
$
|
-
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – basic
|
|
$
|
0.11
|
|
|
$
|
(0.13
|
)
|
|
$
|
(1.18
|
)
|
|
$
|
(0.23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – diluted
|
|
$
|
0.02
|
|
|
$
|
(0.13
|
)
|
|
$
|
(1.18
|
)
|
|
$
|
(0.23
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – basic
|
|
|
13,107,042
|
|
|
|
10,943,154
|
|
|
|
12,562,668
|
|
|
|
7,496,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – diluted
|
|
|
53,270,177
|
|
|
|
10,943,154
|
|
|
|
12,562,668
|
|
|
|
7,496,294
|
|
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements.
mPhase
Technologies, Inc.
Consolidated
Statements of Stockholders’ Equity (Deficit)
For
the Nine Months Ended March 31, 2020 and 2019
(Unaudited)
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
$0.01
Par Value
|
|
|
Shares
|
|
|
$0.01
Par Value
|
|
|
Additional
Paid in
Capital
|
|
|
Common
Stock to
be Issued
|
|
|
Accumulated
Comprehensive
Income
|
|
|
Accumulated
Deficit
|
|
|
Stockholders’
Equity
|
|
Balance
June 30, 2019
|
|
|
1,000
|
|
|
$
|
10
|
|
|
|
11,689,078
|
|
|
$
|
116,890
|
|
|
$
|
214,007,203
|
|
|
$
|
115,388
|
|
|
$
|
-
|
|
|
$
|
(213,633,853
|
)
|
|
$
|
605,638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
380,000
|
|
|
|
3,800
|
|
|
|
91,200
|
|
|
|
(30,500
|
)
|
|
|
|
|
|
|
|
|
|
|
64,500
|
|
Issuance of common stock
for the conversion of related party debts and strategic vendor payables
|
|
|
|
|
|
|
|
|
|
|
294,654
|
|
|
|
2,947
|
|
|
|
70,716
|
|
|
|
(73,663
|
)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Warrants earned under
employment contract
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,970,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,970,787
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,694
|
|
|
|
|
|
|
|
54,694
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,305,511
|
)
|
|
|
(10,305,511
|
)
|
Balance
September 30, 2019
|
|
|
1,000
|
|
|
$
|
10
|
|
|
|
12,363,732
|
|
|
$
|
123,637
|
|
|
$
|
224,139,906
|
|
|
$
|
11,225
|
|
|
$
|
54,694
|
|
|
$
|
(223,939,364
|
)
|
|
$
|
390,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
100
|
|
|
|
2,400
|
|
|
|
130,000
|
|
|
|
|
|
|
|
|
|
|
|
132,500
|
|
Issuance of common stock
for accrued services
|
|
|
|
|
|
|
|
|
|
|
62,000
|
|
|
|
620
|
|
|
|
14,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,500
|
|
Restricted shares issued
under employment contract
|
|
|
|
|
|
|
|
|
|
|
57,909
|
|
|
|
579
|
|
|
|
106,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
106,657
|
|
Warrants earned under
employment contract
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,231,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,231,742
|
|
Other comprehensive
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(21,562
|
)
|
|
|
|
|
|
|
(21,562
|
)
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,934,764
|
)
|
|
|
(5,934,764
|
)
|
Balance
December 31, 2019
|
|
|
1,000
|
|
|
$
|
10
|
|
|
|
12,493,641
|
|
|
$
|
124,936
|
|
|
$
|
230,495,006
|
|
|
$
|
141,225
|
|
|
$
|
33,132
|
|
|
$
|
(229,874,128
|
)
|
|
$
|
920,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
739,577
|
|
|
|
7,396
|
|
|
|
275,104
|
|
|
|
(132,500
|
)
|
|
|
|
|
|
|
|
|
|
|
150,000
|
|
Issuance of common stock
for services related to private placements
|
|
|
|
|
|
|
|
|
|
|
11,003
|
|
|
|
110
|
|
|
|
(110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Issuance of common stock
for conversions of convertible promissory notes
|
|
|
|
|
|
|
|
|
|
|
68,093
|
|
|
|
681
|
|
|
|
18,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,000
|
|
Stock-based compensation
for restricted shares of common stock under employment contract
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,622
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,178
|
|
|
|
|
|
|
|
92,178
|
|
Net
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,392,140
|
|
|
|
1,392,140
|
|
Balance
March 31, 2020
|
|
|
1,000
|
|
|
$
|
10
|
|
|
|
13,312,314
|
|
|
$
|
133,123
|
|
|
$
|
230,811,941
|
|
|
$
|
8,725
|
|
|
$
|
125,310
|
|
|
$
|
(228,481,988
|
)
|
|
$
|
2,597,121
|
|
|
|
Preferred
Stock
|
|
|
Common
Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
$0.01
Par Value
|
|
|
Shares
|
|
|
$0.01
Par Value
|
|
|
Additional
Paid
in
Capital
|
|
|
Accumulated
Deficit
|
|
|
Stockholders’
Deficit
|
|
Balance
June 30, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
|
3,372,103
|
|
|
$
|
33,721
|
|
|
$
|
207,652,502
|
|
|
$
|
(211,678,692
|
)
|
|
$
|
(3,992,469
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
40,000
|
|
|
|
400
|
|
|
|
9,600
|
|
|
|
|
|
|
|
10,000
|
|
Beneficial conversion
feature interest expense charged to additional paid in capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91,177
|
|
|
|
|
|
|
|
91,177
|
|
Issuance of common stock
for accrued services
|
|
|
|
|
|
|
|
|
|
|
1,150,000
|
|
|
|
11,500
|
|
|
|
563,500
|
|
|
|
|
|
|
|
575,000
|
|
Issuance of common stock
for the conversion of related party debts and strategic vendor payables
|
|
|
|
|
|
|
|
|
|
|
3,305,492
|
|
|
|
33,055
|
|
|
|
1,619,691
|
|
|
|
|
|
|
|
1,652,746
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(197,645
|
)
|
|
|
(197,645
|
)
|
Balance
September 30, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
|
7,867,595
|
|
|
$
|
78,676
|
|
|
$
|
209,936,470
|
|
|
$
|
(211,876,337
|
)
|
|
$
|
(1,861,191
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reversal of accrued
fees from private placements to accredited investors
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
|
|
7,500
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
80,000
|
|
|
|
800
|
|
|
|
19,200
|
|
|
|
|
|
|
|
20,000
|
|
Issuance of common stock
for the conversion of related party debts and strategic vendor payables
|
|
|
|
|
|
|
|
|
|
|
593,240
|
|
|
|
5,932
|
|
|
|
142,378
|
|
|
|
|
|
|
|
148,310
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(56,249
|
)
|
|
|
(56,249
|
)
|
Balance
December 31, 2018
|
|
|
-
|
|
|
$
|
-
|
|
|
|
8,540,835
|
|
|
$
|
85,408
|
|
|
$
|
210,105,548
|
|
|
$
|
(211,932,586
|
)
|
|
$
|
(1,741,630
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
to accredited investors in private placements
|
|
|
|
|
|
|
|
|
|
|
320,000
|
|
|
|
3,200
|
|
|
|
76,800
|
|
|
|
|
|
|
|
80,000
|
|
Issuance of common stock
in connection with employment contract
|
|
|
|
|
|
|
|
|
|
|
2,620,899
|
|
|
|
26,209
|
|
|
|
1284,240
|
|
|
|
|
|
|
|
1,310,449
|
|
Issuance of preferred
stock in connection with employment contract
|
|
|
1,000
|
|
|
$
|
1
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
-
|
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,442,412
|
)
|
|
|
(1,442,412
|
)
|
Balance
March 31, 2019
|
|
|
1,000
|
|
|
$
|
1
|
|
|
|
11,481,734
|
|
|
$
|
114,817
|
|
|
$
|
211,466,587
|
|
|
$
|
(213,374,998
|
)
|
|
$
|
(1,793,593
|
)
|
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements.
mPhase
Technologies, Inc.
Consolidated
Statements of Cash Flows
(Unaudited)
|
|
For the Nine Months Ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(14,848,135
|
)
|
|
$
|
(1,696,306
|
)
|
Adjustments to reconcile net loss to net cash from operating activities:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
16,316,344
|
|
|
|
1,310,449
|
|
Depreciation and amortization
|
|
|
700,387
|
|
|
|
-
|
|
Amortization of debt discount
|
|
|
421,590
|
|
|
|
7,976
|
|
Initial derivative expense
|
|
|
245,572
|
|
|
|
-
|
|
Amortization of deferred financing costs
|
|
|
19,473
|
|
|
|
-
|
|
Amortization of original issue discount
|
|
|
12,298
|
|
|
|
-
|
|
Gain on change in fair value of derivative liability
|
|
|
(976,049
|
)
|
|
|
-
|
|
Gain on debt extinguishments
|
|
|
-
|
|
|
|
(16,279
|
)
|
Amortization of deferred compensation and beneficial conversion interest expense
|
|
|
-
|
|
|
|
91,177
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
|
(3,883,231
|
)
|
|
|
-
|
|
Increase in other assets
|
|
|
(9,734
|
)
|
|
|
-
|
|
Decrease (increase) in prepaid expenses
|
|
|
8,383
|
|
|
|
(3,686
|
)
|
Increase in contract liabilities
|
|
|
170,449
|
|
|
|
-
|
|
Increase in accounts payable and accrued expenses
|
|
|
683,154
|
|
|
|
188,354
|
|
Net cash used in operating activities of continuing
operations
|
|
|
(1,139,499
|
)
|
|
|
(118,315
|
)
|
Net cash used in operating activities of discontinued operations
|
|
|
-
|
|
|
|
(31,056
|
)
|
Net cash used in operating activities
|
|
|
(1,139,499
|
)
|
|
|
(149,371
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(553
|
)
|
|
|
-
|
|
Net cash used in investing activities of continuing operations
|
|
|
(553
|
)
|
|
|
-
|
|
Net cash used in investing activities of discontinued operations
|
|
|
-
|
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
(553
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from issuance of convertible notes payable, net
|
|
|
940,000
|
|
|
|
-
|
|
Proceeds from sale of common stock, net of finder’s fees
|
|
|
347,000
|
|
|
|
110,000
|
|
Proceeds from notes payable to related parties
|
|
|
37,800
|
|
|
|
93,046
|
|
Repayments of notes payable to related parties
|
|
|
(32,000
|
)
|
|
|
(588
|
)
|
Repayments under settlement agreement
|
|
|
(120,000
|
)
|
|
|
(28,004
|
)
|
Repayments of convertible notes payable
|
|
|
(184,000
|
)
|
|
|
-
|
|
Net cash provided by financing activities of continuing operations
|
|
|
988,800
|
|
|
|
174,454
|
|
Net cash provided by financing activities of discontinued operations
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by financing activities
|
|
|
988,800
|
|
|
|
174,454
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate changes on cash
|
|
|
125,310
|
|
|
|
-
|
|
Net (decrease) increase in cash
|
|
|
(25,942
|
)
|
|
|
25,083
|
|
Cash at beginning of period
|
|
|
33,996
|
|
|
|
261
|
|
Cash at end of period
|
|
$
|
8,054
|
|
|
$
|
25,344
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
83,064
|
|
|
$
|
21,393
|
|
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements.
|
|
For the Nine Months Ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Supplemental disclosure of non-cash operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial fair value of derivative liability recorded as debt discount
|
|
$
|
940,001
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Stock for accrued services
|
|
|
|
|
|
|
|
|
Value
|
|
$
|
15,500
|
|
|
$
|
575,000
|
|
Shares
|
|
|
62,000
|
|
|
|
1,150,000
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Stock for the conversion of Related Party debts and Strategic Vendor payables
|
|
|
|
|
|
|
|
|
Value
|
|
$
|
73,663
|
|
|
$
|
1,801,056
|
|
Shares
|
|
|
294,654
|
|
|
|
3,898,732
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Stock for services related to private placements
|
|
|
|
|
|
|
|
|
Value
|
|
$
|
11,250
|
|
|
$
|
-
|
|
Shares
|
|
|
11,003
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Issuance of Common Stock for conversions of convertible promissory notes
|
|
|
|
|
|
|
|
|
Value
|
|
$
|
19,000
|
|
|
$
|
-
|
|
Shares
|
|
|
68,093
|
|
|
|
-
|
|
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
1: NATURE OF BUSINESS AND BASIS OF PRESENTATION
Organization
and Nature of Business
mPhase
Technologies, Inc., including its wholly-owned subsidiaries, are collectively referred to herein as “mPhase,” “XDSL”,
“Company,” “us,” or “we.”
The
Company was incorporated in the state of New Jersey in 1979 under the name Tecma Laboratory, Inc. and has subsequently operated
under Tecma Laboratories, Inc., and Lightpaths TP Technologies, Inc., until June 2, 1997 when the Company changed its name to
mPhase Technologies, Inc.
On
January 11, 2019, the Company underwent a major change in management and control. The new management of the Company is positioning
the Company to be a technology leader in artificial intelligence and machine learning while enabling a more rapid commercial development
of its patent portfolio and other intellectual property. The Company’s goal is to generate significant revenue from its
artificial intelligence and machine learning technologies.
On
February 15, 2019, the Company acquired Travel Buddhi, a software platform to enhance travel via ultra-customization tools that
tailor a planned trip experience in ways not previously available.
On
June 30, 2019, the Company acquired 99% of the outstanding common shares of Alpha Predictions LLP (“Alpha Predictions”).
Alpha Predictions is an India-based technology company that has developed a suite of commercial data analysis products for use
across multiple industries. The Company expects the acquisition to result in synergies with its other operating divisions, which
will drive revenue growth and innovation.
Basis
of Presentation
The
consolidated unaudited financial information furnished herein reflects all adjustments, consisting only of normal recurring items,
which in the opinion of management, are necessary to fairly state the Company’s financial position, results of operations
and cash flows for the dates and periods presented and to make such information not misleading. Certain information and footnote
disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) have been omitted pursuant to rules and regulations of the Securities
and Exchange Commission (the “SEC”); nevertheless, management of the Company believes that the disclosures herein
are adequate to make the information presented not misleading.
The
consolidated unaudited financial statements for the nine months ended March 31, 2020 and 2019 include the operations of mPhase
and its wholly-owned subsidiaries, mPower Technologies, Inc., Medds, Inc., mPhase Technologies India Private Limited effective
March 19, 2019, and Alpha Predictions LLP effective June 30, 2019. All significant intercompany accounts and transactions have
been eliminated in the consolidation.
These
consolidated unaudited financial statements should be read in conjunction with the Company’s audited consolidated financial
statements for the year ended June 30, 2019, contained in the Company’s Annual Report on Form 10-K filed with the SEC on
October 15, 2019. The results of operations for the nine months ended March 31, 2020, are not necessarily indicative of results
to be expected for any other interim period or the fiscal year ending June 30, 2020.
Impact of COVID-19 Pandemic
A novel strain of coronavirus, COVID-19, surfaced
during December 2019 and has spread around the world, including to the United States. During March 2020, COVID-19 was declared
a pandemic by the World Health Organization. The COVID-19 pandemic has resulted in, and is likely to continue to result in, significant
economic disruption. Although these disruptions are expected to be temporary, significant uncertainty exists concerning the magnitude
of the impact and duration of the COVID-19 pandemic. As the Company cannot predict the scope or duration of the COVID-19 pandemic,
any anticipated negative financial impact to its results of operations cannot be reasonably estimated but could ultimately be
material and last for an extended period of time.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
2: GOING CONCERN
The
accompanying unaudited consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business.
The Company has incurred negative cash flows
from operations of $1,139,499 for the nine months ended March 31, 2020. At March 31, 2020, the Company had a working capital
surplus of $450,622, and an accumulated deficit of $228,481,988. It is management’s opinion that these facts
raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the
date of this report, without additional debt or equity financing. The unaudited consolidated financial statements do not include
any adjustments relating to the recoverability and classification of recorded asset amounts nor to the amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern.
In
order to meet its working capital needs through the next twelve months from the date of this report and to fund the growth of
the nanotechnology, artificial intelligence, and machine learning technologies, the Company may consider plans to raise additional
funds through the issuance of equity or debt. Although the Company intends to obtain additional financing to meet its cash needs,
the Company may be unable to secure any additional financing on terms that are favorable or acceptable to it, if at all.
NOTE
3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Reclassifications
Certain reclassifications of prior year
amounts have been made to enhance comparability with the current year’s consolidated financial statements, including, but
not limited to, presentation of certain items within the consolidated statement of cash flows.
Foreign
Currency Translation and Transactions
The
functional currency of our operations in India is the Indian Rupee. Foreign currency denominated assets and liabilities are translated
into U.S. dollars at the exchange rates in effect at the balance sheet date, and income and expense items are translated at the
average exchange rates in effect during the applicable period. Translation adjustments arising from the use of different exchange
rates from period to period are included as a component of stockholders’ equity as “Accumulated other comprehensive
income (loss).” Gains and losses resulting from foreign currency transactions are included in the consolidated statements
of comprehensive income (loss), as other comprehensive income (loss). There have been no significant fluctuations in the exchange
rate for the conversion of Indian Rupee to U.S. dollars after the balance sheet date.
Use
of Estimates
The
preparation of consolidated unaudited financial statements in conformity with U.S. GAAP 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 unaudited consolidated financial statements and reported amounts of revenues and expenses for the reporting
period. Actual results could differ from those estimates. If actual results significantly differ from the Company’s estimates,
the Company’s financial condition and results of operations could be materially impacted. Significant estimates include
the collectability of accounts receivable, valuation of intangible assets, accrued expenses, valuation of derivative liabilities,
stock-based compensation, and the valuation reserve for income taxes.
Concentrations
of Credit Risk
Credit
Risk
Financial
instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents
and accounts receivable. The Company maintains cash and cash equivalents with three financial institutions. Deposits held with
the financial institutions may exceed the amount of insurance provided by the Federal Deposit Insurance Corporation on such deposits,
but may be redeemed upon demand. The Company performs periodic evaluations of the relative credit standing of the financial institutions.
With respect to accounts receivable, the Company monitors the credit quality of its customers as well as maintain an allowance
for doubtful accounts for estimated losses resulting from the inability of customers to make required payments.
Revenue
Risk
Agreements which potentially subject the Company
to concentrations of revenue risk consist principally of one customer agreement. For the nine months ended March 31, 2020 and
2019, this one customer accounted for 100% and 0% of our total revenue, respectively. At March 31, 2020 and June 30, 2019,
this one customer accounted for 100% and 99% of our total accounts receivable, respectively.
Cash
and Cash Equivalents
For
purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money
market funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents.
There were no cash equivalents at March 31, 2020 and June 30, 2019.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Accounts
Receivable
The
Company regularly reviews outstanding receivables and provides for estimated losses through an allowance for doubtful accounts.
In evaluating the level of established loss reserves, the Company makes judgments regarding its customers’ ability to make
required payments, economic events and other factors. As the financial condition of these parties change, circumstances develop
or additional information becomes available, adjustments to the allowance for doubtful accounts may be required. The Company maintains
reserves for potential credit losses and such losses traditionally have been within its expectations. At March 31, 2020 and June
30, 2019, the Company determined there was no requirement for an allowance for doubtful accounts.
Goodwill
and Intangible Assets
Goodwill
is recorded when the purchase price paid for an acquisition exceeds the fair value of the net identified tangible and intangible
assets acquired. The Company evaluates goodwill for impairment annually or more frequently when an event occurs or circumstances
change that indicate that the carrying value may not be recoverable. The Company tests goodwill for impairment by first comparing
the fair value of the reporting unit to its carrying value. If the fair value is determined to be less than the carrying value,
a second step is performed to measure the amount of impairment loss. On June 30, 2020, we will perform our annual evaluation of
goodwill impairment to determine if the estimated fair value of the reporting unit exceeds its carrying value.
Patents
and licenses are capitalized when the Company determines there will be a future benefit derived from such assets and are stated
at cost. Amortization is computed using the straight-line method over the estimated useful life of the asset, generally five years.
As of March 31, 2020 and June 30, 2019, the book value of patents and licenses of $214,383, has been fully amortized and no amortization
expense was recorded for the nine months ended March 31, 2020 and 2019.
Capitalized
Software Development Costs
The
Company follows the provisions of ASC 350-40, “Internal Use Software.” ASC 350-40 provides guidance for determining
whether computer software is internal-use software, and on accounting for the proceeds of computer software originally developed
or obtained for internal use and then subsequently sold to the public. It also provides guidance on capitalization of the costs
incurred for computer software developed or obtained for internal use. The Company expenses all costs incurred during the preliminary
project stage of its development, and capitalizes the costs incurred during the application development stage. Costs incurred
relating to upgrades and enhancements to the software are capitalized if it is determined that these upgrades or enhancements
add additional functionality to the software. Costs incurred to improve and support products after they become available are charged
to expense as incurred.
Capitalized
software development costs are amortized on a straight-line basis over the estimated useful lives, currently three years. Management
evaluates the useful lives of these assets on an annual basis and tests for impairment whenever events or changes in circumstances
occur that could impact the recoverability of these assets.
At March 31, 2020, the book value of purchased
and developed technology of $2,817,396, included two technology platforms, a machine learning platform and an artificial
intelligence platform. For the nine months ended March 31, 2020 and 2019, amortization expense which is included in general and
administration expenses within the consolidated statements of operations, was $700,387 and $0, respectively.
Fair
Value of Financial Instruments
The
Company accounts for the fair value of financial instruments in accordance with ASC topic 820, “Fair Value Measurements
and Disclosures” (ASC 820), formerly SFAS No. 157 “Fair Value Measurements”. ASC 820 defines “fair value”
as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous
market for the asset or liability in an orderly transaction between market participants on the measurement date.
ASC
820 also describes three levels of inputs that may be used to measure fair value:
Level
1: Observable inputs that reflect unadjusted quoted prices for identical assets or liabilities traded in active markets.
Level
2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or
indirectly.
Level
3: Inputs that are generally unobservable. These inputs may be used with internally developed methodologies that result in management’s
best estimate of fair value.
Financial
instruments consist principally of cash, accounts receivable, prepaid expenses, due from affiliates, accounts payable, accrued
liabilities, due to related parties, and other current liabilities. The carrying amounts of such financial instruments in the
accompanying balance sheets approximate their fair values due to their relatively short-term nature. The fair value of short and
long-term debt is based on current rates at which the Company could borrow funds with similar remaining maturities. The carrying
amounts approximate fair value. It is management’s opinion that the Company is not exposed to any significant currency or
credit risks arising from these financial instruments.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Revenue
Recognition
Revenue
is derived from the sale of artificial intelligence and machine learning focused technology products. The Company recognizes revenue
when obligations under the terms of a contract with the customer are satisfied. Product sales occur once control is transferred
upon delivery to the customer. Revenue is measured as the amount of consideration the Company expects to receive in exchange for
transferring products. The amount of consideration the Company receives and revenue the Company recognizes varies with changes
in customer incentives the Company offers to its customers and their customers. In the event any discounts, sales incentives,
or similar arrangements are agreed to with a customer, such amounts are estimated at time of sale and deducted from revenue. Sales
taxes and other similar taxes are excluded from revenue (see Note 6).
Share-Based
Compensation
The
Company computes share based payments in accordance with the provisions of ASC Topic 718, Compensation – Stock Compensation
and related interpretations. As such, compensation cost is measured on the date of grant at the fair value of the share-based
payments. Such compensation amounts, if any, are amortized over the respective vesting periods of the grants. The Company estimates
the fair value of stock options and warrants by using the Black-Scholes option pricing model.
Derivative
Instruments
The
Company enters into financing arrangements that consist of freestanding derivative instruments or are hybrid instruments that
contain embedded derivative features. The Company accounts for these arrangements in accordance with ASC Topic 815, Accounting
for Derivative Instruments and Hedging Activities as well as related interpretations of this standard. In accordance with
this standard, derivative instruments are recognized as either assets or liabilities in the balance sheet and are measured at
fair values with gains or losses recognized in earnings. Embedded derivatives that are not clearly and closely related to the
host contract are bifurcated and are recognized at fair value with changes in fair value recognized as either a gain or loss in
earnings. The Company determines the fair value of derivative instruments and hybrid instruments based on available market data
using appropriate valuation models, considering all of the rights and obligations of each instrument.
The
Company estimates fair values of derivative financial instruments using various techniques (and combinations thereof) that are
considered consistent with the objective measuring fair values. In selecting the appropriate technique, the Company considers,
among other factors, the nature of the instrument, the market risks that it embodies and the expected means of settlement. Estimating
fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and
are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition,
option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price
of the Company’s common stock. Since derivative financial instruments are initially and subsequently carried at fair values,
our income (expense) going forward will reflect the volatility in these estimates and assumption changes.
Convertible
Debt Instruments
The
Company records debt net of debt discount for beneficial conversion features and warrants, on a relative fair value basis. Beneficial
conversion features are recorded pursuant to the Beneficial Conversion and Debt Topics of the Financial Accounting Standards Board
(“FASB”) ASC. The amounts allocated to warrants and beneficial conversion rights are recorded as debt discount and
as additional paid-in-capital. Debt discount is amortized to interest expense over the life of the debt.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Income
Taxes
The
Company accounts for income taxes in accordance with Accounting for Income Taxes, as clarified by ASC 740-10, Accounting for
Uncertainty in Income Taxes (“ASC 740”). Under this method, deferred income taxes are determined based on the
estimated future tax effects of differences between the financial statement and tax basis of assets and liabilities and net operating
loss and tax credit carryforwards given the provisions of enacted tax laws. Deferred income tax provisions and benefits are based
on changes to the assets or liabilities from year-to-year. In providing for deferred taxes, the Company considers tax regulations
of the jurisdictions in which the Company operates, estimates of future taxable income, and available tax planning strategies.
If tax regulations, operating results or the ability to implement tax-planning strategies vary, adjustments to the carrying value
of deferred tax assets and liabilities may be required. Valuation allowances are recorded related to deferred tax assets based
on the “more likely than not” criteria of ASC 740.
ASC
740 requires that the Company recognize the financial statement benefit of a tax position only after determining that the relevant
tax authority would more likely than not sustain the position following an audit. For tax positions meeting the “more-likely-than-not”
threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50 percent
likelihood of being realized upon ultimate settlement with the relevant tax authority. The Company’s tax returns for its
June 30, 2019, 2018, and 2017 tax years may be selected for examination by the taxing authorities as the statute of limitations
remains open.
The
Company recognizes expenses for tax penalties and interest assessed by the Internal Revenue Service and other taxing authorities
upon receiving valid notice of assessments. The Company has received no such notices for the tax years ended June 30, 2019 and
2018.
Earnings
Per Share
In
accordance with the provisions of FASB ASC Topic 260, Earnings per Share, basic earnings per share (“EPS”)
is computed by dividing earnings available to common shareholders by the weighted average number of shares of common stock outstanding
during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating
EPS on a diluted basis.
In
computing diluted EPS, only potential common shares that are dilutive, those that reduce EPS or increase loss per share, are included.
The effect of contingently issuable shares are not included if the result would be anti-dilutive, such as when a net loss is reported.
Therefore, basic and diluted EPS are computed using the same number of weighted average shares for the three months ended March
31, 2019 and nine months ended March 31, 2020 and 2019, respectively, as we incurred a net loss for those periods. At March 31,
2020, as we incurred net income for the period, dilutive shares included 37,390,452 shares of the Company’s common stock
related to warrants and 2,772,684 shares of the Company’s common stock related to convertible promissory notes, assuming
exercise of such warrants and conversion of such convertible promissory notes occurred at January 1, 2020, as the exercise price
of the warrants and conversion price of the convertible promissory notes were less than the average market price of the Company’s
common stock for the three months ended March 31, 2020. Additionally, for dilutive EPS purposes for the three months ended March
31, 2020, the assumed conversion of such convertible promissory notes at January 1, 2020, reduced the net income amount used in
the dilutive EPS computation by $280,822 as a result of the net impact of interest that would not have been incurred during the
period as well as original issue discounts, deferred financing costs, debt discounts, and derivative liability balances that would
not have been required at March 31, 2020.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Recently
Adopted Accounting Standards
Effective
July 1, 2019, the Company adopted Accounting Standards Update (“ASU”) 2016-02, Leases (“ASU 2016-02”).
The standard amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases
on their balance sheets and making targeted changes to lessor accounting. The new leases standard requires a modified retrospective
transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use
certain transition relief. In September 2017, the FASB issued ASU 2017-13, Revenue Recognition (Topic 605), Revenue
from Contracts with Customers (Topic 606), Leases (Topic 840), and Leases (Topic 842, which amends certain aspects
of the new lease standard. The Company determined the adoption of ASU 2016-02 did not have a material impact on its consolidated
financial statements.
Effective
July 1, 2019, the Company adopted ASU 2017-11, Update to Earnings Per Share (Topic 260); Distinguishing Liabilities
from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments
with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments
of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. The ASU
makes limited changes to the guidance on classifying certain financial instruments as either liabilities or equity. The ASU is
intended to improve (1) the accounting for instruments with “down-round” provisions and (2) the readability of the
guidance in ASC 480 on distinguishing liabilities from equity by replacing the indefinite deferral of certain pending content
with scope exceptions. The Company determined the adoption of ASU 2017-11 did not have a material impact on its consolidated financial
statements.
Recently
Issued Accounting Standards Not Yet Adopted
In
August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the
Disclosure Requirements for Fair Value Measurement, to modify the disclosure requirements on fair value measurements in Topic
820, Fair Value Measurement, based on the concepts in the Concept Statement, including the consideration of costs and benefits.
The standard is effective for the Company as of July 1, 2020, with early adoption permitted. The Company does not expect the adoption
of this guidance to have a material impact on its consolidated financial statements.
In
August 2018, the FASB issued ASU 2018-13, to modify the disclosure requirements on fair value measurements in Topic 820, Fair
Value Measurement, based on the concepts in the Concept Statement, including the consideration of costs and benefits. The standard
is effective for the Company as of July 1, 2020, with early adoption permitted. The Company does not expect the adoption of this
guidance to have a material impact on its consolidated financial statements.
Management
does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material
impact on the accompanying unaudited consolidated financial statements.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
4: BUSINESS ACQUISITION
On
June 30, 2019, the Company acquired 99% of the outstanding common shares of Alpha Predictions LLP (“Alpha Predictions”).
Alpha Predictions is an India-based technology company that has developed a suite of commercial data analysis products for use
across multiple industries. The Company expects the acquisition to result in synergies with its other operating divisions, which
will drive revenue growth and innovation.
The
goodwill of $6,020 arising from the acquisition consists largely of the synergies expected from combining the operations of the
Company and Alpha Predictions.
The
following table summarizes the consideration paid for Alpha Predictions and the fair values of the assets acquired and liabilities
assumed recognized at the acquisition date.
Consideration
|
|
|
|
Cash
|
|
$
|
1,438
|
|
Fair value of total consideration transferred
|
|
|
1,438
|
|
|
|
|
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed
|
|
|
|
|
Cash
|
|
|
3,127
|
|
Accounts receivable
|
|
|
26,155
|
|
Prepaid expenses
|
|
|
7,488
|
|
Property and equipment
|
|
|
11,048
|
|
Intangible asset – purchased software
|
|
|
2,905,668
|
|
Accounts payable
|
|
|
(26,067
|
)
|
Accrued expenses and other current liabilities
|
|
|
(2,924,288
|
)
|
Income tax provision, current
|
|
|
(7,713
|
)
|
Total identifiable net assets
|
|
|
(4,582
|
)
|
Goodwill
|
|
$
|
6,020
|
|
The
Company is currently evaluating the fair values of the assets acquired and liabilities assumed. The preliminary estimates and
measurements are, therefore, subject to change during the measurement period. The acquired intangible asset – purchased
software was recognized at fair value as of the acquisition date. It is provisionally subject to a useful life of 3 years, pending
further evaluation of the underlying software.
The
fair value of the one-percent noncontrolling interest in Alpha Predictions was determined to be immaterial, based on extrapolation
of the price paid by the Company for its controlling interest and consideration of any potential control premiums.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
5: INTANGIBLE ASSET – PURCHASED SOFTWARE, NET
Intangible
asset – Purchased Software, net, is comprised of the following at:
|
|
March 31,
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Purchased software
|
|
$
|
2,817,396
|
|
|
$
|
3,025,801
|
|
Less: accumulated amortization
|
|
|
(700,387
|
)
|
|
|
-
|
|
Purchased software, net
|
|
$
|
2,117,009
|
|
|
$
|
3,025,801
|
|
Intangible
asset – Purchased Software consists of the following two software technologies:
Alpha Predictions purchased software
|
|
$
|
2,697,668
|
|
Travel Buddhi purchased software
|
|
|
119,728
|
|
Total purchased software
|
|
$
|
2,817,396
|
|
The
Alpha Predictions purchased software was acquired as further described in Note 4. The Travel Buddhi purchased software was acquired
on February 15, 2019, for $115,281 and included all rights, software, and code of the technology platform. During the fiscal year
ended June 30, 2019, $55,000 of the Travel Buddhi purchase price was paid and $60,281 remains outstanding. At March 31, 2020,
the Travel Buddhi technology platform has not been placed in service, but is expected to be during the first quarter of fiscal
year 2021.
Purchased
software costs are amortized on a straight-line basis over three years. Amortization of purchased software costs is included in
general and administration expenses within the consolidated statements of operations.
For the three and nine months ended March
31, 2020, amortization expense was $216,109 and $700,387, respectively. There was no amortization expense related
to purchased software for the three and nine months ended March 31, 2019.
Future
amortization expense related to the existing net carrying amount of purchased software at March 31, 2020 is expected to be as
follows:
Remainder of fiscal year 2020
|
|
$
|
221,920
|
|
Fiscal year 2021
|
|
|
927,590
|
|
Fiscal year 2022
|
|
|
927,590
|
|
Fiscal year 2023
|
|
|
39,909
|
|
|
|
$
|
2,117,009
|
|
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
6: REVENUE FROM CONTRACTS WITH CUSTOMERS
The
following table presents our revenue disaggregated by category within our single reporting segment:
|
|
For the Three Months Ended
|
|
|
For the Nine Months Ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Subscription
|
|
$
|
6,180,000
|
|
|
$
|
-
|
|
|
$
|
18,540,000
|
|
|
$
|
-
|
|
Service and support
|
|
|
881,606
|
|
|
|
-
|
|
|
|
2,626,674
|
|
|
|
-
|
|
Application development and implementation
|
|
|
494,901
|
|
|
|
-
|
|
|
|
1,521,412
|
|
|
|
-
|
|
Revenue
|
|
$
|
7,556,507
|
|
|
$
|
-
|
|
|
$
|
22,688,086
|
|
|
$
|
-
|
|
For
the three and nine months ended March 31, 2020, the Company was subject to revenue concentration risk as one customer accounted
for 100% of our total revenue for both periods.
Subscription
and Application Development and Implementation Revenue
The
Company recognizes revenue when, or as, it satisfies a performance obligation to a customer. The Company primarily has one performance
obligation, which includes the combined promise to develop, implement, and license customized software. Payment terms for the
software include one-time application development and implementation fees, which are generally billed on a time-and-materials
basis over the development and implementation period, plus fixed license subscription fees, which may either be billed in full
upfront or in monthly installments over the license period, which is generally three years. All of these fees are allocated to
the single performance obligation of providing software to the customer.
The
performance obligation is fully satisfied at the point in time when the customer has taken control of the completed software,
which is when physical possession of the software has transferred to the customer, the customer is able to use and benefit from
the software, and the contractual license period has begun. Since the Company has no further obligation to the customer once control
of the software has transferred, the Company recognizes revenue in full for all of the development and implementation fees at
that point in time. Subscription fees are also recognized when control of the software has transferred to the customer but only
to the extent such fees are contractually guaranteed to the Company. Any future monthly subscription fees that the Company would
not have a contractually guaranteed right to collect in the event of early termination of the contract are instead recognized
as revenue on a straight-line basis over the license period.
Service
and Support Revenue
Certain
contracts also contain a second performance obligation for service and support. This performance obligation includes the promise
to provide future updates, upgrades, and enhancements to the software over the license period, if and when they occur. Service
and support fees are fixed as a percentage of total contract value and billed in monthly installments over the license period.
The Company recognizes service and support fee revenue over time, on a straight-line basis over the license period, as the customer
receives such services on a generally uniform basis throughout the license period.
Allocation
of the Transaction Price
Prices
allocated to each performance obligation generally correspond with the contractually stated prices, since they equal standalone
selling price. In some cases, services may be discounted, which requires the company to allocate the transaction price based on
relative standalone selling price. The Company estimates standalone selling price based on comparable industry practices and the
costs and margins involved in providing services to its customers.
Contract
Liabilities
Contract liabilities include amounts billed
to the customer in excess of revenue recognized and are presented as contract liabilities on the consolidated balance sheets.
At March 31, 2020 and June 30, 2019 contract liabilities totaled $170,449 and $0, respectively.
Practical
Expedient
The
Company has elected a practical expedient to omit certain disclosures about the transaction price allocated to remaining performance
obligations for contracts with terms of one year or less.
NOTE
7: LIABILITIES IN ARREARS – JUDGEMENT SETTLEMENT AGREEMENT
Liabilities
in arrears – judgement settlement agreement is comprised
of the following:
|
|
March 31,
|
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Note payable, John Fife (dba St. George Investors) / Fife Forbearance [1]
|
|
$
|
762,921
|
|
|
$
|
855,660
|
|
Total liabilities in arrears – judgement settlement agreement
|
|
$
|
762,921
|
|
|
$
|
855,660
|
|
[1]
effective December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the
Forbearance Agreement with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares
of the Company’s common stock are issuable or eligible to be converted into. Under the terms of the Judgment Settlement
Agreement, the Company was required to pay $15,000 per month from January 15, 2019 through and including February 15, 2020, with
a final payment of $195,000 due and payable in March of 2020. The Company made all required payments with the exception of the
final payment of $195,000 which was due and payable in March of 2020. The Company and Fife are negotiating a structure whereby
the Company will be able to make the final payment of $195,000, which may include additional consideration depending on the timing
of when the final payment is made. The Company expects to repay Fife the agreed upon balance due as quickly as possible based
upon its available capital. The ultimate final payment amount is expected to be less than the liability balance of $762,921 presented
as liabilities in arrears – judgement settlement agreement on the consolidated balance sheets.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
8: Convertible Debt Arrangements
JMJ
Financial
At
March 31, 2020 and June 30, 2019, the amount recorded in current liabilities for this one convertible note and accrued interest
thereon due to JMJ Financial was $205,199 and $193,287, respectively. During the nine months ended March 31, 2020 and 2019 the
Company recorded $11,911 and $10,952, respectively of interest for the outstanding convertible note.
As
of March 31, 2020 and June 30, 2019, the aggregate remaining amount of convertible securities held by JMJ could be converted into
10,260 and 9,664 shares, respectively, with a conversion price of $20.
Accredited
Investors
On
June 19, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”) and
issued an 8% convertible promissory note in the principal amount of $78,000 to the Lender with a maturity date of June 19, 2020.
The Company received net proceeds in the amount of $45,800, with $25,000 refinancing a prior convertible promissory note due to
the Lender that had been in default, $3,000 being paid to reimburse the Lender for legal and due diligence fees incurred with
respect to this securities purchase agreement and convertible promissory note and $4,200 being paid to the Company’s Transfer
Agent to satisfy an outstanding balance. This convertible debenture converts at 62% of the lowest trading price during the 20
days prior to conversion. Due to the variable conversion provisions contained in the convertible promissory note, the Company
accounted for this conversion feature as a derivative liability. In connection herewith, the Company recorded a derivative liability
of $103,161, deferred financing costs of $3,000 and debt discount of $75,000. The deferred financing costs and debt discount are
being amortized over the term of the note. During December 2019, the Company paid-off the aggregate balance of the convertible
promissory note, including accrued interest and prepayment penalty.
On
July 30, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”) and
issued an 8% convertible promissory note in the principal amount of $53,000 to the Lender with a maturity date of July 30, 2020.
The Company received net proceeds in the amount of $50,000 as a result of $3,000 being paid to reimburse the Lender for legal
and due diligence fees incurred with respect to this securities purchase agreement and convertible promissory note. This convertible
debenture converts at 62% of the lowest trading price during the 20 days prior to conversion. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In
connection herewith, the Company recorded a derivative liability of $114,380, deferred financing costs of $3,000 and debt discount
of $50,000. The deferred financing costs and debt discount are being amortized over the term of the note. During January 2020,
the Company paid-off the aggregate balance of the convertible promissory note, including accrued interest and prepayment penalty.
On
September 5, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $53,000 to the Lender with a maturity date of September
5, 2020. On September 9, 2019, the Company received net proceeds in the amount of $46,800 as a result of $3,000 being paid to
reimburse the Lender for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible
promissory note and $3,200 being paid to the Company’s Transfer Agent to satisfy an outstanding balance. This convertible
debenture converts at 62% of the lowest trading price during the 20 days prior to conversion. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In
connection herewith, the Company recorded a derivative liability of $104,860, deferred financing costs of $3,000 and debt discount
of $50,000. The deferred financing costs and debt discount are being amortized over the term of the note. During February 2020,
the Company paid-off the aggregate balance of the convertible promissory note, including accrued interest and prepayment penalty.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
8: Convertible Debt Arrangements (continued)
On
September 24, 2019, the Company entered into a securities purchase agreement with accredited investors (“Lenders”)
and issued 8% convertible promissory notes in the principal amount of $124,200 (including an aggregate of $9,200 in original issue
discounts) to the Lenders with maturity dates of September 24, 2020. On September 27, 2019, the Company received net proceeds
in the amount of $112,000 as a result of $3,000 being paid to reimburse the Lender for legal and due diligence fees incurred with
respect to this securities purchase agreement and convertible promissory notes. This convertible debenture converts at 62% of
the lowest trading price during the 20 days prior to conversion. Due to the variable conversion provisions contained in the convertible
promissory note, the Company accounted for this conversion feature as a derivative liability. In connection herewith, the Company
recorded a derivative liability of $208,335, original issue discount of $9,200, deferred financing costs of $3,000 and debt discount
of $112,000. The original issue discount, deferred financing costs and debt discount are being amortized over the term of the
note. The aggregate balance of the convertible promissory note and accrued interest was $106,200 and $5,129, respectively, at
March 31, 2020. The aggregate balance of the convertible promissory note, net of original issue discount, deferred financing costs
and debt discount at March 31, 2020 was $46,312.
On
December 2, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $200,000 (including a $7,500 original issue discount)
to the Lender with a maturity date of December 2, 2020. On December 2, 2019, the Company received net proceeds in the amount of
$182,500 as a result of $10,000 being paid to reimburse the Lender for legal and due diligence fees incurred with respect to this
securities purchase agreement and convertible promissory note. This convertible debenture converts at the greater of (i) $0.50
per share or (ii) 60% of the lowest trading price during the 20 days prior to conversion. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In
connection herewith, the Company recorded a derivative liability of $200,000, original issue discount of $7,500, deferred financing
costs of $10,000 and debt discount of $182,500. The original issue discount, deferred financing costs and debt discount are being
amortized over the term of the note. The aggregate balance of the convertible promissory note and accrued interest was $200,000
and $5,260, respectively, at March 31, 2020. The aggregate balance of the convertible promissory note, net of original issue discount,
deferred financing costs and debt discount at March 31, 2020 was $65,753.
On
December 2, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $78,000 to the Lender with a maturity date of December
2, 2020. On December 4, 2019, the Company received net proceeds in the amount of $75,000 as a result of $3,000 being paid to reimburse
the Lender for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible promissory
note. This convertible debenture converts at 62% of the lowest trading price during the 20 days prior to conversion. Due to the
variable conversion provisions contained in the convertible promissory note, the Company accounted for this conversion feature
as a derivative liability. In connection herewith, the Company recorded a derivative liability of $78,629, deferred financing
costs of $3,000 and debt discount of $75,000. The deferred financing costs and debt discount are being amortized over the term
of the note. The aggregate balance of the convertible promissory note and accrued interest was $78,000 and $2,052, respectively,
at March 31, 2020. The aggregate balance of the convertible promissory note, net of deferred financing costs and debt discount
at March 31, 2020 was $25,644.
On
December 2, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $135,000 (including a $6,750 original issue discount)
to the Lender with a maturity date of December 2, 2020. On December 3, 2019, the Company received net proceeds in the amount of
$122,000 as a result of $6,250 being paid to reimburse the Lender for legal and due diligence fees incurred with respect to this
securities purchase agreement and convertible promissory note. This convertible debenture converts at the greater of (i) $0.50
per share or (ii) 60% of the lowest trading price during the 20 days prior to conversion. Due to the variable conversion provisions
contained in the convertible promissory note, the Company accounted for this conversion feature as a derivative liability. In
connection herewith, the Company recorded a derivative liability of $135,000, original issue discount of $6,750, deferred financing
costs of $6,250 and debt discount of $122,000. The original issue discount, deferred financing costs and debt discount are being
amortized over the term of the note. The aggregate balance of the convertible promissory note and accrued interest was $135,000
and $3,551, respectively, at March 31, 2020. The aggregate balance of the convertible promissory note, net of original issue discount,
deferred financing costs and debt discount at March 31, 2020 was $44,384.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
8: Convertible Debt Arrangements (continued)
On
December 17, 2019, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $81,000 (including a $6,000 original issue discount) to
the Lender with a maturity date of December 17, 2020. On December 17, 2019, the Company received net proceeds in the amount of
$73,500 as a result of $1,500 being paid to reimburse the Lender for legal and due diligence fees incurred with respect to this
securities purchase agreement and convertible promissory note. This convertible debenture converts at 62% of the lowest trading
price during the 20 days prior to conversion. Due to the variable conversion provisions contained in the convertible promissory
note, the Company accounted for this conversion feature as a derivative liability. In connection herewith, the Company recorded
a derivative liability of $81,599, original issue discount of $6,000, deferred financing costs of $1,500 and debt discount of
$73,500. The original issue discount, deferred financing costs and debt discount are being amortized over the term of the note.
The aggregate balance of the convertible promissory note and accrued interest was $81,000 and $1,864, respectively, at March 31,
2020. The aggregate balance of the convertible promissory note, net of original issue discount, deferred financing costs and debt
discount at March 31, 2020 was $23,301.
On
January 9, 2020, the Company entered into a securities purchase agreement with an accredited investor (“Lender”) and
issued an 8% convertible promissory note in the principal amount of $110,000 (including a $5,000 original issue discount) to the
Lender with a maturity date of January 9, 2021. On January 13, 2020, the Company received net proceeds in the amount of $100,000
as a result of $5,000 being paid to reimburse the Lender for legal and due diligence fees incurred with respect to this securities
purchase agreement and convertible promissory note. This convertible debenture converts at a price of $0.50 per share, however,
in the event the closing bid price of the Company’s common stock is less than $0.70 per share on any day while this convertible
promissory note is outstanding, this convertible debenture will convert at 60% of the lowest trading price during the 20 days
prior to conversion. Due to the variable conversion provisions contained in the convertible promissory note, the Company accounted
for this conversion feature as a derivative liability. In connection herewith, the Company recorded a derivative liability of
$107,338, original issue discount of $5,000, deferred financing costs of $5,000 and debt discount of $100,000. The original issue
discount, deferred financing costs and debt discount are being amortized over the term of the note. The aggregate balance of the
convertible promissory note and accrued interest was $110,000 and $2,194, respectively, at March 31, 2020. The aggregate balance
of the convertible promissory note, net of original issue discount, deferred financing costs and debt discount at March 31, 2020
was $24,712.
On
January 21, 2020, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $68,000 to the Lender with a maturity date of January
21, 2021. On January 23, 2020, the Company received net proceeds in the amount of $65,000 as a result of $3,000 being paid to
reimburse the Lender for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible
promissory note. This convertible debenture converts at 62% of the lowest trading price during the 20 days prior to conversion.
Due to the variable conversion provisions contained in the convertible promissory note, the Company accounted for this conversion
feature as a derivative liability. In connection herewith, the Company recorded a derivative liability of $60,735, deferred financing
costs of $3,000 and debt discount of $65,000. The deferred financing costs and debt discount are being amortized over the term
of the note. The aggregate balance of the convertible promissory note and accrued interest was $68,000 and $1,058, respectively,
at March 31, 2020. The aggregate balance of the convertible promissory note, net of deferred financing costs and debt discount
at March 31, 2020 was $13,227.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
8: Convertible Debt Arrangements (continued)
On
February 24, 2020, the Company entered into a securities purchase agreement with an accredited investor (“Lender”)
and issued an 8% convertible promissory note in the principal amount of $53,000 to the Lender with a maturity date of February
24, 2021. On February 26, 2020, the Company received net proceeds in the amount of $50,000 as a result of $3,000 being paid to
reimburse the Lender for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible
promissory note. This convertible debenture converts at 62% of the lowest trading price during the 20 days prior to conversion.
Due to the variable conversion provisions contained in the convertible promissory note, the Company accounted for this conversion
feature as a derivative liability. In connection herewith, the Company recorded a derivative liability of $43,426, deferred financing
costs of $3,000 and debt discount of $50,000. The deferred financing costs and debt discount are being amortized over the term
of the note. The aggregate balance of the convertible promissory note and accrued interest was $53,000 and $430, respectively,
at March 31, 2020. The aggregate balance of the convertible promissory note, net of deferred financing costs and debt discount
at March 31, 2020 was $5,373.
On
March 3, 2020, the Company entered into a securities purchase agreement with an accredited investor (“Lender”) and
issued an 8% convertible promissory note in the principal amount of $63,000 to the Lender with a maturity date of March 3, 2021.
On March 5, 2020, the Company received net proceeds in the amount of $60,000 as a result of $3,000 being paid to reimburse the
Lender for legal and due diligence fees incurred with respect to this securities purchase agreement and convertible promissory
note. This convertible debenture converts at 62% of the lowest trading price during the 20 days prior to conversion. Due to the
variable conversion provisions contained in the convertible promissory note, the Company accounted for this conversion feature
as a derivative liability. In connection herewith, the Company recorded a derivative liability of $51,269, deferred financing
costs of $3,000 and debt discount of $60,000. The deferred financing costs and debt discount are being amortized over the term
of the note. The aggregate balance of the convertible promissory note and accrued interest was $63,000 and $400, respectively,
at March 31, 2020. The aggregate balance of the convertible promissory note, net of deferred financing costs and debt discount
at March 31, 2020 was $5,005.
At
March 31, 2020 and June 30, 2019, there was $894,200 and $78,000 of convertible notes payable outstanding, net of discounts of
$640,488 and $75,649, respectively.
During
the nine months ended March 31, 2020 and 2019, amortization of original issue discount, deferred financing costs, and debt discount
amounted to $453,361 and $7,976, respectively.
During the nine months ended March 31, 2020,
$19,000 of convertible notes, including fees, were converted into 68,093 shares of the Company’s common stock. During
the nine months ended March 31, 2019, there were no conversions of convertible notes into shares of the Company’s common
stock.
At March 31, 2020, the Company was
in compliance with the terms of the Accredited Investors convertible promissory notes.
NOTE
9: DERIVATIVE LIABILITY
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded
components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, Derivatives and Hedging.
The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance sheet date and
recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in
the statement of operation as other income (expense). Upon conversion or exercise of a derivative instrument, the instrument is
marked to fair value at the conversion date then that fair value is reclassified to equity. Equity instruments that are initially
classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities at the fair value
of the instrument on the reclassification date.
The
following table presents a reconciliation of the derivative liability measured at fair value on a recurring basis using significant
unobservable inputs (Level 3) from June 30, 2018 to March 31, 2020:
|
|
Conversion
feature derivative liability
|
|
June 30, 2018
|
|
$
|
-
|
|
Initial fair value of derivative liability recorded as debt discount
|
|
|
75,000
|
|
Initial fair value of derivative liability recorded as deferred financing costs
|
|
|
3,000
|
|
Initial fair value of derivative liability charged to other expense
|
|
|
25,161
|
|
Loss on change in fair value included in earnings
|
|
|
30,508
|
|
June 30, 2019
|
|
$
|
133,669
|
|
Initial fair value of derivative liability recorded as debt discount
|
|
|
940,001
|
|
Initial fair value of derivative liability charged to other expense
|
|
|
245,572
|
|
Gain on change in fair value included in earnings
|
|
|
(976,049
|
)
|
March 31, 2020
|
|
$
|
343,193
|
|
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
9: DERIVATIVE LIABILITY (continued)
Total derivative
liability at March 31, 2020 and June 30, 2019 amounted to $343,193 and $133,669, respectively. The change in fair value
included in earnings of $976,049 is due in part to the quoted market price of the Company’s common stock decreasing from
$0.85 at June 30, 2019 to $0.55 at March 31, 2020, coupled with decreased conversion prices due to the effect of “ratchet”
provisions incorporated within the convertible notes payable.
The
Company used the following assumptions for determining the fair value of the convertible instruments granted under the binomial
pricing model with binomial simulations at March 31, 2020:
Expected
volatility
|
|
|
141.9%
- 233.2
|
%
|
Expected
term
|
|
|
5.8
months – 11.1 months
|
|
Risk-free
interest rate
|
|
|
0.15%
- 0.17
|
%
|
Stock
price
|
|
|
$0.55
|
|
NOTE
10: STOCKHOLDERS’ EQUITY
The
total number of shares of all classes of stock that the Company shall have the authority to issue is 100,001,000 shares consisting
of 100,000,000 shares of common stock, $0.01 par value per share, of which 13,486,040 are issued, 13,312,314 are outstanding,
and 173,726 are to be issued at March 31, 2020, and 1,000 shares of preferred stock, par value $0.01 per share of which
1,000 shares have been designated as Series A Super Voting Preferred of which 1,000 are issued and outstanding at March 31, 2020.
Common
Stock
Private
Placements
During
the nine months ended March 31, 2020, the Company received $347,000 of net proceeds from the sale of 997,577 shares of common
stock in private placements with accredited investors, incurring $11,250 in finder’s fees, which were paid by the issuance
of 11,003 shares of common stock. During the nine months ended March 31, 2020, the Company issued 132,000 shares of common
stock which was sold in private placements with accredited investors and presented as common stock to be issued at June 30, 2019
on the consolidated balance sheets.
During
the nine months ended March 31, 2019, the Company received $110,000 of net proceeds from the issuance of 440,000 shares of common
stock in private placements with accredited investors, incurring no finder’s fees.
Stock
Award Payable
During
the nine months ended March 31, 2020, the Company did not issue any shares of common stock to former officers, outside directors,
or strategic consultants.
During
the nine months ended March 31, 2019, three former officers of the Company, Mr. Biderman as an outside director, and certain strategic
consultants, who provided services to the Company, received a total of 1,150,000 shares of common stock, which were valued at
$0.50 or $575,000, based on the closing price of the Company’s common stock on September 24, 2018, and was included in accrued
expenses at June 30, 2018.
Stock
Based Compensation
During
the nine months ended March 31, 2020, the Company issued 231,635 restricted shares of its common stock to Mr. Cutchens, the Company’s
Chief Financial Officer, which were granted on June 1, 2019 (the “Grant Date”), pursuant to the terms of an employment
agreement with the Company. The restricted shares of common stock vest 25% on the six-month, 1 year, 2 year, and 3 year anniversaries
of the Grant Date. During the nine months ended March 31, 2020, the Company recorded $113,815 of stock-based compensation expense
related to the vested portion of this award.
During
the nine months ended March 31, 2019, the Company issued 2,620,899 shares of its common stock to Mr. Bhatnagar, the Company’s
President and Chief Executive Officer, which were granted on January 11, 2019 (the “Grant Date”), pursuant to the
terms of an employment agreement and related transition agreement with the Company. The shares of common stock were immediately
vested and the Company recorded $1,310,449 of stock-based compensation expense during the nine months ended March 31, 2020.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
10: STOCKHOLDERS’ EQUITY (continued)
Conversion
of Service Fees
During
the nine months ended March 31, 2020, the Company issued 62,000 shares of common stock to a former officer who provided services
to the Company.
During
the nine months ended March 31, 2019, former officers converted $671,787 accrued wages into 1,609,594 shares and $702,105 of notes
payable and accrued interest into 1,404,210 shares and a director converted $186,000 of accrued fees into 372,000 shares and $126,364
of a note and accrued interest into 252,728 shares, of the Company’s common stock. Also, accounts payable to strategic vendors
totaling $114,800 were converted into 260,200 shares of common stock.
Reserved
Shares
At
March 31, 2020, the convertible promissory notes entered into with the accredited investors require the Company to reserve 34,209,383
shares of its common stock for potential future conversions under such instruments.
At
March 31, 2020, 7,202 shares of the Company’s common stock remain subject to be returned to the Company’s treasury
for cancellation. Such shares were not sold as part of 8,000 shares of the Company’s common stock that was advanced during
fiscal year 2014 under an Equity Line of Credit.
Common
Stock Warrants
Warrant
Agreement – Earned Warrants
Mr.
Bhatnagar, the Company’s President and Chief Executive Officer, is entitled to receive warrants to acquire 4% of the outstanding
fully diluted common stock of the Company (the “Earned Warrants”) each time the Company’s revenue increases
by $1,000,000. The exercise price of the Earned Warrants is equal to $0.50 per share, and he may not receive Earned Warrants to
the extent that the number of Signing Shares (as defined in the Warrant Agreement) and Earned Warrants exceed 80% of the fully
diluted common stock of the Company (“Warrant Cap”).
Warrant
Agreement – Accelerated Warrants
Mr.
Bhatnagar, the Company’s President and Chief Executive Officer, shall immediately receive the remaining amount of warrants
necessary to acquire up to 80% of the outstanding fully diluted common stock of the Company (“Accelerated Warrants”)
when either of the following occur:
|
a)
|
the
Company completes a stock or asset purchase of Scepter Commodities, LLC; or
|
|
|
|
|
b)
|
the
Company completes a stock or asset purchase of any other entity, either of which, in the aggregate, together with prior revenue
increases achieved by the Company, results in the consolidated revenues of the Company being not less than $15,000,000; or
|
|
|
|
|
c)
|
the
Company grows a similar business organically within mPhase to include contracts generating revenues in excess of $15,000,000;
or
|
|
|
|
|
d)
|
the
Company meets the listing requirements of either the NYSE or NASDAQ
|
For
the nine months ended March 31, 2020, since the Company’s revenue was $22,688,086, Mr. Bhatnagar earned warrants
to acquire 32,405,058 shares of the Company’s common stock under the provisions of the Warrant Agreement. At March 31, 2020,
as Mr. Bhatnagar has earned the maximum number of warrants available under the provisions of the Warrant Agreement to acquire
37,390,452 shares of the Company’s common stock, there remains no additional shares of the Company’s common stock
that Mr. Bhatnagar can earn.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
10: STOCKHOLDERS’ EQUITY (continued)
For
the nine months ended March 31, 2020, the Company recognized $16,202,529 of stock-based compensation expense related to the earned
warrants, based upon a value of $0.50 per warrant. At March 31, 2020, there remains no additional stock-based compensation expense
related to the Warrant Agreement that the Company expects to recognize over the next three months.
The
Company estimates the fair value of each option award on the date of grant using a black-scholes option valuation model that uses
the assumptions noted in the table below. Because black-scholes option valuation models incorporate ranges of assumptions for
inputs, those ranges are disclosed. Expected volatilities are based on the historical volatility of the Company’s stock.
The Company uses historical data to estimate option exercise and employee termination within the valuation model; separate groups
of employees that have similar historical exercise behavior are considered separately for valuation purposes. The expected term
of options granted is derived from the output of the option valuation model and represents the period of time that options granted
are expected to be outstanding; the range given below results from certain groups of employees exhibiting different behavior.
The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at
the time of grant. The following assumptions were utilized during the nine months ended March 31, 2020:
Expected volatility
|
|
|
21,779.77
|
%
|
Weighted-average volatility
|
|
|
21,779.77
|
%
|
Expected dividends
|
|
|
0
|
%
|
Expected term (in years)
|
|
|
5.0
|
|
Risk-free rate
|
|
|
2.52
|
%
|
The
following table sets forth common stock purchase warrants outstanding at March 31, 2020:
|
|
Warrants
|
|
|
Weighted
Average
Exercise Price
|
|
|
Intrinsic
Value
|
|
Outstanding, June 30, 2019
|
|
|
4,985,394
|
|
|
$
|
0.50
|
|
|
$
|
-
|
|
Warrants earned
|
|
|
32,405,058
|
|
|
|
0.50
|
|
|
|
-
|
|
Warrants forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding, March 31, 2020
|
|
|
37,390,452
|
|
|
$
|
0.50
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issuable upon exercise of warrants
|
|
|
37,390,452
|
|
|
$
|
0.50
|
|
|
$
|
-
|
|
|
|
|
Common Stock Issuable Upon Exercise of
Warrants Outstanding
|
|
|
Common Stock Issuable Upon
Warrants Exercisable
|
|
Range of
Exercise
Prices
|
|
|
Number
Outstanding at
March 31, 2020
|
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Number
Exercisable at
March 31, 2020
|
|
|
Weighted
Average
Exercise
Price
|
|
$
|
0.50
|
|
|
|
37,390,452
|
|
|
|
4.55
|
|
|
$
|
0.50
|
|
|
|
37,390,452
|
|
|
$
|
0.50
|
|
|
|
|
|
|
37,390,452
|
|
|
|
4.55
|
|
|
$
|
0.50
|
|
|
|
37,390,452
|
|
|
$
|
0.50
|
|
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
10: STOCKHOLDERS’ EQUITY (continued)
Settlement
and New Funding Share Reserves
The
Company agreed to reserve a total of 3,000,000 shares of its common stock of which 532,040 shares of common stock were reserved
for and issued concurrently for the conversion of 75% of outstanding accounts payables to officers’ and a director (discussed
below), 1,967,960 shares of common stock were reserved to reduce liabilities outstanding at December 31, 2018 (“Settlement
Reserve”), and 500,000 shares of common stock were reserved to fund continuing operations (“Funding Reserve”).
At March 31, 2020, 315,949 shares of common stock remained available from the initial Settlement Reserve to settle prior liabilities
and 185,063, shares of common stock remained available from the Funding Reserve to fund continuing operations.
|
|
Settlement Reserve
|
|
|
Funding Reserve
|
|
Initial Shares of Common Stock to Establish Reserve
|
|
|
1,967,960
|
|
|
|
500,000
|
|
Shares issued concurrently to transition agreement for the conversion of 75% strategic vendors, outstanding December 31, 2018
|
|
|
(61,200
|
)
|
|
|
-
|
|
Shares available upon execution of the Transition Agreement dated January 11, 2019
|
|
|
1,906,760
|
|
|
|
500,000
|
|
Shares issued subsequent to a “Change in Control” to accredited investors in private placements through March 31, 2020
|
|
|
(1,590,811
|
)
|
|
|
(314,937
|
)
|
Shares of Common Stock available at March 31, 2020
|
|
|
315,949
|
|
|
|
185,063
|
|
Prior
Liabilities – Settlement Reserve
1,967,960
shares of the Company’s common stock have been reserved to settle the debts of the Company that were outstanding at December
31, 2018, in the following priority; the Judgement Settlement Agreement (formerly Fife forbearance Agreement), JMJ Financial,
Inc., MH Investment Trust, Power Up Lending Ltd, as well as other liabilities satisfactory to the Chief Executive Officer of the
Company and the Company (as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control Agreements”,
dated January 11, 2019). At March 31, 2020, 315,949 shares of common stock remain available under this reserve category.
Officer’s
and Director’s – Conversion Share Reserve
532,040
shares of the Company’s common stock were reserved for the conversion of 75% of payables to officers’ and a director
that were outstanding December 31, 2018, (as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control
Agreements”, dated January 11, 2019). All these shares were issued effective December 31, 2018 and no shares remain available
under this reserve category.
Continuing
Operations Share Reserve
500,000
shares of the Company’s common stock were reserved as per Section 2(c) to be sold at a price, not less than $0.25 per share
in periodic Private Placements, (as per Section 2(a) of the Reserve Agreement concurrent with “Change in Control Agreements”,
dated January 11, 2019). At March 31, 2020, 185,063 shares of common stock remain available under this reserve category.
Final
Adjustment for Liabilities Eliminated by Settlement Reserve
On
October 9, 2019, the Company and its Chief Executive Officer entered into Amendment No. 1 to the original Reserve Agreement dated
January 11, 2019, to extend the date whereby the Company is able to eliminate the above-mentioned liabilities from July 11, 2019
to March 31, 2020. In the event the Company is not able to eliminate the above-mentioned liabilities, or the cost to do so requires
more than the funding provided by the Warrant Cap pertaining to Warrants to be issued to Mr. Bhatnagar, the Settlement Reserve
shares shall be increased by that number of shares at $0.25, which equals the amount of the remaining liabilities. Amendment No.
1 to the original Reserve Agreement expired with no further amendment.
Series
A Preferred Stock
On
January 11, 2019, the Company issued 1,000 shares of Series A Preferred Stock to Mr. Bhatnagar as the Company’s new President
and Chief Executive Officer, to effectuate voting control of the Company pursuant to the terms of the Transition Agreement. The
Series A Preferred shares were recorded at par value, are not tradeable, and have a nominal liquidation value.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
11: RELATED PARTY TRANSACTIONS
Microphase
Corporation
At
March 31, 2020, the Company owed $32,545 to Microphase for previously leased office space at its Norwalk location and for certain
research and development services and shared administrative personnel from time to time, all through December 31, 2015.
Former
Director
During
September 2018, a former outside director converted $130,733 of his note payable and accrued interest and $186,000 of accrued
fees into an aggregate of 642,203 shares of common stock.
During
the nine months ended March 31, 2020 and 2019, the Company recorded $0 and $1,931 of accrued interest.
Transactions
With Officers
At
various points during past fiscal years certain officers and former officers of the Company provided bridge loans to the Company
evidenced by individual promissory notes and deferred compensation so as to provide working capital to the Company. All of these
notes accrue interest at the rate of 6% per annum, and are payable on demand. During the nine months ended March 31, 2020 and
2019, the officers and former officers advanced $48,052 and $53,712 to provide working capital to the Company and $3,625
and $38,545 has been charged for interest on loans from officers and former officers.
At
March 31, 2020 and June 30, 2019, these outstanding notes including accrued interest totaled $77,591 and $58,165, respectively.
At March 31, 2020, these promissory notes are not convertible into shares of the Company’s common stock.
During
the nine months ended March 31, 2019, three former officers of the Company, Mr. Biderman as a former outside director, and certain
strategic consultants, who provided services to the Company, received a total of 1,150,000 shares of common stock, which were
valued at $0.50 or $575,000, based on the closing price of the Company’s common stock on September 24, 2018, and was included
in accrued expenses at June 30, 2018.
During
the nine months ended March 31, 2020, the Company incurred $15,500 of expense related to legal and consulting services provided
by Mr. Smiley, the Company’s former Chief Financial Officer and legal counsel. During October 2019, the entire balance of
$15,500 was converted into 62,000 shares of common stock.
Office
Lease
Effective
May 1, 2019, the Company relocated its corporate office to 9841 Washingtonian Blvd., Suite 390, Gaithersburg, MD 20878, and incurs
rent expense of $1,350 per month, which is payable to a related party. The lease term with the related party is a month-to-month
arrangement.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
12: COMMITMENTS AND CONTINGENCIES
Commitments
Office
Lease
Effective
May 1, 2019, the Company relocated its corporate office to 9841 Washingtonian Blvd., Suite 390, Gaithersburg, MD 20878, and incurs
rent expense of $1,350 per month, which is payable to a related party. The lease term with the related party is a month-to-month
arrangement.
Contracts
and Commitments Executed Pursuant to the Transition Agreement
In
the transaction whereby, Mr. Bhatnagar acquired control of the Company on January 11, 2019, the Company entered into material
commitments including an employment agreement and a warrant agreement (see Note 10).
Contingencies
Judgment
Settlement Agreement
Effective
December 10, 2018, the Company entered into a “Judgment Settlement Agreement” to satisfy in full the Forbearance Agreement
with Fife that was previously in effect. As a result, under the Judgment Settlement Agreement, no shares of the Company’s
common stock are issuable or eligible to be converted into. Under the terms of the Judgment Settlement Agreement, the Company
is required to pay $15,000 per month from January 15, 2019 through and including February 15, 2020, with a final payment of $195,000
due and payable in March of 2020. The Company made all required payments with the exception of the final payment of $195,000 which
was due and payable in March of 2020. The Company and Fife are negotiating a structure whereby the Company will be able to make
the final payment of $195,000, which may include additional consideration depending upon the timing of when the final payment
is made. The Company expects to repay Fife the agreed upon balance due as quickly as possible based upon its available capital.
The ultimate final payment amount is expected to be less than the liability balance of $762,921 presented as liabilities in arrears
– judgement settlement agreement on the consolidated balance sheets (see Note 7).
Amounts
Contingent upon Certain Terms of Change in Control Agreements Effective January 11, 2019
To
the extent Company does not eliminate the certain liabilities by March 31, 2020, the Warrant Cap pertaining to Warrants to be
issued to Mr. Bhatnagar, the Settlement Reserve shares shall be increased by that number of shares at $0.25, which equals the
amount of the remaining liabilities. Amendment No. 1 to the original Reserve Agreement expired with no further amendment.
The
Change in Control Agreements, effective January 11, 2019, also have certain provisions that may accelerate the warrant “earn
out” formula contained in the Transition Agreement. As of March 31, 2020, all available warrants to be earned by the Chief
Executive Officer have been earned.
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
13: DISCONTINUED OPERATIONS
The
Company has classified the operating results and associated assets and liabilities from its Jump line of products, which ceased
generating material revenue during the first quarter of fiscal year 2017, as discontinued operations in the consolidated financial
statements for the nine months ended March 31, 2020 and 2019.
The
assets and liabilities associated with discontinued operations included in our consolidated balance sheets were as follows:
|
|
March 31,
2020
|
|
|
June 30,
2019
|
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
-
|
|
|
$
|
8,054
|
|
|
$
|
8,054
|
|
|
$
|
-
|
|
|
$
|
33,996
|
|
|
$
|
33,996
|
|
Accounts receivable, net
|
|
|
-
|
|
|
|
6,409,386
|
|
|
|
6,409,386
|
|
|
|
-
|
|
|
|
2,526,155
|
|
|
|
2,526,155
|
|
Prepaid expenses
|
|
|
-
|
|
|
|
437
|
|
|
|
437
|
|
|
|
-
|
|
|
|
8,280
|
|
|
|
8,280
|
|
Other assets
|
|
|
-
|
|
|
|
227,486
|
|
|
|
227,486
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total Current Assets
|
|
|
-
|
|
|
|
6,645,363
|
|
|
|
6,645,363
|
|
|
|
-
|
|
|
|
2,568,971
|
|
|
|
2,568,971
|
|
Property and equipment, net
|
|
|
-
|
|
|
|
10,678
|
|
|
|
10,678
|
|
|
|
-
|
|
|
|
11,048
|
|
|
|
11,048
|
|
Goodwill
|
|
|
-
|
|
|
|
6,020
|
|
|
|
6,020
|
|
|
|
-
|
|
|
|
6,020
|
|
|
|
6,020
|
|
Intangible asset - purchased software, net
|
|
|
-
|
|
|
|
2,117,009
|
|
|
|
2,117,009
|
|
|
|
-
|
|
|
|
3,025,801
|
|
|
|
3,025,801
|
|
Other assets
|
|
|
-
|
|
|
|
12,792
|
|
|
|
12,792
|
|
|
|
-
|
|
|
|
3,058
|
|
|
|
3,058
|
|
Total Assets
|
|
$
|
-
|
|
|
$
|
8,791,862
|
|
|
$
|
8,791,862
|
|
|
$
|
-
|
|
|
$
|
5,614,898
|
|
|
$
|
5,614,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
82,795
|
|
|
$
|
3,560,910
|
|
|
$
|
3,643,705
|
|
|
$
|
82,795
|
|
|
$
|
366,274
|
|
|
$
|
449,069
|
|
Accrued expenses
|
|
|
-
|
|
|
|
796,434
|
|
|
|
796,434
|
|
|
|
-
|
|
|
|
3,368,801
|
|
|
|
3,368,801
|
|
Contract liabilities
|
|
|
-
|
|
|
|
170,449
|
|
|
|
170,449
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Due to related parties
|
|
|
-
|
|
|
|
88,907
|
|
|
|
88,907
|
|
|
|
-
|
|
|
|
65,459
|
|
|
|
65,459
|
|
Notes payable to officers
|
|
|
-
|
|
|
|
26,420
|
|
|
|
26,420
|
|
|
|
-
|
|
|
|
25,251
|
|
|
|
25,251
|
|
Convertible notes payable, net
|
|
|
-
|
|
|
|
253,712
|
|
|
|
253,712
|
|
|
|
-
|
|
|
|
2,351
|
|
|
|
2,351
|
|
Liabilities in arrears with convertible features
|
|
|
-
|
|
|
|
109,000
|
|
|
|
109,000
|
|
|
|
-
|
|
|
|
109,000
|
|
|
|
109,000
|
|
Liabilities in arrears - judgement settlement agreement (Note 7)
|
|
|
-
|
|
|
|
762,921
|
|
|
|
762,921
|
|
|
|
-
|
|
|
|
855,660
|
|
|
|
855,660
|
|
Derivative liability
|
|
|
-
|
|
|
|
343,193
|
|
|
|
343,193
|
|
|
|
-
|
|
|
|
133,669
|
|
|
|
133,669
|
|
Total Current Liabilities
|
|
$
|
82,795
|
|
|
$
|
6,111,946
|
|
|
$
|
6,194,741
|
|
|
$
|
82,795
|
|
|
$
|
4,926,465
|
|
|
$
|
5,009,260
|
|
mPHASE
TECHNOLOGIES, INC.
CONDENSED
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE NINE MONTHS ENDED MARCH 31, 2020 AND 2019
(UNAUDITED)
NOTE
13: DISCONTINUED OPERATIONS (continued)
For
the three and nine months ended March 31, 2020, there were no revenue or expenses associated with discontinued operations included
in our consolidated statements of operations. For the three and nine months ended March 31, 2019, the revenue and expenses associated
with discontinued operations included in our consolidated statements of operations were as follows:
|
|
For The Three Months Ended
|
|
|
|
March 31, 2019
|
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Cost of revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development costs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
General and administrative
|
|
|
-
|
|
|
|
1,422,737
|
|
|
|
1,442,737
|
|
Total Operating Expenses
|
|
|
-
|
|
|
|
1,422,737
|
|
|
|
1,442,737
|
|
Operating loss
|
|
|
-
|
|
|
|
(1,422,737
|
)
|
|
|
(1,422,737
|
)
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(3,805
|
)
|
|
|
(14,027
|
)
|
|
|
(17,832
|
)
|
Amortization of debt discount
|
|
|
-
|
|
|
|
(1,843
|
)
|
|
|
(1,843
|
)
|
Total Other Income (Expense)
|
|
|
(3,805
|
)
|
|
|
(15,870
|
)
|
|
|
(19,675
|
)
|
Income (loss) before income taxes
|
|
|
(3,805
|
)
|
|
|
(1,438,607
|
)
|
|
|
(1,442,412
|
)
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net loss
|
|
$
|
(3,805
|
)
|
|
$
|
(1,438,607
|
)
|
|
$
|
(1,442,412
|
)
|
|
|
For The Nine Months Ended
|
|
|
|
March 31, 2019
|
|
|
|
Discontinued
|
|
|
Continuing
|
|
|
Total
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Cost of revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Software development costs
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
General and administrative
|
|
|
-
|
|
|
|
1,541,960
|
|
|
|
1,541,960
|
|
Total Operating Expenses
|
|
|
-
|
|
|
|
1,541,960
|
|
|
|
1,541,960
|
|
Operating loss
|
|
|
-
|
|
|
|
(1,541,960
|
)
|
|
|
(1,541,960
|
)
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(27,245
|
)
|
|
|
(147,936
|
)
|
|
|
(175,181
|
)
|
Amortization of debt discount
|
|
|
-
|
|
|
|
(7,976
|
)
|
|
|
(7,976
|
)
|
Gain on extinguishment of debts
|
|
|
12,532
|
|
|
|
16,279
|
|
|
|
28,811
|
|
Total Other Income (Expense)
|
|
|
(14,713
|
)
|
|
|
(139,633
|
)
|
|
|
(154,346
|
)
|
Loss before income taxes
|
|
|
(14,713
|
)
|
|
|
(1,681,593
|
)
|
|
|
(1,696,306
|
)
|
Income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net loss
|
|
$
|
(14,713
|
)
|
|
$
|
(1,681,593
|
)
|
|
$
|
(1,696,306
|
)
|
NOTE
14: SUBSEQUENT EVENTS
Subsequent to March
31, 2020, an aggregate of $114,428 of principal, accrued interest, and fees have been converted into 815,500 shares of
the Company’s common stock.
Subsequent
to March 31, 2020, the Company entered into an Asset Purchase Agreement (“APA”) to acquire CloseComms Limited (“CloseComms”),
a United Kingdom based company with offices in Wales (U.K.) and California (U.S.), that has developed a patented, software application
platform that can be integrated into a retail customer’s existing Wi-Fi infrastructure, giving the retailer important customer
data and enabling AI-enhanced, targeted promotions to drive store traffic and sales. Pursuant to the terms of the APA, the Company
acquired all of the assets owned, used, or held by CloseComms in connection with the Business (as defined within the APA), other
than Excluded Assets (as defined within the APA), and assuming certain specified liabilities of the Business, in exchange for
2,666,666 restricted shares of the Company’s common stock.
PART
II – INFORMATION NOT REQUIRED IN PROSPECTUS