TPT
Global Tech, Inc.
CONDENSED
CONSOLIDATED BALANCE SHEETS - CONTINUED
|
|
|
|
|
|
|
|
|
|
|
|
MEZZANINE
EQUITY
|
|
|
|
|
|
Convertible
Preferred Series A, 1,000,000 designated - 1,000,000 shares issued
and outstanding as of March 31, 2021 and December 31,
2020
|
3,117,000
|
3,117,000
|
Convertible
Preferred Series B – 3,000,000 shares designated, 2,588,693
shares issued and outstanding as of March 31, 2021 and December 31,
2020
|
1,677,473
|
1,677,476
|
Convertible
Preferred Series C – 3,000,000 shares designated, zero shares
issued and outstanding as of March 31, 2021 and December 31,
2020
|
---
|
---
|
Convertible
Preferred Series D, 10,000,000 designated – 30,749 and zero
shares issued and outstanding as of March 31, 2021 and December 31,
2020
|
153,744
|
---
|
Total mezzanine
equity
|
4,948,217
|
4,794,473
|
|
|
|
STOCKHOLDERS'
DEFICIT
|
|
|
Common stock, $.001
par value, 1,000,000,000 shares authorized, 873,064,371 and
865,564,371 shares issued and outstanding as of March 31, 2021 and
December 31, 2020, respectively
|
873,065
|
865,565
|
Subscriptions
payable
|
207,845
|
125,052
|
Additional paid-in
capital
|
11,582,882
|
11,462,940
|
Accumulated
deficit
|
(42,615,996)
|
(40,902,944)
|
Total TPT Global
Tech, Inc. stockholders' deficit
|
(29,952,204)
|
(28,449,387)
|
Non-controlling
interests
|
130,890
|
(61,142)
|
Total
stockholders’ deficit
|
(29,821,314)
|
(28,510,529)
|
|
|
|
TOTAL LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
$13,058,410
|
$12,836,688
|
See accompanying notes to condensed consolidated financial
statements.
TPT Global Tech, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(Unaudited)
|
For the three
months ended March 31,
|
|
|
|
REVENUES:
|
|
|
Products
|
$2,490
|
$11,151
|
Services
|
2,709,860
|
3,064,822
|
Total
Revenues
|
2,712,350
|
3,075,973
|
|
|
|
COST OF
SALES:
|
|
|
Products
|
2,500
|
12,900
|
Services
|
2,159,154
|
2,293,588
|
Total Costs of
Sales
|
2,161,654
|
2,306,488
|
Gross
profit
|
550,696
|
769,485
|
EXPENSES:
|
|
|
Sales
and marketing
|
4,257
|
25,900
|
Professional
|
410,021
|
343,967
|
Payroll and
related
|
660,667
|
662,002
|
General and
administrative
|
670,209
|
251,372
|
Depreciation
|
155,361
|
257,403
|
Amortization
|
184,655
|
182,735
|
Total
expenses
|
2,085,170
|
1,723,379
|
Loss from
operations
|
(1,534,474)
|
(953,894)
|
|
|
|
OTHER INCOME
(EXPENSE)
|
|
|
Derivative gain
(expense)
|
185,275
|
(3,896,672)
|
Gain (loss) on debt
conversions
|
—
|
(568,875)
|
Interest
expense
|
(390,879)
|
(546,757)
|
Total
other expenses
|
(205,604)
|
(5,012,304)
|
|
|
|
Net loss before
income taxes
|
(1,740,078)
|
(5,966,198)
|
Income
taxes
|
—
|
—
|
|
|
|
NET LOSS BEFORE
NON-CONTROLLING INTERESTS
|
(1,740,078)
|
(5,966,198)
|
|
|
|
NET
LOSS ATTRIBUTABLE TO NON- CONTROLLING INTERESTS
|
(27,026)
|
—
|
|
|
|
NET LOSS
ATTRIBUTABLE TO TPT GLOBAL TECH, INC.
SHAREHOLDERS
|
$(1,713,052)
|
$(5,966,198)
|
|
|
|
Loss per
common share: Basic and diluted
|
$(0.00)
|
$(0.02)
|
|
|
|
Weighted average
number of common shares outstanding:
|
|
|
Basic and
diluted
|
870,424,730
|
382,159,789
|
See accompanying notes to condensed
consolidated financial statements.
TPT
Global Tech, Inc.
CONDENSED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
For
the three months ended March 31, 2021 and 2020
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
Paid-in Capital
|
|
|
Total
Stockholders’ Deficit
|
Balance as of December 31,
2020
|
—
|
$—
|
—
|
$—
|
865,564,371
|
$865,565
|
$125,052
|
$11,462,940
|
$(40,902,944)
|
$(61,142)
|
$(28,510,529)
|
Subscription payable for
services
|
—
|
—
|
—
|
—
|
—
|
—
|
82,793
|
—
|
—
|
—
|
82,793
|
Issuance of shares for exchange for
debt
|
---
|
---
|
---
|
---
|
7,500,000
|
7,500
|
---
|
339,000
|
---
|
---
|
346,500
|
TPT Strategic license
cancellation
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(219,058)
|
—
|
219,058
|
—
|
Net loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,713,052)
|
(27,026)
|
(1,740,078)
|
Balance as of March 31,
2021
|
—
|
$—
|
—
|
$—
|
873,064,371
|
$873,065
|
$207,845
|
$11,582,882
|
$(42,615,996)
|
$130,890
|
$(29,821,314)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as
of
December 31,
2019
|
1,000,000
|
$1,000
|
2,588,693
|
$2,589
|
177,629,939
|
$177,630
|
$574,256
|
$13,279,749
|
$(32,831,093)
|
$(18,795,869)
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issuable for director
services
|
—
|
—
|
—
|
—
|
—
|
—
|
101,562
|
—
|
—
|
101,562
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for convertible
promissory notes
|
—
|
—
|
—
|
—
|
559,694,835
|
559,695
|
—
|
1,194,233
|
—
|
1,753,928
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$(5,966,198)
|
$(5,966,198)
|
|
|
|
|
|
|
|
|
|
|
|
Balance as
of
March 31,
2020
|
1,000,000
|
$1,000
|
2,588,693
|
$2,589
|
737,324,774
|
$737,325
|
$675,818
|
$14,473,982
|
$(38,797,291)
|
$(22,906,577)
|
See accompanying notes to condensed
consolidated financial statements.
TPT
Global Tech, Inc.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH
FLOWS
(Unaudited)
|
For the three
months ended March 31,
|
|
|
|
Cash flows from
operating activities:
|
|
|
Net
loss
|
$(1,740,078)
|
$(5,966,198)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
Depreciation
|
155,361
|
257,403
|
Amortization
|
184,655
|
182,735
|
Amortization of
debt discounts
|
212,053
|
316,035
|
Loss on conversion
of notes payable
|
---
|
568,875
|
Derivative (gain)
expense
|
(185,275)
|
3,896,672
|
Share-based
compensation: Common stock
|
82,793
|
101,562
|
Changes in
operating assets and liabilities:
|
|
|
Accounts
receivable
|
(63,808)
|
314,389
|
Accounts receivable
related party
|
---
|
(55,510)
|
Prepaid expenses
and other assets
|
65,019
|
(5,346)
|
Deposits and other
assets
|
55,039
|
---
|
Accounts payable
and accrued expenses
|
651,188
|
425,345
|
Net change in
operating lease right of use assets and
liabilities
|
460,244
|
56,854
|
Other
liabilities
|
116,280
|
(3,732)
|
Net cash used in
operating activities
|
$(6,529)
|
$(96,102)
|
|
|
|
Cash flows from
investing activities:
|
|
|
Purchase of
equipment
|
$(144,481)
|
$(131,351)
|
Net cash used in
investing activities
|
$(144,481)
|
$(131,351)
|
|
|
|
Cash flows from
financing activities:
|
|
|
Proceeds from sale
of Series D Preferred Stock
|
$153,744
|
$---
|
Proceeds from
convertible notes, loans and advances
|
1,068,674
|
590,000
|
Payment on
convertible loans, advances and factoring
agreements
|
(903,978)
|
(328,392)
|
Proceeds on
convertible notes and amounts payable – related
parties
|
---
|
(179,843)
|
Payments on
financing lease liabilities
|
(12,060)
|
—
|
Net cash provided
by financing activities
|
$306,380
|
$81,765
|
|
|
|
Net change in
cash
|
$155,370
|
$46,519
|
Cash and cash
equivalents - beginning of period
|
$19,309
|
$192,172
|
|
|
|
Cash and cash
equivalents - end of period
|
$174,679
|
$238,688
|
See accompanying notes to condensed consolidated financial
statements.
TPT
Global Tech, Inc.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS -
CONTINUED
(Unaudited)
Supplemental
Cash Flow Information:
Cash paid
for:
|
|
|
Interest
|
$29,325
|
$88,736
|
Taxes
|
$—
|
$—
|
Non-Cash
Investing and Financing Activities:
|
|
|
Debt discount on
factoring agreement
|
$—
|
$216,720
|
Operating lease
liabilities and right of use assets
|
—
|
1,166,677
|
Common stock issued
in exchange for payable and note
|
$424,397
|
$—
|
TPT Strategic, Inc.
merger – Non-controlling interest in intercompany liabilities
rescinded
|
$(219,058)
|
$—
|
See accompanying notes to condensed consolidated financial
statements.
TPT
Global Tech, Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
MARCH
31, 2021
NOTE
1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Nature
of Operations
The Company was
originally incorporated in 1988 in the state of Florida. TPT
Global, Inc., a Nevada corporation formed in June 2014, merged with
Ally Pharma US, Inc., a Florida corporation, (“Ally
Pharma”, formerly known as Gold Royalty Corporation) in a
“reverse merger” wherein Ally Pharma issued 110,000,000
shares of Common Stock, or 80% ownership, to the owners of TPT
Global, Inc. in exchange for all outstanding common stock of TPT
Global Inc. and Ally Pharma agreed to change its name to TPT Global
Tech, Inc. (jointly referred to as “the Company” or
“TPTG”).
The following
acquisitions have resulted in entities which have been consolidated
into TPTG. In 2014 the Company acquired all the assets of K Telecom
and Wireless LLC (“K Telecom”) and Global Telecom
International LLC (“Global Telecom”). Effective January
31, 2015, TPTG completed its acquisition of 100% of the outstanding
stock of Copperhead Digital Holdings, Inc. (“Copperhead
Digital”) and Subsidiaries, TruCom, LLC
(“TruCom”), Nevada Utilities, Inc. (“Nevada
Utilities”) and CityNet Arizona, LLC (“CityNet”).
Effective September 30, 2016, the company acquired 100% ownership
in San Diego Media Inc. (“SDM”). In October 2017, we
entered into agreements to acquire Blue Collar, Inc. (“Blue
Collar”) which closed as of September 1, 2018. On May 7, 2019
we completed the acquisition of a majority of the assets of
SpeedConnect, LLC, which assets were conveyed into our wholly owned
subsidiary TPT SpeedConnect, LLC (“TPT SC” or
“TPT SpeedConnect”) which was formed on April 16, 2019.
On January 8, 2020 we formed TPT Federal, LLC (“TPT
Federal”). On March 30, 2020 we formed TPT MedTech, LLC
(“TPT MedTech”) and on June 6, 2020 we formed
InnovaQor, Inc (“InnovaQor”). In July and August 2020, the Company
formed Quiklab 1 LLC, QuikLAB 2, LLC, QuikLAB 3, LLC and QuikLAB 4,
LLC where TPT MedTech owns 80% (as agreed per the operating
agreement) of all outside equity investments. Effective August 1,
2020 we closed on the acquisition of 75% of The Fitness Container,
LLC (“Air Fitness”). In July 2020, we invested in a
Hong Kong company called TPT Global Tech Asia Limited of which we
own 78%, and during 2020, InnovaQor did a reverse merger with
Southern Plains of which there ended up being a non controlling
interest of 6% as of March 31, 2021 and December 31, 2020. The name
of InnovaQor remained for the merged entities but was changed to
TPT Strategic, Inc. on March 21, 2021.
We are based in San Diego, California,
and operate as a technology-based company with divisions providing
telecommunications, medical technology and product distribution,
media content for domestic and international syndication as well as
technology solutions. We operate on our own proprietary
Global Digital Media TV and Telecommunications infrastructure
platform and also provide technology solutions to businesses
domestically and worldwide. We offer Software as a Service (SaaS),
Technology Platform as a Service (PAAS), Cloud-based Unified
Communication as a Service (UCaaS) and carrier-grade performance
and support for businesses over our private IP MPLS fiber and
wireless network in the United States. Our cloud-based UCaaS
services allow businesses of any size to enjoy all the latest
voice, data, media and collaboration features in today's global
technology markets. We also operate as a Master Distributor for
Nationwide Mobile Virtual Network Operators (MVNO) and Independent
Sales Organization (ISO) as a Master Distributor for Pre-Paid
Cellphone services, Mobile phones, Cellphone Accessories and Global
Roaming Cellphones.
Significant
Accounting Policies
Please refer to
Note 1 of the Notes to the Consolidated Financial Statements in the
Company's most recent Form 10-K for all significant accounting
policies of the Company, with the exception of those discussed
below.
Basis
of Presentation
The accompanying
unaudited condensed consolidated financial statements have been
prepared according to the instructions to Form 10-Q and Section
210.8-03(b) of Regulation S-X of the Securities and Exchange
Commission (“SEC”) and, therefore, certain information
and footnote disclosures normally included in financial statements
prepared in accordance with accounting principles generally
accepted in the United States of America (“GAAP”) have
been omitted.
In the opinion of
management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been
included. Operating results for the three months ended March 31,
2021 are not necessarily indicative of the results that may be
expected for the year ending December 31, 2021.
These condensed
consolidated financial statements should be read in conjunction
with the Company’s consolidated financial statements for the
year ended December 31, 2020. The condensed consolidated balance
sheet as of March 31, 2021, has been derived from the consolidated
financial statements at that date, but does not include all of the
information and footnotes required by GAAP.
Our condensed
consolidated financial statements include the accounts of K Telecom
and Global, Copperhead Digital, SDM, Blue Collar, TPT SpeedConnect,
TPT Federal, TPT MedTech, InnovaQor, Quiklab 1, QuikLAB 2, QuikLAB
3, QuikLAB 4, Aire Fitness and TPT Global Tech Asia Limited. The
consolidated financial statements also give effects to
non-controlling interests of the QuikLABs of 20%, Aire Fitness of
25%, TPT Global Tech Asia Limited of 22% and InnovaQor of 6%, where
appropriate. All intercompany accounts and transactions have been
eliminated in consolidation.
Revenue
Recognition
We have applied ASC
606, revenue from Contracts with Customers, to all contracts as of
the date of initial application and as such, have used the
following criteria described below in more detail for each business
unit:
Identify the contract with the
customer.
Identify the performance
obligations in the contract.
Determine the transaction
price.
Allocate the transaction price
to performance obligations in the contract.
Recognize revenue when or as we satisfy a performance
obligation.
Reserves
are recorded as a reduction in net sales and are not considered
material to our consolidated statements of income for the three
months ended March 31, 2021 and 2020. In addition, we invoice
our customers for taxes assessed by governmental authorities such
as sales tax and value added taxes, where applicable. We
present these taxes on a net basis.
The Company’s
revenue generation for the three months ended March 31, 2021 and
2020 came from the following sources disaggregated by services and
products, which sources are explained in detail
below.
|
For the three
months ended
March 31,
2021
|
For the three
months ended
March 31,
2020
|
TPT
SpeedConnect
|
$2,090,406
|
$2,707,654
|
Blue
Collar
|
200,040
|
353,405
|
San Diego
Media
|
3,431
|
3,763
|
TPT
MedTech
|
375,650
|
---
|
Aire
Fitness
|
40,333
|
---
|
Total Services
Revenue
|
$2,709,860
|
$3,064,822
|
K Telecom-Product
Revenue
|
2,490
|
11,151
|
Total
Revenue
|
$2,712,350
|
$3,075,973
|
TPT SpeedConnect: ISP and Telecom Revenue
TPT SpeedConnect is
a rural Internet provider operating in 10 Midwestern States under
the trade name SpeedConnect. TPT SC’s primary business model
is subscription based, pre-paid monthly reoccurring revenues, from
wireless delivered, high-speed internet connections. In addition,
the company resells third-party satellite and DSL internet and IP
telephony services. Revenue generated from sales of
telecommunications services is recognized as the transaction with
the customer is considered closed and the customer receives and
accepts the services that were the result of the transaction. There
are no financing terms or variable transaction prices. Due date is
detailed on monthly invoices distributed to customer. Services
billed monthly in advance are deferred to the proper period as
needed. Deferred revenue are contract liabilities for cash received
before performance obligations for monthly services are satisfied.
Deferred revenue at March 31, 2021 and December 31, 2020 are
$345,935 and $292,847, respectively. Certain of our products
require specialized installation and equipment. For telecom
products that include installation, if the installation meets the
criteria to be considered a separate element, product revenue is
recognized upon delivery, and installation revenue is recognized
when the installation is complete. The Installation Technician
collects the signed quote containing terms and conditions when
installing the site equipment at customer
premises.
Revenue for
installation services and equipment is billed separately from
recurring ISP and telecom services and is recognized when equipment
is delivered and installation is completed. Revenue from ISP and
telecom services is recognized monthly over the contractual period,
or as services are rendered and accepted by the
customer.
The overwhelming
majority of our revenue continues to be recognized when
transactions occur. Since installation fees are generally small
relative to the size of the overall contract and because most
contracts are for two years or less, the impact of not recognizing
installation fees over the contract is
immaterial.
Blue Collar: Media Production Services
Blue Collar creates
original live action and animated content productions and has
produced hundreds of hours of material for the television,
theatrical, home entertainment and new media markets. Blue Collar
designs branding and marketing campaigns and has had agreements
with some of the world’s largest companies including PepsiCo,
Intel, HP, WalMart and many other Fortune 500 companies.
Additionally, they create motion picture, television and home
entertainment marketing campaigns for studios including Sony,
DreamWorks, Twentieth Century Fox, Universal Studios, Paramount
Studios, and Warner Brothers. With regard to revenue recognition,
Blue Collar receives an agreement from each client to perform
defined work. Some agreements are written, some are verbal. Work
may include creation of marketing materials and/or content
creation. Some work may be short term and take weeks to create and
some work may be longer and take months to create. There are
instances where customer agreements segregate identifiable
obligations (like filming on site vs. film editing and final
production) with separate transaction pricing. The performance
obligation is generally satisfied upon delivery of such film or
production products, at which time revenue is recognized. There are
no financing terms or variable transaction
prices.
SDM: Ecommerce, Email Marketing and Web Design
Services
SDM generates
revenue by providing ecommerce, email marketing and web design
solutions to small and large commercial businesses, complete with
monthly software support, updates and maintenance. Services are
billed monthly. There are no financing terms or variable
transaction prices. Platform infrastructure support is a prepaid
service billed in monthly recurring increments. The services are
billed a month in advance and due prior to services being rendered.
The revenue is deferred when invoiced and booked in the month the
service is provided. There is no deferred revenue at March 31, 2021
and December 31, 2020. Software support services (including
software upgrades) are billed in real time, on the first of the
month. Web design service revenues are recognized upon completion
of specific projects. Revenue is booked in the month the services
are rendered and payments are due on the final day of the month.
There are usually no contract revenues that are deferred until
services are performed.
TPT MedTech: Medical Testing Revenue
TPT MedTech
operates in the Point of Care Testing (“POCT”) market
by primarily offering mobile medical testing facilities and
software equipped for mobile devices to monitor and manage
personalized healthcare. Services used from our mobile medical
testing facilities are billing through credit cards at the time of
service. Revenue is generated from our software platform as users
sign up for our mobile healthcare monitor and management
application and tests are performed. If medical testing is in one
our own owned facilities, the usage of the software application is
included in the testing fees. If the testing is in a non-owned
outside contracted facility, fees are generated from the usage of
the software application on a per test basis and billed
monthly.
TPT MedTech also
offers two products. One is to build and sell its mobile testing
facilities called QuikLABs designed for mobile testing. This is
used by TPT MedTech for its own testing services. The other is a
sanitizing unit called SANIQuik which is used as a safe and
flexible way to sanitize providing an additional routine to hand
washing and facial coverings. The SANIQuik has not yet been
approved for sale in the United States but has in some parts of the
European community. Revenues from these products are recognized
when a product is delivered, the sales transaction considered
closed and accepted by a customer. There are no financing terms or
variable transaction prices for either of these
products.
Copperhead Digital: ISP and Telecom Revenue
Copperhead Digital
operated as a regional internet and telecom services provider
operating in Arizona under the trade name Trucom. Although there
are currently no customers and it will take capital to reopen this
revenue stream, Copperhead Digital operated as a wireless
telecommunications Internet Service Provider (“ISP”)
facilitating both residential and commercial accounts. Copperhead
Digital’s primary business model was subscription based,
pre-paid monthly reoccurring revenues, from wireless delivered,
high-speed internet connections. In addition, the company resold
third-party satellite and DSL internet and IP telephony services.
Revenue generated from sales of telecommunications services was
recognized as the transaction with the customer is considered
closed and the customer received and accepted the services that
were the result of the transaction. There are no financing terms or
variable transaction prices. Due date was detailed on monthly
invoices distributed to customer. Services billed monthly in
advance were deferred to the proper period as needed. Deferred
revenue was contract liabilities for cash received before
performance obligations for monthly services are satisfied. Certain
of its products required specialized installation and equipment.
For telecom products that included installation, if the
installation met the criteria to be considered a separate element,
product revenue was recognized upon delivery, and installation
revenue was recognized when the installation was complete. The
Installation Technician collected the signed quote containing terms
and conditions when installing the site equipment at customer
premises.
Revenue for
installation services and equipment was billed separately from
recurring ISP and telecom services and was recognized when
equipment was delivered, and installation was completed. Revenue
from ISP and telecom services was recognized monthly over the
contractual period, or as services were rendered and accepted by
the customer.
The overwhelming
majority of revenue was recognized when transactions occurred.
Since installation fees were generally small relative to the size
of the overall contract and because most contracts were for a year
or less, the impact of not recognizing installation fees over the
contract was immaterial.
K Telecom: Prepaid Phones and SIM Cards Revenue
K Telecom generates
revenue from reselling prepaid phones, SIM cards, and rechargeable
minute traffic for prepaid phones to its customers (primarily
retail outlets). Product sales occur at the customer’s
locations, at which time delivery occurs and cash or check payment
is received. The Company recognizes the revenue when they receive
payment at the time of delivery. There are no financing terms or
variable transaction prices.
Basic
and Diluted Net Loss Per Share
The Company
computes net income (loss) per share in accordance with ASC 260,
“Earning per Share”. ASC 260 requires presentation of
both basic and diluted earnings per share (“EPS”) on
the face of the income statement. Basic EPS is computed by dividing
net income (loss) available to common shareholder (numerator) by
the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS gives effect to all dilutive
potential common shares outstanding during the period using the
treasury stock method for options and warrants and using the
if-converted method for preferred stock and convertible notes. In
computing diluted EPS, the average stock price for the period is
used in determining the number of shares assumed to be purchased
from the exercise of stock options or warrants. Diluted EPS
excludes all dilutive potential shares if their effect is
anti-dilutive. As of March 31, 2021, the Company had shares that
were potentially common stock equivalents as
follows:
|
|
Convertible
Promissory Notes
|
129,822,592
|
Series A Preferred
Stock (1)
|
1,258,081,214
|
Series B Preferred
Stock
|
2,588,693
|
Series D Preferred
Stock (2)
|
4,067,328
|
Stock Options and
Warrants
|
3,333,333
|
|
1,397,893,160
|
___________
(3)
Holder of the
Series A Preferred Stock which is Stephen J. Thomas, is guaranteed
60% of outstanding common stock upon conversion. The Company would
have to authorize additional shares for this to occur as only
1,000,000,000 shares are currently authorized.
(4)
Holders of the
Series D Preferred Stock may decide after 18 months to convert to
common stock @ 80% of the 30 day average market closing price (for
previous 30 business days) divided into $5.00. There is also an
automatic conversion of the Series D Preferred Stock without
consent of holders upon any national exchange listing approval and
the registration effectiveness of common stock underlying the
conversion rights. The automatic conversion to common from Series D
Preferred shall be on a one for one basis.
Financial
Instruments and Fair Value of Financial
Instruments
Our primary
financial instruments at March 31, 2021 and December 31, 2020
consisted of cash equivalents, accounts receivable, accounts
payable, notes payable and derivative liabilities. We apply fair
value measurement accounting to either record or disclose the value
of our financial assets and liabilities in our financial
statements. Fair value is defined as the exchange 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. A fair value hierarchy requires an entity
to maximize the use of observable inputs, where available, and
minimize the use of unobservable inputs when measuring fair
value.
Described below are
the three levels of inputs that may be used to measure fair
value:
Level 1 Quoted prices in active
markets for identical assets or liabilities.
Level 2 Observable inputs other
than Level 1 prices, such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or
other inputs that are observable or can be corroborated by
observable market data for substantially the full term of the
assets or liabilities.
Level 3 Unobservable inputs that
are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities.
We consider our
derivative financial instruments as Level 3. The balances for our
derivative financial instruments as of March 31, 2021 are the
following:
Derivative
Instrument
|
|
Fair value of
Auctus Convertible Promissory Note
|
$4,083,329
|
Fair value of EMA
Financial Convertible Promissory Note
|
911,387
|
Fair value of
Warrants issued with the derivative instruments
|
11,195
|
Fair value of
Littman promissory note agreement
|
151,850
|
|
$5,157,761
|
Recently
Adopted Accounting Pronouncements
In August 2020, the
FASB issued ASU 2020-06, "Debt - Debt with Conversion and Other
Options (Subtopic 470-20) and Derivatives and Hedging - Contracts
in Entity's Own Equity (Subtopic 815 - 40)" ("ASU 2020-06"). ASU
2020-06 simplifies the accounting for certain financial instruments
with characteristics of liabilities and equity, including
convertible instruments and contracts on an entity's own equity.
The ASU is part of the FASB's simplification initiative, which aims
to reduce unnecessary complexity in U.S. GAAP. The ASU's amendments
are effective for fiscal years beginning after December 15, 2023,
and interim periods within those fiscal years, with early adoption
permissible for fiscal years beginning after December 15, 2020. The
Company early adopted ASU 2060-06 on January 1, 2021, which had no
material impact on its financial statements.
Management has
reviewed recently issued accounting pronouncements and have
determined there are not any that would have a material impact on
the condensed consolidated financial
statements.
NOTE
2 – ACQUISITIONS
The Fitness Container, LLC (DBA Aire Fitness)
On June 1, 2020,
the Company signed an agreement for the acquisition of a majority
interest in San Diego based manufacturing company, The Fitness
Container, LLC dba “Aire Fitness” (www.airefitness.com), for
500,000 shares of common stock in TPT, vesting and issuable after
the common stock reaches at least a $1.00 per share closing price
in trading, a $500,000 promissory note payable primarily out of
future capital raising and a 10% gross profit royalty from sales of
drive through lab operations for the first year. Aire Fitness, in
which TPT owns 75% is a California LLC founded in 2014 focused on
custom designing, manufacturing, and selling high-end turnkey
outdoor fitness studios and mobile medical testing labs. Aire
Fitness has contracted with YMCAs, Parks and Recreation
departments, Universities and Country Clubs which are currently
using its mobile gyms. Aire Fitness’ existing and
future clients will be able to take advantage of TPT’s
upcoming Broadband, TV and Social Media platform to offer virtual
classes utilizing the company’s mobile gyms. The agreement
included an employment agreement for Mario Garcia, former principal
owner, which annual employment is to be at $120,000 plus customary
employee benefits. This agreement was closed August 1,
2020.
The Company evaluated this acquisition
in accordance with ASC 805-10-55-4 to discern whether the assets
and operations of the assets purchased met the definition of a
business. The company concluded that there are processes and
sufficient inputs into outputs. Accordingly, the Company accounted
for this transaction as a business combination and allocated the
purchase price as follows:
Consideration given
at fair value:
|
|
Note payable, net
of discount
|
$340,000
|
Accounts
payable
|
157,252
|
Non-controlling
interest
|
113,333
|
|
$610,585
|
|
|
Assets acquired at
fair value:
|
|
Cash
|
$460
|
Accounts
receivable
|
39,034
|
|
$39,494
|
Goodwill
|
$571,091
|
Included in the
consolidated statement of operations for the three months ended
March 31, 2021 is $40,333 in revenues and $22,574 of net
losses.
TPT
Strategic Merger with Southern Plains
On August 1, 2020,
InnovaQor (name changed to
TPT Strategic, Inc.), a wholly-owned subsidiary of the Company,
entered into a Merger Agreement with the publicly traded company
Southern Plains Oil Corp. (OTC PINK: SPLN prior to Merger
Agreement). The SPLN Merger moved the Company’s subsidiary
TPT Strategic one step closer to completing an executed Asset
Purchase Agreement with Rennova Health, Inc. and positioned TPT
Strategic to trade on the OTC Market. The Company was to receive
6,000,000 common shares as part of the Merger Agreement out of a
total of 6,400,667 common shares
outstanding.
During 2020, TPT Strategic authorized a Series A Super Majority
Preferred Stock valued at $350,000 by management and issued to a
third party in exchange for legal services. Effective September 30,
2020, the Series A Super Majority Preferred Stock was exchanged
with TPT for a note payable of $350,000 payable in cash or common
stock (see Note 5(2)). As such, as of September 30, 2020, the
Company, for accounting purposes, took control of the merged TPT
Strategic and reflected in it’s consolidated balance sheet
the non-controlling interest of $219,058 in the liabilities under a
license agreement valued at $3,500,000. This $3,500,000 was
recorded as a Note Payable and expensed on InnovaQor’s books.
During the three months ended March 31, 2021, the license agreement
was cancelled and the non controlling interest
reversed.
NOTE
3 – GOING CONCERN
The accompanying
consolidated financial statements have been prepared assuming that
the Company will continue as a going concern.
Cash flows
generated from operating activities were not enough to support all
working capital requirements for the three months ended March 31,
2021 and 2020. Financing activities described below have helped
with working capital and other capital
requirements.
We incurred
$1,740,078 and $5,966,198, respectively, in losses, and we used
$6,529 and $96,102, respectively, in cash from operations for the
three months ended March 31, 2021 and 2020. We calculate the net
cash used by operating activities by decreasing, or increasing in
case of gain, our let loss by those items that do not require the
use of cash such as depreciation, amortization, promissory note
issued for research and development, note payable issued for legal
fees, derivative expense or gain, gain on extinguishment of debt,
loss on conversion of notes payable, impairment of goodwill and
long-loved assts and share-based compensation which totaled to a
net $450,336 for 2021 and $5,323,282 for 2020.
In addition, we
report increases and reductions in liabilities as uses of cash and
deceases assets and increases in liabilities as sources of cash,
together referred to as changes in operating assets and
liabilities. For the three months ended March 31, 2021, we had a
net increase in our assets and liabilities of $1,283,213 primarily
from an increase in accounts payable from lag of payments for
accounts payable for cash flow considerations and an increase in
the balances from our operating lease liabilities. For the three
months ended March 31, 2021, we had a net increase to our assets
and liabilities of $739,018 for similar
reasons.
Cash flows from
financing activities were $306,380 and $81,765 for the three months
ended March 31, 2021 and 2020, respectively. For the three months
ended March 31, 2021, these cash flows were generated primarily
from proceeds from sale of Series D Preferred Stock of $153,744,
proceeds from convertible notes, loans and advances of $1,068,674
offset by payment on convertible loans, advances and factoring
agreements of $903,978. For the three months ended March 31, 2020,
cash flows from financing activities primarily came from proceeds
from convertible notes, loans and advances of $590,000 offset by
payments on convertible loans, advances and factoring agreements of
$328,392 and payments on convertible notes and amounts payable
– related parties of $179,843.
Cash flows used in
investing activities were $144,481 and $131,351, respectively, for
the three months ended March 31, 2021 and 2020. These cash flows
were used for the purchase of equipment.
These factors raise
substantial doubt about the ability of the Company to continue as a
going concern for a period of one year from the issuance of these
financial statements. The financial statements do not include any
adjustments that might result from the outcome of this
uncertainty.
In
December 2019, COVID-19 emerged and has subsequently spread
worldwide. The World Health Organization has declared COVID-19 a
pandemic resulting in federal, state and local governments and
private entities mandating various restrictions, including travel
restrictions, restrictions on public gatherings, stay at home
orders and advisories and quarantining of people who may have been
exposed to the virus. After close monitoring and responses and
guidance from federal, state and local governments, in an effort to
mitigate the spread of COVID-19, around March 18, 2020 for a period
of time, the Company closed its Blue Collar office in Los Angeles
and its TPT SpeedConnect offices in Michigan, Idaho and
Arizona. Most employees were working remotely, however this
is not possible with certain employees and all subcontractors that
work for Blue Collar. The Company continues to monitor
developments, including government requirements and recommendations
at the national, state, and local level to evaluate possible
extensions to all or part of such closures.
The
Company has taken advantage of the stimulus offerings and received
$722,200 in April 2020 and $680,500 in February 2021 and believes
it has used these funds as is prescribed by the stimulus offerings
to have the entire amounts forgiven. The Company has applied
for forgiveness of the original stimulus of $722,200. The
forgiveness process for stimulus funded in February 2021 has not
begun. The Company will try and take advantage of additional
stimulus as it is available and is also in the process of trying to
raise debt and equity financing, some of which may have to be used
for working capital shortfalls if revenues continue to decline
because of the COVID-19 closures.
In order for us to
continue as a going concern for a period of one year from the
issuance of these financial statements, we will need to obtain
additional debt or equity financing and look for companies with
cash flow positive operations that we can acquire. There can be no
assurance that we will be able to secure additional debt or equity
financing, that we will be able to acquire cash flow positive
operations, or that, if we are successful in any of those actions,
those actions will produce adequate cash flow to enable us to meet
all our future obligations. Most of our existing financing
arrangements are short-term. If we are unable to obtain additional
debt or equity financing, we may be required to significantly
reduce or cease operations.
NOTE
4 – PROPERTY AND EQUIPMENT
Property and
equipment and related accumulated depreciation as of March 31, 2021
and December 31, 2020 are as follows:
|
|
|
Property and
equipment:
|
|
|
Telecommunications
fiber and equipment
|
$2,578,526
|
$2,530,167
|
Film production
equipment
|
369,903
|
369,903
|
Medical
equipment
|
229,452
|
133,329
|
Office furniture
and equipment
|
86,899
|
86,899
|
Leasehold
improvements
|
18,679
|
18,679
|
Total
property and equipment
|
3,283,459
|
3,138,977
|
Accumulated
depreciation
|
(1,148,741)
|
(993,380)
|
Property and
equipment, net
|
$2,134,718
|
$2,145,597
|
Depreciation
expense was $155,361 and $257,403 for the three months ended March
31, 2021 and 2020, respectively.
NOTE
5 – DEBT FINANCING ARRANGEMENTS
Financing
arrangements as of March 31, 2021 and December 31, 2020 are as
follows:
|
|
|
Loans and advances
(1)
|
$2,686,842
|
$2,517,200
|
Convertible notes
payable (2)
|
1,711,098
|
1,711,098
|
Factoring
agreements (3)
|
464,711
|
635,130
|
Debt – third
party
|
$4,862,651
|
$4,863,428
|
|
|
|
Line of credit,
related party secured by assets (4)
|
$3,043,390
|
$3,043,390
|
Debt– other
related party, net of discounts (5)
|
7,450,000
|
7,423,334
|
Convertible debt
– related party (6)
|
922,181
|
922,481
|
Shareholder debt
(7)
|
61,769
|
93,072
|
Debt –
related party
|
$11,477,340
|
$11,482,277
|
|
|
|
Total financing
arrangements
|
$16,339,991
|
$16,345,705
|
|
|
|
Less current
portion:
|
|
|
Loans, advances and
factoring agreements – third party
|
$(1,703,678)
|
$(2,308,753)
|
Convertible notes
payable third party
|
(1,711,098)
|
(1,711,098
|
Debt –
related party, net of discount
|
(10,555,159)
|
(10,559,796)
|
Convertible notes
payable– related party
|
(922,181)
|
(922,481)
|
|
(14,892,116)
|
(15,502,128)
|
Total long term
debt
|
$1,447,875
|
$843,577
|
__________
(1) The terms of
$40,000 of this balance are similar to that of the Line of Credit
which bears interest at adjustable rates, 1 month Libor plus 2%,
2.14% as of March 31, 2021, and is secured by assets of the
Company, was due August 31, 2020, as amended, and included 8,000
stock options as part of the terms which options expired December
31, 2019 (see Note 7).
$400,500 is a line
of credit that Blue Collar has with a bank, bears interest at Prime
plus 1.125%, 4.38% as of March 31, 2021, and was due March 25,
2021.
$302,800 is a bank
loan dated May 28, 2019 which bears interest at Prime plus 6%,
9.25% as of March 31, 2021, is interest only for the first year,
there after beginning in June of 2020 payable monthly of principal
and interest of $22,900 until the due date of May 1, 2022. The bank
loan is collateralized by assets of the
Company.
$722,220 and
$680,500 represent loans under the COVID-19 Pandemic Paycheck
Protection Program (“PPP”) originated in April 2020 and
February 2021, respectively. The Company believes that it has used
the funds as prescribed by the stimulus offerings to have the
entire amounts forgiven. The Company
has applied for forgiveness of the original stimulus of $722,200.
The forgiveness process for stimulus funded in February 2021 has
not begun. If any of the PPP loans are not forgiven then,
per the PPP, the unforgiven loan amounts will be payable monthly
over a five-year period of which payments are to begin no later
than 10 months after the covered period as defined at a 1% annual
interest rate.
On
June 4, 2019, the Company consummated a Securities Purchase
Agreement with Odyssey Capital Funding, LLC.
(“Odyssey”) for the purchase of a $525,000 Convertible
Promissory Note (“Odyssey Convertible Promissory
Note”). The Odyssey Convertible Promissory Note was due June
3, 2020, paid interest at the rate of 12% ( 24% default) per annum
and gave the holder the right from time to time, and at any time
during the period beginning six months from the issuance date to
convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price was 55% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Odyssey Convertible Promissory Note could be prepaid in full at
125% to 145% up to 180 days from origination. Through June 3, 2020,
Odyssey converted $49,150 of principal and $4,116 of accrued
interest into 52,961,921 shares of common stock of the Company. On
June 8, 2020, Odyssey agreed to convert the remaining principal and
accrued interest balance on the Odyssey Convertible Promissory Note
of $475,850 and $135,000, respectively, to a term loan payable in
six months in the form of a balloon payment, earlier if the Company
has a funding event, bearing simple interest on the unpaid balance
of 0% for the first three months and then 10% per annum thereafter.
This loan is in default. The Company is negotiating with Odyssey
for repayment.
Effective September
30, 2020, we entered into a Purchase Agreement by which we agreed
to purchase the 500,000 outstanding Series A Preferred shares of
TPT Strategic, our majority owned subsidiary, in an agreed amount
of $350,000 in cash or common stock, if not paid in cash, at the
five day average price preceding the date of the request for
effectiveness after the filing of a registration statement on Form
S-1. This was modified December 28 and 29, 2020, to provide for
registration of 7,500,000 common shares for resale at the market
price. Any balance due on notes will be calculated after an
accounting for the net sales proceeds from sale of the stock by
February 28, 2021 and may be paid in cash or stock thereafter. The
Series A Preferred shares were purchased from the Michael A.
Littman, Atty. Defined Benefit Plan. The $350,000 was originally
recorded as a Note Payable as of December 31, 2020 but then
reclassified to equity and derivative liability when the 7,500,000
shares were issued during January 2021.
The remaining
balances generally bear interest at approximately 10%, have
maturity dates that are due on demand or are past due, are
unsecured and are classified as current in the balance
sheets.
(2) During
2017, the Company issued convertible promissory notes in the amount
of $67,000 (comprised of $62,000 from two related parties and
$5,000 from a former officer of CDH), all which were due May 1,
2020 and bear 6% annual interest (12% default interest rate). The
convertible promissory notes are convertible, as amended, at $0.25
per share. These convertible promissory notes were not repaid May
1, 2020.
During 2019, the
Company consummated Securities Purchase Agreements dated March 15,
2019, April 12, 2019, May 15, 2019, June 6, 2019 and August 22,
2019 with Geneva Roth Remark Holdings, Inc. (“Geneva
Roth”) for the purchase of convertible promissory notes in
the amounts of $68,000, $65,000, $58,000, $53,000 and $43,000
(“Geneva Roth Convertible Promissory Notes”). The
Geneva Roth Convertible Promissory Notes are due one year from
issuance, pays interest at the rate of 12% (principal amount
increases 150%-200% and interest rate increases to 24% under
default) per annum and gives the holder the right from time to
time, and at any time during the period beginning 180 days from the
origination date to the maturity date or date of default to convert
all or any part of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is 61% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Geneva Roth Convertible Promissory Notes may be prepaid in
whole or in part of the outstanding balance at 125% to 140% up to
180 days from origination. Geneva Roth converted a total of
$244,000 of principal and $8,680 of accrued interest through March
31, 2021 from its various Securities Purchase Agreements into
125,446,546 shares of common stock of the Company leaving no
outstanding principal balances as of March 31, 2021. On February
13, 2020, the August 22, 2019 Securities Purchase Agreement was
repaid for $63,284, including a premium and accrued
interest.
On
March 25, 2019, the Company consummated a Securities Purchase
Agreement dated March 18, 2019 with Auctus Fund, LLC.
(“Auctus”) for the purchase of a $600,000 Convertible
Promissory Note (“Auctus Convertible Promissory Note”).
The Auctus Convertible Promissory Note is due December 18, 2019,
pays interest at the rate of 12% (24% default) per annum and gives
the holder the right from time to time, and at any time during the
period beginning 180 days from the origination date or at the
effective date of the registration of the underlying shares of
common stock, which the holder has registration rights for, to
convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is the lessor of the lowest trading
price during the previous 25 trading days prior the date of the
Auctus Convertible Promissory Note or 50% multiplied by the average
of the two lowest trading prices for the common stock during the
previous 25 trading days prior to the applicable conversion date.
The Auctus Convertible Promissory Note may be prepaid in full at
135% to 150% up to 180 days from origination. Auctus converted
$33,180 of principal and $142,004 of accrued interest into
376,000,000 shares of common stock of the Company prior to March
31, 2021. 2,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 7.
On
June 6, 2019, the Company consummated a Securities Purchase
Agreement with JSJ Investments Inc. (“JSJ”) for the
purchase of a $112,000 Convertible Promissory Note (“JSJ
Convertible Promissory Note”). The JSJ Convertible Promissory
Note is due June 6, 2020, pays interest at the rate of 12% per
annum and gives the holder the right from time to time, and at any
time during the period beginning 180 days from the origination date
to convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is the lower of the market price, as
defined, or 55% multiplied by the average of the two lowest trading
prices for the common stock during the previous 20 trading days
prior to the applicable conversion date. The JSJ Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. JSJ converted $43,680 of principal into
18,500,000 shares of common stock of the Company prior to March 31,
2021. In addition, on February 25, 2020 the Company repaid for
$97,000, including a premium and accrued interest, for all
remaining principal and accrued interest balances as of that day.
333,333 warrants were issued in conjunction with the issuance of
this debt. See Note 7.
On
June 11, 2019, the Company consummated a Securities Purchase
Agreement with EMA Financial, LLC. (“EMA”) for the
purchase of a $250,000 Convertible Promissory Note (“EMA
Convertible Promissory Note”). The EMA Convertible Promissory
Note is due June 11, 2020, pays interest at the rate of 12%
(principal amount increases 200% and interest rate increases to 24%
under default) per annum and gives the holder the right from time
to time to convert all of the outstanding balance into common stock
of the Company limited to 4.99% of the outstanding common stock of
the Company. The conversion price is 55% multiplied by the lowest
traded price for the common stock during the previous 25 trading
days prior to the applicable conversion date. The EMA Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. Prior to March 31, 2021, EMA converted
$35,366 of principal into 147,700,000 shares of common stock of the
Company. 1,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 7.
The Company is in
default under its derivative financial instruments and received
notice of such from Auctus and EMA for not reserving enough shares
for conversion and for not having filed a Form S-1 Registration
Statement with the Securities and Exchange Commission. It was the
intent of the Company to pay back all derivative securities prior
to the due dates but that has not occurred in case of Auctus or
EMA. As such, the Company is currently in negotiations with Auctus
and EMA and relative to extending due dates and changing terms on
the Notes. The Company has been named in a lawsuit by EMA for
failing to comply with a Securities Purchase Agreement entered into
in June 2019. See Note 8 Other Commitments and
Contingencies.
On
February 14, 2020, the Company agreed to a Secured Promissory Note
with a third party for $90,000. The Secured Promissory Note was
secured by the assets of the Company and was due June 14, 2020 or
earlier in case the Company is successful in raising other monies
and carried an interest charge of 10% payable with the principal.
The Secured Promissory Note was also convertible at the option of
the holder into an equivalent amount of Series D Preferred Stock.
The Secured Promissory Note also included a guaranty by the CEO of
the Company, Stephen J. Thomas III. This Secured Promissory Note
was paid off in June 2020, including $9,000 of interest in June and
$1,000 in July 2020.
(3) The Factoring
Agreement with full recourse, due February 29, 2020, as amended,
was established in June 2016 with a company that is controlled by a
shareholder and is personally guaranteed by an officer of the
Company. The Factoring Agreement is such that the Company pays a
discount of 2% per each 30-day period for each advance received
against accounts receivable or future billings. The Company was
advanced funds from the Factoring Agreement for which $101,244 and
$101,244 in principal remained unpaid as of March 31, 2021 and
December 31, 2020, respectively.
On May 8, 2019, the
Company entered into a factoring agreement with Advantage Capital
Funding (“2019 Factoring agreement”). $500,000, net of
expenses, was funded to the Company with a promise to pay $18,840
per week for 40 weeks until a total of $753,610 is paid which
occurred in February 2020.
On
February 21, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 Factoring
Agreement”). The balance to be purchased and sold is $716,720
for which the Company received $500,000, net of fees. Under the
2020 Factoring Agreement, the Company was to pay $14,221 per week
for 50 weeks at an effective interest rate of approximately 43%
annually. However, due to COVID-19 the payments under the 2020
Factoring Agreement were reduced temporarily, to between $9,000 and
$11,000 weekly. All deferred payments, $39,249 as of March 31,
2021, were subsequently paid. The 2020 Factoring Agreement includes
a guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
November 13, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 NewCo Factoring
Agreement”). The balance to be purchased and sold is $326,400
for which the Company received $232,800, net of fees. Under the
2020 NewCo Factoring Agreement, the Company is to pay $11,658 per
week for 28 weeks at an effective interest rate of approximately
36% annually. The 2020 NewCO Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts with Samson MCA LLC
(“Samson Factoring Agreement”). The balance to be
purchased and sold is $162,500 for which the Company received
$118,625, net of fees. Under the Samson Factoring Agreement, the
Company is to pay $8,125 per week for 20 weeks at an effective
interest rate of approximately 36%. The Samson Factoring Agreement
includes a guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into a consolidation
agreement for the Purchase and Sale of Future Receipts with QFS
Capital (“QFS Factoring Agreement”). The balance to be
purchased and sold is $976,918 for which the Company receives
weekly payments of $29,860 for 20 weeks and then $21,978 for 4
weeks and then $11,669 in the last week of receipts all totaling
$696,781 net of fees. During the same time, the Company is required
to pay weekly $23,087 for 42 weeks at an effective interest rate of
approximately 36% annually. The QFS Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
(4) The Line of
Credit originated with a bank and was secured by the personal
assets of certain shareholders of Copperhead Digital. During 2016,
the Line of Credit was assigned to the Copperhead Digital
shareholders, who subsequent to the Copperhead Digital acquisition
by TPTG became shareholders of TPTG, and the secured personal
assets were used to pay off the bank. The Line of Credit bears a
variable interest rate based on the 1 Month LIBOR plus 2.0%, 2.14%
as of March 31, 2021, is payable monthly, and is secured by the
assets of the Company. 1,000,000 shares of Common Stock of the
Company have been reserved to accomplish raising the funds to pay
off the Line of Credit. Since assignment of the Line of Credit to
certain shareholders, which balance on the date of assignment was
$2,597,790, those shareholders have loaned the Company $445,600
under the similar terms and conditions as the line of credit but
most of which were also given stock options totaling $85,120 which
expired as of December 31, 2019 (see Note 8) and was due, as
amended, August 31, 2020. The Company is in negotiations to
refinance this Line of Credit.
During the years
ended December 31, 2019 and 2018, those same shareholders and one
other have loaned the Company money in the form of convertible
loans of $136,400 and $537,200, respectively, described in (2) and
(6).
(5) $350,000
represents cash due to the prior owners of the technology acquired
in December 2016 from the owner of the Lion Phone which is due to
be paid as agreed by TPTG and the former owners of the Lion Phone
technology and has not been determined.
$4,000,000
represents a promissory note included as part of the consideration
of ViewMe Live technology acquired in 2017, later agreed to as
being due and payable in full, with no interest with $2,000,000
from debt proceeds and the remainder from proceeds from the second
Company public offering.
$1,000,000
represents a promissory note which was entered into on May 6, 2020
for the acquisition of Media Live One Platform from
Steve and Yuanbing Caudle for the further development of software.
This was expensed as research and development in 2020. This $1,000,000 promissory note
is non-interest bearing, due after funding has been received
by the Company from its various investors and other sources. Mr.
Caudle is a principal with the Company’s ViewMe
technology.
On September 1,
2018, the Company closed on its acquisition of Blue Collar. Part of
the acquisition included a promissory note of $1,600,000 and
interest at 3% from the date of closure. The promissory note is
secured by the assets of Blue Collar.
$500,000 represents
a Note Payable related to the acquisition of 75% of Aire Fitness,
payable by February 1, 2021 or as mutually agreed out of future
capital raising efforts or net profits. The Note Payable has not
been paid and does not accrue interest.
(6) During 2016,
the Company acquired SDM which consideration included a convertible
promissory note for $250,000 due February 29, 2019, as amended,
does not bear interest, unless delinquent in which the interest is
12% per annum, and is convertible into common stock at $1.00 per
share. The SDM balance is $182,381 as of March 31, 2021. As of
March 31, 2021, this convertible promissory note is
delinquent.
During 2018, the
Company issued convertible promissory notes in the amount of
$537,200 to related parties and $10,000 to a non-related party
which bear interest at 6% (11% default interest rate), are due 30
months from issuance and are convertible into Series C Preferred
Stock at $1.00 per share.
(7) The shareholder
debt represents funds given to TPTG or subsidiaries by officers and
managers of the Company as working capital. There are no written
terms of repayment or interest that is being accrued to these
amounts and they will only be paid back, according to management,
if cash flows support it. They are classified as current in the
balance sheets.
During the year
ended December 31, 2020, the holders of approximately $4,700,000 of
existing financing arrangements agreed to exchange their debt and
accrued interest for Series D Preferred Stock through a separate
$12 Million Private Placement of Series D Preferred Stock
(“$12 Million Private Placement”), conditioned on the
Company raising at least $12,000,000. To date, this condition has
not been met.
See Lease financing
arrangements in Note 8.
NOTE 6 -DERIVATIVE FINANCIAL INSTRUMENTS
The Company previously adopted the provisions of
ASC subtopic 825-10, Financial
Instruments (“ASC
825-10”). ASC 825-10 defines fair value as the price that
would be received from selling an asset or paid to transfer a
liability in an orderly transaction between market participants at
the measurement date. When determining the fair value measurements
for assets and liabilities required or permitted to be recorded at
fair value, the Company considers the principal or most
advantageous market in which it would transact and considers
assumptions that market participants would use when pricing the
asset or liability, such as inherent risk, transfer restrictions,
and risk of nonperformance. ASC 825-10 establishes a fair value
hierarchy that requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring
fair value.
The
derivative liability as of March 31, 2021, in the amount of
$5,157,761 has a level 3 classification under ASC
825-10.
The
following table provides a summary of changes in fair value of the
Company’s Level 3 financial liabilities as of March 31,
2021.
|
Debt Derivative
Liabilities
|
Balance, December
31, 2019
|
$8,836,514
|
Change in
derivative liabilities from conversion of notes
payable
|
(1,144,290)
|
Change in
derivative liabilities from the Odyssey conversion to a term
loan
|
(1,286,762)
|
Change in fair
value of derivative liabilities for the period – derivative
expense
|
(1,140,323
|
Balance, December
31, 2020
|
$5,265,139
|
Initial fair value
of derivative liabilities during the period
|
77,897
|
Change in fair
value of derivative liabilities for period – derivative
expense
|
(185,275)
|
Balance, March 31,
2021
|
$5,157,761
|
Convertible notes payable and
warrant derivatives – The Company issued convertible promissory notes
which are convertible into common stock, at holders’ option,
at a discount to the market price of the Company’s common
stock. The Company has identified the embedded derivatives related
to these notes relating to certain anti-dilutive (reset)
provisions. These embedded derivatives included certain conversion
features. The accounting treatment of derivative financial
instruments requires that the Company record fair value of the
derivatives as of the inception date of debenture and to fair value
as of each subsequent reporting date.
As
of March 31, 2021, the Company marked to market the fair value of
the debt derivatives and determined a fair value of $5,157,761
($4,994,716 from the convertible notes, $151,850 from other debt
and $11,195 from warrants) in Note 5 (2) above. The Company
recorded a gain from change in fair value of debt derivatives of
$185,275 for the three months ended March 31, 2021. The fair value
of the embedded derivatives was determined using Monte Carlo
simulation method based on the following assumptions: (1) dividend
yield of 0%, (2) expected volatility of 151.1% to 302.7%, (3)
weighted average risk-free interest rate of 0.3% to 0.35% (4)
expected life of 0.25 to 3.183 years, and (5) the quoted market
price of $0.039 to $0.039 for the Company’s common
stock.
NOTE
7 - STOCKHOLDERS' DEFICIT
Preferred
Stock
As of March 31,
2021, we had authorized 100,000,000 shares of Preferred Stock, of
which certain shares had been designated as Series A Preferred
Stock, Series B Preferred Stock, Series C and Series D Preferred
Stock.
During the prior
year ended December 31, 2020, the Series A Preferred Stock and the
Series B Preferred Stock were reclassified as mezzanine equity as a
result of the Company not having enough authorized common shares to
be able to issue common shares upon their conversion. The Series C
and D Preferred Stock are also classified as mezzanine equity for
the same reason.
Series
A Convertible Preferred Stock
In February 2015,
the Company designated 1,000,000 shares of Preferred Stock as
Series A Preferred Stock. In February 2015, the Board of Directors
authorized the issuance of 1,000,000 shares of Series A Preferred
Stock to Stephen Thomas, Chairman, CEO and President of the
Company, valued at $3,117,000 for compensation
expense.
The Series A
Preferred Stock was designated in February 2016, has a par value of
$.001, is redeemable at the Company’s option at $100 per
share, is senior to any other class or series of outstanding
Preferred Stock or Common Stock and does not bear dividends. The
Series A Preferred Stock has a liquidation preference immediately
after any Senior Securities, as defined and amended, of an amount
equal to amounts payable owing, including contingency amounts where
Holders of the Series A have personally guaranteed obligations of
the Company. Holders of the Series A Preferred Stock shall,
collectively have the right to convert all of their Series A
Preferred Stock when conversion is elected into that number of
shares of Common Stock of the Company, determined by the following
formula: 60% of the issued and outstanding Common Shares as
computed immediately after the transaction for conversion. For
further clarification, the 60% of the issued and outstanding common
shares includes what the holders of the Series A Preferred Stock
may already hold in common shares at the time of conversion. The
Series A Preferred Stock, collectively, shall have the right to
vote as if converted prior to the vote to a number of shares equal
to 60% of the outstanding Common Stock of the
Company.
During the year
ended December 31, 2020, the Series A Preferred Stock was
reclassified as mezzanine equity as a result of the Company not
having enough authorized common shares to be able to issue common
shares upon their conversion.
Series
B Convertible Preferred Stock
In February 2015,
the Company designated 3,000,000 shares of Preferred Stock as
Series B Convertible Preferred Stock.
The Series B
Preferred Stock was designated in February 2015, has a par value of
$.001, is not redeemable, is senior to any other class or series of
outstanding Preferred Stock, except the Series A Preferred Stock,
or Common Stock and does not bear dividends. The Series B Preferred
Stock has a liquidation preference immediately after any Senior
Securities, as defined and currently the Series A Preferred Stock,
and of an amount equal to $2.00 per share. Holders of the Series B
Preferred Stock have a right to convert all or any part of the
Series B Preferred Shares and will receive and equal number of
common shares at the conversion price of $2.00 per share. The
Series B Preferred Stockholders have a right to vote on any matter
with holders of Common Stock and shall have a number of votes equal
to that number of Common Shares on a one to one
basis.
There are 2,588,693
shares of Series B Convertible Preferred Stock outstanding as of
March 31, 2021. During the year ended December 31, 2020, the Series
B Preferred Stock was reclassified as mezzanine equity as a result
of the Company not having enough authorized common shares to be
able to issue common shares upon their
conversion.
Series
C Convertible Preferred Stock
In May 2018, the
Company designated 3,000,000 shares of Preferred Stock as Series C
Convertible Preferred Stock.
The Series C
Preferred Stock has a par value of $.001, is not redeemable, is
senior to any other class or series of outstanding Preferred Stock,
except the Series A and Series B Preferred Stock, or Common Stock
and does not bear dividends. The Series C Preferred Stock has a
liquidation preference immediately after any Senior Securities, as
defined and currently the Series A and B Preferred Stock, and of an
amount equal to $2.00 per share. Holders of the Series C Preferred
Stock have a right to convert all or any part of the Series C
Preferred Shares and will receive an equal number of common shares
at the conversion price of $0.15 per share. The Series C Preferred
Stockholders have a right to vote on any matter with holders of
Common Stock and shall have a number of votes equal to that number
of Common Shares on a one to one basis.
There are no shares
of Series C Convertible Preferred Stock outstanding as of March 31,
2021. There are approximately $688,500 in convertible notes payable
convertible into Series C Convertible Preferred Stock which
compromise some of the common stock equivalents calculated in Note
1.
Series
D Convertible Preferred Stock
On
June 15, 2020, the Company amended its Series D Designation from
January 14, 2020. This Amendment changed the number of shares to
10,000,000 shares of the authorized 100,000,000 shares of the
Company's $0.001 par value preferred stock as the Series D
Convertible Preferred Stock ("the Series D Preferred
Shares.")
Series D Preferred
shares have the following features: (i) 6% Cumulative Annual
Dividends payable on the purchase value in cash or common stock of
the Company at the discretion of the Board and payment is also at
the discretion of the Board, which may decide to cumulate to future
years; (ii) Any time after 18 months from issuance an option to
convert to common stock at the election of the holder @ 80% of the
30 day average market closing price (for previous 30 business days)
divided into $5.00. ; (iii) Automatic conversion of the Series D
Preferred Stock shall occur without consent of holders upon any
national exchange listing approval and the registration
effectiveness of common stock underlying the conversion rights. The
automatic conversion to common from Series D Preferred shall be on
a one for one basis, which shall be post-reverse split as may be
necessary for any Exchange listing (iv) Registration Rights –
the Company has granted Piggyback Registration Rights for common
stock underlying conversion rights in the event it files any other
Registration Statement (other than an S-1 that the Company may file
for certain conversion common shares for the convertible note
financing that was arranged and funded in 2019). Further, the
Company will file, and pursue to effectiveness, a Registration
Statement or offering statement for common stock underlying the
Automatic Conversion event triggered by an exchange listing. (v)
Liquidation Rights - $5.00 per share plus any accrued unpaid
dividends – subordinate to Series A, B, and C Preferred Stock
receiving full liquidation under the terms of such series. The
Company has redemption rights for the first year following the
Issuance Date to redeem all or part of the principal amount of the
Series D Preferred Stock at between 115% and
140%.
During the three
months ended March 31, 2021, 30,749 shares of Series D Preferred
Share were purchased for $153,744 of which Stephen Thomas, CEO of
the Company, acquired 20,749 for $103,744. The remainder of the
shares purchased as of March 31, 2021 were purchased by a third
party. Subsequent to March 31, 2021, Mr. Thomas purchased another
13,500 shares of the Series D Preferred Shares for
$67,500.
During the year
ended December 31, 2020, the related party holders of approximately
$4,700,000 of existing financing arrangements agreed to exchange
their debt and accrued interest for 940,800 Series D Preferred
Stock through a separate $12 Million Private Placement of Series D
Preferred Stock (“$12 Million Private Placement”),
conditioned on the Company raising at least $12,000,000. To date,
this condition has not been met.
Common
Stock
As of March 31,
2021, we had authorized 1,000,000,000 shares of Common Stock, of
which 873,064,371 common shares are issued and
outstanding.
Subscription Payable
As of March 31,
2021, the Company has recorded $207,845 in stock subscription
payable, which equates to the fair value on the date of commitment,
of the Company’s commitment to issue the following common
shares:
Unissued shares
under consulting and director agreements
|
4,450,000
|
Unissued shares for
conversion of debt
|
14,667
|
Shares receivable
under prior terminated acquisition agreement
|
(3,096,181)
|
Net
commitment
|
1,386,486
|
During 2018, a note
payable of $2,000 was forgiven for 16,667 common shares. 2,000 of
these shares were issued during the year ended December 31, 2020.
The remainder were issued subsequent to March 31,
2021.
During the year
ended December 31, 2020, the Company signed consulting agreements
related to their activities with TPT Global Tech and TPT MedTech
with three third parties for which we agreed to issue 4,450,000
shares of restricted common stock. 300,000 of these shares were
valued at fair value and expensed in the statement of operations
for $16,200. The other 4,150,000 shares were value at their value
of $275,975 which is being amortized over 10 months of service
starting on the date of the agreement of September 1, 2020. $82,793
has been amortized into the statement of operations for the three
months ended March 31, 2021.
In 2018, Arkady
Shkolnik and Reginald Thomas (family member of CEO) were added as
members of the Board of Directors. In accordance with agreements
with the Company for his services as a director, Mr. Shkolnik is to
receive $25,000 per quarter and 5,000,000 shares of restricted
common stock valued at approximately $692,500 vesting quarterly
over twenty-four months. The quarterly cash payments of $25,000
will be paid in unrestricted common shares if the Company has not
been funded adequately to make such payments. Mr. Thomas is to
receive $10,000 per quarter and 1,000,000 shares of restricted
common stock valued at approximately $120,000 vesting quarterly
over twenty-four months. The quarterly payment of $10,000 may be
suspended by the Company if the Company has not been adequately
funded. As of March 31, 2021, $215,500 and $75,000 has been accrued
as accounts payable in the balance sheet for Mr. Shkolnik and Mr.
Thomas, respectively. For the three months ended March 31, 2021 and
2020, $0 and $236,978, respectively, have been expensed under these
agreements.
Effective November
1, 2017, the Company entered into an agreement to acquire Hollywood
Rivera, LLC (“HRS”). In March 2018, the HRS acquisition
was rescinded and 3,625,000 shares of common stock, which were
issued as part of the transaction, are being returned by the
recipients. As such, as of March 31, 2021 the 3,265,000 shares for
the HRS transaction are reflected as subscriptions receivable based
on their par value.
Common Stock Issued During Three Months ended March 31,
2021
Effective September
30, 2020, we entered into a Purchase Agreement by which we agreed
to purchase the 500,000 outstanding Series A Preferred shares of
InnovaQor, Inc., our majority owned subsidiary, in an agreed amount
of $350,000 in cash or common stock, if not paid in cash, at the
five day average price preceding the date of the request for
effectiveness after the filing of a registration statement on Form
S-1. This was modified December 28 and 29, 2020, to provide for
registration of 7,500,000 common shares for resale at the market
price. Any balance due on notes will be calculated after an
accounting for the net sales proceeds from sale of the stock by
February 28, 2021 and may be paid in cash or stock thereafter. The
Series A Preferred shares are being purchased from the Michael A.
Littman, Atty. Defined Benefit Plan.
Effective September
30, 2020, we entered into a Settlement Agreement to settle
outstanding legal fees due to date in the amount of $74,397 (as
assigned to the Michael A. Littman Atty. Defined Benefit Plan.) The
number of shares to be issued in consideration is to be computed at
the five day average price as specified under Rule 474 under the
Securities Act of 1933 for the 5 days preceding the date of the
request for acceleration of the effective date of this registration
of our common shares to be issued. (This may also be fully settled
by payment of the sum of $74,397 in cash at any time prior to the
issuance of the shares of stock of the Company.) This was modified
December 28 and 29, 2020, to provide for registration of 7,500,000
common shares for resale at the market price. Any balance due on
notes will be calculated after an accounting for the net sales
proceeds from sale of the stock by February 28, 2021 and may be
paid in cash or stock thereafter.
The 7,500,000
shares identified in these agreements with Mr. Littman were issued
during the three months ended March 31, 2021 and included in a Form
S-1 filed and declared effective in January 2021. To date, we understand the shares have not been
sold and thus there is no calculated shortfall as outlined above.
There is however, a calculated shortfall accounted for as a
derivative liability of $151,850 as of March 31, 2021 included in
the overall derivative liability on the balance sheet of
$5,157,761.
Stock Options
|
|
|
Vesting
Period
|
Exercise Price
Outstanding and Exercisable
|
|
December 31,
2019
|
3,000,000
|
3,000,000
|
12 to
18 months
|
$0.10
|
|
Expired
|
(2,000,000)
|
|
|
|
|
December 31,
2020
|
1,000,000
|
1,000,000
|
12
months
|
$0.10
|
3-21-21
|
Expired
|
(1,000,000)
|
|
|
|
|
March 31,
2021
|
---
|
---
|
---
|
---
|
---
|
Warrants
As of March 31, 2021, there were 3,333,333
warrants outstanding that expire in five years or in the year ended
December 31, 2024. As part of the Convertible Promissory Notes
payable – third party issuance in Note 5, the Company issued
3,333,333 warrants to purchase 3,333,333 common shares of the
Company at 70% of the current market price. Current market
price means the average of the three lowest trading prices
for our common stock during the ten-trading day period ending on
the latest complete trading day prior to the date of the respective
exercise notice.
The
warrants issued were considered derivative liabilities valued at
$11,195 of the total $5,157,761, derivative liabilities as of March
31, 2021. See Note 6.
Common Stock Reservations
The Company has
reserved 1,000,000 shares of Common Stock of the Company for the
purpose of raising funds to be used to pay off debt described in
Note 5.
We have reserved
20,000,000 shares of Common Stock of the Company to grant to
certain employee and consultants as consideration for services
rendered and that will be rendered to the
Company.
There are Transfer
Agent common stock reservations that have been approved by the
Company relative to the outstanding derivative financial
instruments, the outstanding Form S-1 Registration Statement and
general treasury of approximately 90,000,000 common
shares.
Non-Controlling Interests
QuikLAB Mobile Laboratories
In July and August 2020, the Company formed Quiklab 1 LLC, QuikLAB
2, LLC, QuikLAB 3, LLC and QuikLAB 4, LLC. It is the intent to use
these entities as vehicles into which third parties would invest
and participate in owning QuikLAB Mobile Laboratories. As of
December 31, 2020, Quiklab 1 LLC, QuikLAB 2, LLC and QuikLAB 3, LLC
have received an investment of $460,000, of which Stephen Thomas
and Rick Eberhardt, CEO and COO of the Company, have invested
$100,000 in QuikLAB 2, LLC. The third party investors and Mr.
Thomas and Mr. Eberhart, will benefit from owning 20% of QuikLAB
Mobile Laboratories specific to their investments. The Company owns
the other 80% ownership in the QuickLAB Mobile Laboratories. The
net loss attributed to the non-controlling interests from the
QuikLAB Mobile Laboratories included in the statement of operations
for the three months ended March 31, 2021 is
$21,382.
Other Non-Controlling Interests
TPT Strategic, Aire Fitness and TPT Asia are other non-controlling
interests in which the Company owns 94%, 75% and 78%, respectively.
There is very little activity in any of these entities. The net
loss attributed to these non-controlling interests included in the
statement of operations for the three months ended March 31, 2021
is $5,644.
TPT Strategic did a reverse merger with Southern Plains of which
there ended up being a non-controlling interest ownership of 6% as
of December 31, 2020. As a result, $219,058 in the non-controlling
interest in liabilities of a license agreement valued at $3,500,000
was reflected in the consolidated balance sheet as of December 31,
2020. This was reversed during the three months ended March 31,
2021 when the liabilities under the license agreement were
terminated by mutual agreement.
NOTE
8 - COMMITMENTS AND CONTINGENCIES
Accounts Payable and Accrued
Expenses
Accounts
payable:
|
|
|
Related
parties (1)
|
$1,393,668
|
$1,339,352
|
General
operating
|
4,348,499
|
3,965,135
|
Accrued interest on
debt (2)
|
1,479,146
|
1,328,939
|
Credit card
balances
|
173,104
|
173,972
|
Accrued payroll and
other expenses
|
308,331
|
296,590
|
Taxes and fees
payable
|
641,555
|
641,012
|
Unfavorable lease
liability
|
90,861
|
121,140
|
Total
|
$8,435,163
|
$7,866,140
|
_______________
|
(1)
|
Relates to amounts
due to management and members of the Board of Directors according
to verbal and written agreements that have not been paid as of
period end.
|
|
(2)
|
Portion relating to
related parties is $737,565 and $679,380 for March 31, 2021 and
December 31, 2020, respectively
|
Operating
lease obligations
The Company adopted Topic 842 on January 1, 2019.
The Company elected to adopt this standard using the optional
modified retrospective transition method and recognized a
cumulative-effect adjustment to the consolidated balance sheet on
the date of adoption. Comparative periods have not been restated.
With the adoption of Topic 842, the Company’s consolidated
balance sheet now contains the following line items: Operating
lease right-of-use assets, Current portion of operating lease
liabilities and Operating lease liabilities, net of current
portion.
As
all the existing leases subject to the new lease standard were
previously classified as operating leases by the Company, they were
similarly classified as operating leases under the new standard.
The Company has determined that the identified operating leases did
not contain non-lease components and require no further allocation
of the total lease cost. Additionally, the agreements in place did
not contain information to determine the rate implicit in the
leases, so we used our estimated incremental borrowing rate as the
discount rate. Our weighted average discount rate is 10.0% and the
weighted average lease term of 4.37 years.
We
have various non-cancelable lease agreements for certain of our
tower locations with original lease periods expiring between 2021
and 2044. Our lease terms may include options to extend or
terminate the lease when it is reasonably certain we will exercise
that option. Certain of the arrangements contain escalating rent
payment provisions. Our Michigan main office lease and an equipment
lease described below and leases with an initial term of twelve
months have not been recorded on the consolidated balance sheets.
We recognize rent expense on a straight-line basis over the lease
term.
As
of March 31, 2021 and December 31, 2020, operating lease
right-of-use assets and liabilities arising from operating leases
were $6,367,266 and $5,555,674, respectively. During the three
months ended March 31, 2021, cash paid for amounts included for the
measurement of lease liabilities was $239,486 and the Company
recorded lease expense in the amount of $690,756 in cost of
sales.
The
Company entered into an operating lease agreement for location
rights for certain QuikLABS. The operating lease agreement started
October 1, 2020 and goes for three years at $9,798 per month. In
addition, the Company entered an operating agreement to lease
colocation space for 5 years. This operating agreement started
October 1, 2020 for 7,140 per month.
The following is a schedule showing the future
minimum lease payments under operating leases by years and the
present value of the minimum payments as of March 31,
2021.
2021
|
$2,694,827
|
2022
|
1,799,060
|
2023
|
1,252,941
|
2024
|
935,504
|
2025
|
588,217
|
Thereafter
|
150,783
|
Total operating
lease liabilities
|
7,421,332
|
Amount representing
interest
|
(1,054,066)
|
Total net present
value
|
$6,367,266
|
Office
lease used by CEO
The Company entered
into a lease of 12 months or less for living space which is
occupied by Stephen Thomas, Chairman, CEO and President of the
Company. Mr. Thomas lives in the space and uses it as his corporate
office. The company has paid $7,500 and $7,000 in rent and utility
payments for this space for the three months ended March 31, 2021
and 2020, respectively.
Financing
lease obligations
Future minimum
lease payments are as follows:
2021
|
$864,025
|
2022
|
10,780
|
2023
|
---
|
2024
|
---
|
2025
|
---
|
Thereafter
|
---
|
Total financing
lease liabilities
|
874,805
|
Amount representing
interest
|
(35,233)
|
Total future
payments (1)(2)
|
$839,572
|
____________________
(1)
Included is a
Telecom Equipment Lease is with an entity owned and controlled by
shareholders of the Company and was due August 31, 2020, as
amended.
(2)
Also included are
leases under Xroads Equipment Agreements with a third party that
allows the Company to pay between $10,780 and $11,288 per month,
including interest, starting between November 16, 2020 and February
22, 2021 for eleven months with a $1 value acquisition price at the
termination of the leases.
Other Commitments and
Contingencies
Employment Agreements
The Company has
employment agreements with certain employees of SDM, K Telecom and
Aire Fitness. The agreements are such that SDM, K Telecom and Aire
Fitness, on a standalone basis in each case, must provide
sufficient cash flow to financially support the financial
obligations within the employment agreements.
On May 6, 2020, the
Company entered into an agreement to employ Ms. Bing Caudle as Vice
President of Product Development of the Media One Live platform for
an annual salary of $250,000 for five years, including customary
employee benefits. The payment is guaranteed for five years whether
or not Ms. Caudle is dismissed with cause.
Litigation
We have been named
in a lawsuit by EMA Financial, LLC (“EMA”) for failing
to comply with a Securities Purchase Agreement entered into in June
2019. More specifically, EMA claims the Company failed to honor
notices of conversion, failed to establish and maintain share
reserves, failed to register EMA shares and by failed to assure
that EMA shares were Rule 144 eligible within 6 months. EMA has
claimed in excess of $7,614,967 in relief. The Company has filed an
answer and counterclaim. The Company does not believe at this time
that any negative outcome would result in more than the $619,955 it
has recorded on its balance sheet as of March 31,
2021.
A lawsuit was filed
in Michigan by the one of the former owners of SpeedConnect, LLC,
John Ogren. Mr. Ogren claims he is owed back wages
related to the acquisition agreement wherein the Company acquired
the assets of SpeedConnect, LLC and kept him on through a
consulting agreement. He ultimately resigned in writing and
now claims that even though he resigned he should still have been
paid. Mr. Ogren is claiming wages of $354,178 plus interest,
fees and costs. The consulting agreement called for
arbitration. We understand that Mr. Ogren is in the process
of dismissing the lawsuit and that he wants to pursue his claim
through arbitration. Management does not believe the Company
has any liability in this claim and will pursue its defenses
vigorously.
The Company has
been named in a lawsuit, Robert Serrett vs. TruCom, Inc., by a
former employee who was terminated by management in 2016. The
employee was working under an employment agreement but was
terminated for breach of the agreement. The former employee is
suing for breach of contract and is seeking around $75,000 in back
pay and benefits. We recently learned that Mr. Serrett received a
default judgement in Texas on May 15, 2018 for $70,650 plus $3,500
in attorney fees and 5% interest and court costs. However, he
has made no attempt that we are aware of to obtain a sister state
judgment in Arizona, where Trucom resides, or to try and enforce
the judgement and collect. Management believes it has good
and meritorious defenses and does not belief the outcome of the
lawsuit will have any material effect on the financial position of
the Company.
We are not
currently involved in any litigation that we believe could have a
material adverse effect on our financial condition or results of
operations. There is no action, suit, proceeding, inquiry or
investigation before or by any court, public board, government
agency, self-regulatory organization or body pending or, to the
knowledge of the executive officers of our company or any of our
subsidiaries, threatened against or affecting our company, our
common stock, any of our subsidiaries or of our companies or our
subsidiaries’ officers or directors in their capacities as
such, in which an adverse decision could have a material adverse
effect. We anticipate that we (including current and any future
subsidiaries) will from time to time become subject to claims and
legal proceedings arising in the ordinary course of business. It is
not feasible to predict the outcome of any such proceedings and we
cannot assure that their ultimate disposition will not have a
materially adverse effect on our business, financial condition,
cash flows or results of operations.
Customer Contingencies
The Company has
collected $338,725 from one customer in excess of amounts due from
that customer in accordance with the customer’s understanding
of the appropriate billings activity. The customer has filed a
written demand for repayment by the Company of these amounts.
Management believes that the customer agreement allows them to keep
the amounts under dispute. Given the dispute, the Company has
reflected the amounts in dispute as a customer liability on the
consolidated balance sheet as of March 31, 2021 and December 31,
2020.
Stock Contingencies
The
Company issued 7,500,000 shares of stock in January 2021 to Mr.
Littman in accordance with its December 28 and 29, 2020 agreements
as described in Note 7. This is in addition to the 1,000,000 shares
issued previously to Mr. Littman in exchange for accounts payable.
To date, we understand these shares have not been sold and thus
there is no calculated shortfall as outlined in Note 7, but this
may happen, which shortfall, if it occurs, is unknown at this time.
There is however, a calculated shortfall accounted for as a
derivative liability of $151,850 as of March 31, 2021 included in
the overall derivative liability on the balance sheet of
$5,157,761.
The Company has
convertible debt, preferred stock, options and warrants outstanding
for which common shares would be required to be issued upon
exercise by the holders. As of March 31, 2021, the following shares
would be issued:
|
|
Convertible
Promissory Notes
|
129,822,592
|
Series A Preferred
Stock (1)
|
1,258,081,214
|
Series B Preferred
Stock
|
2,588,693
|
Series D Preferred
Stock (2)
|
4,067,328
|
Stock Options and
Warrants
|
3,333,333
|
|
1,397,893,160
|
___________
(1)
Holder of the
Series A Preferred Stock which is Stephen J. Thomas, is guaranteed
60% of outstanding common stock upon conversion. The Company would
have to authorize additional shares for this to occur as only
1,000,000,000 shares are currently authorized.
(2)
Holders of the
Series D Preferred Stock may decide after 18 months to convert to
common stock @ 80% of the 30 day average market closing price (for
previous 30 business days) divided into $5.00. There is also an
automatic conversion of the Series D Preferred Stock without
consent of holders upon any national exchange listing approval and
the registration effectiveness of common stock underlying the
conversion rights. The automatic conversion to common from Series D
Preferred shall be on a one for one basis.
During the fourth
quarter of 2020, the related party holders of approximately
$4,700,000 of existing financing arrangements agreed to exchange
their debt and accrued interest for Series D Preferred Stock
through a separate $12 Million Private Placement, conditioned on
the Company raising at least $12,000,000 in a separate Form 1-A
Offering.
Part of the
consideration in the acquisition of Aire Fitness was the issuance
of 500,000 restricted common shares of the Company vesting and
issuable after the common stock reaches at least a $1.00 per share
closing price in trading. To date, this has not occurred but may
happen in the future upon which the Company will issue 500,000
common shares to the non-controlling interest owners of Aire
Fitness.
NOTE
9 – RELATED PARTY ACTIVITY
Accounts Payable and Accrued Expenses
There are amounts
outstanding due to related parties of the Company of $1,393,668 and
$1,339,352, respectively, as of March 31, 2021 and December 31,
2020 related to amounts due to employees, management and members of
the Board of Directors according to verbal and written agreements
that have not been paid as of period end which are included in
accounts payable and accrued expenses on the balance sheet. See
Note 8.
As is mentioned in
Note 7, Reginald Thomas was appointed to the Board of Directors of
the Company in August 2018. Mr. Thomas is the brother to the CEO
Stephen J. Thomas III. According to an agreement with Mr. Reginald
Thomas, he is to receive $10,000 per quarter and 1,000,000 shares
of restricted common stock valued at approximately $120,000 vesting
quarterly over twenty-four months. The quarterly payment of $10,000
may be suspended by the Company if the Company has not been
adequately funded.
Leases
See Note 8 for
office lease used by CEO.
Debt
Financing and Amounts Payable
As of March 31,
2021, there are amounts due to management/shareholders included in
financing arrangements, of which $88,822 is payable from the
Company to Stephen J. Thomas III, CEO of the Company. See note
5.
Revenue
Transactions and Accounts Receivable
During the three
months ended March 31, 2021, Blue Collar provided production
services to an entity controlled by the Blue Collar CEO (355 LA,
LLC or “355”) for which it recorded revenues of $0 and
$235,149, respectively, and had accounts receivable outstanding as
of March 31, 2021 and December 31, 2020 of $0 and $169,439,
respectively, which is included in accounts receivable on the
consolidated balance sheet. 355 was formed in October 2019 by the
CEO of Blue Collar for the purpose of production of certain
additional footage for a 355 customer. 355 has opportunity to
engage with other production relationships outside of using Blue
Collar.
Other Agreements
On April 17, 2018,
the CEO of the Company, Stephen Thomas, signed an agreement with
New Orbit Technologies, S.A.P.I. de C.V., a Mexican corporation,
(“New Orbit”), majority owned and controlled by Stephen
Thomas, related to a license agreement for the distribution of TPT
licensed products, software and services related to Lion Phone and
ViewMe Live within Mexico and Latin America (“License
Agreement”). The License Agreement provides for New Orbit to
receive a fully paid-up, royalty-free, non-transferable license for
perpetuity with termination only under situations such as
bankruptcy, insolvency or material breach by either party and
provides for New Orbit to pay the Company fees equal to 50% of net
income generated from the applicable activities. The transaction
was approved by the Company’s Board of Directors in June
2018. There has been no activity on this
agreement.
NOTE
10 – GOODWILL AND INTANGIBLE ASSETS
Goodwill and
intangible assets are comprised of the
following:
March
31, 2021
|
Gross carrying
amount (1)
|
|
|
|
Customer
Base
|
$938,000
|
$(233,418)
|
$704,582
|
3-10
|
Developed
Technology
|
4,595,600
|
(1,744,631)
|
2,850,969
|
9
|
Film
Library
|
957,000
|
(195,150)
|
761,850
|
11
|
Trademarks and
Tradenames
|
132,000
|
(29,633)
|
102,367
|
12
|
Favorable
leases
|
95,000
|
(59,360)
|
35,640
|
3
|
Other
|
76,798
|
(1,920)
|
74,129
|
10
|
|
6,794,398
|
(2,264,112)
|
4,529,537
|
|
|
|
|
|
|
Goodwill
|
$768,091
|
$—
|
$768,091
|
|
Amortization
expense was $184,655 and $182,735 for the three months ended March
31, 2021 and 2020, respectively.
December 31, 2020
|
|
|
|
|
Customer
Base
|
$938,000
|
(207,771)
|
$730,229
|
3-10
|
Developed
Technology
|
4,595,600
|
(1,616,975)
|
2,978,625
|
9
|
Film
Library
|
957,000
|
(177,100)
|
779,900
|
11
|
Trademarks and
Tradenames
|
132,000
|
(26,731)
|
105,269
|
12
|
Favorable
leases
|
95,000
|
(50,880)
|
44,120
|
3
|
Other
|
76,798
|
---
|
76,798
|
|
Total intangible
assets, net
|
$6,794,398
|
(2,079,457)
|
$4,714,941
|
|
|
|
|
|
|
Goodwill
|
$768,091
|
—
|
$768,091
|
—
|
Remaining
amortization of the intangible assets is as following for the next
five years and beyond:
2021
|
$572,479
|
2022
|
730,059
|
2023
|
719,859
|
2024
|
719,859
|
2025
|
719,859
|
Thereafter
|
1,067,422
|
|
$4,529,537
|
NOTE
11 – SEGMENT REPORTING
ASC
280, “Segment Reporting”, establishes standards for
reporting information about operating segments on a basis
consistent with the Company's internal organizational structure as
well as information about geographical areas, business segments and
major customers in financial statements for details on the
Company's business segments.
The
Company's chief operating decision maker (“CODM”) has
been identified as the CEO who reviews the financial information of
separate operating segments when making decisions about allocating
resources and assessing performance of the group. Based on
management's assessment, the Company considers its most significant
segments for 2021 and 2020 are those in which it is providing
Broadband Internet through TPT SpeedConnect and Media Production
services through Blue Collar Medical Testing services through TPT
MedTech and QuikLABs.
The
following table presents summary information by segment for the
three months ended March 31, 2021 and 2020
respectively:
2021
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$2,090,406
|
200,040
|
375,650
|
46,254
|
$2,712,350
|
Cost of
sales
|
$(1,618,132)
|
(123,265)
|
(381,975)
|
(38,282)
|
$(2,161,654)
|
Net income
(loss)
|
$(244,462)
|
(103,414)
|
(440,438)
|
(951,764)
|
$(1,740,078)
|
Total
assets
|
$7,583,025
|
398,819
|
462,184
|
4,614,382
|
$13,058,410
|
Depreciation and
amortization
|
$(148,547)
|
(27,834)
|
---
|
(163,635)
|
$(340,016)
|
Derivative
gain
|
$—
|
—
|
---
|
185,275
|
$185,275
|
Interest
expense
|
$(190,469)
|
(8,272)
|
---
|
(192,138)
|
$(390,879)
|
2020
|
|
|
|
|
|
|
|
|
|
|
$ 2,707,654
|
$ 353,405
|
$ 14,914
|
$ 3,075,973
|
Cost of
sales
|
$(1,717,386)
|
$(148,095)
|
$(441,007)
|
$(2,306,488)
|
Net income
(loss)
|
$286,790
|
$(58,095)
|
$(6,194,893)
|
$(5,966,198)
|
Total
assets
|
$6,410,699
|
517,314
|
8,608,575
|
$15,536,588
|
Depreciation and
amortization
|
$(127,194)
|
$(27,834)
|
$(285,110)
|
$(440,138)
|
Derivative
expense
|
$—
|
$—
|
$(3,896,672)
|
$(3,896,672)
|
Interest
expense
|
$(54,004)
|
$(10,218)
|
$(482,535)
|
$(546,757)
|
NOTE
12 – SUBSEQUENT EVENTS
Stock
Issuances
Subsequent to March
31, 2021, the Company issued restricted common shares under
previously contracted consulting agreements of 5,950,000
shares.
Subsequent to March
31, 2021, Mr. Thomas purchased another 13,500 shares of the Series
D Preferred Shares for $67,500.
Subsequent events
were reviewed through the date the financial statements were
issued.
TPT
GLOBAL TECH, INC.
CONSOLIDATED FINANCIAL STATEMENTS AND
NOTES
Table of Contents
Audited
Consolidated Financial Statements for the years ended December 31,
2020 and 2019
|
|
F-30
|
|
|
|
|
|
F-33
|
|
|
|
|
|
F-35
|
|
|
|
|
|
F-36
|
|
|
|
|
|
F-37
|
|
|
|
|
|
F-39
– F-66
|
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
To the Shareholders
and the Board of Directors of TPT Global Tech,
Inc.:
Opinion on the Financial Statements
We have audited the
accompanying consolidated balance sheets of TPT Global Tech, Inc.
(“the Company”) as of December 31, 2020 and 2019, the
related consolidated statements of operations, stockholders’
deficit, and cash flows for each of the years in the two-year
period ended December 31, 2020 and the related notes (collectively
referred to as the “financial statements”). In our
opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Company as
of December 31, 2020 and 2019, and the results of its operations
and its cash flows for each of the years in the two-year period
ended December 31, 2020, in conformity with accounting principles
generally accepted in the United States of
America.
Explanatory Paragraph Regarding Going Concern
The accompanying
financial statements have been prepared assuming that the Company
will continue as a going concern. As discussed in Note 3 to the
financial statements, the Company has suffered recurring losses
from operations and has insufficient cash flows from operations to
support working capital requirements. These factors raise
substantial doubt about the Company’s ability to continue as
a going concern. Management's plans in regard to these matters are
also described in Note 3. The financial statements do not include
any adjustments that might result from the outcome of this
uncertainty.
Basis for Opinion
These financial
statements are the responsibility of the Company’s
management. Our responsibility is to express an opinion on the
Company’s financial statements based on our audits. We are a
public accounting firm registered with the Public Company
Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in
accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and
the PCAOB.
We conducted our
audits in accordance with the standards of the PCAOB. Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement, whether due to error or fraud. The
Company is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. As part of
our audit, we are required to obtain an understanding of internal
control over financial reporting, but not for the purpose of
expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express
no such opinion.
Our audits included
performing procedures to assess the risks of material misstatement
of the financial statements, whether due to error or fraud, and
performing procedures that respond to those risks. Such procedures
included examining on a test basis, evidence regarding the amounts
and disclosures in the financial statements. Our audits also
included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall
presentation of the financial statements. We believe that our
audits provide a reasonable basis for our
opinion.
Critical Audit Matters
The critical audit
matters communicated below are matters arising from the
current-period audit of the consolidated financial statements that
were communicated or required to be communicated to the audit
committee and that: (1) relate to accounts or disclosures that are
material to the financial statements and (2) involved our
especially challenging, subjective, or complex judgments. The
communication of a critical audit matter does not alter in any way
our opinion on the financial statements, taken as a whole, and we
are not, by communicating the critical audit matters below,
providing a separate audit opinion on the critical audit matters or
on the accounts or disclosures to which it
relates.
Long-Lived Asset
Impairment Assessment
Critical Audit Matter Description
As described in
Note 1 to the consolidated financial statements, the Company
performs impairment testing for its long-lived assets when events
or changes in circumstances indicate that its carrying amount may
not be recoverable and exceeds its fair value. Due to challenging
industry and economic conditions, the Company tested its long-lived
assets during the year ended December 31, 2020.
We identified the
evaluation of the impairment analysis for long-lived assets as a
critical audit matter because of the significant estimates and
assumptions management used in the related cash flow analysis.
Performing audit procedures to evaluate the reasonableness of these
estimates and assumptions required a high degree of auditor
judgment and an increased extent of effort.
How the Critical Audit Matter Was Addressed in the
Audit
Our audit
procedures related to the following:
●
Testing
management’s process for developing the recoverability
test.
●
Evaluating the
appropriateness of the cash flow model used by
management.
●
Testing the
completeness and accuracy of underlying data used in the
recoverability test.
●
Evaluating the
significant assumptions used by management related to revenues,
gross margin, other operating expenses, income taxes and long-term
growth rate to discern whether they are reasonable considering (i)
the current and past performance of the entity; (ii) the
consistency with external market and industry data; and (iii)
whether these assumptions were consistent with evidence obtained in
other areas of the audit.
●
Professionals with
specialized skill and knowledge were utilized by the Firm to assist
in the evaluation of the cash flow model and assumptions used by
management in the related recoverability test.
Goodwill Impairment
Assessment
Critical Audit Matter Description
As described in
Note 1 to the consolidated financial statements, the Company tests
goodwill for impairment annually at the reporting unit level, or
more frequently, if events or circumstances indicate it is more
likely than not that the fair value of a reporting unit is less
than its carrying amount. Reporting units are tested for impairment
by comparing the estimated fair value of each reporting unit with
its carrying amount. If the carrying amount of a reporting unit
exceeds its estimated fair value, an impairment loss is recorded
based on the difference between the fair value and carrying amount,
not to exceed the associated carrying amount of goodwill. The
Company’s annual impairment test occurred on December 31,
2020.
We identified the
evaluation of the impairment analysis for goodwill as a critical
audit matter because of the significant estimates and assumptions
management used in the discounted cash flow analysis performed by
management to determine fair value of the reporting unit.
Performing audit procedures to evaluate the reasonableness of these
estimates and assumptions required a high degree of auditor
judgment and an increased extent of effort.
How the Critical Audit Matter Was Addressed in the
Audit
Our audit
procedures related to the following:
●
Testing
management’s process for developing the fair value
estimate.
●
Evaluating the
appropriateness of the discounted cash flow model used by
management.
●
Testing the
completeness and accuracy of underlying data used in the fair value
estimate.
●
Evaluating the
significant assumptions used by management related to revenues,
gross margin, other operating expenses, long term growth rate, and
discount rate to discern whether they are reasonable considering
(i) the current and past performance of the entity; (ii) the
consistency with external market and industry data; and (iii)
whether these assumptions were consistent with evidence obtained in
other areas of the audit.
●
Professionals with
specialized skill and knowledge were utilized by the Firm to assist
in the evaluation of the discounted cash flow model and discount
rate assumptions.
Business
Acquisition
Description of the Critical Audit Matter
As described in
Note 2 to the consolidated financial statements, the Company
acquired 75% ownership of Aire Fitness for a total purchase price
of $610,585. The Company accounted for this acquisition as a
business combination. Accordingly, the purchase price was allocated
to the assets acquired and liabilities assumed at fair value as of
the transaction date. The Company utilized a third-party valuation
specialist to assist in determining the fair value of the
consideration granted and identifiable intangible assets acquired
in the acquisition. We identified the estimation of the fair value
of the consideration transferred, assets acquired, and liabilities
assumed in the acquisition as a critical audit
matter.
We identified the
valuation of the consideration transferred, assets acquired, and
liabilities assumed as a critical audit matter because of the
significant estimates and assumptions management made to determine
the fair value of certain of these assets. This required a high
degree of auditor judgment and an increased extent of effort when
performing audit procedures to evaluate the reasonableness of the
valuation methodology applied and the assumptions used such as
forecasted sales growth rates, cash flows, and estimated discount
rates. In addition, the audit effort involved the use of
professionals with specialized skill and
knowledge.
How the Critical Audit Matter Was Addressed in the
Audit
Our audit
procedures related to the following:
●
We evaluated
management’s and the valuation specialist’s
identification of assets acquired and liabilities
assumed.
●
We obtained
management’s purchase price allocation detailing fair values
assigned to acquired tangible and intangible
assets.
●
We obtained the
valuation report prepared by the valuation specialist engaged by
management to assist in the purchase price allocation, including
determination of fair values assigned to acquired intangible
assets, and examined valuation methods used and qualifications of
the specialist.
●
We examined the
completeness and accuracy of the underlying data supporting the
significant assumptions and estimates used in the valuation report,
including historical and projected financial
information.
●
We evaluated the
accuracy and completeness of the financial statement presentation
and disclosure of the acquisitions.
●
Professionals with
specialized skill and knowledge were utilized by the Firm to assist
in the evaluation of the valuation models deployed by
management.
Determination and
Valuation of Derivative Liabilities
Critical Audit Matter Description
As described
further in Note 6 of the consolidated financial statements, during
the year ended December 31, 2020 and in prior periods, the Company
issued convertible notes and warrants that required management to
assess whether the conversion features of the convertible notes
required bifurcation and separate valuation as a derivative
liability and whether the warrants required accounting as
derivative liabilities. The Company determined that the conversion
features of certain of its convertible notes and certain warrants
issued in financing arrangements required to be accounted for as
derivative liabilities due to: (1) certain conversion features did
not contain an explicit limit on the number of shares to be
delivered in share settlement; and (2) the fact the Company could
not assert it had sufficient authorized but unissued shares
available to settle certain instruments considering all other
stock-based commitments. The derivative liabilities were recorded
at fair value when issued and subsequently re-measured to fair
value upon settlement or at the end of each reporting period. The
Company utilized valuation models to determine the fair value of
the derivative liabilities depending on the features embedded in
the instruments. These models use certain assumptions related to
exercise price, term, expected volatility, and risk-free interest
rate.
We identified
auditing the determination and valuation of the derivative
liabilities as a critical audit matter due to the significant
judgements used by the Company in determining whether the embedded
conversion features and warrants required derivative accounting
treatment and the significant judgements used in determining the
fair value of the derivative liabilities. Auditing the
determination and valuation of the derivative liabilities involved
a high degree of auditor judgement, and specialized skills and
knowledge were needed.
How the Critical Audit Matter Was Addressed in the
Audit
Our audit
procedures included the following, among
others:
●
We inspected and
reviewed debt agreements, warrant agreements, conversion notices,
and settlement agreements to evaluate the Company's determination
of whether derivative accounting was required, including assessing
and evaluating management's application of relevant accounting
standards to such transactions.
●
We evaluated the
reasonableness and appropriateness of the choice of valuation model
used for each specific derivative instrument.
●
We tested the
reasonableness of the assumptions used by the Company in the
valuation models, including exercise price, term, expected
volatility, and risk-free interest rate.
●
We tested the
accuracy and completeness of data used by the Company in developing
the assumptions used in the valuation models.
●
We developed an
independent expectation for comparison to the Company's estimate,
which included developing our own valuation model and
assumptions.
●
We evaluated the
accuracy and completeness of the Company's presentation of these
instruments in the financial statements and related disclosures in
Note 6, including evaluating whether such disclosures were in
accordance with relevant accounting standards.
●
Professionals with
specialized skill and knowledge were utilized by the Firm to assist
in the evaluation of the valuation models deployed by
management.
/s/ Sadler, Gibb & Associates, LLC
We
have served as the Company’s auditor since
2016.
Draper,
UT
April 15, 2021
TPT
Global Tech, Inc.
CONSOLIDATED
BALANCE SHEETS
ASSETS
|
|
|
|
|
CURRENT
ASSETS
|
|
|
Cash and cash
equivalents
|
$19,309
|
$192,172
|
Accounts
receivable, net
|
164,818
|
379,805
|
Prepaid expenses
and other current assets
|
180,362
|
48,648
|
Total current
assets
|
364,489
|
620,625
|
NON-CURRENT
ASSETS
|
|
|
Property and
equipment, net
|
2,145,597
|
4,423,148
|
Operating lease
right of use assets
|
4,732,459
|
3,886,045
|
Intangible assets,
net
|
4,714,941
|
5,369,083
|
Goodwill
|
768,091
|
1,050,366
|
Deposits and other
assets
|
111,111
|
104,486
|
Total non-current
assets
|
12,472,199
|
14,833,128
|
TOTAL
ASSETS
|
$12,836,688
|
$15,453,753
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
CURRENT
LIABILITIES
|
|
|
Accounts payable
and accrued expenses
|
$7,866,140
|
$6,543,635
|
Deferred
revenue
|
341,789
|
305,741
|
Customer
liability
|
338,725
|
338,725
|
Current portion of
loans, advances and factoring agreements
|
2,308,753
|
344,758
|
Current portion of
convertible notes payable, net of discounts
|
1,711,098
|
2,101,649
|
Notes payable
– related parties, net of discounts
|
10,559,796
|
9,297,078
|
Current portion of
convertible notes payable – related party, net
of discounts
|
922,481
|
534,381
|
Derivative
liabilities
|
5,265,139
|
8,836,514
|
Current portion of
operating lease liabilities
|
2,682,722
|
1,921,843
|
Financing lease
liabilities
|
184,939
|
—
|
Financing lease
liability – related party
|
654,633
|
626,561
|
Total
current liabilities
|
32,836,215
|
30,850,885
|
NON-CURRENT
LIABILITIES
|
|
|
Long term
portion:
|
|
|
Loans, advances and
factoring agreements, net of current portion and
discounts
|
843,577
|
1,000,500
|
Convertible notes
payable – related parties, net of current portion and
discounts
|
---
|
388,500
|
Operating lease
liabilities, net of current portion
|
2,872,952
|
2,009,737
|
Total non-current
liabilities
|
3,716,529
|
3,398,737
|
Total
liabilities
|
36,552,744
|
34,249,622
|
|
|
|
Commitments and
contingencies
|
—
|
—
|
See accompanying notes to consolidated financial
statements.
TPT
Global Tech, Inc.
CONDENSED
CONSOLIDATED BALANCE SHEETS - CONTINUED
|
|
|
|
|
|
|
|
|
|
|
|
MEZZANINE
EQUITY
|
|
|
|
|
|
Convertible
Preferred Series A, 1,000,000 designated - 1,000,000 shares issued
and outstanding as of December 31, 2020 and
2019
|
$3,117,000
|
—
|
Convertible
Preferred Series B, 3,000,000 designated - 2,588,693 shares issued
and outstanding as of December 31, 2020 and
2019
|
1,677,473
|
—
|
Total mezzanine
equity
|
$4,794,473
|
—
|
STOCKHOLDER’S
DEFICIT
|
|
|
PREFERRED STOCK,
$.001 PAR VALUE 100,000,000 SHARES AUTHORIZED:
|
|
|
|
|
|
Convertible
Preferred Series A, 1,000,000 designated - 1,000,000 shares issued
and outstanding as of December 31, 2020 and 2019,
respectively
|
---
|
1,000
|
Convertible
Preferred Series B, 3,000,000 designated - 2,588,693 shares issued
and outstanding as of December 31, 2020 and 2019,
respectively
|
---
|
2,589
|
Convertible
Preferred Series C – 3,000,000 shares designated, zero shares
issued and outstanding as of December 31, 2020 and 2019,
respectively
|
—
|
—
|
Convertible Preferred Series D –
20,000,000 shares designated, zero shares issued and outstanding as
of December 31, 2020 and 2019, respectively
|
—
|
—
|
Common stock, $.001
par value, 1,000,000,000 shares authorized, 865,564,371 and
177,629,939 as of December 31, 2020 and 2019,
respectively
|
865,565
|
177,630
|
Subscriptions
payable
|
125,052
|
574,256
|
Additional paid-in
capital
|
11,462,940
|
13,279,749
|
Accumulated
deficit
|
(40,902,944)
|
(32,831,093)
|
Total TPT Global
Tech, Inc. Stockholders’ deficit
|
(28,449,387)
|
(18,795,869)
|
Non-controlling
interests
|
(61,142)
|
---
|
Total stockholders'
deficit
|
(28,510,529)
|
(18,795,869)
|
|
|
|
TOTAL LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
$12,836,688
|
$15,453,753
|
See accompanying notes to consolidated
financial statements.
TPT
Global Tech, Inc.
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
For the years
ended December 31,
|
|
|
|
|
|
|
REVENUES:
|
|
|
Products
|
$39,391
|
$53,605
|
Services
|
11,054,779
|
10,158,772
|
Total
Revenues
|
11,094,170
|
10,212,377
|
|
|
|
COST OF
SALES:
|
|
|
Products
|
38,455
|
55,470
|
Services
|
7,155,038
|
5,856,531
|
Total Costs of
Sales
|
7,193,493
|
5,912,001
|
Gross
profit
|
3,900,677
|
4,300,376
|
OPERATING
EXPENSES:
|
|
|
Sales and
marketing
|
178,539
|
55,882
|
Professional
|
2,077,770
|
1,888,047
|
Payroll and
related
|
2,502,461
|
1,513,050
|
General and
administrative
|
1,857,608
|
1,542,886
|
Research and
development
|
1,000,000
|
---
|
Impairment of
goodwill and long-lived assets
|
2,702,996
|
949,872
|
Depreciation
|
1,054,702
|
591,069
|
Amortization
|
730,940
|
868,622
|
Total
operating expenses
|
12,105,016
|
7,409,428
|
|
|
|
Loss from
operations
|
(8,204,339)
|
(3,109,052)
|
|
|
|
OTHER INCOME
(EXPENSE)
|
|
|
Derivative gain
(expense)
|
1,140,323
|
(7,476,908)
|
Gain on debt
extinguishment
|
1,252,131
|
---
|
Gain (loss) on debt
conversions
|
(775,650)
|
138,815
|
Interest
expense
|
(1,531,733)
|
(3,581,020)
|
Total
other income (expense)
|
85,071
|
(10,919,113)
|
|
|
|
Net loss before
income taxes
|
(8,119,268)
|
(14,028,165)
|
Income
taxes
|
—
|
—
|
Net loss before
non-controlling interests
|
(8,119,268)
|
$(14,028,165)
|
Net loss
attributable to non-controlling interests
|
47,417
|
---
|
Net loss
attributable to TPT Global Tech, Inc.
Shareholders
|
$(8,071,851)
|
(14,028,165)
|
|
|
|
Loss per common
shares-basic and diluted
|
$(0.01)
|
$(0.10)
|
|
|
|
Weighted-average
common shares outstanding-basic and diluted
|
740,163,898
|
141,594,930
|
See accompanying notes to consolidated
financial statements.
TPT
Global Tech, Inc.
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS'
DEFICIT
For
the years ended December 31, 2020 and 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
Paid-in Capital
|
|
|
Total
Stockholders’ Deficit
|
Balance as of December 31,
2018
|
1,000,000
|
$1,000
|
2,588,693
|
$2,589
|
136,953,904
|
$136,954
|
$168,006
|
$12,567,881
|
$(18,802,928)
|
$---
|
$(5,926,498)
|
Common stock issuable for director
services
|
|
|
|
|
|
|
406,250
|
|
|
|
406,250
|
Stock options issued for
services
|
|
|
|
|
|
|
|
140,668
|
|
|
140,668
|
Common stock issued for convertible
promissory notes
|
|
|
|
|
40,676,035
|
40,676
|
|
571,200
|
|
|
611,876
|
Net Loss
|
|
|
|
|
|
|
|
|
(14,028,165)
|
|
(14,028,165)
|
Balance as of December 31,
2019
|
1,000,000
|
$1,000
|
2,588,693
|
$2,589
|
177,629,939
|
$177,630
|
$574,256
|
$13,279,749
|
$(32,831,093)
|
$—
|
$(18,795,869)
|
Common stock issued for
services
|
—
|
—
|
—
|
—
|
7,002,000
|
7,002
|
(812,773)
|
859,771
|
—
|
—
|
54,000
|
Common stock issuable for
services
|
---
|
---
|
---
|
---
|
---
|
---
|
363,569
|
---
|
---
|
---
|
363,569
|
Equity interest in QuikLABS issued
for cash
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
368,000
|
—
|
92,000
|
460,000
|
Acquisition of Aire
Fitness
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
113,333
|
113,333
|
Common stock issued for settlement
of liability
|
—
|
—
|
—
|
—
|
1,000,000
|
1,000
|
—
|
57,000
|
—
|
—
|
58,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of preferred stock
as mezzanine
|
(1,000,000)
|
(1,000)
|
(2,588,693)
|
(2,589)
|
----
|
—
|
—
|
(4,790,884)
|
—
|
—
|
(4,794,473)
|
Common stock issued for convertible
promissory notes
|
—
|
—
|
—
|
—
|
679,932,432
|
679,933
|
—
|
1,470,246
|
—
|
---
|
2,150,179
|
InnovaQor
merger
|
---
|
---
|
---
|
---
|
---
|
---
|
---
|
219,058
|
---
|
(219,058)
|
---
|
Net Loss
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(8,071,851)
|
(47,417)
|
(8,119,268)
|
Balance as of December 31,
2020
|
—
|
$—
|
—
|
$—
|
865,564,371
|
$865,565
|
$125,052
|
$11,462,940
|
$(40,902,944)
|
$(61,142)
|
$(28,510,529)
|
See accompanying notes to consolidated financial
statements.
TPT
Global Tech, Inc.
CONSOLIDATED
STATEMENTS OF CASH
FLOWS
|
For the years
ended December 31,
|
|
|
|
Cash flows from
operating activities:
|
|
|
Net
loss
|
$(8,119,268)
|
$(14,028,165)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
Depreciation
|
1,054,702
|
591,069
|
Amortization
|
730,940
|
868,622
|
Amortization
of debt discounts
|
738,794
|
2,797,185
|
Promissory
note issued for research and development
|
1,000,000
|
—
|
Note
payable issued for legal fees
|
350,000
|
---
|
Gain
on conversion of notes payable
|
775,650
|
(138,815)
|
Derivative
expense (gain)
|
(1,140,323)
|
7,476,908
|
Gain
on extinguishment of debt
|
(1,252,131)
|
---
|
Impairment
of goodwill and long-lived assets
|
2,702,996
|
949,877
|
Share-based
compensation: Common stock (issued and payable)
|
417,649
|
406,250
|
Stock
options
|
---
|
140,668
|
Changes
in operating assets and liabilities:
|
|
|
Accounts
receivable
|
254,022
|
(330,883)
|
Prepaid
expenses and other assets
|
(138,339)
|
57,340
|
Accounts payable and accrued expenses
|
1,314,086
|
766,867
|
Other
liabilities
|
43,969
|
69,291
|
Net
change in operating lease assets and
liabilities
|
777,680
|
45,535
|
Net
cash used in operating activities
|
(489,573)
|
(328,251)
|
|
|
|
Cash flows from
investing activities:
|
|
|
Acquisition
of property and equipment
|
(424,560)
|
(103,515)
|
Purchase
of intangibles
|
(76,798)
|
---
|
Payment
for business acquisitions, net of cash acquired
|
460
|
(798,386)
|
Net
cash used in investing activities
|
(500,898)
|
(901,901)
|
|
|
|
Cash flows from
financing activities:
|
|
|
Proceeds
from sale of non-controlling interests in
QuikLABS
|
460,000
|
—
|
Proceeds
from convertible notes and notes payable – related
parties
|
2,400
|
293,707
|
Proceeds
from convertible notes, loans and advances
|
1,753,204
|
2,613,047
|
Payments
on convertible loans, advances and factoring
agreements
|
(1,169,330)
|
(1,440,139)
|
Payments
on convertible notes and amounts payable – related
parties
|
(212,256)
|
(50,720)
|
Payments
on financing lease liabilities
|
(16,410)
|
(25,357)
|
Net
cash provided by financing activities
|
817,608
|
1,390,538
|
|
|
|
Net change in
cash
|
(172,863)
|
160,386
|
Cash and cash
equivalents – beginning of period
|
192,172
|
31,786
|
|
|
|
Cash and cash
equivalents – end of period
|
$19,309
|
$192,172
|
|
|
|
See accompanying notes to consolidated financial
statements.
TPT
Global Tech, Inc.
CONSOLIDATED
STATEMENTS
OF
CASH FLOWS - CONTINUED
Supplemental
Cash Flow Information:
Cash used
for:
|
|
|
Interest
expense
|
$—
|
$—
|
Taxes
|
$—
|
$—
|
Non-Cash
Investing and Financing Activity:
|
|
|
Debt discount on
factoring agreement
|
$634,341
|
$2,011,600
|
Acquisition of
assets of SpeedConnect – Liabilities
assumed
|
$---
|
$1,894,964
|
Operating lase
liabilities and right of use assets
|
$---
|
$5,003,178
|
Common stock issued
for conversion of convertible notes
|
$2,258,637
|
—
|
Convertible
Preferred Series A and B reclassified to mezzanine
equity
|
$4,790,884
|
$—
|
Acquisition of Aire
Fitness – Liabilities assumed
|
$610,919
|
$—
|
Purchase of
property and equipment under finance leases
|
$201,349
|
$---
|
InnovaQor Merger-
non controlling interest
|
$219,058
|
$---
|
See accompanying notes to consolidated financial
statements.
TPT
Global Tech, Inc.
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS
DECEMBER
31, 2020
NOTE
1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Nature
of Operations
The Company was
originally incorporated in 1988 in the state of Florida. TPT
Global, Inc., a Nevada corporation formed in June 2014, merged with
Ally Pharma US, Inc., a Florida corporation, (“Ally
Pharma”, formerly known as Gold Royalty Corporation) in a
“reverse merger” wherein Ally Pharma issued 110,000,000
shares of Common Stock, or 80% ownership, to the owners of TPT
Global, Inc. in exchange for all outstanding common stock of TPT
Global Inc. and Ally Pharma agreed to change its name to TPT Global
Tech, Inc. (jointly referred to as “the Company” or
“TPTG”).
The following
acquisitions have resulted in entities which have been consolidated
into TPTG. In 2014 the Company acquired all the assets of K Telecom
and Wireless LLC (“K Telecom”) and Global Telecom
International LLC (“Global Telecom”). Effective January
31, 2015, TPTG completed its acquisition of 100% of the outstanding
stock of Copperhead Digital Holdings, Inc. (“Copperhead
Digital”) and Subsidiaries, TruCom, LLC
(“TruCom”), Nevada Utilities, Inc. (“Nevada
Utilities”) and CityNet Arizona, LLC (“CityNet”).
Effective September 30, 2016, the company acquired 100% ownership
in San Diego Media Inc. (“SDM”). In October 2017, we
entered into agreements to acquire Blue Collar, Inc. (“Blue
Collar”) which closed as of September 1, 2018. On May 7, 2019
we completed the acquisition of a majority of the assets of
SpeedConnect, LLC, which assets were conveyed into our wholly owned
subsidiary TPT SpeedConnect, LLC (“TPT SC” or
“TPT SpeedConnect”) which was formed on April 16, 2019.
On January 8, 2020 we formed TPT Federal, LLC (“TPT
Federal”), on March 7, 2020 we acquired 75% interest in
Bridget Internet, LLC (“Bridge Internet” or
“BIC”). On March 30, 2020 we formed TPT MedTech, LLC
(“TPT MedTech”) and on June 6, 2020 we formed
InnovaQor, Inc (“InnovaQor”). In July and August 2020, the Company
formed Quiklab 1 LLC, QuikLAB 2, LLC, QuikLAB 3, LLC and QuikLAB 4,
LLC where TPT MedTech owns 80% (as agreed per the operating
agreement) of all outside equity investments. Effective August 1,
2020 we closed on the acquisition of 75% of The Fitness Container,
LLC (“Air Fitness”). In July 2020, we invested in a
Hong Kong company called TPT Global Tech Asia Limited of which we
own 78%, and during 2020, InnovaQor did a reverse merger with
Southern Plains of which there ended up being a non controlling
interest of 6% as of December 31, 2020. The name of InnovaQor
remained for the merged entities but was changed to TPT Strategic,
Inc. on March 21, 2021.
We are based in San Diego, California,
and operate as a technology-based company with divisions providing
telecommunications, medical technology and product distribution,
media content for domestic and international syndication as well as
technology solutions. We operate on our own proprietary
Global Digital Media TV and Telecommunications infrastructure
platform and also provide technology solutions to businesses
domestically and worldwide. We offer Software as a Service (SaaS),
Technology Platform as a Service (PAAS), Cloud-based Unified
Communication as a Service (UCaaS) and carrier-grade performance
and support for businesses over our private IP MPLS fiber and
wireless network in the United States. Our cloud-based UCaaS
services allow businesses of any size to enjoy all the latest
voice, data, media and collaboration features in today's global
technology markets. We also operate as a Master Distributor for
Nationwide Mobile Virtual Network Operators (MVNO) and Independent
Sales Organization (ISO) as a Master Distributor for Pre-Paid
Cellphone services, Mobile phones, Cellphone Accessories and Global
Roaming Cellphones.
SIGNIFICANT
ACCOUNTING POLICIES
Principles
of Consolidation
Our consolidated
financial statements include the wholly-owned accounts of K Telecom
and Global, Copperhead Digital, SDM, Blue Collar, TPT SpeedConnect,
TPT Federal, BIC, TPT MedTech, InnovaQor, Quiklab 1, QuikLAB 2,
QuikLAB 3, QuikLAB 4, Aire Fitness and TPT Global Tech Asia
Limited. The consolidated financial statements also give effects to
non-controlling interests of the QuikLABs of 20%, Aire Fitness of
25%, TPT Global Tech Asia Limited of 22% and InnovaQor of 6%, where
appropriate. All intercompany accounts and transactions have been
eliminated in consolidation.
Reclassifications
Certain amounts
presented in previously issued financial statements have been
reclassified in these financial statements. During 2019, impairment
expense of $949,872 was recorded in Other Income (Expense) in the
statement of operations and has been reclassified to Operating
Expenses to be consistent with the current period
presentation.
Revenue
Recognition
On January 1, 2018,
we adopted the new accounting standard ASC 606, Revenue from Contracts with Customers,
and all of the related amendments (“new revenue
standard”). We recorded the change, which was immaterial,
related to adopting the new revenue standard using the modified
retrospective method. Under this method, we recognized the
cumulative effect of initially applying the new revenue standard as
an adjustment to the opening balance of retained earnings. This
results in no restatement of prior periods, which continue to be
reported under the accounting standards in effect for those
periods. We expect the impact of the adoption of the new revenue
standard to continue to be immaterial on an ongoing basis. We have
applied the new revenue standard to all contracts as of the date of
initial application and as such, have used the following criteria
described below in more detail for each business
unit:
Identify the contract with the
customer.
Identify the performance
obligations in the contract.
Determine the transaction
price.
Allocate the transaction price
to performance obligations in the contract.
Recognize revenue when or as we satisfy a performance
obligation.
Reserves
are recorded as a reduction in net sales and are not considered
material to our consolidated statements of income for the years
ended December 31, 2020 and 2019. In addition, we invoice our
customers for taxes assessed by governmental authorities such as
sales tax and value added taxes, where applicable. We present
these taxes on a net basis.
The Company’s
revenue generation for the years ended December 31, 2020 and 2019
came from the following sources disaggregated by services and
products, which sources are explained in detail
below.
|
For the year
ended
December 31,
2020
|
For the year
ended
December 31,
2019
|
TPT
SpeedConnect
|
$9,958,770
|
$8,002,875
|
Blue
Collar
|
1,051,120
|
1,941,955
|
San Diego
Media
|
14,405
|
23,683
|
TPT
MedTech
|
30,484
|
---
|
Copperhead
Digital
|
---
|
189,511
|
Other
|
---
|
749
|
Total Services
Revenues
|
$11,054,779
|
$10,158,772
|
K Telecom –
Product Revenue
|
39,391
|
53,605
|
Total
Revenue
|
$11,094,170
|
$10,212,377
|
TPT SpeedConnect: ISP and Telecom Revenue
TPT SpeedConnect is
a rural Internet provider operating in 10 Midwestern States under
the trade name SpeedConnect. TPT SC’s primary business model
is subscription based, pre-paid monthly reoccurring revenues, from
wireless delivered, high-speed internet connections. In addition,
the company resells third-party satellite and DSL internet and IP
telephony services. Revenue generated from sales of
telecommunications services is recognized as the transaction with
the customer is considered closed and the customer receives and
accepts the services that were the result of the transaction. There
are no financing terms or variable transaction prices. Due date is
detailed on monthly invoices distributed to customer. Services
billed monthly in advance are deferred to the proper period as
needed. Deferred revenue are contract liabilities for cash received
before performance obligations for monthly services are satisfied.
Deferred revenue for TPT SpeedConnect at December 31, 2020 and 2019
are $292,847 and $305,741, respectively. Certain of our products
require specialized installation and equipment. For telecom
products that include installation, if the installation meets the
criteria to be considered a separate element, product revenue is
recognized upon delivery, and installation revenue is recognized
when the installation is complete. The Installation Technician
collects the signed quote containing terms and conditions when
installing the site equipment at customer
premises.
Revenue for
installation services and equipment is billed separately from
recurring ISP and telecom services and is recognized when equipment
is delivered and installation is completed. Revenue from ISP and
telecom services is recognized monthly over the contractual period,
or as services are rendered and accepted by the
customer.
The overwhelming
majority of our revenue continues to be recognized when
transactions occur. Since installation fees are generally small
relative to the size of the overall contract and because most
contracts are for two years or less, the impact of not recognizing
installation fees over the contract is
immaterial.
Blue Collar: Media Production Services
Blue Collar creates
original live action and animated content productions and has
produced hundreds of hours of material for the television,
theatrical, home entertainment and new media markets. Blue Collar
designs branding and marketing campaigns and has had agreements
with some of the world’s largest companies including PepsiCo,
Intel, HP, WalMart and many other Fortune 500 companies.
Additionally, they create motion picture, television and home
entertainment marketing campaigns for studios including Sony,
DreamWorks, Twentieth Century Fox, Universal Studios, Paramount
Studios, and Warner Brothers. With regard to revenue recognition,
Blue Collar receives an agreement from each client to perform
defined work. Some agreements are written, some are verbal. Work
may include creation of marketing materials and/or content
creation. Some work may be short term and take weeks to create and
some work may be longer and take months to create. There are
instances where customer agreements segregate identifiable
obligations (like filming on site vs. film editing and final
production) with separate transaction pricing. The performance
obligation is generally satisfied upon delivery of such film or
production products, at which time revenue is recognized. There are
no financing terms or variable transaction
prices.
SDM: Ecommerce, Email Marketing and Web Design
Services
SDM generates
revenue by providing ecommerce, email marketing and web design
solutions to small and large commercial businesses, complete with
monthly software support, updates and maintenance. Services are
billed monthly. There are no financing terms or variable
transaction prices. Platform infrastructure support is a prepaid
service billed in monthly recurring increments. The services are
billed a month in advance and due prior to services being rendered.
The revenue is deferred when invoiced and booked in the month the
service is provided. There is no deferred revenue at December 31,
2020 and 2019. Software support services (including software
upgrades) are billed in real time, on the first of the month. Web
design service revenues are recognized upon completion of specific
projects. Revenue is booked in the month the services are rendered
and payments are due on the final day of the month. There are
usually no contract revenues that are deferred until services are
performed.
TPT MedTech: Medical Testing Revenue
TPT MedTech
operates in the Point of Care Testing (“POCT”) market
by primarily offering mobile medical testing facilities and
software equipped for mobile devices to monitor and manage
personalized healthcare. Services used from our mobile medical
testing facilities are billing through credit cards at the time of
service. Revenue is generated from our software platform as users
sign up for our mobile healthcare monitor and management
application and tests are performed. If medical testing is in one
our own owned facility, the usage of the software application is
included in the testing fees. If the testing is in a non-owned
outside contracted facility, fees are generated from the usage of
the software application on a per test basis and billed
monthly.
TPT MedTech also
offers two products. One is to build and sell its mobile testing
facilities called QuikLABs designed for mobile testing. This is
used by TPT MedTech for its own testing services. The other is a
sanitizing unit called SANIQuik which is used as a safe and
flexible way to sanitize providing an additional routine to hand
washing and facial coverings. The SANIQuik has not yet been
approved for sale in the United States but has in some parts of the
European community. Revenues from these products are recognized
when a product is delivered, the sales transaction considered
closed and accepted by a customer. There are no financing terms or
variable transaction prices for either of these
products.
Copperhead Digital: ISP and Telecom Revenue
Copperhead Digital
operated as a regional internet and telecom services provider
operating in Arizona under the trade name Trucom. Although there
are currently no customers and it will take capital to reopen this
revenue stream, Copperhead Digital operated as a wireless
telecommunications Internet Service Provider (“ISP”)
facilitating both residential and commercial accounts. Copperhead
Digital’s primary business model was subscription based,
pre-paid monthly reoccurring revenues, from wireless delivered,
high-speed internet connections. In addition, the company resold
third-party satellite and DSL internet and IP telephony services.
Revenue generated from sales of telecommunications services was
recognized as the transaction with the customer is considered
closed and the customer received and accepted the services that
were the result of the transaction. There are no financing terms or
variable transaction prices. Due date was detailed on monthly
invoices distributed to customer. Services billed monthly in
advance were deferred to the proper period as needed. Deferred
revenue was contract liabilities for cash received before
performance obligations for monthly services are satisfied. Certain
of its products required specialized installation and equipment.
For telecom products that included installation, if the
installation met the criteria to be considered a separate element,
product revenue was recognized upon delivery, and installation
revenue was recognized when the installation was complete. The
Installation Technician collected the signed quote containing terms
and conditions when installing the site equipment at customer
premises.
Revenue for
installation services and equipment was billed separately from
recurring ISP and telecom services and was recognized when
equipment was delivered, and installation was completed. Revenue
from ISP and telecom services was recognized monthly over the
contractual period, or as services were rendered and accepted by
the customer.
The overwhelming
majority of revenue was recognized when transactions occurred.
Since installation fees were generally small relative to the size
of the overall contract and because most contracts were for a year
or less, the impact of not recognizing installation fees over the
contract was immaterial.
K Telecom: Prepaid Phones and SIM Cards Revenue
K Telecom generates
revenue from reselling prepaid phones, SIM cards, and rechargeable
minute traffic for prepaid phones to its customers (primarily
retail outlets). Product sales occur at the customer’s
locations, at which time delivery occurs and cash or check payment
is received. The Company recognizes the revenue when they receive
payment at the time of delivery. There are no financing terms or
variable transaction prices.
Share-based
Compensation
The Company is
required to measure and recognize compensation expense for all
share-based payment awards (including stock options) made to
employees and directors based on estimated fair value. Compensation
expense for equity-classified awards is measured at the grant date
based on the fair value of the award and is recognized as an
expense in earnings over the requisite service
period.
The Company records
compensation expense related to non-employees that are awarded
stock in conjunction with selling goods or services and recognizes
compensation expenses over the vesting period of such
awards.
Income
Taxes
Deferred tax assets
and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the year in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in
our income tax provision in the period of
enactment.
We recognize
deferred tax assets to the extent that we believe that these assets
are more likely than not to be realized. In making such a
determination, we consider all available positive and negative
evidence, including future reversal of existing taxable temporary
differences, projected future taxable income, tax-planning
strategies, and results of recent operations, including taxable
income in carryback periods. If we determine that we would be able
to realize our deferred tax assets in the future in excess of their
net recorded amount, we would make an adjustment to the deferred
tax asset valuation allowance, which would reduce our income tax
provision.
We account for
uncertain tax positions using a “more-likely-than-not”
recognition threshold. We evaluate uncertain tax positions on a
quarterly basis and consider various factors, including, but not
limited to, changes in tax law, the measurement of tax positions
taken or expected to be taken in tax returns, the effective
settlement of matters subject to audit, new audit activity and
changes in facts or circumstances related to a tax
position.
It is our policy to
record costs associated with interest and penalties related to tax
in the selling, general and administrative line of the consolidated
statements of operations.
Cash
and Cash Equivalents
The Company
considers all investments with a maturity date of three months or
less when purchased to be cash equivalents. There are no cash
equivalents as of December 31, 2020 and 2019.
Accounts
Receivable
We establish an
allowance for potential uncollectible accounts receivable. All
accounts receivable 60 days past due are considered uncollectible
unless there are circumstances that support collectability. Those
circumstances are documented. As of December 31, 2020 and 2019, the
allowance for uncollectible accounts receivable was $762,815 and
$881,676, respectively. Receivables are charged off when collection
efforts cease.
Property
and Equipment
Property and
equipment are stated at cost or fair value if acquired as part of a
business combination. Depreciation is computed by the straight-line
method and is charged to operations over the estimated useful lives
of the assets. Maintenance and repairs are charged to expense as
incurred. The carrying amount of accumulated depreciation of assets
sold or retired are removed from the accounts in the year of
disposal and any resulting gain or loss in s included in results of
operations. The estimated useful lives of property and equipment
are telecommunications network - 5 years, telecommunications
equipment - 7 to 10 years, and computers and office equipment - 3
years.
Goodwill
Goodwill
relates to amounts that arose in connection with our various
business combinations and represents the difference between the
purchase price and the fair value of the identifiable tangible and
intangible net assets when accounted for using the acquisition
method of accounting. Goodwill is not amortized, but it is subject
to periodic review for impairment.
We test goodwill balances for impairment on an
annual basis as of December 31st or whenever impairment indicators
arise. We utilize several reporting units in evaluating
goodwill for impairment using a quantitative assessment, which uses
a combination of a guideline public company market-based approach
and a discounted cash flow income-based approach. The quantitative
assessment considers whether the carrying amount of a reporting
unit exceeds its fair value, in which case an impairment charge is
recorded to the extent the reporting unit’s carrying value
exceeds its fair value. Based on our impairment testing, we
recorded impairment charges of $853,366 and $70,995 of goodwill
during the years ended December 31, 2020 and 2019,
respectively.
Intangible
Assets
Our intangible
assets consist primarily of customer relationships, developed
technology, favorable leases, trademarks and the film library. The
majority of our intangible assets were recorded in connection with
our various business combinations. Our intangible assets are
recorded at fair value at the time of their acquisition.
Intangible assets are amortized over
their estimated useful life on a straight-line basis. Estimated
useful lives are determined considering the period the assets are
expected to contribute to future cash flows. We evaluate the
recoverability of our intangible assets periodically and take into
account events or circumstances that warrant revised estimates of
useful lives or that indicate impairment
exists.
Business
Acquisitions
Our business
acquisitions have historically been made at prices above the fair
value of the assets acquired and liabilities assumed, resulting in
goodwill or some identifiable intangible asset. Significant
judgment is required in estimating the fair value of intangible
assets and in assigning their respective useful lives. The fair
value estimates are based on available historical information and
on future expectations and assumptions deemed reasonable by
management but are inherently uncertain.
We generally employ
the income method to estimate the fair value of intangible assets,
which is based on forecasts of the expected future cash flows
attributable to the respective assets. Significant estimates and
assumptions inherent in the valuations reflect a consideration of
other marketplace participants and include the amount and timing of
future cash flows (including expected growth rates and
profitability), the underlying product life cycles, economic
barriers to entry, a brand’s relative market position and the
discount rate applied to the cash flows. Unanticipated market or
macroeconomic events and circumstances may occur, which could
affect the accuracy or validity of the estimates and
assumptions.
Net assets acquired
are recorded at their fair value and are subject to adjustment upon
finalization of the fair value analysis.
Long-Lived
Assets
We periodically review the carrying amount of our depreciable
long-lived assets for impairment which include property and
equipment and intangible assets. An asset is considered
impaired when estimated future cash flows are less than the
carrying amount of the asset. In the event the carrying amount
of such asset is not considered recoverable, the asset is adjusted
to its fair value. Fair value is generally determined based on
discounted future cash flow. As of December 31, 2020, we adjusted
the net book value to zero for the net book value of the equipment
of Copperhead Digital as it became doubtful with no customers that
the estimated future cash flows would recover the net book value.
We recorded impairment expenses of $1,849,630 and $878,877,
respectively, for the years ended December 31, 2020 and
2019.
Basic
and Diluted Net Loss Per Share
The Company
computes net income (loss) per share in accordance with ASC 260,
“Earning per Share””. ASC 260 requires
presentation of both basic and diluted earnings per share
(“EPS”) on the face of the income statement. Basic EPS
is computed by dividing net income (loss) available to common
shareholder (numerator) by the weighted average number of shares
outstanding (denominator) during the period. Diluted EPS gives
effect to all dilutive potential common shares outstanding during
the period using the treasury stock method and convertible
preferred stock using the if-converted method. In computing diluted
EPS, the average stock price for the period is used in determining
the number of shares assumed to be purchased from the exercise of
stock options or warrants. Diluted EPS excludes all dilutive
potential shares if their effect is anti-dilutive. As of December
31, 2020 and 2019, the Company had shares that were potentially
common stock equivalents as follows:
|
|
|
Convertible
Promissory Notes
|
175,316,748
|
1,506,387,647
|
Series A Preferred
Stock (1)
|
1,243,987,624
|
199,728,891
|
Series B Preferred
Stock
|
2,588,693
|
2,588,693
|
Stock Options and
warrants
|
4,333,333
|
6,333,333
|
|
1,426,226,398
|
1,715,038,564
|
_____________________
(1)
Holder of the
Series A Preferred Stock which is Stephen J. Thomas, is guaranteed
60% of the then outstanding common stock upon conversion. The
Company would have to authorize additional shares for this to occur
as only 1,000,000,000 shares are currently
authorized.
Concentration
of Credit Risk, Off-Balance Sheet Risks and Other Risks and
Uncertainties
Financial
instruments that potentially subject us to concentration of credit
risk primarily consist of cash and cash equivalents and accounts
receivable. We invest our excess cash primarily in high quality
securities and limit the amount of our credit exposure to any one
financial institution. We do not require collateral or other
securities to support customer receivables; however, we perform
on-going credit evaluations of our customers and maintain
allowances for potential credit losses.
As of
December 31, 2020 and 2019, two customer accounts receivable
balances were 78% and 91%, respectively, of our aggregate accounts
receivable from revenues.
Financial
Instruments and Fair Value of Financial
Instruments
Our primary
financial instruments at December 31, 2020 and 2019 consisted
of cash equivalents, accounts receivable, accounts payable and
debt. We apply fair value measurement accounting to either record
or disclose the value of our financial assets and liabilities in
our financial statements. Fair value is defined as the exchange
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. A fair value hierarchy
requires an entity to maximize the use of observable inputs, where
available, and minimize the use of unobservable inputs when
measuring fair value.
Described below are
the three levels of inputs that may be used to measure fair
value:
Level 1 Quoted prices in active
markets for identical assets or liabilities.
Level 2 Observable inputs other
than Level 1 prices, such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or
other inputs that are observable or can be corroborated by
observable market data for substantially the full term of the
assets or liabilities.
Level 3 Unobservable inputs that
are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities.
We consider our
derivative financial instruments as Level 3. The balances for our
derivative financial instruments as of December 31, 2020 are the
following:
Derivative
Instrument
|
|
Fair value of
Auctus Convertible Promissory Note
|
$4,227,656
|
Fair value of EMA
Financial Convertible Promissory Note
|
1,001,780
|
Fair value of
Warrants issued with the derivative instruments
|
35,703
|
|
$5,265,139
|
Research
and Development
Our research and
development programs focus on telecommunications products and
services. Research and development costs are expensed as incurred.
Any payments received from external parties to fund our research
and development activities reduce the recorded research and
development expenses.
Advertising
Costs
Advertising costs
are expensed as incurred. The Company incurred advertising costs of
zero for the years ended December 31, 2020 and 2019,
respectively.
Use
of Estimates
The preparation of
financial statements in conformity with United States generally
accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of
assets and liabilities, disclosures of contingent assets and
liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period. Actual results could differ materially from those
estimates. The Company’s consolidated financial statements
reflect all adjustments that management believes are necessary for
the fair presentation of their financial condition and results of
operations for the periods presented.
Derivative
Financial Instruments
Derivative
financial instruments, as defined in ASC 815, “Accounting for
Derivative Financial Instruments and Hedging Activities”,
consist of financial instruments or other contracts that contain a
notional amount and one or more underlying (e.g. interest rate,
security price or other variable), require no initial net
investment and permit net settlement. Derivative financial
instruments may be free-standing or embedded in other financial
instruments. Further, derivative financial instruments are
initially, and subsequently, measured at fair value and recorded as
liabilities or, in rare instances, assets.
The Company does
not use derivative financial instruments to hedge exposures to
cash-flow, market or foreign-currency risks. However, the Company
had issued financial instruments including convertible promissory
notes payable with features during 2019 that were either (i) not
afforded equity classification, (ii) embody risks not clearly and
closely related to host contracts, or (iii) may be net-cash settled
by the counterparty. As required by ASC 815, in certain instances,
these instruments are required to be carried as derivative
liabilities, at fair value, in our financial
statements.
The Company
estimates the fair values of derivative financial instruments using
the Monte Carlo model. Estimating fair values of derivative
financial instruments requires the development of significant and
subjective estimates (such as volatility, estimated life and
interest rates) 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 are
highly volatile and sensitive to changes in the trading market
price of our common stock, which has a high-historical volatility.
Since derivative financial instruments are initially and
subsequently carried at fair values, the Company’s operating
results will reflect the volatility in these estimate and
assumption changes.
The
Company issued convertible promissory notes which are convertible
into common stock, at holders’ option, at a discount to the
market price of the Company’s common stock. The Company has
identified the embedded derivatives related to these notes relating
to certain anti-dilutive (reset) provisions. These embedded
derivatives included certain conversion features. The accounting
treatment of derivative financial instruments requires that the
Company record fair value of the derivatives as of the inception
date of debenture and to fair value as of each subsequent reporting
date.
As
of December 31, 2020, the Company marked to market the fair value
of the debt derivatives and determined a fair value of $5,265,139
($5,229,436 from the convertible notes and $35,703 from the
warrants) in Note 6. The Company recorded a gain from change in
fair value of debt derivatives of $1,140,323 for the year ended
December 31, 2020. The fair value of the embedded derivatives was
determined using Monte Carlo simulation method based on the
following assumptions: (1) dividend yield of 0%, (2) expected
volatility of 190.9% to 350.8%, (3) weighted average risk-free
interest rate of 0.09% to 0.12% (4) expected life of 0.25 to 1.4
years, and (5) the quoted market price of $0.03 for the
Company’s common stock.
Recently
Adopted Accounting Pronouncements
In June 2018, the
FASB issued ASU No. 2018-07, Improvements to Nonemployee
Share-Based Payment Accounting, which amends ASC 718, Compensation
– Stock Compensation. This ASU requires that most of the
guidance related to stock compensation granted to employees be
followed for non-employees, including the measurement date,
valuation approach, and performance conditions. The expense is
recognized in the same period as though cash were paid for the good
or service. The effective date is the first quarter of fiscal year
2020, with early adoption permitted, including in interim periods.
The ASU has been adopted using a modified-retrospective transition
approach. The adoption is not considered to have a material effect
on the consolidated financial statements.
Management has
reviewed other recently issued accounting pronouncements and have
determined there are not any that would have a material impact on
the condensed consolidated financial
statements.
NOTE
2 – ACQUISITIONS
SpeedConnect
Asset Acquisition
Effective
April 2, 2019, the Company entered into an Asset Purchase Agreement
with SpeedConnect, LLC (“SpeedConnect”) to acquire
substantially all of the assets of SpeedConnect. On May 7, 2019,
the Company closed the transaction underlying the Asset Purchase
Agreement with SpeedConnect to acquire substantially all of the
assets of SpeedConnect for $2 million and the assumption of certain
liabilities. The Asset Purchase Agreement required a deposit of
$500,000 made in April and an additional $500,000 payment to close.
The additional $500,000 was paid and all other conditions were met
to effectuate the sale of substantially all of the assets of
SpeedConnect to the Company. As part of the closing, the Company
entered into a Promissory Note to pay SpeedConnect $1,000,000 in
two equal installments of $500,000 plus applicable interest at 10%
per annum with the first installment payable within 30 days of
closing and the second installment payable within 60 days of
closing (but no later than July 6, 2019). The Company paid off the
Promissory Note by June 11, 2019 and by amendment dated May 7,
2019, SpeedConnect forgave $250,000 of the Promissory
Note.
The Company treated
the asset acquisition as a business combination and has allocated
the fair market value to assets received in excess of
goodwill.
Purchase Price
Allocation:
Effective
date
|
|
|
|
Purchaser
|
|
|
|
Consideration
Given:
|
|
Cash
paid
|
$1,000,000
|
Liabilities:
|
|
|
|
Promissory
Note
|
$750,000
|
Deferred
revenue
|
230,000
|
Operating
lease liabilities
|
5,162,077
|
Unfavorable
leases
|
323,000
|
Accounts
and other payables
|
591,964
|
Total
liabilities
|
$7,057,041
|
Total Consideration
Value
|
$8,057,041
|
|
|
Assets
Acquired:
|
|
Customer
base
|
$350,000
|
Current
assets:
|
|
Cash
|
201,614
|
Prepaid
and other receivables
|
99,160
|
Deposits
|
13,190
|
Operating
lease right of use asset
|
5,162,077
|
Favorable
leases
|
95,000
|
Property
and equipment
|
1,939,000
|
Total Assets
Acquired
|
$7,860,041
|
Goodwill
|
$197,000
|
Included in the
consolidated statement of operations for the year ended December
31, 2019 are the results of operations for TPT SpeedConnect for the
period May 8, 2019 to December 31, 2019 as
follows:
|
|
Revenue
|
$8,002,875
|
Cost of
Sales
|
4,826,475
|
Gross
Profit
|
3,176,400
|
Expenses
|
(1,999,221)
|
Interest
Expense
|
—
|
Income
taxes
|
—
|
Net
Income
|
$1,177,179
|
The Fitness Container, LLC (DBA Aire Fitness)
On June 1, 2020,
the Company signed an agreement for the acquisition of a majority
interest in San Diego based manufacturing company, The Fitness
Container, LLC dba “Aire Fitness” (www.airefitness.com), for
500,000 shares of common stock in TPT, vesting and issuable after
the common stock reaches at least a $1.00 per share closing price
in trading, a $500,000 promissory note payable primarily out of
future capital raising and a 10% gross profit royalty from sales of
drive through lab operations for the first year. Aire Fitness, in
which TPT owns 75% is a California LLC founded in 2014 focused on
custom designing, manufacturing, and selling high-end turnkey
outdoor fitness studios and mobile medical testing labs. Aire
Fitness has contracted with YMCAs, Parks and Recreation
departments, Universities and Country Clubs which are currently
using its mobile gyms. Aire Fitness’ existing and
future clients will be able to take advantage of TPT’s
upcoming Broadband, TV and Social Media platform to offer virtual
classes utilizing the company’s mobile gyms. The agreement
included an employment agreement for Mario Garcia, former principal
owner, which annual employment is to be at $120,000 plus customary
employee benefits. This agreement was closed August 1,
2020.
The Company evaluated this acquisition
in accordance with ASC 805-10-55-4 to discern whether the assets
and operations of the assets purchased met the definition of a
business. The company concluded that there are processes and
sufficient inputs into outputs. Accordingly, the Company accounted
for this transaction as a business combination and allocated the
purchase price as follows:
Consideration given
at fair value:
|
|
Note payable, net
of discount
|
$340,000
|
Accounts
payable
|
157,252
|
Non-controlling
interest
|
113,333
|
|
$610,585
|
|
|
Assets acquired at
fair value:
|
|
Cash
|
$460
|
Accounts
receivable
|
39,034
|
|
$39,494
|
Goodwill
|
$571,091
|
Included in the
consolidated statement of operations for the year ended December
31, 2020 is $56,300 of expenses which primarily related to payroll
expenses. The were no outside revenues generated by Aire Fitness
recorded From August 1, 2020 through December 31,
2020.
Had the
acquisitions of TPT SpeedConnect and Aire Fitness occurred on
January 1, 2019, condensed proforma results of operations for the
years ended December 31, 2020 and 2019 would be as
follows:
|
|
|
Revenue
|
11,191,709
|
$11,630,775
|
Cost of
Sales
|
7,270,166
|
6,513,624
|
Gross
Profit
|
3,921,543
|
$5,117,151
|
Expenses
|
(12,305,652)
|
(7,844,692)
|
Other income
(expense)
|
85,071
|
(10,875,850)
|
Net
Loss
|
(8,299,039)
|
$(13,603,991)
|
Loss per
share
|
(0.01)
|
$(0.10)
|
EPIC Reference Labs, Inc. Acquisition
On August 6, 2020, TPT MedTech signed a binding letter of intent
with Rennova to acquire EPIC Reference Labs, Inc.
(“EPIC”), wholly owned subsidiary of Rennova, for
$750,000, comprised of a deposit of $25,000 within five days of
signing and the remainder due either from 20% of net proceeds
received from fund raising that the Company had initiated and as
evidenced by SEC Filings or a minimum payment of $25,000 per month
until paid in full. The first $25,000 payment was made and was
accounted for as a deposit in the consolidated balance sheet. All
defined laboratory equipment and a $100,000 lease deposit were to
be excluded from the sales price. All liabilities incurred up to
signing were to be discharged. Receivables existing at signing were
to be 100% ownership of Rennova. There were no other significant
assets. This acquisition would allow TPT MedTech to own a license
to operate medical testing facilities.
TPT MedTech and Rennova subsequently
agreed that the acquisition would be of an asset acquisition of
substantially all of the assets of EPIC instead of acquiring the
stock of EPIC, but that all other terms were to be consistent with
the binding letter of intent. Until the change of
ownership of the assets was complete, Rennova started operating the
laboratory under a management agreement dated August 6, 2020
between TPT MedTech, LLC and Rennova. There are approximately
$19,000 of expenses in our consolidated statement of operations
under the management agreement.
Subsequently, TPT MedTech decided that it would not acquire the
assets of EPIC and terminated its relationship with EPIC. The
$25,000 deposit was then expensed to the statement of operations
for the year ended December 31, 2020.
Rennova Acquisition Agreement
Effective December
31, 2020, the Company completed its
acquisition agreement (“Rennova Acquisition Agreement”)
with Rennova Health, Inc. (“Rennova”), an owner
and operator of rural hospitals in Tennessee, and InnovaQor, to
merge Rennova’s software and genetic testing interpretation
divisions, Health Technology Solutions, Inc. (HTS) and Advanced
Molecular Services Group, Inc., (AMSG) and their subsidiaries into
InnovaQor. After closing, these entities were to operate as wholly
owned subsidiaries of InnovaQor which then would have been
controlled by Rennova. Closing was subject to a number of customary
conditions for a transaction of this nature and was intended to
happen on or before January 31, 2020.
InnovaQor had
previously completed a license agreement giving it certain rights
to assets and technology from the Company’s proprietary live
streaming communication technology. As part of the license
agreement InnovaQor and TPT had agreed on a development project to
create a next generation telehealth type platform. It was intended
to combine the TPT and Rennova assets and technology into a smart
phone and computer accessible healthcare platform to facilitate a
patient’s immediate access to healthcare and their local
hospital or doctors office, for initial consultation, scheduling of
appointments and follow on care and other added value services that
may be one off or recurring.
Rennova had agreed
to complete the necessary steps and SEC filings with the intent to
facilitate TPT shareholders receiving approximately 2,500,000
shares in InnovaQor, and Rennova’s shareholders receiving
approximately $5M of Preference shares which were be converted to
common shares. As described in the Rennova Acquisition Agreement,
TPT, or its assigns, was to retain direct ownership of a further
3,500,000 shares and Rennova and retain ownership of an additional
$17.5M of preference shares with certain conversion rights and
restrictions, making it the contolling entity of
InnovaQor.
Rennova terminated
the Rennova Acquisition Agreement effective March 5, 2021 and the
Company agreed to this termination with both parties not able to
come to agreement of final terms.
InnovaQor
Merger with Southern Plains
On August 1, 2020,
InnovaQor, a wholly-owned
subsidiary of the Company, entered into a Merger Agreement with the
publicly traded company Southern Plains Oil Corp. (OTC PINK: SPLN
prior to Merger Agreement). The SPLN Merger moved the
Company’s subsidiary InnovaQor one step closer to completing
a recently executed Asset Purchase Agreement with Rennova Health,
Inc. The Merger also positioned InnovaQor to trade on the OTC
Market, which InnovaQor is now traded under INOQ. The Company was
to receive 6,000,000 common shares as part of the Merger Agreement
out of a total of 6,400,667 common shares
outstanding.
During August, InnovaQor authorized a Series A Super Majority
Preferred Stock valued at $350,000 by management and issued to a
third party in exchange for legal services. Effective September 30,
2020, the Series A Super Majority Preferred Stock was exchanged
with TPT for a note payable of $350,000 payable in cash or common
stock (see Note 5(1)). As such, as of September 30, 2020, the
Company, for accounting purposes, took control of the merged
InnovaQor and reflected in it’s consolidated balance the
consolidated balance sheet of InnovaQor which assets and
liabilities were di minimus. The merger was a reverse merger with
Southern Plains of which there ended up being a non controlling
interest of 6% as of December 31, 2020. The name of InnovaQor
remained for the merged entities but was changed to TPT Strategic,
Inc. on March 21, 2021.
A License Agreement that was originally signed between the Company
and InnovaQor for software development but rescinded March 30, 2021
and the issuance of 6,000,000 shares of common stock were
cancelled.
Bridge
Internet Acquisition
On March 6, 2020,
the Company executed an Acquisition and Purchase Agreement
(“Agreement”) dated March 6, 2020 with Bridge Internet,
LLC (“Bridge Internet”), a Delaware Limited Liability
Company. On December 23, 2020, the Company and prior owner agreed
to terminate the agreement.
The Agreement
stated that the Company had acquired 75% of Bridge Internet for
8,000,000 shares of common stock of TPT Global Tech, Inc.,
4,000,000 common shares issued to Sydney “Trip” Camper
immediately and 4,000,000 common shares would vest equally over two
years. As sufficient funding was raised by the Company, defined as
approximately $3,000,000, marketing funds of up to $200,000 per
quarter for the next year were to be provided. Sydney
“Trip” Camper, would retain the remaining 25% of Bridge
Internet and stay on as the CEO. This Agreement was terminated as
if there were no agreement. Any monies paid as contractor payments
by the Company are to be maintained and the Company is to have no
liabilities related to Bridge Internet of any
sort.
NOTE
3 – GOING CONCERN
The accompanying
consolidated financial statements have been prepared assuming that
the Company will continue as a going concern.
Cash
flows generated from operating activities were not enough to
support all working capital requirements for the years ended
December 31, 2020 and 2019. Financing activities described below
have helped with working capital and other capital
requirements.
We incurred
$8,119,268 and $14,028,165, respectively, in losses, and we used
$489,573 and $328,251, respectively, in cash for operations for the
years ended December 31, 2020 and 2019. We calculate the net cash
used by operating activities by decreasing, or increasing in case
of gain, our let loss by those items that do not require the use of
cash such as depreciation, amortization, promissory note issued for
research and development, note payable issued for legal fees,
derivative expense or gain, gain on extinguishment of debt, loss on
conversion of notes payable, impairment of goodwill and long-loved
assts and share-based compensation which totaled to a net
$5,378,277 for 2020 and $13,091,764 for 2019.
In addition, we
report increases and reductions in liabilities as uses of cash and
deceases assets and increases in liabilities as sources of cash,
together referred to as changes in operating assets and
liabilities. For the year ended December 31, 2020, we had a net
increase in our assets and liabilities of $2,251,418 primarily from
an increase in accounts payable from lag of payments for accounts
payable for cash flow considerations and an increase in the
balances from our operating lease liabilities. For the year ended
December 31, 2019 we had a net increase to our assets and
liabilities of $608,150 for similar reasons.
Cash flows from
financing activities were $817,608 and $1,390,538 for the years
ended December 31, 2020 and 2019, respectively. For the year ended
December 30, 2020, these cash flows were generated primarily from
proceeds from proceeds from sale of non-controlling interests in
QuikLABS of $460,000, proceeds from convertible notes, loans and
advances of $1,753,204 offset by payment on convertible loans,
advances and factoring agreements of $1,169,330 and payments on
convertible notes and amounts payable – related parties of
$212,256. For the year ended December 31, 2019, cash flows from
financing activities primarily came from proceeds from convertible
notes, loans and advances of $2,613,047 offset by payments on
convertible loans, advances and factoring agreements of
$1,440,139.
Cash flows used in
investing activities were $500,898 and $901,901, respectively, for
the years ended December 31, 2020 and 2019. For the year ended
December 31, 2020 these cash flows were used primarily for the
acquisition of property and equipment of $424,560 and the purchase
of intangibles of $76,798. For the year ended December 31, 2019
cash flows for investing activities were used to acquire property
and equipment and the payment for business
acquisitions.
These factors raise
substantial doubt about the ability of the Company to continue as a
going concern for a period of one year from the issuance of these
financial statements. The financial statements do not include any
adjustments that might result from the outcome of this
uncertainty.
In
December 2019, COVID-19 emerged and has subsequently spread
worldwide. The World Health Organization has declared COVID-19 a
pandemic resulting in federal, state and local governments and
private entities mandating various restrictions, including travel
restrictions, restrictions on public gatherings, stay at home
orders and advisories and quarantining of people who may have been
exposed to the virus. After close monitoring and responses and
guidance from federal, state and local governments, in an effort to
mitigate the spread of COVID-19, around March 18, 2020 for a period
of time, the Company closed its Blue Collar office in Los Angeles
and its TPT SpeedConnect offices in Michigan, Idaho and
Arizona. Most employees were working remotely, however this
is not possible with certain employees and all subcontractors that
work for Blue Collar. The Company continues to monitor
developments, including government requirements and recommendations
at the national, state, and local level to evaluate possible
extensions to all or part of such closures.
The
Company has taken advantage of the stimulus offerings and received
$722,200 in April 2020 and $680,500 in February 2021 and believes
it has used these funds as is prescribed by the stimulus offerings
to have the entire amounts forgiven. The Company has applied
for forgiveness of the original stimulus of $722,200. The
forgiveness process for stimulus funded in February 2021 has not
begun. The Company will try and take advantage of additional
stimulus as it is available and is also in the process of trying to
raise debt and equity financing, some of which may have to be used
for working capital shortfalls if revenues continue to decline
because of the COVID-19 closures.
In order for us to
continue as a going concern for a period of one year from the
issuance of these financial statements, we will need to obtain
additional debt or equity financing and look for companies with
cash flow positive operations that we can acquire. There can be no
assurance that we will be able to secure additional debt or equity
financing, that we will be able to acquire cash flow positive
operations, or that, if we are successful in any of those actions,
those actions will produce adequate cash flow to enable us to meet
all our future obligations. Most of our existing financing
arrangements are short-term. If we are unable to obtain additional
debt or equity financing, we may be required to significantly
reduce or cease operations.
NOTE
4 – PROPERTY AND EQUIPMENT
Property and
equipment and related accumulated depreciation as of December 31,
2020 and 2019 are as follows:
|
|
|
Property and
equipment:
|
|
|
Telecommunications
fiber and equipment
|
$2,530,167
|
5,203,000
|
Film production
equipment
|
369,903
|
369,903
|
Medical
equipment
|
133,329
|
---
|
Office furniture
and equipment
|
86,899
|
85,485
|
Leasehold
improvements
|
18,679
|
18,679
|
Total
Property ad equipment
|
3,138,977
|
5,677,067
|
Accumulated
depreciation
|
(993,380)
|
(1,253,919)
|
Property and
equipment, net
|
$2,145,597
|
4,423,148
|
Depreciation
expense was $1,054,702 and $591,069 for the years ended December
31, 2020 and 2019, respectively.
During the year
ended December 31, 2019, the Company had a change in useful life
for its telecommunications fiber and equipment related to
Copperhead Digital resulting from managements evaluation of its
remaining useful life in light of the decrease in revenues for
which it was being used. The useful life was decreased from its
original 20 years when it was acquired in 2015 to five years.
Subsequently, as of December 31, 2020, management adjusted the net book
value of this equipment to zero as it became doubtful with no
customers that the estimated future cash flows would recover the
net book value. This resulted in an expense for impairment of
$1,849,630 to the statement of operations for the year ended
December 31, 2020.
NOTE
5 – DEBT FINANCING ARRANGEMENTS
Financing
arrangements as of December 31, 2020 and 2019 are as
follows:
|
|
|
Loans and advances
(1)
|
$2,517,200
|
$1,121,640
|
Convertible notes
payable (2)
|
1,711,098
|
2,101,649
|
Factoring
agreements (3)
|
635,130
|
223,618
|
Debt – third
party
|
$4,863,428
|
$3,446,907
|
|
|
|
Line of credit,
related party secured by assets (4)
|
$3,043,390
|
3,043,390
|
Debt– other
related party, net of discounts (5)
|
7,423,334
|
5,950,000
|
Convertible debt
– related party (6)
|
922,481
|
922,881
|
Shareholder debt
(7)
|
93,072
|
303,688
|
Debt –
related party
|
$11,482,277
|
$10,219,959
|
|
|
|
Total financing
arrangements
|
$16,345,705
|
$13,666,866
|
|
|
|
Less current
portion:
|
|
|
Loans, advances and
factoring agreements – third party
|
$(2,308,753)
|
$(344,758)
|
Convertible notes
payable third party
|
(1,711,098)
|
(2,101,649
|
Debt –
related party, net of discount
|
(10,559,796)
|
(9,297,078)
|
Convertible notes
payable– related party
|
(922,481)
|
(534,381)
|
|
(15,502,128)
|
(12,277,866)
|
Total long term
debt
|
$843,577
|
$1,389,000
|
_____________________________
(1) The terms of
$40,000 of this balance are similar to that of the Line of Credit
which bears interest at adjustable rates, 1 month LIBOR plus 2%,
2.2% as of December 31, 2020, and is secured by assets of the
Company, was due August 31, 2020, as amended, and included 8,000
stock options as part of the terms which options expired December
31, 2019 (see Note 7).
$500,500 is a line
of credit that Blue Collar has with a bank, bears interest at Prime
plus 1.125%, 4.38% as of December 31, 2020, and is due March 25,
2021. The Company is working with the bank on an extension of the
due date.
$363,558 is a bank
loan dated May 28, 2019 which bears interest at Prime plus 6%,
9.25% as of December 31, 2020, was interest only for the first
year, thereafter beginning in June of 2020 payable monthly of
principal and interest of $22,900 until the due date of May 1,
2022. The bank loan is collateralized by assets of the
Company.
$722,220 represents
loans under the COVID-19 Pandemic Paycheck Protection Program
(“PPP”) originated in April of 2020. The Company
believes that it has used the funds such that 100% will be
forgiven. The applications for forgiveness have been submitted to
the Small Business Administration. If any of the PPP loans are not
forgiven then, per the PPP, the unforgiven loan amounts will be
payable monthly over a five-year period of which payments are to
begin no later than 10 months after the covered period as defined
at a 1% annual interest rate.
On
June 4, 2019, the Company consummated a Securities Purchase
Agreement with Odyssey Capital Funding, LLC.
(“Odyssey”) for the purchase of a $525,000 Convertible
Promissory Note (“Odyssey Convertible Promissory
Note”). The Odyssey Convertible Promissory Note was due June
3, 2020, paid interest at the rate of 12% (24% default) per annum
and gave the holder the right from time to time, and at any time
during the period beginning six months from the issuance date to
convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price was 55% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Odyssey Convertible Promissory Note could be prepaid in full at
125% to 145% up to 180 days from origination. Through June 3, 2020,
Odyssey converted $49,150 of principal and $4,116 of accrued
interest into 52,961,921 shares of common stock of the Company. On
June 8, 2020, Odyssey agreed to convert the remaining principal and
accrued interest balance on the Odyssey Convertible Promissory Note
of $475,850 and $135,000, respectively, to a term loan payable in
six months in the form of a balloon payment, earlier if the Company
has a funding event, bearing simple interest on the unpaid balance
of 0% for the first three months and then 10% per annum thereafter.
This loan is in default. The Company is negotiating with Odyssey
for repayment.
Effective September
30, 2020, we entered into a Purchase Agreement by which we agreed
to purchase the 500,000 outstanding Series A Preferred shares of
InnovaQor, Inc., our majority owned subsidiary, in an agreed amount
of $350,000 in cash or common stock, if not paid in cash, at the
five day average price preceding the date of the request for
effectiveness after the filing of a registration statement on Form
S-1. This was modified December 28 and 29, 2020, to provide for
registration of 7,500,000 common shares for resale at the market
price. Any balance due on notes will be calculated after an
accounting for the net sales proceeds from sale of the stock by
February 28, 2021 and may be paid in cash or stock thereafter. The
Series A Preferred shares are being purchased from the Michael A.
Littman, Atty. Defined Benefit Plan. The $350,000 is included as a
Note Payable as of December 31, 2020 and bears no
interest.
The remaining
balances generally bear interest at approximately 10%, have
maturity dates that are due on demand or are past due, are
unsecured and are classified as current in the balance
sheets.
(2) During
2017, the Company issued convertible promissory notes in the amount
of $67,000 (comprised of $62,000 from two related parties and
$5,000 from a former officer of CDH), all which were due May 1,
2020 and bear 6% annual interest (12% default interest rate). The
convertible promissory notes are convertible, as amended, at $0.25
per share. These convertible promissory notes were not repaid May
1, 2020, and are delinquent. The Company is working to renegotiate
these promissory notes.
During 2019, the
Company consummated Securities Purchase Agreements dated March 15,
2019, April 12, 2019, May 15, 2019, June 6, 2019 and August 22,
2019 with Geneva Roth Remark Holdings, Inc. (“Geneva
Roth”) for the purchase of convertible promissory notes in
the amounts of $68,000, $65,000, $58,000, $53,000 and $43,000
(“Geneva Roth Convertible Promissory Notes”). The
Geneva Roth Convertible Promissory Notes are due one year from
issuance, pays interest at the rate of 12% (principal amount
increases 150%-200% and interest rate increases to 24% under
default) per annum and gives the holder the right from time to
time, and at any time during the period beginning 180 days from the
origination date to the maturity date or date of default to convert
all or any part of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is 61% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Geneva Roth Convertible Promissory Notes may be prepaid in
whole or in part of the outstanding balance at 125% to 140% up to
180 days from origination. Geneva Roth converted a total of
$244,000 of principal and $8,680 of accrued interest through
September 30, 2020 from its various Securities Purchase Agreements
into 125,446,546 shares of common stock of the Company leaving no
outstanding principal balances as of September 30, 2020. On
February 13, 2020, the August 22, 2019 Securities Purchase
Agreement was repaid for $63,284, including a premium and accrued
interest.
On
March 25, 2019, the Company consummated a Securities Purchase
Agreement dated March 18, 2019 with Auctus Fund, LLC.
(“Auctus”) for the purchase of a $600,000 Convertible
Promissory Note (“Auctus Convertible Promissory Note”).
The Auctus Convertible Promissory Note is due December 18, 2019,
pays interest at the rate of 12% (24% default) per annum and gives
the holder the right from time to time, and at any time during the
period beginning 180 days from the origination date or at the
effective date of the registration of the underlying shares of
common stock, which the holder has registration rights for, to
convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is the lessor of the lowest trading
price during the previous 25 trading days prior the date of the
Auctus Convertible Promissory Note or 50% multiplied by the average
of the two lowest trading prices for the common stock during the
previous 25 trading days prior to the applicable conversion date.
The Auctus Convertible Promissory Note may be prepaid in full at
135% to 150% up to 180 days from origination. Auctus converted
$33,180 of principal and $142,004 of accrued interest into
376,000,000 shares of common stock of the Company prior to December
31, 2020. 2,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 8.
On
June 6, 2019, the Company consummated a Securities Purchase
Agreement with JSJ Investments Inc. (“JSJ”) for the
purchase of a $112,000 Convertible Promissory Note (“JSJ
Convertible Promissory Note”). The JSJ Convertible Promissory
Note is due June 6, 2020, pays interest at the rate of 12% per
annum and gives the holder the right from time to time, and at any
time during the period beginning 180 days from the origination date
to convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is the lower of the market price, as
defined, or 55% multiplied by the average of the two lowest trading
prices for the common stock during the previous 20 trading days
prior to the applicable conversion date. The JSJ Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. JSJ converted $43,680 of principal into
18,500,000 shares of common stock of the Company prior to December
31, 2020. In addition, on February 25, 2020 the Company repaid for
$97,000, including a premium and accrued interest, for all
remaining principal and accrued interest balances as of that day.
333,333 warrants were issued in conjunction with the issuance of
this debt. See Note 8.
On
June 11, 2019, the Company consummated a Securities Purchase
Agreement with EMA Financial, LLC. (“EMA”) for the
purchase of a $250,000 Convertible Promissory Note (“EMA
Convertible Promissory Note”). The EMA Convertible Promissory
Note is due June 11, 2020, pays interest at the rate of 12%
(principal amount increases 200% and interest rate increases to 24%
under default) per annum and gives the holder the right from time
to time to convert all of the outstanding balance into common stock
of the Company limited to 4.99% of the outstanding common stock of
the Company. The conversion price is 55% multiplied by the lowest
traded price for the common stock during the previous 25 trading
days prior to the applicable conversion date. The EMA Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. Prior to December 31, 2020, EMA converted
$35,366 of principal into 147,700,000 shares of common stock of the
Company. 1,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 8.
The Company is in
default under its derivative financial instruments and received
notice of such from Auctus and EMA for not reserving enough shares
for conversion and for not having filed a Form S-1 Registration
Statement with the Securities and Exchange Commission. It was the
intent of the Company to pay back all derivative securities prior
to the due dates but that has not occurred in case of Auctus or
EMA. As such, the Company is currently in negotiations with Auctus
and EMA and relative to extending due dates and changing terms on
the Notes. The Company has been named in a lawsuit by EMA for
failing to comply with a Securities Purchase Agreement entered into
in June 2019. See Note 9 Other Commitments and
Contingencies.
On
February 14, 2020, the Company agreed to a Secured Promissory Note
with a third party for $90,000. The Secured Promissory Note was
secured by the assets of the Company and was due June 14, 2020 or
earlier in case the Company is successful in raising other monies
and carried an interest charge of 10% payable with the principal.
The Secured Promissory Note was also convertible at the option of
the holder into an equivalent amount of Series D Preferred Stock.
The Secured Promissory Note also included a guaranty by the CEO of
the Company, Stephen J. Thomas III. This Secured Promissory Note
was paid off in June 2020, including $9,000 of interest in June and
$1,000 in July 2020.
(3) $101,244 of the
Factoring Agreements is with full recourse, due February 29, 2020,
as amended, was established in June 2016 with a company that is
controlled by a shareholder and is personally guaranteed by an
officer of the Company. This Factoring Agreement is such that the
Company pays a discount of 2% per each 30-day period for each
advance received against accounts receivable or future billings.
The Company was advanced funds from this Factoring Agreement for
which $101,244 and $101,244 in principal remained unpaid as of
December 31, 2020 and December 31, 2019,
respectively.
On May 8, 2019, the
Company entered into a factoring agreement with Advantage Capital
Funding (“2019 Factoring agreement”). $500,000, net of
expenses, was funded to the Company with a promise to pay $18,840
per week for 40 weeks until a total of $753,610 was paid which
occurred in February 2020.
On
February 21, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 Factoring
Agreement”). The balance to be purchased and sold is $716,720
for which the Company received $500,000, net of fees. Under the
2020 Factoring Agreement, the Company was to pay $14,221 per week
for 50 weeks at an effective interest rate of approximately 43%
annually. However, due to COVID-19 the payments under the 2020
Factoring Agreement were reduced temporarily, to between $9,000 and
$11,000 weekly, of which $144,119 in payments have been deferred to
be paid at the end of the 50-week term. The 2020 Factoring
Agreement includes a guaranty by the CEO of the Company, Stephen J.
Thomas III.
On
November 13, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 NewCo Factoring
Agreement”). The balance to be purchased and sold is $326,400
for which the Company received $232,800, net of fees. Under the
2020 NewCo Factoring Agreement, the Company is to pay $11,658 per
week for 28 weeks at an effective interest rate of approximately
36% annually. The 2020 NewCO Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts with Samson MCA LLC
(“Samson Factoring Agreement”). The balance to be
purchased and sold is $162,500 for which the Company received
$118,625, net of fees. Under the Samson Factoring Agreement, the
Company is to pay $8,125 per week for 20 weeks at an effective
interest rate of approximately 36%. The Samson Factoring Agreement
includes a guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into a consolidation
agreement for the Purchase and Sale of Future Receipts with QFS
Capital (“QFS Factoring Agreement”). The balance to be
purchased and sold is $976,918 for which the Company receives
weekly payments of $29,860 for 20 weeks and then $21,978 for 4
weeks and then $11,669 in the last week of receipts all totaling
$696,781 net of fees. During the same time, the Company is required
to pay weekly $23,087 for 42 weeks at an effective interest rate of
approximately 36% annually. The QFS Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
(4) The Line of
Credit originated with a bank and was secured by the personal
assets of certain shareholders of Copperhead Digital. During 2016,
the Line of Credit was assigned to the Copperhead Digital
shareholders, who subsequent to the Copperhead Digital acquisition
by TPTG became shareholders of TPTG, and the secured personal
assets were used to pay off the bank. The Line of Credit bears a
variable interest rate based on the 1 Month LIBOR plus 2.0%, 2.14%
as of December 31, 2020, is payable monthly, and is secured by the
assets of the Company. 1,000,000 shares of Common Stock of the
Company have been reserved to accomplish raising the funds to pay
off the Line of Credit. Since assignment of the Line of Credit to
certain shareholders, which balance on the date of assignment was
$2,597,790, those shareholders have loaned the Company $445,600
under the similar terms and conditions as the line of credit but
most of which were also given stock options totaling $85,120 which
expired as of December 31, 2019 (see Note 8) and was due, as
amended, August 31, 2020. The Company is in negotiations to
refinance this Line of Credit.
During the years
ended December 31, 2019 and 2018, those same shareholders and one
other have loaned the Company money in the form of convertible
loans of $136,400 and $537,200, respectively, described in (2) and
(6).
(5) $350,000
represents cash due to the prior owners of the technology acquired
in December 2016 from the owner of the Lion Phone which is due to
be paid as agreed by the Company and the former owners of the Lion
Phone technology and has not been determined.
$4,000,000
represents a promissory note included as part of the consideration
of ViewMe Live technology acquired in 2017, later agreed to as
being due and payable in full, with no interest with $2,000,000
from debt proceeds and the remainder from proceeds from a second
Company public offering.
$1,000,000
represents a promissory note which was entered into on May 6, 2020
for the acquisition of Media Live One Platform from
Steve and Yuanbing Caudle for the further development of software.
This was expensed as research and development in the year ended
December 31, 2020. This
$1,000,000 promissory note is non-interest bearing, due
after funding has been received by the Company from its various
investors and other sources. Mr. Caudle is a principal with the
Company’s ViewMe technology.
On September 1,
2018, the Company closed on its acquisition of Blue Collar. Part of
the acquisition included a promissory note of $1,600,000 and
interest at 3% from the date of closure. The promissory note is
secured by the assets of Blue Collar.
$473,334, net of a
discount of $26,666 represents a Note Payable related to the
acquisition of 75% of Aire Fitness, payable six months from the
date of the note or as agreed by the Company out of future capital
raising efforts and does not accrue interest.
(6) During 2016,
the Company acquired SDM which consideration included a convertible
promissory note for $250,000 due February 29, 2019, as amended,
does not bear interest, unless delinquent in which the interest is
12% per annum, and is convertible into common stock at $1.00 per
share. The SDM balance is $181,981 as of December 31, 2020. As of
March 1, 2020, this convertible promissory note is
delinquent.
During 2018, the
Company issued convertible promissory notes in the amount of
$537,200 to related parties and $10,000 to a non-related party
which bear interest at 6% (11% default interest rate), are due 30
months from issuance and are convertible into Series C Preferred
Stock at $1.00 per share. Because the Series C Preferred Stock has
a conversion price of $0.15 per share, the issuance of Series C
Preferred Stock promissory notes will cause a beneficial conversion
feature of approximately $38,479 upon exercise of the convertible
promissory notes.
(7) The shareholder
debt represents funds given to TPTG or subsidiaries by officers and
managers of the Company as working capital. There are no written
terms of repayment or interest that is being accrued to these
amounts and they will only be paid back, according to management,
if cash flows support it. They are classified as current in the
balance sheets.
During the year
ended December 31, 2020, the holders of approximately $4,700,000 of
existing financing arrangements agreed to exchange their debt and
accrued interest for Series D Preferred Stock through a separate
$12 Million Private Placement of Series D Preferred Stock
(“$12 Million Private Placement”), conditioned on the
Company raising at least $12,000,000. To date, this condition has
not been met.
See Lease financing
arrangement in Note 9.
NOTE
6 – DERIVATIVE FINANCIAL INSTRUMENTS
The Company previously adopted the provisions of
ASC subtopic 825-10, Financial
Instruments (“ASC
825-10”). ASC 825-10 defines fair value as the price that
would be received from selling an asset or paid to transfer a
liability in an orderly transaction between market participants at
the measurement date. When determining the fair value measurements
for assets and liabilities required or permitted to be recorded at
fair value, the Company considers the principal or most
advantageous market in which it would transact and considers
assumptions that market participants would use when pricing the
asset or liability, such as inherent risk, transfer restrictions,
and risk of nonperformance. ASC 825-10 establishes a fair value
hierarchy that requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring
fair value.
The
derivative liability as of December 31, 2020, in the amount of
$5,265,139 has a level 3 classification under ASC
825-10.
The
following table provides a summary of changes in fair value of the
Company’s Level 3 financial liabilities as of December 31,
2020.
|
Debt Derivative
Liabilities
|
Balance, December
31, 2018
|
$—
|
Debt discount from
initial derivative
|
1,774,000
|
Initial fair value
of derivative liabilities
|
2,601,631
|
Change in
derivative liability from conversion of notes
payable
|
(407,654)
|
Change in fair
value of derivative liabilities at end of
period
|
4,868,537
|
Balance, December
31, 2019
|
$8,836,514
|
Change in
derivative liabilities from conversion of notes
payable
|
(1,144,290)
|
Change in
derivative liabilities from the Odyssey conversion to a term
loan
|
(1,286,762)
|
Change in fair
value of derivative liabilities at end of period – derivative
expense
|
(1,140,323)
|
Balance, December
31, 2020
|
$5,265,139
|
Convertible notes payable and
warrant derivatives – The Company issued convertible promissory notes
which are convertible into common stock, at holders’ option,
at a discount to the market price of the Company’s common
stock. The Company has identified the embedded derivatives related
to these notes relating to certain anti-dilutive (reset)
provisions. These embedded derivatives included certain conversion
features. The accounting treatment of derivative financial
instruments requires that the Company record fair value of the
derivatives as of the inception date of debenture and to fair value
as of each subsequent reporting date.
As
of December 31, 2020, the Company marked to market the fair value
of the debt derivatives and determined a fair value of $5,265,139
comprised of $5,229,436 from the convertible notes (Note 5) and
$35,703 from the warrants (Note 8). The Company recorded a gain
from change in fair value of debt derivatives of $1,140,323 for the
year ended December 31, 2020. The fair value of the embedded
derivatives was determined using Monte Carlo simulation method
based on the following assumptions: (1) dividend yield of 0%, (2)
expected volatility of 190.9% to 350.8%, (3) weighted average
risk-free interest rate of 0.09% to 0.12% (4) expected life of 0.25
to 1.4 years, and (5) the quoted market price of $0.03 for the
Company’s common stock.
See Financing lease
arrangements in Note 9.
NOTE
7 - INCOME TAXES
The following table
sets forth the components of the Company’s income tax expense
(benefit) for the years ended December 31, 2020 and
2019:
Current:
|
|
|
Federal State and
local
|
$—
|
—
|
Total
Current
|
$—
|
—
|
Deferred:
|
|
|
Federal State and
local benefit
|
$(1,705,046)
|
(2,945,915)
|
Net operating loss,
net of state tax effect
|
(60,546)
|
(107,011)
|
Meals and
entertainment
|
4,459
|
4,506
|
Stock based
expenses
|
87,706
|
124,124
|
Impairment
|
567,629
|
199,473
|
Amortization
|
153,497
|
182,411
|
Derivative
expense
|
239,468
|
--
|
Other
|
---
|
61,472
|
Change in
allowance
|
712,833
|
2,480,939
|
Total
Benefit
|
$—
|
—
|
The following table
sets forth a reconciliation of the Company’s income tax
expense (benefit) as the federal statutory rate to recorded income
tax expense (benefit) for the years ended December 31, 2020 and
2019:
|
|
|
Income tax at
Federal statutory rate
|
21%
|
21%
|
Change in valuation
allowance
|
(21%)
|
(21%)
|
Stock based
compensation
|
(0%)
|
(0%)
|
Net operating loss,
net of state tax effect
|
(1%)
|
(1%)
|
Other
|
(1%)
|
(1%)
|
Total
|
—
|
—
|
The following table
sets forth the components of the Company’s deferred income
taxes as of December 31, 2020 and 2019:
Current deferred
tax assets (liabilities):
|
|
|
Valuation
allowance
|
$—
|
—
|
Total current
deferred tax asset (liability)
|
$—
|
—
|
|
|
|
Noncurrent deferred
tax assets (liabilities):
|
|
|
Derivative (gain)
expense
|
$1,330,683
|
1,570,151
|
Intangible assets
amortization
|
956,355
|
802,857
|
Net operating loss
carry forwards
|
2,752,287
|
2,140,224
|
Stock base
compensation
|
1,743,527
|
1,655,821
|
Other
|
99,034
|
—
|
Less; Valuation
allowance
|
$(6,881,886)
|
(6,169,052)
|
Total noncurrent
deferred tax asset (liability)
|
—
|
—
|
|
|
|
Total deferred tax
asset (liability)
|
$—
|
—
|
The Company has
approximately $13,100,000 and $10,000,000 of net operating loss
carry forwards as of December 31, 2020 and 2019, respectively,
which expire in varying amounts, if unused. Because of the change
in ownership of more than 50% of the Company in accordance with
Section 382 of the IRS Code, these net operating loss carry
forwards may be significantly limited to use in future
periods.
NOTE
8 - STOCKHOLDERS' DEFICIT
Preferred
Stock
As of December 31,
2020, we had authorized 100,000,000 shares of Preferred Stock, of
which certain shares had been designated as Series A Preferred
Stock, Series B Preferred Stock, Series C Preferred Stock and
Series D Preferred Stock.
Series
A Convertible Preferred Stock
The Company
designated 1,000,000 shares of Preferred Stock as Series A
Preferred Stock. In February 2015, the Board of Directors
authorized the issuance of 1,000,000 shares of Series A Preferred
Stock to Stephen Thomas, Chairman, CEO and President of the
Company, valued at $3,117,000 for compensation expense. These
shares are outstanding as of December 31, 2020.
The Series A
Preferred Stock has a par value of $.001, is redeemable at the
Company’s option at $100 per share, is senior to any other
class or series of outstanding Preferred Stock or Common Stock and
does not bear dividends. The Series A Preferred Stock has a
liquidation preference immediately after any Senior Securities, as
defined and amended, of an amount equal to amounts payable owing,
including contingency amounts where Holders of the Series A have
personally guaranteed obligations of the Company. Holders of the
Series A Preferred Stock shall, collectively have the right to
convert all of their Series A Preferred Stock when conversion is
elected into that number of shares of Common Stock of the Company,
determined by the following formula: 60% of the issued and
outstanding Common Shares as computed immediately after the
transaction for conversion. For further clarification, the 60% of
the issued and outstanding common shares includes what the holders
of the Series A Preferred Stock may already hold in common shares
at the time of conversion. The Series A Preferred Stock,
collectively, shall have the right to vote as if converted prior to
the vote to a number of shares equal to 60% of the outstanding
Common Stock of the Company.
During the year
ended December 31, 2020, the Series A Preferred Stock was
reclassified as mezzanine equity as a result of the Company not
having enough authorized common shares to be able to issue common
shares upon their conversion.
Series
B Convertible Preferred Stock
In February 2015,
the Company designated 3,000,000 shares of Preferred Stock as
Series B Convertible Preferred Stock.
The Series B
Preferred Stock was designated in February 2015, has a par value of
$.001, is not redeemable, is senior to any other class or series of
outstanding Preferred Stock, except the Series A Preferred Stock,
or Common Stock and does not bear dividends. The Series B Preferred
Stock has a liquidation preference immediately after any Senior
Securities, as defined and currently the Series A Preferred Stock,
and of an amount equal to $2.00 per share. Holders of the Series B
Preferred Stock have a right to convert all or any part of the
Series B Preferred Shares and will receive and equal number of
common shares at the conversion price of $2.00 per share. The
Series B Preferred Stockholders have a right to vote on any matter
with holders of Common Stock and shall have a number of votes equal
to that number of Common Shares on a one-to- one
basis.
There are 2,588,693
shares of Series B Convertible Preferred Stock outstanding as of
December 31, 2020. During the year ended December 31, 2020, the
Series B Preferred Stock was reclassified as mezzanine equity as a
result of the Company not having enough authorized common shares to
be able to issue common shares upon their
conversion.
Series
C Convertible Preferred Stock
In May 2018, the
Company designated 3,000,000 shares of Preferred Stock as Series C
Convertible Preferred Stock.
The Series C
Preferred Stock has a par value of $.001, is not redeemable, is
senior to any other class or series of outstanding Preferred Stock,
except the Series A and Series B Preferred Stock, or Common Stock
and does not bear dividends. The Series C Preferred Stock has a
liquidation preference immediately after any Senior Securities, as
defined and currently the Series A and B Preferred Stock, and of an
amount equal to $2.00 per share. Holders of the Series C Preferred
Stock have a right to convert all or any part of the Series C
Preferred Shares and will receive an equal number of common shares
at the conversion price of $0.15 per share. The Series C Preferred
Stockholders have a right to vote on any matter with holders of
Common Stock and shall have a number of votes equal to that number
of Common Shares on a one-to-one basis.
There are no shares
of Series C Convertible Preferred Stock outstanding as of December
31, 2020. There are approximately $688,500 in convertible notes
payable convertible into Series C Convertible Preferred Stock which
compromise some of the common stock equivalents calculated in Note
1.
Series
D Convertible Preferred Stock
On
June 15, 2020, the Company amended its Series D Designation from
January 14, 2020. This Amendment changed the number of shares to
10,000,000 shares of the authorized 100,000,000 shares of the
Company's $0.001 par value preferred stock as the Series D
Convertible Preferred Stock ("the Series D Preferred
Shares.").
Series D Preferred
shares have the following features: (i) 6% Cumulative Annual
Dividends payable on the purchase value in cash or common stock of
the Company at the discretion of the Board and payment is also at
the discretion of the Board, which may decide to cumulate to future
years; (ii) Any time after 18 months from issuance an option to
convert to common stock at the election of the holder @ 80% of the
30 day average market closing price (for previous 30 business days)
divided into $5.00. ; (iii) Automatic conversion of the Series D
Preferred Stock shall occur without consent of holders upon any
national exchange listing approval and the registration
effectiveness of common stock underlying the conversion rights. The
automatic conversion to common from Series D Preferred shall be on
a one for one basis, which shall be post-reverse split as may be
necessary for any Exchange listing (iv) Registration Rights –
the Company has granted Piggyback Registration Rights for common
stock underlying conversion rights in the event it files any other
Registration Statement (other than an S-1 that the Company may file
for certain conversion common shares for the convertible note
financing that was arranged and funded in 2019). Further, the
Company will file, and pursue to effectiveness, a Registration
Statement or offering statement for common stock underlying the
Automatic Conversion event triggered by an exchange listing. (v)
Liquidation Rights - $5.00 per share plus any accrued unpaid
dividends – subordinate to Series A, B, and C Preferred Stock
receiving full liquidation under the terms of such series. The
Company has redemption rights for the first year following the
Issuance Date to redeem all or part of the principal amount of the
Series D Preferred Stock at between 115% and
140%.
As of December 31,
2020, there are no Series D Preferred shares outstanding as
amended.
During the year
ended December 31, 2020, the related party holders of approximately
$4,700,000 of existing financing arrangements agreed to exchange
their debt and accrued interest for 940,800 Series D Preferred
Stock through a separate $12 Million Private Placement of Series D
Preferred Stock (“$12 Million Private Placement”),
conditioned on the Company raising at least $12,000,000. To date,
this condition has not been met.
Common
Stock
As of December 31,
2020, we had authorized 1,000,000,000 shares of Common Stock, of
which 865,564,371 common shares are issued and
outstanding.
Common Stock Issued for Conversion of Debt
During the year
ended December 31, 2020, the Company issued 679,932,432 of common
shares for $232,430 of principal and $104,300 of interest,
resulting in a loss on conversion of $775,650. In addition, the
Company issued 1,000,000 common shares in exchange for $58,000 of
legal liabilities.
Common Stock Issued for Expenses and
Liabilities
The Company also
entered into a twelve-month general consulting agreement with a
third party to provide general business advisory services to be
rendered through March 30, 2019 for 1,000,000 restricted shares of
common stock and 1,000,000 options to purchase restricted common
shares at $0.10 per share for 36 months from the time of grant. The
fair value of the common shares granted was based on the
Company’s stock price of $0.155 per share, or $155,000 of
which $0 and $34,444 was expensed during the period for the portion
of service term complete as of December 31, 2020 and
2019.
In addition, in the
year ended December 31, 2020 1,000,000 shares were issued to a
consultant as a bonus for IR consulting services performed which
the Company recorded $58,000 of compensation expense. These shares
were valued at their fair value on the day they were granted for
which the Company recorded $54,000 in the statement of operations
as share-based compensation.
Subscription Payable
As of December 31,
2020, the Company has recorded $125,052 in stock subscription
payable, which equates to the fair value on the date of commitment,
of the Company’s commitment to issue the following common
shares:
Unissued shares for
conversion of debt
|
14,667
|
Unissued shares for
TPT MedTech consulting agreements
|
300,000
|
Unissued shares for
TPT consulting agreements
|
4,150,000
|
Shares receivable
under terminated acquisition agreement
|
(3,096,181)
|
Net
commitment
|
(1,368,486)
|
During the years
ended December 31, 2018, 16,667 of common shares were subscribed to
for a note payable on the balance sheet of $2,000. 2,000 of these
shares were issued during the year ended December 31,
2020.
During the year
ended December 31, 2020, the Company signed consulting agreements
related to their activities with TPT Global Tech and TPT MedTech
with three third parties for which we agreed to issue 4,450,000
shares of restricted common stock. 300,000 of these shares were
valued at fair value and expensed in the statement of operations
for $16,200. The other 4,150,000 shares were value at their value
of $275,975 which is being amortized over 10 months of service
starting on the date of the agreement of September 1, 2020.
$110,390 has been amortized into the statement of operations as of
December 31, 2020.
In 2018, Arkady
Shkolnik and Reginald Thomas (family member of CEO) were added as
members of the Board of Directors. In accordance with agreements
with the Company for his services as a director, Mr. Shkolnik is to
receive $25,000 per quarter and 5,000,000 shares of restricted
common stock valued at approximately $692,500 vesting quarterly
over twenty-four months. The quarterly cash payments of $25,000
will be paid in unrestricted common shares if the Company has not
been funded adequately to make such payments. Mr. Thomas is to
receive $10,000 per quarter and 1,000,000 shares of restricted
common stock valued at approximately $120,000 vesting quarterly
over twenty-four months. The quarterly payment of $10,000 may be
suspended by the Company if the Company has not been adequately
funded. As of December 31, 2020, $215,500 and $75,000 has been
accrued as accounts payable in the balance sheet for Mr. Shkolnik
and Mr. Thomas, respectively. For the year ended December 31, 2020
and 2019, $236,978 and $409,688, respectively, have been expensed
under these agreements. Both the 5,000,000 and 1,000,000 shares
granted were issued during the year ended December 31, 2020 and are
no longer reflected in subscriptions payable as of December 31,
2020.
Effective November
1, 2017, the Company entered into an agreement to acquire Holly
wood Rivera, LLC and HRS Mobile LLC (“HRS”). In March
2018, the HRS acquisition was rescinded and 3,096,181 shares of
common stock which were issued as consideration are being returned
by the recipients. As such, as of December 31, 2020 the shares for
the HRS transaction are reflected as subscriptions receivable based
on their par value.
Common Stock Issued Subsequent to December 31,
2020
Effective September
30, 2020, we entered into a Purchase Agreement by which we agreed
to purchase the 500,000 outstanding Series A Preferred shares of
InnovaQor, Inc., our majority owned subsidiary, in an agreed amount
of $350,000 in cash or common stock, if not paid in cash, at the
five day average price preceding the date of the request for
effectiveness after the filing of a registration statement on Form
S-1. This was modified December 28 and 29, 2020, to provide for
registration of 7,500,000 common shares for resale at the market
price. Any balance due on notes will be calculated after an
accounting for the net sales proceeds from sale of the stock by
February 28, 2021 and may be paid in cash or stock thereafter. The
Series A Preferred shares are being purchased from the Michael A.
Littman, Atty. Defined Benefit Plan.
Effective September
30, 2020, we entered into a Settlement Agreement to settle
outstanding legal fees due to date in the amount of $74,397 (as
assigned to the Michael A. Littman Atty. Defined Benefit Plan.) The
number of shares to be issued in consideration is to be computed at
the five day average price as specified under Rule 474 under the
Securities Act of 1933 for the 5 days preceding the date of the
request for acceleration of the effective date of this registration
of our common shares to be issued. (This may also be fully settled
by payment of the sum of $74,397 in cash at any time prior to the
issuance of the shares of stock of the Company.) This was modified
December 28 and 29, 2020, to provide for registration of 7,500,000
common shares for resale at the market price. Any balance due on
notes will be calculated after an accounting for the net sales
proceeds from sale of the stock by February 28, 2021 and may be
paid in cash or stock thereafter.
The 7,500,000
shares identified in these agreements with Mr. Littman were issued
subsequent to December 31, 2020 and included in a Form S-1 filed in
January 2021. To date, we understand
the shares have not been sold and thus there is no calculated
shortfall as outlined above.
Stock Options
|
|
|
|
Exercise Price
Outstanding and Exercisable
|
|
December 31,
2018
|
3,093,120
|
1,954,230
|
100% at issue and
12 to 18 months
|
$0.05 to $0.22
|
|
Expired
|
(93,120)
|
|
|
$0.05 to $0.22
|
12-31-19
|
December 31,
2019
|
3,000,000
|
3,000,000
|
12 to 18
months
|
$0.10
|
|
Expired
|
(2,000,000)
|
|
|
|
|
December 31,
2020
|
1,000,000
|
1,000,000
|
12
months
|
$0.10
|
3-21-21
|
During the year
ended December 31, 2018, the Company entered into consulting
arrangements primarily for legal work and general business support
that included the issuance of stock options to purchase 3,000,000
options to purchase common shares at $0.10 per share. 2,000,000 of
these expired. The remaining 1,000,000 are fully vested as of
December 31, 2020 but expired after year end. The Black-Scholes
options pricing model was used to value the stock options. The
inputs included the following:
(1)
|
Dividend
yield of 0%
|
(2)
|
expected
annual volatility of 307% - 311%
|
(3)
|
discount rate
of 2.2% to 2.3%
|
(4)
|
expected life
of 2 years, and
|
(5)
|
estimated
fair value of the Company’s common $0.125 to $0.155 per
share.
|
Additionally,
93,120 options expired in 2019. Expense recorded in the years ended
December 31, 2020 and 2019 was $0 and $0 related to stock options.
No further expense will be incurred to the consolidated statement
of operations for the existing stock options.
Warrants
As of December 31,
2020, there were 3,333,333 warrants outstanding that expire in five
years or in the year ended December 31, 2024. As part of the
Convertible Promissory Notes payable – third party issuance
in Note 5, the Company issued 3,333,333 warrants to purchase
3,333,333 common shares of the Company at 70% of the current market
price. Current market price means the average of the three lowest
trading prices for our common stock during the ten-trading day
period ending on the latest complete trading day prior to the date
of the respective exercise notice. However, if a required
registration statement, registering the underlying shares of the
Convertible Promissory Notes, is declared effective on or before
June 11, 2019 to September 11, 2019, then, while such Registration
Statement is effective, the current market price shall mean the
lowest volume weighted average price for our common stock during
the ten-trading day period ending on the last complete trading day
prior to the conversion date.
The warrants issued
were considered derivative liabilities valued at $35,703 of the
total $5,265,436 derivative liabilities as of December 31, 2020.
See Note 6.
Common Stock Reservations
The Company has
reserved 1,000,000 shares of Common Stock of the Company for the
purpose of raising funds to be used to pay off debt described in
Note 5.
We have reserved
20,000,000 shares of Common Stock of the Company to grant to
certain employee and consultants as consideration for services
rendered and that will be rendered to the
Company.
Non-Controlling Interests
QuikLAB Mobile
Laboratories
In July and August
2020, the Company formed Quiklab 1 LLC, QuikLAB 2, LLC, QuikLAB 3,
LLC and QuikLAB 4, LLC. It is the intent to use these entities as
vehicles into which third parties would invest and participate in
owning QuikLAB Mobile Laboratories. As of December 31, 2020,
Quiklab 1 LLC, QuikLAB 2, LLC and QuikLAB 3, LLC have received an
investment of $460,000, of which Stephen Thomas and Rick Eberhardt,
CEO and COO of the Company, have invested $100,000 in QuikLAB 2,
LLC. The third party investors and Mr. Thomas and Mr. Eberhart,
will benefit from owning 20% of QuikLAB Mobile Laboratories
specific to their investments. The Company owns the other 80%
ownership in the QuickLAB Mobile Laboratories. The net loss
attributed to the non-controlling interests from the QuikLAB Mobile
Laboratories included in the statement of operations for the year
ended December 31, 2020 is $30,536.
Other
Non-Controlling Interests
InnovaQor, Aire
Fitness and TPT Asia are other non-controlling interests in which
the Company owns 94%, 75% and 78%, respectively. There is very
little activity in any of these entities. The net loss attributed
to these non-controlling interests included in the statement of
operations for the year ended December 31, 2020 is
$16,881.
InnovaQor did a
reverse merger with Southern Plains of which there ended up being a
non-controlling interest ownership of 6% as of December 31, 2020.
As a result, $219,058 in the non-controlling interest in
liabilities of a license agreement valued at $3,500,000 was
reflected in the consolidated balance sheet as of December 31,
2020.
NOTE
9 - COMMITMENTS AND CONTINGENCIES
Accounts
Payable and Accrued Expenses
Accounts
payable:
|
|
|
Related
parties (1)
|
$1,339,352
|
$1,141,213
|
General
operating
|
3,965,135
|
3,342,952
|
Accrued interest on
debt (2)
|
1,328,939
|
793,470
|
Credit card
balances
|
173,972
|
183,279
|
Accrued payroll and
other expenses
|
296,590
|
207,108
|
Taxes and fees
payable
|
641,012
|
633,357
|
Unfavorable lease
liability
|
121,140
|
242,256
|
Total
|
$7,866,140
|
$6,543,635
|
_____________
|
(1)
|
Relates to amounts
due to management and members of the Board of Directors according
to verbal and written agreements that have not been paid as of
period end.
|
|
(2)
|
Portion relating to
related parties is $679,380 and $481,942 for December 31, 2020 and
2019, respectively.
|
Operating
lease obligations
The Company adopted
Topic 842 on January 1, 2019. The Company elected to adopt this
standard using the optional modified retrospective transition
method and recognized a cumulative-effect adjustment to the
consolidated balance sheet on the date of adoption. Comparative
periods have not been restated. With the adoption of Topic 842, the
Company’s consolidated balance sheet now contains the
following line items: Operating lease right-of-use assets, Current
portion of operating lease liabilities and Operating lease
liabilities, net of current portion.
As all the existing
leases subject to the new lease standard were previously classified
as operating leases by the Company, they were similarly classified
as operating leases under the new standard. The Company has
determined that the identified operating leases did not contain
non-lease components and require no further allocation of the total
lease cost. Additionally, the agreements in place did not contain
information to determine the rate implicit in the leases, so we
used our estimated incremental borrowing rate as the discount rate.
Our weighted average discount rate is 10.0% and the weighted
average lease term of 4.2 years.
We have various
non-cancelable lease agreements for certain of our tower locations
with original lease periods expiring between 2021 and 2044. Our
lease terms may include options to extend or terminate the lease
when it is reasonably certain we will exercise that option. Certain
of the arrangements contain escalating rent payment provisions. Our
Michigan main office lease and an equipment lease described below
and leases with an initial term of twelve months have not been
recorded on the consolidated balance sheets. We recognize rent
expense on a straight-line basis over the lease
term.
As of December 31,
2020, operating lease right-of-use assets and liabilities arising
from operating leases were $4,732,459 and $5,555,674, respectively.
During the year ended December 31, 2020, cash paid for amounts
included for the measurement of lease liabilities was $2,506,924
and the Company recorded lease expense in the amount of $2,846,068
in cost of sales.
The Company entered
into an operating lease agreement for location rights for certain
QuikLABS. The operating lease agreement start October 1, 2020 and
goes for three years at $9,798 per month. In addition, the Company
entered an operating agreement to lease colocation space for 5
years. This operating agreement starts October 1, 2020 for 7,140
per month.
The following is a
schedule showing the future minimum lease payments under operating
leases by years and the present value of the minimum payments as of
December 31, 2020.
2021
|
$2,790,694
|
2022
|
1,545,075
|
2023
|
1,002,903
|
2024
|
668,474
|
2025
|
354,398
|
Thereafter
|
93,242
|
Total operating
lease liabilities
|
6,454,785
|
Amount representing
interest
|
(899,111)
|
Total net present
value
|
$5,555,674
|
Office
lease used by CEO
During the years
ended December 31, 2020 and 2019, the Company entered into a lease
of 12 months or less for living space which is occupied by Stephen
Thomas, Chairman, CEO and President of the Company. Mr. Thomas
lives in the space and uses it as his corporate office. The Company
has paid $30,000 and $30,857 in rent and utility payments for this
space for the year ended December 31, 2020 and 2019,
respectively.
Financing
lease obligations
Future minimum
lease payments are as follows:
2021
|
$864,025
|
2022
|
10,780
|
2023
|
—
|
2024
|
—
|
2025
|
—
|
Thereafter
|
—
|
Total financing
lease liabilities
|
874,805
|
Amount representing
interest
|
(35,233)
|
Total future
payments (1)(2)
|
$839,572
|
____________________
(1)
Included is a
Telecom Equipment Lease is with an entity owned and controlled by
shareholders of the Company and was due August 31, 2020, as
amended.
(2)
Also included are
leases under Xroads Equipment Agreements with a third party that
allows the Company to pay between $11,288 and $11,780 per month,
including interest, starting between November 16, 2020 and February
22, 2021 for eleven months with a $1 value acquisition price at the
termination of the leases.
Other
Commitments and Contingencies
Employment Agreements
The Company has
employment agreements with certain employees of SDM, K Telecom and
Aire Fitness. The agreements are such that SDM, K Telecom and Aire
Fitness, on a standalone basis in each case, must provide
sufficient cash flow to financially support the financial
obligations within the employment agreements.
On May 6, 2020, the
Company entered into an agreement to employ Ms. Bing Caudle as Vice
President of Product Development of the Media One Live platform for
an annual salary of $250,000 for five years, including customary
employee benefits. The payment is guaranteed for five years whether
or not Ms. Caudle is dismissed with cause.
Litigation
We have been named
in a lawsuit by EMA Financial, LLC (“EMA”) for failing
to comply with a Securities Purchase Agreement entered into in June
2019. More specifically, EMA claims the Company failed to honor
notices of conversion, failed to establish and maintain share
reserves, failed to register EMA shares and by failed to assure
that EMA shares were Rule 144 eligible within 6 months. EMA has
claimed in excess of $7,614,967 in relief. The Company has filed a
motion in response for which EMA has filed a motion to dismiss. The
Company does not believe at this time that any negative outcome
would result in more than the $593,120 it has recorded on its
balance sheet as of December 31, 2020.
A lawsuit was filed
in Michigan by the one of the former owners of SpeedConnect, LLC,
John Ogren. Mr. Ogren claims he is owed back wages
related to the acquisition agreement wherein the Company acquired
the assets of SpeedConnect, LLC and kept him on through a
consulting agreement. He ultimately resigned in writing and
now claims that even though he resigned he should still have been
paid. Mr. Ogren is claiming wages of $354,178 plus interest,
fees and costs. The consulting agreement called for
arbitration. We understand that Mr. Ogren is in the process
of dismissing the lawsuit and that he wants to pursue his claim
through arbitration. Management does not believe the Company
has any liability in this claim and will pursue its defenses
vigorously.
The Company has
been named in a lawsuit, Robert Serrett vs. TruCom, Inc., by a
former employee who was terminated by management in 2016. The
employee was working under an employment agreement but was
terminated for breach of the agreement. The former employee is
suing for breach of contract and is seeking around $75,000 in back
pay and benefits. We recently learned that Mr. Serrett received a
default judgement in Texas on May 15, 2018 for $70,650 plus $3,500
in attorney fees and 5% interest and court costs. However, he
has made no attempt that we are aware of to obtain a sister state
judgment in Arizona, where Trucom resides, or to try and enforce
the judgement and collect. Management believes it has good
and meritorious defenses and does not belief the outcome of the
lawsuit will have any material effect on the financial position of
the Company.
We are not
currently involved in any litigation that we believe could have a
material adverse effect on our financial condition or results of
operations. There is no action, suit, proceeding, inquiry or
investigation before or by any court, public board, government
agency, self-regulatory organization or body pending or, to the
knowledge of the executive officers of our company or any of our
subsidiaries, threatened against or affecting our company, our
common stock, any of our subsidiaries or of our companies or our
subsidiaries’ officers or directors in their capacities as
such, in which an adverse decision could have a material adverse
effect. We anticipate that we (including current and any future
subsidiaries) will from time to time become subject to claims and
legal proceedings arising in the ordinary course of business. It is
not feasible to predict the outcome of any such proceedings and we
cannot assure that their ultimate disposition will not have a
materially adverse effect on our business, financial condition,
cash flows or results of operations.
Customer Contingencies
The Company has
collected $338,725 from one customer in excess of amounts due from
that customer in accordance with the customer’s understanding
of the appropriate billings activity. The customer has filed a
written demand for repayment by the Company of these amounts.
Management believes that the customer agreement allows them to keep
the amounts under dispute. Given the dispute, the Company has
reflected the amounts in dispute as a customer liability on the
consolidated balance sheet as of December 31, 2020 and
2019.
Stock Contingencies
The Company issued
7,500,000 shares of stock to Mr. Littman in accordance with its
December 28 and 29, 2020 agreements as described in Note 8. These
shares were included in a Form S-1 filed by the Company on January
15, 2021. To date, we understand the shares have not been sold and
thus there is no calculated shortfall as outlined in Note 8, but
this may happen, which shortfall, if it occurs, is unknown at this
time.
The Company has
convertible debt, preferred stock, options and warrants outstanding
for which common shares would be required to be issued upon
exercise by the holders. As of December 31, 2020, the following
shares would be issued:
Convertible
Promissory Notes
|
175,316,748
|
Series A Preferred
Stock (1)
|
1,243,987,624
|
Series B Preferred
Stock
|
2,588,693
|
Stock Options and
warrants
|
4,333,333
|
|
1,426,226,398
|
_______________
(1) Holder of the
Series A Preferred Stock which is Stephen J. Thomas, is guaranteed
60% of the then outstanding common stock upon conversion. The
Company would have to authorize additional shares for this to occur
as only 1,000,000,000 shares are currently
authorized.
During the fourth
quarter of 2020, the related party holders of approximately
$4,700,000 of existing financing arrangements agreed to exchange
their debt and accrued interest for Series D Preferred Stock
through a separate $12 Million Private Placement, conditioned on
the Company raising at least $12,000,000 in a separate Form 1-A
Offering.
Part of the
consideration in the acquisition of Aire Fitness was the issuance
of 500,000 restricted common shares of the Company vesting and
issuable after the common stock reaches at least a $1.00 per share
closing price in trading. To date, this has not occurred but may
happen in the future upon which the Company will issue 500,000
common shares to the non-controlling interest owners of Aire
Fitness.
NOTE
10 – RELATED PARTY ACTIVITY
Accounts
Payable and Accrued Expenses
There are amounts
outstanding due to related parties of the Company of $1,339,352 and
$1,141,213, respectively, as of December 31, 2020 and 2019 related
to amounts due to employees, management and members of the Board of
Directors according to verbal and written agreements that have not
been paid as of period end which are included in accounts payable
and accrued expenses on the balance sheet. See Note
9.
As is mentioned in
Note 8, Reginald Thomas was appointed to the Board of Directors of
the Company in August 2018. Mr. Thomas is the brother to the CEO
Stephen J. Thomas III. According to an agreement with Mr. Reginald
Thomas, he is to receive $10,000 per quarter and 1,000,000 shares
of restricted common stock valued at approximately $120,000 vesting
quarterly over twenty-four months. The quarterly payment of $10,000
may be suspended by the Company if the Company has not been
adequately funded.
Leases
See Note 9 for
office lease used by CEO.
Debt
Financing and Amounts Payable
As of December 31,
2020, there are amounts due to management/shareholders of $93,072
included in financing arrangements, of which $88,922 is payable
from the Company to Stephen J. Thomas III, CEO of the Company. See
note 5.
Revenue
Transactions and Accounts Receivable
During the years
ended December 31, 2020 and 2019, Blue Collar provided production
services to an entity controlled by the Blue Collar CEO (355 LA,
LLC or “355”) for which it recorded revenues of
$385,988 and $707,263, respectively, and had accounts receivable
outstanding as of December 31, 2020 and 2019 of $0 and $169,439,
respectively, which is included in accounts receivable on the
consolidated balance sheet. 355 was formed in October 2019 by the
CEO of Blue Collar for the purpose of production of certain
additional footage for a 355 customer. 355 has opportunity to
engage with other production relationships outside of using Blue
Collar.
Other
Agreements
On April 17, 2018,
the CEO of the Company, Stephen Thomas, signed an agreement with
New Orbit Technologies, S.A.P.I. de C.V., a Mexican corporation,
(“New Orbit”), majority owned and controlled by Stephen
Thomas, related to a license agreement for the distribution of TPT
licensed products, software and services related to Lion Phone and
ViewMe Live within Mexico and Latin America (“License
Agreement”). The License Agreement provides for New Orbit to
receive a fully paid-up, royalty-free, non-transferable license for
perpetuity with termination only under situations such as
bankruptcy, insolvency or material breach by either party and
provides for New Orbit to pay the Company fees equal to 50% of net
income generated from the applicable activities. The transaction
was approved by the Company’s Board of Directors in June
2018. There has been no activity on this
agreement.
NOTE
11 – GOODWILL AND INTANGIBLE ASSETS
Goodwill and
intangible assets are comprised of the
following:
December 31, 2020
|
|
|
|
|
Customer
Base
|
$938,000
|
(207,771)
|
$730,229
|
3-10
|
Developed
Technology
|
4,595,600
|
(1,616,975)
|
2,978,625
|
9
|
Film
Library
|
957,000
|
(177,100)
|
779,900
|
11
|
Trademarks and
Tradenames
|
132,000
|
(26,731)
|
105,269
|
12
|
Favorable
leases
|
95,000
|
(50,880)
|
44,120
|
3
|
Other
|
76,798
|
—
|
76,798
|
|
Total intangible
assets, net
|
$6,794,398
|
(2,079,457)
|
$4,714,941
|
|
|
|
|
|
|
Goodwill
|
$768,091
|
—
|
$768,091
|
—
|
Amortization
expense was $730,940 and $548,205 for the year ended December 31,
2020 and 2019, respectively.
December 31, 2019
|
|
|
|
|
Customer
Base
|
$1,197,200
|
(364,383)
|
$832,817
|
3-10
|
Developed
Technology
|
4,595,600
|
(1,106,351)
|
3,489,249
|
9
|
Film
Library
|
957,000
|
(104,900)
|
852,100
|
11
|
Trademarks and
Tradenames
|
132,000
|
(15,123)
|
116,877
|
12
|
Favorable
leases
|
95,000
|
(16,960)
|
78,040
|
3
|
Total intangible
assets, net
|
$6,976,800
|
(2,707,717)
|
$5,369,083
|
|
|
|
|
|
|
Goodwill
|
$1,050,366
|
—
|
$1,050,366
|
—
|
Amortization
expense was $730,940 and $868,622 for year ended December 31, 2020
and 2019, respectively. Increases from the prior year are from the
acquisition of the SpeedConnect assets. See more details on this
acquisition in Note 2 to these consolidated financial statements.
During the year ended December 31, 2019, the Company’s
evaluation of goodwill and intangible assets resulted in
impairments for Copperhead Digital to goodwill of $70,995 and for
developed technology of $600,000 resulting in impairment expense of
$70,995 and $272,213, respectively. During this same period an
impairment of the developed technology intangible of $910,000 for
the Lion Phone resulted in impairment expense of $606,664. There
was no impairment considered necessary as of December 31, 2020 for
intangibles. There was, however, impairment expense of $853,366 for
Blue Collar to Goodwill during the year ended December 31,
2020.
Remaining
amortization of the intangible assets is as following for the next
five years and beyond:
2021
|
$753,779
|
2022
|
730,059
|
2023
|
719,859
|
2024
|
719,859
|
2025
|
719,859
|
Thereafter
|
1,071,526
|
|
$4,714,941
|
NOTE
12 – SEGMENT REPORTING
ASC 280,
“Segment Reporting”, establishes standards for
reporting information about operating segments on a basis
consistent with the Company's internal organizational structure as
well as information about geographical areas, business segments and
major customers in financial statements for details on the
Company's business segments.
The Company's chief
operating decision maker (“CODM”) has been identified
as the CEO who reviews the financial information of separate
operating segments when making decisions about allocating resources
and assessing performance of the group. Based on management's
assessment, the Company considers its most significant segments for
2020 and 2019 are those in which it is providing Broadband Internet
through TPT SpeedConnect and Media Production services through Blue
Collar Medical Testing services through TPT MedTech and
QuikLABs.
The following table
presents summary information by segment for the twelve months ended
December 31, 2020 and 2019, respectively:
2020
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$9,958,770
|
$1,051,120
|
$30,484
|
$53,796
|
$11,094,170
|
Cost of
revenue
|
$(6,367,474)
|
$(437,936)
|
$(68,884)
|
$(319,199)
|
$(7,193,493)
|
Net income
(loss)
|
$983,673
|
$(166,110)
|
$(747,485)
|
$(8,189,346)
|
$(8,119,268)
|
Total
assets
|
$7,010,444
|
$370,554
|
$11,850
|
$5,443,840
|
$12,836,688
|
Depreciation and
amortization
|
$(531,254)
|
$(111,336)
|
$(3,583)
|
$(1,139,470)
|
$(1,785,643)
|
Impairment of long
lived assets and goodwill
|
$—
|
$(853,366)
|
$—
|
$(1,849,630)
|
$(2,702,996)
|
Derivative gain
(expense)
|
$—
|
$—
|
$—
|
$1,140,323
|
$1,140,323
|
Interest
expense
|
$(242,693)
|
$(36,507)
|
$(800)
|
$(1,251,733)
|
$(1,531,733)
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$8,002,875
|
$1,941,955
|
$—
|
$267,547
|
$10,212,377
|
Cost of
revenue
|
$(4,879,444)
|
$(751,349)
|
$—
|
$(281,208)
|
$(5,912,001)
|
Net income
(loss)
|
$1,124,210
|
$428,758
|
$—
|
$(15,581,133)
|
$(14,028,165)
|
Total
assets
|
$8,003,380
|
$476,268
|
$—
|
$6,974,105
|
$15,453,753
|
Depreciation and
amortization
|
$(282,449)
|
$(20,563)
|
$—
|
$(1,156,679)
|
$(1,459,691)
|
Impairment of long
lived assets and goodwill
|
$—
|
$—
|
$—
|
$(949,872)
|
$(949,872)
|
Derivative
expense
|
$—
|
$—
|
$—
|
$(7,476,908)
|
$(7,476,908)
|
Interest
expense
|
$—
|
$(119,359)
|
$—
|
$(3,461,661)
|
$(3,581,020)
|
NOTE
13 – SUBSEQUENT EVENTS
Stock
Issuance
The Company issued
7,500,000 shares of stock to Mr. Littman in accordance with its
December 28 and 29, 2020 agreements as described in Note 8. These
shares were included in a Form S-1 filed by the Company on January
15, 2021. To date, we understand the shares have not been sold and
thus there is no calculated shortfall as outlined in Note
8.
On April 5, the
Company granted 1,500,000 restricted commons shares to a consultant
as a bonus for services rendered. The Company will record $44,100
as expense in the statement of operations during the year ended
December 31, 2021 represented the calculation fair value on the
date of grant.
COVID-19
The Company has
taken advantage of the stimulus offerings and received $722,200 in
April 2020 and $680,500 in February 2021 and believes it has used
these funds as is prescribed by the stimulus offerings to have the
entire amounts forgiven. The Company has applied for
forgiveness of the original stimulus of $722,200. The forgiveness
process for stimulus funded in February 2021 has not begun. The
Company will try and take advantage of additional stimulus as it is
available and is also in the process of trying to raise debt and
equity financing, some of which may have to be used for working
capital shortfalls if revenues continue to decline because of the
COVID-19 closures.
Rennova
Acquisition Agreement
Rennova terminated
the Rennova Acquisition Agreement described in Note 2 effective
March 5, 2021 and the Company agreed to this termination with both
parties not able to come to agreement of final
terms.
InnovaQor
InnovaQor changed
its name to TPT Strategic, Inc. on March 21, 2021. On March 30,
2021, a License Agreement, originally signed between the Company
and InnovaQor for software development, was rescinded and the
issuance of 6,000,000 shares of common stock to the Company were
cancelled.
On April 5, 2021,
the Board of Directors granted 1,500,000 restricted common shares
of the Company to a consultant as a bonus for past services. This
grant was valued by the Company at $44,100 and will be expensed in
the year ending December 31, 2021.
Subsequent events
were reviewed through the date the financial statements were
issued.
MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATION
You should read the following discussion and analysis of our
financial condition and results of our operations together with our
financial statements and related notes appearing at the end of this
Offering Circular. This discussion contains forward-looking
statements reflecting our current expectations that involve risks
and uncertainties. Actual results and the timing of events may
differ materially from those contained in these forward-looking
statements due to a number of factors, including those discussed in
the section entitled “Risk Factors” and elsewhere in
this Offering Circular.
Based on our
financial history since inception, our auditor has expressed
substantial doubt as to our ability to continue as a going concern.
As reflected in the accompanying financial statements, as of March
31, 2021, we had an accumulated deficit totaling ($42,615,996).
This raises substantial doubts about our ability to continue as a
going concern.
We generate
revenues primarily through telecommunications and Internet services
and as a provider of ecommerce and cloud solutions in the western
United States.
Our
plan of operations for the next 12 months is as
follows:
MILESTONES
Estimate of Liquidity and Capital Resource
Needs
Equipment purchase
and manufacturing
|
$14,000,000
|
Product
advancement
|
2,250,000
|
Acquisitions
|
500,000
|
Debt
Restructuring
|
7,300,000
|
Working Capital,
including marketing
|
10,710,000
|
Brokerage
commissions
|
3,040,000
|
Offering
expenses
|
200,000
|
|
$38,000,000
|
Although the items set forth above
indicate management’s present estimate of our liquidity and
capital resource needs, we may have difference needs
or utilize corporate liquidity and capital resources for other
corporate purposes. Our actual
use of liquidity and capital resources may vary from these
estimates because of a number of factors, including whether we are
successful in completing future acquisitions, whether we obtain
additional funding, what other obligations have been incurred by
us, the operating results of our initial acquisition activities,
and whether we are able to operate profitably. If our need for
liquidity and capital resources increases, we may seek additional
funds through any financing opportunity available to us. There are
no current commitments for any such financing opportunity, and
there can be no assurance that these funds may be obtained in the
future if the need arises.
RESULTS OF OPERATIONS
For the Three Months Ended March 31, 2021 Compared to the Three
Months Ended March 31,2020
During the three
months ended March 31, 2021, we recognized total revenues of
$2,712,350 compared to the prior period of $3,075,973. The decrease
is largely attributable to the decrease in internet customers from
attrition.
Gross profit for
the three months ended March 31, 2021 was $550,696 compared to
$769,485 for the prior period. The decrease of $218,789 is largely
attributable to the decrease in internet customer from attrition,
which attrition was the primary factor in the reduction in the
profit margin for the period as compared to the prior
period.
During the three
months ended March 31, 2021, we recognized $2,085,170 in operating
expenses compared to $1,723,379 for the prior period. The increase
of $361,791 was in large part attributable to increased payroll and
professional fees from our TPT MedTech
activities.
Derivative gain of
$185,275 and derivative expense of $3,896,672 results from the
accounting for derivative financial instruments during the three
months ended March 31, 2021 and 2020,
respectively.
Interest expense
decreased for the three months ended March 31, 2021 compared to the
prior period by $155,878. The decrease is largely from the
derivative debt being in default of the increased penalty amounts
that were accounted for in the prior period versus this
period.
During the three
months ended March 31, 2021, we recognized a net loss of $1,740,078
compared to $5,966,198 for the prior period. The difference of
$4,226,120 was primarily due to the reasons described
above.
For the Year Ended December 31, 2020 Compared to the Year Ended
December 31, 2019
During the year
ended December 31, 2020, we recognized total revenues of
$11,094,170 compared to the prior period of $10,212,377. The
increase was a result of the acquisition of a majority of the
assets of SpeedConnect in May of 2019.
Gross profit (loss)
for the year ended December 31, 2020 was $3,900,677 compared to
$4,300,376 for the prior period. The decrease was due primarily to
a decrease in the gross profit from Blue Collar. Blue
Collar’s operations were severally restricted from the
effects of COVID-19 during 2020.
During the year
ended December 31, 2020, we recognized $12,105,016 in expenses
compared to $7,409,428 for the prior period. The increase was a
result of the acquisition of a majority of the assets of
SpeedConnect in May of 2019, $1,000,000 of research and development
expense, and $2,702,996 of impairment expense in
2020.
Derivative gain of
$1,140,323 compared to derivative expense of $7,476,908 for 2019
resulted from the accounting for derivative financial
instruments.
Interest expense
decreased for the year ended December 31, 2020 compared to the
prior period by $2,049,287. The decrease is largely from the
derivative debt being in default of the increased penalty amounts
that were accounted for in the prior period versus this
period.
During the year
ended December 31, 2020, we recognized a net loss of $8,119,268
compared to $14,028,165 for the prior period. The increase in the
loss of $6,762,263 was in large part a result of derivative expense
of $7,476,908 in 2019 versus a derivative gain of $1,140,323 in
2020, higher interest expense of $3,581,020 versus $1,531,733 in
2020 from the convertible promissory notes and impairment expense
of $2,702,996, in 2020 versus $949,872 for the prior
year.
LIQUIDITY AND
CAPITAL RESOURCES
Cash flows
generated from operating activities were not enough to support all
working capital requirements for the three months ended March 31,
2021 and 2020. Financing activities described below have helped
with working capital and other capital
requirements.
Cash flows
generated from operating activities were not enough to support all
working capital requirements for the three months ended March 31,
2021 and 2020. Financing activities described below have helped
with working capital and other capital
requirements.
We incurred
$1,740,078 and $5,966,198, respectively, in losses, and we used
$6,529 and $96,102, respectively, in cash from operations for the
three months ended March 31, 2021 and 2020. We calculate the net
cash used by operating activities by decreasing, or increasing in
case of gain, our let loss by those items that do not require the
use of cash such as depreciation, amortization, promissory note
issued for research and development, note payable issued for legal
fees, derivative expense or gain, gain on extinguishment of debt,
loss on conversion of notes payable, impairment of goodwill and
long-loved assts and share-based compensation which totaled to a
net $450,336 for 2021 and $5,323,282 for 2020.
In addition, we
report increases and reductions in liabilities as uses of cash and
deceases assets and increases in liabilities as sources of cash,
together referred to as changes in operating assets and
liabilities. For the three months ended March 31, 2021, we had a
net increase in our assets and liabilities of $1,283,213 primarily
from an increase in accounts payable from lag of payments for
accounts payable for cash flow considerations and an increase in
the balances from our operating lease liabilities. For the three
months ended March 31, 2020, we had a net increase to our assets
and liabilities of $739,018 for similar
reasons.
Cash flows from
financing activities were $306,380 and $81,765 for the three months
ended March 31, 2021 and 2020, respectively. For the three months
ended March 31, 2021, these cash flows were generated primarily
from proceeds from sale of Series D Preferred Stock of $153,744,
proceeds from convertible notes, loans and advances of $1,068,674
offset by payment on convertible loans, advances and factoring
agreements of $903,978. For the three months ended March 31, 2020,
cash flows from financing activities primarily came from proceeds
from convertible notes, loans and advances of $590,000 offset by
payments on convertible loans, advances and factoring agreements of
$328,392 and payments on convertible notes and amounts payable
– related parties of $179,843.
Cash flows used in
investing activities were $144,481 and $131,351, respectively, for
the three months ended March 31, 2021 and 2020. These cash flows
were used for the purchase of equipment.
These factors raise
substantial doubt about the ability of the Company to continue as a
going concern for a period of one year from the issuance of these
financial statements. The financial statements do not include any
adjustments that might result from the outcome of this
uncertainty.
In
December 2019, COVID-19 emerged and has subsequently spread
worldwide. The World Health Organization has declared COVID-19 a
pandemic resulting in federal, state and local governments and
private entities mandating various restrictions, including travel
restrictions, restrictions on public gatherings, stay at home
orders and advisories and quarantining of people who may have been
exposed to the virus. After close monitoring and responses and
guidance from federal, state and local governments, in an effort to
mitigate the spread of COVID-19, around March 18, 2020 for a period
of time, the Company closed its Blue Collar office in Los Angeles
and its TPT SpeedConnect offices in Michigan, Idaho and
Arizona. Most employees were working remotely, however this
is not possible with certain employees and all subcontractors that
work for Blue Collar. The Company continues to monitor
developments, including government requirements and recommendations
at the national, state, and local level to evaluate possible
extensions to all or part of such closures.
The
Company has taken advantage of the stimulus offerings and received
$722,200 in April 2020 and $680,500 in February 2021 and believes
it has used these funds as is prescribed by the stimulus offerings
to have the entire amounts forgiven. The Company has applied
for forgiveness of the original stimulus of $722,200. The
forgiveness process for stimulus funded in February 2021 has not
begun. The Company will try and take advantage of additional
stimulus as it is available and is also in the process of trying to
raise debt and equity financing, some of which may have to be used
for working capital shortfalls if revenues continue to decline
because of the COVID-19 closures.
On May 28, 2021,
the Company entered into a Common Stock Purchase Agreement
(“Purchase Agreement”) and Registration Rights
Agreement (“Registration Rights Agreement”) with White
Lion Capital, LLC, a Nevada limited liability company (“White
Lion”). Under the terms of the Purchase Agreement, White Lion
agreed to provide the Company with up to $5,000,000 upon
effectiveness of a registration statement on Form S-1 (the
“Registration Statement”) filed with the U.S.
Securities and Exchange Commission (the “Commission”).
A Form S-1 was filed on June 30, 2021 regarding this transaction.
Subsequent Amendments to Forms S-1 related to this transaction were
filed on July 6, 2021 and July 14, 2021.
Following
effectiveness of that Registration Statement, the Company has the
discretion to deliver purchase notice to White Lion and White Lion
will be obligated to purchase shares of the Company’s common
stock, par value $0.001 per share (the “Common Stock”)
based on the investment amount specified in each purchase notice.
The maximum amount of the Purchase Notice shall be the lesser of: (i) 200% of the Average Daily
Trading Volume or (ii) the Investment Limit divided by the highest
closing price of the Common Stock over the most recent five (5)
Business Days including the respective Purchase Date.
Notwithstanding the forgoing, the Investor may waive the Purchase
Notice Limit at any time to allow the Investor to purchase
additional shares under a Purchase Notice. Pursuant to the
Purchase Agreement, White Lion and its affiliates will not be
permitted to purchase and the Company may not put shares of the
Company’s Common Stock to White Lion that would result in
White Lion’s beneficial ownership equaling more than 9.99% of
the Company’s outstanding Common Stock. The price of each
purchase share shall be equal to eighty-five percent (85%) of the
Market Price (as defined in the Purchase Agreement). Purchase
Notices may be delivered by the Company to White Lion until the
earlier of seven (7) months (until December 31, 2021) or the date
on which White Lion has purchased an aggregate of $5,000,000 worth
of Common Stock under the terms of the Purchase
Agreement.
In order for us to
continue as a going concern for a period of one year from the
issuance of these financial statements, we will need to obtain
additional debt or equity financing and look for companies with
cash flow positive operations that we can acquire. There can be no
assurance that we will be able to secure additional debt or equity
financing, that we will be able to acquire cash flow positive
operations, or that, if we are successful in any of those actions,
those actions will produce adequate cash flow to enable us to meet
all our future obligations. Most of our existing financing
arrangements are short-term. If we are unable to obtain additional
debt or equity financing, we may be required to significantly
reduce or cease operations.
Ongoing Assessment of the Impact of COVID-19
Companies have undertaken and are generally in the process of
making a diverse range of operational adjustments in response to
the effects of COVID-19. These adjustments are numerous and include
a transition to telework; supply chain and distribution
adjustments; and suspending or modifying certain operations to
comply with health and safety guidelines to protect employees,
contractors, and customers, including in connection with a
transition back to the workplace. These types of adjustments may
have an effect on a company that would be material to an investment
or voting decision and affected companies should carefully consider
their obligations to disclose this information to investors.
Companies also are undertaking a diverse and sometimes complex
range of financing activities in response to the effects of
COVID-19 on their businesses and markets. These activities may
involve obtaining and utilizing credit facilities, accessing public
and private markets, implementing supplier finance programs, and
negotiating new or modified customer payment terms. The SEC has
required a discussion of COVID-19 related considerations, specific
facts and circumstances and make disclosures to address the
following questions;
●
What
are the material operational challenges that management and the
Board of Directors are monitoring and evaluating?
●
We
have been challenged by the gathering restrictions
under state and local rules and lack of events due to cancellation
specifically related to our Blue Collar operations.
●
How
and to what extent have you altered your operations, such as
implementing health and safety policies for employees, contractors,
and customers, to deal with these challenges, including challenges
related to employees returning to the workplace?
●
We
have allowed our employees to work from home and are using contract
service providers where appropriate. Blue Collar was completely
shut down for a period of time but has implemented health and
safety policies for employees, contractors and customers to be able
to resume some of their operations.
●
How
are the changes impacting or reasonably likely to impact your
financial condition and short- and long-term
liquidity?
●
The
changes have impaired our Blue Collar operations significantly in
the prior year but which operations are rebounding in
2021.
●
How
is your overall liquidity position and outlook
evolving?
●
We
have raised limited funds to help our liquidity position but hope
our outlook is bright primarily through a pending private placement
and current discussions with other funding
opportunities.
●
To
the extent COVID-19 is adversely impacting your revenues, consider
whether such impacts are material to your sources and uses of
funds, as well as the materiality of any assumptions you make about
the magnitude and duration of COVID-19’s impact on your
revenues. Are any decreases in cash flow from operations having a
material impact on your liquidity position and
outlook?
●
COVID-19
reduced our historical revenues in 2020. The bans on events and
gatherings were very material to our Blue Collar operations. Blue
Collar in 2021 is rebounding from those
declines.
●
Have
you accessed revolving lines of credit or raised capital in the
public or private markets to address your liquidity
needs?
●
We
have raised some limited funds through private sources but have
mainly relied on PPP funding and cash flows from those parts of our
business with positive cash flows.
●
Have
COVID-19 related impacts affected your ability to access your
traditional funding sources on the same or reasonably similar terms
as were available to you in recent periods?
●
Have
you provided additional collateral, guarantees, or equity to obtain
funding?
●
Have
there been material changes in your cost of capital?
●
How
has a change, or a potential change, to your credit rating impacted
your ability to access funding?
●
Do your financing arrangements contain terms that
limit your ability to obtain additional funding? If so, is the
uncertainty of additional funding reasonably likely to result in
your liquidity decreasing in a way that would result in you being
unable to maintain current operations?
●
Are
you at material risk of not meeting covenants in your credit and
other agreements?
●
If
you include metrics, such as cash burn rate or daily cash use, in
your disclosures, are you providing a clear definition of the
metric and explaining how management uses the metric in managing or
monitoring liquidity?
●
Are
there estimates or assumptions underlying such metrics the
disclosure of which is necessary for the metric not to be
misleading?
●
Have
you reduced your capital expenditures and if so, how?
●
Have
you reduced or suspended share repurchase programs or dividend
payments?
●
Have
you ceased any material business operations or disposed of a
material asset or line of business?
●
Have
you materially reduced or increased your human capital resource
expenditures?
●
Yes,
we have reduced staff for Blue Collar and are using more
contractors for current work.
●
Are
any of these measures temporary in nature, and if so, how long do
you expect to maintain them?
●
These
measures were temporary and are starting to be
changed.
●
What
factors will you consider in deciding to extend or curtail these
measures?
●
Gatherings
are starting to open up and allow for operations as before
operations were curtailed.
●
What
is the short- and long-term impact of these reductions on your
ability to generate revenues and meet existing and future financial
obligations?
●
There
is no impact of these reductions upon our ability to generate
revenues or meet financial obligations.
●
Are
you able to timely service your debt and other
obligations?
●
Yes,
for most debt instruments. (See Financing Arrangements on page
94)
●
Have
you taken advantage of available payment deferrals, forbearance
periods, or other concessions? What are those concessions and how
long will they last?
●
Do you foresee any liquidity challenges once those
accommodations end?
●
Possibly,
if creditors demand all deferrals at once rather than payment over
time as indicated. (See Financing Arrangements on page
94.)
●
Have
you altered terms with your customers, such as extended payment
terms or refund periods, and if so, how have those actions
materially affected your financial condition or
liquidity?
●
We
have not altered terms with customers.
●
Did
you provide concessions or modify terms of arrangements as a
landlord or lender that will have a material impact?
●
Have
you modified other contractual arrangements in response to COVID-19
in such a way that the revised terms may materially impact your
financial condition, liquidity, and capital resources?
●
Possibly,
if creditors demand all deferrals at once rather than payment over
time as indicated.
●
Are
you relying on supplier finance programs, otherwise referred to as
supply chain financing, structured trade payables, reverse
factoring, or vendor financing, to manage your cash
flow?
●
Have
these arrangements had a material impact on your balance sheet,
statement of cash flows, or short- and long-term liquidity and if
so, how?
●
What
are the material terms of the arrangements?
●
Most
vendors situations now provide up to 30 days terms; but a good
portion has now returned to normal payment
terms.
●
Did
you or any of your subsidiaries provide guarantees related to these
programs?
●
Do
you face a material risk if a party to the arrangement terminates
it?
●
What
amounts payable at the end of the period relate to these
arrangements, and what portion of these amounts has an intermediary
already settled for you?
●
There
have been no settlements. Most related to up to 30 days with
telecommunications vendors and payments are being included in
planned cash flows.
●
Have
you assessed the impact material events that occurred after the end
of the reporting period, but before the financial statements were
issued, have had or are reasonably likely to have on your liquidity
and capital resources and considered whether disclosure of
subsequent events in the financial statements and known trends or
uncertainties in MD&A is required?
●
There are no material events occurring after the
end of the reporting period but before financial statements were
issued which would have any affect on liquidity or capital
resources and there are no new
trends or uncertainties needed to be
disclosed.
Government Assistance – The Coronavirus Aid, Relief, and
Economic Security Act (CARES Act)
The CARES Act includes financial assistance for companies in the
form of loans and tax relief in the form of deferred or
reduced payments and potential refunds. Companies receiving
federal assistance must consider the short- and long-term impact of
that assistance on their financial condition, results of
operations, liquidity, and capital resources, as well as the
related disclosures and critical accounting estimates and
assumptions. We have not received any financial assistance from the
banks or any government agency.
●
How
does a loan impact your financial condition, liquidity and capital
resources?
●
We
have no government loans, except PPP loans that we anticipate will
be forgiven.
●
What
are the material terms and conditions of any assistance you
received, and do you anticipate being able to comply with
them?
●
PPP
loans only and we anticipate forgiveness. (See Financing
Arrangements on page 94 that describes the material
terms of the PPP loan)
●
Do
those terms and conditions limit your ability to seek other sources
of financing or affect your cost of capital?
●
Do
you reasonably expect restrictions, such as maintaining certain
employment levels, to have a material impact on your revenues or
income from continuing operations or to cause a material change in
the relationship between costs and revenues?
●
Once
any such restrictions lapse, do you expect to change your
operations in a material way?
●
Are
you taking advantage of any recent tax relief, and if so, how does
that relief impact your short- and long-term
liquidity?
●
We
are using payroll tax deferrals allowed by the tax
relief programs.
●
Do
you expect a material tax refund for prior periods?
●
Does
the assistance involve new material accounting estimates or
judgments that should be disclosed or materially change a prior
critical accounting estimate?
●
What
accounting estimates were made, such as the probability a loan will
be forgiven, and what uncertainties are involved in applying the
related accounting guidance?
●
We
anticipate forgiveness of our PPP loans but have disclosed them as
loans through March 31, 2021.
A Company’s Ability to Continue as a Going
Concern
The SEC has advised that Management should consider whether
conditions and events, taken as a whole, raise substantial doubt
about the company’s ability to meet its obligations as they
become due within one year after the issuance of the financial
statements. There is substantial doubt about a company’s
ability to continue as a going concern due to continuation of the
COVID-19 pandemic and we make the following
disclosure:
●
Are
there conditions and events that give rise to the substantial doubt
about the company’s ability to continue as a going
concern?
●
Yes.
There was concern about our ability to continue as a going concern
prior to COVID 19, however the continuation of COVID-19
restrictions may hamper Blue Collar from operating and generating
revenues at full capacity.
●
For
example, have you defaulted on outstanding
obligations?
●
Yes,
but not because of COVID-19.
●
Have
you faced labor challenges or a work stoppage?
●
What
are your plans to address these challenges?
●
At
the point of allowing full operations for Blue Collar and film
production companies to fully operate will be the complete
turnaround for these revenues.
●
Have
you implemented any portion of those plans?
●
No,
it’s a matter of allowing Blue Collar to fully operate and
trying to raise money and fund operational
plans.
●
No,
it’s a matter of allowing Blue Collar to fully
operate.
Financing
arrangements as of March 31, 2021 and December 31, 2020 are as
follows:
|
|
|
Loans and advances
(1)
|
$ 2,686,842
|
$ 2,517,200
|
Convertible notes
payable (2)
|
1,711,098
|
1,711,098
|
Factoring
agreements (3)
|
464,711
|
635,130
|
Debt – third
party
|
$ 4,862,651
|
$ 4,863,428
|
|
|
|
Line of credit,
related party secured by assets (4)
|
$ 3,043,390
|
$ 3,043,390
|
Debt– other
related party, net of discounts (5)
|
7,450,000
|
7,423,334
|
Convertible debt
– related party (6)
|
922,181
|
922,481
|
Shareholder debt
(7)
|
61,769
|
93,072
|
Debt –
related party
|
$ 11,477,340
|
$ 11,482,277
|
|
|
|
Total financing
arrangements
|
$ 16,339,991
|
$ 16,345,705
|
|
|
|
Less current
portion:
|
|
|
Loans, advances and
factoring agreements – third party
|
$ (1,703,678)
|
$ (2,308,753)
|
Convertible notes
payable third party
|
(1,711,098)
|
(1,711,098
|
Debt –
related party, net of discount
|
(10,555,159)
|
(10,559,796)
|
Convertible notes
payable– related party
|
(922,181)
|
(922,481)
|
|
(14,892,116)
|
(15,502,128)
|
Total long term
debt
|
$ 1,447,875
|
$ 843,577
|
__________
(1) The terms of
$40,000 of this balance are similar to that of the Line of Credit
which bears interest at adjustable rates, 1 month Libor plus 2%,
2.14% as of March 31, 2021, and is secured by assets of the
Company, was due August 31, 2020, as amended, and included 8,000
stock options as part of the terms which options expired December
31, 2019 (see Note 7).
$400,500 is a line
of credit that Blue Collar has with a bank, bears interest at Prime
plus 1.125%, 4.38% as of March 31, 2021, and was due March 25,
2021.
$302,800 is a bank
loan dated May 28, 2019 which bears interest at Prime plus 6%,
9.25% as of March 31, 2021, is interest only for the first year,
there after beginning in June of 2020 payable monthly of principal
and interest of $22,900 until the due date of May 1, 2022. The bank
loan is collateralized by assets of the
Company.
$722,220 and
$680,500 represent loans under the COVID-19 Pandemic Paycheck
Protection Program (“PPP”) originated in April 2020 and
February 2021, respectively. The Company believes that it has used
the funds as prescribed by the stimulus offerings to have the
entire amounts forgiven. The Company
has applied for forgiveness of the original stimulus of $722,200.
The forgiveness process for stimulus funded in February 2021 has
not begun. If any of the PPP loans are not forgiven then,
per the PPP, the unforgiven loan amounts will be payable monthly
over a five-year period of which payments are to begin no later
than 10 months after the covered period as defined at a 1% annual
interest rate.
On
June 4, 2019, the Company consummated a Securities Purchase
Agreement with Odyssey Capital Funding, LLC.
(“Odyssey”) for the purchase of a $525,000 Convertible
Promissory Note (“Odyssey Convertible Promissory
Note”). The Odyssey Convertible Promissory Note was due June
3, 2020, paid interest at the rate of 12% (24% default) per annum
and gave the holder the right from time to time, and at any time
during the period beginning six months from the issuance date to
convert all of the outstanding balance into common stock of the
Company limitedto 4.99% of the outstanding common stock of the
Company. The conversion price was 55% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Odyssey Convertible Promissory Note could be prepaid in full at
125% to 145% up to 180 days from origination. Through June 3, 2020,
Odyssey converted $49,150 of principal and $4,116 of accrued
interest into 52,961,921 shares of common stock of the Company. On
June8, 2020, Odyssey agreed to convert the remaining principal and
accrued interest balance on the Odyssey Convertible Promissory Note
of $475,850 and $135,000, respectively, to a term loan payable in
six months in the form of a balloon payment, earlier if the Company
has a funding event, bearing simple interest on the unpaid balance
of 0% for the first three months and then 10% per annum thereafter.
This loan is in default. The Company is negotiating with Odyssey
for repayment.
Effective September
30, 2020, we entered into a Purchase Agreement by which we agreed
to purchase the 500,000 outstanding Series A Preferred shares of
TPT Strategic, our majority owned subsidiary, in an agreed amount
of $350,000 in cash or common stock, if not paid in cash, at the
five day average price preceding the date of the request for
effectiveness after the filing of a registration statement on Form
S-1. This was modified December 28 and 29, 2020, to provide for
registration of 7,500,000 common shares for resale at the market
price. Any balance due on notes will be calculated after an
accounting for the net sales proceeds from sale of the stock by
February 28, 2021 and may be paid in cash or stock thereafter. The
Series A Preferred shares were purchased from the Michael A.
Littman, Atty. Defined Benefit Plan. The $350,000 was originally
recorded as a Note Payable as of December 31, 2020 but then
reclassified to equity and derivative liability when the 7,500,000
shares were issued during January 2021.
The remaining
balances generally bear interest at approximately 10%, have
maturity dates that are due on demand or are past due, are
unsecured and are classified as current in the balance
sheets.
(2) During
2017, the Company issued convertible promissory notes in the amount
of $67,000 (comprised of $62,000 from two related parties and
$5,000 from a former officer of CDH), all which were due May 1,
2020 and bear 6% annual interest (12% default interest rate). The
convertible promissory notes are convertible, as amended, at $0.25
per share. These convertible promissory notes were not repaid May
1, 2020.
During 2019, the
Company consummated Securities Purchase Agreements dated March 15,
2019, April 12, 2019, May 15, 2019, June 6, 2019 and August 22,
2019 with Geneva Roth Remark Holdings, Inc. (“Geneva
Roth”) for the purchase of convertible promissory notes in
the amounts of $68,000, $65,000, $58,000, $53,000 and $43,000
(“Geneva Roth Convertible Promissory Notes”). The
Geneva Roth Convertible Promissory Notes are due one year from
issuance, pays interest at the rate of 12% (principal amount
increases 150%-200% and interest rate increases to 24% under
default) per annum and gives the holder the right from time to
time, and at any time during the period beginning 180 days from the
origination date to the maturity date or date of default to convert
all or any part of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is 61% multiplied by the average of
the two lowest trading prices for the common stock during the
previous 20 trading days prior to the applicable conversion date.
The Geneva Roth Convertible PromissoryNotes may be prepaid in whole
or in part of the outstanding balance at 125% to 140% up to 180
days from origination. Geneva Roth converted a total of $244,000 of
principal and $8,680 of accrued interest through March 31, 2021
from its various Securities Purchase Agreements into 125,446,546
shares of common stock of the Company leaving no outstanding
principal balances as of March 31, 2021. On February 13, 2020, the
August 22, 2019 Securities Purchase Agreement was repaid for
$63,284, including a premium and accrued
interest.
On
March 25, 2019, the Company consummated a Securities Purchase
Agreement dated March 18, 2019 with Auctus Fund, LLC.
(“Auctus”) for the purchase of a $600,000 Convertible
Promissory Note (“Auctus Convertible Promissory Note”).
The Auctus Convertible Promissory Note is due December 18, 2019,
pays interest at the rate of 12% (24% default) per annum and gives
the holder the right from time to time, and at any time during the
period beginning 180 days from the origination date or at the
effective date of the registration of the underlying shares of
common stock, which the holder has registration rights for, to
convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is the lessor of the lowest trading
price during the previous 25 trading days prior the date of the
Auctus Convertible Promissory Note or 50% multiplied by the average
of the two lowest trading prices for the common stock duringthe
previous 25 trading days prior to the applicable conversion date.
The Auctus Convertible Promissory Note may be prepaid in full at
135% to 150% up to 180 days from origination. Auctus converted
$33,180 of principal and $142,004 of accrued interest into
376,000,000 shares of common stock of the Company prior to March
31, 2021. 2,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 7.
On
June 6, 2019, the Company consummated a Securities Purchase
Agreement with JSJ Investments Inc. (“JSJ”) for the
purchase of a $112,000 Convertible Promissory Note (“JSJ
Convertible Promissory Note”). The JSJ Convertible Promissory
Note is due June 6, 2020, pays interest at the rate of 12% per
annum and gives the holder the right from time to time, and at any
time during the period beginning 180 days from the origination date
to convert all of the outstanding balance into common stock of the
Company limited to 4.99% of the outstanding common stock of the
Company. The conversion price is thelower of the market price, as
defined, or 55% multiplied by the average of the two lowest trading
prices for the common stock during the previous 20 trading days
prior to the applicable conversion date. The JSJ Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. JSJ converted $43,680 of principal into
18,500,000 shares of common stock of the Company prior to March 31,
2021. In addition, on February 25, 2020 the Company repaid for
$97,000, including a premium and accrued interest, for all
remaining principal and accrued interest balances as of that day.
333,333 warrants were issued in conjunction with the issuance of
this debt. See Note 7.
On
June 11, 2019, the Company consummated a Securities Purchase
Agreement with EMA Financial, LLC. (“EMA”) for the
purchase of a $250,000 Convertible Promissory Note (“EMA
Convertible Promissory Note”). The EMA Convertible Promissory
Note is due June 11, 2020, pays interest at the rate of 12%
(principal amount increases 200% and interest rate increases to 24%
under default) per annum and gives the holder the right from time
to time to convert all of the outstanding balance into common stock
of the Company limited to 4.99% of the outstanding common stock of
the Company. The conversion price is 55% multiplied by the lowest
traded price for the common stock during the previous 25 trading
days prior to the applicable conversion date. The EMA Convertible
Promissory Note may be prepaid in full at 135% to 150% up to 180
days from origination. Prior to March 31, 2021, EMA converted
$35,366 of principal into 147,700,000 shares of common stock of the
Company. 1,000,000 warrants were issued in conjunction with the
issuance of this debt. See Note 7.
The Company is in
default under its derivative financial instruments and received
notice of such from Auctus and EMA for not reserving enough shares
for conversion and for not having filed a Form S-1 Registration
Statement with the Securities and Exchange Commission. It was the
intent of the Company to pay back all derivative securities prior
to the due dates but that has not occurred in case of Auctus or
EMA. As such, the Company is currently in negotiations with Auctus
and EMA and relative to extending due dates and changing terms on
the Notes. The Company has been named in a lawsuit by EMA for
failing to comply with a Securities Purchase Agreement entered into
in June 2019. See Note 8 Other Commitments and
Contingencies.
On
February 14, 2020, the Company agreed to a Secured Promissory Note
with a third party for $90,000. The Secured Promissory Note was
secured by the assets of the Company and was due June 14, 2020 or
earlier in case the Company is successful in raising other monies
and carried an interest charge of 10% payable with the principal.
The Secured Promissory Note was also convertible at the option of
the holder into an equivalent amount of Series D Preferred Stock.
The Secured Promissory Note also included a guaranty by the CEO of
the Company, Stephen J. Thomas III. This Secured Promissory Note
was paid off in June 2020, including $9,000 of interest in June and
$1,000 in July 2020.
(3) The Factoring
Agreement with full recourse, due February 29, 2020, as amended,
was established in June 2016 with a company that is controlled by a
shareholder and is personally guaranteed by an officer of the
Company. The Factoring Agreement is such that the Company pays a
discount of 2% per each 30-day period for each advance received
against accounts receivable or future billings. The Company was
advanced funds from the Factoring Agreement for which $101,244 and
$101,244 in principal remained unpaid as of March 31, 2021 and
December 31, 2020, respectively.
On May 8, 2019, the
Company entered into a factoring agreement with Advantage Capital
Funding (“2019 Factoring agreement”). $500,000, net of
expenses, was funded to the Company with a promise to pay $18,840
per week for 40 weeks until a total of $753,610 is paid which
occurred in February 2020.
On
February 21, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 Factoring
Agreement”). The balance to be purchased and sold is $716,720
for which the Company received $500,000, net of fees. Under the
2020 Factoring Agreement, the Company was to pay $14,221 per week
for 50 weeks at an effective interest rate of approximately 43%
annually. However, due to COVID-19 the payments under the 2020
Factoring Agreement were reduced temporarily, to between $9,000 and
$11,000 weekly. All deferred payments, $39,249 as of March 31,
2021, were subsequently paid. The 2020 Factoring Agreement includes
a guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
November 13, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts (“2020 NewCo Factoring
Agreement”). The balance to be purchased and sold is $326,400
for which the Company received $232,800, net of fees. Under the
2020 NewCo Factoring Agreement, the Company is to pay $11,658 per
week for 28 weeks at an effective interest rate of approximately
36% annually. The 2020 NewCo Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into an Agreement for the
Purchase and Sale of Future Receipts with Samson MCA LLC
(“Samson Factoring Agreement”). The balance to be
purchased and sold is $162,500 for which the Company received
$118,625, net of fees. Under the Samson Factoring Agreement, the
Company is to pay $8,125 per week for 20 weeks at an effective
interest rate of approximately 36%. The Samson Factoring Agreement
includes a guaranty by the CEO of the Company, Stephen J. Thomas
III.
On
December 11, 2020, the Company entered into a consolidation
agreement for the Purchase and Sale of Future Receipts with QFS
Capital (“QFS Factoring Agreement”). The balance to be
purchased and sold is $976,918 for which the Company receives
weekly payments of $29,860 for 20 weeks and then $21,978 for 4
weeks and then $11,669 in the last week of receipts all totaling
$696,781 net of fees. During the same time, the Company is required
to pay weekly $23,087 for 42 weeks at an effective interest rate of
approximately 36% annually. The QFS Factoring Agreement includes a
guaranty by the CEO of the Company, Stephen J. Thomas
III.
(4) The Line of
Credit originated with a bank and was secured by the personal
assets of certain shareholders of Copperhead Digital. During 2016,
the Line of Credit was assigned to the Copperhead Digital
shareholders, who subsequent to the Copperhead Digitalacquisition
by TPTG became shareholders of TPTG, and the secured personal
assets were used to pay off the bank. The Line of Credit bears a
variable interest rate based on the 1 Month LIBOR plus 2.0%, 2.14%
as of March 31, 2021, is payable monthly, and is secured by the
assets of the Company. 1,000,000 shares of Common Stock of the
Company have been reserved to accomplish raising the funds to pay
off the Line of Credit. Since assignment of the Line of Credit to
certain shareholders, which balance on the date of assignment was
$2,597,790, those shareholders have loaned the Company $445,600
under the similar terms and conditions as the line of credit but
most of which were also given stock options totaling $85,120 which
expired as of December 31, 2019 (see Note 8) and was due, as
amended, August 31, 2020. The Company is in negotiations to
refinance this Line of Credit.
During the years
ended December 31, 2019 and 2018, those same shareholders and one
other have loaned the Company money in the form of convertible
loans of $136,400 and $537,200, respectively, described in (2) and
(6).
(5) $350,000
represents cash due to the prior owners of the technology acquired
in December 2016 from the owner of the Lion Phone which is due to
be paid as agreed by TPTG and the former owners of the Lion Phone
technology and has not been determined.
$4,000,000
represents a promissory note included as part of the consideration
of ViewMe Live technology acquired in 2017, later agreed to as
being due and payable in full, with no interest with $2,000,000
from debt proceeds and the remainder from proceeds from the second
Company public offering.
$1,000,000
represents a promissory note which was entered into on May 6, 2020
for the acquisition of Media Live One Platform from
Steve and Yuanbing Caudle for the further development of software.
This was expensed as research and development in 2020. This $1,000,000 promissory note
is non-interest bearing, due after funding has been received
by the Company from its various investors and other sources. Mr.
Caudle is a principal with the Company’s ViewMe
technology.
On September 1,
2018, the Company closed on its acquisition of Blue Collar. Part of
the acquisition included a promissory note of $1,600,000 and
interest at 3% from the date of closure. The promissory note is
secured by the assets of Blue Collar.
$500,000 represents
a Note Payable related to the acquisition of 75% of Aire Fitness,
payable by February 1, 2021 or as mutually agreed out of future
capital raising efforts or net profits. The Note Payable has not
been paid and does not accrue interest.
(6) During 2016,
the Company acquired SDM which consideration included a convertible
promissory note for $250,000 due February 29, 2019, as amended,
does not bear interest, unless delinquent in which the interest is
12% per annum, and is convertible into common stock at $1.00 per
share. The SDM balance is $182,381 as of March 31, 2021. As of
March 31, 2021, this convertible promissory note is
delinquent.
During 2018, the
Company issued convertible promissory notes in the amount of
$537,200 to related parties and $10,000 to a non-related party
which bear interest at 6% (11% default interest rate), are due 30
months from issuance and are convertible into Series C Preferred
Stock at $1.00 per share.
(7) The shareholder
debt represents funds given to TPTG or subsidiaries by officers and
managers of the Company as working capital. There are no written
terms of repayment or interest that is being accrued to these
amounts and they will only be paid back, according to management,
if cash flows support it. They are classified as current in the
balance sheets.
During the year
ended December 31, 2020, the holders of approximately $4,700,000 of
existing financing arrangements agreed to exchange their debt and
accrued interest for Series D Preferred Stock through a separate
$12 Million Private Placement of Series D Preferred Stock
(“$12 Million Private Placement”), conditioned on the
Company raising at least $12,000,000. To date, this condition has
not been met.
Derivative Financial Instruments
The Company previously adopted the provisions of ASC subtopic
825-10, Financial
Instruments (“ASC
825-10”). ASC 825-10 defines fair value as the price that
would be received from selling an asset or paid to transfer a
liability in an orderly transaction between market participants at
the measurement date. When determining the fair value measurements
for assets and liabilities required or permitted to be recorded at
fair value, the Company considers the principal or most
advantageous market in which it would transact and considers
assumptions that market participants would use when pricing the
asset or liability, such as inherent risk, transfer restrictions,
and risk of nonperformance. ASC 825-10 establishes a fair value
hierarchy that requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring
fair value.
The
derivative liability as of March 31, 2021, in the amount of
$5,157,761 has a level 3 classification under ASC
825-10.
The
following table provides a summary of changes in fair value of the
Company’s Level 3 financial liabilities as of March 31,
2021:
|
Debt Derivative
Liabilities
|
Balance, December
31, 2019
|
$ 8,836,514
|
Change in
derivative liabilities from conversion of notes
payable
|
(1,144,290)
|
Change in
derivative liabilities from the Odyssey conversion to a term
loan
|
(1,286,762)
|
Change in fair
value of derivative liabilities for the period – derivative
expense
|
(1,140,323
|
Balance, December
31, 2020
|
$ 5,265,139
|
Initial fair value
of derivative liabilities during the period
|
77,897
|
Change in fair
value of derivative liabilities for period – derivative
expense
|
(185,275)
|
Balance, March 31,
2021
|
$ 5,157,761
|
Convertible notes payable and
warrant derivatives – The Company issued convertible promissory notes
which are convertible into common stock, at holders’ option,
at a discount to the market price of the Company’s common
stock. The Company has identified the embedded derivatives related
to these notes relating to certain anti-dilutive (reset)
provisions. These embedded derivatives included certain conversion
features. The accounting treatment of derivative financial
instruments requires that the Company record fair value of the
derivatives as of the inception date of debenture and to fair value
as of each subsequent reporting date.
As
of March 31, 2021, the Company marked to market the fair value of
the debt derivatives and determined a fair value of $5,157,761
($4,994,716 from the convertible notes, $151,850 from other debt
and $11,195 from warrants) in Note 5 (2) above. The Company
recorded a gain from change in fair value of debt derivatives of
$185,275 for the three months ended March 31, 2021. The fair value
of the embedded derivatives was determined using Monte Carlo
simulation method based on the following assumptions: (1) dividend
yield of 0%, (2) expected volatility of 151.1% to 302.7%, (3)
weighted average risk-free interest rate of 0.3% to 0.35% (4)
expected life of 0.25 to 3.183 years, and (5) the quoted market
price of $0.039 to $0.039 for the Company’s common
stock.
CRITICAL ACCOUNTING POLICIES
Revenue Recognition
We have applied ASC
606, revenue from Contracts with Customers, to all contracts as of
the date of initial application and as such, have used the
following criteria described below in more detail for each business
unit:
Identify the contract with the
customer.
Identify the performance
obligations in the contract.
Determine the transaction
price.
Allocate the transaction price
to performance obligations in the contract.
Recognize revenue when or as we satisfy a performance
obligation.
Reserves
are recorded as a reduction in net sales and are not considered
material to our consolidated statements of income In addition,
we invoice our customers for taxes assessed by governmental
authorities such as sales tax and value added taxes, where
applicable. We present these taxes on a net
basis.
TPT SpeedConnect: ISP and Telecom Revenue
TPT SpeedConnect is
a rural Internet provider operating in 10 Midwestern States under
the trade name SpeedConnect. TPT SC’s primary business model
is subscription based, pre-paid monthly reoccurring revenues, from
wireless delivered, high-speed internet connections. In addition,
the company resells third-party satellite and DSL internet and IP
telephony services. Revenue generated from sales of
telecommunications services is recognized as the transaction with
the customer is considered closed and the customer receives
andaccepts the services that were the result of the transaction.
There are no financing terms or variable transaction prices. Due
date is detailed on monthly invoices distributed to customer.
Services billed monthly in advance are deferred to the proper
period as needed. Deferred revenue are contract liabilities for
cash received before performance obligations for monthly services
are satisfied. Certain of our products require specialized
installation and equipment. For telecom products that include
installation, if the installation meets the criteria to be
considered a separate element, product revenue is recognized upon
delivery, and installation revenue is recognized when the
installation is complete. The Installation Technician collects the
signed quote containing terms and conditions when installing the
site equipment at customer premises.
Revenue
for installation services and equipment is billed separately from
recurring ISP and telecom services and is recognized when equipment
is delivered and installation is completed. Revenue from ISP and
telecom services is recognized monthly over the contractual period,
or as services are rendered and accepted by the
customer.
The
overwhelming majority of our revenue continues to be recognized
when transactions occur. Since installation fees are generally
small relative to the size of the overall contract and because most
contracts are for two years or less, the impact of not recognizing
installation fees over the contract is immaterial.
Copperhead Digital: ISP and Telecom Revenue
Copperhead
Digital is a regional internet and telecom services provider
operating in Arizona under the trade name Trucom. Copperhead
Digital operates as a wireless telecommunications Internet Service
Provider (“ISP”) facilitating both residential and
commercial accounts. Copperhead Digital’s primary business
model is subscription based, pre-paid monthly reoccurring revenues,
from wireless delivered, high-speed internet connections. In
addition, the company resells third-party satellite and DSL
internet and IP telephony services. Revenue generated from sales of
telecommunications services is recognized as the transaction with
the customer is considered closed and the customer receives and
accepts the services that were the result of the transaction. There
are no financing terms or variable transaction prices. Due date is
detailed on monthly invoices distributed to customer. Services
billed monthly in advance are deferred to the proper period as
needed. Deferred revenue are contract liabilities for cash received
before performance obligations for monthly services are satisfied.
Certain of our products require specialized installation and
equipment. For telecom products that include installation, if the
installation meets the criteria to be considered a separate
element, product revenue is recognized upon delivery, and
installation revenue is recognized when the installation is
complete. The Installation Technician collects the signed quote
containing terms and conditions when installing the site equipment
at customer premises.
Revenue for
installation services and equipment is billed separately from
recurring ISP and telecom services and was recognized when
equipment was delivered and installation was completed. Revenue
from ISP and telecom services was recognized monthly over the
contractual period, or as services were rendered and accepted by
the customer.
The overwhelming
majority of our revenue was recognized when transactions occur.
Since installation fees were generally small relative to the size
of the overall contract and because most contracts are for a year
or less, the impact of not recognizing installation fees over the
contract is immaterial.
K Telecom: Prepaid Phones and SIM Cards Revenue
K
Telecom generates revenue from reselling prepaid phones, SIM cards,
and rechargeable minute traffic for prepaid phones to its customers
(primarily retail outlets). Product sales occur at the
customer’s locations, at which time delivery occurs and cash
or check payment is received. The Company recognizes the revenue
when they receive payment at the time of delivery. There are no
financing terms or variable transaction prices.
SDM: Ecommerce, Email Marketing and Web Design
Services
SDM generates
revenue by providing ecommerce, email marketing and web design
solutions to small and large commercial businesses, complete with
monthly software support, updates and maintenance. Services are
billed monthly. There are no financing terms or variable
transaction prices. Platform infrastructure support is a prepaid
service billed in monthly recurring increments. The services are
billed a month in advance and due prior to services being rendered.
The revenue is deferred when invoiced and booked in the month the
service is provided. Software support services (including software
upgrades) are billed in real time, on the first of the month. Web
design service revenues are recognized upon completion of specific
projects. Revenue is booked in the month the services are rendered
and payments are due on the final day of the month. There are
usually no contract revenues that are deferred until services are
performed.
Blue Collar: Media Production Services
Blue
Collar creates original live action and animated content
productions and has produced hundreds of hours of material for the
television, theatrical, home entertainment and new media markets.
Blue Collar designs branding and marketing campaigns and has had
agreements with some of the world’s largest companies
including PepsiCo, Intel, HP, WalMart and many other Fortune 500
companies. Additionally, they create motion picture, television and
home entertainment marketing campaigns for studios including Sony,
DreamWorks, Twentieth Century Fox, Universal Studios, Paramount
Studios, and Warner Brothers. With regard to revenue recognition,
Blue Collar receives an agreement from each client to perform
defined work. Some agreements are written, some are verbal. Work
may include creation of marketing materials and/or content
creation. Some work may be short term and take weeks to create and
some work may be longer and take months to create. There are
instances where customer agreements segregate identifiable
obligations (like filming on site vs. film editing and final
production) with separate transaction pricing. The performance
obligation is generally satisfied upon delivery of such film or
production products, at which time revenue is recognized. There are
no financing terms or variable transaction prices.
TPT MedTech: Medical Testing Revenue
TPT
MedTech operates in the Point of Care Testing (“POCT”)
market by primarily offering mobile medical testing facilities and
software equipped for mobile devices to monitor and manage
personalized healthcare. Services used from our mobile medical
testing facilities are billing through credit cards at the time of
service. Revenue is generated from our software platform as users
sign up for our mobile healthcare monitor and management
application and tests are performed. If medical testing is in one
our own owned facilities, the usage of the software application is
included in the testing fees. If the testing is in a non-owned
outside contracted facility, fees are generated from the usage of
the software application on a per test basis and billed
monthly.
TPT MedTech also offers two products. One is to
build and sell its mobile testing facilities called QuikLABs
designed for mobile testing. This is used by TPT MedTech for its
own testing services. The other is a sanitizing unit called
SANIQuik which is used as a safe and flexible way to sanitize
providing an additional routine to hand washing and facial
coverings. The SANIQuik has not yet been approved for sale in the
United States but has in some parts of the European community.
Revenues from these products are recognized when a product is
delivered, the sales transaction considered closed and accepted by
a customer. There are no financing terms or variable transaction
prices for either of these products.
Use of Estimates
The
preparation of financial statements in conformity with United
States generally accepted accounting principles requires management
to make estimates and assumptions that affect the reported amounts
of assets and liabilities, disclosures of contingent assets and
liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period. Actual results could differ materially from those
estimates. The Company’s consolidated financial statements
reflect all adjustments that management believes are necessary for
the fair presentation of their financial condition and results of
operations for the periods presented.
Share-based Compensation
We are
required to measure and recognize compensation expense for all
share-based payment awards (including stock options) made to
employees and directors based on estimated fair value. Compensation
expense for equity-classified awards is measured at the grant date
based on the fair value of the award and is recognized as an
expense in earnings over the requisite service period.
We
record compensation expense related to non-employees that are
awarded stock in conjunction with selling goods or services and
recognize compensation expenses over the vesting period of such
awards.
Income Taxes
Deferred
tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the year in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in
our income tax provision in the period of enactment.
We
recognize deferred tax assets to the extent that we believe that
these assets are more likely than not to be realized. In making
such a determination, we consider all available positive and
negative evidence, including future reversal of existing taxable
temporary differences, projected future taxable income,
tax-planning strategies, and results of recent operations,
including taxable income in carryback periods. If we determine that
we would be able to realize our deferred tax assets in the future
in excess of their net recorded amount, we would make an adjustment
to the deferred tax asset valuation allowance, which would reduce
our income tax provision.
We
account for uncertain tax positions using a
“more-likely-than-not” recognition threshold. We
evaluate uncertain tax positions on a quarterly basis and consider
various factors, including, but not limited to, changes in tax law,
the measurement of tax positions taken or expected to be taken in
tax returns, the effective settlement of matters subject to audit,
new audit activity and changes in facts or circumstances related to
a tax position.
It is
our policy to record costs associated with interest and penalties
related to tax in the selling, general and administrative line of
the consolidated statements of operations.
Goodwill and Intangible Assets
Goodwill
relates to amounts that arose in connection with our various
business combinations and represents the difference between the
purchase price and the fair value of the identifiable tangible and
intangible net assets when accounted for using the acquisition
method of accounting. Goodwill is not amortized, but it is subject
to periodic review for impairment.
We test goodwill balances for impairment on an annual basis as
of December 31st
or whenever impairment indicators
arise. We utilize several reporting units in evaluating
goodwill for impairment using a quantitative assessment, which uses
a combination of a guideline public company market-based approach
and a discounted cash flow income-based approach. The quantitative
assessment considers whether the carrying amount of a reporting
unit exceeds its fair value, in which case an impairment charge is
recorded to the extent the reporting unit’s carrying value
exceeds its fair value.
Our intangible
assets consist primarily of customer relationships, developed
technology, favorable leases trademarks and the film library. The
majority of our intangible assets were recorded in connection with
our various business combinations. Our intangible assets are
recorded at fair value at the time of their acquisition.
Intangible assets are amortized over
their estimated useful life on a straight-line basis. Estimated
useful lives are determined considering the period the assets are
expected to contribute to future cash flows. We evaluate the
recoverability of our intangible assets periodically and take into
account events or circumstances that warrant revised estimates of
useful lives or that indicate impairment
exists.
Business
Acquisitions
Our
business acquisitions have historically been made at prices above
the fair value of the assets acquired and liabilities assumed,
resulting in goodwill or some identifiable intangible asset.
Significant judgment is required in estimating the fair value of
intangible assets and in assigning their respective useful lives.
The fair value estimates are based on available historical
information and on future expectations and assumptions deemed
reasonable by management but are inherently uncertain.
We
generally employ the income method to estimate the fair value of
intangible assets, which is based on forecasts of the expected
future cash flows attributable to the respective assets.
Significant estimates and assumptions inherent in the valuations
reflect a consideration of other marketplace participants and
include the amount and timing of future cash flows (including
expected growth rates and profitability), the underlying product
life cycles, economic barriers to entry, a brand’s relative
market position and the discount rate applied to the cash flows.
Unanticipated market or macroeconomic events and circumstances may
occur, which could affect the accuracy or validity of the estimates
and assumptions.
Net
assets acquired are recorded at their fair value and are subject to
adjustment upon finalization of the fair value analysis.
Research and Development
Our
research and development programs focus on telecommunications
products and services. Research and development costs are expensed
as incurred. Any payments received from external parties to fund
our research and development activities reduce the recorded
research and development expenses.
COVID-19
In December 2019, COVID-19 emerged and has subsequently spread
worldwide. The World Health Organization has declared COVID-19 a
pandemic resulting in federal, state and local governments and
private entities mandating various restrictions, including travel
restrictions, restrictions on public gatherings, stay at home
orders and advisories and quarantining of people who may have been
exposed to the virus. After close monitoring and responses and
guidance from federal, state and local governments, in an effort to
mitigate the spread of COVID-19, around March 18, 2020 for an
indefinite period of time, the Company closed its Blue Collar
office in Los Angeles and its TPT SpeedConnect offices in Michigan,
Idaho and Arizona. Most employees are working remotely,
however this is not possible with certain employees and all
subcontractors that work for Blue Collar. The Company continues to
monitor developments, including government requirements and
recommendations at the national, state, and local level to evaluate
possible extensions to all or part of such closures.
The
Company has taken advantage of the stimulus offerings and received
$722,200 in April 2020 and $680,500 in February 2021 and believes
it has used these funds as is prescribed by the stimulus offerings
to have the entire amounts forgiven. The Company has applied
for forgiveness of $722,200 of this amount. The forgiveness process
to stimulus funded in February 2021 has not begun. The Company will
try and take advantage of additional stimulus as it is available
and is also in the process of trying to raise debt and equity
financing, some of which may have to be used for working capital
shortfalls if revenues decrease significantly because of the
COVID-19 closures.
As the COVID-19 pandemic is complex and rapidly evolving, the
Company's plans as described above may change. At this point, we
cannot reasonably estimate the duration and severity of this
pandemic, which could have a material adverse impact on our
business, results of operations, financial position and cash
flows.
Cash
and Cash Equivalents
The Company
considers all investments with a maturity date of three months or
less when purchased to be cash equivalents.
Accounts
Receivable
We establish an
allowance for potential uncollectible accounts receivable. All
accounts receivable 60 days past due are considered uncollectible
unless there are circumstances that support collectability. Those
circumstances are documented.
Property
and Equipment
Property and
equipment are stated at cost or fair value if acquired as part of a
business combination. Depreciation is computed by the straight-line
method and is charged to operations over the estimated useful lives
of the assets. Maintenance and repairs are charged to expense as
incurred. The carrying amount of accumulated depreciation of assets
sold or retired are removed from the accounts in the year of
disposal and any resulting gain or loss in s included in results of
operations. The estimated useful lives of property and equipment
are telecommunications network - 5 years, telecommunications
equipment - 7 to 10 years, and computers and office equipment - 3
years.
Long-Lived
Assets
We periodically review the carrying amount of our depreciable
long-lived assets for impairment which include property and
equipment and intangible assets. An asset is considered
impaired when estimated future cash flows are less than the
carrying amount of the asset. In the event the carrying amount
of such asset is not considered recoverable, the asset is adjusted
to its fair value. Fair value is generally determined based on
discounted future cash flow.
Basic
and Diluted Net Loss Per Share
The Company
computes net income (loss) per share in accordance with ASC 260,
“Earning per Share.” ASC 260 requires presentation of
both basic and diluted earnings per share (“EPS”) on
the face of the income statement. Basic EPS is computed by dividing
net income (loss) available to common shareholder (numerator) by
the weighted average number of shares outstanding (denominator)
during the period. Diluted EPS gives effect to all dilutive
potential common shares outstanding during the period using the
treasury stock method and convertible preferred stock using the
if-converted method. In computing diluted EPS, the average stock
price for the period is used in determining the number of shares
assumed to be purchased from the exercise of stock options or
warrants. Diluted EPS excludes all dilutive potential shares if
their effect is anti-dilutive.
Concentration
of Credit Risk, Off-Balance Sheet Risks and Other Risks and
Uncertainties
Financial
instruments that potentially subject us to concentration of credit
risk primarily consist of cash and cash equivalents and accounts
receivable. We invest our excess cash primarily in high quality
securities and limit the amount of our credit exposure to any one
financial institution. We do not require collateral or other
securities to support customer receivables; however, we perform
on-going credit evaluations of our customers and maintain
allowances for potential credit losses.
Financial
Instruments and Fair Value of Financial
Instruments
Our primary
financial instruments consist of cash equivalents, accounts
receivable, accounts payable and debt. We apply fair value
measurement accounting to either record or disclose the value of
our financial assets and liabilities in our financial statements.
Fair value is defined as the exchange 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. A fair value hierarchy requires an entity to
maximize the use of observable inputs, where available, and
minimize the use of unobservable inputs when measuring fair
value.
Described below are
the three levels of inputs that may be used to measure fair
value:
Level 1 Quoted prices in active
markets for identical assets or liabilities.
Level 2 Observable inputs other
than Level 1 prices, such as quoted prices for similar assets
or liabilities; quoted prices in markets that are not active; or
other inputs that are observable or can be corroborated by
observable market data for substantially the full term of the
assets or liabilities.
Level 3 Unobservable inputs that
are supported by little or no market activity and that are
significant to the fair value of the assets or
liabilities.
Advertising
Costs
Advertising costs
are expensed as incurred.
Derivative
Financial Instruments
Derivative
financial instruments, as defined in ASC 815, “Accounting for
Derivative Financial Instruments and Hedging Activities”,
consist of financial instruments or other contracts that contain a
notional amount and one or more underlying (e.g. interest rate,
security price or other variable), require no initial net
investment and permit net settlement. Derivative financial
instruments may be free-standing or embedded in other financial
instruments. Further, derivative financial instruments are
initially, and subsequently, measured at fair value and recorded as
liabilities or, in rare instances, assets.
The Company does
not use derivative financial instruments to hedge exposures to
cash-flow, market or foreign-currency risks. However, the Company
had issued financial instruments including convertible promissory
notes payable with features during 2019 that were either (i) not
afforded equity classification, (ii) embody risks not clearly and
closely related to host contracts, or (iii) may be net-cash settled
by the counterparty. As required by ASC 815, in certain instances,
these instruments are required to be carried as derivative
liabilities, at fair value, in our financial
statements.
The Company
estimates the fair values of derivative financial instruments using
the Monte Carlo model. Estimating fair values of derivative
financial instruments requires the development of significant and
subjective estimates (such as volatility, estimated life and
interest rates) 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 are
highly volatile and sensitive to changes in the trading market
price of our common stock, which has a high-historical volatility.
Since derivative financial instruments are initially and
subsequently carried at fair values, the Company’s operating
results will reflect the volatility in these estimate and
assumption changes.
The
Company issued convertible promissory notes which are convertible
into common stock, at holders’ option, at a discount to the
market price of the Company’s common stock. The Company has
identified the embedded derivatives related to these notes relating
to certain anti-dilutive (reset) provisions. These embedded
derivatives included certain conversion features. The accounting
treatment of derivative financial instruments requires that the
Company record fair value of the derivatives as of the inception
date of debenture and to fair value as of each subsequent reporting
date.
PART
III – EXHIBITS
Exhibit
Number
|
Description
|
|
3.1
|
|
(1)
|
3.2
|
|
(1)
|
3.3
|
|
(1)
|
3.4
|
|
(1)
|
3.5
|
|
(1)
|
3.6
|
|
(1)
|
3.7
|
|
(1)
|
3.8
|
|
|
3.9
|
|
(1)
|
3.10
|
|
(1)
|
3.11
|
|
(1)
|
3.12
|
|
(1)
|
3.13
|
|
(1)
|
3.14
|
|
(1)
|
3.15
|
|
(1)
|
3.16
|
|
(1)
|
3.17
|
|
(1)
|
3.18
|
|
(1)
|
3.19
|
|
(1)
|
3.20
|
|
(1)
|
3.21
|
|
(1)
|
3.22
|
|
(11)
|
3.23
|
|
(11)
|
3.24
|
|
(11)
|
3.25
|
|
(13)
|
3.26
|
|
(13)
|
3.27
|
|
(13)
|
3.28
|
|
(13)
|
3.29
|
|
(13)
|
3.30
|
|
(13)
|
3.31
|
|
(13)
|
4.1
|
|
(1)
|
4.2
|
|
(1)
|
4.3
|
|
(1)
|
4.4
|
|
(1)
|
4.5
|
|
(1)
|
4.6
|
|
(1)
|
4.7
|
|
(2)
|
4.8
|
|
(2)
|
4.9
|
|
(3)
|
4.10
|
|
(3)
|
4.11
|
|
(3)
|
4.12
|
|
(9)
|
4.13
|
|
(11)
|
4.14
|
|
Filed
herewith
|
6.1
|
|
(1)
|
6.2
|
|
(1)
|
6.3
|
|
(1)
|
6.4
|
|
(1)
|
6.5
|
|
(1)
|
6.6
|
|
(1)
|
6.7
|
|
(1)
|
6.8
|
|
(1)
|
6.9
|
|
(1)
|
6.10
|
|
(1)
|
6.11
|
|
(1)
|
6.12
|
|
(1)
|
6.13
|
|
(1)
|
6.14
|
|
(1)
|
6.15
|
|
(2)
|
6.16
|
|
(2)
|
6.17
|
|
(3)
|
6.18
|
|
(3)
|
6.19
|
|
(3)
|
6.20
|
|
(3)
|
6.21
|
|
(3)
|
6.22
|
|
(3)
|
6.23
|
|
(4)
|
6.24
|
|
(4)
|
6.25
|
|
(5)
|
6.26
|
|
(6)
|
6.27
|
|
(6)
|
6.28
|
|
(6)
|
6.29
|
|
(7)
|
6.30
|
|
(8)
|
6.31
|
|
(10)
|
6.32
|
|
(12)
|
_______________________
(1)
Incorporated by reference from the exhibits included in the
Company’s Registration Statement on Form S-1 dated December
15, 2017.
(2)
Incorporated by reference from the exhibits included in the
Company’s Registration Statement on Form S-1/A dated February
23, 2018.
(3)
Incorporated by reference from the exhibits included in the
Company’s Registration Statement on Form S-1/A dated October
1, 2018.
(4)
Incorporated by reference from the exhibits included in the
Company’s Registration Statement on Form S-1/A dated November
5, 2018.
(5)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated March 19, 2019.
(6)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated March 25, 2019.
(7)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated April 3, 2019.
(8)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated March 3, 2020.
(9)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated March 10, 2020.
(10)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated March 19, 2020.
(11)
Incorporated by reference from the exhibits included in the
Company’s Form 1-A dated July 2, 2020.
(12)
Incorporated by reference from the exhibits included in the
Company’s Form 8-K dated June 10, 2020.
(13)
Incorporated by reference from the exhibits included in the
Company’s Form 1-A/A dated August 27, 2020.
SIGNATURES
Pursuant
to the requirements of Regulation A, the issuer certifies that it
has reasonable grounds to believe that it meets all of the
requirements for filing on Form 1-A, Post-Effective Amendment No.
1, and has duly caused this offering statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City
of San Diego, State of California, on August 5,
2021.
(Exact name of
issuer as specified in its
charter):
TPT Global Tech, Inc.
By (Signature and
Title):
|
/s/ Stephen J. Thomas III, CEO
|
|
Stephen J. Thomas,
III, CEO, President, and Chairman of the
Board
|
|
(Principal
Executive Officer)
|
This
offering statement has been signed by the following persons in the
capacities and on the dates indicated.
(Signature):
/s/ Gary L. Cook
(Title):
Gary L. Cook, Chief Financial
Officer (Principal Financial Officer, Principal Accounting
Officer)
(Date):
August 5, 2021
/s/
Stephen J. Thomas, III
|
|
August
5, 2021
|
Stephen
J. Thomas, III, CEO, President, and Chairman of the
Board
|
|
|
|
|
|
/s/ Gary L.
Cook
|
|
August 5,
2021
|
Gary Cook,
Chief Executive Officer
|
|
|
|
|
|
/s/
Richard Eberhardt
|
|
August
5, 2021
|
Richard
Eberhardt, Director
|
|
|
/s/
Arkady Shkolnik
|
|
August
5, 2021
|
Arkady
Shkolnik, Director
|
|
|
|
|
|
|
|
|
/s/
Reginald Thomas
|
|
August
5, 2021
|
Reginald
Thomas, Director
|
|
|
|
|
|
|
|
|
EXHIBIT A
SUBSCRIPTION
DOCUMENTS
TPT GLOBAL TECH, INC.
a Florida Corporation
7,600,000 Shares of Series D Preferred 6% Cumulative Dividend
Convertible Stock
at $5.00 Per Share
Minimum Investment: 100 Shares ($500)
INSTRUCTIONS FOR SUBSCRIPTION
To Subscribe
1.
Subscription
Agreement
Please
execute the signature page and return with the Purchaser
Questionnaire.
2.
Purchaser
Questionnaire
Please
complete and return with your executed Subscription
Agreement.
3.
Please make check
payable to: CIM Securities, LLC as Agent for TPT Global Tech,
Inc.
4.
Please mail
subscription documents and checks to:
6898
S. University Blvd, Suite 270
Centennial,
CO 80122
(Print)
Stephen
J. Thomas, III, CEO
TPT
Global Tech, Inc.
c/o CIM
Securities, LLC as agent
Attention:
Jack Myers
Re:
TPT GLOBAL TECH, INC. – 7,600,000 Shares of Series D Preferred 6% Cumulative
Dividend Convertible Stock (the “Series D Preferred
Convertible Shares”)
Gentlemen:
1. Subscription.
The undersigned hereby tenders this subscription and applies to
purchase the number of Series D Preferred Convertible Shares in TPT
Global Tech, Inc., a Florida corporation (the
“Company”) indicated below, pursuant to the terms of
this Subscription Agreement. The purchase price of each Series D
Preferred Convertible Share is five dollars ($5.00), payable in
cash in full upon subscription. The undersigned further sets forth
statements upon which you may rely to determine the suitability of
the undersigned to purchase the Series D Preferred Convertible
Shares. The undersigned understands that the Series D Preferred
Convertible Shares are being offered pursuant to the Offering
Circular, dated August 5, 2021 and its exhibits (the
“Offering Circular”). In connection with this
subscription, the undersigned represents and warrants that the
personal, business and financial information contained in the
Purchaser Questionnaire is complete and accurate and presents a
true statement of the undersigned’s financial
condition.
2. Representations
and Understandings. The undersigned hereby makes the
following representations, warranties and agreements and confirms
the following understandings:
(i) The
undersigned has received a copy of the Offering Circular, has
reviewed it carefully, and has had an opportunity to question
representatives of the Company and obtain such additional
information concerning the Company as the undersigned
requested.
(ii) The
undersigned has sufficient experience in financial and business
matters to be capable of utilizing such information to evaluate the
merits and risks of the undersigned’s investment, and to make
an informed decision relating thereto; or the undersigned has
utilized the services of a purchaser representative and together
they have sufficient experience in financial and business matters
that they are capable of utilizing such information to evaluate the
merits and risks of the undersigned’s investment, and to make
an informed decision relating thereto.
(iii)
The undersigned has evaluated the risks of this investment in the
Company, including those risks particularly described in the
Offering Circular, and has determined that the investment is
suitable for him. The undersigned has adequate financial resources
for an investment of this character, and at this time he could bear
a complete loss of his investment without a change in lifestyle.
The undersigned understands that any projections which may be made
in the Offering Circular are mere estimates and may not reflect the
actual results of the Company’s operations.
(iv) The
undersigned understands that the Shares are not being registered
under the Securities Act of 1933, as amended (the “1933
Act”) on the ground that the issuance thereof is exempt under
Regulation A of Section 3(b) of the 1933 Act, and that reliance on
such exemption is predicated in part on the truth and accuracy of
the undersigned’s representations and warranties, and those
of the other purchasers of Series D Preferred Convertible
Shares.
(v) The
undersigned understands that the Shares are not being registered
under the securities laws of certain states on the basis that the
issuance thereof is exempt as an offer and sale not involving a
registerable public offering in such state, since the Series D
Preferred Convertible Shares are “covered securities”
under the National Securities Market Improvement Act of 1996. The
undersigned understands that reliance on such exemptions is
predicated in part on the truth and accuracy of the
undersigned’s representations and warranties and those of
other purchasers of Shares. The undersigned covenants not to sell,
transfer or otherwise dispose of a Series D Preferred Convertible
Share unless such Series D Preferred Convertible Share has been
registered under the applicable state securities laws, or an
exemption from registration is available.
(vi) The
amount of this investment by the undersigned does not exceed 10% of
the greater of the undersigned’s net worth, not including the
value of his/her primary residence, or his/her annual income in the
prior full calendar year, as calculated in accordance with Rule 501
of Regulation D promulgated under Section 4(a)(2) of the Securities
Act of 1933, as amended, or the undersigned is an “accredited
investor,” as that term is defined in Rule 501 of Regulation
D promulgated under Section 4(a)(2) of the Securities Act of 1933,
as amended (see the attached Purchaser Questionnaire), or is the
beneficiary of a fiduciary account, or, if the fiduciary of the
account or other party is the donor of funds used by the fiduciary
account to make this investment, then such donor, who meets the
requirements of net worth, annual income or criteria for being an
“accredited investor.”
(vii) The
undersigned has no need for any liquidity in his investment and is
able to bear the economic risk of his investment for an indefinite
period of time. The undersigned has been advised and is aware that:
(a) there is no public market for the Series D Preferred
Convertible Shares and a public market for the Series D Preferred
Convertible Shares may not develop; (b) it may not be possible to
liquidate the investment readily; and (c) the Series D Preferred
Convertible Shares have not been registered under the 1933 Act and
applicable state law and an exemption from registration for resale
may not be available.
(viii) All
contacts and contracts between the undersigned and the Company
regarding the offer and sale to him of Series D Preferred
Convertible Shares have been made within the state indicated below
his signature on the signature page of this Subscription Agreement
and the undersigned is a resident of such state.
(ix)
The undersigned has relied solely upon
the Offering Circular and independent investigations made by him or
his purchaser representative with respect to the Series D Preferred
Convertible Shares subscribed for herein, and no oral or written
representations beyond the Offering Circular have been made to the
undersigned or relied upon by the undersigned.
(x)
The undersigned agrees not to transfer or
assign this subscription or any interest therein.
(xi) The
undersigned hereby acknowledges and agrees that, except as may be
specifically provided herein, the undersigned is not entitled to
withdraw, terminate or revoke this subscription.
(xii) If
the undersigned is a partnership, corporation or trust, it has been
duly formed, is validly existing, has full power and authority to
make this investment, and has not been formed for the specific
purpose of investing in the Series D Preferred Convertible Shares.
This Subscription Agreement and all other documents executed in
connection with this subscription for Series D Preferred
Convertible Shares are valid, binding and enforceable agreements of
the undersigned.
(xiii) The
undersigned meets any additional suitability standards and/or
financial requirements which may be required in the jurisdiction in
which he resides, or is purchasing in a fiduciary capacity for a
person or account meeting such suitability standards and/or
financial requirements, and is not a minor.
(xiv) Issuer-Directed
Offering; No
Underwriter. The undersigned acknowledges and agrees that CIM
Securities, LLC has been engaged to serve as an accommodating
broker-dealer and Placement Agent and to provide placement
services. The undersigned acknowledges that CIM Securities, LLC is
distributing the Offering Circular but is not making any oral
representations concerning the Offering. CIM Securities, LLC
conducted limited due diligence on this Offering, but the
undersigned should not rely solely on CIM Securities, LLC
involvement in this Offering.
3. Indemnification.
The undersigned hereby agrees to indemnify and hold harmless the
Company and all of its affiliates, attorneys, accountants,
employees, officers, directors, Shareholders and agents from any
liability, claims, costs, damages, losses or expenses incurred or
sustained by them as a result of the undersigned’s
representations and warranties herein or in the Purchaser
Questionnaire being untrue or inaccurate, or because of a breach of
this agreement by the undersigned. The undersigned hereby further
agrees that the provisions of Section 3 of this Subscription
Agreement will survive the sale, transfer or any attempted sale or
transfer of all or any portion of the Series D Preferred
Convertible Shares. The undersigned hereby grants to the Company
the right to setoff against any amounts payable by the Company to
the undersigned, for whatever reason, of any and all damages, costs
and expenses (including, but not limited to, reasonable
attorney’s fees) which are incurred by the Company or any of
its affiliates as a result of matters for which the Company is
indemnified pursuant to Section 3 of this Subscription
Agreement.
4. Taxpayer
Identification Number/Backup Withholding Certification.
Unless a subscriber indicates to the contrary on the Subscription
Agreement, he will certify that his taxpayer identification number
is correct and, if not a corporation, IRA, Keogh, or Qualified
Trust (as to which there would be no withholding), he is not
subject to backup withholding on interest or dividends. If the
subscriber does not provide a taxpayer identification number
certified to be correct or does not make the certification that the
subscriber is not subject to backup withholding, then the
subscriber may be subject to twenty-eight percent (28%) withholding
on interest or dividends paid to the holder of the Series D
Preferred Convertible Shares.
5. Foreign
Investors. The undersigned hereby represents and warrants
that the undersigned is not (i) named on the list of
“specially designated nationals” or “blocked
persons” maintained by the U.S. Office of Foreign Assets
Control (“OFAC”) at
www.ustreas.gov/offices/enforcement/ofac/sdn or as otherwise
published from time to time, (ii) an agency of the government of a
Sanctioned Country, (iii) an organization controlled by a
Sanctioned Country, (iv) a person residing in a Sanctioned Country,
to the extent subject to a sanctions program administered by OFAC,
(v) a person who owns more than fifteen percent (15%) of its assets
in Sanctioned Countries, or (vi) a person who derives more than
fifteen percent (15%) of its operating income from investments in,
or transactions with, sanctioned persons or Sanctioned Countries. A
“Sanctioned Country” means a country subject to a
sanctions program identified on the list maintained by OFAC and
available at www.ustreas.gov/offices/enforcement/ofac/sdn or as
otherwise published from time to time.
6. Governing
Law. This Subscription Agreement will be governed by and
construed in accordance with the laws of the State of Florida. The
venue for any legal action under this Agreement will be in the
proper forum in the County of Dade, State of Florida.
7. Acknowledgement
of Risks Factors. The undersigned has carefully reviewed and
thoroughly understands the risks associated with an investment in
the Series D Preferred Convertible Shares as described in the
Offering Circular. The undersigned acknowledges that this
investment entails significant risks.
The
undersigned has (have) executed this Subscription Agreement on this
day of
,
SUBSCRIBER
(1)
_____________________________________
Signature
_____________________________________
(Print
Name of Subscriber)
_____________________________________
(Street
Address)
_____________________________________
(City,
State and Zip Code)
_____________________________________
(Social
Security or Tax Identification Number)
|
SUBSCRIBER
(2)
_____________________________________
Signature
_____________________________________
(Print
Name of Subscriber)
_____________________________________
(Street
Address)
_____________________________________
(City,
State and Zip Code)
_____________________________________
(Social
Security or Tax Identification Number)
|
Number
of Series D Preferred Convertible Shares ____________
Dollar
Amount of Series D Preferred Convertible Shares (At $5.00 per
Share) ____________________________
PLEASE
MAKE CHECKS PAYABLE TO: “CIM
SECURITIES, LLC AS AGENT FOR TPT GLOBAL TECH,
INC.”
MANNER IN WHICH TITLE IS TO BE HELD:
☐
Community Property*
|
☐
Individual Property
|
☐
Joint Tenancy With Right of Separate
Property
Survivorship*
|
☐
Separate Property
|
☐
Corporate or Fund Owners **
|
☐
Tenants-in-Common*
|
☐
Pension or Profit Sharing Plan
|
☐
Tenants-in-Entirety*
|
☐
Trust or Fiduciary Capacity (trust documents must accompany this
form)
|
☐
Keogh Plan
|
☐
Fiduciary for a Minor
|
☐
Individual Retirement Account
|
*
Signature of all parties required
** In
the case of a Fund, state names of all partners.
|
☐
Other (Please indicate)
______________________________________
|
SUBSCRIPTION ACCEPTED:
TPT GLOBAL TECH, INC.
By:
|
|
|
|
|
Stephen J. Thomas,
III, CEO
|
|
DATE
|
TPT GLOBAL TECH, INC.
PURCHASER QUESTIONNAIRE
Stephen
J. Thomas, III, CEO
TPT
Global Tech, Inc.
c/o CIM
Securities, LLC as agent
Attn:
Jack Myers
Re:
TPT GLOBAL TECH, INC.
Gentlemen:
The
following information is furnished to you in order for you to
determine whether the undersigned is qualified to purchase shares
of Series D Preferred 6% Cumulative Dividend Convertible Stock (the
“Series D Preferred Convertible Shares”) in the above
referenced Company pursuant to Section 3(b) of the Securities Act
of 1933, as amended (the “Act”), Regulation A
promulgated thereunder, and appropriate provisions of applicable
state securities laws. I understand that you will rely upon the
following information for purposes of such determination, and that
the Series D Preferred Convertible Shares will not be registered
under the Act in reliance upon the exemption from registration
provided by Section 3(b) of the Act, Regulation A, and appropriate
provisions of applicable state securities laws.
ALL
INFORMATION CONTAINED IN THIS QUESTIONNAIRE WILL BE TREATED
CONFIDENTIALLY. However, I agree that you may present this
questionnaire to such parties as you deem appropriate if called
upon to establish that the proposed offer and sale of the Series D
Preferred Convertible Shares is exempt from registration under the
Act or meets the requirements of applicable state securities
laws.
I
hereby provide you with the following representations and
information:
2.
Residence Address
& Telephone No:
3a.
Email Address:
4.
Employer and
Position:
5.
Business Address
& Telephone No:
6.
Business or
Professional Education & Degree:
7.
Prior Investments
of Purchaser:
Amount
(Cumulative) $
______________________ (initial
appropriate category below):
Capital Stock:
|
☐
None
(Initial)
|
☐ Up to $50,000
(Initial)
|
☐
$50,000 to $250,000
(Initial)
|
☐ Over $250,000
(Initial)
|
Bonds:
|
☐ None
(Initial)
|
☐ Up to $50,000
(Initial)
|
☐
$50,000 to $250,000
(Initial)
|
☐ Over $250,000
(Initial)
|
Other:
|
☐ None
(Initial)
|
☐ Up to $50,000
(Initial)
|
☐
$50,000 to $250,000
(Initial)
|
☐ Over $250,000
(Initial)
|
8.
Based on the
definition of an “Accredited Investor” which appears
below, I assert I am an “Accredited
Investor”:
(initial appropriate category)
I
understand that the representations contained in this section are
made for the purpose of qualifying me as an accredited investor as
the term is defined by the Securities and Exchange Commission for
the purpose of selling securities to me. I hereby represent that
the statement or statements initialed below are true and correct in
all respects. I am an Accredited Investor because I fall within one
of the following categories (initial appropriate
category):
☐
A natural person
whose individual net worth, or joint net worth with that
person’s spouse, at the time of his purchase exceeds
$1,000,000, not
including the value of the person’s primary
residence;
☐
A natural person
who had an individual income in excess of $200,000 in each of the
two most recent years and who reasonably expects an income in
excess of $200,000 in the current year;
☐
My spouse and I
have had joint income for the most two recent years in excess of
$300,000 and we expect our joint income to be in excess of $300,000
for the current year;
☐
Any organization
described in Section 501(c)(3) of the Internal Revenue Code, or any
corporation, Massachusetts Business Trust or Fund not formed for
the specific purpose of acquiring the securities offered, with
total assets in excess of $5,000,000;
☐
A bank as defined
in Section 3(a)(2) of the Securities Act whether acting in its
individual or fiduciary capacity; insurance company as defined in
Section 2(12) of the Securities Act, investment company registered
under the Investment Company Act of 1940 or a business development
company as defined in Section 2(1)(48) of that Act; or Small
Business Investment Company licensed by the U.S. Small Business
Administration under Section 301(c) or (d) of the Small Business
Investment Act of 1958;
☐
A private business
development company as defined in Section 202(a)(22) of the
Investment Advisers Act of 1940;
☐
An employee benefit
plan within the meaning of Title I of the Employee Retirement
Income Security Act of 1974, if the investment decision is to be
made by a plan fiduciary, as defined in Section 3(21) of such Act,
which is either a bank, insurance company, or registered investment
adviser, or if the employee benefit plan has total assets in excess
of $5,000,000;
☐
An entity in which
all of the equity owners are Accredited Investors under the above
paragraph.
9.
Financial
Information:
(a)
My net worth
(not including the
net value of my primary residence) is
$_________________
(b) My
gross annual income during the preceding two years
was:
$_________________
(2020)
$_________________
(2019)
(c) My
anticipated gross annual income in 2021 is $
_______________.
(d)
(1) ☐
(initial here) I have such
knowledge and experience in financial, tax and business matters
that I am capable of utilizing the information made available to me
in connection with the offering of the Series D Preferred
Convertible Shares to evaluate the merits and risks of an
investment in the Series D Preferred Convertible Shares, and to
make an informed investment decision with respect to the Series D
Preferred Convertible Shares. I do not desire to utilize a
Purchaser Representative in connection with evaluating such merits
and risks. I understand, however, that the Company may request that
I use a Purchaser Representative.
(2)
☐
(initial here) I intend to
use the services of the following named person(s) as Purchaser
Representative(s) in connection with evaluating the merits and
risks of an investment in the Series D Preferred Convertible Shares
and hereby appoint such person(s) to act as my Purchaser
Representative(s) in connection with my proposed purchase of Series
D Preferred Convertible Shares.
List
name(s) of Purchaser Representative(s), if applicable.
__________________________________
10.
Except as indicated
below, any purchases of the Series D Preferred Convertible Shares
will be solely for my account, and not for the account of any other
person or with a view to any resale or distribution
thereof.
11.
I represent to you
that the information contained herein is complete and accurate and
may be relied upon by you. I understand that a false representation
may constitute a violation of law, and that any person who suffers
damage as a result of a false representation may have a claim
against me for damages. I will notify you immediately of any
material change in any of such information occurring prior to the
closing of the purchase of Series D Preferred Convertible Shares,
if any, by me.
Name (Please
Print): _________________________
Signature
__________________________________
Telephone Number
__________________________
Social Security or
Tax I.D. Number ______________
Executed at:
__________________________________
on this
________ day of _________________________________,
20________