UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
Amendment No. 1
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended April 30, 2018
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ___________ to ___________.
Commission file number 000-25753
DIGERATI TECHNOLOGIES, INC.
(Exact name of registrant as specified in its charter)
Nevada | 74-2849995 | |
(State or Other Jurisdiction of Incorporation o Organization) |
(IRS Employer Identification No.) |
1600 NE Loop 410, Suite 126 San Antonio, Texas |
78209 | |
Address of Principal Executive Offices | Zip Code |
(210) 614-7240 |
Registrant’s telephone number, including area code |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☐ No ☒
Indicate by check mark whether the registrant is large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☒ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares outstanding of the registrant’s Common Stock, $0.001 par value per share, as of June 13, 2018, was 11,333,781.
EXPLANATORY NOTE
This Amendment No. 1 on Form 10-Q/A (this “Amendment”) to the Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 2018 (the “Form 10-Q”) of Digerati Technologies, Inc. is being filed solely for the purpose of furnishing Exhibit 101 (Interactive Data File) to the Form 10-Q, which was not included in the original filing of the Form 10-Q with the Securities and Exchange Commission on June 14, 2018 (the “Original Filing Date”).
No other changes have been made to the Form 10-Q. This Amendment speaks as of the Original Filing Date and does not reflect events that may have occurred subsequent to the Original Filing Date, and does not modify or update in any way the disclosures made in the Form 10-Q.
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
The following documents are exhibits to this report.
Exhibit Number |
Exhibit Title | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
1
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
DIGERATI TECHNOLOGIES, INC. | ||
(Registrant) | ||
Date: February 13, 2019 | By: | /s/ Arthur L. Smith |
Name: | Arthur L. Smith | |
Title: | President and Chief Executive Officer | |
(Duly Authorized Officer and Principal Executive Officer) | ||
Date: February 13, 2019 | By: | /s/ Antonio Estrada Jr. |
Name: | Antonio Estrada Jr. | |
Title: | Chief Financial Officer | |
(Duly Authorized Officer and Principal Financial Officer) |
2
Document and Entity Information - shares |
9 Months Ended | |
---|---|---|
Apr. 30, 2018 |
Jun. 13, 2018 |
|
Document and Entity Information [Abstract] | ||
Entity Registrant Name | Digerati Technologies, Inc. | |
Entity Central Index Key | 0001014052 | |
Trading Symbol | DTGI | |
Amendment Flag | false | |
Current Fiscal Year End Date | --07-31 | |
Document Type | 10-Q | |
Document Period End Date | Apr. 30, 2018 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2018 | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Ex Transition Period | false | |
Entity Common Stock, Shares Outstanding | 11,333,781 |
Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) $ in Thousands |
Apr. 30, 2018 |
Jul. 31, 2017 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Note payable, current, net | $ 93 | $ 0 |
Convertible debenture, net | $ 183 | $ 0 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 50,000,000 | 50,000,000 |
Common stock, shares issued | 11,128,781 | 8,386,056 |
Common stock, shares outstanding | 11,128,781 | 8,386,056 |
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 150,000,000 | 150,000,000 |
Preferred stock, shares issued | ||
Preferred stock, shares outstanding |
Basis of Presentation |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Accounting Policies [Abstract] | |
BASIS OF PRESENTATION | NOTE 1 – BASIS OF PRESENTATION
The accompanying unaudited interim consolidated financial statements of Digerati Technologies, Inc. ("we;" "us," "our," or the "Company") have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the United States Securities and Exchange Commission. In the opinion of management, these interim financial statements contain all adjustments, consisting of normal recurring adjustments necessary for a fair presentation of financial position and the results of operations for the interim periods presented. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements, which would substantially duplicate the disclosure contained in the audited consolidated financial statements for the year ended July 31, 2017 contained in the Company's Form 10-K filed on December 14, 2017 have been omitted.
Income Taxes
The effective tax rate was 0% for the nine months ended April 30, 2018 and 2017, respectively. The Company recognizes deferred tax assets and liabilities based on differences between the financial reporting and tax bases of assets and liabilities using the enacted tax rates and laws that are expected to be in effect when the differences are expected to be recovered. The Company provides a valuation allowance for deferred tax assets for which it does not consider realization of such assets to be more likely than not.
Since January 1, 2007, the Company accounts for uncertain tax positions in accordance with the authoritative guidance issued by the Financial Accounting Standards Board on income taxes which addresses how an entity should recognize, measure and present in the financial statements uncertain tax positions that have been taken or are expected to be taken in a tax return. Pursuant to this guidance, the Company recognizes a tax benefit only if it is "more likely than not" that a particular tax position will be sustained upon examination or audit. To the extent the "more likely than not" standard has been satisfied, the benefit associated with a tax position is measured as the largest amount that is greater than 50% likely of being realized upon settlement. As of April 30, 2018, we have no liability for unrecognized tax benefits.
Cash and cash equivalents
The Company considers all bank deposits and highly liquid investments with original maturities of three months or less to be cash and cash equivalents.
Reclassifications
For comparability, certain prior period amounts have been reclassified, where applicable, to conform to the financial statement presentation used in fiscal 2018. The reclassifications have no impact on net loss. |
Going Concern |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Going Concern [Abstract] | |
GOING CONCERN | NOTE 2 – GOING CONCERN
Financial Condition
Digerati’s consolidated financial statements for the period ending April 30, 2018 have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. Digerati has incurred net losses and accumulated a deficit of approximately $80,184,000 since 1993 and a working capital deficit of approximately $707,000 which raises substantial doubt about Digerati’s ability to continue as a going concern.
Management Plans to Continue as a Going Concern
Management believes that current available resources will not be sufficient to fund the Company’s operations over the next 12 months. The Company’s ability to continue to meet its obligations and to achieve its business objectives is dependent upon, among other things, raising additional capital, issuing stock-based compensation to certain members of the executive management team in lieu of cash, or generating sufficient revenue in excess of costs. At such time as the Company requires additional funding, the Company will seek to secure such additional funding from various possible sources, including equity or debt financing, sales of assets, or collaborative arrangements. If the Company raises additional capital through the issuance of equity securities or securities convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences or privileges senior to those of the holders of common stock or convertible senior notes. If the Company raises additional funds by issuing debt, the Company may be subject to limitations on its operations, through debt covenants or other restrictions. If the Company obtains additional funds through arrangements with collaborators or strategic partners, the Company may be required to relinquish its rights to certain technologies. There can be no assurance that the Company will be able to raise additional funds, or raise them on acceptable terms. If the Company is unable to obtain financing on acceptable terms, it may be unable to execute its business plan, the Company could be required to curtail its operations, and the Company may not be able to pay off its obligations, if and when they come due.
The Company will continue to work with various best-efforts funding sources to secure additional debt and equity financings. However, Digerati cannot offer any assurance that it will be successful in executing the aforementioned plans to continue as a going concern.
Digerati’s consolidated financial statements as of April 30, 2018 do not include any adjustments that might result from the inability to implement or execute Digerati’s plans to improve our ability to continue as a going concern. |
Stock-Based Compensation |
9 Months Ended | |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | ||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||||||||||||||||||||||||||||||||||||
STOCK-BASED COMPENSATION | NOTE 3 – STOCK-BASED COMPENSATION
In November 2015, Digerati adopted the Digerati Technologies, Inc. 2015 Equity Compensation Plan (the "Plan"). The Plan, authorizes the grant of up to 7.5 million stock options, restricted common shares, non-restricted common shares and other awards to employees, directors, and certain other persons. The Plan is intended to permit Digerati to retain and attract qualified individuals who will contribute to the overall success of Digerati. Digerati's Board of Directors determines the terms of any grants under the Plan. Exercise prices of all stock options and other awards vary based on the market price of the shares of common stock as of the date of grant. The stock options, restricted common stock, non-restricted common stock and other awards vest based on the terms of the individual grant.
During the nine months ended April 30, 2018, we issued:
The fair market value of all options issued was determined using the Black-Scholes option pricing model which used the following assumptions:
Digerati recognized approximately $585,000 and $426,000 in stock-based compensation expense to employees during the nine months ended April 30, 2018 and 2017, respectively. Unamortized compensation cost totaled $338,000 and $140,000 at April 30, 2018 and April 30, 2017, respectively. |
Non-Standardized Profit Sharing Plan |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Non-Standarized Profit Sharing Plan [Abstract] | |
NON-STANDARDIZED PROFIT SHARING PLAN | NOTE 4 – NON-STANDARDIZED PROFIT SHARING PLAN
We currently provide a Non-Standardized Profit Sharing Plan ("Plan"), adopted September 15, 2006. Under the plan our employees qualify to participate in the plan after one year of employment. Contributions under the plan are based on 25% of the annual base salary of each eligible employee up to $54,000 per year. Contributions under the plan are fully vested upon funding.
During the period ended April 30, 2018 and April 30, 2017, the Company issued 644,731 and 1,003,966, respectively, common shares to various employees as part of the Company’s profit sharing plan contribution. The Company recognized stock-based compensation expense for April 30, 2018 and April 30, 2017 of $226,000 and $241,000 respectively, equivalent to the value of the shares calculated based on the share’s closing price at the grant dates. |
Equity |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Stockholders' Equity Note [Abstract] | |
EQUITY | NOTE 5 – EQUITY
During the nine months ended April 30, 2018, the Company issued the following shares of common stock and warrants:
In August, 2017, the Company issued an aggregate of 480,000 shares of common stock for $240,000 and 3-year warrants to purchase 90,000 shares of common stock at an exercise price of $0.50 per share.
In September, 2017, the Company issued an aggregate of 12,500 shares of common stock with a market value at time of issuance of $4,375. The shares were issued for consulting services.
In October, 2017, the Company issued an aggregate of 80,000 shares of common stock for $40,000 and 3-year warrants to purchase 15,000 shares of common stock at an exercise price of $0.50 per share.
In December, 2017 the Company issued an aggregate of 644,731 shares of common stock to various employees as part of the Company’s profit sharing plan contribution. The Company recognized stock-based compensation expense of approximately $226,000 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.
In December, 2017, the Company issued an aggregate of 500,000 shares of common stock with a market value of $175,000. The shares were issued under an Asset Purchase Agreement.
In December, 2017, the Company issued an aggregate of 100,000 shares of common stock with a market value at time of issuance of $40,000. The shares were issued for consulting services.
In January, 2018, the Company issued an aggregate of 250,000 shares of common stock with a market value at time of issuance of $135,000. The shares were issued under an Equity Purchase Agreement.
In January, 2018, the Company issued 515,493 shares of common stock to management for services in lieu of cash compensation. The Company recognized stock-based compensation expense of approximately $155,000 equivalent to the value of the shares calculated based on the share’s closing price at the grant dates.
In March, 2018, the Company issued an aggregate of 160,000 shares of common stock for $80,000 and 3-year warrants to purchase 30,000 shares of common stock at an exercise price of $0.50 per share. |
Warrants |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
WARRANTS | NOTE 6 - WARRANTS
During the nine months ended April 30, 2018, the Company issued the following warrants:
In August 2017, the Company secured $240,000 from various accredited investors under a private placement and issued 480,000 shares of its common stock at a price of $0.50 per share and warrants to purchase an additional 90,000 shares of its common stock at an exercise price of $0.50 per share. We determined that the warrants issued in connection with the private placement were equity instruments and did not represent derivative instruments.
In October 2017, the Company secured $40,000 from an accredited investor under a private placement and issued 80,000 shares of its common stock at a price of $0.50 per share and warrants to purchase an additional 15,000 shares of its common stock at an exercise price of $0.50 per share. We determined that the warrants issued in connection with the private placement were equity instruments and did not represent derivative instruments.
In December 2017, Digerati issued 100,000 warrants to a consultant for services, the warrants vested at time of issuance. The warrants have a term of 5 years, with an exercise price of $0.50. At time of issuance the company recognized approximately $49,000 in warrant expense using Black-Scholes valuation. Additionally, Digerati committed to issue 100,000 warrants if the Company’s stock price traded at $0.75 per share for 10 consecutive days, to issue 100,000 warrants if the Company’s stock price traded at $1.00 per share for 10 consecutive days, and to issue 100,000 warrants if the Company’s stock price traded at $1.25 per share for 10 consecutive days. The term of the Agreement is one year. As a result of the commitment to issue additional warrants in the future, the Company recorded a derivative liability at the origination of the Agreement of $77,000. This liability was re-measured at the April 30, 2018 which resulted in a gain on change in derivative value of $50,000 during the nine month period ended.
In January 2018, Digerati issued 100,000 warrants to various consultants for services, the warrants vested at time of issuance. The warrants have a term of 5 years, with an exercise price of $0.50. At time of issuance the company recognized approximately $49,000 in warrant expense using Black-Scholes valuation. These warrants were re-priced in April 2018 to have an exercise price of $0.15 per share resulting in a charge of $1,400 during April 2018.
In January 2018, Digerati issued 220,000 warrants to a consultant for services, the warrants vested at time of issuance. The warrants have a term of 5 years, with an exercise price of $0.001. At time of issuance the company recognized approximately $119,000 in warrant expense using Black-Scholes valuation.
In March 2018, the Company secured $80,000 from an accredited investor under a private placement and issued 160,000 shares of its common stock at a price of $0.50 per share and warrants to purchase an additional 30,000 shares of its common stock at an exercise price of $0.50 per share. We determined that the warrants issued in connection with the private placement were equity instruments and did not represent derivative instruments.
In March 2018, Digerati issued 300,000 warrants under a two promissory notes, the warrants vested at time of issuance. The warrants have a term of 3 years, with an exercise price of $0.10. At time of issuance the company recognized approximately $125,000 in warrant expense using Black-Scholes valuation.
In April 2018, Digerati issued 100,000 warrants under a promissory note, the warrants vested at time of issuance. The warrants have a term of 3 years, with an exercise price of $0.50. At time of issuance the company recognized approximately $29,000 in warrant expense using Black-Scholes valuation.
In April 2018, Digerati issued 300,000 warrants under a promissory note, the warrants vested at time of issuance. The warrants have a term of 5 years, with an exercise price of $0.15. At time of issuance the company recognized approximately $115,000 in warrant expense using Black-Scholes valuation.
The fair market value of all warrants issued was determined using the Black-Scholes option pricing model which used the following assumptions:
A summary of the warrants as of April 30, 2018 and July 31, 2017 and the changes during periods are presented below:
|
Significant Customers |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Risks and Uncertainties [Abstract] | |
SIGNIFICANT CUSTOMERS | NOTE 7 – SIGNIFICANT CUSTOMERS
During the nine months ended April 30, 2018, the Company derived a significant amount of revenue from five customers, comprising 10%, 7%, 5%, 5% and 4% of the total revenue for the period, respectively, compared to four customers, comprising 28%, 23%, 11% and 4% of the total revenue for the nine months ended April 30, 2017.
During the nine months ended April 30, 2018, the Company derived a significant amount of accounts receivable from four customers, comprising 13%, 12%, 10% and 10% of the total accounts receivable for the period, compared to three customers, comprising 63%, 11% and 9% of the total accounts receivable for the nine months ended April 30, 2017. |
Agreement and Plan of Merger |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Business Combinations [Abstract] | |
AGREEMENT AND PLAN OF MERGER | NOTE 8 – AGREEMENT AND PLAN OF MERGER
On May 8, 2017, Shift8 Technologies, In., a Nevada corporation (“Shift8 Tech” or “Shift8”), a wholly owned subsidiary of Digerati Technologies, Inc., a Nevada corporation (the “Company”), and T3 Acquisition, Inc., a Florida corporation (Acquisition Sub”), and newly formed wholly-owned subsidiary of Shift8 Tech, entered into an Agreement and Plan Merger (the “Merger Agreement”) with T3 Communications, a Florida corporation (“T3”). The Merger Agreement provides that, upon the terms and subject to the conditions thereof, the Acquisition Sub will be merged with and into T3, with T3 continuing as the surviving corporation and as a wholly-owned subsidiary of Shift8 Tech. The Company anticipates closing the transaction during fourth quarter of fiscal year 2018, the Merger has been approved by the Shareholders of T3 and is subject to certain customary closing conditions. In November 2017, under an Amendment to the Agreement and Plan of Merger, Shift8 funded to T3 a nonrefundable extension fee of $200,000 to extend the closing date until December 22, 2017. In December 2017, Shift8 funded to T3 a nonrefundable extension fee payment of $25,000 to extend the closing date until January 5, 2018. In January 2018, Shift8 funded to T3 a nonrefundable extension fee payment of $50,000 to extend the closing date until January 19, 2018. In February 2018, Shift8 funded to T3 a nonrefundable extension fee payment of $70,000 to extend the closing date until February 28, 2018. In April 2018, Shift8 funded to T3 an additional deposit of $1,150,000.
On May 2, 2018, the Company closed on the Merger Agreement with T3 Communications, Inc. |
Purchase Agreement |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchase Agreement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PURCHASE AGREEMENT | NOTE 9 – PURCHASE AGREEMENT
On December 1, 2017, Shift8 and Synergy Telecom, Inc., a Delaware corporation ("Synergy"), closed a transaction to acquire all the assets, assumed all customers, and critical vendor arrangements from Synergy. Shift8 acquired Synergy to increase its customer base and obtain higher efficiency of its existing infrastructure. Shift8 paid $125,000 upon execution of the agreement, issued 500,000 shares of common stock with a market value of $175,000, and entered into a promissory note for $125,000 with an effective annual interest rate of 6% with 5 quarterly payments and a maturity date of February 28, 2019.
The total purchase price was $425,000, the acquisition was accounted for under the purchase method of accounting, with Digerati identified as the acquirer. Under the purchase method of accounting, the aggregate amount of consideration assumed by Digerati was allocated to customer contracts acquired, software licenses, and intangible assets based on their estimated fair values as of December 1, 2017. Allocation of the purchase price is based on the best estimates of management.
The following information summarizes the allocation of the fair values assigned to the assets at the purchase date. The allocation of fair values is preliminary and is subject to change in the future during the measurement period.
The following table summarizes the cost of amortizable intangible assets related to the acquisition:
The Company incurred approximately $10,000 in costs associated with the acquisition. These included legal, and accounting.
The Company expensed these cost during the nine months ended April 30, 2018.
Proforma
The results of Synergy Telecom, are included in the consolidated financial statements effective December 1, 2017.
The following schedule contains pro-forma consolidated results of operations for the nine months ended April 30, 2018 and 2017 as if the acquisition occurred on August 1, 2017. The pro forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved if the acquisition had taken place on August 1, 2017, or of results that may occur in the future.
|
Convertible Debenture |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Debt Disclosure [Abstract] | |
CONVERTIBLE DEBENTURE | NOTE 10 - CONVERTIBLE DEBENTURE
On January 12, 2018, the Company entered into a securities purchase agreement with Peak One Opportunity Fund, L.P., a Delaware limited partnership (“Peak One”). Under the agreement, Peak One agreed to purchase from us up to $600,000 aggregate principal amount of our convertible debentures (together the “Debentures” and each individual issuance a “Debenture”), bearing interest at a rate of 0% per annum, with maturity on the third anniversary of the respective date of issuance.
The Company issued the first debenture (the “Debenture”) to Peak One on January 17, 2018 in the principal amount of $200,000 for a purchase price of $180,000 and 0% percent stated interest rate. The Company paid Peak One $6,000 for legal and compliance fees. In addition, the Company paid $14,400 in other closing costs, these fees were deducted from the proceeds at time of issuance. The Company recorded these discounts and cost of $40,400 as a discount to the Debenture and they will be amortized over the term to interest expense.
The Debenture provides Peak One with the option to convert any outstanding balance under the Debenture into shares of Common Stock of the Company at a conversion price for each share of Common Stock equal to either: (i) if the date of conversion is prior to the date that is 180 days after the issuance date, $0.50, or (ii) if the date of conversion is on or after the date that is 180 days after the issuance date, the lesser of (a) $0.50 or (b) at 70% of the lowest closing bid price of the Company’s Common Stock during the twenty trading days prior to conversion, provided, further, that if either the Company is not DWAC operational at the time of conversion or the Common Stock is traded on the OTC Pink at the time of conversion, then 70% shall automatically adjust to 65% of the lowest closing bid price.
The Company may at its option call for redemption all or part of the Debentures, with the exception of any portion thereof which is the subject of a previously-delivered notice of conversion, prior to the maturity date for an amount equal to: (i) if the redemption date is 90 days or less from the date of issuance, 110% of the sum of the principal amount so redeemed plus accrued interest, if any; (ii) if the redemption date is greater than or equal to 91 days from the date of issuance and less than or equal to 120 days from the date of issuance, 115% of the sum of the principal amount so redeemed plus accrued interest, if any; (iii) if the redemption date is greater than or equal to 121 days from the date of issuance and less than or equal to 50 days from the date of issuance, 120% of the sum of the principal amount so redeemed plus accrued interest, if any; (iv) if the redemption date is greater than or equal to 151 days from the date of issuance and less than or equal to 180 days from the date of issuance, 130% of the sum of the principal amount so redeemed plus accrued interest, if any; and (v) if the redemption date is greater than or equal to 181 days from the date of issuance, 140% of the sum of the principal amount so redeemed plus accrued interest, if any.
The Company analyzed the Debenture for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the nine month period ending April 30, 2018, the company recognized a debt, net of discount of $183,333 and has a charge to noncash interest expense of $224,524. In addition, the Company has a derivative liability of $297,000 at April 30, 2018. |
Equity Purchase Agreement and Registration Rights Agreement |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Equity Purchase Agreement and Registration Rights Agreement [Abstract] | |
EQUITY PURCHASE AGREEMENT AND REGISTRATION RIGHTS AGREEMENT | NOTE 11 - EQUITY PURCHASE AGREEMENT AND REGISTRATION RIGHTS AGREEMENT
On January 12, 2018, the Company entered into an equity purchase agreement with Peak One, whereby, upon the terms and subject to the conditions thereof, the Peak One has agreed to purchase shares of our common stock at an aggregate price of up to $5,000,000 over the course of 24 months. In connection with the execution of the purchase agreement, we issued 250,000 shares of our common stock to Peak One as a commitment fee. At issuance, the Company recognized a non-cash expense for $135,000 for the market value of the shares issued to Peak One.
From time to time over the 24-month term, commencing on the date on which a registration statement registering the Purchase Shares becomes effective, we may, in our sole discretion, provide to Peak One with a put notice to purchase a specified number of the Purchase Shares subject to certain customary limitations. The actual amount of proceeds we receive pursuant to each put notice is to be determined by: (i) 88% of the lowest market price of the Common Stock during the ten trading days immediately prior to the date of the respective put date; and (ii) the valuation period, the period of seven trading days immediately following the clearing date associated with the respective drawdown notice; the purchase price per share shall mean the lesser of 88% of the lowest market price of the Common Stock during the valuation period or 88% of the lowest market price of the Common Stock during the initial pricing period.
The put amount requested pursuant to any single put notice must have an aggregate value of not less than $20,000 and a maximum amount up to the lesser of (a) $250,000 or (b) 250% of the average daily trading value of the common stock in the ten (10) trading days immediately preceding the Put Notice.
We also entered into a registration rights agreement with Peak One whereby we are obligated to file the registration statement to register the resale of the purchase shares. Pursuant to the registration rights agreement, we must ( i ) file the registration statement within thirty (30) calendar days from the closing date, (ii) use reasonable efforts to cause the Registration Statement to be declared effective under the Securities Act as promptly as possible after the filing thereof, but in any event no later than the 90th calendar day following the closing date, and (iii) use its reasonable efforts to keep such registration statement continuously effective under the Securities Act until all of the commitment shares and purchase shares have been sold there under or pursuant to Rule 144. To date, the Company has not filed a registration statement with the SEC. |
Debt and Convertible Debt |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DEBT AND CONVERTIBLE DEBT | NOTE 12 - DEBT AND CONVERTIBLE DEBT
At April 30, 2018 and July 31, 2017, outstanding debt consisted of the following: (In thousands)
On February 21, 2018, the Company entered into a Promissory Note (the "Note") for $35,000, bearing interest at a rate of 5% per annum, with maturity date of March 2, 2018. The Company paid the full principal amount outstanding and accrued interest on March 2, 2018.
On March 13, 2018, the Company entered into various Promissory Notes (the "Notes") for $200,000, bearing interest at a rate of 12% per annum, with maturity date of April 13, 2018. In conjunction with the Notes, the Company issued 3-year warrants to purchase 80,000 shares of common stock at an exercise price of $0.15 per share. The Company paid the full principal amount outstanding and accrued interest on April 13, 2018.
In March 2018, the Company entered into two (2) Promissory Notes (the "Notes") for $250,000 each, bearing interest at a rate of 12% per annum. The Notes have a maturity date of September 15, 2018, provided, however, the Company shall have the right to request that the maturity date to be extended by one (1) additional period of ninety (90) days, until December 14, 2018. The Notes are payable every month, commencing April 15, 2018, in monthly payments of interest only and a single payment of the principal amount outstanding plus accrued interest on September 15, 2018. The Company agreed to repay the Notes from the proceeds from the Company's current private placement. As proceeds from the Private Placement are received, the Company shall direct all funds to the Note Holders until the principal amount outstanding and accrued interest are paid in full. In conjunction with the Notes, the Company issued 3-year warrants to purchase 300,000 shares of common stock each at an exercise price of $0.10 per share. At time of issuance the company recognized approximately $125,000 in warrant expense using Black-Scholes valuation. In addition, on March 15, 2018, the Company entered into a Note Conversion Agreement (the "Agreement") with the Note holders, whereby, the holders may elect to convert up to 50% of the principal amount outstanding on the Notes into Common Stock of Digerati at any time after 90 days of funding the Notes. The Conversion Price shall be the greater of: (i) the Variable Conversion Price (as defined herein) or (ii) the Fixed Conversion Price (as defined herein). The "Variable Conversion Price" shall be equal to the average closing price for Digerati's Common Stock (the “Shares”) for the ten (10) Trading Day period immediately preceding the Conversion Date. “Trading Day” shall mean any day on which the Common Stock is tradable for any period on the OTCQB, or on the principal securities exchange or other securities market on which the Common Stock is then being traded. The "Fixed Conversion Price" shall mean $0.50. The Company analyzed the Promissory notes for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the period ending April 30, 2018, the company recognized a debt discount of $93,000 and $17,000 charge to noncash interest expense. In addition, the Company recognized $74,000 derivative liability as of April 30, 2018.
On December 1, 2017, Shift8 and Synergy Telecom, Inc., a Delaware corporation ("Synergy"), closed a transaction to acquire all the assets, assumed all customers, and critical vendor arrangements from Synergy. In conjunction with the transaction, Shift8 entered into a promissory note for $125,000 with an effective annual interest rate of 6% with 5 quarterly payments and a maturity date of February 28, 2019.
On April 30, 2018, Shift8 entered into a promissory note for $650,000 with an effective annual interest rate of 0% and a maturity date of May 14, 2018, provided, however, the Maturity Date will automatically be extended by one (1) additional period of thirty (30) days, until June 14, 2018. In addition, Shift8 entered into a Security Agreement, whereby Shift8 Agreed to pledge one third of the outstanding shares of T3, the secured interest will continue until the principal balance is paid in full. Furthermore, a late fee of $3,000 per calendar week will be accessed beginning on May 15, 2018 and will continue until he principal balance is paid in full. We are currently in negotiations with the lender to extend the maturity date, and we are currently paying a $3,000 per week late fee.
On April 30, 2018, Shift8 Networks, Inc. ("Shift8"), a subsidiary of Digerati Technologies, Inc. entered into a credit facility under a promissory note of $500,000, interest payment for the first twenty-three months with a balloon payment on the twenty-fourth month and a maturity date of April 30, 2020. Collateralized by Shift8 and T3's accounts receivables and with an effective annual interest rate of prime plus 5.25%, adjusted quarterly on the first day of each calendar quarter. However, the rate will never be less than 9.50% per annum. In the event of default, the interest rate will be the maximum nonusurious rate of interest per annum permitted by whichever of applicable United States federal law or Louisiana law permits the higher interest rate. Shift8 agreed to pay the lender a commitment fee of 1.00% upon payment of the first interest payment under the credit facility and 1.00% on the first anniversary of the credit facility. In addition, Shift8 agreed to pay a monitoring fee of 0.33% of the credit facility, payable in arrears monthly. Shift8 also agreed to pay an over-advance fee of 3.00% of the amount advanced in excess of the borrowing base or maximum amount of the credit facility, payable in arrears monthly. Shift8 is required to maintain the following financial covenants: 1) A consolidated debt service coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, 2) A fixed charge coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, and 3) A tangible net worth, at all times of at least $100,000.
On April 27, 2018, Shift8 entered into a promissory note for $348,000 with an effective annual interest rate of 12% and a maturity date of June 27, 2018. With a principal payment of $200,000 due on May 31, 2018 and a principal payment of $150,000 due on June 27, 2018. The promissory note is secured by a Pledge and Security Agreement, whereby Shift8 agreed to pledge the cash on hand at one of the bank accounts owned by T3 until the principal payment is paid in full. In conjunction with the Notes, the Company issued 3-year warrants to purchase 400,000 shares of common stock each at an exercise price of $0.15 per share. At time of issuance the company recognized approximately $117,000 in warrant expense using Black-Scholes valuation. In June 2018, Shift8 in accordance to the terms of the promissory note made a principal payment of $200,000. |
Subsequent Events |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SUBSEQUENT EVENTS | NOTE 13 – SUBSEQUENT EVENTS
Promissory Notes
On May 1, 2018, Shift8 Technologies, Inc. ("Shift8") entered into a promissory note for $525,000 with an effective annual interest rate of 8% and a maturity date of April 30, 2020. With a principal payment of $100,000 due on June 1, 2018 and a principal payment of $280,823 due on April 30, 2020. Payment are based on a 60-month repayment schedule. The promissory note is secured by a Pledge and Escrow Agreement, whereby Shift8 agreed to pledge 51% of the securities owned in T3 until the principal payment is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 75,000 shares of common stock at an exercise price of $0.50 per share. At time of issuance the company recognized approximately $20,000 in warrant expense using Black-Scholes valuation. In June 2018, Shift8 in accordance to the terms of the promissory note made a principal payment of $100,000.
On May 1, 2018, Shift8 Technologies, Inc. ("Shift8") entered into a Stock Purchase Agreement ('SPA"), whereby in an exchange for $250,000, Shift8 agreed to sell to the buyer 199,900 shares of common stock equivalent to 19.99% of the issued and outstanding common share of Shift8 Technologies, Inc.
On May 1, 2018, Shift8 entered into a promissory note for $275,000 with an effective annual interest rate of 0% with an interest and principal payment of $6,000 per month and shall continue perpetuity until the entire principal amount is paid in full. The promissory note is guaranteed to the lender by 15% of the stock owned by Shift8 in T3, the secured interest will continue until the principal balance is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 100,000 shares of common stock at an exercise price of $0.50 per share.
On May 1, 2018, Shift8 entered into a promissory note for $150,000 with an effective annual interest rate of 3% and a maturity date of May 7, 2018. On May 4, 2018 the promissory note was paid in full.
Convertible Promissory Note
On May 30, 2018, the Company entered into a securities purchase agreement with Firstfire Global Opportunities Fund, LLC, a Delaware limited liability company (“Firstfire”). Under the agreement, we issued Firstfire a $305,556 principal amount of a convertible promissory note for a cash purchase price of $275,000 ( “Promissory note"), bearing interest at a rate of 6% per annum, with maturity on the first anniversary of the date of issuance. The Company paid Firstfire $2,500 for legal and compliance fees. The Company recorded the legal fees and other cost for a total of $30,400 as a discount to the Promissory note and they will be amortized over the term to interest expense. In connection with the execution of the securities purchase agreement, we issued 125,000 shares of our common stock to Firstfire as a commitment fee. At issuance, the Company recognized a non-cash expense for $58,750 for the market value of the shares issued to Firstfire.
The Promissory note provides Firstfire with the option to convert at any time on or after the 180th calendar day after the issue date, to convert all or any portion of the then outstanding and unpaid principal amount and interest under the Promissory note into shares of Common Stock of the Company at a conversion price for each share of Common Stock equal to the lower of (i) $0.50 (the "Fixed Conversion Price") , or (ii) 65% of the lowest closing bid price of the Company’s Common Stock during the twenty (20) consecutive trading day period immediately preceding the trading day that the Company receives a Notice of Conversion (the “Alternate Conversion Price”)
The Company may Prepay at any time prior to the 180th calendar day after the funding of the Promissory note all or part of the outstanding principal balance, with the exception of any portion thereof which is the subject of a previously-delivered notice of conversion, prior to the maturity date for an amount equal to: (i) if the prepayment date is 90 days or less from the date of issuance, 105% of the sum of the principal amount to be prepaid plus accrued interest, if any; (ii) if the prepayment date is greater than or equal to 91 days from the date of issuance and less than or equal to 120 days from the date of issuance, 110% of the sum of the principal amount to be prepaid plus accrued interest, if any; (iii) if the prepayment date is greater than or equal to 121 days from the date of issuance and less than or equal to 180 days from the date of issuance, 115% of the sum of the principal amount to be prepaid plus accrued interest, if any.
In the event of default, the note shall become immediately due and paid in full in an amount (the “Default Amount”) equal to the principal amount then outstanding plus accrued interest through the date of full repayment multiplied by 150%. The holder may, at its sole discretion, determine to accept payment part in Common Stock and part in cash.
The Company analyzed the Promissory note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the date of the Promissory note, the company recognized a debt discount of $305,556 and recorded a $227,243 charge to noncash interest expense. In addition, the Company recognized $499,743 in derivative liability as of the date of the Promissory note.
Equipment Financing Agreement
In May 2018, the Company acquired various servers under an equipment financing agreement (the “Financing Agreement”) in the principal amount of $37,196, with 36 monthly principal and interest payments of $1,174, and 8.50% implied interest rate. The Financing Agreement is secured by the equipment.
Employee Stock Options
In May 2018, the Company granted 420,000 stock options to purchase common shares to various employees with an exercise price of $0.45 per share and a term of 5 years. The options vest equally over a period of three (3) years. The options have a fair market value of $160,200.
The fair market value of all options issued was determined using the Black-Scholes option pricing model which used the following assumptions:
Other Matters
On May 31, 2018, the Company issued an aggregate of 40,000 shares of common stock for $20,000 and 3-year warrants to purchase 7,500 shares of common stock at an exercise price of $0.50 per share.
On June 7, 2018, the Company issued an aggregate of 40,000 shares of common stock for $20,000 and 3-year warrants to purchase 7,500 shares of common stock at an exercise price of $0.50 per share.
Business Acquisition
On May 2, 2018, the Company closed on the Merger Agreement with T3 Communications, Inc. to increase its customer base and obtain higher efficiency of its existing infrastructure. Upon closing, all extension fees of $1,495,000 were credited towards the purchase price.
The total purchase price was $3,211,945, the acquisition was accounted for under the purchase method of accounting, with the Company identified as the acquirer. Under the purchase method of accounting, the aggregate amount of consideration assumed by the Company was allocated to cash, customer contracts acquired, current assets, property plant and equipment and assumed payables based on their estimated fair values as of May 2, 2018. Allocation of the purchase price is preliminary and based on the best estimates of management.
The following information summarizes the allocation of the fair values assigned to the assets and liabilities at the purchase date. The allocation of fair values is preliminary and is subject to change in the future during the measurement period.
The Company incurred approximately $160,000 in costs associated with the acquisition. These included legal, and accounting. The Company expensed these cost during the nine months ended April 30, 2018.
Proforma
The following schedule contains pro-forma consolidated balance sheet as of April 30, 2018 and the results of operations for the nine months ended April 30, 2018 and 2017 as if the acquisition occurred on August 1, 2016. The pro forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved if the acquisition had taken place on August 1, 2016, or of results that may occur in the future.
|
Stock-Based Compensation (Tables) |
9 Months Ended | ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |||||||||||||||||||||
Schedule of fair market value of all options issued Black-Scholes option pricing model |
|
Warrants (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair market value warrants issued determined using the Black-Scholes option pricing model |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of warrants |
|
Purchase Agreement (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Purchase Agreement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of allocation of fair values assigned to the assets at purchase date |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of cost of amortizable intangible assets related to acquisition |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of pro-forma consolidated results of operations |
|
Debt and Convertible Debt (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of debt and convertible debt |
|
Subsequent Events (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Black-Scholes option pricing model |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of allocation of the fair values assigned to the assets and liabilities |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of pro-forma consolidated balance sheet and operations |
|
Basis of Presentation (Details) |
1 Months Ended | 9 Months Ended | |
---|---|---|---|
Jan. 01, 2007 |
Apr. 30, 2018 |
Apr. 30, 2017 |
|
Accounting Policies [Abstract] | |||
Effective tax rate | 0.00% | 0.00% | |
Tax benefit description | Greater than 50% |
Going Concern (Details) - USD ($) $ in Thousands |
9 Months Ended | |
---|---|---|
Apr. 30, 2018 |
Jul. 31, 2017 |
|
Going Concern (Textual) | ||
Accumulated deficit | $ (80,184) | $ (77,637) |
Working capital deficit | $ 707 |
Stock-Based Compensation (Details) - Black Scholes Option Pricing Model [Member] |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Share-based Compensation Arrangement by Share-based Payment Award, Compensation Cost [Line Items] | |
Expected dividend yield | 0.00% |
Expected stock price volatility | 170.44% |
Risk-free interest rate | 2.10% |
Minimum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award, Compensation Cost [Line Items] | |
Expected term | 1 year |
Maximum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award, Compensation Cost [Line Items] | |
Expected term | 3 years |
Warrants (Details) - Warrants [Member] |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Class of Warrant or Right [Line Items] | |
Expected dividend yield | 0.00% |
Maximum [Member] | |
Class of Warrant or Right [Line Items] | |
Expected stock price volatility | 176.73% |
Risk-free interest rate | 2.80% |
Expected term | 5 years |
Minimum [Member] | |
Class of Warrant or Right [Line Items] | |
Expected stock price volatility | 160.93% |
Risk-free interest rate | 2.24% |
Expected term | 3 years |
Warrants (Details 1) - $ / shares |
9 Months Ended | 12 Months Ended |
---|---|---|
Apr. 30, 2018 |
Jul. 31, 2017 |
|
Warrants [Abstract] | ||
Warrants, Outstanding at July 31, 2017 | 510,000 | |
Warrants, Granted | 1,255,000 | |
Warrants, Exercised | ||
Warrants, Cancelled | ||
Warrants, Outstanding at April 30, 2018 | 1,765,000 | 510,000 |
Warrants, Exercisable at April 30, 2018 | 1,765,000 | |
Weighted-average exercise price, Outstanding at July 31, 2017 | $ 0.29 | |
Weighted-average exercise price, Granted | 0.21 | |
Weighted-average exercise price, Exercised | ||
Weighted-average exercise price, Cancelled | ||
Weighted-average exercise price, Outstanding at April 30, 2018 | $ 0.23 | $ 0.29 |
Weighted-average remaining contractual term (years), Outstanding | 3 years | 2 years 10 months 14 days |
Weighted-average remaining contractual term (years), Granted | 3 years 5 months 9 days | |
Weighted-average remaining contractual term (years), Exercisable at April 30, 2018 | 3 years |
Agreement and Plan of Merger (Details) - USD ($) |
Apr. 30, 2018 |
Feb. 28, 2018 |
Jan. 31, 2018 |
Dec. 31, 2017 |
Nov. 30, 2017 |
---|---|---|---|---|---|
Agreement and Plan of Merger (Textual) | |||||
Nonrefundable extension fee | $ 70,000 | $ 50,000 | $ 25,000 | $ 200,000 | |
Additional deposit | $ 1,150,000 |
Purchase Agreement (Details) $ in Thousands |
1 Months Ended |
---|---|
Dec. 01, 2017
USD ($)
| |
Synergy Telecom Inc [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total identifiable assets | $ 425 |
Total Purchase price | 425 |
Non Compete Agreement [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total identifiable assets | 100 |
License Software [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total identifiable assets | 105 |
Customer Contracts [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total identifiable assets | $ 220 |
Purchase Agreement (Details 1) $ in Thousands |
9 Months Ended |
---|---|
Apr. 30, 2018
USD ($)
| |
Finite-Lived Intangible Assets [Line Items] | |
Total Estimated Cost | $ 425 |
Non - Compete Agreement [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total Estimated Cost | $ 100 |
Useful life (years) | 5 years |
License - Software [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total Estimated Cost | $ 105 |
Useful life (years) | 2 years |
Customer Contracts [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Total Estimated Cost | $ 220 |
Useful life (years) | 2 years |
Purchase Agreement (Details 2) - USD ($) $ / shares in Units, $ in Thousands |
9 Months Ended | |
---|---|---|
Apr. 30, 2018 |
Apr. 30, 2017 |
|
Revenue | $ 403 | $ 137 |
Income (loss) from operations | (2,452) | (1,556) |
Net income (loss) | $ (2,547) | $ (1,556) |
Earnings (loss) per common share-Basic and Diluted | $ (0.26) | $ (0.26) |
Pro Forma [Member] | ||
Revenue | $ 541 | $ 470 |
Income (loss) from operations | (2,480) | (1,463) |
Net income (loss) | $ (2,575) | $ (1,463) |
Earnings (loss) per common share-Basic and Diluted | $ (0.26) | $ (0.24) |
Purchase Agreement (Details Textual) - Shift8 Technologies, Inc. [Member] $ in Thousands |
1 Months Ended |
---|---|
Dec. 01, 2017
USD ($)
shares
| |
Purchase Agreement (Textual) | |
Execution of the agreement | $ 125 |
Common stock, shares issued | shares | 500,000 |
Fair market value | $ 175 |
Total purchase price | 425 |
Promissory note | $ 125 |
Effective annual interest rate | 6.00% |
Maturity date | Feb. 28, 2019 |
Acquisition cost | $ 10 |
Convertible Debenture (Details) - USD ($) |
1 Months Ended | 9 Months Ended | |
---|---|---|---|
Jan. 17, 2018 |
Apr. 30, 2018 |
Jan. 12, 2018 |
|
Convertible Debenture (Textual) | |||
Aggregate principal amount | $ 200,000 | $ 600,000 | |
Bearing interest rate | 0.00% | 0.00% | |
Purchase price of debenture | $ 180,000 | ||
Legal and compliance fees | 6,000 | ||
Paid in other closing costs | 14,400 | ||
Debenture discount | $ 40,400 | ||
Debt conversion, description | (i) if the date of conversion is prior to the date that is 180 days after the issuance date, $0.50, or (ii) if the date of conversion is on or after the date that is 180 days after the issuance date, the lesser of (a) $0.50 or (b) at 70% of the lowest closing bid price of the Company's Common Stock during the twenty trading days prior to conversion, provided, further, that if either the Company is not DWAC operational at the time of conversion or the Common Stock is traded on the OTC Pink at the time of conversion, then 70% shall automatically adjust to 65% of the lowest closing bid price. | ||
Convertible debt redemption, description | (i) if the redemption date is 90 days or less from the date of issuance, 110% of the sum of the principal amount so redeemed plus accrued interest, if any; (ii) if the redemption date is greater than or equal to 91 days from the date of issuance and less than or equal to 120 days from the date of issuance, 115% of the sum of the principal amount so redeemed plus accrued interest, if any; (iii) if the redemption date is greater than or equal to 121 days from the date of issuance and less than or equal to 50 days from the date of issuance, 120% of the sum of the principal amount so redeemed plus accrued interest, if any; (iv) if the redemption date is greater than or equal to 151 days from the date of issuance and less than or equal to 180 days from the date of issuance, 130% of the sum of the principal amount so redeemed plus accrued interest, if any; and (v) if the redemption date is greater than or equal to 181 days from the date of issuance, 140% of the sum of the principal amount so redeemed plus accrued interest, if any. | ||
Debt, net of discount | $ 183,333 | ||
Noncash interest expense | 224,524 | ||
Derivative liability | $ 297,000 |
Equity Purchase Agreement and Registration Rights Agreement (Details) - Peak One [Member] $ in Thousands |
Jan. 12, 2018
USD ($)
shares
|
---|---|
Equity Purchase Agreement And Registration Rights Agreement [Line Items] | |
Common stock at an aggregate price | 5,000,000 |
Issued shares of common stock | 250,000 |
Non-cash expense | $ | $ 135 |
Equity purchase agreement course, terms | 24 months |
Registration statement, description | (i) 88% of the lowest market price of the Common Stock during the ten trading days immediately prior to the date of the respective put date; and (ii) the valuation period, the period of seven trading days immediately following the clearing date associated with the respective drawdown notice; the purchase price per share shall mean the lesser of 88% of the lowest market price of the Common Stock during the valuation period or 88% of the lowest market price of the Common Stock during the initial pricing period. |
Description of trading activities | The put amount requested pursuant to any single put notice must have an aggregate value of not less than $20,000 and a maximum amount up to the lesser of (a) $250,000 or (b) 250% of the average daily trading value of the common stock in the ten (10) trading days immediately preceding the Put Notice. |
Debt and Convertible Debt (Details) - USD ($) $ in Thousands |
Apr. 30, 2018 |
Jul. 31, 2017 |
---|---|---|
Debt Instrument [Line Items] | ||
Total outstanding debt | $ 2,123 | |
Less discount on debt | (93) | |
Total debt net of discount | 2,030 | |
Less debt due within 12 months | (1,530) | |
Long-term portion of debt | 500 | |
Note Payable Five [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | 500 | |
Note Payable Four [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | 650 | |
Note Payable Three [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | 125 | |
Note Payable Two [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | 250 | |
Note Payable One [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | 250 | |
Note Payable Six [Member] | ||
Debt Instrument [Line Items] | ||
Total outstanding debt | $ 348 |
Debt and Convertible Debt (Details 1) |
Apr. 30, 2018 |
Jan. 17, 2018 |
Jan. 12, 2018 |
---|---|---|---|
Debt Instrument [Line Items] | |||
Interest rate | 0.00% | 0.00% | |
Note Payable Two [Member] | |||
Debt Instrument [Line Items] | |||
Interest rate | 12.00% | ||
Debt maturity date | Sep. 15, 2018 | ||
Description of debt maturity date | The Company shall have the right to request that the maturity date to be extended by one (1) additional period of ninety (90) days, until December 14, 2018. | ||
Note Payable Three [Member] | |||
Debt Instrument [Line Items] | |||
Interest rate | 6.00% | ||
Debt maturity date | Feb. 28, 2019 | ||
Note Payable Four [Member] | |||
Debt Instrument [Line Items] | |||
Interest rate | 0.00% | ||
Debt maturity date | May 14, 2018 | ||
Description of debt maturity date | Automatic extension until June 14, 2018 | ||
Note Payable Five [Member] | |||
Debt Instrument [Line Items] | |||
Debt maturity date | Apr. 30, 2020 | ||
Description of debt maturity date | Interest payment for the first twenty-three months with a balloon payment on the twenty-fourth month, maturing April 30, 2020, collateralized byShift8's accounts receivable. Bearing an annual interest rate of prime plus 5.25%, adjusted quarterly on the first of each calendar quarter. However the rate will never be less than 9.50% per annum, a commitment fee of 2% and monthly monitoring fee of .33% of the credit facility. Shift8 is required to maintain the following financial covenants: 1) A consolidated debt service coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, 2) A fixed charge coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, and 3) A tangible net worth, at all times of at least $100,000. | ||
Note Payable Six [Member] | |||
Debt Instrument [Line Items] | |||
Interest rate | 12.00% | ||
Debt maturity date | Jun. 27, 2018 | ||
Note Payable One [Member] | |||
Debt Instrument [Line Items] | |||
Interest rate | 12.00% | ||
Debt maturity date | Sep. 15, 2018 | ||
Description of debt maturity date | The Company shall have the right to request that the maturity date to be extended by one (1) additional period of ninety (90) days, until December 14, 2018 |
Debt and Convertible Debt (Details Textual) - USD ($) $ / shares in Units, $ in Thousands |
1 Months Ended | 9 Months Ended | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Apr. 30, 2018 |
Apr. 27, 2018 |
Mar. 13, 2018 |
Jun. 30, 2018 |
Mar. 31, 2018 |
Feb. 21, 2018 |
Dec. 02, 2017 |
Apr. 30, 2018 |
Jun. 07, 2018 |
May 31, 2018 |
Jan. 17, 2018 |
Jan. 12, 2018 |
Dec. 31, 2017 |
|
Debt and Convertible Debt (Textual) | |||||||||||||
Interest rate | 0.00% | 0.00% | |||||||||||
Debt discount | $ 93 | ||||||||||||
Noncash interest expense | 17 | ||||||||||||
Derivative liability | $ 74 | $ 74 | $ 77 | ||||||||||
Subsequent Event [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Exercise price | $ 0.50 | $ 0.50 | |||||||||||
Pledge and Security Agreement [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Warrants terms | 3 years | ||||||||||||
Warrants to purchase of common stock | 400,000 | ||||||||||||
Exercise price | $ 0.15 | ||||||||||||
Warrant expense | $ 117 | ||||||||||||
Synergy Telecom, Inc. [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 650 | $ 125 | |||||||||||
Interest rate | 0.00% | 6.00% | 0.00% | ||||||||||
Debt maturity date | May 14, 2018 | ||||||||||||
Description of debt maturity date | The Maturity Date will automatically be extended by one (1) additional period of thirty (30) days, until June 14, 2018. | Effective annual interest rate of 6% with 5 quarterly payments and a maturity date of February 28, 2019. | |||||||||||
Description of late fees | A late fee of $3,000 per calendar week will be accessed beginning on May 15, 2018 and will continue until he principal balance is paid in full. We are currently in negotiations with the lender to extend the maturity date, and we are currently paying a $3,000 per week late fee. | ||||||||||||
Shift8 Networks, Inc. [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 500 | $ 348 | |||||||||||
Interest rate | 5.25% | 12.00% | 5.25% | ||||||||||
Debt maturity date | Apr. 30, 2020 | Jun. 27, 2018 | |||||||||||
Debt instrument, description of variable rate basis | The rate will never be less than 9.50% per annum. In the event of default, the interest rate will be the maximum nonusurious rate of interest per annum permitted by whichever of applicable United States federal law or Louisiana law permits the higher interest rate. Shift8 agreed to pay the lender a commitment fee of 1.00% upon payment of the first interest payment under the credit facility and 1.00% on the first anniversary of the credit facility. In addition, Shift8 agreed to pay a monitoring fee of 0.33% of the credit facility, payable in arrears monthly. Shift8 also agreed to pay an over-advance fee of 3.00% of the amount advanced in excess of the borrowing base or maximum amount of the credit facility, payable in arrears monthly. Shift8 is required to maintain the following financial covenants: 1) A consolidated debt service coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, 2) A fixed charge coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, and 3) A tangible net worth, at all times of at least $100,000. | ||||||||||||
Shift8 Networks, Inc. [Member] | Subsequent Event [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 200 | ||||||||||||
Promissory Notes One [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Warrants to purchase of common stock | 100,000 | 100,000 | |||||||||||
Exercise price | $ 0.50 | $ 0.50 | |||||||||||
Promissory Notes One [Member] | Pledge and Security Agreement [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 150 | ||||||||||||
Debt maturity date | Jun. 27, 2018 | ||||||||||||
Promissory Notes [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Warrants to purchase of common stock | 300,000 | ||||||||||||
Exercise price | $ 0.10 | ||||||||||||
Promissory Notes [Member] | Pledge and Security Agreement [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 200 | ||||||||||||
Debt maturity date | May 31, 2018 | ||||||||||||
Debt [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Promissory note | $ 200 | $ 250 | $ 35 | ||||||||||
Interest rate | 12.00% | 12.00% | 5.00% | ||||||||||
Debt maturity date | Apr. 13, 2018 | Sep. 15, 2018 | Mar. 02, 2018 | ||||||||||
Warrants terms | 3 years | 3 years | |||||||||||
Warrants to purchase of common stock | 80,000 | 300,000 | |||||||||||
Exercise price | $ 0.15 | $ 0.10 | |||||||||||
Description of debt maturity date | The Company shall have the right to request that the maturity date to be extended by one (1) additional period of ninety (90) days, until December 14, 2018. | ||||||||||||
Warrant expense | $ 125 | ||||||||||||
Description of conversion price | In addition, on March 15, 2018, the Company entered into a Note Conversion Agreement (the "Agreement") with the Note holders, whereby, the holders may elect to convert up to 50% of the principal amount outstanding on the Notes into Common Stock of Digerati at any time after 90 days of funding the Notes. The Conversion Price shall be the greater of: (i) the Variable Conversion Price (as defined herein) or (ii) the Fixed Conversion Price (as defined herein). The "Variable Conversion Price" shall be equal to the average closing price for Digerati's Common Stock (the "Shares") for the ten (10) Trading Day period immediately preceding the Conversion Date. "Trading Day" shall mean any day on which the Common Stock is tradable for any period on the OTCQB, or on the principal securities exchange or other securities market on which the Common Stock is then being traded. The "Fixed Conversion Price" shall mean $0.50. | ||||||||||||
Promissory Notes Two [Member] | |||||||||||||
Debt and Convertible Debt (Textual) | |||||||||||||
Warrants to purchase of common stock | 300,000 | 300,000 | |||||||||||
Exercise price | $ 0.15 | $ 0.15 |
Subsequent Events (Details) |
9 Months Ended |
---|---|
Apr. 30, 2018 | |
Subsequent Events [Abstract] | |
Expected dividend yield | 0.00% |
Expected stock price volatility | 162.72% |
Risk-free interest rate | 2.78% |
Expected term | 5 years |
Subsequent Events (Details 1) - USD ($) $ in Thousands |
1 Months Ended | |
---|---|---|
May 02, 2018 |
Dec. 01, 2017 |
|
Synergy Telecom, Inc. [Member] | ||
Business Acquisition [Line Items] | ||
Total identifiable net assets | $ 425 | |
Total Purchase price | $ 425 | |
Subsequent Event [Member] | T3 Communications, Inc. [Member] | ||
Business Acquisition [Line Items] | ||
Cash | $ 250 | |
Accounts receivable | 323 | |
Intangible assets and Goodwill | 2,569 | |
Property and equipment, net | 568 | |
Other Assets | 329 | |
Total identifiable net assets | 4,039 | |
Less: liabilities assumed | (827) | |
Total Purchase price | $ 3,212 |
Subsequent Events (Details 3) - USD ($) $ / shares in Units, $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Apr. 30, 2018 |
Apr. 30, 2017 |
Apr. 30, 2018 |
Apr. 30, 2017 |
|
Revenue | $ 196 | $ 50 | $ 403 | $ 137 |
Income (loss) from operations | (2,452) | (1,556) | ||
Net income (loss) | $ (708) | $ (562) | $ (2,547) | $ (1,556) |
Earnings (loss) per common share-Basic and Diluted | $ (0.06) | $ (0.08) | $ (0.26) | $ (0.26) |
Pro Forma [Member] | ||||
Revenue | $ 4,247 | $ 3,995 | ||
Income (loss) from operations | (2,236) | (1,367) | ||
Net income (loss) | $ (2,425) | $ (1,676) | ||
Earnings (loss) per common share-Basic and Diluted | $ (0.25) | $ (0.28) |
Q; #(S&I9@!(+GY\X$@ DA250#'LJ]B-DKJL 3#ZC,N- DM)!37OI7\TPP-,
M]5Q3,A7_$RX@,3PHP1RED2ZNI.R=-VIB02F*OXZ[T'$?QIM].L'6 $&AF*;G,8&AJ $WBT-02B/.$+U\@LD^E PX:IC?V[3
M>+OJ6K;=>_^D]7XV]$S=809KWZBG[7#"\RO-<.#T.:N/Y[+Q7JNVK8K^0.-0
M5:VQ%L,/=JA/)MO?;W)S:+O+Q%[7PT'/<--6E_$0*[B?I*W_!U!+ P04
M" #NA4U.!C@][;8! #2 P & 'AL+W=O')DC(@_1Z!\RE& WA+/7=,JD\!%-I &
MOH/Z,9R%CO"J4G4,>MGQWA-0Y^@I.)P2@[> GQU,
)3%Y9W BTB+^/\EKV[ITFE/<\_]$\O&YG
MKM]X)%.YJ1H527WYD$N9IHVFVH]_E5+W9K,1[-__TO[2!E\'\YZ4
5I0/6.%L:N^@B2J! %#D@KI:$CZ3T 0)+ 1KA '2J""-15.?#(*K
M 8H 3.)BQJ))#%PS$% T,K=H=")G@2*WQ(*JJ66$2PL":DOFUA9(-(X&\I1-
M! .7'P34G\RM#9 HG]HD< E"0 W*W?T(B09)MYQ@<*A65)SM_4-Z!WZM[>5G
M,-K?<=;8'LKO\O:"])V(
GPN(XG]O@=\"(9.]1VS=QM$64?XY7/(J4(V04DRU&!)&249&"
MX-^T-@;TYG/G"*F*8Z>OW>6BN44N-[! P^1%'HQ SO;KK;R7--*3+J8(!:NAM^5U=P)NGGL'(< F-*D +TP0+U:[0\DWD()3FJ485[.QQLA*5-55'2BD3]2+X@
M."1A*S#7F",:N/)!;N7%:>;2TG<,2S N50U3)$QXDWF;Z'60);6YYJE43?%=
ME%N_8 SG_'%_!DHL5?)&:"=3!Q;J)$EIM:PQ1*=32<'EI;)ND]Y60)_ <1R+
M^R(K^BJ"6.9(Z)S4V IJIC(EE)E'D=%$,5I&EG.1(+(V6$(KH-)NCS];5]"
MN5R<5709B8BD%,<=7G7E:KG*.I4H+G_;Z8I[6[O5P0MM-32VJO8:;+/73O<9
MFQVT/=\&]EZ[+W6LQEZ_U!QK4+W5P7/.]
1G'],ID>XHGNA4GXRK^60*\%=T403; 1Z%X/
M #K%"ABS*"\)YF9X4HMO^+J@UB5%Q@7497EQI(;1FLNWVR*2:O<;2#HVG5-D
ML';6:?.;T?=O-%V%W-44% ML+V@T6-"V)]BK.&V6'29K:CM%XLL7W"PV&D(]
M)"!,QD^.VU@TW]BP37)*FQ:D3>R
I*X+U6M]-I'?<'+U\+
MW/(1JW+@X6]8#MQ<@541G/.#"PQ$KJL++F+G5!3M,L>B:UAS9!X)