XML 28 R38.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Details Textual 2) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jul. 17, 2018
Mar. 15, 2018
Jan. 17, 2018
Jan. 12, 2018
Jun. 30, 2019
Mar. 29, 2019
Dec. 27, 2018
Jun. 19, 2018
Oct. 31, 2019
Oct. 31, 2018
Jul. 31, 2019
Jul. 31, 2018
Aug. 26, 2019
Jun. 19, 2019
May 10, 2019
Apr. 09, 2019
Mar. 08, 2019
Feb. 12, 2019
Dec. 20, 2018
Nov. 26, 2018
Aug. 02, 2018
Jul. 25, 2018
Mar. 31, 2018
Unamortized discount                 $ 15,000                            
Derivative liability                 1,302,000   $ 927,000                        
Derivative loss                 465,046   73,991                        
Debt discount                 324,000 $ 259,000                          
Fair value amount                   $ 47,000                          
Black Scholes Valuation [Member]                                              
Amortized to interest expense                 1,475                            
Recognized discount on promissory notes                 5,823   7,298                        
Convertible debt non-derivative [Member]                                              
Promissory notes               $ 272,000                             $ 250,000
Annual interest rate               10.00%                             12.00%
Debt maturity date             Sep. 14, 2019 Oct. 04, 2019                              
Warrants issued               255,000                              
Warrant term               3 years                              
Warrant exercise price               $ 0.10                              
Recognized discount on promissory notes                 40,000                            
Principal amount outstanding                 500,000                            
Unamortized discount                 26,666   $ 0                        
Debt conversion, description   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. In conjunction with the notes, the Company issued 300,000 warrants, the warrants vested at time of issuance. The warrants have a term of 3 years, with an exercise price of $0.10. Under a Black-Scholes valuation the relative fair market value of the warrants at time of issuance was approximately $126,538 and was recognized as a discount on the promissory notes.         In addition, as part of the amendment, the Company agreed to modify the "Fixed Conversion Price" to $0.35, all other terms under the Promissory Notes remained the same. We accounted for the extensions to the Notes as debt modifications and not extinguishment of debt since the changes in fair value are not substantial in accordance with ASC 470-50. Subsequently, on October 7, 2019, the holders agreed to extend the maturity date until March 30, 2020. In addition, as part of the amendments, the Company agreed to issue 400,000 shares of common stock. The shares were recorded as debt discount and amortized over the remaining term of the notes.                                
Issued of common stock shares                     375,000                        
Accrued interest                     $ 60,000                        
Convertible debt non-derivative [Member] | Second Amendment [Member]                                              
Amortized to interest expense                 8,662                            
Debt maturity date         Nov. 30, 2019                                    
Principal amount outstanding                 272,000   272,000                        
Unamortized discount                 2,898   11,560                        
Issued of common stock shares         85,000                                    
Debt discount         $ 14,450                                    
Convertible debt non-derivative [Member] | First Amendment [Member]                                              
Amortized to interest expense           $ 17,425                                  
Debt maturity date           Jun. 30, 2019                                  
Unamortized discount                     0                        
Issued of common stock shares           85,000                                  
Debt discount           $ 17,425                                  
Convertible debt non-derivative [Member] | Black Scholes Valuation [Member]                                              
Amortized to interest expense                     109,552 $ 8,848                      
Recognized discount on promissory notes               $ 118,400                              
Unamortized discount                     109,552 0                      
Convertible debt - derivative [Member]                                              
Promissory notes       $ 600,000                                      
Annual interest rate       0.00%                                      
Convertible debentures                                           $ 620,000  
First Debenture [Member]                                              
Promissory notes     $ 200,000                                        
Annual interest rate     0.00%                                        
Recognized discount on promissory notes     $ 40,400                                        
Principal amount outstanding $ 120,000                                            
Derivative liability 112,000                                            
Derivative loss 32,000                                            
Debt discount 80,000                                            
Purchase price of debentures $ 156,000   180,000                                        
Legal and compliance fees     6,000                                        
Paid in other closing costs     $ 14,400                                        
First Debenture [Member] | Peak One [Member]                                              
Amortized to interest expense       $ 16,000                                      
Principal amount outstanding       $ 56,000         0   0 80,000             $ 20,000 $ 20,000 $ 40,000    
Unamortized discount                 0   0 80,000                      
Issued of common stock shares 250,000                                   356,007 139,860      
Debt discount $ 80,000               0   0                        
Fair value amount $ 0                                            
Second Debenture [Member] | Peak One [Member]                                              
Promissory notes                 0   $ 50,000                        
Annual interest rate                     0.00%                        
Amortized to interest expense                 29,214                            
Recognized discount on promissory notes                       22,000                      
Principal amount outstanding                 $ 25,000   $ 50,000 220,000 $ 25,000 $ 50,000 $ 50,000 $ 25,000 $ 25,000 $ 20,000          
Unamortized discount                     $ 29,214 192,798                      
Derivative liability                       $ 189,171                      
Debt conversion, description                     (i) $0.50 (the "Fixed Conversion Price") , or (ii) 70% of the lowest closing bid price of the Company's Common Stock during the twenty (20) Trading Days immediately preceding the date of the date of conversion of the Debentures (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 ("OTCP") at the time of conversion, then seventy percent (70%) shall automatically adjust to sixty-five percent (65%) of the lowest closing bid price (as reported by Bloomberg LP) of the Common Stock for the twenty (20) Trading Days immediately preceding the date of conversion of the Debentures), subject in each case to equitable adjustments resulting from any stock splits, stock dividends, recapitalizations or similar events. (the "Alternate Conversion Price")                        
Convertible debt outstanding, description                     (i) pursue remedies against the Company in accordance with any of the Holder's rights, (ii) increase the interest rate applicable to the Debentures to the lesser of eighteen percent (18%) per annum and the maximum interest rate allowable under applicable law, (iii) in the case of an Event of Default under Section 10(e)(ii)(1) based on the Company's failure to be DWAC Operational, increase the Principal Amount to an amount equal to one hundred ten percent (110%) of the then-outstanding Principal Amount, (iv) in the case of an Event of Default under Section 10(d)(i), increase the Principal Amount to an amount equal to one hundred twenty percent (120%) of the then-outstanding Principal Amount and an additional ten percent (10%) discount shall be factored into the Conversion Price until this Debenture is no longer outstanding, (v) in the case of an Event of Default under Section 10(d)(i) through (v), increase the Principal Amount of the relevant Holder's Debenture by One Thousand Dollars and 00/100 ($500.00) for each day the related failure continues, (vi) in the case of an Event of Default under Section 10(d)(ii) through (v) arising from an untimely delivery to the Holder of Conversion Shares or shares of Common Stock in de-legended form, if the closing bid price of the Common Stock on the Trading Day immediately prior to the actual date of delivery of Conversion Shares or de-legended shares, as the case may be, is less than the closing bid price on the Trading Day immediately prior to the date when Conversion Shares or de-legended shares were required to be delivered, increase the Principal Amount of the relevant Holder's Debenture by an amount per share equal to such difference, and (vii) following the expiration of the applicable grace period (if any), at the option and discretion of the Holder, accelerate the full indebtedness under this Debenture, in an amount equal to one hundred forty percent (140%) of the outstanding Principal Amount and accrued and unpaid interest (the "Acceleration Amount"), whereupon the Acceleration Amount shall be immediately due and payable, without presentment, demand, protest or notice of any kinds, all of which are hereby expressly waived, anything contained herein, in the Securities Purchase Agreement or in any other note or instruments to the contrary notwithstanding. In the case of an Event of Default under Section 10(d)(ii), the Holder may either (i) declare the Acceleration Amount to exclude the Conversion Amount that is the subject of the Event of Default, in which case the Acceleration Amount shall be based on the remaining Principal Amount and accrued interest (if any), in which case the Company shall continue to be obligated to issue the Conversion Shares, or (ii) declare the Acceleration Amount to include the Conversion Amount that is the subject of the Event of Default, in which case the Acceleration Amount shall be based on the full Principal Amount, including the Conversion Amount, and accrued interest (if any), whereupon the Notice of Conversion shall be deemed withdrawn.                        
Issued of common stock shares                 831,669     130,000 416,666 713,266 713,266 356,633 356,633 475,511          
Debt discount                 $ 0   $ 29,214                        
Purchase price of debentures                       $ 198,000                      
Legal and compliance fees                       5,000                      
Fair value amount                       $ 3,627                      
Convertible debt redemption, description                     (i) if the Redemption Date (as defined below) is ninety (90) days or less from the date of issuance of this Debenture, One Hundred Ten percent (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 one ninety-one (91) days from the date of issuance of this Debenture and less than or equal to one hundred twenty (120) days from the date of issuance of this Debenture, One Hundred Fifteen percent (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 one hundred twenty one (121) days from the date of issuance of this Debenture and less than or equal to one hundred fifty (150) days from the date of issuance of this Debenture, One Hundred Twenty percent (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 one hundred fifty one (151) days from the date of issuance of this Debenture and less than or equal to one hundred eighty (180) days from the date of issuance of this Debenture, One Hundred Thirty percent (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 one hundred eighty one (181) days from the date of issuance of this Debenture, One Hundred Forty percent (140%) of the sum of the Principal Amount so redeemed plus accrued interest, if any. The date upon which the Debentures are redeemed and paid shall be referred to as the "Redemption Date".