UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
[
For the quarterly period ended
For the transition period from _____ to _____
Commission File Number
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
(Registrant's telephone number, including area code)
_________________________________________________________________________
(Former name, former address and former fiscal year, if changes since last report)
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.
[X]
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted 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 and post such files).
[X]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer |
[ ] |
|
Accelerated filer [ ] |
|
|
[ ] |
|
|
| [ ] |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act
[ ] Yes [ ] No
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
[ ] Yes [X]
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer's class of common stock, as of the latest practicable date:
The number of shares outstanding of the registrant's common stock, par value $0.001, as of April 12, 2022 was
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements.
Condensed Consolidated Interim Financial Statements
Destiny Media Technologies Inc.
(Unaudited)
(Expressed in United States dollars)
Destiny Media Technologies Inc.
CONDENSED CONSOLIDATED INTERIM BALANCE SHEETS
(Expressed in United States Dollars)
Unaudited
As at,
| February 28, | August 31, | |||||
| 2022 | 2021 | |||||
| $ | $ | |||||
| ASSETS | ||||||
| Current | ||||||
| Cash and cash equivalents | ||||||
| Accounts receivable, net of allowance for doubtful accounts of $ |
||||||
| Other receivables | ||||||
| Prepaid expenses | ||||||
| Total current assets | ||||||
| Deposits | ||||||
| Property and equipment, net [note 4] | ||||||
| Intangible assets, net [note 4] | ||||||
| Right of use asset [note 5] | ||||||
| Total assets | ||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
| Current | ||||||
| Accounts payable | ||||||
| Accrued liabilities | ||||||
| Deferred revenue | ||||||
| Current portion of operating lease liability [note 5] | ||||||
| Total current liabilities | ||||||
| Total liabilities | ||||||
| Contingencies [note 7] | ||||||
| Stockholders' equity | ||||||
| Common stock, par value $ |
||||||
| Authorized: Issued and outstanding: [August 31, 2021 - issued and outstanding |
||||||
| Additional paid-in capital [note 6] | ||||||
| Accumulated deficit | ( |
) | ( |
) | ||
| Accumulated other comprehensive loss | ( |
) | ( |
) | ||
| Total stockholders' equity | ||||||
| Total liabilities and stockholders' equity |
See accompanying notes
Destiny Media Technologies Inc.
(Expressed in United States dollars)
Unaudited
| Three Months | Three Months | Six Months | Six Months | |||||||||
| Ended | Ended | Ended | Ended | |||||||||
| February 28, | February 28, | February 28, | February 28, | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| $ | $ | $ | $ | |||||||||
| Service revenue [note 10] | ||||||||||||
| Cost of revenue | ||||||||||||
| Hosting costs | ||||||||||||
| Internal engineering support | ||||||||||||
| Customer support | ||||||||||||
| Third Party and transactions costs | ||||||||||||
| Gross Margin | ||||||||||||
| Operating expenses | ||||||||||||
| General and administrative | ||||||||||||
| Sales and marketing | ||||||||||||
| Product development | ||||||||||||
| Depreciation and amortization | ||||||||||||
| Income (loss) from operations | ( |
) | ( |
) | ( |
) | ||||||
| Other income | ||||||||||||
| Interest income | ||||||||||||
| Gain on disposal of assets [notes 4 and 5] | ||||||||||||
| Net income (loss) | ( |
) | ( |
) | ( |
) | ||||||
| Net income (loss) per common share, basic and diluted |
( |
) | ( |
) | ( |
) | ||||||
| Weighted average common shares outstanding: | ||||||||||||
| Basic and diluted |
See accompanying notes
Destiny Media Technologies Inc.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Expressed in United States dollars)
Unaudited
| Three Months | Three Months | Six Months | Six Months | |||||||||
| Ended | Ended | Ended | Ended | |||||||||
| February 28, | February 28, | February 28, | February 28, | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| $ | $ | $ | $ | |||||||||
| Net income (loss) for the period | ( |
) | ( |
) | ( |
) | ||||||
| Other comprehensive income (loss) | ||||||||||||
| Foreign currency translation adjustments | ( |
) | ||||||||||
| Comprehensive income (loss) | ( |
) | ( |
) |
See accompanying notes
Destiny Media Technologies Inc.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Expressed in United States dollars)
Unaudited
Three month periods ended February 28, 2022 and February 28, 2021
| Accumulated | Total | |||||||||||||||||
| Additional | other | stockholders' | ||||||||||||||||
| Common stock | paid-in | Accumulated | comprehensive | equity | ||||||||||||||
| Shares # | Amount | Capital | Deficit | Loss | ||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||
| Balance, November 30, 2021 | ( |
) | ( |
) | ||||||||||||||
| Total comprehensive income (loss) | - | - | - | ( |
) | ( |
) | |||||||||||
| Stock based compensation [note 6] | - | - | - | - | ||||||||||||||
| Stock options repurchased and retired | - | - | ( |
) | ( |
) | ||||||||||||
| Common shares retired | ( |
) | ( |
) | ( |
) | - | - | ( |
) | ||||||||
| Balance, February 28, 2022 | ( |
) | ( |
) | ||||||||||||||
| Balance, November 30, 2020 | ( |
) | ( |
) | ||||||||||||||
| Total comprehensive income (loss) | - | - | - | ( |
) | |||||||||||||
| Stock based compensation [note 6] | - | - | - | |||||||||||||||
| Common shares retired | ( |
) | ( |
) | ( |
) | - | - | ( |
) | ||||||||
| Balance, February 28, 2021 | ( |
) | ( |
) | ||||||||||||||
See accompanying notes
Destiny Media Technologies Inc.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Expressed in United States dollars)
Unaudited
Six month periods ended February 28, 2022 and 2021
| Accumulated | Total | |||||||||||||||||
| Additional | other | stockholders' | ||||||||||||||||
| Common stock | paid-in | Accumulated | comprehensive | equity | ||||||||||||||
| Shares | Amount | Capital | Deficit | Loss | ||||||||||||||
| # | $ | $ | $ | $ | $ | |||||||||||||
| Balance, August 31, 2021 | ( |
) | ( |
) | ||||||||||||||
| Total comprehensive income (loss) | - | - | - | ( |
) | ( |
) | ( |
) | |||||||||
| Stock based compensation [note 6] | - | - | - | - | ||||||||||||||
| Stock options repurchased and retired | - | - | ( |
) | ( |
) | ||||||||||||
| Common shares retired | ( |
) | ( |
) | ( |
) | - | - | ( |
) | ||||||||
| Balance, February 28, 2022 | ( |
) | ( |
) | ||||||||||||||
| Balance, August 31, 2020 | ( |
) | ( |
) | ||||||||||||||
| Total comprehensive income (loss) | - | - | - | |||||||||||||||
| Stock based compensation [note 6] | - | - | - | - | ||||||||||||||
| Common shares retired | ( |
) | ( |
) | ( |
) | - | - | ( |
) | ||||||||
| Balance, February 28, 2021 | ( |
) | ( |
) | ||||||||||||||
See accompanying notes
Destiny Media Technologies Inc.
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CASH FLOWS
| Six month periods ended February 28, 2022 and 2021 | (Expressed in United States dollars) | |||||
| 2022 | 2021 | |||||
| $ | $ | |||||
| OPERATING ACTIVITIES | ||||||
| Net income (loss) | ( |
) | ||||
| Items not involving cash: | ||||||
| Depreciation and amortization [note 4] | ||||||
| Stock-based compensation | ||||||
| Allowance for doubtful accounts | ( |
) | ||||
| Gain on disposal of assets | ( |
) | ||||
| Unrealized foreign exchange (gain) loss | ( |
) | ||||
| Changes in non-cash working capital: | ||||||
| Accounts receivable | ||||||
| Other receivables | ( |
) | ( |
) | ||
| Prepaid expenses and deposits | ( |
) | ||||
| Accounts payable | ( |
) | ||||
| Accrued liabilities | ( |
) | ||||
| Deferred revenue | ( |
) | ( |
) | ||
| Operating lease liability | ( |
) | ( |
) | ||
| Net cash provided by operating activities | ||||||
| INVESTING ACTIVITIES | ||||||
| Sale of short-term investments, net | ||||||
| Development of software | ( |
) | ||||
| Purchase of property, equipment, and intangibles | ( |
) | ( |
) | ||
| Net cash provided by (used in) investing activities | ( |
) | ||||
| FINANCING ACTIVITY | ||||||
| Repurchase of common stock for retirement | ( |
) | ( |
) | ||
| Repurchase of stock options for retirement | ( |
) | ||||
| Net cash used in financing activity | ( |
) | ( |
) | ||
| Effect of foreign exchange rate changes on cash | ( |
) | ||||
| Net increase (decrease) in cash and cash equivalents | ( |
) | ||||
| Cash and cash equivalents, beginning of period | ||||||
| Cash and cash equivalents, end of period | ||||||
| Supplementary disclosure | ||||||
| Interest paid | ||||||
| Income taxes paid | ||||||
See accompanying notes
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
1. ORGANIZATION
Destiny Media Technologies Inc. (the "Company") was incorporated in August 1998 under the laws of the State of Colorado and the corporate jurisdiction was changed to Nevada effective October 8, 2014. The Company develops technologies that allow for the distribution over the internet of digital media files in either a streaming or digital download format. The technologies are proprietary. The Company operates out of Vancouver, BC, Canada and serves customers predominantly located in the United States, Europe and Australia.
The Company's stock is listed for trading under the symbol "DSNY" on the OTCQB U.S. in the United States, under the symbol "DSY" on the TSX Venture Exchange and under the symbol "DME" on the Berlin, Frankfurt, Xetra and Stuttgart exchanges in Germany.
2. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated interim financial statements have been prepared by management in accordance with accounting principles generally accepted in the United States for interim financial information pursuant to the rules and regulations of the United States Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by United States generally accepted accounting principles for annual financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended February 28, 2022 are not necessarily indicative of the results that may be expected for the year ended August 31, 2022.
The balance sheet at August 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by United States generally accepted accounting principles for annual financial statements.
For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's annual report on Form 10-K for the year ended August 31, 2021.
COVID-19 Pandemic
In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It has also disrupted the normal operations of many businesses, including the Company's. This outbreak could decrease spending, adversely affect demand for the Company's product and harm the Company's business and results of operations. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company's business or results of operations at this time.
1 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
3. SHORT TERM INVESTMENTS
The Company's short-term investments consists of one-year Guaranteed Investment Certificates with a major Canadian financial institution that earn interest at variable interest rates ranging from
4. PROPERTY AND EQUIPMENT AND INTANGIBLES
| Accumulated | Net book | ||||||||
| Cost | amortization | value | |||||||
| $ | $ | $ | |||||||
| February 28, 2022 | |||||||||
| Property and equipment | |||||||||
| Furniture and fixtures | |||||||||
| Computer hardware | |||||||||
| Computer software | |||||||||
| Leasehold improvement | |||||||||
| Intangibles | |||||||||
| Software under development | |||||||||
| Patents, trademarks, and lists | |||||||||
2 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
4. PROPERTY AND EQUIPMENT AND INTANGIBLES (cont'd)
| Accumulated | Net book | ||||||||
| Cost | amortization | value | |||||||
| August 31, 2021 | $ | $ | $ | ||||||
| Property and equipment | |||||||||
| Furniture and fixtures | |||||||||
| Computer hardware | |||||||||
| Computer software | |||||||||
| Leasehold improvements | |||||||||
| Intangibles | |||||||||
| Software under development | |||||||||
| Patents, trademarks, and lists | |||||||||
Depreciation and amortization for the three and six-month periods ended February 28, 2022 was $
On January 31, 2022, the Company exited the lease of office space (Note 5). Accordingly, leasehold fixtures and fittings were disposed of and a loss of $
5. RIGHT OF USE ASSET
The Company entered into a lease agreement commencing July 1, 2017 and expiring June 30, 2022 consisting of approximately 6,600 square feet of office space. The Company mutually ended the lease agreement early effective January 31, 2022.
On adoption of ASC 842, Lease Accounting, the Company recognized right-of-use assets and a corresponding increase in lease liabilities, in the amount of $
| Right of Use Asset Continuity | February 28, 2022 | August 31, 2021 | ||||
| $ | $ | |||||
| Balance, September 1 | ||||||
| Depreciation | ( |
) | ( |
) | ||
| Exit of Operating Lease | ( |
) | ||||
| Foreign Currency Translation Adjustment | ( |
) | ||||
| Balance, End of Period |
3 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
5. RIGHT OF USE ASSET (cont'd)
The Company has operating lease payments committed as follows:
| $ | ||||||
| 2022 | ||||||
| Total lease payments payable | ||||||
| Less amounts representing interest | ||||||
| Total Operating Lease Liability | ||||||
| Less current portion of operating lease liability | ||||||
| Long term portion of operating lease liability |
|
Operating Lease Liability Continuity |
February 28, 2022 | August 31, 2021 | ||||
| $ | $ | |||||
| Balance, September 1 | ||||||
| Less Lease Payments | ( |
) | ( |
) | ||
| Interest | ||||||
| Exit of Operating Lease | ( |
) | ||||
| Foreign Currency Translation Adjustment | ( |
) | ||||
| Balance, End of Period |
During the three and six-month periods ended February 28, 2022 the Company recorded depreciation expense of $
4 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
6. STOCKHOLDERS' EQUITY
[a] Common stock issued and authorized
The Company is authorized to issue up to
On January 15, 2021, the Company commenced a Normal Course Issuer Bid ("NCIB"), pursuant to which the Company may purchase up to a maximum of
[b] Stock option plans
The Company has a stock option plan, namely the 2015 Stock Option Plan (the "2015 Plan"), under which up to
The options generally vest over a range of periods from the date of grant, some are immediate, and others are 12 or 24 months. Any options that do not vest as the result of a grantee leaving the Company are forfeited and the common shares underlying them are returned to the reserve. The options generally have a contractual term of five years.
5 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
6. STOCKHOLDERS' EQUITY (cont'd.)
[b] Stock option plans (cont'd.)
Stock-Based Payment Award Activity
A summary of stock option activity under the Plans as of February 28, 2022, and changes during the period then ended is presented below:
| Weighted | ||||||||||||
| Weighted | Average | Aggregate | ||||||||||
| Average | Remaining | Intrinsic | ||||||||||
| Exercise Price | Contractual | Value | ||||||||||
| Options | Shares | $ | Term | $ | ||||||||
| Outstanding at August 31, 2020 | ||||||||||||
| Granted | ||||||||||||
| Forfeited | ( |
) | ||||||||||
| Exercised | ( |
) | ||||||||||
| Outstanding at February 28, 2022 | ||||||||||||
| Exercisable at February 28, 2022 |
The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company's common stock for the options that were in-the-money at February 28, 2022.
The following table summarizes information regarding the non-vested options outstanding as of February 28, 2022 and changes during the period then ended:
|
Weighted |
||||||
| Number of Options | Fair Value | |||||
| $ | ||||||
| Non-vested options at August 31, 2021 | ||||||
| Granted | ||||||
| Vested | ( |
) | ||||
| Forfeited | ( |
) | ( |
) | ||
| Non-vested options at February 28, 2022 |
As of February 28, 2022, there was $
6 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
6. STOCKHOLDERS' EQUITY (cont'd.)
[b] Stock option plans (cont'd.)
During the six months ended February 28, 2022, the total stock-based compensation expense is reported in the statement of comprehensive income (loss) as follows:
| 2022 | 2021 | |||||
| $ | $ | |||||
| Stock-based compensation | ||||||
| General and administrative | ||||||
| Sales and marketing | ||||||
| Product development | ||||||
| Total stock-based compensation |
Valuation Assumptions
The fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model based on the following assumptions:
| 2022 | 2021 | |||||
| Expected term of stock options (years) | ||||||
| Expected volatility | ||||||
| Risk-free interest rate | ||||||
| Dividend yields | ||||||
| Weighted average grant date fair value | $ | $ |
Expected volatilities are based on historical volatility of the Company's stock. The Company uses historical data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods within the contractual life of the options is based on US Treasury bill rates in effect at the time of grant.
7 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
6. STOCKHOLDERS' EQUITY (cont'd.)
[c] Employee Stock Purchase Plan
The Company's 2011 Employee Stock Purchase Plan (the "Plan") became effective on February 22, 2011. Under the Plan, employees of the Company are able to contribute up to 5% of their annual salary into a pool which is matched equally by the Company in order to purchase Company shares under certain terms. Directors are able to contribute a maximum of $
During the six month period ended February 28, 2022, the Company recognized compensation expense of $
[d] Earnings Per Share
Net income (loss) per common share (basic) is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Net income per common share (diluted) is calculated by dividing net income for the period by the weighted average number of common shares outstanding during the period, plus the dilutive effect of outstanding common share equivalents. This method requires that the dilutive effect of outstanding options and warrants issued be calculated using the treasury stock method. Under the treasury stock method, all common share equivalents have been exercised at the beginning of the period (or at the time of issuance, if later), and that the funds obtained thereby were used to purchase common shares of the Company at the average trading price of common shares during the period, but only if dilutive. For the three and six-month periods ended February 28, 2022 and 2021 the outstanding options, in the amount of
8 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
7. CONTINGENCIES
The Company is subject to claims and legal proceedings that arise in the ordinary course of business. Such matters are inherently uncertain, and there can be no guarantee that the outcome of any such matter will be decided favorably to the Company or that the resolution of any such matter will not have a material adverse effect upon the Company's financial statements. The Company does not believe that any of such pending claims and legal proceedings will have a material adverse effect on its consolidated financial statements.
On September 5, 2017, the Company's former President and Chief Executive Officer filed a Notice of Civil Claim in the Supreme Court of British Columbia against the Company, its subsidiaries, independent directors and current Chief Executive Officer, claiming damages for conspiracy, breach of contract, wrongful dismissal, defamation and aggravated and punitive damages. The Company believes the claims are without merit and is defending itself against the claims. The quantum of loss, if any, is not determinable at this time and management believes it is unlikely that the outcome of this matter will have an adverse impact on its results of operations, cash flows and financial condition.
8. NEW ACCOUNTING PRONOUNCEMENTS
Recently Adopted Accounting Standards
None.
9 |
| Destiny Media Technologies Inc. |
| NOTES TO CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS |
| As at February 28, 2022 |
9. CONCENTRATIONS AND ECONOMIC DEPENDENCE
The Company operates solely in the digital media software segment and all revenue from its products and services are made in this segment.
Revenue from external customers, by product and location of customer, is as follows:
| Three Months Ended | Six Months Ended | |||||||||||
| February 28 | February 28 | February 28 | February 28 | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||
| $ | $ | $ | $ | |||||||||
| Play MPE® | ||||||||||||
| North America | ||||||||||||
| Europe | ||||||||||||
| Australasia | ||||||||||||
| Africa | ||||||||||||
| Total Play MPE® | ||||||||||||
| Clipstream ® | ||||||||||||
| North America | ||||||||||||
| Total revenue | ||||||||||||
Revenue in the above table is based on location of the customer's billing address. Some of these customers have distribution centers located around the globe and distribute around the world. During the six months ended February 28, 2022, the Company generated
It is in management's opinion that the Company is not exposed to significant credit risk.
As at February 28, 2022, one customer represented $
The Company has substantially all its assets in Canada and its current and planned future operations are, and will be, located in Canada.
10. SUBSEQUENT EVENTS
On March 24, 2022, the Company entered into a twelve month office license agreement effective April 1, 2022 for $
FORWARD LOOKING STATEMENTS
The following discussion should be read in conjunction with the accompanying financial statements and notes thereto included within this Quarterly Report on Form 10-Q. In addition to historical information, the information in this discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These forward-looking statements involve risks and uncertainties, including statements regarding the Company's capital needs, business strategy and expectations. Any statements contained herein that are not statements of historical facts may be deemed to be forward-looking statements.
In some cases, you can identify forward-looking statements by terminology such as "may", "will", "should", "expect", "plan", "intend", "anticipate", "believe", estimate", "predict", "potential" or "continue", the negative of such terms or other comparable terminology. Actual events or results may differ materially. In evaluating these statements, you should consider various factors described in this Quarterly Report, including the risk factors under "Item 1A. Risk Factors." of part II, and, from time to time, in other reports the Company files with the Securities and Exchange Commission. These factors may cause the Company's actual results to differ materially from any forward-looking statement. The Company disclaims any obligation to publicly update these statements or disclose any difference between its actual results and those reflected in these statements. Such information constitutes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.
OVERVIEW AND CORPORATE BACKGROUND
Destiny Media Technologies Inc. was incorporated in August 1998 under the laws of the State of Colorado and the corporate jurisdiction was changed to Nevada effective October 8, 2014. We carry out our business operations through our wholly owned subsidiary, Destiny Software Productions Inc., a British Columbia company that was incorporated in 1992, MPE Distribution, Inc. a Nevada company that was incorporated in 2007 and Sonox Digital Inc. incorporated under the Canada Business Corporations Act in 2012. The "Company", "Destiny Media", "Destiny", "we" or "us" refers to the consolidated activities of all four companies.
Our principal executive office is located at 601 - 189 National Ave, Vancouver, British Columbia V6A 4L8. Our telephone number is (604) 609-7736 and our facsimile number is (604) 609-0611.
Our common stock trades on TSX Venture Exchange in Canada under the symbol "DSY", on the OTCQB U.S. ("OTCQB") under the symbol "DSNY", and on various German exchanges (Frankfurt, Berlin, Stuttgart and Xetra) under the symbol DME, WKN 935 410.
Our corporate website is located at http://www.dsny.com.
OUR PRODUCTS AND SERVICES
Destiny develops and markets software as a service (SaaS) solutions that solve critical digital distribution and promotion problems for businesses in the music industry. The core of our business is Play MPE®. Play MPE® is a service for promoting and securely distributing broadcast quality audio, video, images, promotional information and other digital content through the internet. The system is currently used by the recording industry for transferring pre-release broadcast quality music, radio shows, and music videos to trusted recipients such as radio stations, media reviewers, VIP's, DJ's, film and TV personnel, sports stadiums and retailers. Music is protected by Play MPE®'s patented proprietary watermarking system which provides watermarks unique to each recipient.
Destiny is currently developing additional functionality and services that are expected to increase the services to existing platform users and therefore expand Play MPE®'s addressable market, or act as catalysts to the Company's sales activities. As well, the Company is investing into research and development on incremental product offerings expected to add addressable market opportunities.
Play MPE®
The Company's core business is the Play MPE® platform. Play MPE® is a two-sided B2B marketplace that enables music labels and artists to distribute promotional content and musical assets on the one side, and for music broadcasting professionals, music curators and music reviewers to discover, download, broadcast and review the music, on the other. Play MPE® provides a software-based tool to assist record labels and artists in marketing their music. Record labels and artists are Play MPE®'s customers and pay for submission into the system. Recipients are provided no charge access to review music. When adding music to the Play MPE® system, record labels are targeting specific industry recipients who review and broadcast their music. With this marketing effort, record labels are targeting an increase in their revenue directly through on-air broadcast royalties, streaming royalties and synchronization revenue (revenue when the reproduction of a song is coordinated with video advertisements, television, or film), and indirect increases in revenue through growing song and artists' popularity (for example concert ticket sales etc.).
Customers range from small independent artists, to the world's largest record labels; (the "Major Record Labels") (Universal Music Group ("Universal"), Warner Music Group "Warner" and Sony Music Entertainment "Sony"). Customers choose Play MPE® for its powerful set of tools, ease of use and its effectiveness in achieving the record label's promotional objectives. Recipients enjoy easy access to desirable music in high quality audio files.
Play MPE® CASTER (Distribution software)
Play MPE®'s Caster is a full-service distribution management system that includes a complete set of operational functions that provide all necessary software tools to enable labels to manage global marketing campaigns. Broadly, these components include administration functions and distribution functions. Administration functions allow management of labels and sub-labels, management of the assets (audio files, video files, and associated cover art, artist information) that are distributed, and management of client-side users and user permissions (roles with selectable capabilities). Distribution management functions offer powerful contacts management capabilities, release creation, distribution announcements and distribution scheduling, digital rights management by release and by recipient, and release replication and its associated scheduling and digital rights management components.
This full suite of tools within Play MPE® was developed for the music industry and in close collaboration with Universal to cater the functions to its global marketing workflow. Many clients do not use the full suite of tools. However, this full set of tools is critical to Universal's global promotional campaign workflow and the core reason Play MPE® distributes internationally for Universal.
Caster is available in English, Spanish, German, Japanese and French.
Play MPE® is a permissions-only access system such that only recipients designated or targeted to receive content obtain access to that content. Record labels can use Play MPE®'s contacts management system to administer recipient lists. Contacts management offers several features that facilitate efficient updates and maintenance actions that are critically important where users maintain a large recipient database, across multiple users, and multiple recipient lists. Absent these features, list maintenance becomes overly cumbersome, inefficient and leads to inaccuracies. The functionality within the contacts management system is critically important to both distribution hubs at Universal and the Play MPE® operations team to efficiently maintain accurate and active recipient lists.
Within Play MPE®'s contacts management platform, the Company's operations team offers for sale carefully curated and actively maintained recipient lists with more than 14,000 music curators around the world. These lists include complete lists in 12 countries, and lists under construction in an additional 38. These selectable lists eliminate the need for our clients to maintain current recipient contact information. These lists offer significant value to all customers, but are necessary for smaller independent labels and artists who do not have the resources to maintain current contacts. Without these curators lists, many sales would not be possible. As active lists in new territories are completed, Play MPE® will grow revenue.
In addition to the contacts management functionality, the Play MPE® product and engineering staff are developing new technical processes to facilitate list development and maintenance. With these technical solutions, it is expected that Play MPE® will expand saleable lists and thereby increase revenue.
Play MPE® Player
Music curators enjoy free access to review and download content through an easy-to-use web-based player or mobile player apps (iOS and Android). Web-players are currently available in 15 different languages; English, Spanish, Swedish, Finnish, Italian, Dutch, Portuguese, French, Japanese, German, Norwegian, Latvian, Lithuanian, Estonian, and Danish.
In developing Play MPE®'s recipient interfaces, the Company's product and engineering teams focus on providing a very positive user experience. Recipients enjoy many features that make it easy to access, collaborate, review, and search for content. Play MPE®'s mobile apps offer off-line listening capabilities, the ability to utilize Google Chromecast and Apple Airplay streaming capabilities, creation of playlists, sorting, flagging and archiving features, and easier to access release metadata. Recipient side satisfaction directly increases activity which directly improves the effectiveness of promotional efforts of record label customers.
Recipients on the Play MPE® platform have a wide variety of personas and include programming directors for internet streaming, satellite or terrestrial radio, retail store broadcasters, sports stadium DJs, clubs, events, music reviews in newspapers or magazines, on-air personalities, music supervisors who program TV, movies, commercials or video games, or "A&R" representatives at larger record labels. Each recipient within the Play MPE® platform has a unique library of music catered and appropriate for that recipient.
Clipstream®
The Company also developed Clipstream® for the online video industry for which it is pursuing strategic alternatives. The Clipstream® Online Video Platform (OVP) is a self-service system, for encoding, hosting and reporting on video playback which can be embedded in third party websites or emails. Playback is currently through the Company's proprietary JavaScript codec engine, which is only available on the internet through the Company. The unique software-based approach to rendering video, has patents claiming initial priority to 2011. This product has incidental revenues and is not supported or marketed.
RESULTS OF OPERATIONS FOR THE THREE AND SIX MONTH PERIODS ENDED FEBRUARY 28, 2022 AND 2021
Revenue
Total revenue for the six months ending February 28, 2022 increased by approximately 1% after adjusting for unfavorable foreign exchange impacts. With a decline in the value of the Euro relative to the US dollar, total revenue for the six month period declined by approximately 1.2% ($2,030,571 in 2022 - $2,054,676 in 2021).
Play MPE® represents virtually all the Company's revenue. Play MPE®'s year to date revenue grew by 1.3% after adjusting for unfavorable exchange impacts but declined by 0.9% with no adjustment.
Foreign currency fluctuations impacted the most recent quarter more strongly. Total revenue for the three-month period ended February 28, 2022 showed a nominal increase of 0.5% after adjusting for foreign exchange but decreased by 3.7% over the comparable quarter in fiscal 2021 to $896,420 (2021 - $930,699) with no adjustment for foreign currency changes.
Operating Expenses
Overview
Our technologies and products are developed and maintained in-house, the majority of our expenditures are on salaries and wages and associated expenses such as office space, supplies and benefits. Our operations are primarily conducted in Canada and therefore, our costs are primarily incurred in Canadian dollars while our revenues are primarily denominated in Euros and US dollars. Thus, operating expenses and the results of operations are impacted, to the extent they are not hedged, by the rise and fall of the relative values of the Canadian dollar to these currencies. The Company maintains a large portion of its financial reserves in Canadian dollars to mitigate the downside risk of adverse exchange rates on its operating expenditures.
Operating costs during the six-month period ended February 28, 2022 increased by 9.6% to $1,812,731 (2021: $1,653,566). The increase in costs is primarily the result of increased staffing. This additional staffing was brought on board to support expanded development of the Play MPE® platform, increase sales and additional operational staff to support expanded technical support and distribution list development. This expanded staffing is focused on items designed to accelerate revenue growth of Play MPE® and expand the addressable market. As a result of the rise in value of the Canadian dollar relative to the US dollar, overall costs grew by 2% for the period ending February 28, 2022.
| General and administrative | 28-Feb | 28-Feb | |||||||||||
| 2022 | 2021 | ||||||||||||
| (6 months) | (6 months) | Change | Change | ||||||||||
| $ | $ | $ | % | ||||||||||
| Bad debt | 11,442 | (4,465 | ) | 15,907 | 356.3% | ||||||||
| Office and miscellaneous | 98,536 | 76,161 | 22,375 | 29.4% | |||||||||
| Foreign exchange (gain)/loss | 6,938 | (16,133 | ) | 23,071 | 143.0% | ||||||||
| Professional fees | 96,539 | 112,988 | (16,449 | ) | (14.6%) | ||||||||
| Rent | 10,790 | 13,750 | (2,960 | ) | (21.5%) | ||||||||
| Telecommunications | 1,851 | 1,609 | 242 | 15.0% | |||||||||
| Travel | 3,127 | 2,488 | 639 | 25.7% | |||||||||
| Wages and benefits | 236,343 | 137,545 | 98,798 | 71.8% | |||||||||
| 465,566 | 323,943 | 141,623 | (4.0%) | ||||||||||
Our general and administrative expenses consist of salaries and related personnel costs including overhead, office rent, and general office supplies. General and administrative costs also include professional fees and general travel expenditures. The decrease in professional fees is due to the timing of litigation proceedings. The increase in salaries and wages relates to increased share purchase plan participate and option grants associated with an expanded board of directors.
| Sales and marketing | 28-Feb | 28-Feb | |||||||||||
| 2022 | 2021 | ||||||||||||
| (6 months) | (6 months) | Change | Change | ||||||||||
| $ | $ | $ | % | ||||||||||
| Advertising and marketing | 65,328 | 14,641 | 50,687 | 346.2% | |||||||||
| Rent | 50,680 | 64,581 | (13,901 | ) | (21.5%) | ||||||||
| Telecommunications | 10,595 | 8,980 | 1,615 | 18.0% | |||||||||
| Wages and benefits | 541,082 | 555,226 | (14,144 | ) | (2.4%) | ||||||||
| 667,685 | 643,428 | 24,257 | 3.8% | ||||||||||
Sales and marketing expenses consist of salaries and related personnel costs including overhead, office rent, and telecommunications costs. Sales and marketing expenses also include advertising and marketing expenditures, which consist of promotional materials, online or print advertising, business development tools, and marketing or business development related travel costs including attendance at conference or trade shows, and record label and client visits. The increase in advertising and marketing expenses is related to increased sponsorship, advertising, and attendance at industry events in the first two quarters.
| Product Development | 28-Feb | 28-Feb | |||||||||||
| 2022 | 2021 | ||||||||||||
| (6 months) | (6 months) | Change | Change | ||||||||||
| $ | $ | $ | % | ||||||||||
| Rent | 40,307 | 51,360 | (11,053 | ) | (21.5%) | ||||||||
| Software services | 37,798 | 35,925 | 1,873 | 5.2% | |||||||||
| Telecommunications | 31,962 | 34,390 | (2,428 | ) | (7.1%) | ||||||||
| Wages and benefits | 515,667 | 513,805 | 1,862 | 0.4% | |||||||||
| 625,734 | 635,480 | (9,746 | ) | 1.5% | |||||||||
Product development costs consist primarily of salaries and related personnel costs including overhead and consulting fees with respect to product development and deployment. The increase in wages and benefits is related to an increase in staffing in product development. In addition to a nominal increase in operating costs associated with product development salaries and wages, the Company capitalized $102,865 in software development costs in the six month period ended February 28, 2022 (2021: $Nil).
Depreciation and Amortization
Depreciation and amortization expense increased to $53,746 for the six-month period ended February 28, 2021 from $50,715 for the period ended February 29, 2021, an increase of 6% due to amortization of software development costs associated with Play MPE® recipient player applications.
Other earnings and expenses
Interest income was $3,007 for the six-month period ended February 28, 2022 (2021: $2,338) and is derived from Guaranteed Investment Certificates.
Net income
During the three and six-month period ended February 28, 2022 we had net loss of $202,610 and $37,009 respectfully (2021: $29,466 net loss and $221,236 net income respectfully).
For the three-month period ended February 28, 2022, adjusted EBITDA was $109,211 (2021: $9,192). Adjusted EBITDA is not defined under generally accepted accounting principles ("GAAP") and it may not be comparable to similarly titled measures reported by other companies. We used Adjusted EBITDA, along with other GAAP measures, as a measure of profitability because Adjusted EBITDA helps us to compare our performance on a consistent basis by removing from our operating results the impact of our capital structure, the effect of operating in different tax jurisdictions, the impact of our asset base, which can differ depending on the book value of assets, the accounting methods used to compute depreciation and amortization, the existence or timing of asset impairments and the effect of non-cash stock-based compensation expense. We believe Adjusted EBITDA is useful to investors as it is a widely used measure of performance and the adjustments we make to Adjusted EBITDA provide further clarity on our profitability. We remove the effect of non-cash stock-based compensation from our earnings which can vary based on share price, share price volatility and expected life of the equity instruments we grant. In addition, this stock-based compensation expense does not result in cash payments by us. Adjusted EBITDA has limitations as a profitability measure in that it does not include the interest expense on our debts, our provisions for income taxes, the effect of our expenditures for capital assets, the effect of non-cash stock-based compensation expense and the effect of asset impairments. The following is a reconciliation of net income (loss) from operations to Adjusted EBITDA over the eight most recently completed fiscal quarters:
| 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | |||||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||||||
| Net Income (loss) | (202,610 | ) | 165,601 | 91,699 | 69,594 | (29,466 | ) | 250,702 | 158,187 | 54,899 | ||||||||||||||
| Stock-based compensation | 68,789 | 25,905 | 12,620 | 13,133 | 26,400 | 12,848 | 17,936 | 15,276 | ||||||||||||||||
| Amortization, stock-based compensation and deferred leasehold inducements | 26,574 | 27,172 | 27,969 | 26,673 | 13,133 | 24,315 | 34,641 | 33,194 | ||||||||||||||||
| Interest income | (1,964 | ) | (1,043 | ) | (869 | ) | (823 | ) | (875 | ) | (1,464 | ) | (4,672 | ) | (5,266 | ) | ||||||||
| Adjusted EBITDA | (109,211 | ) | 217,635 | 131,419 | 108,577 | 9,192 | 286,402 | 202,600 | 98,103 |
LIQUIDITY AND FINANCIAL CONDITION
As at February 28, 2022, we held $2,433,506 (August 31, 2021: $2,752,662) in cash and cash equivalents and short-term investments. Our short-term investments consisted of one-year Guaranteed Investment Certificates (GICs) held through a major Canadian financial institution and had reached maturity prior to February 28, 2022.
At February 28, 2022, we had working capital of $2,508,386 compared to $2,561,480 as at August 31, 2021. During the six-month period ended February 28, 2022, the Company completed NCIB purchases totaling $179,400 (2021: $45,004).
Net cash provided from operating activities for the six-month period ended February 28, 2022 was $69,128 (2021: $391,840). The primary reason for the decrease in cash flows from operating activities is related to increased expenditures designed to accelerate revenue growth.
Net cash used in investing activities for the six-month period ended February 28, 2022 was $169,680, compared to cash provided in investing activities of $787,067 for the six-month period ended February 28, 2021. During the six-month period ended February 28, 2021, $800,624 was received on the maturity of our GICs.
Net cash used in financing activities during the six-month period ended February 28, 2022 was $188,176 (2021: $45,004), related to cash used to repurchase and retire 143,100 shares of common stock (2021: 41,285 shares of common stock) of the Company under the NCIB and to repurchase stock options.
CRITICAL ACCOUNTING POLICIES
We prepare our interim condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, and make estimates and assumptions that affect our reported amounts of assets, liabilities, revenue and expenses, and the related disclosures of contingent liabilities. We base our estimates on historical experience and other assumptions that we believe are reasonable in the circumstances. Actual results may differ from these estimates.
There have been no significant changes in the critical accounting policies and estimates described in our Annual Report on Form 10-K for the year ended August 31, 2021 as filed with the SEC on November 23, 2021 except for those described in Note 8, "New Accounting Pronouncements" in the notes to our Interim Condensed Consolidated Financial Statements included in this Form 10-Q.
NEW ACCOUNTING PRONOUNCEMENTS
Please refer to Note 8 "New Accounting Pronouncements" in the notes to our Interim Condensed Consolidated Financial Statements included in this Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Foreign Exchange Risk
Our revenues are primarily in United States dollars and Euros while our operating expenses are primarily in Canadian dollars. Thus, operating expenses and the results of operations are impacted to the extent they are not hedged by the rise and fall of the relative values of Canadian dollar to these currencies. During the three and six month periods ended February 28, 2022, as a result of fluctuations in the Euro, and the Australian, Canadian, and US dollars, the Company recognized a positive impact on reported revenues and a negative impact on reported operating expenditures, for an overall marginal positive impact on reported net income.
Item 4. Controls and Procedures.
Disclosure Controls and Procedures
Disclosure controls and procedures and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time period specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934 is accumulated and communicated to management including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
In connection with this quarterly report, as required by Rule 13a-15 under the Securities Exchange Act of 1934, we have carried out an evaluation of the effectiveness of the design and operation of our company's disclosure controls and procedures. This evaluation was carried out under the supervision and with the participation of our Company's management, including our company's Chief Executive Officer and Chief Financial Officer. Based upon that evaluation, our company's Chief Executive Officer and Chief Financial Officer concluded that as of February 28, 2022, our disclosure controls and procedures were effective as at the end of the period covered by this report.
Changes in Internal Control over Financial Reporting
There were no changes that would impact our internal controls for the period from September 1, 2021 to February 28, 2022.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
On September 5, 2017, the Company's former President and Chief Executive Officer filed a Notice of Civil Claim in the Supreme Court of British Columbia against the Company, its subsidiaries, independent directors and current Chief Executive Officer, claiming damages for conspiracy, breach of contract, wrongful dismissal, defamation and aggravated and punitive damages. The Company believes the claims are without merit and will defend itself against the claims.
Item 1A. Risk Factors.
In addition to the other information set forth in this Form 10-Q, you should carefully consider the factors discussed in "Item 1 - Risk Factors" in our Form 10-K for the fiscal year ended August 31, 2020 filed with the SEC. These risks could materially and adversely affect our business, financial condition and results of operations. The risks described in our Form 10-K have not changed materially, however, they are not the only risks we face. Our operations could also be affected by additional factors that are not presently known to us or by factors that we currently consider immaterial to our business.
COVID-19 Pandemic
In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It has also disrupted the normal operations of many businesses, including the Company's. This outbreak could decrease spending, adversely affect demand for the Company's product and harm the Company's business and results of operations. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company's business or results of operations at this time.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not Applicable.
Item 5. Other Information.
None.
Item 6. Exhibits.
| 31.1* | Section 302 Certification of Chief Executive Officer |
| 31.2* | Section 302 Certification of Chief Financial Officer |
| 32.1* | Section 906 Certification of Chief Executive Officer and Chief Financial Officer |
| 101.INS* | Inline XBRL Instance Document–the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document |
| 101.SCH* | Inline XBRL Taxonomy Extension Schema Document |
| 101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| 101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document |
| 101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| 104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
SIGNATURES
Pursuant to the requirements 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.
| DESTINY MEDIA TECHNOLOGIES, INC. | ||
| By: | /s/ Frederick Vandenberg | |
| Frederick Vandenberg | ||
| Chief Executive Officer, President | ||
| (Principal Executive Officer) | ||
| Date: April 13, 2022 | ||
| By: | /s/ Frederick Vandenberg | |
| Frederick Vandenberg | ||
Chief Financial Officer, Treasurer | ||
(Principal Financing and Accounting Officer) | ||
| Date: April 13, 2022 | ||
Exhibit 31.1
CERTIFICATIONS
I, Frederick Vandenberg, certify that:
(1) I have reviewed this Quarterly Report on Form 10-Q of Destiny Media Technologies Inc.;
(2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
(3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
(4) The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
(5) The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date: April 13, 2022
| /s/ Frederick Vandenberg | ||
|
Frederick Vandenberg Chief Executive Officer, President (Principal Executive Officer) |
Exhibit 31.2
CERTIFICATIONS
I, Frederick Vandenberg, certify that:
(1) I have reviewed this Quarterly Report on Form 10-Q of Destiny Media Technologies Inc.;
(2) Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
(3) Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
(4) The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
(5) The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's Board of Directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
Date: April 13, 2022
| /s/ Frederick Vandenberg | ||
| Frederick Vandenberg Chief Financial Officer, Treasurer (Principal Financial and Accounting Officer) |
Exhibit 32.1
CERTIFICATION OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Destiny Media Technologies Inc. (the "Company") on Form 10-Q for the six months ended February 28, 2022 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), the undersigned, in the capacities and on the date indicated below, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, to the best of our knowledge, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and that the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
| By: | /s/ Frederick Vandenberg | |
| Name: | Frederick Vandenberg | |
| Title: | Chief Executive Officer. President (Principal Executive Officer) |
|
| Date: | April 13, 2022 | |
| By: | /s/ Frederick Vandenberg | |
| Name: | Frederick Vandenberg | |
| Title: | Chief Financial Officer, Treasurer (Principal Financial and Accounting Officer) |
|
| Date: | April 13, 2022 |
CONDENSED CONSOLIDATED INTERIM BALANCE SHEETS (Parentheticals) - USD ($) |
Feb. 28, 2022 |
Aug. 31, 2021 |
|---|---|---|
| Statement of Financial Position [Abstract] | ||
| Allowance for Doubtful Accounts Receivable, Current | $ 30,895 | $ 19,743 |
| Common Stock, Par Value Per Share | $ 0.001 | $ 0.001 |
| Common Stock, Shares Authorized | 20,000,000 | 20,000,000 |
| Common Stock, Shares, Issued | 10,122,271 | 10,265,371 |
| Common Stock, Shares, Outstanding | 10,122,271 | 10,265,371 |
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF INCOME Unaudited - USD ($) |
3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Service revenue | $ 896,420 | $ 930,699 | $ 2,030,571 | $ 2,054,676 |
| Cost of revenue | 151,311 | 91,899 | 268,874 | 182,212 |
| Gross Margin | 745,109 | 838,800 | 1,761,697 | 1,872,464 |
| Operating expenses | ||||
| General and administrative | 314,941 | 164,395 | 465,566 | 323,943 |
| Sales and marketing | 251,875 | 340,954 | 667,685 | 643,428 |
| Product development | 367,311 | 337,392 | 625,734 | 635,480 |
| Depreciation and amortization | 26,574 | 26,400 | 53,746 | 50,715 |
| Total Operating Expenses | 960,701 | 869,141 | 1,812,731 | 1,653,566 |
| Income (loss) from operations | (215,592) | (30,341) | (51,034) | 218,898 |
| Other income | ||||
| Interest income | 1,964 | 875 | 3,007 | 2,338 |
| Gain on disposal of assets | 11,018 | 0 | 11,018 | 0 |
| Net income (loss) | $ (202,610) | $ (29,466) | $ (37,009) | $ 221,236 |
| Net income (loss) per common share, basic and diluted (in dollars per share) | $ (0.02) | $ (0.00) | $ (0.00) | $ 0.02 |
| Weighted average common shares outstanding: | ||||
| Basic and diluted (in shares) | 10,208,956 | 10,629,438 | 10,259,374 | 10,665,834 |
| Hosting costs [Member] | ||||
| Cost of revenue | $ 45,611 | $ 29,667 | $ 87,795 | $ 59,709 |
| Internal engineering support [Member] | ||||
| Cost of revenue | 13,812 | 7,296 | 22,212 | 13,623 |
| Customer support [Member] | ||||
| Cost of revenue | 78,266 | 41,343 | 125,869 | 77,195 |
| Third party and transaction costs [Member] | ||||
| Cost of revenue | $ 13,622 | $ 13,593 | $ 32,998 | $ 31,685 |
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF COMPREHENSIVE INCOME (LOSS) - USD ($) |
3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Statement of Comprehensive Income [Abstract] | ||||
| Net income (loss) for the period | $ (202,610) | $ (29,466) | $ (37,009) | $ 221,236 |
| Other comprehensive income (loss) | ||||
| Foreign currency translation adjustments | 1,961 | 34,081 | (36,807) | 62,123 |
| Comprehensive income (loss) | $ (200,649) | $ 4,615 | $ (73,816) | $ 283,359 |
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY Unaudited - USD ($) |
Common stock [Member] |
Additional paid-in capital [Member] |
Accumulated Deficit [Member] |
Accumulated other comprehensive Loss [Member] |
Total |
|---|---|---|---|---|---|
| Beginning Balance at Aug. 31, 2020 | $ 10,451 | $ 9,366,290 | $ (6,171,068) | $ (345,456) | $ 2,860,217 |
| Beginning Balance (Shares) at Aug. 31, 2020 | 10,450,646 | ||||
| Total comprehensive income | 221,236 | 62,123 | 283,359 | ||
| Stock based compensation | 25,983 | 25,983 | |||
| Common shares retired | $ (42) | (44,962) | (45,004) | ||
| Common shares retired (Shares) | (41,285) | ||||
| Ending Balance at Feb. 28, 2021 | $ 10,409 | 9,347,311 | (5,949,832) | (283,333) | 3,124,555 |
| Ending Balance (Shares) at Feb. 28, 2021 | 10,409,361 | ||||
| Beginning Balance at Nov. 30, 2020 | $ 10,451 | 9,379,139 | (5,920,366) | (317,414) | 3,151,810 |
| Beginning Balance (Shares) at Nov. 30, 2020 | 10,450,646 | ||||
| Total comprehensive income | (29,466) | 34,081 | 4,615 | ||
| Stock based compensation | 13,134 | 13,134 | |||
| Common shares retired | $ (42) | (44,962) | (45,004) | ||
| Common shares retired (Shares) | (41,285) | ||||
| Ending Balance at Feb. 28, 2021 | $ 10,409 | 9,347,311 | (5,949,832) | (283,333) | 3,124,555 |
| Ending Balance (Shares) at Feb. 28, 2021 | 10,409,361 | ||||
| Beginning Balance at Aug. 31, 2021 | $ 10,266 | 9,157,804 | (5,788,539) | (261,133) | 3,118,398 |
| Beginning Balance (Shares) at Aug. 31, 2021 | 10,265,371 | ||||
| Total comprehensive income | (37,009) | (36,807) | (73,816) | ||
| Stock based compensation | 94,694 | 94,694 | |||
| Stock options repurchased and retired | $ (179,401) | (8,776) | (8,776) | ||
| Stock options repurchased and retired (Shares) | 143,100 | ||||
| Common shares retired | $ (144) | (179,257) | (179,401) | ||
| Common shares retired (Shares) | (143,100) | ||||
| Ending Balance at Feb. 28, 2022 | $ 10,122 | 9,064,465 | (5,825,548) | (297,940) | 2,951,099 |
| Ending Balance (Shares) at Feb. 28, 2022 | 10,122,271 | ||||
| Beginning Balance at Nov. 30, 2021 | $ 10,235 | 9,139,575 | (5,622,938) | (299,901) | 3,226,971 |
| Beginning Balance (Shares) at Nov. 30, 2021 | 10,235,071 | ||||
| Total comprehensive income | (202,610) | 1,961 | (200,649) | ||
| Stock based compensation | 68,788 | 68,788 | |||
| Stock options repurchased and retired | (8,776) | (8,776) | |||
| Common shares retired | $ (113) | (135,122) | (135,235) | ||
| Common shares retired (Shares) | (112,800) | ||||
| Ending Balance at Feb. 28, 2022 | $ 10,122 | $ 9,064,465 | $ (5,825,548) | $ (297,940) | $ 2,951,099 |
| Ending Balance (Shares) at Feb. 28, 2022 | 10,122,271 |
ORGANIZATION |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| ORGANIZATION [Text Block] |
1. ORGANIZATION Destiny Media Technologies Inc. (the "Company") was incorporated in August 1998 under the laws of the State of Colorado and the corporate jurisdiction was changed to Nevada effective October 8, 2014. The Company develops technologies that allow for the distribution over the internet of digital media files in either a streaming or digital download format. The technologies are proprietary. The Company operates out of Vancouver, BC, Canada and serves customers predominantly located in the United States, Europe and Australia. The Company's stock is listed for trading under the symbol "DSNY" on the OTCQB U.S. in the United States, under the symbol "DSY" on the TSX Venture Exchange and under the symbol "DME" on the Berlin, Frankfurt, Xetra and Stuttgart exchanges in Germany. |
BASIS OF PRESENTATION |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Basis Of Presentation [Abstract] | |
| BASIS OF PRESENTATION [Text Block] |
2. BASIS OF PRESENTATION The accompanying unaudited condensed consolidated interim financial statements have been prepared by management in accordance with accounting principles generally accepted in the United States for interim financial information pursuant to the rules and regulations of the United States Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by United States generally accepted accounting principles for annual financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended February 28, 2022 are not necessarily indicative of the results that may be expected for the year ended August 31, 2022. The balance sheet at August 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by United States generally accepted accounting principles for annual financial statements. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's annual report on Form 10-K for the year ended August 31, 2021. COVID-19 Pandemic In March 2020 the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It has also disrupted the normal operations of many businesses, including the Company's. This outbreak could decrease spending, adversely affect demand for the Company's product and harm the Company's business and results of operations. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company's business or results of operations at this time. |
SHORT TERM INVESTMENTS |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Short-term Investments [Abstract] | |
| SHORT TERM INVESTMENTS [Text Block] |
3. SHORT TERM INVESTMENTS The Company's short-term investments consists of one-year Guaranteed Investment Certificates with a major Canadian financial institution that earn interest at variable interest rates ranging from 0.10% - 2.36%. As at February 28, 2022, the Company's short-term investments had reached maturity, and are included in cash and cash equivalents. |
PROPERTY AND EQUIPMENT AND INTANGIBLES |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| PROPERTY AND EQUIPMENT AND INTANGIBLES [Text Block] |
4. PROPERTY AND EQUIPMENT AND INTANGIBLES
Depreciation and amortization for the three and six-month periods ended February 28, 2022 was $26,574 and $53,746 respectively (2021: $26,400 and $50,715). On January 31, 2022, the Company exited the lease of office space (Note 5). Accordingly, leasehold fixtures and fittings were disposed of and a loss of $9,035 was recognized in the statement of comprehensive income (loss). |
RIGHT OF USE ASSET |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| RIGHT OF USE ASSET [Text Block] |
5. RIGHT OF USE ASSET The Company entered into a lease agreement commencing July 1, 2017 and expiring June 30, 2022 consisting of approximately 6,600 square feet of office space. The Company mutually ended the lease agreement early effective January 31, 2022. On adoption of ASC 842, Lease Accounting, the Company recognized right-of-use assets and a corresponding increase in lease liabilities, in the amount of $671,911 which represented the present value of future lease payments using a discount rate of 8% per year. Property tax and insurance payments paid to the lessor are included in the calculation of future lease payments.
The Company has operating lease payments committed as follows:
During the three and six-month periods ended February 28, 2022 the Company recorded depreciation expense of $37,726 and $95,010 respectively (2021: $56,455 and $111,091) which has been allocated between general and administrative expenses, research and development and sales and marketing on the consolidated statement of comprehensive income (loss). The total rent commitment, net of the leasehold improvement allowance, was amortized to rent expense on a straight-line basis over the term of the lease. On January 31, 2022, upon exit of the lease a gain of $20,053 was recognized in the statement of comprehensive income (loss). |
STOCKHOLDERS' EQUITY |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity Note [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| STOCKHOLDERS' EQUITY [Text Block] |
6. STOCKHOLDERS' EQUITY [a] Common stock issued and authorized The Company is authorized to issue up to 20,000,000 shares of common stock, par value $0.001 per share. On January 15, 2021, the Company commenced a Normal Course Issuer Bid ("NCIB"), pursuant to which the Company may purchase up to a maximum of 522,532 common shares, through the TSX Venture Exchange (the "TSX") at the market price at the time of purchase, subject to daily limits and compliance with the applicable rules of the TSX and Canadian securities laws. During the six-month period ended February 28, 2022, the Company repurchased and cancelled 143,100 common shares for $179,401. At January 15, 2022, the Company had repurchased 328,385 common shares for $437,180. [b] Stock option plans The Company has a stock option plan, namely the 2015 Stock Option Plan (the "2015 Plan"), under which up to 530,000 shares of common stock, has been reserved for issuance. A total of Nil common shares remain eligible for issuance under the 2015 Plan. On February 18, 2022 the Company received shareholder approval for the 2022 Stock Option Plan (the "2022 Plan), whereby 1,000,000 common shares would be reserved for issuance. As at February 28, 2022, 634,000 common shares remain eligible for issuance under the 2022 Plan. The options generally vest over a range of periods from the date of grant, some are immediate, and others are 12 or 24 months. Any options that do not vest as the result of a grantee leaving the Company are forfeited and the common shares underlying them are returned to the reserve. The options generally have a contractual term of five years. Stock-Based Payment Award Activity A summary of stock option activity under the Plans as of February 28, 2022, and changes during the period then ended is presented below:
The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company's common stock for the options that were in-the-money at February 28, 2022. The following table summarizes information regarding the non-vested options outstanding as of February 28, 2022 and changes during the period then ended:
As of February 28, 2022, there was $478,476 of total unrecognized compensation cost related to non-vested stock-based compensation awards. The unrecognized compensation cost is expected to be recognized over a weighted average period of 1.91 years. During the six months ended February 28, 2022, the total stock-based compensation expense is reported in the statement of comprehensive income (loss) as follows:
Valuation Assumptions The fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model based on the following assumptions:
Expected volatilities are based on historical volatility of the Company's stock. The Company uses historical data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods within the contractual life of the options is based on US Treasury bill rates in effect at the time of grant. [c] Employee Stock Purchase Plan The Company's 2011 Employee Stock Purchase Plan (the "Plan") became effective on February 22, 2011. Under the Plan, employees of the Company are able to contribute up to 5% of their annual salary into a pool which is matched equally by the Company in order to purchase Company shares under certain terms. Directors are able to contribute a maximum of $12,500 each for a combined maximum annual purchase of $25,000. The maximum annual combined contributions will be $400,000. All purchases are made through the Toronto Stock Exchange by a third-party plan agent. The third-party plan agent is also responsible for the administration of the Plan on behalf of the Company and the participants. During the six month period ended February 28, 2022, the Company recognized compensation expense of $77,527 (2021: $52,857) in salaries and wages on the consolidated statement of comprehensive income (loss) in respect of the Plan, representing the Company's employee matching of cash contributions to the Plan. The shares were purchased on the open market at an average price of $1.29 (2021: $0.81). The shares are held in trust by the Company for a period of one year from the date of purchase. [d] Earnings Per Share Net income (loss) per common share (basic) is calculated by dividing net income by the weighted average number of common shares outstanding during the period. Net income per common share (diluted) is calculated by dividing net income for the period by the weighted average number of common shares outstanding during the period, plus the dilutive effect of outstanding common share equivalents. This method requires that the dilutive effect of outstanding options and warrants issued be calculated using the treasury stock method. Under the treasury stock method, all common share equivalents have been exercised at the beginning of the period (or at the time of issuance, if later), and that the funds obtained thereby were used to purchase common shares of the Company at the average trading price of common shares during the period, but only if dilutive. For the three and six-month periods ended February 28, 2022 and 2021 the outstanding options, in the amount of 871,000 (August 31, 2021: 410,000), were anti-dilutive and have been excluded from the calculation of diluted income (loss) per share. |
CONTINGENCIES |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Commitments and Contingencies Disclosure [Abstract] | |
| CONTINGENCIES [Text Block] |
7. CONTINGENCIES The Company is subject to claims and legal proceedings that arise in the ordinary course of business. Such matters are inherently uncertain, and there can be no guarantee that the outcome of any such matter will be decided favorably to the Company or that the resolution of any such matter will not have a material adverse effect upon the Company's financial statements. The Company does not believe that any of such pending claims and legal proceedings will have a material adverse effect on its consolidated financial statements. On September 5, 2017, the Company's former President and Chief Executive Officer filed a Notice of Civil Claim in the Supreme Court of British Columbia against the Company, its subsidiaries, independent directors and current Chief Executive Officer, claiming damages for conspiracy, breach of contract, wrongful dismissal, defamation and aggravated and punitive damages. The Company believes the claims are without merit and is defending itself against the claims. The quantum of loss, if any, is not determinable at this time and management believes it is unlikely that the outcome of this matter will have an adverse impact on its results of operations, cash flows and financial condition. |
NEW ACCOUNTING PRONOUNCEMENTS |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Accounting Standards Update and Change in Accounting Principle [Abstract] | |
| NEW ACCOUNTING PRONOUNCEMENTS [Text Block] |
8. NEW ACCOUNTING PRONOUNCEMENTS Recently Adopted Accounting Standards None. |
CONCENTRATIONS AND ECONOMIC DEPENDENCE |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Geographic Areas, Revenues from External Customers [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CONCENTRATIONS AND ECONOMIC DEPENDENCE [Text Block] |
9. CONCENTRATIONS AND ECONOMIC DEPENDENCE The Company operates solely in the digital media software segment and all revenue from its products and services are made in this segment. Revenue from external customers, by product and location of customer, is as follows:
Revenue in the above table is based on location of the customer's billing address. Some of these customers have distribution centers located around the globe and distribute around the world. During the six months ended February 28, 2022, the Company generated 41% of total revenue from one customer (2021 - 42%). It is in management's opinion that the Company is not exposed to significant credit risk. As at February 28, 2022, one customer represented $148,663 (or 25.5%) of the trade receivables balance (August 31, 2021, one customer represented $142,758 (or 36%)). The Company has substantially all its assets in Canada and its current and planned future operations are, and will be, located in Canada. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SUBSEQUENT EVENTS |
6 Months Ended |
|---|---|
Feb. 28, 2022 | |
| Subsequent Events [Abstract] | |
| SUBSEQUENT EVENTS [Text Block] |
10. SUBSEQUENT EVENTS On March 24, 2022, the Company entered into a twelve month office license agreement effective April 1, 2022 for $21,450CDN.
|
PROPERTY AND EQUIPMENT AND INTANGIBLES (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Property, Plant and Equipment [Table Text Block] |
|
RIGHT OF USE ASSET (Tables) |
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Right of Use Asset Continuity |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of operating lease payments |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of operating Lease Liability Continuity |
|
STOCKHOLDERS' EQUITY (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders' Equity Note [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of stock option activity [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of non-vested options activity [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of stock-based compensation expense [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of fair value assumptions using Black-Scholes option-pricing model [Table Text Block] |
|
CONCENTRATIONS AND ECONOMIC DEPENDENCE (Tables) |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Feb. 28, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Geographic Areas, Revenues from External Customers [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of revenue from external customers [Table Text Block] |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SHORT TERM INVESTMENTS (Narrative) (Details) |
Feb. 28, 2022 |
|---|---|
| Minimum [Member] | |
| Schedule of Investments [Line Items] | |
| Rate of investment interest | 0.10% |
| Maximum [Member] | |
| Schedule of Investments [Line Items] | |
| Rate of investment interest | 2.36% |
PROPERTY AND EQUIPMENT AND INTANGIBLES (Narrative) (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|---|
Jan. 31, 2022 |
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Property, Plant and Equipment [Abstract] | |||||
| Depreciation and amortization | $ 26,574 | $ 26,400 | $ 53,746 | $ 50,715 | |
| Loss on disposal of property and equipment | $ 9,035 | ||||
RIGHT OF USE ASSET (Narrative) (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Lessee, Lease, Description [Line Items] | ||||
| Recognition of right of use asset | $ 671,911 | |||
| Weighted-average discount rate - operating leases | 8.00% | 8.00% | ||
| Exit of lease gain | $ 20,053 | |||
| General and administrative expenses, research and development and sales and marketing [Member] | ||||
| Lessee, Lease, Description [Line Items] | ||||
| Depreciation | $ 37,726 | $ 56,455 | $ 95,010 | $ 111,091 |
RIGHT OF USE ASSET - Schedule of Right of Use Asset Continuity (Details) - USD ($) |
6 Months Ended | 12 Months Ended |
|---|---|---|
Feb. 28, 2022 |
Aug. 31, 2021 |
|
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
| Balance, Start of Period | $ 190,253 | |
| Balance, End of Period | 0 | $ 190,253 |
| Adoption of ASC 842 [Member] | ||
| New Accounting Pronouncements or Change in Accounting Principle [Line Items] | ||
| Balance, Start of Period | 190,253 | 403,961 |
| Depreciation | (95,010) | (224,154) |
| Exit of Operating Lease | (94,210) | 0 |
| Foreign Currency Translation Adjustment | (1,033) | 10,446 |
| Balance, End of Period | $ 0 | $ 190,253 |
RIGHT OF USE ASSET - Schedule of operating lease payment committed (Details) - USD ($) |
Feb. 28, 2022 |
Aug. 31, 2021 |
Aug. 31, 2020 |
|---|---|---|---|
| Leases [Abstract] | |||
| 2022 | $ 0 | ||
| Total lease payments payable | 0 | ||
| Less amounts representing interest | 0 | ||
| Total operating lease liability | 0 | $ 226,978 | $ 457,324 |
| Less current portion of operating lease liability | 0 | $ (226,978) | |
| Long term portion of operating lease liability | $ 0 |
RIGHT OF USE ASSET - Schedule of Operating Lease Liability Continuity (Details) - USD ($) |
6 Months Ended | 12 Months Ended |
|---|---|---|
Feb. 28, 2022 |
Aug. 31, 2021 |
|
| Leases [Abstract] | ||
| Balance, September 1 | $ 226,978 | $ 457,324 |
| Less Lease Payments | (117,548) | (270,898) |
| Interest | 6,036 | 28,714 |
| Exit of Operating Lease | (114,263) | 0 |
| Foreign Currency Translation Adjustment | (1,203) | 11,838 |
| Balance, End of Period | $ 0 | $ 226,978 |
STOCKHOLDERS' EQUITY - Schedule of Stock Option Activity (Details) - USD ($) |
6 Months Ended | 12 Months Ended |
|---|---|---|
Feb. 28, 2022 |
Aug. 31, 2021 |
|
| Shares | ||
| Outstanding Balance | 410,000 | |
| Granted | 521,000 | |
| Forfeited | (30,000) | |
| Exercised | (30,000) | |
| Outstanding Balance | 871,000 | 410,000 |
| Exercisable | 418,500 | |
| Weighted Average Exercise Price | ||
| Outstanding Balance | $ 1.34 | |
| Granted | 1.50 | |
| Forfeited | 1.33 | |
| Exercised | 1.00 | |
| Outstanding Balance | 1.45 | $ 1.34 |
| Exercisable | $ 1.41 | |
| Weighted Average Remaining Contractual Term | ||
| Granted | 5 years | |
| Forfeited | 2 years 9 months 21 days | |
| Exercised | 2 years 6 months | |
| Weighted Average Remaining Contractual Term Outstanding Balance | 3 years 4 months 28 days | 2 years 3 months 3 days |
| Weighted Average Remaining Contractual Term Exercisable | 1 year 11 months 23 days | |
| Aggregate Intrinsic Value | ||
| Outstanding Balance | $ 0 | |
| Granted | 0 | |
| Forfeited | 0 | |
| Exercised | 0 | |
| Outstanding Balance | 20,700 | $ 0 |
| Exercisable | $ 19,688 |
STOCKHOLDERS' EQUITY - Schedule of Non-vested Stock Options Activity (Details) |
6 Months Ended |
|---|---|
|
Feb. 28, 2022
$ / shares
shares
| |
| Stockholders' Equity Note [Abstract] | |
| Outstanding Balance | shares | 98,750 |
| Weighted Average Grant Date Fair Value | $ / shares | $ 0.48 |
| Granted | shares | 521,000 |
| Options Weighted Average Grant Date Fair Value | $ / shares | $ 1.11 |
| Vested | shares | (142,250) |
| Vested, Weighted Average Grant Date Fair Value | $ / shares | $ 0.75 |
| Forfeited | shares | (25,000) |
| Forfeited, Weighted Average Grant Date Fair Value | $ / shares | $ (0.98) |
| Outstanding Balance | shares | 452,500 |
| Weighted Average Grant Date Fair Value | $ / shares | $ 1.09 |
STOCKHOLDERS' EQUITY - Schedule of Stock-based Compensation Expense (Details) - USD ($) |
6 Months Ended | |
|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Stockholders' Equity Note [Abstract] | ||
| General and administrative | $ 28,408 | $ 9,063 |
| Sales and marketing | 37,878 | 9,573 |
| Product development | 28,408 | 7,347 |
| Total stock-based compensation | $ 94,694 | $ 25,983 |
STOCKHOLDERS' EQUITY - Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions (Details) - $ / shares |
6 Months Ended | |
|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Schedule of Stockholders Equity [Line Items] | ||
| Expected term of stock options (years) | 3 years 3 months | 3 years 3 months |
| Expected volatility | 122.70% | 105.40% |
| Risk-free interest rate | 0.35% | 0.35% |
| Dividend yields | 0.00% | 0.00% |
| Weighted average grant date fair value | $ 0.40 | $ 0.34 |
STOCKHOLDERS' EQUITY - Schedule of earnings per share (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Stockholders' Equity Note [Abstract] | ||||
| Net income (loss) | $ (202,610) | $ (29,466) | $ (37,009) | $ 221,236 |
CONCENTRATIONS AND ECONOMIC DEPENDENCE (Narrative) (Details) - USD ($) |
6 Months Ended | 12 Months Ended | |
|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Aug. 31, 2021 |
|
| Concentration Risk [Line Items] | |||
| Accounts receivable, net of allowance for doubtful accounts | $ 414,720 | $ 400,233 | |
| Customer Concentration Risk [Member] | One customer [Member] | Revenue Benchmark [Member] | |||
| Concentration Risk [Line Items] | |||
| Concentration risk, percentage | 41.00% | 42.00% | |
| Customer Concentration Risk [Member] | One customer [Member] | Trade Accounts Receivable [Member] | |||
| Concentration Risk [Line Items] | |||
| Accounts receivable, net of allowance for doubtful accounts | $ 148,663 | ||
| Concentration risk, percentage | 25.50% | ||
| Customer Concentration Risk [Member] | Two customers [Member] | Trade Accounts Receivable [Member] | |||
| Concentration Risk [Line Items] | |||
| Accounts receivable, net of allowance for doubtful accounts | $ 142,758 | ||
| Concentration risk, percentage | 36.00% | ||
CONCENTRATIONS AND ECONOMIC DEPENDENCE - Schedule of Revenue by Customer (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
|---|---|---|---|---|
Feb. 28, 2022 |
Feb. 28, 2021 |
Feb. 28, 2022 |
Feb. 28, 2021 |
|
| Concentration Risk [Line Items] | ||||
| Revenue | $ 896,420 | $ 930,699 | $ 2,030,571 | $ 2,054,676 |
| Play MPE [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | 896,420 | 927,130 | 2,028,891 | 2,048,214 |
| Play MPE [Member] | North America [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | 384,406 | 379,034 | 961,555 | 912,494 |
| Play MPE [Member] | Europe [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | 468,226 | 484,159 | 952,562 | 992,476 |
| Play MPE [Member] | Australasia [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | 37,663 | 62,999 | 101,695 | 138,778 |
| Play MPE [Member] | Africa [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | 6,125 | 938 | 13,079 | 4,466 |
| Clipstream [Member] | North America [Member] | ||||
| Concentration Risk [Line Items] | ||||
| Revenue | $ 0 | $ 3,569 | $ 1,680 | $ 6,462 |
SUBSEQUENT EVENTS (Narrative) (Details) |
1 Months Ended |
|---|---|
|
Mar. 24, 2022
CAD ($)
| |
| Subsequent Event [Member] | |
| Subsequent Event [Line Items] | |
| Office license agreement | $ 21,450 |