UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
For the quarterly period ended
Or
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) | (IRS Employer Identification No.) | |
| | ||
| (Address of principal executive offices) | (Zip Code) |
952-974-4000
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ ☐ NO
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ ☐ NO
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the 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 | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
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. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act) ☐ YES
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
DURING THE PRECEDING FIVE YEARS
Check whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. ☐ YES ☐ NO
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
The registrant had
Table of Contents
| PART I - FINANCIAL INFORMATION | 1 | |
| Item 1. | Financial Statements | 1 |
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 43 |
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 50 |
| Item 4. | Controls and Procedures | 50 |
| PART II - OTHER INFORMATION | 51 | |
| Item 1. | Legal Proceedings | 51 |
| Item 1A. | Risk Factors | 51 |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 51 |
| Item 3. | Defaults Upon Senior Securities | 52 |
| Item 4. | Mine Safety Disclosures | 52 |
| Item 5. | Other Information | 52 |
| Item 6. | Exhibits | 52 |
| SIGNATURES | 53 | |
i
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
The unaudited interim condensed consolidated financial statements of our company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars, unless otherwise noted.
High Wire Networks, Inc.
1
High Wire Networks, Inc. (fka Spectrum Global Solutions, Inc.)
Condensed consolidated balance sheets
| September 30, | December 31, | |||||||
| ASSETS | 2022 | 2021 | ||||||
| (Unaudited) | ||||||||
| Current assets: | ||||||||
| Cash | $ | $ | ||||||
| Accounts receivable, net of allowances of $ | ||||||||
| Prepaid expenses and other current assets | ||||||||
| Current assets of discontinued operations | ||||||||
| Total current assets | ||||||||
| Property and equipment, net of accumulated depreciation of $ | ||||||||
| Goodwill | ||||||||
| Intangible assets, net of accumulated amortization of $ | ||||||||
| Operating lease right-of-use assets | ||||||||
| Noncurrent assets of discontinued operations | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | ||||||||
| Contract liabilities | ||||||||
| Loans payable to related parties, net of debt premium of $ | ||||||||
| Current portion of loans payable, net of debt discount of $ | ||||||||
| Current portion of convertible debentures, net of net debt discount/premium of $ | ||||||||
| Factor financing | ||||||||
| Current portion of derivative liabilities | ||||||||
| Contingent consideration | ||||||||
| Current portion of operating lease liabilities | ||||||||
| Current liabilities of discontinued operations | ||||||||
| Total current liabilities | ||||||||
| Long-term liabilities: | ||||||||
| Loans payable, net of current portion | ||||||||
| Convertible debentures, net of current portion, net of debt discount of $ | ||||||||
| Derivative liabilities, net of current portion | ||||||||
| Operating lease liabilities, net of current portion | - | |||||||
| Noncurrent liabilities of discontinued operations | ||||||||
| Total long-term liabilities | ||||||||
| Total liabilities | ||||||||
| Commitments and contingencies (Note 15) | ||||||||
| Series A preferred stock; $ | ||||||||
| Series B preferred stock; $ | ||||||||
| Series D preferred stock; $ | ||||||||
| Series E preferred stock; $ | ||||||||
| Total mezzanine equity | ||||||||
| Stockholders’ equity (deficit): | ||||||||
| Common stock; $ | ||||||||
| Additional paid-in capital | ||||||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total High Wire Networks, Inc. stockholders’ equity (deficit) | ( | ) | ||||||
| Noncontrolling interest | ||||||||
| Total stockholders’ equity (deficit) | ( | ) | ||||||
| Total liabilities and stockholders’ equity (deficit) | $ | $ | ||||||
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
2
High Wire Networks, Inc. (fka Spectrum Global Solutions, Inc.)
Condensed consolidated statements of operations
(Unaudited)
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Revenue | $ | $ | $ | $ | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Salaries and wages | ||||||||||||||||
| General and administrative | ||||||||||||||||
| Total operating expenses | ||||||||||||||||
| Loss from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income (expenses): | ||||||||||||||||
| Interest expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss on settlement of debt | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Amortization of discounts on convertible debentures and loans payable | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Amortization of premiums on convertible debentures and loans payable to related parties | ||||||||||||||||
| (Loss) gain on change in fair value of derivatives | ( | ) | ( | ) | ( | ) | ||||||||||
| Exchange loss (gain) | ( | ) | ( | ) | ( | ) | ||||||||||
| Gain on settlement of warrant | ( | ) | ( | ) | ||||||||||||
| Management fee income | ||||||||||||||||
| Gain on PPP loan forgiveness | ||||||||||||||||
| Initial derivative expense | ( | ) | ||||||||||||||
| Other income | ||||||||||||||||
| Total other income (expense) | ( | ) | ( | ) | ( | ) | ||||||||||
| Net (loss) income from continuing operations before income taxes | ( | ) | ( | ) | ( | ) | ||||||||||
| Provision for income taxes | ||||||||||||||||
| Net (loss) income from continuing operations | ( | ) | ( | ) | ( | ) | ||||||||||
| Net income from discontinued operations, net of tax | ||||||||||||||||
| Less: net (income) loss from discontinued operations attributable to noncontrolling interest | ( | ) | ( | ) | ||||||||||||
| Net (loss) income attributable to High Wire Networks, Inc. common shareholders | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, basic: | ||||||||||||||||
| Net (loss) income from continuing operations | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Net income from discontinued operations, net of taxes | $ | $ | $ | $ | ||||||||||||
| Net (loss) income per share | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, diluted: | ||||||||||||||||
| Net (loss) income from continuing operations | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Net income from discontinued operations, net of taxes | $ | $ | $ | $ | ||||||||||||
| Net (loss) income per share | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | ||||||||||||||||
| Diluted | ||||||||||||||||
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
3
High Wire Networks, Inc. (fka Spectrum Global Solutions, Inc.)
Condensed consolidated statements of stockholders’ equity (deficit)
(Unaudited)
| For
the nine months ended September 30, 2022 | ||||||||||||||||||||||||
| Additional | (Accumulated | |||||||||||||||||||||||
| Common stock | paid-in | deficit)/retained | Noncontrolling | |||||||||||||||||||||
| Shares | $ | capital | earnings | interest | Total | |||||||||||||||||||
| Balances, January 1, 2022 | $ | $ | $ | ( | ) | $ | $ | ( | ) | |||||||||||||||
| Issuance of common stock upon conversion of convertible debentures | ||||||||||||||||||||||||
| Issuance of common stock upon conversion of Series D preferred stock | ||||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||
| Disposal of JTM | - | ( | ) | ( | ) | |||||||||||||||||||
| Net income for the period | - | |||||||||||||||||||||||
| Ending balance, March 31, 2022 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||
| Issuance of common stock upon conversion of convertible debentures | ||||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||
| Net income for the period | - | |||||||||||||||||||||||
| Ending balance, June 30, 2022 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||
| Issuance of common stock upon conversion of convertible debentures | ||||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||
| Net loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||
| Ending balance, September 30, 2022 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||
| For
the nine months ended September 30, 2021 | ||||||||||||||||||||||||
| Additional | (Accumulated | |||||||||||||||||||||||
| Common stock | paid-in | deficit)/retained | Noncontrolling | |||||||||||||||||||||
| Shares | $ | capital | earnings | interest | Total | |||||||||||||||||||
| Balances, January 1, 2021 | $ | $ | $ | $ | $ | |||||||||||||||||||
| Net (loss) income for the period | - | ( | ) | |||||||||||||||||||||
| Ending balance, March 31, 2021 | $ | $ | $ | $ | $ | |||||||||||||||||||
| Issuance of shares for reverse merger | ||||||||||||||||||||||||
| Stock compensation in connection with reverse merger | - | |||||||||||||||||||||||
| Fair value of convertible debt issued to HWN shareholders | - | ( | ) | ( | ) | |||||||||||||||||||
| Issuance of common stock upon conversion of convertible debentures | ||||||||||||||||||||||||
| Issuance of common stock upon conversion of Series A preferred stock | ||||||||||||||||||||||||
| Issuance of common stock upon exercise of warrants | ||||||||||||||||||||||||
| Net (loss) income for the period | - | - | ( | ) | ( | ) | ||||||||||||||||||
| Ending balance, June 30, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||
| Issuance of common stock upon conversion of convertible debentures | ||||||||||||||||||||||||
| Issuance of common stock upon conversion of Series A preferred stock | ||||||||||||||||||||||||
| Issuance of common stock upon exercise of warrants | ||||||||||||||||||||||||
| Stock-based compensation | - | |||||||||||||||||||||||
| Net (loss) income for the period | - | ( | ) | ( | ) | |||||||||||||||||||
| Ending balance, September 30, 2021 | $ | $ | $ | ( | ) | $ | $ | |||||||||||||||||
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
4
High Wire Networks, Inc. (fka Spectrum Global Solutions, Inc.)
Condensed consolidated statements of cash flows
(Unaudited)
| For the nine months ended | ||||||||
| September 30, | ||||||||
| 2022 | 2021 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | $ | ( | ) | ||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Gain (loss) on change in fair value of derivative liabilities | ( | ) | ||||||
| Loss on settlement of debt | ||||||||
| Amortization of discounts on convertible debentures and loans payable | ||||||||
| Amortization of premiums on convertible debentures and loans payable to related parties | ( | ) | ( | ) | ||||
| Depreciation and amortization | ||||||||
| Amortization of operating lease right-of-use assets | ||||||||
| Stock compensation | ||||||||
| Gain on PPP loan forgiveness | ( | ) | ( | ) | ||||
| Initial derivative expense | ||||||||
| Gain on disposal of JTM | ( | ) | ||||||
| Gain on settlement of warrant | ||||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | ( | ) | ( | ) | ||||
| Contract assets | ( | ) | ||||||
| Prepaid expenses and other current assets | ( | ) | ( | ) | ||||
| Other assets | - | ( | ) | |||||
| Accounts payable and accrued liabilities | ( | ) | ||||||
| Contract liabilities | ||||||||
| Operating lease liabilities | ( | ) | ( | ) | ||||
| Net cash provided by (used in) operating activities of continuing operations | ( | ) | ||||||
| Net cash provided by (used in) operating activities of discontinued operations | ( | ) | ||||||
| Net cash provided by (used in) operating activities | ( | ) | ||||||
| Cash flows from investing activities: | ||||||||
| Purchase of equipment | ( | ) | ( | ) | ||||
| Cash received in connection with disposal of JTM | ||||||||
| Cash acquired in reverse acquisition | ||||||||
| Net cash provided by investing activities | ||||||||
| Cash flows from financing activities: | ||||||||
| Proceeds from related party advances | ||||||||
| Repayments of related party advances | ( | ) | ||||||
| Proceeds from loans payable | ||||||||
| Repayments of loans payable | ( | ) | ( | ) | ||||
| Proceeds from convertible debentures | ||||||||
| Repayments of convertible debentures | ( | ) | ||||||
| Proceeds from factor financing | ||||||||
| Repayments of factor financing | ( | ) | ( | ) | ||||
| Release of restricted cash | ||||||||
| Proceeds from Cares Act loans | ||||||||
| Net cash (used in) provided by financing activities of continuing operations | ( | ) | ||||||
| Net cash used in financing activities of discontinued operations | ( | ) | ||||||
| Net cash (used in) provided by financing activities | ( | ) | ||||||
| Net increase in cash | ||||||||
| Cash, beginning of period | ||||||||
| Cash, end of period | $ | $ | ||||||
| Supplemental disclosures of cash flow information: | ||||||||
| Cash paid for interest | $ | $ | ||||||
| Cash paid for income taxes | $ | $ | ||||||
| Non-cash investing and financing activities: | ||||||||
| Common stock issued for conversion of convertible debentures | $ | $ | ||||||
| Common stock issued for conversion of Series D preferred stock | $ | $ | ||||||
| Receivable from JTM disposition | $ | $ | ||||||
| Original issue discounts on loans payable | $ | $ | ||||||
| Common stock issued for conversion of Series A preferred stock | $ | $ | ||||||
| Common stock issued upon cashless exercise of warrants | $ | $ | ||||||
| Common stock issued for conversion of warrants | $ | $ | ||||||
| Related party note issued | $ | $ | ||||||
| Convertible debentures issued | $ | $ | ||||||
(The accompanying notes are an integral part of these unaudited condensed consolidated financial statements)
5
High Wire Networks, Inc. (fka Spectrum Global Solutions, Inc.)
Notes to the unaudited condensed consolidated financial statements
September 30, 2022
1. Organization
HWN, Inc., (d/b/a High Wire Network Solutions, Inc.) (“HWN” or the “Company”) was incorporated in Delaware on January 20, 2017. The Company is a global provider of managed security, professional services and commercial/industrial electrical solutions delivered exclusively through a channel sales model. The Company’s Overwatch managed security platform-as-a-service offers organizations end-to-end protection for networks, data, endpoints and users via multiyear recurring revenue contracts in this fast-growing technology segment.
HWN and JTM Electrical Contractors,
Inc. (“JTM”), an Illinois Corporation, entered into an operating agreement through which High Wire owned
On June 16, 2021, the Company completed a merger with Spectrum Global Solutions, Inc. On January 7, 2022, Spectrum Global Solutions, Inc. legally changed its name to High Wire Networks, Inc. (“High Wire” or, collectively with HWN, “the Company”). The merger was accounted for as a reverse merger. At the time of the reverse merger, High Wire’s subsidiaries included ADEX Corporation, ADEX Puerto Rico LLC, ADEX Canada, ADEX Towers, Inc. and ADEX Telecom, Inc. (collectively “ADEX” or the “ADEX Entities”), AW Solutions Puerto Rico, LLC (“AWS PR”), and Tropical Communications, Inc. (“Tropical”). For accounting purposes, HWN is the surviving entity.
High Wire was incorporated in the State of Nevada on January 22, 2007 to acquire and commercially exploit various new energy related technologies through licenses and purchases. On December 8, 2008, High Wire reincorporated in the province of British Columbia, Canada.
On November 4, 2021, the Company closed on its acquisition of Secure Voice Corp (“SVC”). The closing of the acquisition was facilitated by a senior secured promissory note.
On February 15, 2022, HWN
sold its
The Company’s AWS PR and Tropical subsidiaries are professional, multi-service line, telecommunications infrastructure companies that provide outsourced services to the wireless and wireline industry. The Company’s ADEX Entities are a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications industry, service providers and enterprise customers domestically and internationally. The Company’s SVC subsidiary is a wholesale network services provider with network footprint and licenses in the Northeast and Southeast United States as well as Texas. This network carries VoIP and other traffic for other service providers.
2. Significant Accounting Policies
Condensed Financial Statements
In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s financial position and the results of its operations and its cash flows for the periods shown.
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year.
6
Basis of Presentation/Principles of Consolidation
These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States. These consolidated financial statements include the accounts of the Company as well as High Wire and its subsidiaries, the ADEX Entities, AWS PR, Tropical, and SVC. All subsidiaries are wholly-owned.
All inter-company balances and transactions have been eliminated.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
Cash and Cash Equivalents
The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
Accounts Receivable
Trade accounts receivable
are recorded at the invoiced amount and do not bear interest. The Company records unbilled receivables for services performed but not
billed. Management reviews a customer’s credit history before extending credit. The Company maintains an allowance for doubtful
accounts for estimated losses. Estimates of uncollectible amounts are reviewed each period, and changes are recorded in the period in
which they become known. Management analyzes the collectability of accounts receivable each period. This review considers the aging of
account balances, historical bad debt experience, and changes in customer creditworthiness, current economic trends, customer payment
activity and other relevant factors. Should any of these factors change, the estimate made by management may also change. The allowance
for doubtful accounts at September 30, 2022 and December 31, 2021 was $
Property and Equipment
Property and equipment are stated at cost. The Company depreciates the cost of property and equipment over their estimated useful lives at the following annual rates:
| Computers and office equipment | ||
| Vehicles | ||
| Leasehold improvements | ||
| Software | ||
| Machinery and equipment |
7
Goodwill
The Company tests its goodwill for impairment at least annually on December 31st and whenever events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment has occurred. Such indicators may include, among others: a significant decline in the Company’s expected future cash flows; a significant adverse change in legal factors or in the business climate; unanticipated competition; and slower growth rates. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and the Company’s consolidated financial results.
The Company tests goodwill by estimating fair value using a Discounted Cash Flow (“DCF”) model. The key assumptions used in the DCF model to determine the highest and best use of estimated future cash flows include revenue growth rates and profit margins based on internal forecasts, terminal value and an estimate of a market participant’s weighted-average cost of capital used to discount future cash flows to their present value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Intangible Assets
At September 30, 2022 and
December 31, 2021, definite-lived intangible assets consist of tradenames and customer relationships which are being amortized over their
estimated useful lives of
The Company periodically evaluates the reasonableness of the useful lives of these assets. Once these assets are fully amortized, they are removed from the accounts. These assets are reviewed for impairment or obsolescence when events or changes in circumstances indicate that the carrying amount may not be recoverable. If impaired, intangible assets are written down to fair value based on discounted cash flows or other valuation techniques. The Company has no intangibles with indefinite lives.
For long-lived assets, impairment losses are only recorded if the asset’s carrying amount is not recoverable through its undiscounted, probability-weighted future cash flows. The Company measures the impairment loss based on the difference between the carrying amount and the estimated fair value. When an impairment exists, the related assets are written down to fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Long-lived Assets
In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 360, “Property, Plant and Equipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Income Taxes
The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “Accounting for Income Taxes”. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
8
The Company conducts business, and files federal and state income, franchise or net worth, tax returns in Canada, the United States, in various states within the United States and the Commonwealth of Puerto Rico. The Company determines its filing obligations in a jurisdiction in accordance with existing statutory and case law. The Company may be subject to a reassessment of federal and provincial income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment in respect of any particular taxation year. For Canadian and U.S. income tax returns, the open taxation years range from 2010 to 2021. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S. state statutes of limitations for income tax assessment vary from state to state. Tax authorities of Canada and U.S. have not audited any of the Company’s, or its subsidiaries’, income tax returns for the open taxation years noted above.
Significant management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.
The Company follows the guidance set forth within ASC 740, “Income Taxes” which prescribes a two-step process for the financial statement recognition and measurement of income tax positions taken or expected to be taken in an income tax return. The first step evaluates an income tax position in order to determine whether it is more likely than not that the position will be sustained upon examination, based on the technical merits of the position. The second step measures the benefit to be recognized in the financial statements for those income tax positions that meet the more likely than not recognition threshold. ASC 740 also provides guidance on de-recognition, classification, recognition and classification of interest and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.
Prior to 2021, the Company had elected to be treated as a Subchapter S Corporation for income tax purposes, and as such recognized no income tax liability or benefit.
Revenue Recognition
The Company recognizes revenue based on the five criteria for revenue recognition established under ASC 606, “Revenue from Contracts with Customers”: 1) identify the contract, 2) identify separate performance obligations, 3) determine the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as the performance obligations are satisfied.
Contract Types
The Company’s contracts fall under two main types: 1) fixed-price and 2) time-and-materials. Fixed-price contracts are based on purchase order line items that are billed on individual invoices as the project progresses and milestones are reached. Time-and-materials contracts include employees working permanently at customer locations and materials costs incurred by those employees.
A significant portion of the Company’s revenues come from customers with whom the Company has a master service agreement (“MSA”). These MSA’s generally contain customer specific service requirements.
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in the new revenue standard. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For the Company’s different revenue service types the performance obligation is satisfied at different times. For professional services revenue, the performance obligation is met when the work is performed. In certain cases this may be each day, or each week depending on the customer. For construction services, the performance obligation is met when the work is completed and the customer has approved the work.
9
Revenue Service Types
The following is a description of the Company’s revenue service types, which include professional services and construction:
| ● | Professional services are services provided to the clients where the Company delivers distinct contractual deliverables and/or services. Deliverables may include but are not limited to: engineering drawings, designs, reports and specification. Services may include, but are not limited to: consulting or professional staffing to support our client’s objectives. Consulting or professional staffing services may be provided remotely or on client premises and under their direction and supervision. |
| ● | Construction Services are services provided to the client where the Company may self-perform or subcontract services that require the physical construction of infrastructure or installation of equipment and materials. |
Disaggregation of Revenues
The Company disaggregates its revenue from contracts with customers by contract type. See the below table:
| Revenue by contract type | Three months ended September 30, 2022 | Three months ended September 30, 2021 | Nine months ended September 30, 2022 | Nine months ended September 30, 2021 | ||||||||||||
| Fixed-price | $ | $ | $ | $ | ||||||||||||
| Time-and-materials | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
The Company also disaggregates its revenue by operating segment and geographic location (refer to Note 16, Segment Disclosures, for additional information).
Accounts Receivable
Accounts receivable include amounts from work completed in which the Company has billed. The amounts due are stated at their net estimated realizable value. The Company maintains an allowance for doubtful accounts to provide for the estimated amount of receivables that will not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and collateral to the extent applicable.
Contract Assets and Liabilities
Contract assets include costs and services incurred on contracts with open performance obligations. These amounts are included in contract assets on the consolidated balance sheets. At September 30, 2022 and December 31, 2021 did not have any contract assets.
Contract liabilities include
payment received for incomplete performance obligations and are included in contract liabilities on the consolidated balance sheets. At
September 30, 2022 and December 31, 2021, contract liabilities totaled $
Cost of Revenues
Cost of revenues includes all direct costs of providing services under the Company’s contracts, including costs for direct labor provided by employees, services by independent subcontractors, operation of capital equipment (excluding depreciation and amortization), direct materials, insurance claims and other direct costs.
Research and Development Costs
Research and development costs are expensed as incurred.
10
Stock-based Compensation
The Company records stock-based compensation in accordance with ASC 718, “Compensation – Stock Compensation”, using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
The Company accounts for stock-based compensation awards issued to non-employees for services, as prescribed by ASC 718, at either the fair value of the services rendered or the instruments issued in exchange for such services, whichever is more readily determinable, using the measurement date guidelines enumerated in Accounting Standards Update (“ASU”) 2018-07.
The Company uses the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to, the Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated statement of operations over the requisite service period.
Income (Loss) per Share
The Company computes (loss) per share in accordance with ASC 260, “Earnings
per Share” which requires presentation of both basic and diluted (loss) per share (“EPS”) on the face of the income
statement. Basic EPS is computed by dividing the (loss) available to common shareholders (numerator) by the weighted average number of
shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during
the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the
average stock price for the period is used in determining the number of shares assumed to be purchased from the conversion of convertible
debentures or preferred stock and the exercise of stock options or warrants. Diluted EPS excludes dilutive potential shares if their effect
is anti-dilutive. As of September 30, 2022 and December 31, 2021, respectively, the Company had
Leases
The Company adopted ASC 842, “Leases” on January 1, 2019.
The new leasing standard requires recognition of leases on the consolidated balance sheets as right-of-use (“ROU”) assets and lease liabilities. ROU assets represent the Company’s right to use underlying assets for the lease terms and lease liabilities represent the Company’s obligation to make lease payments arising from the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future minimum lease payments over the lease term at commencement date. As the Company’s leases do not provide an implicit rate, the Company uses its estimated incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. A number of the Company’s lease agreements contain options to renew and options to terminate the leases early. The lease term used to calculate ROU assets and lease liabilities only includes renewal and termination options that are deemed reasonably certain to be exercised.
The Company recognized lease liabilities, with corresponding ROU assets, based on the present value of unpaid lease payments for existing operating leases longer than twelve months as of January 1, 2019. The ROU assets were adjusted per ASC 842 transition guidance for existing lease-related balances of accrued and prepaid rent, unamortized lease incentives provided by lessors, and restructuring liabilities, Operating lease cost is recognized as a single lease cost on a straight-line basis over the lease term and is recorded in selling, general and administrative expenses. Variable lease payments for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in facts and circumstances on which the variable lease payments are based occur. The Company has elected not to separate lease and non-lease components for all property leases for the purposes of calculating ROU assets and lease liabilities.
11
Going Concern Assessment
Management assesses going concern uncertainty in the Company’s consolidated financial statements to determine whether there is sufficient cash on hand and working capital, including available borrowings on loans, to operate for a period of at least one year from the date the consolidated financial statements are issued or available to be issued, which is referred to as the “look-forward period”, as defined in GAAP. As part of this assessment, based on conditions that are known and reasonably knowable to management, management will consider various scenarios, forecasts, projections, estimates and will make certain key assumptions, including the timing and nature of projected cash expenditures or programs, its ability to delay or curtail expenditures or programs and its ability to raise additional capital, if necessary, among other factors. Based on this assessment, as necessary or applicable, management makes certain assumptions around implementing curtailments or delays in the nature and timing of programs and expenditures to the extent it deems probable those implementations can be achieved and management has the proper authority to execute them within the look-forward period.
The Company generated losses
in 2021 and High Wire has generated losses since its inception and has relied on cash on hand, sales of securities, external bank lines
of credit, and issuance of third-party and related party debt to support cash flow from operations. As of and for the nine months ended
September 30, 2022, the Company had an operating loss of $
The impact of COVID-19 on
the Company’s business has been considered in these assumptions; however, it is too early to know the full impact of COVID-19 or
its timing on a return to more normal operations. Further, the recently enacted CARES Act provides for economic assistance loans through
the SBA. As of September 30, 2022, ADEX had $
The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis under which the Company is expected to be able to realize its assets and satisfy its liabilities in the normal course of business.
Management believes that based on relevant conditions and events that are known and reasonably knowable that its forecasts of operations for one year from the date of the filing of the unaudited condensed consolidated financial statements in the Company’s Quarterly Report on Form 10-Q indicate improved operations and the Company’s ability to continue operations as a going concern. The Company has contingency plans to reduce or defer expenses and cash outlays should operations not improve in the look forward period. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of management to raise additional equity capital through private and public offerings of its common stock, and the attainment of profitable operations. These unaudited condensed consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management requires additional funds over the next twelve months to fully implement its business plan. Management is currently seeking additional financing through the sale of equity and from borrowings from private lenders to cover its operating expenditures. There can be no certainty that these sources will provide the additional funds required for the next twelve months.
Recent Accounting Pronouncements
ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). In June 2016, the FASB issued ASU No. 2016-13. The amendments in ASU 2016-13, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (the “SEC”) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently evaluating the potential impact of ASU 2016-13 on its consolidated financial statements.
12
ASU 2019-12, Simplifying the Accounting for Income Taxes (“ASU 2019-12”). In December 2019, the FASB issued ASU 2019-12. The amendments in ASU 2019-12 simplify the accounting for income taxes by removing certain exceptions to the general principles in ASC 740. The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. ASU 2019-12 will be effective for the Company’s fiscal year beginning after December 15, 2021. The transition requirements are dependent upon each amendment within this update and will be applied either prospectively or retrospectively. The Company adopted ASU 2019-12 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”). In August 2020, the FASB issued ASU 2020-06, which simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments are effective for public companies for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted ASU 2020-06 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2021-08, Business Combination (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08). In October 2021, the FASB issued ASU 2021-08. This guidance amends ASC 805 to “require acquiring entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination.” Under current GAAP, an acquirer generally recognizes such items at fair value on the acquisition date. As a public business entity, this standard will become effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently evaluating the potential impact ASU 2021-08 will have on its consolidated financial statements.
Any other new accounting pronouncements recently issued, but not yet effective, have been reviewed and determined to be not applicable or were related to technical amendments or codification. As a result, the adoption of such new accounting pronouncements, when effective, is not expected to have a material effect on the Company’s financial position or results of operations.
Concentrations of Credit Risk
Financial instruments that
potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company maintains
its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the amount of insurance provided
on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk. As of September 30, 2022, HWN and ADEX
had cash balances in excess of provided insurance of
13
The Company provides credit
to customers on an uncollateralized basis after evaluating client creditworthiness. For the nine months ended September 30, 2022,
The Company’s customers
are primarily located within the domestic United States of America, Puerto Rico, and Canada. Revenues generated within the domestic United
States of America accounted for approximately
Fair Value Measurements
The Company measures and discloses the estimated fair value of financial assets and liabilities using the fair value hierarchy prescribed by US generally accepted accounting principles. The fair value hierarchy has three levels, which are based on reliable available inputs of observable data. The hierarchy requires the use of observable market data when available. The three-level hierarchy is defined as follows:
Level 1 – quoted prices for identical instruments in active markets;
Level 2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations in which significant inputs and significant value drivers are observable in active markets; and
Level 3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Financial instruments consist principally of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, loans payable and convertible debentures. Derivative liabilities are determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority. There were no transfers into or out of “Level 3” during the nine months ended September 30, 2022 or the year ended December 31, 2021. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective relatively short maturity dates or durations.
14
The Company’s financial assets and liabilities carried at fair value measured on a recurring basis as of September 30, 2022 and December 31, 2021 consisted of the following:
| Total fair value at September 30, 2022 | Quoted prices in active markets (Level 1) | Quoted prices in active markets (Level 2) | Quoted prices in active markets (Level 3) | |||||||||||||
| Description: | ||||||||||||||||
| Derivative liability (1) | $ | $ | $ | $ | ||||||||||||
| Total fair value at December 31, 2021 | Quoted prices in active markets (Level 1) | Quoted prices in active markets (Level 2) | Quoted prices in active markets (Level 3) | |||||||||||||
| Description: | ||||||||||||||||
| Derivative liability (1) | $ | $ | $ | $ | ||||||||||||
| (1) |
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Refer to Note 10, Derivative Liabilities, for additional information.
Derivative Liabilities
The Company accounts for derivative instruments in accordance with ASC
815, “Derivatives and Hedging” and all derivative instruments are reflected as either assets or liabilities at fair
value in the balance sheet. The Company uses estimates of fair value to value its derivative instruments. Fair value is defined as the
price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the
Company’s policy in estimating fair values is to first look at observable market prices for identical assets and liabilities in
active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments,
yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data from active markets.
Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value
estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value
estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized
in measuring financial instruments at fair value as discussed above. As of September 30, 2022 and December 31, 2021, the Company had a
derivative liability of $
Sequencing Policy
Under ASC 815-40-35, the Company has adopted a sequencing policy whereby, in the event that reclassification of contracts from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares. Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy.
15
3. Disposal of Subsidiary
The Company considered whether or not this transaction would cause JTM to qualify for discontinued operations treatment. The Company determined that the sale of JTM qualifies for discontinued operations treatment as of December 31, 2021 due to the size of JTM’s operations and because the sale represents a strategic shift (refer to Note 18, Discontinued Operations, for additional detail).
In connection with the sale,
the Company recorded a gain on disposal of subsidiary of $
4. Property and Equipment
Property and equipment as of September 30, 2022 and December 31, 2021 consisted of the following:
| September 30 | December 31 | |||||||
| 2022 | 2021 | |||||||
| Computers and office equipment | $ | $ | ||||||
| Vehicles | ||||||||
| Leasehold improvements | ||||||||
| Software | ||||||||
| Machinery and equipment | ||||||||
| Total | ||||||||
| Less: accumulated depreciation | ( | ) | ( | ) | ||||
| Equipment, net | $ | $ | ||||||
During the nine months ended
September 30, 2022 and 2021, the Company recorded depreciation expense of $
5. Intangible Assets
Intangible assets as of September 30, 2022 and December 31, 2021 consisted of the following:
| Cost | Accumulated Amortization | Impairment | Net carrying value at September 30, 2022 | Net carrying value at December 31, 2021 | ||||||||||||||||
| Customer relationship and lists | $ | $ | ( | ) | $ | $ | $ | |||||||||||||
| Trade names | ( | ) | ||||||||||||||||||
| Total intangible assets | $ | $ | ( | ) | $ | $ | $ | |||||||||||||
During the nine months ended
September 30, 2022 and 2021, the Company recorded amortization expense of $
16
The estimated future amortization expense for the next five years and thereafter is as follows:
| Year ending December 31, | ||||
| 2022 | $ | |||
| 2023 | ||||
| 2024 | ||||
| 2025 | ||||
| 2026 | ||||
| Thereafter | ||||
| Total | $ | |||
6. Related Party Transactions
Loans Payable to Related Parties
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following loans payable to related parties:
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Convertible promissory note issued to Keith Hayter, | $ | $ | ||||||
| Promissory note issued to Mark Porter, | ||||||||
| Total | $ | $ | ||||||
The Company’s loans
payable to related parties have an effective interest rate range of
Convertible promissory note, Keith Hayter,
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed High Wire’s convertible promissory note issued to Keith Hayter. The note was
originally issued on August 31, 2020 in the principal amount of $
During the period of June
16, 2021 through December 31, 2021, the holder of the note converted $
During the nine months ended
September 30, 2022, the holder of the note converted $
For the three and nine months
ended September 30, 2022, the Company recorded $
On September 30, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to October 31, 2022. The terms of the note were unchanged.
As of September 30, 2022,
the Company owed $
On October 31, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to November 30, 2022. The terms of the note were unchanged (refer to Note 19, Subsequent Events, for additional detail).
17
Promissory note, Mark Porter,
On June 1, 2021, the Company
issued a $
On December 15, 2021, this note matured and is now due on demand.
As of September 30, 2022,
the Company owed $
Related party advance from Mark Porter
On September 28, 2022, Mark Porter
advanced $
On September
30, 2022, the Company fully repaid the $
Related party advances from Stephen LaMarche
On May 6,
2022, Stephen LaMarche advanced $
Between June 10, 2022 and September 30, 2022, the Company
fully repaid the $
On September
28, 2022, Stephen LaMarche advanced $
On September 30, 2022, the Company
fully repaid the $
7. Loans Payable
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following loans payable:
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Promissory note issued to Cornerstone National Bank & Trust, | $ | $ | ||||||
| Promissory note issued to Dominion Capital, LLC, | ||||||||
| Future receivables financing agreement with TVT 2.0, LLC, non-interest bearing, matures | - | |||||||
| Future receivables financing agreement with Cedar Advance LLC, non-interest bearing, matures | - | |||||||
| Future receivables financing agreement with Pawn Funding, non-interest bearing, matures | - | |||||||
| EIDL Loan, | ||||||||
| CARES Act Loans | ||||||||
| Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand | ||||||||
| Total | $ | $ | ||||||
| Less: Current portion of loans payable, net of debt discount | ( | ) | ( | ) | ||||
| Loans payable, net of current portion | $ | $ | ||||||
Promissory note issued to Cornerstone National
Bank & Trust,
On October 21, 2019, the Company
issued a promissory note to Cornerstone National Bank & Trust with an original principal amount of $
During the year ended December
31, 2021, the Company made cash payments for principal of $
During the nine months ended
September 30, 2022, the Company made cash payments for principal of $
As of September 30, 2022,
the Company owed $
18
Loan with Cedar Advance LLC
On December 14, 2021, the
Company, together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement
of Sale of Future Receipts (the “Financing Agreement”) with Cedar Advance LLC. Under the Financing Agreement, the Financing
Parties sold to Cedar Advance future receivables in an aggregate amount equal to $
Additionally, in connection
with the Financing Agreement, the Company issued Cedar Advance a warrant to purchase
The warrant qualified for
derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”.
The initial fair value of the warrant of $
During the year ended December
31, 2021, the Company paid $
During the nine months ended
September 30, 2022, the Company paid $
Loan with Pawn Funding
On December 14, 2021, the
Company, together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement
of Sale of Future Receipts (the “Financing Agreement”) with Pawn Funding. Under the Financing Agreement, the Financing Parties
sold to Pawn Funding future receivables in an aggregate amount equal to $
Pursuant to the terms of the
Financing Agreement, the Company agreed to pay Pawn Funding $
Additionally, in connection
with the Financing Agreement, the Company issued Pawn Funding a warrant to purchase
The warrant qualified for
derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”.
The initial fair value of the warrant of $
19
During the year ended December
31, 2021, the Company paid $
During the nine months ended
September 30, 2022, the Company paid $
Loan with TVT 2.0, LLC
On June 23, 2022, the Company,
together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale
of Future Receipts (the “Financing Agreement”) with TVT 2.0, LLC. Under the Financing Agreement, the Financing Parties sold
to TVT 2.0, LLC future receivables in an aggregate amount equal to $
During the nine months ended
September 30, 2022, the Company paid $
At September 30, 2022, the
Company owed $
Promissory
note issued to Dominion Capital, LLC,
On November 4, 2021, in connection
with the 2021 acquisition of SVC, the Company assumed SVC’s promissory note issued to Dominion Capital, LLC. The note was originally
issued on March 31, 2021 in the principal amount of $2,750,000. As of November 4, 2021, $1,650,000 remained outstanding. The note bears
interest at a rate of 10% per annum and the maturity date is
During the period of November
4, 2021 through December 31, 2021, the Company made cash payments of $
During the nine months ended September 30, 2022, the Company made cash
payments of $
As of September 30, 2022,
the Company owed $
Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed High Wire’s promissory note issued to InterCloud Systems, Inc. The note was
originally issued on February 27, 2018 in the principal amount of $
As of September 30, 2022,
the Company owed $
20
EIDL Loan
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed ADEX’s EIDL loan. The note was originally issued on October 10, 2020 in the principal amount of $150,000. As of June 15, 2021, $150,000 remained outstanding. The note bears interest at a rate of 3.75% per annum and the maturity date is October 12, 2050.
During the period of June
16, 2021 through December 31, 2021, the Company made cash payments of $
During the nine months ended
September 30, 2022, the Company made cash payments of $
As of September 30, 2022,
the Company owed $
CARES Act Loans
These loan agreements were pursuant to the CARES Act. The CARES Act was established in order to enable small businesses to pay employees during the economic slowdown caused by COVID-19 by providing forgivable loans to qualifying businesses for up to 2.5 times their average monthly payroll costs. The amount borrowed under the CARES Act is eligible to be forgiven provided that (a) the Company uses the PPP Funds during the eight week period after receipt thereof, and (b) the PPP Funds are only used to cover payroll costs (including benefits), rent, mortgage interest, and utility costs. The amount of loan forgiveness will be reduced if, among other reasons, the Company does not maintain staffing or payroll levels. Principal and interest payments on any unforgiven portion of the PPP Funds will be deferred for six months and will accrue interest at a fixed annual rate of 1.0% and carry a two year maturity date. There is no prepayment penalty on the CARES Act Loan.
On March 1, 2022, ADEX received
approval for forgiveness of its $
As of September 30, 2022,
the aggregate balance of these loans was $
21
8. Convertible Debentures
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following convertible debentures:
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Convertible promissory note, Cobra Equities SPV, LLC, | $ | $ | ||||||
| Convertible promissory note, Cobra Equities SPV, LLC, Tranche 1, | ||||||||
| Convertible promissory note, Cobra Equities SPV, LLC, Tranche 2, | ||||||||
| Convertible promissory note, Jeffrey Gardner, | ||||||||
| Convertible promissory note, James Marsh, | ||||||||
| Convertible promissory note issued to Roger Ponder, | ||||||||
| Convertible promissory note, Dominion Capital, LLC, | ||||||||
| Convertible promissory note, Cobra Equities SPV, LLC, | ||||||||
| Convertible promissory note issued to the Mark Munro 1996 Charitable Remainder UniTrust, | ||||||||
| Convertible promissory note, FJ Vulis and Associates LLC, | ||||||||
| Convertible promissory note, Cobra Equities SPV, LLC, | ||||||||
| Convertible promissory note, Cobra Equities SPV, LLC, | ||||||||
| Total | ||||||||
| Less: Current portion of convertible debentures, net of debt discount/premium | ( | ) | ( | ) | ||||
| Convertible debentures, net of current portion, net of debt discount | $ | $ | ||||||
The Company’s convertible
debentures have an effective interest rate range of
Convertible promissory note, Cobra Equities
SPV, LLC,
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed a convertible promissory note issued to Cobra Equities SPV, LLC. The note had been
previously assigned to Cobra Equities SPV, LLC by another lender. The amount outstanding as of June 15, 2021 was $
Interest accrues on the note at 18% per annum. The note is convertible into shares of the Company’s common stock at a conversion price equal to 60% of the lowest VWAP for the 10 consecutive trading days immediately preceding the conversion.
22
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June 16, 2021 through December 31, 2021, the holder of the note converted $206,000 of principal and $3,620 of accrued interest into shares of the Company’s common stock.
During the nine months ended
September 30, 2022, the holder of the note converted $
The Company owed $
Convertible promissory note, SCS Capital Partners,
LLC,
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed a convertible promissory note issued to SCS, LLC. The note had been previously assigned
to SCS, LLC by another lender. The amount outstanding as of June 15, 2021 was $
The interest on the outstanding
principal due under the note accrues at a rate of
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
On September 23, 2021, the
holder of the note assigned the note to Cobra Equities SPV, LLC (refer to the “Convertible promissory note, Cobra Equities SPV,
LLC,
Convertible promissory note, Cobra Equities
SPV, LLC,
On September 23, 2021, the
holder of the note described in the “Convertible promissory note, SCS Capital Partners, LLC,
The note matured on December 30, 2021 and was due on demand.
During the period of September
23, 2021 through December 31, 2021, the holder of the note converted $
During the nine months ended
September 30, 2022, the holder of the note converted $
23
Convertible promissory note, SCS Capital Partners,
LLC,
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed a convertible promissory note issued to SCS, LLC. The amount outstanding as of June
15, 2021 was $
The note was originally issued
on December 29, 2020 in the principal amount of $
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June
16, 2021 through September 23, 2021, the Company made cash payments for principal of $
On September 23, 2021, the
holder of the note assigned the note to Cobra Equities SPV, LLC (refer to the “Convertible promissory note, Cobra Equities SPV,
LLC,
Convertible promissory note, Cobra Equities
SPV, LLC,
On September 23, 2021, the holder of the note described in the “Convertible
promissory note, SCS Capital Partners, LLC,
The note matured on December 31, 2021 and was due on demand.
During the nine months ended September 30, 2022, the holder of the note
converted $
Convertible promissory note, Cobra Equities SPV, LLC, 9% interest, secured, matures January 1, 2023
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed a convertible promissory note issued to IQ Financial Inc. and assigned to Cobra
Equities SPV, LLC. The amount outstanding for Tranche 1 as of June 15, 2021 was $
The note was originally issued
to IQ Financial Inc. on January 27, 2021 in the aggregate principal amount of $
24
Convertible promissory note, Cobra Equities
SPV, LLC Tranche 1,
On January 28, 2021, High
Wire received the first tranche of the note discussed in the “Convertible promissory note, Cobra Equities SPV, LLC,
The interest on the outstanding
principal due under the secured note accrues at a rate of
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the nine months ended
September 30, 2022,
As of September 30, 2022,
the Company owed $
Convertible promissory note, Cobra Equities
SPV, LLC Tranche 2,
On March 1, 2021, High Wire
received the second tranche of the note discussed in the “Convertible promissory note, Cobra Equities SPV, LLC,
The interest on the outstanding principal due under the secured note accrues at a rate of 9% per annum. All principal and accrued but unpaid interest under the secured note is due on January 1, 2023. The holder may begin converting the note into shares of the Company’s common stock six months after issuance when it is Rule 144 eligible. The conversion price is fixed at $0.05 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June
16, 2021 through December 31, 2021, $
During the nine months ended
September 30, 2022,
As of September 30, 2022,
the Company owed $
Convertible promissory note, Jeffrey Gardner,
On June 15, 2021 the Company
issued to Jeffrey Gardner an unsecured convertible promissory note in the aggregate principal amount of $
The interest on the outstanding
principal due under the note accrues at a rate of
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
25
On September 15, 2021, this
note matured and is now due on demand. Additionally, the interest rate increased to
As of September 30, 2022,
the Company owed $
Convertible promissory note, James Marsh,
On June 15, 2021 the Company
issued to James Marsh an unsecured convertible promissory note in the aggregate principal amount of $
The interest on the outstanding principal due under the note accrues at
a rate of
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
On September 15, 2021, this
note matured and is now due on demand. Additionally, the interest rate increased to
As of September 30, 2022,
the Company owed $
Convertible promissory note, Roger Ponder,
On June 15, 2021, in connection with the 2021 merger transaction, the Company
assumed High Wire’s convertible promissory note issued to Roger Ponder. The note was originally issued on August 31, 2020 in the
principal amount of $
For the three and nine months
ended September 30, 2022, the Company recorded $
On September 30, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to December 31, 2022. The terms of the note were unchanged.
As of September 30, 2022,
the Company owed $
Convertible promissory note, Dominion Capital,
LLC,
On November 3, 2021, the Company
closed on a private placement transaction (the “Transaction”) whereby it issued a senior secured convertible promissory note
with a principal amount of $
26
Additionally, the Company
issued to the investor a common stock purchase warrant to purchase up to
In connection with the Transaction, the Company agreed to file a registration statement registering the resale of the shares of common stock issuable upon conversion of the note within 30 days of the closing of the Transaction.
The embedded conversion option
and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives
and Hedging”. The initial fair value of the conversion feature of $
On April 1, 2022, Dominion
Capital, LLC assigned $
As of September 30, 2022,
the Company owed $
Convertible promissory note, Cobra Equities
SPV, LLC,
On April 1, 2022, $
The note accrues interest
at the rate of
As of September 30, 2022,
the Company owed $
Convertible promissory note issued to the Mark
Munro 1996 Charitable Remainder UniTrust,
On December 28, 2021, the
Mark Munro 1996 Charitable Remainder UniTrust, the holder of a note with a principal balance of $
The embedded conversion option
qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”.
The initial fair value of the conversion feature of $
On April 11, 2022, the Mark
Munro 1996 charitable Remainder Unitrust amended the terms of the Company’s convertible promissory note payable. The note maturity
was amended from September 30, 2022 to April 30, 2024. Payment terms were also amended, and no payments are due until October 1, 2022.
All other terms of the note remain the same. The amendment was accounted for as a debt modification. As a result, a loss on settlement
of debt of $
On September 30, 2022,
As of September 30, 2022,
the Company owed $
27
Convertible promissory note, FJ Vulis and Associates
LLC,
On May 11, 2022, the Company issued to FJ Vulis and Associates LLC a secured
convertible redeemable note in the aggregate principal amount of $
The embedded conversion option
and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives
and Hedging”. The initial fair value of the conversion feature of $
As of September 30, 2022,
the Company owed $
On October 28, 2022, the Company executed an agreement with FJ Vulis and Associates, LLC whereby FJ Vulis and Associates, LLC agreed to extend its option to call for payment of the principal amount and accrued interest of its convertible debenture from November 7, 2022 to December 22, 2022 (refer to Note 19, Subsequent Events, for additional detail).
9. Factor Financing
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed a factor financing agreement between ADEX and Bay View Funding. The amount outstanding
as of June 15, 2021 was $
The agreement began on February
11, 2020 when, pursuant to an assignment and consent agreement, Bay View Funding purchased and received all of a previous lender’s
right, title, and interest in the loan and security agreement with High Wire’s wholly-owned subsidiary, ADEX. In connection with
the agreement, High Wire received $
Under the factoring agreement, High Wire’s ADEX subsidiary may borrow up to the lesser of $5,000,000 or an amount equal to the sum of all undisputed purchased receivables multiplied by the advance percentage, less any funds in reserve. ADEX will pay to Bay View Funding a factoring fee upon purchase of receivables by Bay View Funding equal to 0.75% of the gross face value of the purchased receivable for the first 30 day period from the date said purchased receivable is first purchased by Bay View Funding, and a factoring fee of 0.35% per 15 days thereafter until the date said purchased receivable is paid in full or otherwise repurchased by ADEX or otherwise written off by Bay View Funding within the write off period. ADEX will also pay a finance fee to Bay View Funding on the outstanding advances under the agreement at a floating rate per annum equal to the Prime Rate plus 3%. The finance rate will increase or decrease monthly, on the first day of each month, by the amount of any increase or decrease in the Prime Rate, but at no time will the finance fee be less than 7.75%.
During the nine months ended
September 30, 2022, the Company paid $
During the period of June
16, 2021 through December 31, 2021, the Company received an aggregate of $
During the nine months ended
September 30, 2022, the Company received an aggregate of $
The Company owed $
28
10. Derivative Liabilities
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed High Wire’s derivative liabilities. As of June 15, 2021, the derivative liability
balance of $
The embedded conversion options
of the convertible debentures described in Note 8, Convertible Debentures, which were assumed as part of the merger transaction, contain
conversion features that qualify for embedded derivative classification. The fair value of the liability is re-measured at the end of
every reporting period and the change in fair value is reported in the statement of operations as a gain or loss on change in fair value
of derivatives. Derivative liabilities also include the fair value of the Company’s share purchase warrants and stock options discussed
in Note 13, Share Purchase Warrants and Stock Options. As of September 30, 2022, the derivative liability balance of $
The table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities for the nine months ended September 30, 2022:
| September 30, | ||||
| 2022 | ||||
| Balance at the beginning of the period | $ | |||
| Change in fair value of embedded conversion option | ( | ) | ||
| Conversion of derivative liability | ( | ) | ||
| Initial value of derivatives upon issuance | ||||
| Effect of debt modification | ||||
| Total | ||||
| Less: Current portion of derivative liabilities* | ( | ) | ||
| Derivative liabilities, net of current portion* | $ | |||
| * |
The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as their fair values were determined by using Monte-Carlo model based on various assumptions.
Significant changes in any of these inputs in isolation would result in a significant change in the fair value measurement. As required, these are classified based on the lowest level of input that is significant to the fair value measurement. The following table shows the assumptions used in the calculations:
| Expected volatility | Risk-free interest rate | Expected dividend yield | Expected life (in years) | |||||||||||||
| At September 30, 2022 | | % | | |||||||||||||
| At December 31, 2021 | % | | ||||||||||||||
29
11. Common Stock
Authorized shares
The Company has
Issuance of shares pursuant to a Cobra Equities SPV, LLC convertible debenture
On January 11, 2022, the Company
issued
On February 22, 2022, the
Company issued
On March 16, 2022, the Company
issued an aggregate of
On April 4, 2022, the Company
issued
On May 19, 2022, the Company
issued
On July 5, 2022, the Company
issued
On July 29, 2022, the Company
issued
On September 6, 2022, the
Company issued
On September 21, 2022, the
Company issued
Issuance of Shares Pursuant to Conversion of Series D Preferred Stock
On February 7, 2022, the Company
issued
Issuance of shares pursuant to a convertible loan payable to a related party
On April 27, 2022, the Company
issued
30
12. Preferred Stock
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed High Wire’s Series A preferred stock obligations. Additionally, the holders
of High Wire’s Series B preferred stock transferred their shares to the Company’s Chief Executive Officer. Lastly, a new class
of preferred stock, Series D, was designated and issued. At the time of the merger transaction, the fair value of the Series A and Series
B preferred stock was $
See below for a description of each of the Company’s outstanding classes of preferred stock, including historical and current information.
Series A
On November 15, 2017, High
Wire created one series of the
On October 29, 2018, High Wire made the first amendment to the Certificate of Designation of its Series A convertible preferred stock. This amendment updated the conversion price to be equal to the greater of 75% of the lowest VWAP during the ten trading day period immediately preceding the date a conversion notice is delivered or $120.00, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock.
On August 16, 2019, High Wire made the second amendment to the Certificate of Designation of its Series A convertible preferred stock. As a result of this amendment, the Company recorded a deemed dividend in accordance with ASC 260-10-599-2.
On April 8, 2020, High Wire
made the third amendment to the Certificate of Designation of its Series A preferred stock which lowered the fixed conversion price and
the conversion price floor to $
On June 18, 2020, High Wire
made the fourth amendment to the Certificate of Designation of its Series A preferred stock, which lowered the fixed conversion price
to $
On January 27, 2021, Spectrum
made the fifth amendment to the Certificate of Designation of its Series A preferred stock which lowered the fixed conversion price to
$
Subsequent to the fifth amendment, the principal terms of the Series A preferred stock shares are as follows:
Voting rights – The Series A preferred stock shares do not have voting rights.
Dividend rights – The holders of the Series A preferred stock shares shall not be entitled to receive any dividends. No dividends (other than those payable solely in common stock) shall be paid on the common stock or any class or series of capital stock ranking junior, as to dividends, to the Series A preferred stock shares during any fiscal year of the Company until there shall have been paid or declared and set apart during that fiscal year for the holders of the Series A preferred stock shares a dividend in an amount per share equal to (i) the number of shares of common stock issuable upon conversion of the Series A preferred stock times (ii) the amount per share of the dividend to be paid on the common stock.
31
Conversion rights –
The holders of the Series A preferred stock shares have the right to convert each Series A preferred stock share and all accrued and unpaid
dividends thereon shall be convertible at the option of the holder thereof, at any time after the issuance of such share into fully paid
and nonassessable shares of common stock of the Company.
Liquidation rights – Upon the occurrence of any liquidation, each holder of Series A preferred stock shares then outstanding shall be entitled to receive, out of the assets of the Company available for distribution to its stockholders, before any payment shall be made in respect of the common stock, or other series of preferred stock then in existence that is outstanding and junior to the Series A preferred stock shares upon liquidation, an amount per share of Series A preferred stock shares equal to the amount that would be receivable if the Series A preferred stock shares had been converted into common stock immediately prior to such liquidation distribution, plus, accrued and unpaid dividends.
On June 24, 2021, the Company
issued
On August 12, 2021, the Company
issued
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series A preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022,
the fair value of the Series A Preferred Stock was $
Series B
On April 16, 2018, High Wire
designated
Issue Price - The
stated price for the Series B preferred stock shares shall be $
Redemption - The Series B preferred stock shares are not redeemable.
Dividends - The holders of the Series B preferred stock shares shall not be entitled to receive any dividends.
Preference of Liquidation
- The Corporation’s Series A preferred stock (the “Senior Preferred Stock) shall have a liquidation preference senior
to the Series B preferred stock. Upon any fundamental transaction, liquidation, dissolution or winding up of the Company, whether voluntary
or involuntary, the holders of the shares of the Series B preferred stock shares shall be entitled, after any distribution or payment
is made upon any shares of capital stock of the Company having a liquidation preference senior to the Series B preferred stock shares,
including the Senior Preferred Stock, but before any distribution or payment is made upon any shares of common stock or other capital
stock of the Company having a liquidation preference junior to the Series B preferred stock shares, to be paid in cash the sum of $
32
Voting - The holders of shares of Series B preferred stock shall be voted together with the shares of common stock such that the aggregate voting power of the Series B preferred stock is equal to 51% of the total voting power of the Company.
Conversion - There are no conversion rights.
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series B preferred stock shares as temporary equity or “mezzanine.”
Series D
On June 14, 2021, High Wire
designated
On December 13, 2021, the
Company made the first amendment to the Certificate of Designation of its Series D preferred stock which changed the conversion right.
As a result of this amendment, the Company recorded a deemed dividend of $
Subsequent to the first amendment, the principal terms of the Series D preferred stock shares are as follows:
Issue Price - The
stated price for the Series D preferred stock shares shall be $
Redemption - The Series D preferred stock shares are not redeemable.
Dividends - The holders of the Series D preferred stock shares shall not be entitled to receive any dividends.
Preference of Liquidation
- Upon any liquidation, dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”),
the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to
$
Voting - Except
as otherwise provided in the agreement or as required by law, the Series D shall be voted together with the shares of common stock, par
value $
33
Conversion - Beginning
ninety (90) days from the date of issuance, all or a portion of the Series D may be converted into Common Stock at the greater of the
Fixed Price and the Average Price (as defined below). On the business day immediately preceding the listing of the Common Stock on a national
securities exchange (the “Automatic Series D Conversion Date”), without any further action, all shares of Series D shall automatically
convert into shares of Common Stock at the Fixed Price, which is defined as the closing price of the Common Stock on the trading day immediately
preceding the date of issuance of the Series D ( subject to adjustment for any reverse or forward split of the Common Stock). The Series
D shares were issued on June 16, 2021, and the closing price of the Company’s common stock was $
Vote to Change the Terms
of or Issuance of Series D - The affirmative vote at a meeting duly called for such purpose, or written consent without a meeting,
of the holders of not less than fifty-one (
On October 20, 2021, Keith
Hayter assigned
On December 16, 2021, the
Company issued
On February 7, 2022, the Company
issued
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series D preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022,
the fair value of the Series D Preferred Stock was $
On October 11, 2022, Mark Porter assigned shares of Series D preferred stock to a third party, who then converted the shares into shares of the Company’s common stock (refer to Note 19, Subsequent Events, for additional detail).
Series E
On December 20, 2021, the
Company designated
The principal terms of the Series E preferred stock shares are as follows:
Issue Price - The
stated price for the Series E preferred stock shares shall be $
Redemption - The Series E preferred stock shares are not redeemable.
Dividends - The holders of the Series E preferred stock shares shall not be entitled to receive any dividends.
34
Preference of Liquidation
- Upon any liquidation, dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”),
the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to
$
Voting - Except
as otherwise provided herein or as required by law, the Series E shall be voted together with the shares of common stock, par value $
Conversion - Beginning
ninety (90) days from the date of issuance, all or a portion of the Series E may be converted into Common Stock at the Fixed Price (as
defined below). On the business day immediately preceding the listing of the Common Stock on a national securities exchange (the “Automatic
Series E Conversion Date”), without any further action, all shares of Series E shall automatically convert into shares of Common
Stock at the Fixed Price. “Fixed Price” shall be defined as the closing price of the Common Stock on the trading day immediately
preceding the date of issuance of the Series E (subject to adjustment for any reverse or forward split of the Common Stock or similar
occurrence). The Series D shares were issued on December 30, 2021, and the closing price of the Company’s common stock was $
Vote to Change the Terms
of or Issuance of Series E - The affirmative vote at a meeting duly called for such purpose, or written consent without a meeting,
of the holders of not less than fifty-one (
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series E preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022,
the fair value of the Series E Preferred Stock was $
13. Share Purchase Warrants and Stock Options
On June 15, 2021, in connection
with the 2021 merger transaction, the Company assumed High Wire’s share purchase warrants and stock options. As of June 15, 2021,
the total fair value of High Wire’s share purchase warrants and stock options was $
The total fair value of the
Company’s share purchase warrants and stock options was $
35
The following table summarizes the activity of share purchase warrants for the period of December 31, 2021 through September 30, 2022:
| Number of warrants | Weighted average exercise price | Intrinsic value | ||||||||||
| Balance at December 31, 2021 | $ | $ | ||||||||||
| Granted | ||||||||||||
| Exercised | ||||||||||||
| Expired/forfeited | ( | ) | ||||||||||
| Outstanding at September 30, 2022 | $ | $ | ||||||||||
| Exercisable at September 30, 2022 | $ | $ | ||||||||||
As of September 30, 2022, the following share purchase warrants were outstanding:
| Number of warrants | Exercise price | Issuance Date | Expiry date | Remaining life | ||||||||||
The following table summarizes the activity of stock options for the period of December 31, 2021 through September 30, 2022:
| Number of stock options | Weighted average exercise price | Intrinsic value | ||||||||||
| Balance at December 31, 2021 | $ | $ | ||||||||||
| Issued | ||||||||||||
| Exercised | ||||||||||||
| Cancelled/expired/forfeited | ( | ) | ||||||||||
| Outstanding at September 30, 2022 | $ | $ | ||||||||||
| Exercisable at September 30, 2022 | $ | $ | ||||||||||
36
As of September 30, 2022, the following stock options were outstanding:
| Number of stock options | Exercise price | Issuance Date | Expiry date | Remaining Life | ||||||||||
The remaining stock-based
compensation expense on unvested stock options was $
14. Leases
The Company leases certain office space and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. The depreciable lives of operating lease assets and leasehold improvements are limited by the expected lease term. The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities.
The following table sets forth the operating lease right of use (“ROU”) assets and liabilities as of September 30, 2022 and December 31, 2021:
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Operating lease assets | $ | $ | ||||||
| Operating lease liabilities: | ||||||||
| Current operating lease liabilities | ||||||||
| Long term operating lease liabilities | - | |||||||
| Total operating lease liabilities | $ | $ | ||||||
Expense related to leases
is recorded on a straight-line basis over the lease term, including rent holidays. During the three and nine months ended September 30,
2022, the Company recognized operating lease expense of $
37
Cash paid for amounts included
in the measurement of operating lease liabilities were $
The operating lease liabilities
as of September 30, 2022 reflect a weighted average discount rate of
| Year ending December 31, | ||||
| 2022 | $ | |||
| 2023 | ||||
| Total lease payments | ||||
| Less: imputed interest | ( | ) | ||
| Total | $ | |||
15. Commitments and Contingencies
Leases
The Company leases certain of its properties under leases that expire on various dates through 2023. Some of these agreements include escalation clauses and provide for renewal options ranging from one to five years. Leases with an initial term of 12 months or less and immaterial leases are not recorded on the balance sheet (refer to Note 14, Leases, for amounts expensed during the three and nine months ended September 30, 2022 and 2021).
Legal proceedings
In the normal course of business or otherwise, the Company may become involved in legal proceedings. The Company will accrue a liability for such matters when it is probable that a liability has been incurred and the amount can be reasonably estimated. When only a range of possible loss can be established, the most probable amount in the range is accrued. If no amount within this range is a better estimate than any other amount within the range, the minimum amount in the range is accrued. The accrual for a litigation loss contingency might include, for example, estimates of potential damages, outside legal fees and other directly related costs expected to be incurred.
On December 16, 2021, a former employee filed a lawsuit against the Company
and its Chief Executive Officer for unpaid commissions. The claim is for $
38
16. Segment Disclosures
During the three and nine months ended September
30, 2022 and 2021, the Company had
| ● | Technology, which is comprised of the ADEX Entities, AWS PR, SVC, Tropical, and HWN. |
| ● | High Wire, which consists of the rest of the Company’s operations. |
Factors used to identify the
Company’s reportable segments include the organizational structure of the Company and the financial information available for evaluation
by the chief operating decision-maker in making decisions about how to allocate resources and assess performance. The Company’s
operating segments have been broken out based on similar economic and other qualitative criteria.
Financial statement information by operating segment for the three and nine months ended September 30, 2022 is presented below:
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | |||||||||||||||||||||||
| High Wire | Technology | Total | High Wire | Technology | Total | |||||||||||||||||||
| Net sales | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Operating loss | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||
| Total assets as of September 30, 2022 | ||||||||||||||||||||||||
Geographic information as of and for the nine months ended September 30, 2022 is presented below:
| Revenues | ||||||||||||
| Three Months Ended September 30, 2022 | Nine Months Ended September 30, 2022 | Long-lived Assets as of September 30, 2022 | ||||||||||
| Puerto Rico and Canada | $ | $ | $ | |||||||||
| United States | ||||||||||||
| Consolidated total | ||||||||||||
39
Financial statement information by operating segment for the three and nine months ended September 30, 2021 is presented below:
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | |||||||||||||||||||||||
| High Wire | Technology | Total | High Wire | Technology | Total | |||||||||||||||||||
| Net sales | $ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Operating loss | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||
| Interest expense | ||||||||||||||||||||||||
| Depreciation and amortization | ||||||||||||||||||||||||
| Total assets as of December 31, 2021 | ||||||||||||||||||||||||
Geographic information as of December 31, 2021 and for the nine months ended September 30, 2021 is presented below:
| Revenues | ||||||||||||
| Three Months Ended September 30, 2021 | Nine Months Ended September 30, 2021 | Long-lived Assets as of December 31, 2021 | ||||||||||
| Puerto Rico and Canada | $ | $ | $ | |||||||||
| United States | ||||||||||||
| Consolidated total | ||||||||||||
17. Earnings Per Share
The following table shows the computation of basic and diluted earnings per share for the three and nine months ended September 30, 2022 and 2021:
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Numerator: | ||||||||||||||||
| Net (loss) income attributable to High Wire Networks, Inc. common shareholders | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Denominator | ||||||||||||||||
| Weighted average common shares outstanding, basic | ||||||||||||||||
| Effect of dilutive securities | - | |||||||||||||||
| Weighted average common shares outstanding, diluted | ||||||||||||||||
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, basic: | ||||||||||||||||
| Net (loss) income from continuing operations | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Net income from discontinued operations, net of taxes | $ | $ | $ | $ | ||||||||||||
| Net (loss) income per share | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, diluted: | ||||||||||||||||
| Net (loss) income from continuing operations | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
| Net income from discontinued operations, net of taxes | $ | $ | $ | $ | ||||||||||||
| Net (loss) income per share | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | ||||||
40
18. Discontinued Operations
On February 15, 2022, High
Wire sold its
The assets and liabilities of JTM as of December 31, 2021 have been included within the consolidated balance sheets as current assets of discontinued operations, noncurrent assets of discontinued operations, current liabilities of discontinued operations, and noncurrent liabilities of discontinued operations.
The results of operations of JTM have been included within net income from discontinued operations, net of tax, on the unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2022 and 2021.
The following table shows the balance sheet of the Company’s discontinued operations as of December 31, 2021:
| December 31, 2021 | ||||
| Current assets: | ||||
| Cash | $ | |||
| Accounts receivable | ||||
| Contract assets | ||||
| Prepaid expenses and deposits | ||||
| Current assets of discontinued operations | $ | |||
| Noncurrent assets: | ||||
| Property and equipment, net of accumulated depreciation of $ | $ | |||
| Noncurrent assets of discontinued operations | $ | |||
| Current liabilities: | ||||
| Accounts payable and accrued liabilities | $ | |||
| Contract liabilities | ||||
| Loans payable | ||||
| Current liabilities of discontinued operations | $ | |||
| Noncurrent liabilities: | ||||
| Loans payable, net of current portion | $ | |||
| Noncurrent liabilities of discontinued operations | $ | |||
41
The following table shows the statements of operations for the Company’s discontinued operations for the three and nine months ended September 30, 2022 and 2021:
| For the three months ended | For the nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Revenue | $ | $ | $ | $ | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Cost of revenues | ||||||||||||||||
| Depreciation and amortization | ||||||||||||||||
| Salaries and wages | ||||||||||||||||
| General and administrative | ||||||||||||||||
| Total operating expenses | ||||||||||||||||
| (Loss) income from operations | ( | ) | ||||||||||||||
| Other income: | ||||||||||||||||
| Gain on disposal of subsidiary | ||||||||||||||||
| Interest expense | - | ( | ) | - | ( | ) | ||||||||||
| PPP loan forgiveness | ||||||||||||||||
| Other income | - | - | ||||||||||||||
| Total other income | ( | ) | ||||||||||||||
| Pre-tax income from operations | ||||||||||||||||
| Provision for income taxes | ||||||||||||||||
| Net income from discontinued operations, net of tax | $ | $ | $ | $ | ||||||||||||
19. Subsequent Events
Assignment of Series D preferred stock
On
October 11, 2022, Mark Porter assigned
Issuance of Shares Pursuant to Conversion of Series D Preferred Stock
On October 11, 2022, the Company
issued
Convertible Note Payment Extension Agreement – FJ Vulis and Associates, LLC
On October 28, 2022, the Company executed an agreement with FJ Vulis and Associates, LLC whereby FJ Vulis and Associates, LLC agreed to extend its option to call for payment of the principal amount and accrued interest of its convertible debenture from November 7, 2022 to December 22, 2022. In exchange, the Company agreement to pay FJ Vulis and Associates $80,000. This amount was made up of $60,000 for the note’s guaranteed interest and a $20,000 for a one-time extension fee.
Convertible Note Payment Extension Agreement – Keith Hayter
On October 31, 2022, the Company and Keith Hayter mutually agreed to extend the maturity date of the outstanding convertible promissory note to November 30, 2022. The terms of the note were unchanged.
Issuance of shares pursuant to a Cobra Equities SPV, LLC convertible debenture
On November 11, 2022, the
Company issued
42
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plan”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.
Our unaudited consolidated financial statements are stated in United States dollars ($) and are prepared in accordance with United States generally accepted accounting principles. The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.
All references to “common stock” refer to the common shares in our capital stock.
Unless specifically set forth to the contrary, when used in this report the terms “we”, “our”, the “Company” and similar terms refer to High Wire Networks, Inc., a Nevada corporation, and its consolidated subsidiaries.
The information that appears on our website at www.HighWireNetworks.com is not part of this report.
Description of Business
Business Overview
Telecommunications
Telecommunications providers, technology and enterprise customers continue to seek and outsource solutions in order to reduce their investment in capital equipment, provide flexibility in workforce sizing and expand product offerings without large increases in incremental hiring. As a result, we believe there is significant opportunity to expand both our United States and international telecommunications solutions services and staffing services capabilities. As we continue to expand our presence in the marketplace, we will target those customers going through new network deployments and wireless service upgrades.
43
We expect to continue to increase our gross margins by leveraging our single-source end-to-end network to efficiently provide a full spectrum of end-to-end next-generation network solutions and staffing services to our customers. We believe our solutions and services offerings can alleviate some of the inefficiencies typically present in our industry, which result, in part, from the highly fragmented nature of the telecommunications industry, limited access to skilled labor and the difficulty industry participants have in managing multiple specialty-service providers to address their needs. As a result, we believe we can provide superior service to our customers and eliminate certain redundancies and costs for them. We believe our ability to address a wide range of end-to-end solutions, network infrastructure and project-staffing service needs of our telecommunications industry clients is a key competitive advantage. Our ability to offer diverse technical capabilities (including design, engineering, construction, deployment, and installation and integration services) allows customers to turn to a single source for those specific specialty services, as well as to entrust us with the execution of entire turn-key solutions.
We have become a multi-faceted company with an international presence. We believe this platform will allow us to leverage our corporate and other fixed costs and capture gross margin benefits. Our platform is highly scalable. We typically hire workers to staff projects on a project-by-project basis and our other operating expenses are primarily fixed. Accordingly, we are generally able to deploy personnel to infrastructure projects in the United States and beyond without incremental increases in operating costs, allowing us to achieve greater margins. We believe this business model enables us to staff our business efficiently to meet changes in demand.
Finally, given the worldwide popularity of telecommunications and wireless products and services, we will selectively pursue international expansion, which we believe represents a compelling opportunity for additional long-term growth.
Our planned expansion will place increased demands on our operational, managerial, administrative and other resources. Managing our growth effectively will require us to continue to enhance our operations management systems, financial and management controls and information systems and to hire, train and retain skilled telecommunications personnel. The timing and amount of investments in our expansion could affect the comparability of our results of operations in future periods.
Our planned acquisitions will be timed with additions to our management team of skilled professionals with deep industry knowledge and a strong track record of execution. Our senior management team brings an average of over 30 years of individual experience across a broad range of disciplines. We believe our senior management team is a key driver of our success and is well-positioned to execute our strategy.
High Wire was incorporated in 2007 and functioned as a development stage company with limited activities through 2017.
HWN, Inc. incorporated in Delaware on January 20, 2017. Our principal offices are located at 30 North Lincoln Street, Batavia, Illinois 60510. Our telephone number is (952) 974-4000. We are a global provider of managed security, professional services and commercial/industrial electrical solutions delivered exclusively through a channel sales model. Our Overwatch managed security platform-as-a-service offers organizations end-to-end protection for networks, data, endpoints and users via multiyear recurring revenue contracts in this fast-growing technology segment.
44
On February 7, 2019, High Wire and JTM Electrical Contractors, Inc. (“JTM”), an Illinois Corporation, entered into an operating agreement through which High Wire owned 50% of JTM.
On June 16, 2021, HWN completed a merger with High Wire. The merger was accounted for as a reverse merger. At the time of the reverse merger, High Wire’s subsidiaries included ADEX Corporation, ADEX Puerto Rico LLC, and ADEX Telecom, Inc., (collectively “ADEX”), AW Solutions Puerto Rico, LLC (“AWS PR”), and Tropical Communications, Inc. (“Tropical”).
On November 4, 2021, we closed on our acquisition of Secure Voice Corp (“SVC”).
On February 15, 2022, High Wire sold its 50% interest in JTM.
We provide the following categories of offerings to our customers:
| ● | Technology Solutions: We provide a comprehensive technology platform and array of professional services and solutions to our clients that are applicable across multiple platforms and technologies to include but not limited to: Wi-Fi, Wi-Max and wide-area networks, fiber networks (ISP/OSP), DAS networks (iDAS/oDAS), small cell distributed networks, public safety networks and enterprise networks for incumbent local exchange carriers (ILECs), telecommunications original equipment manufacturers (OEMs), cable broadband multiple system operators (MSOs), tower and network aggregators, utility entities, government and enterprise customers. Our services teams support the deployment of new networks and technologies, as well as expand, maintain and decommission existing networks. |
| ● | Construction Solutions: We are also a global provider of managed security, professional services and commercial/industrial electrical solutions delivered exclusively through a channel sales model. |
| ● | Security: High Wire’s Overwatch managed security platform-as-a-service offers organizations end-to-end protection for networks, data, endpoints and users via multiyear recurring revenue contracts in this fast-growing technology segment. |
The Technology Solutions division offers carriers, service providers and enterprise customers professional contracting services, to include: infrastructure audits; site acquisition; architectural, structural and civil design and analysis; construction management; construction; installation; warehousing and logistics; maintenance services, that support the build-out and upgrade and operation of some of the most advanced networks, small cell, Wi-Fi, fiber and distributed antenna system (DAS) networks. We believe the expansion and migration of these next-generation networks, our long-term relationships supported by multiyear Master Service Agreements (MSA) and multi-year service contracts with major wireless, commercial wireline and wireless operators, DAS operators, tower companies, original equipment manufacturers (OEM’s) and prime contractor/project management organization provides us a significant opportunity as a long term leading and well respected industry leader in this marketplace.
Our Technology Solutions division is supported by our subsidiaries: AW Solutions Puerto Rico, LLC and Tropical Communications, Inc. (collectively known as “AWS” or the “AWS Entities”), ADEX CORP, ADEX Puerto Rico LLC, and ADEX Canada (collectively known as “ADEX” or the “ADEX Entities”), and SVC. The AWS Entities provide a broad range of professional services and solutions to top tier communication carriers and Fortune 1000 enterprise customers.
45
Our Operating Units
Our company is comprised of the following:
| ● | Technology Solutions: The Technology Solutions group is composed of the following: High Wire is a global provider of managed security, professional services delivered exclusively through a channel sales model. ADEX is a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications and technology industry, service providers and enterprise customers domestically and internationally. |
| ● | High Wire’s Overwatch managed security platform-as-a-service offers organizations end-to-end protection for networks, data, endpoints and users via multiyear recurring revenue contracts in this fast-growing technology segment. |
| ● | Construction Solutions: Tropical provides fiber and DAS deployments for facilities and outdoor environments. |
| ● | The High Wire Entities: ADEX is a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications and technology industry, service providers and enterprise customers domestically and internationally. ADEX seeks to assist its customers throughout the entire life cycle of a network deployment via its comprehensive suite of managed solutions that include consulting and professional staffing services to service providers as well as enterprise customers, network implementation, network installation, network upgrades, rebuilds, design, engineering and integration wireless network support, wireless network integration, wireless and wireline equipment installation and commissioning, wireless site development and construction management, network engineering, project management, disaster recovery design engineering and integration. The AWS Entities are professional, multi-service line, telecommunications infrastructure company that provide outsourced services to the wireless and wireline industry. The AWS Entities services include network systems design, site acquisition services, asset audits, architectural and engineering services, program management, construction management and inspection, construction, installation, maintenance and other technical services. The AWS Entities provide in-field design, computer aided design and drawing services (CADD), fiber and DAS deployments for facilities and outdoor environments. SVC is a wholesale network services provider with network footprint and licenses in the Northeast and Southeast United States as well as Texas. This network carries VoIP and other traffic for other service providers. |
Impact of the COVID-19 Pandemic
The extent to which the coronavirus (“COVID-19”) outbreak and measures taken in response thereto impact our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted.
Global health concerns relating to the COVID-19 outbreak have been weighing on the macroeconomic environment, and the outbreak has significantly increased economic uncertainty. Risks related to consumers and businesses lowering or changing spending, which impact domestic and international spend. The outbreak has resulted in authorities implementing numerous measures to try to contain the virus, such as travel bans and restrictions, quarantines, shelter in place orders, and business shutdowns. These measures have not only negatively impacted consumer spending and business spending habits, they have also adversely impacted and may further impact our workforce and operations and the operations of its customers, suppliers and business partners. These measures may remain in place for a significant period of time and they are likely to continue to adversely affect our business, results of operations and financial condition.
46
The spread of COVID-19 has caused us to modify our company’s business practices (including employee travel, employee work locations, and cancellation of physical participation in meetings, events and conferences), and we may take further actions as may be required by government authorities or that we determine are in the best interests of our employees, customers and business partners. There is no certainty that such measures will be sufficient to mitigate the risks posed by the virus or otherwise be satisfactory to government authorities.
The extent to which the COVID-19 outbreak impacts our business, results of operations and financial condition will depend on future developments, which are highly uncertain and cannot be predicted, including, but not limited to, the duration and spread of the outbreak, its severity, the actions to contain the virus or treat its impact, and how quickly and to what extent normal economic and operating conditions can resume. Even after the COVID-19 outbreak has subsided, we may continue to experience materially adverse impacts to our business as a result of its global economic impact, including any recession that has occurred or may occur in the future.
There are no comparable recent events which may provide guidance as to the effect of the spread of COVID-19 and a global pandemic, and, as a result, the ultimate impact of the COVID-19 outbreak or a similar health epidemic is highly uncertain and subject to change. We do not yet know the full extent of the impacts on our business, our operations or the global economy as a whole. However, the effects could have a material impact on our results of operations, and we will continue to monitor the COVID-19 situation closely. As of November 2021, multiple variants of the COVID-19 virus are circulating globally that are highly transmissible, and there is uncertainty around vaccine effectiveness on the new strains of the virus. Uncertainty around vaccine distribution, supply and effectiveness will impact when the negative economic effects as a result of COVID-19 will abate or end and the timing of such recovery may affect our financial condition.
Results of Operations for the Three-Month Periods Ended September 30, 2022 and 2021
Our operating results for the three-month periods ended September 30, 2022 and 2021 are summarized as follows:
| Three Months Ended | ||||||||||||
| September 30, 2022 | September 30, 2021 | Difference | ||||||||||
| Revenues | $ | 13,510,449 | $ | 8,834,700 | $ | 4,675,749 | ||||||
| Operating expenses | 15,072,435 | 10,163,354 | 4,909,081 | |||||||||
| Loss from operation | (1,561,986 | ) | (1,328,654 | ) | (233,332 | ) | ||||||
| Total other income (expense) | (1,199,750 | ) | (8,063,426 | ) | 6,863,676 | |||||||
| Net income from discontinued operations, net of taxes | - | 228,297 | (228,297 | ) | ||||||||
| Net income from discontinued operations attributable to noncontrolling interest | - | (114,149 | ) | 114,149 | ||||||||
| Net income (loss) attributable to common stockholders | (2,761,736 | ) | (9,277,932 | ) | 6,516,196 | |||||||
Revenues
Our revenue increased from $8,834,700 for the three months ended September 30, 2021 to $13,510,449 for the three months ended September 30, 2022. The increase is primarily related to increased sales for ADEX, which totaled $7,042,880 for the three months ended September 30, 2022, an increase of $2,357,693 from a total of $4,685,187 for the three months ended September 30, 2021, and the addition of SVC, which accounted for $1,480,772 in revenue for the three months ended September 30, 2022. SVC was acquired after the third quarter of 2021.
47
A significant portion of our services are performed under master service agreements and other arrangements with customers that extend for periods of one or more years. We are currently party to numerous master service agreements, and typically have multiple agreements with each of our customers. Master Service Agreements (MSAs) generally contain customer-specified service requirements, such as discreet pricing for individual tasks. To the extent that such contracts specify exclusivity, there are often a number of exceptions, including the ability of the customer to issue work orders valued above a specified dollar amount to other service providers, perform work with the customer’s own employees and use other service providers when jointly placing facilities with another utility. In most cases, a customer may terminate an agreement for convenience with written notice. The remainder of our services are provided pursuant to contracts for specific projects. Long-term contracts relate to specific projects with terms in excess of one year from the contract date. Short-term contracts for specific projects are generally three to four months in duration. The percentage of revenue from long-term contracts varies between periods depending on the mix of work performed under our contracts.
Operating Expenses
During the three months ended September 30, 2022, our operating expenses were $15,072,435, compared to operating expenses of $10,163,354 for the same period of 2021. The increase of $4,909,081 is primarily related to a $3,237,337 increase in cost of revenues as a result of the increase in revenue discussed above, combined with a $1,395,031 increase in salaries and wages.
Other Income (Expense)
During the three months ended September 30, 2022, we had other expense of $1,199,750, compared to other expense of $8,063,426 for the same period of 2021. The change of $6,863,676 is primarily related to a loss on change in fair value of derivatives of $352,703 during the three months ended September 30, 2022, compared to a loss on change in fair value of derivatives of $7,717,510 during the three months ended September 30, 2021. Additionally, the loss on settlement of debt was $132,874 during the three months ended September 30, 2022, compared to a loss of $1,151,355 during the same period of 2021. These gains were partially offset by a gain on PPP loan forgiveness and management fee income of $873,734, and $303,147, respectively, during the nine months ended September 30, 2021.
Net Income (Loss)
For the three months ended September 30, 2022, we had net income attributable to High Wire Networks, Inc. common shareholders of $2,761,736, compared to a net loss of $9,392,080 in the same period of 2021.
Results of Operations for the Nine-Month Periods Ended September 30, 2022 and 2021
Our operating results for the nine-month periods ended September 30, 2022 and 2021 are summarized as follows:
| Nine Months Ended | ||||||||||||
| September 30, 2022 | September 30, 2021 | Difference | ||||||||||
| Revenues | $ | 39,918,498 | $ | 15,706,213 | $ | 24,212,285 | ||||||
| Operating expenses | 43,884,083 | 18,742,704 | 25,141,379 | |||||||||
| Loss from operation | (3,965,585 | ) | (3,036,491 | ) | (929,094 | ) | ||||||
| Total other income (expense) | 10,735,053 | (9,236,885 | ) | 19,971,938 | ||||||||
| Net income from discontinued operations, net of taxes | 662,899 | 1,818,766 | (1,155,867 | ) | ||||||||
| Net income from discontinued operations attributable to noncontrolling interest | 128,487 | (909,384 | ) | 1,037,871 | ||||||||
| Net income (loss) attributable to common stockholders | 7,560,854 | (11,363,994 | ) | 18,924,848 | ||||||||
48
Revenues
Our revenue increased from $15,706,213 for the nine months ended September 30, 2021 to $39,918,498 for the nine months ended September 30, 2022. The increase is primarily related to a full nine months of revenue for the High Wire entities and the addition of SVC, which accounted for $23,554,371 and $5,210,450, respectively, in revenue for the nine months ended September 30, 2022. The High Wire entities were acquired during June 2021 and had $6,463,170 of revenue during the nine months ended September 30, 2021, while SVC was acquired after the third quarter of 2021.
A significant portion of our services are performed under master service agreements and other arrangements with customers that extend for periods of one or more years. We are currently party to numerous master service agreements, and typically have multiple agreements with each of our customers. Master Service Agreements (MSAs) generally contain customer-specified service requirements, such as discreet pricing for individual tasks. To the extent that such contracts specify exclusivity, there are often a number of exceptions, including the ability of the customer to issue work orders valued above a specified dollar amount to other service providers, perform work with the customer’s own employees and use other service providers when jointly placing facilities with another utility. In most cases, a customer may terminate an agreement for convenience with written notice. The remainder of our services are provided pursuant to contracts for specific projects. Long-term contracts relate to specific projects with terms in excess of one year from the contract date. Short-term contracts for specific projects are generally three to four months in duration. The percentage of revenue from long-term contracts varies between periods depending on the mix of work performed under our contracts.
Operating Expenses
During the nine months ended September 30, 2022, our operating expenses were $43,884,083, compared to operating expenses of $18,742,704 for the same period of 2021. The increase of $25,141,379 is primarily related to a $18,105,187 increase in cost of revenues as a result of the increase in revenue discussed above, combined with $3,121,417 and $3,446,990 increases in salaries and wages and general and administrative expenses, respectively.
Other Income (Expense)
During the nine months ended September 30, 2022, we had other income of $10,735,053, compared to other expense of $9,236,885 for the same period of 2021. The change of $19,971,938 is primarily related to a gain on change in fair value of derivatives and gain on PPP loan forgiveness of $11,639,599 and $2,000,000, respectively, during the nine months ended September 30, 2022. These gains were partially offset by amortization of discounts on convertible debentures and loans payable, loss on settlement of debt, and interest expense of $2,388,434, $1,039,132, and $7,773,111, respectively, during the nine months ended September 30, 2022.
Net Income (Loss)
For the nine months ended September 30, 2022, we had net income attributable to High Wire Networks, Inc. common shareholders of $7,560,854, compared to a net loss of $11,363,994 in the same period of 2021.
Cash Flows
| Nine months ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Net cash provided by (used in) operating activities | $ | 364,832 | $ | (4,247,341 | ) | |||
| Net cash provided by (used in) investing activities | $ | 363,681 | $ | 2,089,415 | ||||
| Net cash used in financing activities | $ | (378,446 | ) | $ | 3,174,973 | |||
| Change in cash | $ | 350,067 | $ | 1,017,047 | ||||
49
For the nine months ended September 30, 2022, cash increased $350,067, compared to an increase in cash of $1,017,047 for the same period of 2021. The net income of $7,560,854 was partially offset by the gain in change in fair value of derivative liabilities of $11,639,599, gain on PPP loan forgiveness of $2,000,000, and gain on disposal of subsidiary of $919,873.
As of September 30, 2022, we had cash of $858,462 compared to $508,395 as of December 31, 2021.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
Inflation
The effect of inflation on our revenue and operating results has not been significant.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
As a “smaller reporting company”, we are not required to provide the information required by this Item.
Item 4. Controls and Procedures
Evaluation of disclosure controls and procedures.
Our management, with the participation of our Chief Executive Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.
Based on management’s evaluation, our Chief Executive Officer concluded that, as a result of the material weaknesses described below, as of September 30, 2022, our disclosure controls and procedures are not designed at a reasonable assurance level and are not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, as appropriate, to allow timely decisions regarding required disclosure. The material weaknesses, which relate to internal control over financial reporting, that were identified are:
| a) | Due to our small size, we do not have a proper segregation of duties in certain areas of our financial reporting process. The areas where we have a lack of segregation of duties include cash receipts and disbursements, approval of purchases and approval of accounts payable invoices for payment. This control deficiency, which is pervasive in nature, results in a reasonable possibility that material misstatements of the consolidated financial statements will not be prevented or detected on a timely basis; |
| b) | we do not have any formally adopted internal controls surrounding our cash and financial reporting procedures; and |
| c) | the lack of the quantity of resources to implement an appropriate level of review controls to properly evaluate the completeness and accuracy of transactions entered into by our company. |
We are committed to improving our financial organization. In addition, we will look to increase our personnel resources and technical accounting expertise within the accounting function to resolve non-routine or complex accounting matters.
Changes in internal control over financial reporting.
There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
50
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.
On December 16, 2021, a former employee filed a lawsuit against us and our Chief Executive Officer for unpaid commissions. The claim is for $100,000. On March 7, 2022, we filed a response and counterclaim against the former employee. We believe we will prevail and have not recorded a loss contingency as of September 30, 2022.
Item 1A. Risk Factors
As a “smaller reporting company,” we are not required to provide the information required by this Item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
In the third quarter of 2022, we issued securities in the following transactions, each of which was exempt from the registration requirements of the Securities Act. Except for the shares of our common stock that were issued upon the conversion of our convertible debt securities or the grants of shares of common stock under our 2012 Performance Incentive Plan, all of the below-referenced securities were issued pursuant to the exemption from registration under Section 4(2) of the Securities Act and are deemed to be restricted securities for purposes of the Securities Act. There were no underwriters or placement agents employed in connection with any of these transactions. Use of the exemption provided in Section 4(2) for transactions not involving a public offering is based on the following facts:
| ● | Neither we nor any person acting on our behalf solicited any offer to buy or sell securities by any form of general solicitation or advertising. | |
| ● | The recipients were either accredited or otherwise sophisticated individuals who had such knowledge and experience in business matters that they were capable of evaluating the merits and risks of the prospective investment in our securities. |
| ● | The recipients had access to business and financial information concerning our company. | |
| ● | All securities issued were issued with a restrictive legend and may only be disposed of pursuant to an effective registration or exemption from registration in compliance with federal and state securities laws. |
The shares of our common stock that were issued upon the conversion of our convertible debt securities were issued pursuant to the exemption from registration under Section 3(a)(9) of the Securities Act and are deemed to be restricted securities for purposes of the Securities Act.
On July 5, 2022, we issued 1,350,763 shares of our common stock to Cobra Equities SPV, LLC upon the conversion of $29,000 of principal and $2,000 of accrued interest pursuant to a convertible debenture.
On July 29, 2022, we issued 1,107,367 shares of our common stock to Cobra Equities SPV, LLC upon the conversion of $25,000 of principal and $613 of accrued interest pursuant to a convertible debenture.
51
On September 6, 2022, we issued 1,392,663 shares of our common stock to Cobra Equities SPV, LLC upon the conversion of $28,547 of principal and $36,295 of accrued interest pursuant to a convertible debenture.
On September 21, 2022, we issued 1,200,000 shares of our common stock to Cobra Equities SPV, LLC upon the conversion of $60,000 of accrued interest pursuant to a convertible debenture.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits
| 104 | Cover Page Interactive Data File––the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
52
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.
| High Wire Networks, Inc. | ||
| Date: November 14, 2022 | By: | /s/ Mark W. Porter |
| Mark W. Porter | ||
| Chief Executive Officer | ||
| High Wire Networks, Inc. | ||
| Date: November 14, 2022 | By: | /s/ Daniel J. Sullivan |
| Daniel J. Sullivan | ||
| Chief Financial Officer, Principal Financial Officer and Principal Accounting Officer | ||
53
Exhibit 31.1
CERTIFICATION
I, Mark Porter, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of High Wire Networks, 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 present in this report; |
| 4. | I am 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 financing 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. | 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: November 14, 2022
| By | /s/ Mark Porter | |
| Mark Porter | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) |
Exhibit 31.2
CERTIFICATION
I, Daniel Sullivan, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of High Wire Networks, 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 present in this report; |
| 4. | I am 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 financing 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. | 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: November 14, 2022
| By: | /s/ Daniel Sullivan | |
| Daniel Sullivan | ||
| Chief Financial Officer | ||
| (Principal Financial Officer) |
Exhibit 32.1
Section 1350 CERTIFICATION
In connection with this Quarterly Report of High Wire Networks, Inc. (the “Company”) on Form 10-Q for the quarter ended September 30, 2022, as filed with the U.S. Securities and Exchange Commission on the date hereof (the “Report”), I, Mark Porter, Chief Executive Officer and Interim Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
| (1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
| (2) | The information contained in the Report, fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Date: November 14, 2022
| By: | /s/ Mark Porter | |
| Mark Porter | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) |
Exhibit 32.2
Section 1350 CERTIFICATION
In connection with this Quarterly Report of High Wire Networks, Inc. (the “Company”) on Form 10-Q for the quarter ended September 30, 2022, as filed with the U.S. Securities and Exchange Commission on the date hereof (the “Report”), I, Daniel Sullivan, Interim Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
| (1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and |
| (2) | The information contained in the Report, fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Date: November 14, 2022
| By: | /s/ Daniel Sullivan | |
| Daniel Sullivan | ||
| Chief Financial Officer | ||
| (Principal Financial Officer) |
Organization |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Organization and Going Concern [Abstract] | |
| Organization | 1. Organization
HWN, Inc., (d/b/a High Wire Network Solutions, Inc.) (“HWN” or the “Company”) was incorporated in Delaware on January 20, 2017. The Company is a global provider of managed security, professional services and commercial/industrial electrical solutions delivered exclusively through a channel sales model. The Company’s Overwatch managed security platform-as-a-service offers organizations end-to-end protection for networks, data, endpoints and users via multiyear recurring revenue contracts in this fast-growing technology segment.
HWN and JTM Electrical Contractors, Inc. (“JTM”), an Illinois Corporation, entered into an operating agreement through which High Wire owned 50% of JTM.
On June 16, 2021, the Company completed a merger with Spectrum Global Solutions, Inc. On January 7, 2022, Spectrum Global Solutions, Inc. legally changed its name to High Wire Networks, Inc. (“High Wire” or, collectively with HWN, “the Company”). The merger was accounted for as a reverse merger. At the time of the reverse merger, High Wire’s subsidiaries included ADEX Corporation, ADEX Puerto Rico LLC, ADEX Canada, ADEX Towers, Inc. and ADEX Telecom, Inc. (collectively “ADEX” or the “ADEX Entities”), AW Solutions Puerto Rico, LLC (“AWS PR”), and Tropical Communications, Inc. (“Tropical”). For accounting purposes, HWN is the surviving entity.
High Wire was incorporated in the State of Nevada on January 22, 2007 to acquire and commercially exploit various new energy related technologies through licenses and purchases. On December 8, 2008, High Wire reincorporated in the province of British Columbia, Canada.
On November 4, 2021, the Company closed on its acquisition of Secure Voice Corp (“SVC”). The closing of the acquisition was facilitated by a senior secured promissory note.
On February 15, 2022, HWN sold its 50% interest in JTM (refer to Note 3, Disposal of Subsidiary, for additional detail). As of December 31, 2021, the Company classified JTM as held-for-sale. Additionally, the sale of High Wire’s 50% interest in JTM qualified for discontinued operations treatment (refer to Note 18, Discontinued Operations, for additional detail).
The Company’s AWS PR and Tropical subsidiaries are professional, multi-service line, telecommunications infrastructure companies that provide outsourced services to the wireless and wireline industry. The Company’s ADEX Entities are a leading outsource provider of engineering and installation services, staffing solutions and other services which include consulting to the telecommunications industry, service providers and enterprise customers domestically and internationally. The Company’s SVC subsidiary is a wholesale network services provider with network footprint and licenses in the Northeast and Southeast United States as well as Texas. This network carries VoIP and other traffic for other service providers. |
Significant Accounting Policies |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Significant Accounting Policies | 2. Significant Accounting Policies
Condensed Financial Statements
In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s financial position and the results of its operations and its cash flows for the periods shown.
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year.
Basis of Presentation/Principles of Consolidation
These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States. These consolidated financial statements include the accounts of the Company as well as High Wire and its subsidiaries, the ADEX Entities, AWS PR, Tropical, and SVC. All subsidiaries are wholly-owned.
All inter-company balances and transactions have been eliminated.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
Cash and Cash Equivalents
The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
Accounts Receivable
Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company records unbilled receivables for services performed but not billed. Management reviews a customer’s credit history before extending credit. The Company maintains an allowance for doubtful accounts for estimated losses. Estimates of uncollectible amounts are reviewed each period, and changes are recorded in the period in which they become known. Management analyzes the collectability of accounts receivable each period. This review considers the aging of account balances, historical bad debt experience, and changes in customer creditworthiness, current economic trends, customer payment activity and other relevant factors. Should any of these factors change, the estimate made by management may also change. The allowance for doubtful accounts at September 30, 2022 and December 31, 2021 was $74,881.
Property and Equipment
Property and equipment are stated at cost. The Company depreciates the cost of property and equipment over their estimated useful lives at the following annual rates:
Goodwill
The Company tests its goodwill for impairment at least annually on December 31st and whenever events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment has occurred. Such indicators may include, among others: a significant decline in the Company’s expected future cash flows; a significant adverse change in legal factors or in the business climate; unanticipated competition; and slower growth rates. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and the Company’s consolidated financial results.
The Company tests goodwill by estimating fair value using a Discounted Cash Flow (“DCF”) model. The key assumptions used in the DCF model to determine the highest and best use of estimated future cash flows include revenue growth rates and profit margins based on internal forecasts, terminal value and an estimate of a market participant’s weighted-average cost of capital used to discount future cash flows to their present value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Intangible Assets
At September 30, 2022 and December 31, 2021, definite-lived intangible assets consist of tradenames and customer relationships which are being amortized over their estimated useful lives of 10 years.
The Company periodically evaluates the reasonableness of the useful lives of these assets. Once these assets are fully amortized, they are removed from the accounts. These assets are reviewed for impairment or obsolescence when events or changes in circumstances indicate that the carrying amount may not be recoverable. If impaired, intangible assets are written down to fair value based on discounted cash flows or other valuation techniques. The Company has no intangibles with indefinite lives.
For long-lived assets, impairment losses are only recorded if the asset’s carrying amount is not recoverable through its undiscounted, probability-weighted future cash flows. The Company measures the impairment loss based on the difference between the carrying amount and the estimated fair value. When an impairment exists, the related assets are written down to fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Long-lived Assets
In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 360, “Property, Plant and Equipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
Income Taxes
The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “Accounting for Income Taxes”. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
The Company conducts business, and files federal and state income, franchise or net worth, tax returns in Canada, the United States, in various states within the United States and the Commonwealth of Puerto Rico. The Company determines its filing obligations in a jurisdiction in accordance with existing statutory and case law. The Company may be subject to a reassessment of federal and provincial income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment in respect of any particular taxation year. For Canadian and U.S. income tax returns, the open taxation years range from 2010 to 2021. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S. state statutes of limitations for income tax assessment vary from state to state. Tax authorities of Canada and U.S. have not audited any of the Company’s, or its subsidiaries’, income tax returns for the open taxation years noted above.
Significant management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.
The Company follows the guidance set forth within ASC 740, “Income Taxes” which prescribes a two-step process for the financial statement recognition and measurement of income tax positions taken or expected to be taken in an income tax return. The first step evaluates an income tax position in order to determine whether it is more likely than not that the position will be sustained upon examination, based on the technical merits of the position. The second step measures the benefit to be recognized in the financial statements for those income tax positions that meet the more likely than not recognition threshold. ASC 740 also provides guidance on de-recognition, classification, recognition and classification of interest and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.
Prior to 2021, the Company had elected to be treated as a Subchapter S Corporation for income tax purposes, and as such recognized no income tax liability or benefit.
Revenue Recognition
The Company recognizes revenue based on the five criteria for revenue recognition established under ASC 606, “Revenue from Contracts with Customers”: 1) identify the contract, 2) identify separate performance obligations, 3) determine the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as the performance obligations are satisfied.
Contract Types
The Company’s contracts fall under two main types: 1) fixed-price and 2) time-and-materials. Fixed-price contracts are based on purchase order line items that are billed on individual invoices as the project progresses and milestones are reached. Time-and-materials contracts include employees working permanently at customer locations and materials costs incurred by those employees.
A significant portion of the Company’s revenues come from customers with whom the Company has a master service agreement (“MSA”). These MSA’s generally contain customer specific service requirements.
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in the new revenue standard. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For the Company’s different revenue service types the performance obligation is satisfied at different times. For professional services revenue, the performance obligation is met when the work is performed. In certain cases this may be each day, or each week depending on the customer. For construction services, the performance obligation is met when the work is completed and the customer has approved the work.
Revenue Service Types
The following is a description of the Company’s revenue service types, which include professional services and construction:
Disaggregation of Revenues
The Company disaggregates its revenue from contracts with customers by contract type. See the below table:
The Company also disaggregates its revenue by operating segment and geographic location (refer to Note 16, Segment Disclosures, for additional information).
Accounts Receivable
Accounts receivable include amounts from work completed in which the Company has billed. The amounts due are stated at their net estimated realizable value. The Company maintains an allowance for doubtful accounts to provide for the estimated amount of receivables that will not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and collateral to the extent applicable.
Contract Assets and Liabilities
Contract assets include costs and services incurred on contracts with open performance obligations. These amounts are included in contract assets on the consolidated balance sheets. At September 30, 2022 and December 31, 2021 did not have any contract assets.
Contract liabilities include payment received for incomplete performance obligations and are included in contract liabilities on the consolidated balance sheets. At September 30, 2022 and December 31, 2021, contract liabilities totaled $2,345,363 and $633,771, respectively.
Cost of Revenues
Cost of revenues includes all direct costs of providing services under the Company’s contracts, including costs for direct labor provided by employees, services by independent subcontractors, operation of capital equipment (excluding depreciation and amortization), direct materials, insurance claims and other direct costs.
Research and Development Costs
Research and development costs are expensed as incurred.
Stock-based Compensation
The Company records stock-based compensation in accordance with ASC 718, “Compensation – Stock Compensation”, using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
The Company accounts for stock-based compensation awards issued to non-employees for services, as prescribed by ASC 718, at either the fair value of the services rendered or the instruments issued in exchange for such services, whichever is more readily determinable, using the measurement date guidelines enumerated in Accounting Standards Update (“ASU”) 2018-07.
The Company uses the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to, the Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated statement of operations over the requisite service period.
Income (Loss) per Share
The Company computes (loss) per share in accordance with ASC 260, “Earnings per Share” which requires presentation of both basic and diluted (loss) per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing the (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the conversion of convertible debentures or preferred stock and the exercise of stock options or warrants. Diluted EPS excludes dilutive potential shares if their effect is anti-dilutive. As of September 30, 2022 and December 31, 2021, respectively, the Company had 155,395,136 and 133,801,817 common stock equivalents outstanding. As of September 30, 2022, 33,100,158 of the common stock equivalents were dilutive.
Leases
The Company adopted ASC 842, “Leases” on January 1, 2019.
The new leasing standard requires recognition of leases on the consolidated balance sheets as right-of-use (“ROU”) assets and lease liabilities. ROU assets represent the Company’s right to use underlying assets for the lease terms and lease liabilities represent the Company’s obligation to make lease payments arising from the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future minimum lease payments over the lease term at commencement date. As the Company’s leases do not provide an implicit rate, the Company uses its estimated incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. A number of the Company’s lease agreements contain options to renew and options to terminate the leases early. The lease term used to calculate ROU assets and lease liabilities only includes renewal and termination options that are deemed reasonably certain to be exercised.
The Company recognized lease liabilities, with corresponding ROU assets, based on the present value of unpaid lease payments for existing operating leases longer than twelve months as of January 1, 2019. The ROU assets were adjusted per ASC 842 transition guidance for existing lease-related balances of accrued and prepaid rent, unamortized lease incentives provided by lessors, and restructuring liabilities, Operating lease cost is recognized as a single lease cost on a straight-line basis over the lease term and is recorded in selling, general and administrative expenses. Variable lease payments for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in facts and circumstances on which the variable lease payments are based occur. The Company has elected not to separate lease and non-lease components for all property leases for the purposes of calculating ROU assets and lease liabilities.
Going Concern Assessment
Management assesses going concern uncertainty in the Company’s consolidated financial statements to determine whether there is sufficient cash on hand and working capital, including available borrowings on loans, to operate for a period of at least one year from the date the consolidated financial statements are issued or available to be issued, which is referred to as the “look-forward period”, as defined in GAAP. As part of this assessment, based on conditions that are known and reasonably knowable to management, management will consider various scenarios, forecasts, projections, estimates and will make certain key assumptions, including the timing and nature of projected cash expenditures or programs, its ability to delay or curtail expenditures or programs and its ability to raise additional capital, if necessary, among other factors. Based on this assessment, as necessary or applicable, management makes certain assumptions around implementing curtailments or delays in the nature and timing of programs and expenditures to the extent it deems probable those implementations can be achieved and management has the proper authority to execute them within the look-forward period.
The Company generated losses in 2021 and High Wire has generated losses since its inception and has relied on cash on hand, sales of securities, external bank lines of credit, and issuance of third-party and related party debt to support cash flow from operations. As of and for the nine months ended September 30, 2022, the Company had an operating loss of $3,965,585, cash flows provided by operations of $364,832, and a working capital deficit of $10,496,013. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern for a period of one year from the issuance of these unaudited condensed consolidated financial statements.
The impact of COVID-19 on the Company’s business has been considered in these assumptions; however, it is too early to know the full impact of COVID-19 or its timing on a return to more normal operations. Further, the recently enacted CARES Act provides for economic assistance loans through the SBA. As of September 30, 2022, ADEX had $10,000 of PPP loans outstanding from the SBA under the CARES Act. The PPP provides that the PPP loans may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. ADEX used the proceeds from the PPP loans for qualifying expenses and is applying for forgiveness of the PPP loans in accordance with the terms of the CARES Act.
The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis under which the Company is expected to be able to realize its assets and satisfy its liabilities in the normal course of business.
Management believes that based on relevant conditions and events that are known and reasonably knowable that its forecasts of operations for one year from the date of the filing of the unaudited condensed consolidated financial statements in the Company’s Quarterly Report on Form 10-Q indicate improved operations and the Company’s ability to continue operations as a going concern. The Company has contingency plans to reduce or defer expenses and cash outlays should operations not improve in the look forward period. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of management to raise additional equity capital through private and public offerings of its common stock, and the attainment of profitable operations. These unaudited condensed consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management requires additional funds over the next twelve months to fully implement its business plan. Management is currently seeking additional financing through the sale of equity and from borrowings from private lenders to cover its operating expenditures. There can be no certainty that these sources will provide the additional funds required for the next twelve months.
Recent Accounting Pronouncements
ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). In June 2016, the FASB issued ASU No. 2016-13. The amendments in ASU 2016-13, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (the “SEC”) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently evaluating the potential impact of ASU 2016-13 on its consolidated financial statements.
ASU 2019-12, Simplifying the Accounting for Income Taxes (“ASU 2019-12”). In December 2019, the FASB issued ASU 2019-12. The amendments in ASU 2019-12 simplify the accounting for income taxes by removing certain exceptions to the general principles in ASC 740. The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. ASU 2019-12 will be effective for the Company’s fiscal year beginning after December 15, 2021. The transition requirements are dependent upon each amendment within this update and will be applied either prospectively or retrospectively. The Company adopted ASU 2019-12 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”). In August 2020, the FASB issued ASU 2020-06, which simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments are effective for public companies for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted ASU 2020-06 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2021-08, Business Combination (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08). In October 2021, the FASB issued ASU 2021-08. This guidance amends ASC 805 to “require acquiring entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination.” Under current GAAP, an acquirer generally recognizes such items at fair value on the acquisition date. As a public business entity, this standard will become effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently evaluating the potential impact ASU 2021-08 will have on its consolidated financial statements.
Any other new accounting pronouncements recently issued, but not yet effective, have been reviewed and determined to be not applicable or were related to technical amendments or codification. As a result, the adoption of such new accounting pronouncements, when effective, is not expected to have a material effect on the Company’s financial position or results of operations.
Concentrations of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company maintains its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the amount of insurance provided on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk. As of September 30, 2022, HWN and ADEX had cash balances in excess of provided insurance of $97,481 and $76,819, respectively.
The Company provides credit to customers on an uncollateralized basis after evaluating client creditworthiness. For the nine months ended September 30, 2022, one customer accounted for 27% of consolidated revenues for the period. In addition, amounts due from this customer represented 27% of trade accounts receivable as of September 30, 2022. For the nine months ended September 30, 2021, two customers 22% and 19%, respectively, of consolidated revenues for the period. In addition, amounts due from these customers represented 11%, and 9%, respectively, of trade accounts receivable as of September 30, 2021. Three other customers accounted for 20%, 15%, and 13%, respectively, of trade accounts receivable as of September 30, 2021.
The Company’s customers are primarily located within the domestic United States of America, Puerto Rico, and Canada. Revenues generated within the domestic United States of America accounted for approximately 95% of consolidated revenues for the nine months ended September 30, 2022. Revenues generated from customers in Puerto Rico and Canada accounted for approximately 5% of consolidated revenues for the nine months ended September 30, 2022. Revenues generated within the domestic United States of America accounted for approximately 96% of consolidated revenues for the nine months ended September 30, 2021. Revenues generated from customers in Puerto Rico and Canada accounted for approximately 4% of consolidated revenues for the nine months ended September 30, 2021.
Fair Value Measurements
The Company measures and discloses the estimated fair value of financial assets and liabilities using the fair value hierarchy prescribed by US generally accepted accounting principles. The fair value hierarchy has three levels, which are based on reliable available inputs of observable data. The hierarchy requires the use of observable market data when available. The three-level hierarchy is defined as follows:
Level 1 – quoted prices for identical instruments in active markets;
Level 2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations in which significant inputs and significant value drivers are observable in active markets; and
Level 3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Financial instruments consist principally of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, loans payable and convertible debentures. Derivative liabilities are determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority. There were no transfers into or out of “Level 3” during the nine months ended September 30, 2022 or the year ended December 31, 2021. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective relatively short maturity dates or durations.
The Company’s financial assets and liabilities carried at fair value measured on a recurring basis as of September 30, 2022 and December 31, 2021 consisted of the following:
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Refer to Note 10, Derivative Liabilities, for additional information.
Derivative Liabilities
The Company accounts for derivative instruments in accordance with ASC 815, “Derivatives and Hedging” and all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet. The Company uses estimates of fair value to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the Company’s policy in estimating fair values is to first look at observable market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data from active markets. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above. As of September 30, 2022 and December 31, 2021, the Company had a derivative liability of $3,948,842 and $15,528,339, respectively.
Sequencing Policy
Under ASC 815-40-35, the Company has adopted a sequencing policy whereby, in the event that reclassification of contracts from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares. Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disposal of Subsidiary |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Disposal of Subsidiaries [Abstract] | |
| Disposal of Subsidiary | 3. Disposal of Subsidiary
On February 15, 2022, High Wire sold its 50% interest in JTM for $525,000, to be paid with an initial payment of $200,000 and thirteen monthly payments of $25,000. As of September 30, 2022, cash of $400,000 had been received, and five monthly payments totaling $125,000 remain outstanding. This amount is included within prepaid expenses and other current assets on the unaudited condensed consolidated balance sheet.
The Company considered whether or not this transaction would cause JTM to qualify for discontinued operations treatment. The Company determined that the sale of JTM qualifies for discontinued operations treatment as of December 31, 2021 due to the size of JTM’s operations and because the sale represents a strategic shift (refer to Note 18, Discontinued Operations, for additional detail).
In connection with the sale, the Company recorded a gain on disposal of subsidiary of $919,873 to the unaudited condensed consolidated statement of operations for the nine months ended September 30, 2022. This amount is included within loss on discontinued operations, net of tax on the unaudited condensed consolidated statement of operations. |
Property and Equipment |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property and Equipment | 4. Property and Equipment
Property and equipment as of September 30, 2022 and December 31, 2021 consisted of the following:
During the nine months ended September 30, 2022 and 2021, the Company recorded depreciation expense of $98,496 and $92,883, respectively. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible Assets | 5. Intangible Assets
Intangible assets as of September 30, 2022 and December 31, 2021 consisted of the following:
During the nine months ended September 30, 2022 and 2021, the Company recorded amortization expense of $587,953 and $125,781, respectively.
The estimated future amortization expense for the next five years and thereafter is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions | 6. Related Party Transactions
Loans Payable to Related Parties
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following loans payable to related parties:
The Company’s loans payable to related parties have an effective interest rate range of 9.6% to 11.3%.
Convertible promissory note, Keith Hayter, 10% interest, unsecured, matures August 31, 2022
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s convertible promissory note issued to Keith Hayter. The note was originally issued on August 31, 2020 in the principal amount of $554,031. Interest accrues at 10% per annum. All principal and accrued but unpaid interest under the note is due on August 31, 2022. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.06 per share, subject to adjustment based on the terms of the note. The embedded conversion option does not qualify for derivative accounting. As a result of the conversion price being fixed at $0.06, the note had an original conversion premium of $1,359,761, and the fair value of the note was $378,000.
During the period of June 16, 2021 through December 31, 2021, the holder of the note converted $200,000 of principal into shares of the Company’s common stock.
During the nine months ended September 30, 2022, the holder of the note converted $145,000 of principal into shares of the Company’s common stock. As a result of this conversion, the Company recorded a loss on settlement of debt of $217,258 to the unaudited condensed consolidated statement of operations for the nine months ended September 30, 2022.
For the three and nine months ended September 30, 2022, the Company recorded $247,230 and $988,917, respectively, of amortization of premium to the unaudited condensed consolidated statement of operations.
On September 30, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to October 31, 2022. The terms of the note were unchanged.
As of September 30, 2022, the Company owed $209,031 pursuant to this agreement.
On October 31, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to November 30, 2022. The terms of the note were unchanged (refer to Note 19, Subsequent Events, for additional detail).
Promissory note, Mark Porter, 9% interest, unsecured, matures December 15, 2021
On June 1, 2021, the Company issued a $100,000 promissory note to the Chief Executive Officer of the Company in connection with the 2021 merger transaction. The note was originally due on December 15, 2021 and bears interest at a rate of 9% per annum.
On December 15, 2021, this note matured and is now due on demand.
As of September 30, 2022, the Company owed $100,000 pursuant to this agreement.
Related party advance from Mark Porter
On September 28, 2022, Mark Porter advanced $225,000 to the Company. In exchange for the advance, the Company agreed to pay guaranteed interest of 15%.
On September 30, 2022, the Company fully repaid the $225,000 advance. The total payment of $258,750 included the guaranteed interest of $33,750.
Related party advances from Stephen LaMarche
On May 6, 2022, Stephen LaMarche advanced $100,000 to the Company. In exchange for the advance, the Company agreed to pay guaranteed interest of 25%.
Between June 10, 2022 and September 30, 2022, the Company fully repaid the $100,000 advance. The total payments of $125,000 included the guaranteed interest of 25%.
On September 28, 2022, Stephen LaMarche advanced $55,000 to the Company. In exchange for the advance, the Company agreed to pay guaranteed interest of 15%.
On September 30, 2022, the Company fully repaid the $55,000 advance. The total payment of $63,250 included the guaranteed interest of $8,250. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans Payable |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loans Payable [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loans Payable | 7. Loans Payable
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following loans payable:
Promissory note issued to Cornerstone National Bank & Trust, 4.5% interest, matures October 9, 2024
On October 21, 2019, the Company issued a promissory note to Cornerstone National Bank & Trust with an original principal amount of $420,000. The note bears interest at a rate of 4.5% per annum and the maturity date is October 9, 2024. The Company is to make monthly payments of principal and interest of $5,851, with a final balloon payment of $139,033 due on October 9, 2024.
During the year ended December 31, 2021, the Company made cash payments for principal of $54,770.
During the nine months ended September 30, 2022, the Company made cash payments for principal of $43,774.
As of September 30, 2022, the Company owed $260,412 pursuant to this agreement. Loan with Cedar Advance LLC
On December 14, 2021, the Company, together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with Cedar Advance LLC. Under the Financing Agreement, the Financing Parties sold to Cedar Advance future receivables in an aggregate amount equal to $1,000,000 for a purchase price of $800,000. The Company received cash of $776,000 and recorded a debt discount of $224,000.
Pursuant to the terms of the Financing Agreement, the Company agreed to pay Cedar Advance $27,027 each week based upon an anticipated 25% of its future receivables until such time as $1,000,000 has been paid, a period Cedar Advance and the Financing Parties estimate to be approximately nine months. The Financing Agreement also contains customary affirmative and negative covenants, representations and warranties, and default and termination provisions.
Additionally, in connection with the Financing Agreement, the Company issued Cedar Advance a warrant to purchase 400,000 shares of the Company’s common stock at an exercise price of $0.25 per share. These warrants expire on December 14, 2024.
The warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the warrant of $102,696 resulted in an initial derivative expense of $102,696.
During the year ended December 31, 2021, the Company paid $54,054 of the original balance under the agreement.
During the nine months ended September 30, 2022, the Company paid $945,946 of the original balance under the agreement. As a result of these payments, the amount owed at September 30, 2022 was $0.
Loan with Pawn Funding
On December 14, 2021, the Company, together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with Pawn Funding. Under the Financing Agreement, the Financing Parties sold to Pawn Funding future receivables in an aggregate amount equal to $250,000 for a purchase price of $200,000. The Company received cash of $194,000 and recorded a debt discount of $56,000.
Pursuant to the terms of the Financing Agreement, the Company agreed to pay Pawn Funding $6,757 each week based upon an anticipated 25% of its future receivables until such time as $250,000 has been paid, a period Pawn Funding and the Financing Parties estimate to be approximately nine months. The Financing Agreement also contains customary affirmative and negative covenants, representations and warranties, and default and termination provisions.
Additionally, in connection with the Financing Agreement, the Company issued Pawn Funding a warrant to purchase 200,000 shares of the Company’s common stock at an exercise price of $0.25 per share. These warrants expire on December 14, 2024.
The warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the warrant of $51,348 resulted in an initial derivative expense of $51,348.
During the year ended December 31, 2021, the Company paid $13,514 of the original balance under the agreement.
During the nine months ended September 30, 2022, the Company paid $236,486 of the original balance under the agreement. As a result of these payments, the amount owed at September 30, 2022 was $0.
Loan with TVT 2.0, LLC
On June 23, 2022, the Company, together with its subsidiaries (collectively with the Company, the “Financing Parties”), entered into an Agreement of Sale of Future Receipts (the “Financing Agreement”) with TVT 2.0, LLC. Under the Financing Agreement, the Financing Parties sold to TVT 2.0, LLC future receivables in an aggregate amount equal to $2,100,000 for a purchase price of $1,500,000. The Company received cash of $1,454,965 and recorded a debt discount of $645,035.
Pursuant to the terms of the Financing Agreement, the Company agreed to pay TVT 2.0, LLC $43,750 each week based upon an anticipated 25% of its future receivables until such time as $2,100,000 has been paid, a period TVT 2.0, LLC and the Financing Parties estimate to be approximately eleven months. The Financing Agreement also contains customary affirmative and negative covenants, representations and warranties, and default and termination provisions. The estimated effective interest rate is 60.2%.
During the nine months ended September 30, 2022, the Company paid $612,500 of the original balance under the agreement.
At September 30, 2022, the Company owed $1,487,500 pursuant to this agreement and will record accretion equal to the debt discount of $333,715 over the remaining term of the note.
Promissory note issued to Dominion Capital, LLC, 10% interest, unsecured, matures on September 30, 2022
On November 4, 2021, in connection with the 2021 acquisition of SVC, the Company assumed SVC’s promissory note issued to Dominion Capital, LLC. The note was originally issued on March 31, 2021 in the principal amount of $2,750,000. As of November 4, 2021, $1,650,000 remained outstanding. The note bears interest at a rate of 10% per annum and the maturity date is February 15, 2023.
During the period of November 4, 2021 through December 31, 2021, the Company made cash payments of $255,000.
During the nine months ended September 30, 2022, the Company made cash payments of $489,765.
As of September 30, 2022, the Company owed $1,062,735 pursuant to this agreement.
Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s promissory note issued to InterCloud Systems, Inc. The note was originally issued on February 27, 2018 in the principal amount of $500,000. As of June 15, 2021, $217,400 remained outstanding. The note is non-interest bearing and is due on demand.
As of September 30, 2022, the Company owed $217,400 pursuant to this agreement.
EIDL Loan
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed ADEX’s EIDL loan. The note was originally issued on October 10, 2020 in the principal amount of $150,000. As of June 15, 2021, $150,000 remained outstanding. The note bears interest at a rate of 3.75% per annum and the maturity date is October 12, 2050.
During the period of June 16, 2021 through December 31, 2021, the Company made cash payments of $716.
During the nine months ended September 30, 2022, the Company made cash payments of $2,184.
As of September 30, 2022, the Company owed $147,100 pursuant to this agreement.
CARES Act Loans
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed CARES Act Loans totaling $2,010,000 that were originally received by ADEX. Collectively, these amounts are the “PPP Funds.”
These loan agreements were pursuant to the CARES Act. The CARES Act was established in order to enable small businesses to pay employees during the economic slowdown caused by COVID-19 by providing forgivable loans to qualifying businesses for up to 2.5 times their average monthly payroll costs. The amount borrowed under the CARES Act is eligible to be forgiven provided that (a) the Company uses the PPP Funds during the eight week period after receipt thereof, and (b) the PPP Funds are only used to cover payroll costs (including benefits), rent, mortgage interest, and utility costs. The amount of loan forgiveness will be reduced if, among other reasons, the Company does not maintain staffing or payroll levels. Principal and interest payments on any unforgiven portion of the PPP Funds will be deferred for six months and will accrue interest at a fixed annual rate of 1.0% and carry a two year maturity date. There is no prepayment penalty on the CARES Act Loan.
On March 1, 2022, ADEX received approval for forgiveness of its $2,000,000 CARES Act Loan. The Company recorded a gain on PPP loan forgiveness of $2,000,000 to the unaudited condensed consolidated statement of operations for the nine months ended September 30, 2022.
As of September 30, 2022, the aggregate balance of these loans was $10,000 and is included in loans payable on the unaudited condensed consolidated balance sheets. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Debentures |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Convertible Debentures | 8. Convertible Debentures
As of September 30, 2022 and December 31, 2021, the Company had outstanding the following convertible debentures:
The Company’s convertible debentures have an effective interest rate range of 10.0% to 106.1%.
Convertible promissory note, Cobra Equities SPV, LLC, 18% interest, unsecured, matured June 1, 2019
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed a convertible promissory note issued to Cobra Equities SPV, LLC. The note had been previously assigned to Cobra Equities SPV, LLC by another lender. The amount outstanding as of June 15, 2021 was $406,000, with accrued interest of $16,030.
Interest accrues on the note at 18% per annum. The note is convertible into shares of the Company’s common stock at a conversion price equal to 60% of the lowest VWAP for the 10 consecutive trading days immediately preceding the conversion.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June 16, 2021 through December 31, 2021, the holder of the note converted $206,000 of principal and $3,620 of accrued interest into shares of the Company’s common stock.
During the nine months ended September 30, 2022, the holder of the note converted $178,547 of principal and $36,296 of accrued interest into shares of the Company’s common stock (refer to Note 11, Common Stock, for additional detail).
The Company owed $21,453 as of September 30, 2022.
Convertible promissory note, SCS Capital Partners, LLC, 12% interest, secured, matures December 30, 2021
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed a convertible promissory note issued to SCS, LLC. The note had been previously assigned to SCS, LLC by another lender. The amount outstanding as of June 15, 2021 was $235,989, with accrued interest of $16,763.
The interest on the outstanding principal due under the note accrues at a rate of 12% per annum. All principal and accrued but unpaid interest under the note is due on December 30, 2021. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.0275 per share. On or after the date of the closing of a subsequent offering, the fixed conversion price shall be 105% of the price of the common stock issued in the subsequent offering.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
On September 23, 2021, the holder of the note assigned the note to Cobra Equities SPV, LLC (refer to the “Convertible promissory note, Cobra Equities SPV, LLC, 12% interest, secured, due on demand” section of this note for additional detail).
Convertible promissory note, Cobra Equities SPV, LLC, 12% interest, secured, due on demand
On September 23, 2021, the holder of the note described in the “Convertible promissory note, SCS Capital Partners, LLC, 12% interest, secured, matures December 30, 2021” section of this note assigned the note to Cobra Equities SPV, LLC. The interest on the outstanding principal due under the note accrued at a rate of 12% per annum. The note was convertible into shares of the Company’s common stock at a fixed conversion price of $0.0275 per share. On or after the date of the closing of a subsequent offering, the fixed conversion price would have been 105% of the price of the common stock issued in the subsequent offering.
The note matured on December 30, 2021 and was due on demand.
During the period of September 23, 2021 through December 31, 2021, the holder of the note converted $146,942 of principal and $112,700 of accrued interest into shares of the Company’s common stock
During the nine months ended September 30, 2022, the holder of the note converted $89,047 of principal and $2,281 of accrued interest into shares of the Company’s common stock (refer to Note 11, Common Stock, for additional detail). As a result of these conversions, the outstanding balance was $0 as of September 30, 2022.
Convertible promissory note, SCS Capital Partners, LLC, 10% interest, secured, matures December 31, 2021
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed a convertible promissory note issued to SCS, LLC. The amount outstanding as of June 15, 2021 was $219,941, with accrued interest of $7,991.
The note was originally issued on December 29, 2020 in the principal amount of $175,000. The interest on the outstanding principal due under the note accrues at a rate of 10% per annum. All principal and accrued but unpaid interest under the note is due on December 31, 2021. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.04 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June 16, 2021 through September 23, 2021, the Company made cash payments for principal of $94,260.
On September 23, 2021, the holder of the note assigned the note to Cobra Equities SPV, LLC (refer to the “Convertible promissory note, Cobra Equities SPV, LLC, 10% interest, secured, due on demand” section of this note for additional detail).
Convertible promissory note, Cobra Equities SPV, LLC, 10% interest, secured, due on demand
On September 23, 2021, the holder of the note described in the “Convertible promissory note, SCS Capital Partners, LLC, 10% interest, secured, matures December 31, 2021” section of this note assigned the note to Cobra Equities SPV, LLC. The interest on the outstanding principal due under the note accrued at a rate of 10% per annum. The note was convertible into shares of the Company’s common stock at a fixed conversion price of $0.04 per share. In any event of default, the note was convertible at the alternate conversion price of 45% of the lowest traded price for the previous 20 consecutive trading days prior to the conversion date.
The note matured on December 31, 2021 and was due on demand.
During the nine months ended September 30, 2022, the holder of the note converted $125,680 of principal and $22,613 of accrued interest into shares of the Company’s common stock (refer to Note 11, Common Stock, for additional detail). As a result of these conversions, the outstanding balance was $0 as of September 30, 2022.
Convertible promissory note, Cobra Equities SPV, LLC, 9% interest, secured, matures January 1, 2023
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed a convertible promissory note issued to IQ Financial Inc. and assigned to Cobra Equities SPV, LLC. The amount outstanding for Tranche 1 as of June 15, 2021 was $289,473, with accrued interest of $11,202. The amount outstanding for Tranche 2 as of June 15, 2021 was $342,105, with accrued interest of $10,446.
The note was originally issued to IQ Financial Inc. on January 27, 2021 in the aggregate principal amount of $631,579. The note was assigned to Cobra Equities SPV, LLC on March 2, 2021. The funds were received in two disbursements – $275,000 on January 28, 2021 and $325,000 on March 1, 2021 (refer to the “Convertible promissory note, Cobra Equities SPV, LLC Tranche 1, 9% interest, secured, matures January 1, 2023” and “Convertible promissory note, Cobra Equities SPV, LLC Tranche 2, 9% interest, secured, matures January 1, 2023” sections below for additional detail.
Convertible promissory note, Cobra Equities SPV, LLC Tranche 1, 9% interest, secured, matures January 1, 2023
On January 28, 2021, High Wire received the first tranche of the note discussed in the “Convertible promissory note, Cobra Equities SPV, LLC, 9% interest, secured, matures January 1, 2023” above. High Wire received $275,000, with an original issue discount of $14,474.
The interest on the outstanding principal due under the secured note accrues at a rate of 9% per annum. All principal and accrued but unpaid interest under the secured note is due on January 1, 2023. The holder may begin converting the note into shares of the Company’s common stock six months after issuance when it is Rule 144 eligible. The conversion price is fixed at $0.05 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the nine months ended September 30, 2022, the holder of the note converted $60,000 of accrued interest into shares of the Company’s common stock, $46,358 of which was related to Tranche 1 (refer to Note 11, Common Stock, for additional detail).
As of September 30, 2022, the Company owed $289,474 pursuant to this agreement.
Convertible promissory note, Cobra Equities SPV, LLC Tranche 2, 9% interest, secured, matures January 1, 2023
On March 1, 2021, High Wire received the second tranche of the note discussed in the “Convertible promissory note, Cobra Equities SPV, LLC, 9% interest, secured, matures January 1, 2023” above. High Wire received $325,000, with an original issue discount of $17,105.
The interest on the outstanding principal due under the secured note accrues at a rate of 9% per annum. All principal and accrued but unpaid interest under the secured note is due on January 1, 2023. The holder may begin converting the note into shares of the Company’s common stock six months after issuance when it is Rule 144 eligible. The conversion price is fixed at $0.05 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
During the period of June 16, 2021 through December 31, 2021, $10,000 was added to the principal balance.
During the nine months ended September 30, 2022, the holder of the note converted $60,000 of accrued interest into shares of the Company’s common stock, $13,642 of which was related to Tranche 2 (refer to Note 11, Common Stock, for additional detail).
As of September 30, 2022, the Company owed $352,105 pursuant to this agreement.
Convertible promissory note, Jeffrey Gardner, 6% interest, unsecured, due on demand
On June 15, 2021 the Company issued to Jeffrey Gardner an unsecured convertible promissory note in the aggregate principal amount of $125,000 in connection with the 2021 merger transaction.
The interest on the outstanding principal due under the note accrues at a rate of 6% per annum. All principal and accrued but unpaid interest under the note is due on September 15, 2021. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.075 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
On September 15, 2021, this note matured and is now due on demand. Additionally, the interest rate increased to 18% per annum.
As of September 30, 2022, the Company owed $125,000 pursuant to this agreement.
Convertible promissory note, James Marsh, 6% interest, unsecured, due on demand
On June 15, 2021 the Company issued to James Marsh an unsecured convertible promissory note in the aggregate principal amount of $125,000 in connection with the 2021 merger transaction.
The interest on the outstanding principal due under the note accrues at a rate of 6% per annum. All principal and accrued but unpaid interest under the note are due on September 15, 2021. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.075 per share.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging.”
On September 15, 2021, this note matured and is now due on demand. Additionally, the interest rate increased to 18% per annum.
As of September 30, 2022, the Company owed $125,000 pursuant to this agreement.
Convertible promissory note, Roger Ponder, 10% interest, unsecured, matures August 31, 2022
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s convertible promissory note issued to Roger Ponder. The note was originally issued on August 31, 2020 in the principal amount of $23,894. Interest accrues at 10% per annum. All principal and accrued but unpaid interest under the note are due on August 31, 2022. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.06 per share, subject to adjustment based on the terms of the note. The embedded conversion option does not qualify for derivative accounting. As a result of the conversion price being fixed at $0.06, the note has a conversion premium of $58,349, and the fair value of the note is $19,000.
For the three and nine months ended September 30, 2022, the Company recorded $10,609 and $42,435, respectively, of amortization of premium to the unaudited condensed consolidated statement of operations.
On September 30, 2022, the Company and the holder of the note mutually agreed to extend the maturity date to December 31, 2022. The terms of the note were unchanged.
As of September 30, 2022, the Company owed $23,894 pursuant to this agreement.
Convertible promissory note, Dominion Capital, LLC, 9.9% interest, senior secured, matures December 29, 2023
On November 3, 2021, the Company closed on a private placement transaction (the “Transaction”) whereby it issued a senior secured convertible promissory note with a principal amount of $2,500,000 to an institutional investor for net proceeds of $2,375,000, a debt discount of $125,000. The note facilitated the 2021 acquisition of SVC. The note accrues interest at the rate of 9.9% per annum and is convertible into shares of the Company’s common stock at a fixed conversion price of $0.50 per share, subject to adjustment as set forth in the note. The note amortizes beginning ten months following issuance, in 18 monthly installments.
Additionally, the Company issued to the investor a common stock purchase warrant to purchase up to 5,400,000 shares of the Company’s common stock at an exercise price of $0.50 per share. The warrants expire on November 3, 2024.
In connection with the Transaction, the Company agreed to file a registration statement registering the resale of the shares of common stock issuable upon conversion of the note within 30 days of the closing of the Transaction.
The embedded conversion option and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $4,183,000 and the warrant of $2,788,020 resulted in an additional debt discount of $2,425,000 and an initial derivative expense of $4,596,020.
On April 1, 2022, Dominion Capital, LLC assigned $750,000 of principal of its convertible promissory note from the Company to Cobra Equities SPV, LLC. The terms of the note remain the same.
As of September 30, 2022, the Company owed $1,750,000 pursuant to this agreement and will record accretion equal to the debt discount of $834,785 over the remaining term of the note.
Convertible promissory note, Cobra Equities SPV, LLC, 9.9% interest, senior secured, matures December 29, 2023
On April 1, 2022, $750,000 of principal of the note described in the “Convertible promissory note, Dominion Capital, LLC, 9.9% interest, senior secured, matures December 29, 2023” section above was assigned to Cobra Equities SPV, LLC.
The note accrues interest at the rate of 9.9% per annum and is convertible into shares of the Company’s common stock at a fixed conversion price of $0.50 per share, subject to adjustment as set forth in the note. The note amortizes beginning ten months following issuance, in 18 monthly installments.
As of September 30, 2022, the Company owed $750,000 pursuant to this agreement.
Convertible promissory note issued to the Mark Munro 1996 Charitable Remainder UniTrust, 9% interest, unsecured, due April 30, 2024
On December 28, 2021, the Mark Munro 1996 Charitable Remainder UniTrust, the holder of a note with a principal balance of $2,292,971 described in Note 6, Loans Payable to Related Parties, exchanged the note for a new convertible promissory note in the principal amount of $2,750,000. The note bears interest at a rate of 9% per annum and is due on September 1, 2022. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.15 per share, subject to adjustment as set forth in the note. The note calls for monthly payments of $75,000 from April 2022 through August 2022, with a balloon payment of $2,375,000 due on September 1, 2022.
The embedded conversion option qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $5,129,000 resulted in loss on settlement of debt of $5,129,000.
On April 11, 2022, the Mark Munro 1996 charitable Remainder Unitrust amended the terms of the Company’s convertible promissory note payable. The note maturity was amended from September 30, 2022 to April 30, 2024. Payment terms were also amended, and no payments are due until October 1, 2022. All other terms of the note remain the same. The amendment was accounted for as a debt modification. As a result, a loss on settlement of debt of $689,000 was recorded on the unaudited condensed consolidated statement of operations for the nine months ended September 30, 2022.
On September 30, 2022, the holder of the note agreed to defer payment due under the note to October 30, 2022. In exchange, the Company paid a fee of $5,000. Additionally, interest will accrue at a rate of 18% per annum until the note is current on payments.
As of September 30, 2022, the Company owed $2,750,000 pursuant to this agreement.
Convertible promissory note, FJ Vulis and Associates LLC, 12% interest, secured, matures May 11, 2023
On May 11, 2022, the Company issued to FJ Vulis and Associates LLC a secured convertible redeemable note in the aggregate principal amount of $500,000. The interest on the outstanding principal due under the note accrues at a rate of 12% per annum. All principal and accrued but unpaid interest under the note are due on May 11, 2023. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.065 per share. In any event of default, or if the Company’s common stock has a closing price of less than $0.013 per share, the fixed price is removed.
The embedded conversion option and warrant qualified for derivative accounting and the conversion option qualified for bifurcation under ASC 815-15 “Derivatives and Hedging”. The initial fair value of the conversion feature of $511,000 resulted in a debt discount of $500,000 and an initial derivative expense of $11,000.
As of September 30, 2022, the Company owed $500,000 pursuant to this agreement and will record accretion equal to the debt discount of $317,017 over the remaining term of the note.
On October 28, 2022, the Company executed an agreement with FJ Vulis and Associates, LLC whereby FJ Vulis and Associates, LLC agreed to extend its option to call for payment of the principal amount and accrued interest of its convertible debenture from November 7, 2022 to December 22, 2022 (refer to Note 19, Subsequent Events, for additional detail). |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Factor Financing |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Factor Financing Disclosure Abstract | |
| Factor Financing | 9. Factor Financing
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed a factor financing agreement between ADEX and Bay View Funding. The amount outstanding as of June 15, 2021 was $1,968,816.
The agreement began on February 11, 2020 when, pursuant to an assignment and consent agreement, Bay View Funding purchased and received all of a previous lender’s right, title, and interest in the loan and security agreement with High Wire’s wholly-owned subsidiary, ADEX. In connection with the agreement, High Wire received $3,024,532 from Bay View Funding. This money was used to pay off the amounts owed to the previous lender at the time of the assignment and consent agreement. The initial term of the factoring agreement is twelve months from the initial funding date.
Under the factoring agreement, High Wire’s ADEX subsidiary may borrow up to the lesser of $5,000,000 or an amount equal to the sum of all undisputed purchased receivables multiplied by the advance percentage, less any funds in reserve. ADEX will pay to Bay View Funding a factoring fee upon purchase of receivables by Bay View Funding equal to 0.75% of the gross face value of the purchased receivable for the first 30 day period from the date said purchased receivable is first purchased by Bay View Funding, and a factoring fee of 0.35% per 15 days thereafter until the date said purchased receivable is paid in full or otherwise repurchased by ADEX or otherwise written off by Bay View Funding within the write off period. ADEX will also pay a finance fee to Bay View Funding on the outstanding advances under the agreement at a floating rate per annum equal to the Prime Rate plus 3%. The finance rate will increase or decrease monthly, on the first day of each month, by the amount of any increase or decrease in the Prime Rate, but at no time will the finance fee be less than 7.75%.
During the nine months ended September 30, 2022, the Company paid $620,519 in factoring fees. These amounts are included within general and administrative expenses on the unaudited condensed consolidated statement of operations.
During the period of June 16, 2021 through December 31, 2021, the Company received an aggregate of $10,678,029 and repaid an aggregate of $9,259,775.
During the nine months ended September 30, 2022, the Company received an aggregate of $21,702,619 and repaid an aggregate of $21,705,373.
The Company owed $3,384,316 under the agreement as of September 30, 2022. |
Derivative Liabilities |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative Liabilities [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative Liabilities | 10. Derivative Liabilities
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s derivative liabilities. As of June 15, 2021, the derivative liability balance of $7,496,482 was comprised of $6,929,000 of derivatives related to High Wire’s convertible debentures, and $567,482 of derivatives related to High Wire’s share purchase warrants and stock options. Not all of the Company’s stock options qualify for derivative treatment.
The embedded conversion options of the convertible debentures described in Note 8, Convertible Debentures, which were assumed as part of the merger transaction, contain conversion features that qualify for embedded derivative classification. The fair value of the liability is re-measured at the end of every reporting period and the change in fair value is reported in the statement of operations as a gain or loss on change in fair value of derivatives. Derivative liabilities also include the fair value of the Company’s share purchase warrants and stock options discussed in Note 13, Share Purchase Warrants and Stock Options. As of September 30, 2022, the derivative liability balance of $3,948,842 was comprised of $3,623,924 of derivatives related to the Company’s convertible debentures, and $324,918 of derivatives related to the Company’s share purchase warrants and stock options. As of December 31, 2021, the derivative liability balance of $15,528,339 was comprised of $14,050,806 of derivatives related to the Company’s convertible debentures, and $1,477,533 of derivatives related to the Company’s share purchase warrants and stock options.
The table below sets forth a summary of changes in the fair value of the Company’s Level 3 financial liabilities for the nine months ended September 30, 2022:
The Company uses Level 3 inputs for its valuation methodology for the embedded conversion option liabilities as their fair values were determined by using Monte-Carlo model based on various assumptions.
Significant changes in any of these inputs in isolation would result in a significant change in the fair value measurement. As required, these are classified based on the lowest level of input that is significant to the fair value measurement. The following table shows the assumptions used in the calculations:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Common Stock [Abstract] | |
| Common Stock | 11. Common Stock
Authorized shares
The Company has 1,000,000,000 common shares authorized with a par value of $0.00001.
Issuance of shares pursuant to a Cobra Equities SPV, LLC convertible debenture
On January 11, 2022, the Company issued 1,261,818 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $33,600 of principal and $1,100 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $258,420.
On February 22, 2022, the Company issued 1,160,000 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $31,900 of principal pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $237,800.
On March 16, 2022, the Company issued an aggregate of 1,679,322 shares of common stock to Cobra Equities SPV, LLC upon the conversion of an aggregate of $45,000 of principal and $1,181 of accrued interest pursuant to convertible debentures described in Note 8, Convertible Debentures. The shares had an aggregate fair value of $319,071.
On April 4, 2022, the Company issued 1,515,152 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $150,000 of principal pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $287,879.
On May 19, 2022, the Company issued 1,948,308 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $50,227 of principal and $20,000 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $214,704.
On July 5, 2022, the Company issued 1,350,763 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $29,000 of principal and $2,000 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $85,098.
On July 29, 2022, the Company issued 1,107,367 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $25,000 of principal and $613 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $161,676.
On September 6, 2022, the Company issued 1,392,663 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $28,547 of principal and $36,295 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $107,235.
On September 21, 2022, the Company issued 1,200,000 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $60,000 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. The shares had a fair value of $116,640.
Issuance of Shares Pursuant to Conversion of Series D Preferred Stock
On February 7, 2022, the Company issued 1,136,364 shares of common stock to SCS, LLC upon the conversion of 25 shares of Series D preferred stock with a stated value of $10,000 per share. The shares had a fair value of $258,080, which was the carrying value of the Series D preferred converted.
Issuance of shares pursuant to a convertible loan payable to a related party
On April 27, 2022, the Company issued 2,416,667 shares of common stock to Keith Hayter upon the conversion of $145,000 of principal pursuant to a convertible loan payable to a related party described in Note 6, Related Parties. The shares had a fair value of $362,258. |
Preferred Stock |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Preferred Stock [Abstract] | |
| Preferred Stock | 12. Preferred Stock
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s Series A preferred stock obligations. Additionally, the holders of High Wire’s Series B preferred stock transferred their shares to the Company’s Chief Executive Officer. Lastly, a new class of preferred stock, Series D, was designated and issued. At the time of the merger transaction, the fair value of the Series A and Series B preferred stock was $1,024,000 and $0, respectively. The fair value of the Series D preferred stock which was received in the exchange was $1,271,000, which was recorded as additional paid in capital.
See below for a description of each of the Company’s outstanding classes of preferred stock, including historical and current information.
Series A
On November 15, 2017, High Wire created one series of the 20,000,000 preferred shares it is authorized to issue, consisting of 8,000,000 shares, to be designated as Series A preferred stock.
On October 29, 2018, High Wire made the first amendment to the Certificate of Designation of its Series A convertible preferred stock. This amendment updated the conversion price to be equal to the greater of 75% of the lowest VWAP during the ten trading day period immediately preceding the date a conversion notice is delivered or $120.00, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock.
On August 16, 2019, High Wire made the second amendment to the Certificate of Designation of its Series A convertible preferred stock. As a result of this amendment, the Company recorded a deemed dividend in accordance with ASC 260-10-599-2.
On April 8, 2020, High Wire made the third amendment to the Certificate of Designation of its Series A preferred stock which lowered the fixed conversion price and the conversion price floor to $3.00 per share.
On June 18, 2020, High Wire made the fourth amendment to the Certificate of Designation of its Series A preferred stock, which lowered the fixed conversion price to $0.20 per share and the conversion price floor to $0.01 per share.
On January 27, 2021, Spectrum made the fifth amendment to the Certificate of Designation of its Series A preferred stock which lowered the fixed conversion price to $0.0975 per share. High Wire accounted for the amendment as an extinguishment and recorded a deemed dividend in accordance with ASC 260-10-599-2.
Subsequent to the fifth amendment, the principal terms of the Series A preferred stock shares are as follows:
Voting rights – The Series A preferred stock shares do not have voting rights.
Dividend rights – The holders of the Series A preferred stock shares shall not be entitled to receive any dividends. No dividends (other than those payable solely in common stock) shall be paid on the common stock or any class or series of capital stock ranking junior, as to dividends, to the Series A preferred stock shares during any fiscal year of the Company until there shall have been paid or declared and set apart during that fiscal year for the holders of the Series A preferred stock shares a dividend in an amount per share equal to (i) the number of shares of common stock issuable upon conversion of the Series A preferred stock times (ii) the amount per share of the dividend to be paid on the common stock.
Conversion rights – The holders of the Series A preferred stock shares have the right to convert each Series A preferred stock share and all accrued and unpaid dividends thereon shall be convertible at the option of the holder thereof, at any time after the issuance of such share into fully paid and nonassessable shares of common stock of the Company. The number of shares of common stock into which each share of the Series A preferred stock shares may be converted shall be determined by dividing the sum of the stated value of the Series A preferred stock shares ($1.00 per share) being converted and any accrued and unpaid dividends by the conversion price in effect at the time of the conversion. The Series A preferred stock shares may be converted at a fixed conversion price of $0.0975, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock. The conversion price has a floor of $0.01 per share.
Liquidation rights – Upon the occurrence of any liquidation, each holder of Series A preferred stock shares then outstanding shall be entitled to receive, out of the assets of the Company available for distribution to its stockholders, before any payment shall be made in respect of the common stock, or other series of preferred stock then in existence that is outstanding and junior to the Series A preferred stock shares upon liquidation, an amount per share of Series A preferred stock shares equal to the amount that would be receivable if the Series A preferred stock shares had been converted into common stock immediately prior to such liquidation distribution, plus, accrued and unpaid dividends.
On June 24, 2021, the Company issued 985,651 shares of common stock to Dominion Capital upon the conversion of 96,101 shares of Series A preferred stock with a stated value of $1 per share. The shares had a fair value of $209,016, which was the carrying value of the Series A preferred converted.
On August 12, 2021, the Company issued 1,025,641 shares of common stock to Dominion Capital upon the conversion of 100,000 shares of Series A preferred stock with a stated value of $1 per share. The shares had a fair value of $206,410, which was the carrying value of the Series A preferred converted.
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series A preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022, the fair value of the Series A Preferred Stock was $619,229. This amount is recorded within mezzanine equity on the consolidated balance sheets.
Series B
On April 16, 2018, High Wire designated 1,000 shares of Series B preferred stock with a stated value of $3,500 per share. The Series B preferred stock is neither redeemable nor convertible into common stock. The principal terms of the Series B preferred stock shares are as follows:
Issue Price - The stated price for the Series B preferred stock shares shall be $3,500 per share.
Redemption - The Series B preferred stock shares are not redeemable.
Dividends - The holders of the Series B preferred stock shares shall not be entitled to receive any dividends.
Preference of Liquidation - The Corporation’s Series A preferred stock (the “Senior Preferred Stock) shall have a liquidation preference senior to the Series B preferred stock. Upon any fundamental transaction, liquidation, dissolution or winding up of the Company, whether voluntary or involuntary, the holders of the shares of the Series B preferred stock shares shall be entitled, after any distribution or payment is made upon any shares of capital stock of the Company having a liquidation preference senior to the Series B preferred stock shares, including the Senior Preferred Stock, but before any distribution or payment is made upon any shares of common stock or other capital stock of the Company having a liquidation preference junior to the Series B preferred stock shares, to be paid in cash the sum of $3,500 per share. If upon such liquidation, dissolution or winding up, the assets to be distributed among the Series B preferred stock holders and all other shares of capital stock of the Company having the same liquidation preference as the Series B preferred stock shall be insufficient to permit payment to said holders of such amounts, then all of the assets of the Company then remaining shall be distributed ratably among the Series B preferred stock holders and such other capital stock of the Company having the same liquidation preference as the Series B preferred stock, if any. Upon any liquidation, dissolution or winding up of the Company, whether voluntary or involuntary, after provision is made for Series B preferred stock holders and all other shares of capital stock of the Company having the same liquidation preference as the Series B preferred stock, if any, then-outstanding as provided above, the holders of common stock and other capital stock of the Company having a liquidation preference junior to the Series B preferred stock shall be entitled to receive ratably all remaining assets of the Company to be distributed.
Voting - The holders of shares of Series B preferred stock shall be voted together with the shares of common stock such that the aggregate voting power of the Series B preferred stock is equal to 51% of the total voting power of the Company.
Conversion - There are no conversion rights.
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series B preferred stock shares as temporary equity or “mezzanine.”
Series D
On June 14, 2021, High Wire designated 1,590 shares of Series D preferred stock with a stated value of $10,000 per share. The Series D preferred stock is not redeemable.
On December 13, 2021, the Company made the first amendment to the Certificate of Designation of its Series D preferred stock which changed the conversion right. As a result of this amendment, the Company recorded a deemed dividend of $5,852,000 for the year ended December 31, 2021 in accordance with ASC 260-10-599-2.
Subsequent to the first amendment, the principal terms of the Series D preferred stock shares are as follows:
Issue Price - The stated price for the Series D preferred stock shares shall be $10,000 per share.
Redemption - The Series D preferred stock shares are not redeemable.
Dividends - The holders of the Series D preferred stock shares shall not be entitled to receive any dividends.
Preference of Liquidation - Upon any liquidation, dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”), the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to $10,000 for each share of Series D before any distribution or payment shall be made to the holders of any other securities of the Corporation and (ii) then be entitled to receive out of the assets, whether capital or surplus, of the Corporation the same amount that a holder of Common Stock would receive if the Series D were fully converted (disregarding for such purposes any conversion limitations hereunder) to Common Stock which amounts shall be paid pari passu with all holders of Common Stock. The Corporation shall mail written notice of any such Liquidation, not less than 45 days prior to the payment date stated therein, to each Holder.
Voting - Except as otherwise provided in the agreement or as required by law, the Series D shall be voted together with the shares of common stock, par value $0.00001 per share of the Corporation (“Common Stock”), and any other series of preferred stock then outstanding that have voting rights, and except as provided in Section 7, not as a separate class, at any annual or special meeting of stockholders of the Corporation, with respect to any question or matter upon which the holders of Common Stock have the right to vote, such that the voting power of each share of Series D is equal to the voting power of the shares of Common Stock that each such share of Series D would be convertible into pursuant to Section 6 if the Series D Conversion Date was the date of the vote. The Series D shall be entitled to notice of any stockholders’ meeting in accordance with the Bylaws of the Corporation and may act by written consent in the same manner as the holders of Common Stock of the Corporation.
Conversion - Beginning ninety (90) days from the date of issuance, all or a portion of the Series D may be converted into Common Stock at the greater of the Fixed Price and the Average Price (as defined below). On the business day immediately preceding the listing of the Common Stock on a national securities exchange (the “Automatic Series D Conversion Date”), without any further action, all shares of Series D shall automatically convert into shares of Common Stock at the Fixed Price, which is defined as the closing price of the Common Stock on the trading day immediately preceding the date of issuance of the Series D ( subject to adjustment for any reverse or forward split of the Common Stock). The Series D shares were issued on June 16, 2021, and the closing price of the Company’s common stock was $0.225 on June 15, 2021. The Average Price is defined as the average closing price of the Company’s common stock for the 10 trading days immediately preceding, but not including, the conversion date.
Vote to Change the Terms of or Issuance of Series D - The affirmative vote at a meeting duly called for such purpose, or written consent without a meeting, of the holders of not less than fifty-one (51%) of the then outstanding shares of Series D shall be required for any change to the Certificate of Designation, Preferences, Rights and Other Rights of the Series D.
On October 20, 2021, Keith Hayter assigned 140 shares of Series D preferred stock to Cobra Equities SPV, LLC.
On December 16, 2021, the Company issued 2,045,454 shares of common stock to SCS, LLC upon the conversion of 45 shares of Series D preferred stock with a stated value of $10,000 per share. The shares had a fair value of $464,543, which was the carrying value of the Series D preferred converted.
On February 7, 2022, the Company issued 1,136,364 shares of common stock to SCS, LLC upon the conversion of 25 shares of Series D preferred stock with a stated value of $10,000 per share. The shares had a fair value of $258,080, which was the carrying value of the Series D preferred converted.
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series D preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022, the fair value of the Series D Preferred Stock was $6,400,377. This amount is recorded within mezzanine equity on the consolidated balance sheets.
On October 11, 2022, Mark Porter assigned shares of Series D preferred stock to a third party, who then converted the shares into shares of the Company’s common stock (refer to Note 19, Subsequent Events, for additional detail).
Series E
On December 20, 2021, the Company designated 650 shares of Series E preferred stock with a stated value of $10,000 per share. The Series E preferred stock is not redeemable.
The principal terms of the Series E preferred stock shares are as follows:
Issue Price - The stated price for the Series E preferred stock shares shall be $10,000 per share.
Redemption - The Series E preferred stock shares are not redeemable.
Dividends - The holders of the Series E preferred stock shares shall not be entitled to receive any dividends.
Preference of Liquidation - Upon any liquidation, dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”), the Holders shall (i) first be entitled to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to $10,000 for each share of Series E before any distribution or payment shall be made to the holders of any other securities of the Corporation and (ii) then be entitled to receive out of the assets, whether capital or surplus, of the Corporation the same amount that a holder of Common Stock would receive if the Series E were fully converted (disregarding for such purposes any conversion limitations hereunder) to Common Stock which amounts shall be paid pari passu with all holders of Common Stock. The Corporation shall mail written notice of any such Liquidation, not less than 45 days prior to the payment date stated therein, to each Holder.
Voting - Except as otherwise provided herein or as required by law, the Series E shall be voted together with the shares of common stock, par value $0.00001 per share of the Corporation (“Common Stock”), and any other series of preferred stock then outstanding that have voting rights, and except as provided in Section 7, below, not as a separate class, at any annual or special meeting of stockholders of the Corporation, with respect to any question or matter upon which the holders of Common Stock have the right to vote, such that the voting power of each share of Series E is equal to the voting power of the shares of Common Stock that each such share of Series E would be convertible into pursuant to Section 6 if the Series E Conversion Date was the date of the vote. The Series E shall be entitled to notice of any stockholders’ meeting in accordance with the Bylaws of the Corporation and may act by written consent in the same manner as the holders of Common Stock of the Corporation.
Conversion - Beginning ninety (90) days from the date of issuance, all or a portion of the Series E may be converted into Common Stock at the Fixed Price (as defined below). On the business day immediately preceding the listing of the Common Stock on a national securities exchange (the “Automatic Series E Conversion Date”), without any further action, all shares of Series E shall automatically convert into shares of Common Stock at the Fixed Price. “Fixed Price” shall be defined as the closing price of the Common Stock on the trading day immediately preceding the date of issuance of the Series E (subject to adjustment for any reverse or forward split of the Common Stock or similar occurrence). The Series D shares were issued on December 30, 2021, and the closing price of the Company’s common stock was $0.23075 on December 29, 2021.
Vote to Change the Terms of or Issuance of Series E - The affirmative vote at a meeting duly called for such purpose, or written consent without a meeting, of the holders of not less than fifty-one (51%) of the then outstanding shares of Series E shall be required for any change to the Certificate of Designation, Preferences, Rights and Other Rights of the Series E.
In accordance with ASC 480 Distinguishing Liabilities from Equity, the Company has classified the Series E preferred stock shares as temporary equity or “mezzanine.”
As of September 30, 2022, the fair value of the Series E Preferred Stock was $6,313,817. This amount is recorded within mezzanine equity on the consolidated balance sheets. |
Share Purchase Warrants and Stock Options |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Purchase Warrants and Stock Options [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Purchase Warrants and Stock Options | 13. Share Purchase Warrants and Stock Options
On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed High Wire’s share purchase warrants and stock options. As of June 15, 2021, the total fair value of High Wire’s share purchase warrants and stock options was $567,402.
The total fair value of the Company’s share purchase warrants and stock options was $324,918 as of September 30, 2022. This amount is included in derivative liabilities on the unaudited condensed consolidated balance sheet. The valuation methodology, including the assumptions used in the valuation, are discussed in Note 10, Derivative Liabilities. The weighted-average remaining life on the share purchase warrants as of September 30, 2022 was 2.1 years. The weighted-average remaining life on the stock options as of September 30, 2022 was 4.0 years. With the exception of those issued during February and June 2021, the stock options outstanding at September 30, 2022 were subject to vesting terms.
The following table summarizes the activity of share purchase warrants for the period of December 31, 2021 through September 30, 2022:
As of September 30, 2022, the following share purchase warrants were outstanding:
The following table summarizes the activity of stock options for the period of December 31, 2021 through September 30, 2022:
As of September 30, 2022, the following stock options were outstanding:
The remaining stock-based compensation expense on unvested stock options was $475,339 as of September 30, 2022. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases | 14. Leases
The Company leases certain office space and equipment. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. The depreciable lives of operating lease assets and leasehold improvements are limited by the expected lease term. The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities.
The following table sets forth the operating lease right of use (“ROU”) assets and liabilities as of September 30, 2022 and December 31, 2021:
Expense related to leases is recorded on a straight-line basis over the lease term, including rent holidays. During the three and nine months ended September 30, 2022, the Company recognized operating lease expense of $50,566 and $161,871, respectively. During the three and nine months ended September 30, 2021, the Company recognized operating lease expense of $55,652 and $105,924, respectively. Operating lease costs are included within selling, administrative and other expenses on the unaudited condensed consolidated statements of operations. During the three and nine months ended September 30, 2022, short-term lease costs were $15,877 and $47,631, respectively. During the three and nine months ended September 30, 2021, short-term lease costs were $15,877 and $18,523, respectively.
Cash paid for amounts included in the measurement of operating lease liabilities were $53,031 and $159,408, respectively, for the three and nine months ended September 30, 2022. Cash paid amounts included in the measurement of operating lease liabilities were $51,752 and $102,148, respectively, for the three and nine months ended September 30, 2021. These amounts are included in operating activities in the unaudited condensed consolidated statements of cash flows. During the three and nine months ended September 30, 2022, the Company reduced its operating lease liabilities by $46,310 and $131,524, respectively, for cash paid. During the three and nine months ended September 30, 2021, the Company reduced its operating lease liabilities by $36,014 and $79,786, respectively, for cash paid.
The operating lease liabilities as of September 30, 2022 reflect a weighted average discount rate of 15%. The weighted average remaining term of the leases is 1.0 year. Remaining lease payments as of September 30, 2022 are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Commitments and Contingencies Disclosure [Abstract] | |
| Commitments and Contingencies | 15. Commitments and Contingencies
Leases
The Company leases certain of its properties under leases that expire on various dates through 2023. Some of these agreements include escalation clauses and provide for renewal options ranging from one to five years. Leases with an initial term of 12 months or less and immaterial leases are not recorded on the balance sheet (refer to Note 14, Leases, for amounts expensed during the three and nine months ended September 30, 2022 and 2021).
Legal proceedings
In the normal course of business or otherwise, the Company may become involved in legal proceedings. The Company will accrue a liability for such matters when it is probable that a liability has been incurred and the amount can be reasonably estimated. When only a range of possible loss can be established, the most probable amount in the range is accrued. If no amount within this range is a better estimate than any other amount within the range, the minimum amount in the range is accrued. The accrual for a litigation loss contingency might include, for example, estimates of potential damages, outside legal fees and other directly related costs expected to be incurred.
On December 16, 2021, a former employee filed a lawsuit against the Company and its Chief Executive Officer for unpaid commissions. The claim is for $100,000. On March 7, 2022, the Company filed a response and counterclaim against the former employee. Mediation is not currently scheduled and we are waiting for a date if an agreement cannot be reached. The Company believes it will prevail and has not recorded a loss contingency as of September 30, 2022. |
Segment Disclosures |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Disclosures | 16. Segment Disclosures
During the three and nine months ended September 30, 2022 and 2021, the Company had two operating segments including:
Factors used to identify the Company’s reportable segments include the organizational structure of the Company and the financial information available for evaluation by the chief operating decision-maker in making decisions about how to allocate resources and assess performance. The Company’s operating segments have been broken out based on similar economic and other qualitative criteria. The Company operates the High Wire reporting segment in one geographical area (the United States) and the ADEX/AWS PR/SVC/Tropical/HWN operating segment in three geographical areas (the United States, Puerto Rico, and Canada).
Financial statement information by operating segment for the three and nine months ended September 30, 2022 is presented below:
Geographic information as of and for the nine months ended September 30, 2022 is presented below:
Financial statement information by operating segment for the three and nine months ended September 30, 2021 is presented below:
Geographic information as of December 31, 2021 and for the nine months ended September 30, 2021 is presented below:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Earnings Per Share | 17. Earnings Per Share
The following table shows the computation of basic and diluted earnings per share for the three and nine months ended September 30, 2022 and 2021:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations | 18. Discontinued Operations
On February 15, 2022, High Wire sold its 50% interest in JTM. As of December 31, 2021, the Company classified JTM as held-for-sale. Additionally, the sale of High Wire’s 50% interest in JTM qualified for discontinued operations treatment.
The assets and liabilities of JTM as of December 31, 2021 have been included within the consolidated balance sheets as current assets of discontinued operations, noncurrent assets of discontinued operations, current liabilities of discontinued operations, and noncurrent liabilities of discontinued operations.
The results of operations of JTM have been included within net income from discontinued operations, net of tax, on the unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2022 and 2021.
The following table shows the balance sheet of the Company’s discontinued operations as of December 31, 2021:
The following table shows the statements of operations for the Company’s discontinued operations for the three and nine months ended September 30, 2022 and 2021:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events |
9 Months Ended |
|---|---|
Sep. 30, 2022 | |
| Subsequent Events [Abstract] | |
| Subsequent Events | 19. Subsequent Events
Assignment of Series D preferred stock
On October 11, 2022, Mark Porter assigned 25 shares of Series D preferred stock to FJ Vulis and Associates, LLC.
Issuance of Shares Pursuant to Conversion of Series D Preferred Stock
On October 11, 2022, the Company issued 1,179,245 shares of common stock to FJ Vulis and Associates, LLC upon the conversion of 25 shares of Series D preferred stock with a stated value of $10,000 per share. The shares had a fair value of $258,080, which was the carrying value of the Series D preferred converted.
Convertible Note Payment Extension Agreement – FJ Vulis and Associates, LLC
On October 28, 2022, the Company executed an agreement with FJ Vulis and Associates, LLC whereby FJ Vulis and Associates, LLC agreed to extend its option to call for payment of the principal amount and accrued interest of its convertible debenture from November 7, 2022 to December 22, 2022. In exchange, the Company agreement to pay FJ Vulis and Associates $80,000. This amount was made up of $60,000 for the note’s guaranteed interest and a $20,000 for a one-time extension fee.
Convertible Note Payment Extension Agreement – Keith Hayter
On October 31, 2022, the Company and Keith Hayter mutually agreed to extend the maturity date of the outstanding convertible promissory note to November 30, 2022. The terms of the note were unchanged.
Issuance of shares pursuant to a Cobra Equities SPV, LLC convertible debenture
On November 11, 2022, the Company issued 2,000,000 shares of common stock to Cobra Equities SPV, LLC upon the conversion of $60,000 of principal and $40,000 of accrued interest pursuant to a convertible debenture described in Note 8, Convertible Debentures. |
Accounting Policies, by Policy (Policies) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Condensed Financial Statements | Condensed Financial Statements
In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments of a recurring nature considered necessary to present fairly the Company’s financial position and the results of its operations and its cash flows for the periods shown.
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported. Actual results could differ materially from those estimates. The results of operations and cash flows for the periods shown are not necessarily indicative of the results to be expected for the full year.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basis of Presentation/Principles of Consolidation | Basis of Presentation/Principles of Consolidation
These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States. These consolidated financial statements include the accounts of the Company as well as High Wire and its subsidiaries, the ADEX Entities, AWS PR, Tropical, and SVC. All subsidiaries are wholly-owned.
All inter-company balances and transactions have been eliminated.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Use of Estimates | Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to allowance for doubtful accounts, the estimated useful lives and recoverability of long-lived assets, equity component of convertible debt, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash and Cash Equivalents | Cash and Cash Equivalents
The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | Accounts Receivable
Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company records unbilled receivables for services performed but not billed. Management reviews a customer’s credit history before extending credit. The Company maintains an allowance for doubtful accounts for estimated losses. Estimates of uncollectible amounts are reviewed each period, and changes are recorded in the period in which they become known. Management analyzes the collectability of accounts receivable each period. This review considers the aging of account balances, historical bad debt experience, and changes in customer creditworthiness, current economic trends, customer payment activity and other relevant factors. Should any of these factors change, the estimate made by management may also change. The allowance for doubtful accounts at September 30, 2022 and December 31, 2021 was $74,881.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property and Equipment | Property and Equipment
Property and equipment are stated at cost. The Company depreciates the cost of property and equipment over their estimated useful lives at the following annual rates:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill | Goodwill
The Company tests its goodwill for impairment at least annually on December 31st and whenever events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment has occurred. Such indicators may include, among others: a significant decline in the Company’s expected future cash flows; a significant adverse change in legal factors or in the business climate; unanticipated competition; and slower growth rates. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and the Company’s consolidated financial results.
The Company tests goodwill by estimating fair value using a Discounted Cash Flow (“DCF”) model. The key assumptions used in the DCF model to determine the highest and best use of estimated future cash flows include revenue growth rates and profit margins based on internal forecasts, terminal value and an estimate of a market participant’s weighted-average cost of capital used to discount future cash flows to their present value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible Assets | Intangible Assets
At September 30, 2022 and December 31, 2021, definite-lived intangible assets consist of tradenames and customer relationships which are being amortized over their estimated useful lives of 10 years.
The Company periodically evaluates the reasonableness of the useful lives of these assets. Once these assets are fully amortized, they are removed from the accounts. These assets are reviewed for impairment or obsolescence when events or changes in circumstances indicate that the carrying amount may not be recoverable. If impaired, intangible assets are written down to fair value based on discounted cash flows or other valuation techniques. The Company has no intangibles with indefinite lives.
For long-lived assets, impairment losses are only recorded if the asset’s carrying amount is not recoverable through its undiscounted, probability-weighted future cash flows. The Company measures the impairment loss based on the difference between the carrying amount and the estimated fair value. When an impairment exists, the related assets are written down to fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-lived Assets | Long-lived Assets
In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 360, “Property, Plant and Equipment”, the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the carrying amount of the asset and its fair value, which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value. There were no impairment charges during the three and nine months ended September 30, 2022 and 2021.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income Taxes | Income Taxes
The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, “Accounting for Income Taxes”. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
The Company conducts business, and files federal and state income, franchise or net worth, tax returns in Canada, the United States, in various states within the United States and the Commonwealth of Puerto Rico. The Company determines its filing obligations in a jurisdiction in accordance with existing statutory and case law. The Company may be subject to a reassessment of federal and provincial income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment in respect of any particular taxation year. For Canadian and U.S. income tax returns, the open taxation years range from 2010 to 2021. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S. state statutes of limitations for income tax assessment vary from state to state. Tax authorities of Canada and U.S. have not audited any of the Company’s, or its subsidiaries’, income tax returns for the open taxation years noted above.
Significant management judgment is required in determining the provision for income taxes, and in particular, any valuation allowance recorded against the Company’s deferred tax assets. Deferred tax assets are regularly reviewed for recoverability. The Company currently has significant deferred tax assets resulting from net operating loss carryforwards and deductible temporary differences, which should reduce taxable income in future periods. The realization of these assets is dependent on generating future taxable income.
The Company follows the guidance set forth within ASC 740, “Income Taxes” which prescribes a two-step process for the financial statement recognition and measurement of income tax positions taken or expected to be taken in an income tax return. The first step evaluates an income tax position in order to determine whether it is more likely than not that the position will be sustained upon examination, based on the technical merits of the position. The second step measures the benefit to be recognized in the financial statements for those income tax positions that meet the more likely than not recognition threshold. ASC 740 also provides guidance on de-recognition, classification, recognition and classification of interest and penalties, accounting in interim periods, disclosure and transition. Penalties and interest, if incurred, would be recorded as a component of current income tax expense.
Prior to 2021, the Company had elected to be treated as a Subchapter S Corporation for income tax purposes, and as such recognized no income tax liability or benefit.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Recognition | Revenue Recognition
The Company recognizes revenue based on the five criteria for revenue recognition established under ASC 606, “Revenue from Contracts with Customers”: 1) identify the contract, 2) identify separate performance obligations, 3) determine the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as the performance obligations are satisfied.
Contract Types
The Company’s contracts fall under two main types: 1) fixed-price and 2) time-and-materials. Fixed-price contracts are based on purchase order line items that are billed on individual invoices as the project progresses and milestones are reached. Time-and-materials contracts include employees working permanently at customer locations and materials costs incurred by those employees.
A significant portion of the Company’s revenues come from customers with whom the Company has a master service agreement (“MSA”). These MSA’s generally contain customer specific service requirements.
Performance Obligations
A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in the new revenue standard. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For the Company’s different revenue service types the performance obligation is satisfied at different times. For professional services revenue, the performance obligation is met when the work is performed. In certain cases this may be each day, or each week depending on the customer. For construction services, the performance obligation is met when the work is completed and the customer has approved the work.
Revenue Service Types
The following is a description of the Company’s revenue service types, which include professional services and construction:
Disaggregation of Revenues
The Company disaggregates its revenue from contracts with customers by contract type. See the below table:
The Company also disaggregates its revenue by operating segment and geographic location (refer to Note 16, Segment Disclosures, for additional information).
Accounts Receivable
Accounts receivable include amounts from work completed in which the Company has billed. The amounts due are stated at their net estimated realizable value. The Company maintains an allowance for doubtful accounts to provide for the estimated amount of receivables that will not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and collateral to the extent applicable.
Contract Assets and Liabilities
Contract assets include costs and services incurred on contracts with open performance obligations. These amounts are included in contract assets on the consolidated balance sheets. At September 30, 2022 and December 31, 2021 did not have any contract assets.
Contract liabilities include payment received for incomplete performance obligations and are included in contract liabilities on the consolidated balance sheets. At September 30, 2022 and December 31, 2021, contract liabilities totaled $2,345,363 and $633,771, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenues | Cost of Revenues
Cost of revenues includes all direct costs of providing services under the Company’s contracts, including costs for direct labor provided by employees, services by independent subcontractors, operation of capital equipment (excluding depreciation and amortization), direct materials, insurance claims and other direct costs.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Research and Development Costs | Research and Development Costs
Research and development costs are expensed as incurred.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-based Compensation | Stock-based Compensation
The Company records stock-based compensation in accordance with ASC 718, “Compensation – Stock Compensation”, using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
The Company accounts for stock-based compensation awards issued to non-employees for services, as prescribed by ASC 718, at either the fair value of the services rendered or the instruments issued in exchange for such services, whichever is more readily determinable, using the measurement date guidelines enumerated in Accounting Standards Update (“ASU”) 2018-07.
The Company uses the Black-Scholes option pricing model to calculate the fair value of stock-based awards. This model is affected by the Company’s stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to, the Company’s expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the consolidated statement of operations over the requisite service period.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Income (Loss) per Share | Income (Loss) per Share
The Company computes (loss) per share in accordance with ASC 260, “Earnings per Share” which requires presentation of both basic and diluted (loss) per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing the (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the conversion of convertible debentures or preferred stock and the exercise of stock options or warrants. Diluted EPS excludes dilutive potential shares if their effect is anti-dilutive. As of September 30, 2022 and December 31, 2021, respectively, the Company had 155,395,136 and 133,801,817 common stock equivalents outstanding. As of September 30, 2022, 33,100,158 of the common stock equivalents were dilutive.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases | Leases
The Company adopted ASC 842, “Leases” on January 1, 2019.
The new leasing standard requires recognition of leases on the consolidated balance sheets as right-of-use (“ROU”) assets and lease liabilities. ROU assets represent the Company’s right to use underlying assets for the lease terms and lease liabilities represent the Company’s obligation to make lease payments arising from the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future minimum lease payments over the lease term at commencement date. As the Company’s leases do not provide an implicit rate, the Company uses its estimated incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. A number of the Company’s lease agreements contain options to renew and options to terminate the leases early. The lease term used to calculate ROU assets and lease liabilities only includes renewal and termination options that are deemed reasonably certain to be exercised.
The Company recognized lease liabilities, with corresponding ROU assets, based on the present value of unpaid lease payments for existing operating leases longer than twelve months as of January 1, 2019. The ROU assets were adjusted per ASC 842 transition guidance for existing lease-related balances of accrued and prepaid rent, unamortized lease incentives provided by lessors, and restructuring liabilities, Operating lease cost is recognized as a single lease cost on a straight-line basis over the lease term and is recorded in selling, general and administrative expenses. Variable lease payments for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in facts and circumstances on which the variable lease payments are based occur. The Company has elected not to separate lease and non-lease components for all property leases for the purposes of calculating ROU assets and lease liabilities.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Going Concern Assessment | Going Concern Assessment
Management assesses going concern uncertainty in the Company’s consolidated financial statements to determine whether there is sufficient cash on hand and working capital, including available borrowings on loans, to operate for a period of at least one year from the date the consolidated financial statements are issued or available to be issued, which is referred to as the “look-forward period”, as defined in GAAP. As part of this assessment, based on conditions that are known and reasonably knowable to management, management will consider various scenarios, forecasts, projections, estimates and will make certain key assumptions, including the timing and nature of projected cash expenditures or programs, its ability to delay or curtail expenditures or programs and its ability to raise additional capital, if necessary, among other factors. Based on this assessment, as necessary or applicable, management makes certain assumptions around implementing curtailments or delays in the nature and timing of programs and expenditures to the extent it deems probable those implementations can be achieved and management has the proper authority to execute them within the look-forward period.
The Company generated losses in 2021 and High Wire has generated losses since its inception and has relied on cash on hand, sales of securities, external bank lines of credit, and issuance of third-party and related party debt to support cash flow from operations. As of and for the nine months ended September 30, 2022, the Company had an operating loss of $3,965,585, cash flows provided by operations of $364,832, and a working capital deficit of $10,496,013. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern for a period of one year from the issuance of these unaudited condensed consolidated financial statements.
The impact of COVID-19 on the Company’s business has been considered in these assumptions; however, it is too early to know the full impact of COVID-19 or its timing on a return to more normal operations. Further, the recently enacted CARES Act provides for economic assistance loans through the SBA. As of September 30, 2022, ADEX had $10,000 of PPP loans outstanding from the SBA under the CARES Act. The PPP provides that the PPP loans may be partially or wholly forgiven if the funds are used for certain qualifying expenses as described in the CARES Act. ADEX used the proceeds from the PPP loans for qualifying expenses and is applying for forgiveness of the PPP loans in accordance with the terms of the CARES Act.
The accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis under which the Company is expected to be able to realize its assets and satisfy its liabilities in the normal course of business.
Management believes that based on relevant conditions and events that are known and reasonably knowable that its forecasts of operations for one year from the date of the filing of the unaudited condensed consolidated financial statements in the Company’s Quarterly Report on Form 10-Q indicate improved operations and the Company’s ability to continue operations as a going concern. The Company has contingency plans to reduce or defer expenses and cash outlays should operations not improve in the look forward period. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of management to raise additional equity capital through private and public offerings of its common stock, and the attainment of profitable operations. These unaudited condensed consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management requires additional funds over the next twelve months to fully implement its business plan. Management is currently seeking additional financing through the sale of equity and from borrowings from private lenders to cover its operating expenditures. There can be no certainty that these sources will provide the additional funds required for the next twelve months.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Recent Accounting Pronouncements | Recent Accounting Pronouncements
ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). In June 2016, the FASB issued ASU No. 2016-13. The amendments in ASU 2016-13, among other things, require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. The FASB has issued multiple updates to ASU 2016-13 as codified in Topic 326, including ASU’s 2019-04, 2019-05, 2019-10, 2019-11, 2020-02, and 2020-03. These ASU’s have provided for various minor technical corrections and improvements to the codification as well as other transition matters. Smaller reporting companies who file with the U.S. Securities and Exchange Commission (the “SEC”) and all other entities who do not file with the SEC are required to apply the guidance for fiscal years, and interim periods within those years, beginning after December 15, 2022. The Company is currently evaluating the potential impact of ASU 2016-13 on its consolidated financial statements.
ASU 2019-12, Simplifying the Accounting for Income Taxes (“ASU 2019-12”). In December 2019, the FASB issued ASU 2019-12. The amendments in ASU 2019-12 simplify the accounting for income taxes by removing certain exceptions to the general principles in ASC 740. The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. ASU 2019-12 will be effective for the Company’s fiscal year beginning after December 15, 2021. The transition requirements are dependent upon each amendment within this update and will be applied either prospectively or retrospectively. The Company adopted ASU 2019-12 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”). In August 2020, the FASB issued ASU 2020-06, which simplifies the accounting for convertible debt and convertible preferred stock by removing the requirements to separately present certain conversion features in equity. In addition, the amendments also simplify the guidance in ASC Subtopic 815-40, Derivatives and Hedging: Contracts in Entity’s Own Equity, by removing certain criteria that must be satisfied in order to classify a contract as equity, which is expected to decrease the number of freestanding instruments and embedded derivatives accounted for as assets or liabilities. Finally, the amendments revise the guidance on calculating earnings per share, requiring use of the if-converted method for all convertible instruments and rescinding an entity’s ability to rebut the presumption of share settlement for instruments that may be settled in cash or other assets. The amendments are effective for public companies for fiscal years beginning after December 15, 2021. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020. The guidance must be adopted as of the beginning of the fiscal year of adoption. The Company adopted ASU 2020-06 effective January 1, 2022. The adoption did not have a material effect on the Company’s consolidated financial statements.
ASU 2021-08, Business Combination (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08). In October 2021, the FASB issued ASU 2021-08. This guidance amends ASC 805 to “require acquiring entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination.” Under current GAAP, an acquirer generally recognizes such items at fair value on the acquisition date. As a public business entity, this standard will become effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company is currently evaluating the potential impact ASU 2021-08 will have on its consolidated financial statements.
Any other new accounting pronouncements recently issued, but not yet effective, have been reviewed and determined to be not applicable or were related to technical amendments or codification. As a result, the adoption of such new accounting pronouncements, when effective, is not expected to have a material effect on the Company’s financial position or results of operations.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Concentrations of Credit Risk | Concentrations of Credit Risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and accounts receivables. The Company maintains its cash balances with high-credit-quality financial institutions. Deposits held with banks may exceed the amount of insurance provided on such deposits. These deposits may be withdrawn upon demand and therefore bear minimal risk. As of September 30, 2022, HWN and ADEX had cash balances in excess of provided insurance of $97,481 and $76,819, respectively.
The Company provides credit to customers on an uncollateralized basis after evaluating client creditworthiness. For the nine months ended September 30, 2022, one customer accounted for 27% of consolidated revenues for the period. In addition, amounts due from this customer represented 27% of trade accounts receivable as of September 30, 2022. For the nine months ended September 30, 2021, two customers 22% and 19%, respectively, of consolidated revenues for the period. In addition, amounts due from these customers represented 11%, and 9%, respectively, of trade accounts receivable as of September 30, 2021. Three other customers accounted for 20%, 15%, and 13%, respectively, of trade accounts receivable as of September 30, 2021.
The Company’s customers are primarily located within the domestic United States of America, Puerto Rico, and Canada. Revenues generated within the domestic United States of America accounted for approximately 95% of consolidated revenues for the nine months ended September 30, 2022. Revenues generated from customers in Puerto Rico and Canada accounted for approximately 5% of consolidated revenues for the nine months ended September 30, 2022. Revenues generated within the domestic United States of America accounted for approximately 96% of consolidated revenues for the nine months ended September 30, 2021. Revenues generated from customers in Puerto Rico and Canada accounted for approximately 4% of consolidated revenues for the nine months ended September 30, 2021.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fair Value Measurements | Fair Value Measurements
The Company measures and discloses the estimated fair value of financial assets and liabilities using the fair value hierarchy prescribed by US generally accepted accounting principles. The fair value hierarchy has three levels, which are based on reliable available inputs of observable data. The hierarchy requires the use of observable market data when available. The three-level hierarchy is defined as follows:
Level 1 – quoted prices for identical instruments in active markets;
Level 2 – quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations in which significant inputs and significant value drivers are observable in active markets; and
Level 3 – fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
Financial instruments consist principally of cash and cash equivalents, accounts receivable, restricted cash, accounts payable, loans payable and convertible debentures. Derivative liabilities are determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority. There were no transfers into or out of “Level 3” during the nine months ended September 30, 2022 or the year ended December 31, 2021. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective relatively short maturity dates or durations.
The Company’s financial assets and liabilities carried at fair value measured on a recurring basis as of September 30, 2022 and December 31, 2021 consisted of the following:
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statement. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Refer to Note 10, Derivative Liabilities, for additional information.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative Liabilities | Derivative Liabilities
The Company accounts for derivative instruments in accordance with ASC 815, “Derivatives and Hedging” and all derivative instruments are reflected as either assets or liabilities at fair value in the balance sheet. The Company uses estimates of fair value to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants. In general, the Company’s policy in estimating fair values is to first look at observable market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data from active markets. Depending on the availability of observable inputs and prices, different valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above. As of September 30, 2022 and December 31, 2021, the Company had a derivative liability of $3,948,842 and $15,528,339, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sequencing Policy | Sequencing Policy
Under ASC 815-40-35, the Company has adopted a sequencing policy whereby, in the event that reclassification of contracts from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares. Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Significant Accounting Policies (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of property and equipment over their estimated useful lives |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of disaggregates its revenue from contracts with customers by contract type |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of financial assets and liabilities carried at fair value measured on a recurring basis |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property and Equipment (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant and Equipment [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of property and equipment |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of intangible assets |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of estimated future amortization expense |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of loans payable to related parties |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans Payable (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loans Payable [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of loans payable |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Debentures (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of convertible debentures |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Liabilities (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Derivative Liabilities Table [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of changes in the fair value of the Company's Level 3 financial liabilities |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of change in fair value measurement |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share Purchase Warrants and Stock Options (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Purchase Warrants and Stock Options (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of share purchase warrants outstanding |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of activity of stock options |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of stock options outstanding |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Warrants [Member] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Share Purchase Warrants and Stock Options (Tables) [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of share purchase warrants |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Leases (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Leases [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of operating lease right of use (“ROU”) assets and liabilities |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of operating lease liabilities |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Disclosures (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of information by operating segment |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of geographic information |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of basic and diluted earnings per share |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Discontinued Operations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of balance sheet of the Company’s discontinued operations |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of statements of operations for the Company’s discontinued operations |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organization (Details) - HWN and JTM Electrical Contractors, Inc [Member] |
1 Months Ended | 9 Months Ended | 12 Months Ended |
|---|---|---|---|
Feb. 15, 2022 |
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Organization (Details) [Line Items] | |||
| Interest percentage | 50.00% | ||
| Asset Purchase Agreement [Member] | |||
| Organization (Details) [Line Items] | |||
| Business acquisition, percentage | 50.00% | ||
| Interest percentage | 50.00% |
Significant Accounting Policies (Details) - Schedule of disaggregates its revenue from contracts with customers by contract type - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Disaggregation of Revenue [Line Items] | ||||
| Revenue | $ 13,510,449 | $ 8,834,700 | $ 39,918,498 | $ 15,706,213 |
| Fixed-price [Member] | ||||
| Disaggregation of Revenue [Line Items] | ||||
| Revenue | 8,386,661 | 4,459,932 | 22,841,140 | 9,758,361 |
| Time-and-materials [Member] | ||||
| Disaggregation of Revenue [Line Items] | ||||
| Revenue | $ 5,123,788 | $ 4,374,768 | $ 17,077,358 | $ 5,947,852 |
Disposal of Subsidiary (Details) - USD ($) |
Sep. 30, 2022 |
Feb. 15, 2022 |
|---|---|---|
| Disposal of Subsidiaries [Abstract] | ||
| Disposal of subsidiaries description | On February 15, 2022, High Wire sold its 50% interest in JTM for $525,000, to be paid with an initial payment of $200,000 and thirteen monthly payments of $25,000. As of September 30, 2022, cash of $400,000 had been received, and five monthly payments totaling $125,000 remain outstanding. | |
| Gain on disposal of subsidiary | $ 919,873 |
Property and Equipment (Details) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Property, Plant and Equipment [Abstract] | ||
| Depreciation expense | $ 98,496 | $ 92,883 |
Property and Equipment (Details) - Schedule of property and equipment - Property, Plant and Equipment [Member] - USD ($) |
Sep. 30, 2022 |
Dec. 31, 2021 |
|---|---|---|
| Property, Plant and Equipment [Line Items] | ||
| Total | $ 1,475,856 | $ 1,440,189 |
| Less: accumulated depreciation | (258,518) | (160,674) |
| Equipment, net | 1,217,338 | 1,279,515 |
| Computers and office equipment [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Total | 167,767 | 141,100 |
| Vehicles [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Total | 11,938 | 11,938 |
| Leasehold improvements [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Total | 6,113 | 6,113 |
| Software [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Total | 451,238 | 442,238 |
| Machinery and equipment [Member] | ||
| Property, Plant and Equipment [Line Items] | ||
| Total | $ 838,800 | $ 838,800 |
Intangible Assets (Details) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Goodwill and Intangible Assets Disclosure [Abstract] | ||
| Amortization expense | $ 587,953 | $ 125,781 |
Intangible Assets (Details) - Schedule of intangible assets - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Finite-Lived Intangible Assets [Line Items] | ||
| Cost | $ 12,854,029 | |
| Accumulated Amortization | (1,812,214) | |
| Impairment | ||
| Net carrying value | 11,041,815 | $ 11,630,068 |
| Customer relationship and lists [Member] | ||
| Finite-Lived Intangible Assets [Line Items] | ||
| Cost | 9,987,573 | |
| Accumulated Amortization | (1,283,747) | |
| Impairment | ||
| Net carrying value | 8,703,826 | 9,116,803 |
| Trade Names [Member] | ||
| Finite-Lived Intangible Assets [Line Items] | ||
| Cost | 2,866,456 | |
| Accumulated Amortization | (528,467) | |
| Impairment | ||
| Net carrying value | $ 2,337,989 | $ 2,513,265 |
Intangible Assets (Details) - Schedule of estimated future amortization expense |
Sep. 30, 2022
USD ($)
|
|---|---|
| Schedule Of Estimated Future Amortization Expense Abstract | |
| 2022 | $ 196,451 |
| 2023 | 785,805 |
| 2024 | 785,805 |
| 2025 | 785,805 |
| 2026 | 785,805 |
| Thereafter | 7,702,144 |
| Total | $ 11,041,815 |
Related Party Transactions (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 7 Months Ended | 9 Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 10, 2022 |
May 06, 2022 |
Dec. 15, 2021 |
Jun. 01, 2021 |
Sep. 30, 2022 |
Sep. 28, 2022 |
Aug. 31, 2022 |
Aug. 31, 2020 |
Sep. 30, 2022 |
Dec. 31, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Bearing interest rate | 10.00% | |||||||||||
| Principal amount | $ 554,031 | |||||||||||
| Bearing interest rate, per annum | 10.00% | |||||||||||
| Fixed conversion price per share (in Dollars per share) | $ 0.06 | |||||||||||
| Conversion price per share (in Dollars per share) | $ 0.06 | |||||||||||
| Amount of conversion premium | $ 1,359,761 | |||||||||||
| Fair value of note | $ 378,000 | $ 378,000 | 378,000 | |||||||||
| Principal shares value | $ 200,000 | 125,680 | ||||||||||
| Converted principal amount | $ 250,000 | |||||||||||
| Loss on settlement of debts | 217,258 | |||||||||||
| Amortization of premiums | $ 247,230 | 988,917 | ||||||||||
| Agreement amount | $ 209,031 | |||||||||||
| Maturity date | Dec. 15, 2021 | |||||||||||
| Pursuant agreement | $ 100,000 | |||||||||||
| Related party advance | 55,000 | |||||||||||
| Total advance payment | 63,250 | |||||||||||
| Guaranteed interest | 8,250 | |||||||||||
| Minimum [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Effective interest rate | 9.60% | |||||||||||
| Maximum [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Effective interest rate | 11.30% | |||||||||||
| Common Stock [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Converted principal amount | $ 145,000 | |||||||||||
| Promissory Note, Mark Porter [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Bearing interest rate, per annum | 9.00% | |||||||||||
| Chief Executive Officer [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Promissory notes | $ 100,000 | |||||||||||
| President [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Bearing interest rate | 9.00% | |||||||||||
| Mark Porter [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Related party advance | 225,000 | $ 225,000 | ||||||||||
| Related party guaranteed interest | 15.00% | |||||||||||
| Total advance payment | 258,750 | |||||||||||
| Guaranteed interest | 33,750 | |||||||||||
| Stephen LaMarche [Member] | ||||||||||||
| Related Party Transactions (Details) [Line Items] | ||||||||||||
| Related party advance | $ 100,000 | $ 100,000 | $ 100,000 | $ 55,000 | ||||||||
| Related party guaranteed interest | 25.00% | 25.00% | 25.00% | 15.00% | ||||||||
| Total advance payment | $ 125,000 | $ 125,000 | ||||||||||
Related Party Transactions (Details) - Schedule of loans payable to related parties - USD ($) |
Sep. 30, 2022 |
Dec. 31, 2021 |
|---|---|---|
| Related Party Transaction [Line Items] | ||
| Total | $ 309,031 | $ 1,442,949 |
| Convertible promissory note issued to Keith Hayter [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | 209,031 | 1,342,949 |
| Promissory note issued to Mark Porter [Member] | ||
| Related Party Transaction [Line Items] | ||
| Total | $ 100,000 | $ 100,000 |
Related Party Transactions (Details) - Schedule of loans payable to related parties (Parentheticals) - USD ($) |
9 Months Ended | 12 Months Ended |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Keith Hayter [Member] | ||
| Related Party Transaction [Line Items] | ||
| Interest, unsecured | 10.00% | 10.00% |
| Matured date | August 31, 2022 | August 31, 2022 |
| Debt premium | $ 0 | $ 988,917 |
| Mark Porter [Member] | ||
| Related Party Transaction [Line Items] | ||
| Interest, unsecured | 9.00% | |
| Matured date | December 15, 2021 |
Loans Payable (Details) - USD ($) |
1 Months Ended | 2 Months Ended | 7 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 02, 2022 |
Dec. 14, 2021 |
Nov. 04, 2021 |
Jun. 23, 2022 |
Jun. 15, 2021 |
Oct. 21, 2019 |
Dec. 31, 2021 |
Dec. 31, 2021 |
Sep. 30, 2022 |
Dec. 31, 2021 |
Sep. 23, 2021 |
Jan. 15, 2021 |
Feb. 27, 2018 |
|
| Loans Payable (Details) [Line Items] | |||||||||||||
| Cash payments | $ 43,774 | $ 54,770 | |||||||||||
| Purchase price | $ 1,000,000 | ||||||||||||
| Cash | $ 508,395 | $ 508,395 | $ 858,462 | 508,395 | |||||||||
| Debt financing agreement, description | Pursuant to the terms of the Financing Agreement, the Company agreed to pay TVT 2.0, LLC $43,750 each week based upon an anticipated 25% of its future receivables until such time as $2,100,000 has been paid, a period TVT 2.0, LLC and the Financing Parties estimate to be approximately eleven months. | Pursuant to the terms of the Financing Agreement, the Company agreed to pay Cedar Advance $27,027 each week based upon an anticipated 25% of its future receivables until such time as $1,000,000 has been paid, a period Cedar Advance and the Financing Parties estimate to be approximately nine months. | |||||||||||
| Initial fair value of warrant | $ 102,696 | ||||||||||||
| Initial derivative expense | 102,696 | ||||||||||||
| Original balance under agreement | 54,054 | 54,054 | 945,946 | 54,054 | |||||||||
| Company owed pursuant agreement | 0 | ||||||||||||
| Aggregate amount | 250,000 | $ 2,100,000 | |||||||||||
| Purchase price | 1,500,000 | ||||||||||||
| Company received cash | 194,000 | 1,454,965 | |||||||||||
| Debt discount recorded | 56,000 | $ 645,035 | 317,017 | ||||||||||
| Pawn funding | $ 6,757 | ||||||||||||
| Anticipated future receivables, percentage | 25.00% | ||||||||||||
| Cash paid | $ 250,000 | ||||||||||||
| Pawn funding warrant to purchase (in Shares) | 200,000 | ||||||||||||
| Common stock exercise price (in Dollars per share) | $ 0.25 | ||||||||||||
| Effective interest rate | 60.20% | ||||||||||||
| Original balance under the agreement | $ 612,500 | ||||||||||||
| Promissory note issued description | On November 4, 2021, in connection with the 2021 acquisition of SVC, the Company assumed SVC’s promissory note issued to Dominion Capital, LLC. The note was originally issued on March 31, 2021 in the principal amount of $2,750,000. As of November 4, 2021, $1,650,000 remained outstanding. The note bears interest at a rate of 10% per annum and the maturity date is February 15, 2023. | ||||||||||||
| Matures date | Feb. 15, 2023 | ||||||||||||
| Cash payments | 255,000 | ||||||||||||
| Cash payments | 716 | ||||||||||||
| Company owned agreement | $ 1,062,735 | ||||||||||||
| Principal amount | 112,700 | 112,700 | 112,700 | $ 146,942 | $ 500,000 | ||||||||
| Remaining outstanding amount | $ 217,400 | ||||||||||||
| Company made cash payments | $ 2,184 | ||||||||||||
| Description of loan payable | On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed CARES Act Loans totaling $2,010,000 that were originally received by ADEX. Collectively, these amounts are the “PPP Funds. | the holder of the note converted $60,000 of accrued interest into shares of the Company’s common stock, $46,358 of which was related to Tranche 1 | |||||||||||
| Loan agreements, description | These loan agreements were pursuant to the CARES Act. The CARES Act was established in order to enable small businesses to pay employees during the economic slowdown caused by COVID-19 by providing forgivable loans to qualifying businesses for up to 2.5 times their average monthly payroll costs. The amount borrowed under the CARES Act is eligible to be forgiven provided that (a) the Company uses the PPP Funds during the eight week period after receipt thereof, and (b) the PPP Funds are only used to cover payroll costs (including benefits), rent, mortgage interest, and utility costs. The amount of loan forgiveness will be reduced if, among other reasons, the Company does not maintain staffing or payroll levels. Principal and interest payments on any unforgiven portion of the PPP Funds will be deferred for six months and will accrue interest at a fixed annual rate of 1.0% and carry a two year maturity date. There is no prepayment penalty on the CARES Act Loan. | ||||||||||||
| Loan forgiveness | $ 2,000,000 | $ 2,000,000 | |||||||||||
| Aggregate balance of these loans | $ 10,000 | ||||||||||||
| Financing Agreement [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Purchase price | 800,000 | ||||||||||||
| Cash | 776,000 | ||||||||||||
| Debt discount | 224,000 | ||||||||||||
| Warrant [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Warrant purchase (in Shares) | 400,000 | ||||||||||||
| Warrants expire | Dec. 14, 2024 | ||||||||||||
| Loan with Cedar Advance LLC [Member] | Warrant [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Exercise price (in Dollars per share) | $ 0.25 | ||||||||||||
| The Financing Agreement [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Purchase price | $ 200,000 | ||||||||||||
| Loan with Pawn Funding [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Principal amount | $ 236,486 | ||||||||||||
| Initial fair value of warrant | 51,348 | ||||||||||||
| Initial derivative expense | 51,348 | ||||||||||||
| Original balance under agreement | $ 13,514 | $ 13,514 | $ 13,514 | ||||||||||
| Debt discount | 0 | ||||||||||||
| Loan with TVT 2.0, LLC [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Debt discount | 333,715 | ||||||||||||
| Company owed pursuant agreement | 1,487,500 | ||||||||||||
| Loans Payable [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Cash payments | $ 489,765 | ||||||||||||
| Promissory Note Issued to Cornerstone National Bank & Trust [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Converted Interest rate | 4.50% | ||||||||||||
| Principal amount | $ 420,000 | ||||||||||||
| Accrued interest rate | 4.50% | ||||||||||||
| Principal and interest | $ 5,851 | ||||||||||||
| Final balloon payment | $ 139,033 | ||||||||||||
| Owed value | $ 260,412 | ||||||||||||
| Interest rate | 10.00% | ||||||||||||
| Promissory note issued to Dominion Capital [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Interest rate | 10.00% | ||||||||||||
| Promissory Note Issued to InterCloud Systems, Inc. [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Owed value | $ 217,400 | ||||||||||||
| EIDL Loan [Member] | |||||||||||||
| Loans Payable (Details) [Line Items] | |||||||||||||
| Owed value | $ 147,100 | ||||||||||||
| Reverse merger and acquisition description | On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed ADEX’s EIDL loan. The note was originally issued on October 10, 2020 in the principal amount of $150,000. As of June 15, 2021, $150,000 remained outstanding. The note bears interest at a rate of 3.75% per annum and the maturity date is October 12, 2050. | ||||||||||||
Loans Payable (Details) - Schedule of loans payable - USD ($) |
Sep. 30, 2022 |
Dec. 31, 2021 |
|---|---|---|
| Dividends Payable [Line Items] | ||
| Loans Payable | $ 2,851,433 | $ 5,176,590 |
| Less: Current portion of loans payable, net of debt discount | (2,496,508) | (2,773,621) |
| Loans payable, net of current portion | 354,925 | 2,402,969 |
| Promissory note issued to Cornerstone National Bank & Trust [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 260,412 | 304,187 |
| Promissory note issued to Dominion Capital., LLC [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 1,062,735 | 1,552,500 |
| Future receivables financing agreement with TVT 2.0, LLC [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 1,153,786 | |
| Future receivables financing agreement with Cedar Advance LLC [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 754,575 | |
| Future receivables financing agreement with Pawn Funding [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 188,644 | |
| EIDL Loan [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 147,100 | 149,284 |
| CARES Act Loans [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | 10,000 | 2,010,000 |
| Promissory note issued to InterCloud Systems, Inc. [Member] | ||
| Dividends Payable [Line Items] | ||
| Loans Payable | $ 217,400 | $ 217,400 |
Loans Payable (Details) - Schedule of loans payable (Parentheticals) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Promissory note issued to Cornerstone National Bank & Trust [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | Oct. 09, 2024 | |
| Interest rate | 4.50% | |
| Promissory note issued to Dominion Capital., LLC [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | Sep. 30, 2022 | |
| Interest rate | 10.00% | |
| Promissory Note Three [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | May 24, 2023 | |
| Debt discount | $ 333,715 | $ 333,715 |
| Future receivables financing agreement with Cedar Advance LLC [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | Aug. 31, 2022 | |
| Debt discount | $ 191,371 | 191,371 |
| Future receivables financing agreement with Pawn Funding [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | Aug. 31, 2022 | |
| Debt discount | $ 47,843 | $ 47,843 |
| EIDL Loan [Member] | ||
| Dividends Payable [Line Items] | ||
| Interest bearing, maturity date | Oct. 12, 2050 | |
| Interest rate | 3.75% |
Convertible Debentures (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 6 Months Ended | 7 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
May 11, 2022 |
Apr. 01, 2022 |
Dec. 14, 2021 |
Nov. 03, 2021 |
Sep. 23, 2021 |
Jun. 15, 2021 |
Jun. 15, 2021 |
Mar. 01, 2021 |
Jan. 28, 2021 |
Jan. 27, 2021 |
Jun. 01, 2019 |
Jun. 23, 2022 |
Dec. 28, 2021 |
Jun. 15, 2021 |
Dec. 29, 2020 |
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 23, 2021 |
Jun. 30, 2022 |
Dec. 31, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
Dec. 31, 2021 |
Dec. 30, 2021 |
Sep. 15, 2021 |
Jun. 18, 2020 |
Feb. 27, 2018 |
|
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 12.00% | ||||||||||||||||||||||||||
| Principal amount | $ 10,000 | ||||||||||||||||||||||||||
| Debt Instrument description | On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed CARES Act Loans totaling $2,010,000 that were originally received by ADEX. Collectively, these amounts are the “PPP Funds. | the holder of the note converted $60,000 of accrued interest into shares of the Company’s common stock, $46,358 of which was related to Tranche 1 | |||||||||||||||||||||||||
| Note converted | $ 250,000 | ||||||||||||||||||||||||||
| Accrued rate | 9.90% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.065 | $ 0.0275 | $ 0.0275 | $ 0.01 | |||||||||||||||||||||||
| Fixed conversion percentage | 105.00% | 105.00% | |||||||||||||||||||||||||
| Accrued interest | $ 146,942 | $ 146,942 | 112,700 | $ 112,700 | $ 500,000 | ||||||||||||||||||||||
| Converted of principal amount | 200,000 | $ 125,680 | |||||||||||||||||||||||||
| Outstanding balance | $ 0 | 0 | |||||||||||||||||||||||||
| Conversion price percentage | 45.00% | ||||||||||||||||||||||||||
| Outstanding balance | 0 | $ 0 | |||||||||||||||||||||||||
| Convertible promissory note, description | the holder of the note agreed to defer payment due under the note to October 30, 2022. In exchange, the Company paid a fee of $5,000. Additionally, interest will accrue at a rate of 18% per annum until the note is current on payments. | ||||||||||||||||||||||||||
| Convertible net of discount | 333,715 | $ 239,214 | $ 333,715 | $ 239,214 | |||||||||||||||||||||||
| Due date | Aug. 31, 2022 | ||||||||||||||||||||||||||
| Amortization of premium | 247,230 | 988,917 | |||||||||||||||||||||||||
| Debt discount | $ 56,000 | $ 645,035 | 317,017 | ||||||||||||||||||||||||
| Initial derivative expense | $ 11,000 | ||||||||||||||||||||||||||
| Principal payment | $ 750,000 | ||||||||||||||||||||||||||
| Closing price (in Dollars per share) | $ 0.013 | $ 0.5 | $ 0.5 | ||||||||||||||||||||||||
| Owned amount | $ 750,000 | ||||||||||||||||||||||||||
| Debt settlement amount | 689,000 | ||||||||||||||||||||||||||
| Pursuant agreement | 500,000 | ||||||||||||||||||||||||||
| Common Stock [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Accrued interest | 36,296 | ||||||||||||||||||||||||||
| Converted of principal amount | 89,047 | ||||||||||||||||||||||||||
| Accrued interest into shares of common stock | $ 2,281 | $ 2,281 | |||||||||||||||||||||||||
| Minimum [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Effective interest rate | 10.00% | 10.00% | |||||||||||||||||||||||||
| Maximum [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Effective interest rate | 106.10% | 106.10% | |||||||||||||||||||||||||
| Jeffrey Gardner [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Accrued rate | 6.00% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.075 | $ 0.075 | |||||||||||||||||||||||||
| Debt instrument, interest rate | 18.00% | ||||||||||||||||||||||||||
| Jeffrey Gardner [Member] | Convertible promissory note [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Owned amount | $ 125,000 | ||||||||||||||||||||||||||
| James Marsh [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Owned amount | $ 125,000 | ||||||||||||||||||||||||||
| Accrued rate | 6.00% | ||||||||||||||||||||||||||
| Aggregate principal amount | $ 125,000 | $ 125,000 | $ 125,000 | ||||||||||||||||||||||||
| Debt instrument, interest rate | 18.00% | ||||||||||||||||||||||||||
| Roger Ponder [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Owned amount | $ 23,894 | ||||||||||||||||||||||||||
| Aggregate principal amount | $ 23,894 | $ 23,894 | $ 23,894 | ||||||||||||||||||||||||
| Debt instrument, interest rate | 10.00% | 10.00% | 10.00% | ||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.06 | $ 0.06 | $ 0.06 | ||||||||||||||||||||||||
| Shares Issued, Price Per Share (in Dollars per share) | $ 0.06 | $ 0.06 | $ 0.06 | ||||||||||||||||||||||||
| Conversion premium | $ 58,349 | $ 58,349 | $ 58,349 | ||||||||||||||||||||||||
| Fair value | 19,000 | 19,000 | 19,000 | ||||||||||||||||||||||||
| Cobra Equities SPV, LLC [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 12.00% | 18.00% | |||||||||||||||||||||||||
| Principal amount | 406,000 | ||||||||||||||||||||||||||
| Accrued interest | 16,030 | 16,030 | 16,030 | ||||||||||||||||||||||||
| Debt Instrument description | Interest accrues on the note at 18% per annum. The note is convertible into shares of the Company’s common stock at a conversion price equal to 60% of the lowest VWAP for the 10 consecutive trading days immediately preceding the conversion. | ||||||||||||||||||||||||||
| Modification fee, description | During the period of June 16, 2021 through December 31, 2021, the holder of the note converted $206,000 of principal and $3,620 of accrued interest into shares of the Company’s common stock. | ||||||||||||||||||||||||||
| Note converted | $ 178,547 | ||||||||||||||||||||||||||
| Owned amount | 21,453 | ||||||||||||||||||||||||||
| Accrued interest | $ 22,613 | $ 22,613 | |||||||||||||||||||||||||
| Accrued rate | 9.90% | ||||||||||||||||||||||||||
| Promissory note interest rate | 9.00% | ||||||||||||||||||||||||||
| SCS Capital Partners, LLC [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 12.00% | 12.00% | |||||||||||||||||||||||||
| Principal amount | 235,989 | ||||||||||||||||||||||||||
| Accrued interest | 16,763 | 16,763 | 16,763 | ||||||||||||||||||||||||
| Accrued rate | 12.00% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.0275 | $ 0.0275 | |||||||||||||||||||||||||
| Fixed conversion percentage | 105.00% | 105.00% | |||||||||||||||||||||||||
| SCS Capital Partners, LLC Two [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 10.00% | 10.00% | |||||||||||||||||||||||||
| Accrued rate | 10.00% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.04 | ||||||||||||||||||||||||||
| Outstanding principal due, percentage | 12.00% | 12.00% | |||||||||||||||||||||||||
| Cobra Equities SPV, LLC Two [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 10.00% | ||||||||||||||||||||||||||
| Accrued rate | 10.00% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.04 | $ 0.04 | |||||||||||||||||||||||||
| Promissory note interest rate | 10.00% | ||||||||||||||||||||||||||
| IQ Financial Inc. [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Owned amount | $ 289,474 | ||||||||||||||||||||||||||
| Promissory note interest rate | 9.00% | ||||||||||||||||||||||||||
| Convertible promissory note, description | The funds were received in two disbursements – $275,000 on January 28, 2021 and $325,000 on March 1, 2021 (refer to the “Convertible promissory note, Cobra Equities SPV, LLC Tranche 1, 9% interest, secured, matures January 1, 2023” and “Convertible promissory note, Cobra Equities SPV, LLC Tranche 2, 9% interest, secured, matures January 1, 2023” sections below for additional detail. | ||||||||||||||||||||||||||
| Company received notes | $ 275,000 | ||||||||||||||||||||||||||
| Convertible net of discount | $ 14,474 | ||||||||||||||||||||||||||
| Accrues rate | 9.00% | 9.00% | |||||||||||||||||||||||||
| Fixed price per share (in Dollars per share) | $ 0.05 | $ 0.05 | |||||||||||||||||||||||||
| Cobra Equities SPV, LLC Tranche 1 [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 9.00% | ||||||||||||||||||||||||||
| Cobra Equities SPV, LLC Tranche 2 [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 9.00% | ||||||||||||||||||||||||||
| Debt Instrument description | the holder of the note converted $60,000 of accrued interest into shares of the Company’s common stock, $13,642 of which was related to Tranche 2 | ||||||||||||||||||||||||||
| Jeffrey Gardner [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 6.00% | ||||||||||||||||||||||||||
| James Marsh [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 6.00% | ||||||||||||||||||||||||||
| Accrued rate | 6.00% | ||||||||||||||||||||||||||
| Conversion price per share (in Dollars per share) | $ 0.075 | $ 0.075 | |||||||||||||||||||||||||
| Roger Ponder [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 10.00% | ||||||||||||||||||||||||||
| Amortization of premium | $ 10,609 | $ 42,435 | |||||||||||||||||||||||||
| Dominion Capital, LLC [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 9.90% | ||||||||||||||||||||||||||
| Owned amount | $ 1,750,000 | ||||||||||||||||||||||||||
| Accrued rate | 9.90% | 9.90% | |||||||||||||||||||||||||
| Debt discount | $ 834,785 | $ 834,785 | |||||||||||||||||||||||||
| Fixed price per share (in Dollars per share) | $ 0.5 | ||||||||||||||||||||||||||
| Aggregate principal amount | $ 2,500,000 | ||||||||||||||||||||||||||
| Net proceeds | 2,375,000 | ||||||||||||||||||||||||||
| Debt discount | $ 125,000 | ||||||||||||||||||||||||||
| Additional stock purchased (in Shares) | 5,400,000 | ||||||||||||||||||||||||||
| Exercise price per share (in Dollars per share) | $ 0.5 | $ 0.5 | |||||||||||||||||||||||||
| Warrants expire date | Nov. 03, 2024 | ||||||||||||||||||||||||||
| Fair value conversion price | $ 4,183,000 | ||||||||||||||||||||||||||
| Fair value warrant | 2,788,020 | ||||||||||||||||||||||||||
| Additional debt discount | 2,425,000 | ||||||||||||||||||||||||||
| Initial derivative expense | $ 4,596,020 | ||||||||||||||||||||||||||
| Mark Munro 1996 Charitable Remainder UniTrust [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible promissory note, percentage | 9.00% | ||||||||||||||||||||||||||
| Owned amount | $ 2,750,000 | ||||||||||||||||||||||||||
| Aggregate principal amount | $ 2,750,000 | ||||||||||||||||||||||||||
| Fair value conversion price | 5,129,000 | ||||||||||||||||||||||||||
| Initial derivative expense | $ 5,129,000 | ||||||||||||||||||||||||||
| Principle balance | $ 2,292,971 | ||||||||||||||||||||||||||
| Payment Description | The note bears interest at a rate of 9% per annum and is due on September 1, 2022. The note is convertible into shares of the Company’s common stock at a fixed conversion price of $0.15 per share, subject to adjustment as set forth in the note. The note calls for monthly payments of $75,000 from April 2022 through August 2022, with a balloon payment of $2,375,000 due on September 1, 2022. | ||||||||||||||||||||||||||
| FJ Vulis and Associates LLC [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Accrued rate | 12.00% | 12.00% | |||||||||||||||||||||||||
| Aggregate principal amount | $ 500,000 | ||||||||||||||||||||||||||
| Derivatives and Hedging [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Aggregate principal amount | $ 511,000 | $ 511,000 | |||||||||||||||||||||||||
| Debt discount | $500,000 | ||||||||||||||||||||||||||
| Derivative expense | $ 11,000 | $ 11,000 | |||||||||||||||||||||||||
| Convertible Note Seven[Member] | SCS Capital Partners, LLC Two [Member] | Securities Purchase Agreement One [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Principal amount | 219,941 | $ 175,000 | |||||||||||||||||||||||||
| Accrued interest | 7,991 | 7,991 | 7,991 | ||||||||||||||||||||||||
| Convertible Note [Member] | SCS Capital Partners, LLC Two [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Principal amount | $ 94,260 | ||||||||||||||||||||||||||
| Convertible Note One [Member] | SCS, LLC One [Member] | Securities Purchase Agreement One [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Debt instrument of purchase price | 289,473 | ||||||||||||||||||||||||||
| Original issue discount | 11,202 | ||||||||||||||||||||||||||
| Notes payable | 342,105 | 342,105 | 342,105 | ||||||||||||||||||||||||
| Debt discount | 10,446 | 10,446 | 10,446 | ||||||||||||||||||||||||
| Aggregate principal amount | $ 631,579 | ||||||||||||||||||||||||||
| Convertible Note Nine [Member] | IQ Financial Inc. [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Convertible net of discount | $ 17,105 | ||||||||||||||||||||||||||
| Notes receivable | $ 325,000 | ||||||||||||||||||||||||||
| Convertible Note Eight [Member] | IQ Financial Inc. [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Debt Instrument description | The interest on the outstanding principal due under the secured note accrues at a rate of 9% per annum. All principal and accrued but unpaid interest under the secured note is due on January 1, 2023. The holder may begin converting the note into shares of the Company’s common stock six months after issuance when it is Rule 144 eligible. The conversion price is fixed at $0.05 per share. | ||||||||||||||||||||||||||
| Convertible Note Eight [Member] | CCAG Investments, LLC [Member] | Jeffrey Gardner [Member] | Securities Purchase Agreement One [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Aggregate principal amount | $ 125,000 | $ 125,000 | $ 125,000 | ||||||||||||||||||||||||
| Convertible Note Ten [Member] | IQ Financial Inc. [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Owned amount | $ 352,105 | ||||||||||||||||||||||||||
| Convertible Notes Payable [Member] | |||||||||||||||||||||||||||
| Convertible Debentures (Details) [Line Items] | |||||||||||||||||||||||||||
| Principal payment | $ 750,000 | ||||||||||||||||||||||||||
Convertible Debentures (Details) - Schedule of convertible debentures - USD ($) |
9 Months Ended | 12 Months Ended |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | $ 5,535,123 | $ 4,132,931 |
| Less: Current portion of convertible debentures, net of debt discount/premium | (3,407,587) | (3,924,557) |
| Convertible debentures, net of current portion, net of debt discount | 2,127,536 | 208,374 |
| Cobra Equities SPV, LLC One [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 21,453 | 200,000 |
| Cobra Equities SPV, LLC Three [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 289,473 | 171,918 |
| Cobra Equities SPV, LLC Four [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 352,105 | 203,932 |
| Jeffrey Gardner [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 125,000 | 125,000 |
| James Marsh [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 125,000 | 125,000 |
| Roger Ponder [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 23,894 | 66,329 |
| Dominion Capital, LLC [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 915,215 | 276,025 |
| Cobra Equities SPV, LLC Five [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 750,000 | |
| Mark Munro 1996 Charitable Remainder UniTrust [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 2,750,000 | 2,750,000 |
| FJ Vulis and Associates LLC [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 182,983 | |
| Cobra Equities SPV, LLC Two [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | 125,680 | |
| Cobra Equities SPV, LLC Six [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures [Line Items] | ||
| Total | $ 89,047 |
Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Cobra Equities SPV, LLC One [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 18.00% | |
| Debt instrument maturity date | Jun. 01, 2019 | |
| Cobra Equities SPV, LLC Three [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 9.00% | |
| Debt instrument maturity date | Jan. 01, 2023 | |
| Convertible debentures, net of discount (in Dollars) | $ 0 | $ 117,556 |
| Cobra Equities SPV, LLC Four [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 9.00% | |
| Debt instrument maturity date | Jan. 01, 2023 | |
| Convertible debentures, net of discount (in Dollars) | $ 0 | 148,173 |
| Jeffrey Gardner [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 6.00% | |
| Debt instrument maturity date | Sep. 15, 2021 | |
| James Marsh [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 6.00% | |
| Debt instrument maturity date | Sep. 15, 2021 | |
| Roger Ponder [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 10.00% | |
| Debt instrument maturity date | Aug. 31, 2022 | |
| Debt Premium (in Dollars) | $ 0 | 42,435 |
| Dominion Capital, LLC [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 9.90% | |
| Debt instrument maturity date | Dec. 29, 2023 | |
| Convertible debentures, net of discount (in Dollars) | $ 834,785 | $ 2,223,975 |
| Cobra Equities SPV, LLC Five [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 9.90% | |
| Debt instrument maturity date | Dec. 29, 2023 | |
| Mark Munro 1996 Charitable Remainder UniTrust [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 9.00% | |
| Debt instrument maturity date | Apr. 30, 2024 | |
| FJ Vulis and Associates LLC [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 12.00% | |
| Debt instrument maturity date | May 11, 2023 | |
| Convertible debentures, net of discount (in Dollars) | $ 317,017 | |
| Cobra Equities SPV, LLC Two [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 10.00% | |
| Cobra Equities SPV, LLC Six [Member] | ||
| Convertible Debentures (Details) - Schedule of convertible debentures (Parentheticals) [Line Items] | ||
| Debt instrument, interest rate | 12.00% |
Factor Financing (Details) - USD ($) |
1 Months Ended | 7 Months Ended | 9 Months Ended | |
|---|---|---|---|---|
Feb. 11, 2020 |
Jun. 15, 2021 |
Dec. 31, 2021 |
Sep. 30, 2022 |
|
| Factor Financing (Details) [Line Items] | ||||
| Outstanding amount | $ 1,968,816 | |||
| Amount from bay view funding | $ 3,024,532 | |||
| Factoring fees | $ 620,519 | |||
| Received an aggregate amount | $ 10,678,029 | 21,702,619 | ||
| Repaid an aggregate amount | $ 9,259,775 | 21,705,373 | ||
| Company owed amount | $ 3,384,316 | |||
| ADEX [Member] | ||||
| Factor Financing (Details) [Line Items] | ||||
| Factor agreement, description | Under the factoring agreement, High Wire’s ADEX subsidiary may borrow up to the lesser of $5,000,000 or an amount equal to the sum of all undisputed purchased receivables multiplied by the advance percentage, less any funds in reserve. ADEX will pay to Bay View Funding a factoring fee upon purchase of receivables by Bay View Funding equal to 0.75% of the gross face value of the purchased receivable for the first 30 day period from the date said purchased receivable is first purchased by Bay View Funding, and a factoring fee of 0.35% per 15 days thereafter until the date said purchased receivable is paid in full or otherwise repurchased by ADEX or otherwise written off by Bay View Funding within the write off period. ADEX will also pay a finance fee to Bay View Funding on the outstanding advances under the agreement at a floating rate per annum equal to the Prime Rate plus 3%. The finance rate will increase or decrease monthly, on the first day of each month, by the amount of any increase or decrease in the Prime Rate, but at no time will the finance fee be less than 7.75%. |
Derivative Liabilities (Details) - USD ($) |
1 Months Ended | 9 Months Ended | 12 Months Ended |
|---|---|---|---|
Jun. 15, 2021 |
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Derivative Instruments and Hedging Activities Disclosure [Abstract] | |||
| Derivative liability | $ 7,496,482 | $ 3,948,842 | $ 15,528,339 |
| Convertible debentures | $ 6,929,000 | $ 3,623,924 | $ 14,050,806 |
| Share purchase warrants and stock options (in Shares) | 567,482 | 324,918 | 1,477,533 |
Derivative Liabilities (Details) - Schedule of changes in the fair value of the Company's Level 3 financial liabilities |
9 Months Ended | |||
|---|---|---|---|---|
|
Sep. 30, 2022
USD ($)
| ||||
| Schedule Of Changes In The Fair Value Of The Companys Level3 Financial Liabilities Abstract | ||||
| Balance at the beginning of the period | $ 15,528,339 | |||
| Change in fair value of embedded conversion option | (11,639,599) | |||
| Conversion of derivative liability | (1,139,898) | |||
| Initial value of derivatives upon issuance | 511,000 | |||
| Effect of debt modification | 689,000 | |||
| Total | 3,948,842 | |||
| Less: Current portion of derivative liabilities | (2,700,590) | [1] | ||
| Derivative liabilities, net of current portion | $ 1,248,252 | [1] | ||
| ||||
Derivative Liabilities (Details) - Schedule of change in fair value measurement |
9 Months Ended | 12 Months Ended |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
| Expected dividend yield | 0.00% | 0.00% |
| Minimum [Member] | ||
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
| Expected volatility | 110.00% | 110.00% |
| Risk-free interest rate | 3.33% | 0.06% |
| Expected life (in years) | 3 months | 3 months |
| Maximum [Member] | ||
| Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
| Expected volatility | 199.00% | 257.00% |
| Risk-free interest rate | 4.22% | 0.97% |
| Expected life (in years) | 2 years 2 months 15 days | 2 years 11 months 12 days |
Common Stock (Details) - USD ($) |
1 Months Ended | 9 Months Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 06, 2022 |
Jul. 05, 2022 |
Apr. 04, 2022 |
Feb. 07, 2022 |
Jan. 11, 2022 |
Sep. 21, 2022 |
Jul. 29, 2022 |
May 19, 2022 |
Apr. 27, 2022 |
Mar. 16, 2022 |
Feb. 22, 2022 |
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Common Stock (Details) [Line Items] | |||||||||||||
| Fair value | $ 107,235 | $ 85,098 | $ 287,879 | $ 116,640 | $ 161,676 | $ 214,704 | $ 362,258 | ||||||
| Aggregate fair value | $ 319,071 | ||||||||||||
| Common stock issued (in Shares) | 1,515,152 | ||||||||||||
| Convertible debenture | $ 3,407,587 | $ 3,924,557 | |||||||||||
| Common Stock [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Common stock, shares authorized (in Shares) | 1,000,000,000 | ||||||||||||
| Common stock price (in Dollars per share) | $ 0.00001 | ||||||||||||
| Accrued interest | $ 36,296 | ||||||||||||
| Cobra Equities SPV, LLC [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Convertible debenture | $ 150,000 | ||||||||||||
| Cobra Equities SPV, LLC [Member] | Common Stock [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Conversion shares issued (in Shares) | 1,261,818 | 1,679,322 | |||||||||||
| Conversion of principal amount | $ 33,600 | $ 45,000 | |||||||||||
| Accrued interest | 1,100 | $ 1,181 | |||||||||||
| Fair value | $ 258,420 | ||||||||||||
| Series D Preferred Stock [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Conversion shares issued (in Shares) | 25 | ||||||||||||
| Fair value | $ 258,080 | ||||||||||||
| Common stock, shares issued (in Shares) | 1,136,364 | ||||||||||||
| Stated value per share (in Dollars per share) | $ 10,000 | ||||||||||||
| Keith Hayter [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Conversion shares issued (in Shares) | 2,416,667 | ||||||||||||
| Conversion of principal amount | $ 145,000 | ||||||||||||
| Cobra Equities SPV, LLC [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Conversion shares issued (in Shares) | 1,392,663 | 1,350,763 | 1,200,000 | 1,107,367 | 1,948,308 | ||||||||
| Conversion of principal amount | $ 28,547 | $ 29,000 | $ 60,000 | $ 25,000 | $ 50,227 | ||||||||
| Accrued interest | $ 36,295 | $ 2,000 | $ 613 | $ 20,000 | |||||||||
| Cobra Equities SPV, LLC [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Accrued interest | $ 22,613 | ||||||||||||
| Cobra Equities SPV, LLC [Member] | Common Stock [Member] | |||||||||||||
| Common Stock (Details) [Line Items] | |||||||||||||
| Conversion shares issued (in Shares) | 1,160,000 | ||||||||||||
| Conversion of principal amount | $ 31,900 | ||||||||||||
| Fair value | $ 237,800 | ||||||||||||
Preferred Stock (Details) - USD ($) |
1 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Aug. 12, 2021 |
Dec. 29, 2021 |
Jun. 24, 2021 |
Jun. 15, 2021 |
Aug. 31, 2020 |
Oct. 29, 2018 |
Sep. 30, 2022 |
Dec. 31, 2021 |
May 11, 2022 |
Feb. 07, 2022 |
Dec. 20, 2021 |
Dec. 16, 2021 |
Dec. 13, 2021 |
Oct. 20, 2021 |
Sep. 23, 2021 |
Jun. 14, 2021 |
Jan. 27, 2021 |
Jun. 18, 2020 |
Apr. 08, 2020 |
Apr. 16, 2018 |
Nov. 15, 2017 |
|
| Preferred Stock (Textual) | |||||||||||||||||||||
| Conversion price | $ 0.065 | $ 0.0275 | $ 0.01 | ||||||||||||||||||
| Common stock shares issued (in Shares) | 62,319,612 | 46,151,188 | |||||||||||||||||||
| Preferred stock stated value per share | $ 3,500 | ||||||||||||||||||||
| Deemed dividend (in Dollars) | $ 5,852,000 | ||||||||||||||||||||
| Common stock closing price | $ 0.23075 | $ 0.225 | |||||||||||||||||||
| Amount for each shares (in Dollars) | $ 554,031 | ||||||||||||||||||||
| Percentage of conversion | 51.00% | ||||||||||||||||||||
| Series A Preferred Stock [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Fair value (in Dollars) | $ 1,024,000 | ||||||||||||||||||||
| Preferred stock, shares authorized (in Shares) | 8,000,000 | 8,000,000 | 20,000,000 | ||||||||||||||||||
| Preferred stock shares designated (in Shares) | 8,000,000 | ||||||||||||||||||||
| Preferred stock conversion, description | On October 29, 2018, High Wire made the first amendment to the Certificate of Designation of its Series A convertible preferred stock. This amendment updated the conversion price to be equal to the greater of 75% of the lowest VWAP during the ten trading day period immediately preceding the date a conversion notice is delivered or $120.00, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock. | ||||||||||||||||||||
| Conversion price | $ 0.0975 | $ 0.2 | $ 3 | ||||||||||||||||||
| Conversion rights, description | The number of shares of common stock into which each share of the Series A preferred stock shares may be converted shall be determined by dividing the sum of the stated value of the Series A preferred stock shares ($1.00 per share) being converted and any accrued and unpaid dividends by the conversion price in effect at the time of the conversion. The Series A preferred stock shares may be converted at a fixed conversion price of $0.0975, subject to adjustment for any subdivision or combination of the Company’s outstanding shares of common stock. The conversion price has a floor of $0.01 per share. | ||||||||||||||||||||
| Common stock shares issued (in Shares) | 1,025,641 | ||||||||||||||||||||
| Conversion shares (in Shares) | 100,000 | 96,101 | |||||||||||||||||||
| Stated value per share | $ 1 | $ 1 | |||||||||||||||||||
| Fair value (in Dollars) | $ 206,410 | $ 209,016 | $ 619,229 | ||||||||||||||||||
| Preferred stock, stated value | $ 0.00001 | $ 0.00001 | |||||||||||||||||||
| Series B Preferred Stock [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Fair value (in Dollars) | 0 | ||||||||||||||||||||
| Preferred stock, shares authorized (in Shares) | 1,000 | 1,000 | |||||||||||||||||||
| Preferred stock shares designated (in Shares) | 1,000 | ||||||||||||||||||||
| Preferred stock stated value per share | $ 3,500 | $ 3,500 | |||||||||||||||||||
| Series B preferred stock voting, description | Voting - The holders of shares of Series B preferred stock shall be voted together with the shares of common stock such that the aggregate voting power of the Series B preferred stock is equal to 51% of the total voting power of the Company. | ||||||||||||||||||||
| Preferred stock, stated value | $ 3,500 | $ 3,500 | |||||||||||||||||||
| Series D Preferred Stock [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Fair value (in Dollars) | $ 1,271,000 | ||||||||||||||||||||
| Preferred stock, shares authorized (in Shares) | 1,590 | 1,590 | |||||||||||||||||||
| Preferred stock shares designated (in Shares) | 140 | 1,590 | |||||||||||||||||||
| Fair value (in Dollars) | $ 6,400,377 | $ 258,080 | $ 464,543 | ||||||||||||||||||
| Preferred stock stated value per share | $ 10,000 | $ 10,000 | $ 10,000 | $ 10,000 | |||||||||||||||||
| Preferred stock, stated value | 10,000 | $ 10,000 | $ 10,000 | ||||||||||||||||||
| Common stock, par value | $ 0.00001 | ||||||||||||||||||||
| Outstanding percentage | 51.00% | ||||||||||||||||||||
| Common stock, shares issued (in Shares) | 2,045,454 | ||||||||||||||||||||
| Conversion of shares (in Shares) | 25 | 45 | |||||||||||||||||||
| Common stock , shares issued (in Shares) | 1,136,364 | ||||||||||||||||||||
| Series D Preferred Stock [Member] | Common Stock [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Common stock, par value | $ 0.00001 | ||||||||||||||||||||
| Dominion Capital [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Common stock shares issued (in Shares) | 985,651 | ||||||||||||||||||||
| Series E preferred stock [Member] | |||||||||||||||||||||
| Preferred Stock (Textual) | |||||||||||||||||||||
| Fair value (in Dollars) | $ 6,313,817 | ||||||||||||||||||||
| Preferred stock, shares authorized (in Shares) | 650 | 650 | |||||||||||||||||||
| Preferred stock shares designated (in Shares) | 650 | ||||||||||||||||||||
| Preferred stock stated value per share | $ 10,000 | $ 10,000 | |||||||||||||||||||
| Preferred stock, stated value | $ 10,000 | $ 10,000 | |||||||||||||||||||
| Amount for each shares (in Dollars) | $ 10,000 | ||||||||||||||||||||
Share Purchase Warrants and Stock Options (Details) - USD ($) |
1 Months Ended | 9 Months Ended |
|---|---|---|
Jun. 15, 2021 |
Sep. 30, 2022 |
|
| Share Purchase Warrants (Textual) | ||
| Share purchase warrants and stock options | $ 567,402 | |
| Fair value warrants | $ 324,918 | |
| Share purchase warrants | 2 years 1 month 6 days | |
| Weighted-average remaining life | 4 years | |
| Unvested stock options | $ 475,339 |
Share Purchase Warrants and Stock Options (Details) - Schedule of share purchase warrants |
9 Months Ended |
|---|---|
|
Sep. 30, 2022
USD ($)
$ / shares
shares
| |
| Schedule Of Share Purchase Warrants Abstract | |
| Number of warrants, Beginning Balance | shares | 6,002,500 |
| Weighted average exercise price, Beginning Balance | $ / shares | $ 0.5 |
| Intrinsic value, Beginning Balance | $ | |
| Number of warrants, Granted | shares | |
| Weighted average exercise price, Granted | $ / shares | |
| Number of warrants, Exercised | shares | |
| Weighted average exercise price, Exercised | $ / shares | |
| Number of warrants, Expired/forfeited | shares | (2,500) |
| Weighted average exercise price, Expired/forfeited | $ / shares | $ 30 |
| Number of warrants, Ending Balance | shares | 6,000,000 |
| Weighted average exercise price, Ending Balance | $ / shares | $ 0.48 |
| Intrinsic value, Ending Balance | $ | |
| Number of warrants, Exercisable | shares | 6,000,000 |
| Weighted average exercise price, Exercisable | $ / shares | $ 0.48 |
| Intrinsic value , Exercisable | $ |
Share Purchase Warrants and Stock Options (Details) - Schedule of share purchase warrants outstanding - $ / shares |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Dec. 31, 2021 |
|
| Class of Warrant or Right [Line Items] | ||
| Number of warrants | 6,000,000 | 6,002,500 |
| Warrant Expiry Date Two [Member] | ||
| Class of Warrant or Right [Line Items] | ||
| Number of warrants | 5,400,000 | |
| Exercise Price | $ 0.5 | |
| Issuance date | Nov. 03, 2021 | |
| Expiry date | Nov. 03, 2024 | |
| Remaining life | 2 years 1 month 6 days | |
| Warrant Expiry Date Three [Member] | ||
| Class of Warrant or Right [Line Items] | ||
| Number of warrants | 200,000 | |
| Exercise Price | $ 0.25 | |
| Issuance date | Dec. 14, 2021 | |
| Expiry date | Dec. 14, 2024 | |
| Remaining life | 2 years 2 months 15 days | |
| Warrant Expiry Date Four [Member] | ||
| Class of Warrant or Right [Line Items] | ||
| Number of warrants | 400,000 | |
| Exercise Price | $ 0.25 | |
| Issuance date | Dec. 14, 2021 | |
| Expiry date | Dec. 14, 2024 | |
| Remaining life | 2 years 2 months 15 days |
Share Purchase Warrants and Stock Options (Details) - Schedule of activity of stock options - Share-Based Payment Arrangement, Option [Member] |
9 Months Ended |
|---|---|
|
Sep. 30, 2022
USD ($)
$ / shares
shares
| |
| Share Purchase Warrants and Stock Options (Details) - Schedule of activity of stock options [Line Items] | |
| Number of stock options, Beginning Balance | shares | 10,844,239 |
| Weighted average exercise price, Beginning Balance | $ / shares | $ 0.29 |
| Intrinsic value, Beginning Balance | $ | |
| Number of stock options, Issued | shares | 1,701,080 |
| Weighted average exercise price, Issued | $ / shares | $ 0.1 |
| Number of stock options, Exercised | shares | |
| Weighted average exercise price, Exercised | $ / shares | |
| Number of stock options, Cancelled/expired/forfeited | shares | (339,277) |
| Weighted average exercise price, Cancelled/expired/forfeited | $ / shares | $ 0.25 |
| Number of stock options, Ending Balance | shares | 12,206,042 |
| Weighted average exercise price, Ending Balance | $ / shares | $ 0.26 |
| Intrinsic value, Ending Balance | $ | |
| Number of stock options, Exercisable | shares | 6,964,460 |
| Weighted average exercise price, Exercisable | $ / shares | $ 0.28 |
| Intrinsic value, Exercisable | $ |
Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding |
9 Months Ended |
|---|---|
|
Sep. 30, 2022
$ / shares
shares
| |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 12,206,042 |
| Stock Option One [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 961,330 |
| Exercise price | $ / shares | $ 0.58 |
| Issuance Date | Feb. 23, 2021 |
| Expiry date | Feb. 23, 2026 |
| Remaining Life | 3 years 4 months 24 days |
| Stock Option Two [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 3,318,584 |
| Exercise price | $ / shares | $ 0.25 |
| Issuance Date | Jun. 16, 2021 |
| Expiry date | Jun. 16, 2026 |
| Remaining Life | 3 years 8 months 15 days |
| Stock OptionThree [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 100,603 |
| Exercise price | $ / shares | $ 0.25 |
| Issuance Date | Aug. 11, 2021 |
| Expiry date | Aug. 11, 2026 |
| Remaining Life | 3 years 10 months 13 days |
| Stock Option Four [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 5,939,191 |
| Exercise price | $ / shares | $ 0.25 |
| Issuance Date | Aug. 18, 2021 |
| Expiry date | Aug. 18, 2026 |
| Remaining Life | 3 years 10 months 17 days |
| Stock Options Nine [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 185,254 |
| Exercise price | $ / shares | $ 0.54 |
| Issuance Date | Nov. 03, 2021 |
| Expiry date | Nov. 03, 2026 |
| Remaining Life | 4 years 1 month 6 days |
| Stock Options Six [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 120,128 |
| Exercise price | $ / shares | $ 0.19 |
| Issuance Date | Mar. 21, 2022 |
| Expiry date | Mar. 21, 2027 |
| Remaining Life | 4 years 5 months 19 days |
| Stock Options Seven [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 95,238 |
| Exercise price | $ / shares | $ 0.11 |
| Issuance Date | May 16, 2022 |
| Expiry date | May 16, 2027 |
| Remaining Life | 4 years 7 months 17 days |
| Stock Options Eight [Member] | |
| Share Purchase Warrants and Stock Options (Details) - Schedule of stock options outstanding [Line Items] | |
| Number of stock options | 1,485,714 |
| Exercise price | $ / shares | $ 0.09 |
| Issuance Date | Sep. 28, 2022 |
| Expiry date | Sep. 28, 2027 |
| Remaining Life | 5 years |
Leases (Details) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Leases (Textual) | ||||
| Operating lease expense | $ 50,566 | $ 55,652 | $ 161,871 | $ 105,924 |
| Short-term lease costs | 15,877 | 15,877 | 47,631 | 18,523 |
| Measurement of operating lease liabilities | 53,031 | 51,752 | 159,408 | 102,148 |
| Operating lease liabilities cash paid | $ 46,310 | $ 36,014 | $ 131,524 | $ 79,786 |
| Weighted average discount rate | 15.00% | 15.00% | ||
| Weighted average remaining term | 1 year | |||
Leases (Details) - Schedule of operating lease right of use (“ROU”) assets and liabilities - USD ($) |
Sep. 30, 2022 |
Dec. 31, 2021 |
|---|---|---|
| Schedule Of Operating Lease Right Of Use Rou Assets And Liabilities Abstract | ||
| Operating lease assets | $ 111,636 | $ 227,132 |
| Operating lease liabilities: | ||
| Current operating lease liabilities | 137,445 | 142,925 |
| Long term operating lease liabilities | 126,044 | |
| Total operating lease liabilities | $ 137,445 | $ 268,969 |
Leases (Details) - Schedule of operating lease liabilities |
Sep. 30, 2022
USD ($)
|
|---|---|
| Schedule Of Operating Lease Liabilities Abstract | |
| 2022 | $ 48,359 |
| 2023 | 96,839 |
| Total lease payments | 145,198 |
| Less: imputed interest | (7,753) |
| Total | $ 137,445 |
Commitments and Contingencies (Details) - USD ($) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2022 |
Dec. 16, 2021 |
|
| Commitments and Contingencies Disclosure [Abstract] | ||
| Lease term, description | The Company leases certain of its properties under leases that expire on various dates through 2023. Some of these agreements include escalation clauses and provide for renewal options ranging from one to five years. Leases with an initial term of 12 months or less and immaterial leases are not recorded on the balance sheet (refer to Note 14, Leases, for amounts expensed during the three and nine months ended September 30, 2022 and 2021). | |
| Claim amount | $ 100,000 |
Segment Disclosures (Details) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Segment Reporting [Abstract] | ||||
| Number of operating segments | 2 | 2 | 2 | 2 |
| Segment reporting, description | The Company operates the High Wire reporting segment in one geographical area (the United States) and the ADEX/AWS PR/SVC/Tropical/HWN operating segment in three geographical areas (the United States, Puerto Rico, and Canada). | |||
Segment Disclosures (Details) - Schedule of information by operating segment - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Segment Reporting Information [Line Items] | ||||
| Net sales | $ 13,510,449 | $ 8,834,700 | $ 39,918,498 | $ 15,706,213 |
| Operating loss | (1,561,986) | (1,328,654) | (3,965,585) | (3,036,491) |
| Interest expense | 186,136 | 274,478 | 773,111 | 376,889 |
| Depreciation and amortization | 229,577 | 145,258 | 686,449 | 218,664 |
| Total assets | 44,840,320 | 43,821,582 | 44,840,320 | 43,821,582 |
| High Wire [Member] | ||||
| Segment Reporting Information [Line Items] | ||||
| Net sales | ||||
| Operating loss | (973,311) | (625,679) | (3,062,654) | (1,416,012) |
| Interest expense | 99,358 | 226,656 | 596,613 | 239,318 |
| Depreciation and amortization | ||||
| Total assets | 759,649 | 506,835 | 759,649 | 506,835 |
| Technology [Member] | ||||
| Segment Reporting Information [Line Items] | ||||
| Net sales | 13,510,449 | 8,834,700 | 39,918,498 | 15,706,213 |
| Operating loss | (588,675) | (702,975) | (902,931) | (1,620,479) |
| Interest expense | 86,778 | 47,822 | 176,498 | 137,571 |
| Depreciation and amortization | 229,577 | 145,258 | 686,449 | 218,664 |
| Total assets | $ 44,080,671 | $ 43,314,747 | $ 44,080,671 | $ 43,314,747 |
Segment Disclosures (Details) - Schedule of geographic information - USD ($) |
3 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
Dec. 31, 2021 |
|
| Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
| Revenues | $ 13,510,449 | $ 8,834,700 | $ 39,918,498 | $ 15,706,213 | |
| Long-lived Assets | 34,066,829 | 34,066,829 | $ 34,832,755 | ||
| Puerto Rico and Canada [Member] | |||||
| Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
| Revenues | 445,137 | 540,559 | 1,798,653 | 645,720 | |
| Long-lived Assets | 8,754 | 8,754 | 11,082 | ||
| United States [Member] | |||||
| Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
| Revenues | 13,065,312 | $ 8,294,141 | 38,119,845 | $ 15,060,493 | |
| Long-lived Assets | $ 34,058,075 | $ 34,058,075 | $ 34,821,673 | ||
Earnings Per Share (Details) - Schedule of basic and diluted earnings per share - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Numerator: | ||||
| Net (loss) income attributable to High Wire Networks, Inc. common shareholders (in Dollars) | $ (2,761,736) | $ (9,277,932) | $ 7,560,854 | $ (11,363,994) |
| Denominator | ||||
| Weighted average common shares outstanding, basic (in Shares) | 59,838,000 | 30,430,138 | 54,728,992 | 11,773,958 |
| Effect of dilutive securities (in Shares) | 33,100,158 | |||
| Weighted average common shares outstanding, diluted (in Shares) | 59,838,000 | 30,430,138 | 87,829,150 | 11,773,958 |
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, basic: | ||||
| Net (loss) income from continuing operations | $ (0.05) | $ (0.31) | $ 0.12 | $ (1.04) |
| Net income from discontinued operations, net of taxes | 0 | 0.01 | 0.08 | |
| Net (loss) income per share | (0.05) | (0.3) | 0.14 | (0.97) |
| (Loss) income per share attributable to High Wire Networks, Inc. common shareholders, diluted: | ||||
| Net (loss) income from continuing operations | (0.05) | (0.31) | 0.08 | (1.04) |
| Net income from discontinued operations, net of taxes | 0 | 0.01 | 0.08 | |
| Net (loss) income per share | $ (0.05) | $ (0.3) | $ 0.09 | $ (0.97) |
Discontinued Operations (Details) |
1 Months Ended | 12 Months Ended |
|---|---|---|
Feb. 15, 2022 |
Dec. 31, 2021 |
|
| JTM [Member] | ||
| Discontinued Operations (Details) [Line Items] | ||
| Interest percentage | 50.00% | 50.00% |
Discontinued Operations (Details) - Schedule of balance sheet of the Company’s discontinued operations - USD ($) |
Sep. 30, 2022 |
Dec. 31, 2021 |
|---|---|---|
| Current assets: | ||
| Cash | $ 809,917 | |
| Accounts receivable | 1,067,995 | |
| Contract assets | 147,568 | |
| Prepaid expenses and deposits | 57,915 | |
| Current assets of discontinued operations | 2,083,395 | |
| Noncurrent assets: | ||
| Property and equipment, net of accumulated depreciation of $73,733 and $51,237, respectively | 52,618 | |
| Noncurrent assets of discontinued operations | 52,618 | |
| Current liabilities: | ||
| Accounts payable and accrued liabilities | 402,142 | |
| Contract liabilities | 4,700 | |
| Loans payable | 12,362 | |
| Current liabilities of discontinued operations | 419,204 | |
| Noncurrent liabilities: | ||
| Loans payable, net of current portion | 33,496 | |
| Noncurrent liabilities of discontinued operations | $ 33,496 |
Discontinued Operations (Details) - Schedule of balance sheet of the Company’s discontinued operations (Parentheticals) - USD ($) |
Dec. 31, 2021 |
Dec. 31, 2020 |
|---|---|---|
| Schedule Of Balance Sheet Of The Company's Discontinued Operations [Abstract] | ||
| Accumulated depreciation | $ 73,733 | $ 51,237 |
Discontinued Operations (Details) - Schedule of statements of operations for the Company’s discontinued operations - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Schedule Of Statements Of Operations For The Company's Discontinued Operations [Abstract] | ||||
| Revenue | $ 2,533,333 | $ 132,033 | $ 8,529,724 | |
| Operating expenses: | ||||
| Cost of revenues | 2,033,465 | 298,384 | 6,219,346 | |
| Depreciation and amortization | 5,102 | 37,346 | ||
| Salaries and wages | 98,763 | 32,666 | 259,470 | |
| General and administrative | 166,816 | 57,957 | 444,706 | |
| Total operating expenses | 2,304,146 | 389,007 | 6,960,868 | |
| (Loss) income from operations | 229,187 | (256,974) | 1,568,856 | |
| Other income: | ||||
| Gain on disposal of subsidiary | 919,873 | |||
| Interest expense | (3,090) | (3,090) | ||
| PPP loan forgiveness | 250,800 | |||
| Other income | 2,200 | 2,200 | ||
| Total other income | (890) | 919,873 | 249,910 | |
| Pre-tax income from operations | 228,297 | 662,899 | 1,818,766 | |
| Provision for income taxes | ||||
| Net income from discontinued operations, net of tax | $ 228,297 | $ 662,899 | $ 1,818,766 | |
Subsequent Events (Details) - USD ($) |
1 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|
Nov. 11, 2022 |
Oct. 11, 2022 |
Oct. 28, 2022 |
Sep. 30, 2022 |
Sep. 30, 2021 |
|
| Subsequent Events (Details) [Line Items] | |||||
| Principal amount (in Dollars) | $ 250,000 | ||||
| Subsequent Event [Member] | |||||
| Subsequent Events (Details) [Line Items] | |||||
| Number of shares | 25 | ||||
| Fair value amount (in Dollars) | $ 258,080 | ||||
| Common stock, shares issued | 2,000,000 | ||||
| Principal amount (in Dollars) | $ 60,000 | ||||
| Accrued interest (in Dollars) | $ 40,000 | ||||
| FJ Vulis and Associates, LLC [Member] | |||||
| Subsequent Events (Details) [Line Items] | |||||
| Principal amount (in Dollars) | $ 178,547 | ||||
| FJ Vulis and Associates, LLC [Member] | Subsequent Event [Member] | |||||
| Subsequent Events (Details) [Line Items] | |||||
| Number of shares | 25 | ||||
| Issuance of common stock | 1,179,245 | ||||
| Stated value, per share (in Dollars per share) | $ 10,000 | ||||
| Subsequent Event [Member] | |||||
| Subsequent Events (Details) [Line Items] | |||||
| Convertible note payment extension agreement description | On October 28, 2022, the Company executed an agreement with FJ Vulis and Associates, LLC whereby FJ Vulis and Associates, LLC agreed to extend its option to call for payment of the principal amount and accrued interest of its convertible debenture from November 7, 2022 to December 22, 2022. In exchange, the Company agreement to pay FJ Vulis and Associates $80,000. This amount was made up of $60,000 for the note’s guaranteed interest and a $20,000 for a one-time extension fee. | ||||