UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| [X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended December 31, 2020
Commission file number: 1-03319
Quad M Solutions, Inc.
(Exact name of registrant as specified in its charter)
| Idaho | 82-0144710 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification Number) | |
| 115 River Road, Suite 151, Edgewater, NJ | 07020 | |
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s Telephone Number, Including Area Code: (732) 423-5520
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None
| Title of each class | Trading Symbols | Name of each exchange on which registered | ||
| N/A | N/A | N/A |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | [ ] | Accelerated filer | [ ] |
| Non-accelerated filer | [X] | Smaller reporting company | [X] |
| Emerging growth company | [X] |
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 registrant is a shell company (as defined in Rule 12b-2 of the Act): Yes[ ] No [X]
As of February 17, 2021, there were 42,457,141 shares of the issuer’s common stock outstanding.
Table of Contents
| 2 |
PART I - FINANCIAL INFORMATION
(fka MINERAL MOUNTAIN MINING & MILLING COMPANY)
CONDENSED CONSOLIDATED BALANCE SHEETS
| December 31, 2020 | September 30, 2020 | |||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 516,984 | $ | 463,874 | ||||
| Short term loan receivable | 90,000 | - | ||||||
| Prepaid financing fees | 12,955 | 15,000 | ||||||
| Total Current Assets | 619,939 | 478,874 | ||||||
| TOTAL ASSETS | $ | 619,939 | $ | 478,874 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 48,720 | $ | 12,191 | ||||
| Accrued interest | 117,456 | 81,468 | ||||||
| Notes payable - related party | 59,790 | 59,790 | ||||||
| Convertible debt, net | 939,031 | 818,596 | ||||||
| Derivative liability | 1,986,702 | 3,763,090 | ||||||
| Accrued expense | 701,391 | 690,334 | ||||||
| Aurum payable | 400,000 | 400,000 | ||||||
| Short term loan | 400,000 | - | ||||||
| Accrued revenue | - | 5,315 | ||||||
| Total Current Liabilities | 4,653,090 | 5,830,783 | ||||||
| TOTAL LIABILITIES | 4,653,090 | 5,830,783 | ||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred stock, $.10 par value, 10,000,000 shares authorized, 2,725,763 and 2,717,638 issued and outstanding | 272,576 | 271,764 | ||||||
| Common stock, $0.001 par value, 900,000,000 shares authorized; 30,662,131 and 20,121,010 shares issued and outstanding | 30,662 | 20,121 | ||||||
| Additional paid-in capital | 12,579,354 | 11,014,932 | ||||||
| Shares to be issued | 175,800 | 254,500 | ||||||
| Subscription receivable | (3,100 | ) | (3,100 | ) | ||||
| Accumulated deficit | (17,088,442 | ) | (16,910,125 | ) | ||||
| Total Stockholders’ Equity | (4,033,151 | ) | (5,351,909 | ) | ||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 619,939 | $ | 478,874 | ||||
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
| 3 |
(fka MINERAL MOUNTAIN MINING & MILLING COMPANY)
CONSOLIDATED STATEMENTS OF OPERATIONS
| Three Months Ended | ||||||||
| December 31, 2020 | ||||||||
| 2020 | 2019 | |||||||
| (unaudited) | (unaudited) | |||||||
| REVENUES | $ | 9,012,802 | $ | 221,358 | ||||
| COST OF SALES | 8,985,230 | - | ||||||
| GROSS PROFIT | 27,572 | 221,358 | ||||||
| OPERATING EXPENSES | ||||||||
| Insurance expense | - | 211,377 | ||||||
| Professional fees | 92,128 | - | ||||||
| General and administrative | 274,819 | 237,862 | ||||||
| Sales expense | 117 | - | ||||||
| Officers’ fees | 49,000 | - | ||||||
| Payroll expense | 143,652 | - | ||||||
| Travel | 28,525 | 17,186 | ||||||
| TOTAL OPERATING EXPENSES | 588,242 | 466,425 | ||||||
| LOSS FROM OPERATIONS | (560,669 | ) | (245,067 | ) | ||||
| OTHER INCOME (EXPENSES) | ||||||||
| Interest expense | (529,673 | ) | (397,106 | ) | ||||
| Financing fees | (33,740 | ) | - | ) | ||||
| Gain (loss) on issuance of convertible debt | (427,072 | ) | (294,700 | ) | ||||
| Gain (loss) on revaluation of derivative | 1,372,837 | 266,907 | ||||||
| Gain (loss) on assignment of receivable | - | (35,699 | ) | |||||
| TOTAL OTHER INCOME (EXPENSES) | 382,352 | (460,598 | ) | |||||
| LOSS BEFORE TAXES | (178,317 | ) | (705,666 | ) | ||||
| INCOME TAXES | - | - | ||||||
| NET LOSS | $ | (178,317 | ) | $ | (705,666 | ) | ||
| NET LOSS PER COMMON SHARE, BASIC AND DILUTED | $ | (.01 | ) | $ | (1.08 | ) | ||
| WEIGHTED AVERAGE NUMBER OF COMMON STOCK SHARES OUTSTANDING, BASIC AND DILUTED | 26,729,079 | 655,929 | ||||||
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
| 4 |
(fka MINERAL MOUNTAIN MINING & MILLING COMPANY)
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
| Common Stock | Preferred Stock | Additional Paid-in | Accumulated | Stock to be Issued or Subscription | Total Stockholders’ | |||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Deficit | Receivable | Equity | |||||||||||||||||||||||||
| Balance, September 30, 2019 | 689,777 | $ | 690 | 800,000 | $ | 80,000 | $ | 4,339,751 | $ | (7,079,690 | ) | $ | (3,100 | ) | $ | (2,662,350 | ) | |||||||||||||||
| Common stock issued for convertible debt | 7,819 | 8 | 7,452 | 7,460 | ||||||||||||||||||||||||||||
| Warrants issued for convertible debt | 98,000 | 98,000 | ||||||||||||||||||||||||||||||
| Retirement of derivative liability | 19,564 | 19,564 | ||||||||||||||||||||||||||||||
| Stock to be issued | (2,000 | ) | (2 | ) | (19,398 | ) | 21,558 | 2,158 | ||||||||||||||||||||||||
| Net income for period ending December 31, 2019 | (705,666 | ) | (705,666 | ) | ||||||||||||||||||||||||||||
| Balance, December 31, 2019 | 695,596 | $ | 695 | 800,000 | $ | 80,000 | $ | 4,445,369 | $ | (7,785,356 | ) | $ | 18,458 | $ | (3,240,835 | ) | ||||||||||||||||
| Common stock issued for convertible debt | 130,094 | 130 | 120,940 | 121,070 | ||||||||||||||||||||||||||||
| Common stock issued for services | 5,000 | 5 | 19,995 | 20,000 | 40,000 | |||||||||||||||||||||||||||
| Retirement of derivative liability | 142,376 | 142,376 | ||||||||||||||||||||||||||||||
| Preferred stock issued for financing fees | 20,750 | 2,075 | 2,075 | |||||||||||||||||||||||||||||
| Conversion of preferred stock | 43,750 | 44 | (5,000 | ) | (500 | ) | 1,706 | 1,250 | ||||||||||||||||||||||||
| Warrants issued for convertible debt | 32,214 | 32,214 | ||||||||||||||||||||||||||||||
| Net income for period ending March 31, 2020 | (2,326,681 | ) | (2,326,681 | ) | ||||||||||||||||||||||||||||
| Balance, March 31, 2020 | 874,440 | $ | 874 | 815,750 | $ | 81,575 | $ | 4,762,600 | $ | (10,112,037 | ) | $ | 38,458 | $ | (5,228,529 | ) | ||||||||||||||||
| Common stock issued for services | 200,000 | 200 | 66,300 | 5,500 | 72,000 | |||||||||||||||||||||||||||
| Common stock issued for convertible debt | 8,970,724 | 8,972 | 739,396 | 748,367 | ||||||||||||||||||||||||||||
| Conversion of warrants | 1,074,302 | 1,074 | (1,074 | ) | - | |||||||||||||||||||||||||||
| Conversion of preferred stock | 3,217,500 | 3,218 | (6,920 | ) | (692 | ) | 7,474 | 10,000 | ||||||||||||||||||||||||
| Retirement of derivative liability | 1,799,899 | 1,799,899 | ||||||||||||||||||||||||||||||
| Preferred stock issued for financing fees | 205,425 | 205,425 | ||||||||||||||||||||||||||||||
| Net Income for period ending, June 30, 2020 | (937,908 | ) | (937,908 | ) | ||||||||||||||||||||||||||||
| Balance, June 30, 2020 | 14,336,966 | $ | 14,338 | 808,830 | $ | 80,883 | $ | 7,580,020 | $ | (11,049,945 | ) | $ | 43,958 | $ | (3,330,747 | ) | ||||||||||||||||
| Common stock issued for services | 10,000 | 10 | 5,490 | (5,500 | ) | - | ||||||||||||||||||||||||||
| Common stock issued for convertible debt | 2,267,183 | 2,267 | 200,913 | 203,180 | ||||||||||||||||||||||||||||
| Conversion of preferred stock | 3,395,000 | 3,395 | (959,010 | ) | (95,901 | ) | 93,756 | 1,250 | ||||||||||||||||||||||||
| Preferred stock issued in exchange of warrants | 2,851,318 | 285,132 | (285,132 | ) | - | |||||||||||||||||||||||||||
| Preferred stock issued for cash | 5,000 | 500 | 24,500 | 25,000 | ||||||||||||||||||||||||||||
| Preferred stock issued for services | 11,500 | 1,150 | 731,622 | 212,942 | 945,714 | |||||||||||||||||||||||||||
| Retirement of derivative liability | 835,511 | 835,511 | ||||||||||||||||||||||||||||||
| Warrants issued with convertible debt | 252,800 | 252,800 | ||||||||||||||||||||||||||||||
| Warrant down-round | 1575,068 | (1,575,068 | ) | - | ||||||||||||||||||||||||||||
| Excess shares issued with split | 111,860 | 112 | (112 | ) | - | |||||||||||||||||||||||||||
| Net income for period ending September 30, 2020 | (4,285,112 | ) | (4,285,112 | ) | ||||||||||||||||||||||||||||
| Balance, September 30, 2020 | 20,121,010 | $ | 20,121 | 2,717,638 | $ | 271,764 | $ | 11,014,932 | $ | (16,910,125 | ) | $ | 251,400 | $ | (5,351,909 | ) | ||||||||||||||||
| Common stock issued for services | 45,050 | 45,050 | ||||||||||||||||||||||||||||||
| Common stock issued for convertible debt | 5,276,643 | 5,278 | 315,737 | 321,015 | ||||||||||||||||||||||||||||
| Common stock issued with convertible debt | 164,155 | 164 | 32,524 | 32,688 | ||||||||||||||||||||||||||||
| Common stock issued for financing fees | 20,000 | 20 | 4,320 | 4,340 | ||||||||||||||||||||||||||||
| Conversion of preferred stock | 2,881,250 | 2882 | (6,675 | ) | (668 | ) | (2,214 | ) | - | |||||||||||||||||||||||
| Preferred stock issued for cash | 10,300 | 1,030 | 101,970 | 103,000 | ||||||||||||||||||||||||||||
| Preferred stock issued for services | 4,500 | 450 | 123,300 | (123,750 | ) | - | ||||||||||||||||||||||||||
| Retirement of derivative liability | 990,980 | 990,980 | ||||||||||||||||||||||||||||||
| Conversion of warrants | 2,199,073 | 2,199 | (2,199 | ) | - | |||||||||||||||||||||||||||
| Net Income for period ending December 31, 2020 | (178,317 | ) | (178,317 | ) | ||||||||||||||||||||||||||||
| Balance, December 31, 200 | 30,662,131 | $ | 30,662 | 2,725,763 | $ | 272,576 | 12,579,352 | $ | (16,666,539 | ) | $ | 172,700 | (4,033,151 | ) | ||||||||||||||||||
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
| 5 |
(fka MINERAL MOUNTAIN MINING & MILLING COMPANY)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| Three Months Ended | ||||||||
| December 31, | ||||||||
| 2020 | 2019 | |||||||
| (unaudited) | (unaudited) | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income (loss) | $ | (178,317 | ) | $ | (705,666 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: | ||||||||
| Amortization of debt discount | 421,381 | 361,790 | ||||||
| Amortization of prepaid financing fees | 2,045 | - | ||||||
| Common stock issued for services | 45,050 | 2,158 | ||||||
| Loss on issuance of convertible debt | 427,072 | 319,700 | ||||||
| Loss (Gain) on revaluation of derivative liability | (1,372,837 | ) | (266,907 | ) | ||||
| Common stock issued for financing fees | 5,840 | - | ||||||
| Loss on assignment of receivable | - | 35,699 | ||||||
| Changes in assets and liabilities: | ||||||||
| Increase (decrease) in accounts payable | 36,533 | (19,719 | ) | |||||
| Increase (decrease) in accrued interest | 42,945 | 35,315 | ||||||
| Increase (decrease) in prepaid revenue | (5,315 | ) | - | |||||
| Increase (decrease) in accrued expense | 11,057 | 83,334 | ||||||
| Net cash used by operating activities | (564,546 | ) | (154,296 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Short term loan | (90,000 | ) | - | |||||
| Net cash used by investing activities | (90,000 | ) | - | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from sale of preferred stock | 103,000 | - | ||||||
| Proceeds from convertible debt, net | 204,657 | 144,000 | ||||||
| Proceeds from note payable-related party | 1,662 | |||||||
| Proceeds from short term loan | 400,000 | |||||||
| Proceeds from assignment of receivables | 59,851 | |||||||
| Payment on assignment of receivables | - | (12,428 | ) | |||||
| Net cash provided by financing activities | 707,657 | 193,085 | ||||||
| INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS | 53,111 | 38,789 | ||||||
| Cash, beginning of period | 463,874 | 14,700 | ||||||
| Cash, end of period | $ | 516,985 | $ | 53,489 | ||||
| SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||
| Interest paid | $ | - | $ | |||||
| Income taxes paid | $ | - | $ | |||||
| Common stock issued for convertible debt | $ | 319,514 | $ | 7,460 | ||||
| Derivative liabilities | $ | 990,983 | $ | 19,564 | ||||
The accompanying unaudited notes are an integral part of these condensed consolidated financial statements.
| 6 |
(fka MINERAL MOUNTAIN MINING & MILLING COMPANY)
Notes to Condensed Consolidated Financial Statements
(Unaudited)
December 31, 2020
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Quad M Solutions, Inc (“the Company”), f/k/a Mineral Mountain Milling and Mining Company, was incorporated under the laws of the State of Idaho on August 4, 1932 for the purpose of mining and exploring for non-ferrous and precious metals, primarily silver, lead and copper. Until April 16, 2019, the Company had two wholly owned subsidiaries, Nomadic Gold Mines, Inc., an Alaska corporation, and Lander Gold Mines, Inc., a Wyoming corporation (the “MMMM Mining Subsidiaries”).
On March 22, 2019 the Company entered into two separate Share Exchange Agreements (“SEAs”) pursuant to which it agreed to acquire 100% of the capital stock of two newly-organized, privately-held third party entities, NuAxess 2, Inc., a Delaware corporation (‘NuAxess”), and PR345, Inc., a Texas corporation n/k/a OpenAxess, Inc. (“OpenAxess”). In consideration for the separate SEAs, the Company agreed upon the closing of the SEA to issue 400,000 shares of Series C Preferred Stock to the control shareholders of NuAxess and PR345, n/k/a OpenAxess and issued 400,000 shares of Series D Preferred Stock to the minority, non-control shareholders of the NuAxess and PR345, n/k/a OpenAxess.
The closing of the two SEAs occurred on April 16, 2019, at which date NuAxess and PR345, n/k/a as OpenAxess became wholly owned subsidiaries of the Company. In addition, on April 16, 2019, the Company sold 75% of its equity interests in the MMMM Mining Subsidiaries to Aurum, LLC, a newly organized Nevada corporation (“Aurum”) formed and controlled by Sheldon Karasik, the Company’s former CEO, Chairman and a principal shareholder, pursuant to the terms of a Share Exchange and Assignment Agreement (the “MBO Agreement”) for nominal consideration of $10, and the assumption by Aurum of all of the liabilities of the MMMM Mining Subsidiaries. In addition, as a condition to the closing of the SEAs, NuAxess and/or PR345 shall make a payment of $100,000 into an account designated by Aurum as working capital for the operations of the MMMM Mining Subsidiaries. The $100,000 was funded by an institutional investor in consideration for the issuance of 18,182 shares of Series E Convertible Preferred Stock. See Notes 6 and 8 below.
Reference is made to Recent Developments-Former MMMM Mining Subsidiaries under Note 3 – Former Mining Operations, and Note 6 – Share Exchange and Assignment Agreement, below. The purpose of entering into the MBO Agreement was to transfer all control of the Company’s former wholly-owned MMMM Mining Subsidiaries to Aurum with the Company retaining a 25% equity interest in the MMMM Mining Subsidiaries. Effective on September 15, 2019, the Company divested 6% of its equity interest in the MMMM Mining Subsidiaries to an unaffiliated third party for nominal consideration in the amount of $2000, represented by a note payable, reducing its equity interest from 25% to 19%. Other than its minority equity interest, the Company has no control nor any involvement in the management or operations of the former MMMM Mining Subsidiaries.
On May 13, 2019, the Company filed a Definitive Information Statement on Schedule 14C for the purpose of implementing corporate actions to: (i) increase the authorized shares of common stock, par value $0.001 (“Common Stock”) from 100 million shares to 900 million shares (the “Authorized Common Stock Share Increase”); and (ii) change the name of the Company from Mineral Mountain Mining & Milling Company to Quad M Solutions, Inc. (the “Name Change”).
| 7 |
On June 7, 2019, the Company filed Articles of Amendment to its Articles of Incorporation with the Secretary of State of the State of Idaho effecting the Name Change. On June 14, 2019 the Company filed Articles of Amendment to its Articles of Incorporation with the Secretary of State of the State of Idaho effecting the Authorized Common Stock Share Increase. In addition, on July 19, 2019, the Company obtained the requisite approval from FINRA for the Name Change.
The foregoing unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, these financial statements do not include all of the disclosures required by generally accepted accounting principles in the United States of America for complete financial statements. These unaudited interim financial statements should be read in conjunction with the Company’s audited financial statements for the year ended September 30, 2020. In the opinion of management, the unaudited interim financial statements furnished herein includes all adjustments, all of which are of a normal recurring nature, necessary for a fair statement of the results for the interim period presented. Operating results for the three-month period ended December 31, 2020 are not necessarily indicative of the results that may be expected for the year ending September 30, 2021.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This summary of significant accounting policies of Quad M Solutions, Inc and its two wholly owned subsidiaries, NuAxess and Open Axess, is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States and have been consistently applied in the preparation of the financial statements.
Fair Value of Financial Instruments
The Company’s financial instruments as defined by ASC 825-10-50, include cash, receivables, accounts payable and accrued expenses. All instruments are accounted for on a historical cost basis, which, due to the short maturity of these financial instruments, approximates fair value at September 30, 2020 and December 31, 2020.
The standards under ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. FASB ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:
Level 1. Observable inputs such as quoted prices in active markets;
Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level 3. Unobservable inputs in which there is little of no market data, which require the reporting entity to develop its own assumptions.
The Company has convertible debt of $939,031 measured at fair value at December 31, 2020.
| December 31, 2020 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
| Derivative liability | $ | 1,986,702 | ||||||||||||||
| Total | $ | 1,986,702 | ||||||||||||||
| 8 |
Going Concern
As shown in the accompanying financial statements, the Company has incurred cumulative operating losses since inception. As of December 31, 2020, the Company has limited financial resources with which to achieve its objectives and attain profitability and positive cash flows from operations. As shown in the accompanying balance sheets and statements of operations, the Company has an accumulated deficit of $17,088,442. The Company’s working capital deficit is $4,033,151.
Achievement of the Company’s objectives will depend on its ability to obtain additional financing, to generate revenue from current and planned business operations, and to effectively operating and capital costs.
The Company plans to fund the operations of its two wholly owned subsidiaries, NuAxess and PR345, by potential sales of its common stock and/or by issuing debt securities to institutional investors. However, there is no assurance that the Company will be able to achieve these objectives, therefore substantial doubt about its ability to continue as a going concern exists.
Provision for Taxes
Income taxes are provided based upon the liability method of accounting pursuant to ASC 740-10-25 Income Taxes – Recognition. Under the approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at each year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the “more likely than not” standard imposed by ASC 740-10-25-5 to allow recognition of such an asset. See Note 8.
Revenue Recognition
Sales revenues are generally recognized in accordance with the SAB 104 Public Company Guidance, when an agreement exists and price is determinable, the services are rendered, net of discounts, returns and allowance and collectability is reasonably assured. We are often entitled to bill our customers and receive payment from our customers in advance of recognizing the revenue. In the instances in which we have received payment from our customers in advance of recognizing revenue, we include the amounts in deferred or unearned revenue on our consolidated balance sheet.
NOTE 3 – FORMER MINING OPERATIONS
Recent Developments-Former MMMM Mining Subsidiaries
On April 24, 2019, the Company filed a Form 8-K reporting that on April 16, 2019, the Company entered into a Share Exchange and Assignment Agreement (the “MBO Agreement”) between the Company and Aurum, LLC, a newly organized Nevada corporation formed by Sheldon Karasik, the Company’s former CEO, Chairman and principal shareholder for the purpose of entering into the MBO Agreement. Pursuant to the MBO Agreement, the Company sold, transferred and assigned to Aurum 75% of the capital stock of the MMMM Mining Subsidiaries for cash consideration of $10 plus the assumption by Aurum of all liabilities of the MMMM Mining Subsidiaries. The Company retained a 25% equity interest in the MMMM Mining Subsidiaries. Effective on September 15, 2019, the Company divested 6% of its equity interest in the MMMM Mining Subsidiaries to an unaffiliated third party for nominal consideration in the amount of $2000, represented by a note payable reducing its equity interest from 25% to 19%. Other than its minority 19% equity interest, the Company has no control nor any involvement in the management or operations of the former MMMM Mining Subsidiaries nor are the financial results of the former MMMM Mining Subsidiaries included in the accompanying interim financial statements.
| 9 |
NOTE 4 – EQUITY PURCHASE AGREEMENT
The Company entered into an Equity Purchase Agreement, dated as of October 1, 2018 (the “Equity Purchase Agreement”), with Crown Bridge Partners, LLC, an institutional investor (“Crown Bridge”) pursuant to which the Company agreed to issue to Crown Bridge shares of the Company’s common stock, $0.001 par value (the “Common Stock”), in an amount up to $5,000,000 (the “Equity Line”), subject to the Company filing a registration statement with the SEC to register the shares of Common Stock underlying the Equity Line, as follows: (i) 8,000,000 Put Shares to be issued to Crown Bridge upon purchase from the Company from time to time pursuant to the terms and conditions of the Equity Purchase Agreement; and (ii) 1,428,571 shares of Common Stock to be issued by the Company to Crown Bridge as a commitment fee. The registration statement, file no. 333-227839, was declared effective by the SEC on March 8, 2019.
The Company does not intend to pursue the financing under the Equity Line with Crown Bridge and the registration statement registering the Put Shares and Commitment Shares is no longer current.
NOTE 5 – ACQUISTION OF WHOLLY OWNED SUBSIDIARIES
On April 24, 2019, the Company filed a Form 8-K reporting that effective on April 16, 2019, the Company completed the closing of the two separate Share Exchange Agreements with unaffiliated third parties, dated March 22, 2019, pursuant to which the Company acquired 100% of the capital stock of NuAxess 2, Inc., a Delaware corporation, and PR345, Inc. n/k/a OpenAxess, Inc., a Texas corporation. Pursuant to these Agreements, the Company acquired all of the capital stock of NuAxess and PR345 in exchange for the issuance to the shareholders of NuAxess and PR345 shares of newly authorized Series C and D Convertible Preferred Stock, par value $0.10 per share (the “Series C and Series D Preferred”). Pursuant to the respective Certificates of Designation, as amended, applicable to the Series C and Series D Preferred, the holders of said shares are subject to, among other provisions, beneficial ownership limitations which provide that none of the holders of Series C and Series D Preferred nor any affiliates can exercise their conversion rights if, as a result of such conversions, a holder (including any affiliates) would own in excess of 4.99% of the Company’s outstanding shares. The Share Exchange Agreement transactions were valued at $80,000 and, as a result, a loss on acquisition in the amount of $76,900 was recorded
NOTE 6 – SHARE EXCHANGE AND ASSIGNMENT AGREEMENT
On April 16, 2019, the Company entered into a Share Exchange and Assignment Agreement (the “MBO Agreement”) with Aurum, LLC (“Aurum”), a newly formed Nevada corporation organized by Sheldon Karasik, the Company’s former CEO, Chairman and a principal shareholder for the purpose of acquiring 75% of the capital stock of the MMMM Mining Subsidiaries from the Company for cash consideration of $10 plus the assumption by Aurum of all of the liabilities of the Mining Subsidiaries. On the date of closing of the MBO Agreement, the Company made a payment of $100,000 to Aurum, which proceeds were to be used by Aurum to fund the operations of the MMMM Mining Subsidiaries. The $100,000 was funded by an institutional investor in consideration for the issuance of 18,182 shares of Series E Convertible Preferred Stock.
The MBO Agreement also required the Company to allocate 20% of the proceeds received by the Company under the Crown Bridge Equity Line, if any, to pay Aurum for the operations of the MMMM Mining Subsidiaries, among other terms and conditions. In connection with the MBO Agreement, Aurum assumed all of the liabilities of the MMMM Mining Subsidiaries, which were disclosed to the Company as totaling approximately $96,673. As a result of this transaction, a loss of $403,327 was recorded.
As disclosed in Note 4 above, the Company does not intend to pursue the financing under the Equity Line with Crown Bridge and the registration statement registering the Put Shares and Commitment Shares is no longer current. As a result, no proceeds were ever received by the Company under the Crown Bridge Equity Line.
NOTE 7 – CONVERTIBLE DEBT
On or about November 27, 2018, the Company issued a convertible promissory note to an institutional investor for the principal sum of $63,000.00, together with interest at 12% per annum, with a maturity date of November 27, 2019 (the “Note”). The Note was convertible at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into shares of Common Stock at a Variable Conversion Price, which is equal to 58% multiplied by the Market Price defined as the average of the lowest two (2) Trading Prices for the Company’s Common Stock during the preceding 15 trading day period prior to the Conversion Date. The Company paid $3,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
| 10 |
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1770 was $131,158 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $131,158 valuation of the conversion feature, $71,158 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt. An accredited investor acquired the note from the institutional investor, with the consent of the Company, in consideration for the payment of the outstanding principal, accrued interest and prepayment penalty in the aggregate amount of $96,816. The Company then issued a replacement convertible promissory note payable to the acquiring institutional investor for the principal sum of $96,816 with identical terms to the original note (interest at 12% per annum, maturity date of November 27, 2019, conversion rights and conversion price.) This transaction was treated as an extinguishment and reissuance of the original note and resulted in accelerated recognition of interest expense for original issue discount debt discount of $1,471, interest expense for derivative liability debt discount of $26,425 and a loss on extinguishment in the amount of $29,943.
The conversion feature of the replacement note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1775 was $292,344 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable amount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $292,344 valuation of the conversion feature, $195,528 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
On or about November 29, 2019, the Company and the institutional investor entered into a Note Extension Agreement (“Extension Agreement”). Pursuant to the Extension Agreement the maturity date was extended to November 30, 2020.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $3,751 of regular interest and $32,993 of derivative liability discount was expensed.
On or about October 1, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $94,000, together with interest at the rate of 10% per annum with a maturity date of September 30, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the lowest closing bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.04487 was $210,363 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $210,363 valuation of the conversion feature, $116,363 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,344, of regular interest, $0 of original issue and $23,436 of derivative liability discount was expensed.
| 11 |
On or about September 1, 2020, the Company entered into a Note Modification Agreement (“Modification”) in which the above two notes in the amount of $96,816 of principal and $20,403 of accrued interest and another note in the amount of $94,000 in principal and $8,627 of accrued interest (described below) were superseded and consolidated into a single new long-term note in the Principal amount of $250,000. The new note bears interest at a rate of 8% per annum and has a maturity date of December 31, 2021.
In December 2020, the investor converted $96,000 of Principal due under the Modification into 2,400,000 shares of common stock and the remainder was converted subsequent to the end of the quarter.
During the period ended December 31, 2020, $4,322 of regular interest and $91,993 of derivative liability discount was expensed, there was no corresponding expense during the period ended December 31, 2019.
On or about April 25, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12%per annum, with a maturity date of April 25, 2020. The investor had the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $1,250 in original issue discount and $3,000 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1062 was $139,348 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $139,348 valuation of the conversion feature, $69,348 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between December 2019 and June 2020, the investor converted all of the outstanding principal and interest in the amount $75,000 of principal and $10,580 of accrued interest into 615,293 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,209 of regular interest, $1,257 of original issue discount, and $17,596 of derivative liability discount was expensed.
On or about April 29, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $66,000, together with interest at the rate of 12% per annum, with a maturity date of April 29, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price (representing a discount rate of 42%), in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $6,000 in original issue discount and $3,000 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1510 was $175,334 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $175,334 valuation of the conversion feature, $118,334 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $3,993 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,996 of regular interest, $2,262 of original issue discount, and $14,328 of derivative liability discount was expensed.
| 12 |
On or about May 7, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 12% per annum, with a maturity date of May 7, 2020. The investor had the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $3,500 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1607 was $131,162 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $131,162 valuation of the conversion feature, $84,662 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,773 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,512, of regular interest, $880 of original issue discount, and $11,689 of derivative liability discount was expensed.
On or about May 17, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 12% per annum, with a maturity date of February 17, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the lowest bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $5,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0902 was $76,989 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $76,989 valuation of the conversion feature, $31,989 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On January 21, 2020, the May 17, 2019 note was assigned to another investor with the original terms of the note remaining unchanged.
During the period ended December 31, 2020, $3,025 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,512, of regular interest, $1,667 of original issue discount, and $15,000 of derivative liability discount was expensed.
On or about May 21, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $110,000, together with interest at the rate of 8% per annum, with a maturity date of November 21, 2019. The investor has the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the lowest bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $5,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0765 was $138,861 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $138,861 valuation of the conversion feature, $38,861 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
| 13 |
Between May 2020 and June 2020, the investor converted all of the outstanding principal and interest in the amount $110,000 of principal and $19,222 of accrued interest into 1,495,119 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $4,388, of regular interest, $2,826 of original issue discount, and $28,261 of derivative liability discount was expensed.
On or about June 11, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $70,000, together with guaranteed interest at the rate of 15% per annum with a six-month minimum, with a maturity date of September 11, 2019. The investor has the right if the note is defaulted to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price for the Company’s Common Stock during the preceding 30 trading day period prior to the Conversion Date. The Company paid $20,000 in original issue discount which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0631 was $122,694 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $122,694 valuation of the conversion feature, $72,694 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On September 25, 2019, a third-party institutional investor acquired the $70,000 note dated June 11, 2019, with the consent of the Company, paying the outstanding principal, accrued interest and prepayment penalty in the aggregate amount of $95,760. The Company then issued a replacement convertible promissory note payable to third-party purchaser for the principal sum of $95,760 with interest at 10% per annum, a maturity date of September 25, 2020, granting the purchaser the right at any time to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the average of the two lowest trading prices during the 20 trading days preceding the date of the note, or the average of the two lowest trading prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. This transaction was treated as an extinguishment of the original note and resulted in recognition a loss on extinguishment in the amount of $49,762.
The conversion feature of this replacement note represents an embedded derivative. A derivative liability with an intrinsic value of $0.04407 was $145,522 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable amount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $145,522 valuation of the conversion feature, $49,762 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
Between January 2020 and May 2020, the investor converted all of the outstanding principal and interest in the amount $95,760 of principal and $5,644 of accrued interest into 705,850 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,447 of regular interest and $24,071 of derivative liability discount was expensed.
On or about July 1 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $112,500, together with interest at the rate of 12% per annum with a maturity date of December 25, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the average of the two lowest trading prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid fees of $122,500 which was recorded as a debt discount and being amortized over the life of the loan
| 14 |
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0696 was $182,517 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $182,517 valuation of the conversion feature, $82,517 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On April 1, 2020, the investor assigned $62,541 of principal and interest to another investor. Between April 2020 and May 2020, that investor converted all of the assigned principal into 840,024 post-split shares of common stock.
Between April 2020 and May 2020, the investor also converted the remaining $62,541 of principal and $2,551 of accrued interest into 761,862 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $3,403, of regular interest, $2,095 of original issue discount, and $16,758 of derivative liability discount was expensed.
On or about July 12 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12% per annum with a maturity date of April 12, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price (average of the two lowest closing bid prices) for the Company’s Common Stock during the preceding 25 trading day period prior to the Conversion Date. The Company paid $7,500 in original issue discount, fees of $2,750 and issued warrants valued at $27,911 all of which are recorded as a debt discount and being amortized over the life of the loan
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0416 was $91,496 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $91,496 valuation of the conversion feature, $54,656 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between January 2020 and June 2020, the investor converted the outstanding $75,000 of principal and $6,149 of accrued interest into 754,604 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,241, of regular interest, $13,049 of original issue discount, and $12,324 of derivative liability discount was expensed.
On or about August 13 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $225,000, together with interest at the rate of 10% per annum with a maturity date of February 13, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.08 and 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $22,500 in original issue discount and fees of $7,500 which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $479,670, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. As a result of this cap, $284,670 is recorded as an expense and reported as a loss on issuance of convertible debt.
| 15 |
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0754 was $642,857 using a binomial pricing model and was calculated as a derivative liability discount to the note. Because the entire note now was fully discounted by the amounts above, the $642,857 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
On February 13, 2020, the note entered a maturity date default resulting in a default premium of $94,600 being added to the principal of the note and the interest rate increasing to 18%.
Between February 2020 and June 2020, the investor converted the outstanding $225,000 of principal, $94,600 of default premium and $27,656 of accrued interest into 2,943,441 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $5,750, of regular interest and $112,500 of original issue was expensed.
On or about August 29 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 8% per annum with a maturity date of August 28, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $5,000 in original issue discount and fees of $2,500 which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.05368 was $84,403 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $84,403 valuation of the conversion feature, $36,903 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between March 2020 and May 2020, the investor converted the outstanding $55,000 of principal and $2,828 of accrued interest into 353,123 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,124, of regular interest, $1,811 of original issue and $11,470 of derivative liability discount was expensed.
On or about November 12, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $59,400, together with interest at the rate of 12% per annum with a maturity date of November 12, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the average of the two lowest closing bid prices for the Company’s Common Stock during the 20 trading day period prior to the date of the note, or 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0483 was $125,504 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $125,504 valuation of the conversion feature, $75,504 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
| 16 |
Between May 2020 and June 2020, the investor converted the outstanding principal of $59,400 and accrued interest of $3,564 into 639,021 of post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $970, of regular interest, $1,258 of original issue and $6,694 of derivative liability discount was expensed
On or about December 20, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $33,333, together with interest at the rate of 10% per annum with a maturity date of February 13, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $8,333 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $98,000, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. As a result of this cap, $73,000 is recorded as an expense and reported as a loss on issuance of convertible debt.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0179 was $29,833 using a binomial pricing model and was calculated as a derivative liability discount to the note. Because the entire note now was fully discounted by the amounts above, the $29,833 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended June 30, 2020, the Company paid this note in full.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $102, of regular interest, $7,568 of original issue and $0 of derivative liability discount was expensed.
On or about January 17, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 10% per annum with a maturity date of October 11, 2020. The investor has the right at any time following 180 days of the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 50% of the average of the two lowest trading prices for the Company’s Common Stock during the preceding 30 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $4.94 was $247,000 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $247,000 valuation of the conversion feature, $197,000 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,592 of regular interest and $2,052 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about March 3, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $112,750, together with interest at the rate of 12% per annum, and a default interest amount of 24%, with a maturity date of January 11, 2021. The Company paid $12,750 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $32,214, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the average of the two lowest closing prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date.
| 17 |
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $3.64 was $271,345 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $271,345 valuation of the conversion feature, $203,560 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On September 15, 2020, the investor converted $55,193 of principal and $7,228 of accrued interest into 917,395 of post-split shares of common stock.
During the period ended December 31, 2020 the investor converted the remaining principal of $57,557, $670 of accrued interest and $1,500 in financing fee into 1,203,822 shares of common stock
During the period ended December 31, 2020, $244 of regular interest, $18,971 of original issue discount and $28,600 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 4, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12% per annum, and a default interest amount of 18%, with a maturity date of June 4, 2021. The Company paid $2,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 42% of the lowest closing price for the Company’s Common Stock during the preceding 15 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3637 was $201,137 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $201,137 valuation of the conversion feature, $128,137 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 11, 2020 the investor converted the outstanding principal of $75,000 and $4,512 of accrued interest into 806,413 shares of common stock.
During the period ended December 31, 2020, $1,603 of regular interest, $1,353 of original issue discount and $49,400 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 5, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $220,000, together with interest at the rate of 8% per annum, and a default interest amount of 18%, with a maturity date of June 5, 2021. The Company paid $30,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.30314 was $479,972 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $479,972 valuation of the conversion feature, $289,972 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
| 18 |
On December 11, 2020 the investor converted principal of $40,000 into 404,040 shares of common stock.
During the period ended December 31, 2020, $4,261 of regular interest, $7,562 of original issue discount and $47,890 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 8, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $44,000, together with interest at the rate of 8% per annum, and a default interest amount of 24%, with a maturity date of June 10, 2021. The Company paid $6,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.29498 was $67,600 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $67,600 valuation of the conversion feature, $29,600 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 16, 2020, the Company signed a Standstill and Revival Agreement with this investor, pursuant to which the debt holder agrees to not tender any notices of conversion for a period of six (6) months from the date of the agreement. In consideration of the agreement, the company issued 20,000 shares of common stock valued at $4,340, and made a cash payment of $21,800. These amounts were recorded as financing fees.
During the period ended December 31, 2020, $900 of regular interest, $1,512 of original issue discount and $9,578 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 10, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $44,000, together with interest at the rate of 8% per annum, and a default interest amount of 24%, with a maturity date of June 10, 2021. The Company paid $6,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3603 was $82,569 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $82,569 valuation of the conversion feature, $44,569 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 16, 2020 the investor converted the outstanding principal of $44,000 and $1,774 of accrued interest into 462,368 shares of common stock.
During the period ended December 31, 2020, $660 of regular interest, $4,136 of original issue discount and $26,196 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
| 19 |
On or about July 1, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $173,500, together with interest at the rate of 12% per annum, and a default interest amount of 24%, with a maturity date of June 15, 2021. The Company paid $28,675 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued two warrants valued at $210,092, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lowest closing price during the previous 5-day period ending on the latest complete day prior to the date of the note or the Volume Weighted Average Price (“VWAP”) for the 5 trading days prior to the date of conversion.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3116 was $168,946 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $168,946 valuation of the conversion feature, $168,946 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $5,321 of regular interest and $45,736 of original issue discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about July 6, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of up to $150,000, together with interest at the rate of 10% per annum, the first twelve months being guaranteed, and a default interest amount of 15%, with a maturity date of twelve months from the effective date of each tranche. The investor has the right at any time following the date of each tranche to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of the note and 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of conversion.
On or about July 6, 2020, the first tranche of the above convertible promissory note was received by the Company, with a maturity date of July 6, 2021. The Company paid $8,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $27,083, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.2996 was $89,167 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $89,167 valuation of the conversion feature, $74,250 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $1,260 of regular interest, $8,723 of original issue discount and $3,709 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about August 28, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $110,000, together with interest at the rate of 10% per annum, and a default interest amount of 24%, with a maturity date of August 27, 2021. The Company paid $15,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued a warrant valued at $15,625, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at 60% of the lowest closing price during the previous 20-day period ending on the latest complete day prior to the date of the note.
| 20 |
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.2085 was $155,957 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $155,957 valuation of the conversion feature, $76,582 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,811 of regular interest, $7,740 of original issue discount and $20,062 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about April 1, 2020, the Company issued a promissory note to an institutional investor for the principal sum of $150,000, together with interest at the rate of 1.5% per month, subject to a fixed minimum of $2,250 per month. The lender was also granted 4% of collections received by the Company, from which interest would be paid first and any remaining amount would be applied to the outstanding principal.
On or about June 1, 2020 the above promissory note was amended to increase the outstanding principal to $300,000, and the fixed minimum was increased to $4,500.
On or about September 21, 2020, the above promissory note was amended, restated and consolidated into a convertible debt note in the amount of $600,000, with a maturity date of March 31, 2022. On the first day of each month a fixed minimum interest payment of $9000 is due. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at $0.30 per share.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.0751 was $132,388 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable.
During the period ended December 31, 2020, $4,500 of regular interest, $27,000 of original issue discount and $22,025 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about October 21, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 10% per annum, with a maturity date of June 16, 2021. The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 70% multiplied by the Market Price (representing a discount rate of 30%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $5,000 in original issue discount and $3,500 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued 50,000 shares of common stock valued at $11,000, which was also recorded as a debt discount and is being amortized of the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1883 was $192,143 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $192,143 valuation of the conversion feature, $156,593 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,983 of regular interest, $5,817 of original issue discount and $10,605 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
| 21 |
On or about October 22, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 12% per annum, with a maturity date of October 21, 2021. The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $5,000 in original issue discount and $3,500 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1951 was $232,262 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $232,262 valuation of the conversion feature, $185,762 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $1,266 of regular interest, $1,635 of original issue discount and $8,942 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about November 10, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $116,600, together with interest at the rate of 10% per annum, with a maturity date of August 10, 2021. A lump-sum 10% interest payment was immediately due on the issued date and was added to the principal balance and payable on the maturity date. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $11,660 in original issue discount and $4,940 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued 114,155 shares of common stock valued at $21,689, which was also recorded as a debt discount and is being amortized of the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1538 was $163,028 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $163,028 valuation of the conversion feature, $84,717 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $13,477 of regular interest, $7,153 of original issue discount and $14,630 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
| 22 |
NOTE 8 – COMMON AND PREFERRED STOCK
On May 13, 2019, the Company filed a Definitive Information Statement on Schedule 14 C for the purpose of increasing the authorized shares of common stock, par value $0.001 (“Common Stock”) from 100,000,000 shares to 900,000,000 shares of Common Stock.
Preferred Stock
On March 21, 2019, the Company, while under the control of former CEO, Chairman and principal shareholder, Sheldon Karasik, filed a Certificate of Designation amending the Articles of Incorporation and designating the rights and restrictions of one (1) share of newly authorized Series B Super Voting Preferred Stock, par value $0.10 per share (the “Series B Preferred Stock”), pursuant to resolutions approved by the Board of Directors (the “Board”) on November 5, 2018. On March 21, 2019, the Company issued to Sheldon Karasik, the Chief Executive Officer, President and Chairman of the Board, the one (1) share of Series B Preferred Stock for $0.16, which price was based on the closing price of the Company’s Common Stock of $0.16 as of November 5, 2018, the date of the issuance, which was approved by the Company’s then Board. Sheldon Karasik, as the holder of the Series B Preferred Stock, was entitled to vote together with the holders of the Company’s Common Stock upon all matters that may be submitted to holders of Common Stock for a vote, and on all such matters, the share of Series Voting Preferred Stock shall be entitled to that number of votes equal to 51% of the total number of votes that all issued and outstanding shares of Common Stock and all other securities of the Company are entitled to, as of any such date of determination, on a fully diluted basis. The Company filed the Certificate of Designation with the Secretary of State of Idaho on March 21, 2019. In connection with the closing of the SEAs and the MBO Agreement, Mr. Karasik transferred and assigned the Series B Preferred Stock to Pat Dileo, the Company’s newly appointed CEO and Chairman.
On April 2, 2019, the Company filed two Certificates of Designation amending the Articles of Incorporation and the Certificates of Designation of the rights and restrictions of 400,000 shares of Series C Convertible Preferred Stock par value $0.10 and 400,000 shares of Series D Convertible Preferred Stock, which were originally issued pursuant to two separate Share Exchange Agreements, see Note 5.
On April 8, 2019, the Company issued 18,182 shares of Series E Convertible Preferred Stock (“Series E Preferred”) to an institutional investor in consideration for funding the $100,000 payment made to Aurum pursuant to the MBO Agreement..
During the quarter ended September 30, 2020, a total of 2,080 shares of the Series C Preferred Stock were converted into 950,000 shares of common stock.
During the quarter ended December 31, 2020, 3,275 shares of Series C Preferred Stock were converted into 2,000,000 shares of common stock.
On April 8, 2019, the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 25,000 shares of Series E Convertible Preferred Stock, par value $0.10. On March 9, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 20,750 shares of Series F Convertible Preferred Stock, par value $0.10. The shares were issued to an institutional investor.
During the period ended March 31, 2020, 50 shares of Series F Preferred Stock were converted into 43,750 shares of common stock.
During the period ended June 30, 2020, 11,870 shares of Series F Preferred Stock were converted into 3,217,500 shares of common stock.
During the period ended September 30, 2020, 5,430 of the outstanding shares of Series F Preferred Stock were converted into 1,420,000 shares of common stock.
On October 2, 2020, the 3,400 remaining outstanding shares of Series F Preferred Stock was converted into 881,250 shares of common stock.
On April 27, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 2,000,000 shares of 13% Series G Cumulative Redeemable Perpetual Preferred Stock, par value $0.10 and a stated value of $25 per share. To date, no shares of the Series G Cumulative Redeemable Perpetual Preferred Stock have been issued or are outstanding.
On April 27, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 50,000 shares of Series M Convertible Preferred Stock, par value $0.10.
| 23 |
On May 28, 2020, the Company’s Board of Directors approved the execution of consulting services agreements with six unrelated persons/entities, none of whom were affiliates of the Company, pursuant to which the Company agreed to the issuance of 11,500 shares of a Series M Convertible Preferred Stock. Each share of Series M Convertible Preferred Stock is convertible into 50 shares of Common Stock.
During the quarter ended September 30, 2020, the Company issued 11,500 shares of Series M Preferred Shares to consultants for services valued at $691,214. One shareholder converted 1,500 shares into 75,000 shares of common stock.
During the quarter ended December 31, 2020 the Company issued 4,500 shares of Series M Preferred Shares for 225,000 shares of common shares that had previously been disclosed as “shares to be issued”.
On July 2, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designating the rights and restrictions of 2,851,318 shares of Series A Convertible Preferred Stock, par value $0.10. The shares were issued in exchange for an outstanding warrant.
During the quarter ended September 30, 2020, 950,000 shares of Series A Preferred Stock were converted into 950,000 shares of common stock.
On August 28, 2020, the Company filed a Certificates of Designation amending the Articles of Incorporation and designating the rights and restrictions of 5,000 shares of Series H Convertible Preferred stock, par value $0.10 and a stated value of $10. The shares were issued for cash of $25,000.
On September 28, 2020, the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 1,000,000 shares of Series O 7% Redeemable Cumulative Preferred Stock, par value $0.10 and a stated value of $12.50. None of these shares have been issued.
On November 20, 2020 the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 100,000 shares of Series N Convertible Preferred Stock, par value $0.10.
On November 27, 2020 the Company issued 10,300 of Series N Preferred Stock for cash of $103,000 and paid $3,000 in fees related to the issuance.
Common Stock
On February 23, 2020, the Company implemented a 1 for 100 reverse split of its outstanding common stock (the “Reverse Split”).
During the three-month period ended December 31, 2019, the Company authorized for issuance 66,666 shares of common stock valued at $2,158 for investor relations, these are disclosed on the balance sheet as shares to be issued.
On December 5, 2019, the Company issued 7,819 shares of common stock for the conversion of principal of $7,000 and accrued interest of $460 at a conversion price of $0.009541.
During the three-month period ended March 31, 2020, the Company issued 5,000 shares of stock for services and recorded an additional 5,000 shares as “to be issued” for a total value of $40,000; 130,094 shares of common stock for the conversion of principal of $68,287, accrued interest of $13,342 and financing fees of $1,750; 43,750 shares of common stock for the conversion of 50 shares of Series F Preferred Stock
During the three-month period ended June 30, 2020, the Company issued 8,970,724 shares of common stock for the conversion of convertible debt; 1,074,302 shares of common stock for conversion of warrants; 3,217,500 shares of common stock for conversion of 11,870 shares of Series F Preferred Stock and 200,000 shares for services valued at $77,500
During the three-month period ended September 30, 2020, the Company issued 2,267,183 shares of common stock for the conversion of convertible debt valued at $203,180; 3,395,000 shares of common stock for conversion of preferred stock (see above); and 10,000 shares of common stock for services that had previously been recorded as “stock to be issued” Additionally, 750,000 shares were recorded as stock to be issued for services in the amount of $255,000.
| 24 |
During the three-month period ended December 31, 2020, the Company issued 5,276,643 shares of common stock for the conversion of convertible debt valued at $321,015; 164,155 shares of common stock for the issuance of convertible debt valued at $32,688. The $32,688 was recorded as debt discount and will be amortized over the life of the notes; 20,000 shares of common stock for financing fees valued at $4,340; 2,881,250 for the conversion of preferred stock (see above); and 2,199,073 for conversion of warrants.
The following warrants were outstanding at December 31, 2020:
| Warrant Type | Warrants Issued and Unexercised | Exercise Price | Expiration Date | |||||||
| Warrants | 10,000 | $ | 5.00 | December 2021 | ||||||
| Warrants | 5,000 | $ | 10.00 | December 2021 | ||||||
| Warrants | 1,666,667 | $ | 0.02 | December 2024 | ||||||
| Warrants | 5,837,500 | $ | 0.40 | June 2025 | ||||||
| Warrants | 1,249,995 | $ | 0.60 | July 2023 | ||||||
| Warrants | 625,000 | $ | 0.40 | August 2023 | ||||||
The following warrants were outstanding at December 31, 2019:
| Warrant Type | Warrants Issued and Unexercised | Exercise Price | Expiration Date | |||||||
| Warrants | 10,000 | $ | 5.00 | December 2021 | ||||||
| Warrants | 5,000 | $ | 10.00 | December 2021 | ||||||
| Warrants | 2,200 | $ | 2.00 | January 2020 | ||||||
| Warrants | 5,358 | $ | 7.00 | July 2024 | ||||||
| Warrants | 49,451 | $ | 8.00 | August 2024 | ||||||
| Warrants | 33,334 | $ | 2.00 | December 2024 | ||||||
NOTE 9 – RELATED PARTY TRANSACTIONS
During the year ended September 30, 2017 the Company issued two notes payable to Premium Exploration Mining in the amount of $35,000 and $15,000, each having an interest rate of 5%, the balance of principal and interest at December 31, 2020 and September 30, 2019 was $65,235 and 58,772, respectively. The Company and Premium Exploration Mining had directors in common at the time of the transaction.
On March 21, 2019, we filed a Certificate of Designation amending our Articles of Incorporation and designating the rights and restrictions of one (1) share of our Series B Super Voting Preferred Stock, par value $0.10 per share (the “Series B Preferred Stock”), pursuant to resolutions approved by our Board of Directors (the “Board”) on November 5, 2018. On March 21, 2019, we issued to Sheldon Karasik, who was then our Chief Executive Officer, President and Chairman, the one (1) share of our Series B Preferred Stock in exchange for $0.16, which price was based on the closing price of our Common Stock as of November 5, 2018, the date the issuance was approved by our Board. Sheldon Karasik, as the holder of our Series B Preferred Stock, is entitled to vote together with the holders of our Common Stock upon all matters that may be submitted to holders of our Common Stock for a vote, and on all such matters, the share of Series Voting Preferred Stock shall be entitled to that number of votes equal to 51% of the total number of votes that all issued and outstanding shares of Common Stock and all other securities of the Company are entitled to, as of any such date of determination, on a fully diluted basis. The Company filed the Certificate of Designation with the Secretary of State of Idaho on March 21, 2019. On or about April 16, 2019, in connection with the closing of the Share Exchange Agreements between the Company and NuAxess and PR345, n/k/a OpenAxess, Sheldon Karasik sold, transferred and assigned his one (1) share of Series B Preferred Stock to Pat Dileo, the Company’s new Chief Executive Officer and Chairman.
| 25 |
NOTE 10 – INCOME TAXES
Topic 740 in the Accounting Standards Codification (ASC 740) prescribes recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. At December31, 2018 the Company had taken no tax positions that would require disclosure under ASC 740.
The Company files income tax returns in the U.S. federal jurisdiction and the State of Idaho. The Company is currently in arrears in filing their federal and state tax returns, both jurisdictions statute of limitations of three years does not begin until the tax returns are filed.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amount used for income tax purposes.
Significant components of the deferred tax assets at an anticipated tax rate 21% for the period ended December 31, 2020 and September 30, 2019 are as follows:
December 31, 2020 | September 30, 2020 | |||||||
| Net operating loss carryforwards | 17,088,440 | 16,910,125 | ||||||
| Deferred tax asset | 3,921,782 | 3,884,335 | ||||||
| Valuation allowance for deferred asset | (3,921,782 | ) | (3,884,335 | ) | ||||
| Net deferred tax asset | - | - | ||||||
At December 31, 2020 and September 30, 2020, the Company has net operating loss carryforwards of approximately $17,088,440 and $16,910,125 which will begin to expire in the year 2031. The change in the allowance account from September 30, 2020 to December 31, 2020 was $37,447.
On December 22, 2017 H.R. 1, originally known as the Tax Cuts and Jobs Act, (the “Tax Act”) was enacted. Among the significant changes to the U.S. Internal Revenue Code, the Tax Act lowered the U.S. federal corporate income tax rate (“Federal Tax Rate”) from 35% to 21% effective January 1, 2018. The Company will compute its income tax expense for the December 31, 2017 fiscal year using a Federal Tax Rate of 21%. The remeasurement of the deferred tax assets resulted in a $68,010 reduction in tax assets to $885,961 from an estimate of $953,971 that the assets would have been using a 35% effective tax rate.
NOTE 11 – SUBSEQUENT EVENTS
On January 8, 2021, the Company issued 150,000 shares of common stock for the conversion of 182 shares of Series C Preferred Stock.
On January 14, 2021 the Company issued 1,200,000 shares of common stock for the conversion of 1,456 shares of Series C Preferred Stock.
On January 20, 2021, the Company issued 1,300,000 shares of common stock for the conversion of $30,000 of convertible debt principal.
On January 28, 2021, the Company authorized and approved the issuance of 750,000 shares of common stock in connection with the conversion by an accredited investor of $30,000 of convertible debt principal +
On January 29, 2021, the Company issued 75,000 shares of common stock for the conversion of 1,500 shares of Series M Preferred Stock.
On February 2, 2021, the Company issued 225,000 shares of common stock for the conversion of 4,500 shares of Series M Preferred Stock.
On February 3, 2021, the Company issued 200,000 shares of common stock to a consultant for services valued at $30,000
On February 10, 2021, the Company issued 2,000,000 shares of common stock for the conversion of shares of Series E Convertible Preferred Stock.
On February 27, 2021, the Company issued 16,902 of Series E preferred shares.
| 26 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations General
The following discussion and analysis of the financial condition and results of our operations should be read in conjunction with our financial statements and the notes to those statements. In addition to historical financial information, this discussion contains forward-looking statements reflecting our management’s current expectations that involve risks and uncertainties. Actual results and the timing of events may differ materially from those contained in these forward-looking statements due to a number of factors, including those discussed under the heading “Risk Factors” in our Consolidated Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on January 15, 2019.
Unless otherwise indicated or the context requires otherwise, the words “we,” “us,” “our,” the “Company” or “our Company,” “Quad M” refer to Quad M Solutions, Inc., an Idaho corporation.
Change in Control Transactions
Reference is made to the Form 8-K filed by the Company on March 27, 2019, reporting that the Company entered into two separate Share Exchange Agreements (“SEAs”) dated March 22, 2019: (i) one with PR345, Inc. (“PR345”) n/k/a OpenAxess, Inc., a newly organized Texas corporation; and (ii) one with NuAxess 2, Inc. (“NuAxess”), a newly organized Delaware corporation. Pursuant to the SEAs, the Company agreed to acquire the all of the capital stock of these two entities in exchange of the issuance of newly authorized shares of Series C and D Preferred Stock, par value $0.10 per share, to the shareholders of PR345/OpenAxess and NuAxess. The entry into the two SEAs was authorized and approved by the Company’s Board then in existence in furtherance of the Company’s plan, as disclosed in its registration statement declared effective by the SEC on March 8, 2019, Registration No. 333-227839 (the “Registration Statement”), to diversify its business beyond its historic mining operations of its two subsidiaries, Nomadic Gold Mines, Inc. and Lander Gold Mines, Inc. (the “MMMM Mining Subsidiaries”). The Company also granted Sheldon Karasik, the Company’s CEO and Chairman at the date of the SEAs (or an entity to be formed by him) the right to acquire for nominal amount 75% of the capital stock of the MMMM Mining Subsidiaries for nominal consideration of $10, with the Company retaining 25% of capital stock of the MMMM Mining Subsidiaries.
Pursuant to the provisions of the closing of the SEAs, among other conditions: (i) Sheldon Karasik agreed to resign as CEO and Chairman, but would continue to serve as a director, together with Michael Miller, an independent director of Mineral Mountain Mining & Milling Company; (ii) Felix Keller agreed to resign as a director; and (iii) Pat Dileo, Carl Dorvil and Derrick Chambers would be appointed to the newly constituted 5-person Board and Pat Dileo would be appointed as CEO and Chairman of the Board.
As disclosed in the Company’s Form 8-K filed on April 24, 2019, the Company reported that: (i) on April 16, 2019, it entered into a Share Exchange and Assignment Agreement, also referred to as the ‘MBO Agreement” with Aurum, the entity formed by Sheldon Karasik for the purpose of acquiring 75% of the capital stock of the MMMM Mining Subsidiaries from the Company; (ii) effective April 16, 2019, Felix Keller resigned as a director; (iii) effective April 17, Sheldon Karasik resigned as CEO and Board Chairman (but continued to serve on the Board); (iii) effective April 17, 2019, Pat Dileo was appointed as CEO and Chairman of the Board and Carl Dorvil and Derrick Chambers were appointed to as members of the 5 person Board, joining Sheldon Karasik and Michael Miller; and (v) effective April 16, 2019, Sheldon Karasik transferred and assigned the one (1) share of Series B Super Voting Preferred Stock to Pat Dileo. In addition, as a condition to closing the SEAs and the execution of the MBO Agreement, NuAxess and/or PR345 agreed to make a payment of $100,000 into an account designated by Aurum as working capital for the operations of the MMMM Mining Subsidiaries. The $100,000 was funded by an institutional investor in consideration for the issuance of 18,182 shares of Series E Convertible Preferred Stock.
| 27 |
As a result of the execution of the MBO Agreement and the closing of the March 22, 2019 Share Exchange Agreements, the Company determined that its resources would be devoted to the business operations of NuAxess and PR345, as follows:
(i) NuAxess’ business plan is to serve as a full service financial, employee benefit and insurance consulting company offering, either directly or through proven third parties, innovative ways to provide its clients’ employees with affordable and manageable health plans and comprehensive benefits, based upon a new system being developed throughout the country for the rapidly expanding market of small and medium-sized businesses (SMBs) which are experiencing significant problems with their existing programs, to the extent that they even provide programs because of their costs and complexities. NuAxess also intends to create an international professional employer association (IPEA) headquartered in San Juan, Puerto Rico, that will sponsor and provide professional outreach programs offering health insurance, healthcare and financial education to its PEO and financial services members globally; and (iii) additionally, the IPEA will offer these and other services to leading rural hospital providers via a proprietary program called ‘Community Health Exchanges’, which will work directly with SMB employers in rural communities providing access to private insured health plans with contracted medical services through the rural hospitals.
(ii) PR345, n/k/a OpenAxess, a business enterprise consulting firm, plans to provide: (a) specialized staffing services for a variety of professional industries including, but not limited to, medical, education, financial services, technology and hospitality, among others; (b) specific back office services including accounting, payroll, and a full complement of Human Resource (HR) benefits; and (iii) serve as a Professional Employer Organization (PEO).
At the date of the MBO, the Company understood that Aurum would continue to operate the MMMM Mining Subsidiaries. Under the MBO Agreement, the Company retained a 25% equity interest in the Mining Subsidiaries and effective on September 15, 2019, the Company sold, transferred and assigned to an unaffiliated third party 6% of its equity interest in the Mining Subsidiaries to an unaffiliated third party for $1,000, evidenced by a promissory note due on September 30, 2020, reducing the Company’s equity interest in the former Mining Subsidiaries from 25% to 19%.
Reference is made to the Company’s Form 8-K and 8-K/A filed with the SEC on October 22, 2019 and December 2, 2019 reporting the resignations of Sheldon Karasik and Michael Miller as members of the Board of Directors.
Results of Operations for the Three Months Ended December 31, 2020 compared to the Three Months Ended December 31, 2019
Revenue
The Company generated no revenues from its former mining operations during the two periods ended December 31, 2020 and 2019. Furthermore, because the Company only retained 19% of the capital stock of the MMMM Mining Subsidiaries, the financial results of the former mining subsidiaries are not including in this Form 10-Q for the period ended December 31, 2020. In April 2019, the Company experienced a change in control transaction, as reported in its Forms 8-K filed in March and April 2019, referenced above, as a result of which it divested 75% of the MMMM Mining Subsidiaries to an entity formed and controlled by the Company’s former CEO and Chairman, Sheldon Karasik. At the same time, the Company commenced operations of its health insurance and employee benefits subsidiaries.
During the three months ended December 31, 2020 and December 31, 2019 the Company received $9,012,802 and $221,358, respectively in revenue principally from insurance premiums and we incurred $8,985,230 and $211,377 in expense directly related to this revenue.
| 28 |
Expenses
Operating expenses for the three-month period ended December 31, 2020 was $560,669 compared to $466,425 for the same period of the prior year, representing an increase of 30.7%.
The main components of general and administrative expenses for the three-month period ended December 31, 2020 consisted of approximately $233,861 of consulting fees, $12,400 of marketing fees and $10,920 of office expense. During the prior year for the three month-period, the main components of general and administrative expenses were consulting fees were $215,405 and $6,530 in marketing fees and $4,797 of office expense.
Working Capital
The Company’s net loss for the three month-period ended December 31, 2020 was $178,317 a 74.73% decrease over the net loss of $705,666 at December 31, 2019. The change in net loss is due primarily to an increase in non-cash gains of the revaluation of derivative liabilities related to convertible debt financings offset by an increase in general and administrative expense and payroll expense.
During the three months ended December 31, 2020, our principal sources of liquidity included cash received from convertible notes payable, short term loans and the sale of preferred stock. During the three months ended December 31, 2019 our principal source of liquidity included proceeds from convertible debt and assignment of future receivables. We intend to use new capital in the form of new equity or debt to further advance objectives. Net cash used by operating activities totaled $564,546 and $154,296 for the three months ending December 31, 2020 and 2019, respectively. Net cash used by investing activities totaled $90,000 and $0 at December 31,2020 and 2019, respectively. Net cash provided by financing activities totaled $707,657 and $193,085 for the three-month periods ending December 31, 2020 and 2019, respectively. The change between 2020 and 2019 is primarily attributed to an increase in convertible debt financing, short term loans and sales of preferred stock in 2020 as compared to 2019. The cash increased to $516,985 at December 31, 2020 from $463,874 at September 30, 2020.
As reflected in our accompanying financial statements, other than approximately $400,000 and $204,657 received from the issuance of convertible notes, short term loans and $103,000 from the sale of preferred stock during the three-month period ended December 31, 2020, we have limited cash negative working capital limited revenues and an accumulated deficit of $17,088,442 and $16,910,125 for the three-month period ending December 31, 2020 and year ended September 30, 2020, respectively. Notwithstanding our belief that we will be able to continue to raise capital through the issuance of convertible notes at terms and condition acceptable to the Company, of which there can be no assurance, these factors indicate that we may be unable to continue in existence in the absence of receiving additional funding. In addition to our operating expenses which average approximately $200,000 per month, management’s plans for the next twelve months include approximately $2.5 million of cash expenditures for development and expansion of our health insurance and employee benefits business operations. While there can be no assurance, the Company believes that it will be able to generate sufficient capital from operations, equity and/or debt financing to fully-implement its business plan of offering principally to smaller and mid-sized employers a full spectrum of employee benefit and insurance services enabling employers to offer a variety of plans providing their employees with multiple levels of benefits including major medical health insurance, as well as providing financial and business consulting services
Contractual Obligations
Other than lease obligations stated above, as of December 31, 2020, we have contractual obligations relating to debt or anticipated debt, as follows:
The Company, while operating as Mineral Mountain Mining & Milling Company, entered into an Equity Purchase Agreement, dated as of October 1, 2018 (the “Equity Purchase Agreement”), with Crown Bridge Partners, LLC (the “Crown Bridge”) pursuant to which the Company agreed to issue to Crown Bridge shares of the Company’s Common Stock, $0.001 par value (the “Common Stock”), in an amount up to Five Million ($5,000,000.00) Dollars (the “Equity Line”). In connection with the transactions contemplated by the Equity Purchase Agreement, the Company was required to register with the SEC shares of Common Stock underlying the Crown Bridge Agreement, as follows: (1) 8,000,000 Put Shares to be issued to the Investors upon purchase from the Company by the Investors from time to time pursuant to the terms and conditions of the Equity Purchase Agreement; (2) 1,428,571 shares of Common Stock to be issued by the Company to the Investors as a commitment fee pursuant to the Equity Purchase Agreement.
| 29 |
The Company filed a registration statement which was declared effective by the SEC on March 8, 2019. However, the Company has determined not to pursue the funding from Crown Bridge under the Equity Line and the registration statement is no longer current. As a result, the Company never received any proceeds from the Crown Bridge Equity Line.
The following is a listing of the convertible debt principal amounts outstanding at December 31, 2020.
| Arin | 44,000 | |||
| Auctus Fund LLC | 173,500 | |||
| BHP Capital NY, Inc | 55,000 | |||
| Crossover Capital Fund I, LLC | 50,000 | |||
| Crown Bridge Partners, LLC | 50,000 | |||
| Harbor Gates Capital, LLC | 180,000 | |||
| International Financial Enterprise Bank, Inc. | 504,204 | |||
| Jefferson Street Capital, LLC | 176,000 | |||
| KinerjaPay Corp. | 50,000 | |||
| KinerjaPay Corp. | 134,000 | |||
| MBS Gloeq Corp | 55,000 | |||
| Quick Capital, LLC | 128,260 | |||
| Sunshine Equity Partners LLC | 50,000 | |||
| Total | $ | 1,649,964 |
The following is a listing of loan amounts (all of which are unsecured) due to related parties (each of whom are either a shareholder or related to a shareholder of Mineral Mountain Mining & Milling Company) and the dates that these loans were made to the Company:
| Name | Date | As of December 31, Amount | As of September
30, 2020 Amount | |||||||||
| Premium Exploration | 03/27/17 | 15,000 | 15,000 | |||||||||
| 08/02/17 | 35,000 | 35,000 | ||||||||||
| John J. Ryan, adult son of a former officer and director | 2/23/2016 | 7,000 | 7,000 | |||||||||
| Total notes payable - shareholders | $ | 57,000 | $ | 57,000 | ||||||||
The loan from John J. Ryan bears interest at 10% per annum and is due upon demand. $3,000 was converted to 3,000 post reverse split shares of common stock (representing 300,000 pre-reverse split shares of common stock) and $5,000 was repaid in cash. The note bears interest at a rate of 10% beginning on July 24, 2016 and, in the event of demand for payment, a default interest rate of 15% applies. The balance of principal and interest at December 31, 2020 was $11,045. The loans from Premium Exploration bear interest at 5% and 10% per annum. Pursuant to the terms of the loan agreements, interest on the unpaid balance increase from 5% to 10% for the $35,000 note on August 2, 2018 and interest increased from 5% to 10% for the $15,000 note on September 27, 2018. The outstanding principal and interest are due, upon demand of payment of Premium Exploration, on July 1, 2019. The outstanding principal will continue to earn 10% interest if demand for payment is not made on July 1, 2019 or in the event of default pursuant to the terms of the agreements the balance of principal and interest at December 31, 2020 was $65,235.
| 30 |
Off-Balance Sheet Arrangements
The Company has not undertaken any off-balance sheet transactions or arrangements. We have no guarantees or obligations other than those which arise out of normal business operations.
Critical Accounting Policies and Estimates
Our significant accounting policies are more fully described in Note 2 to our Unaudited Condensed Consolidated Financial Statements.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
As of December 31, 2020, we conducted an evaluation, under the supervision and participation of management including our chief executive officer and chief financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Securities Exchange Act of 1934, as amended). Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act.
The management of the Company assessed the effectiveness of the Company’s internal control over financial reporting based on the criteria for effective internal control over financial reporting established in SEC guidance on conducting such assessments. Based on this assessment, management determined that, during the three-months ended December 31, 2020 our internal controls and procedures require additional improvement due to deficiencies in the design or operation of the Company’s internal controls. Management identified the following areas of improvement in internal controls over financial reporting:
1. The Company did not have a written internal control procedurals manual which outlines the duties and reporting requirements of the Directors and any staff to be hired in the future. This lack of a written internal control procedurals manual does not meet the requirements of the SEC or good internal controls.
2. The Company should further improve maintenance and access to a centralized location for current and historical business records.
Changes in Internal Control over Financial Reporting
We have evaluated our internal control over financial reporting, and there have been no significant changes in our internal controls or in other factors that could significantly affect those controls as of December 31, 2020.
| 31 |
On September 30, 2020, the Company was named a defendant in the action Aurum, LLC, v. Quad M Solutions, Inc., f/k/a Mineral Mountain Mining & Milling Company, Supreme Court of the State of New York, New York County, Index No. 652465/2020. Sheldon Karasik, principal of plaintiff Aurum LC and former principal of the Company, has claimed that the Company did not fulfill its obligations under the Share Exchange and Purchase Agreement with an entity formed and controlled by Sheldon Karasik, pursuant to which the Company, in an agreement executed on its behalf by Mr. Karasik, sold, transferred and assigned 75% of the Company’s former MMMM Mining Subsidiaries to an entity controlled by Mr. Karasik for $10 plus the assumption of the liabilities of the former MMMM Mining Subsidiaries. The Company believes that it has meritorious defenses to any claims by Mr. Karasik and, indeed, has filed affirmative defenses in connection with such claims. The Company has also initiated a third-party claim individually against Mr. Karasik in the action entitled Quad M Solutions, Inc., f/k/a Mineral Mountain Mining & Milling Company v. Karasik, Supreme Court of the State of New York, New York County, 3rd Party Index No.: 595634/2020, which claims are based upon, inter alia, Mr. Karasik’s breach of fiduciary duty owed to the Company. The Company believes that there will be no material adverse consequences in connection with any claims by or on behalf of Mr. Karasik, and that the Company will prevail on its third-party claims.
Subsequent to September 30, 2020, the Company and two of its officers were named as defendants in the action Cavalry Fund I LP v. Quad M Solutions Inc., Pat Dileo and Carl Dorvil, Supreme Court of the State of New York, New York County, Index No. 656142/2020. The Company believes that there will be no material adverse consequences in connection with the action commenced by Cavalry Fund I LP.
It is possible that from time to time in the ordinary course of business that the Company may be involved in legal proceedings or investigations, which could have an adverse impact on our reputation, business and financial condition and divert the attention of our management from the operation of our business. However, in the opinion of our Board of Directors, current legal proceedings are not expected to have a material adverse effect on our financial position or results of operations.
Risk Factor: The Company relies substantially on small and mid-size business for its products and services. It is expected that small and mid-size businesses, many of which rely on continuing cash flow to fund day-to-day operations, may be particularly hard hit by the COVID-19 pandemic that has not shown any clear indications of abating. The pandemic has resulted and may continue to result in forced closures and other preventative measures taken by federal, state or local governments. Although government programs have sought, and may further seek, to provide relief to these types of entities, there can be no assurance that these programs will succeed or that the small and mid-size businesses will, in fact, receive funding from the governmental programs. Also, governments in affected areas have and may continue to adopt regulations or promulgate executive orders that restrict or limit financial institutions’ ability to take certain actions with these small and mid-size customers, upon which the Company relies, that they would otherwise take in the ordinary course. At the same time, it may be the case that more customers may seek to draw on existing lines of credit, if any, or seek additional loans to help finance their business operations including the self-insurance and employee benefit services offered by the Company. In addition, COVID-19, which only became a pandemic during the end of the first quarter of fiscal 2020 in the United States, may adversely affect the Company and its customers in unforeseen ways during the remainder of 2020 and perhaps thereafter.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
During the quarter ended December 31, 2020 5,276,643 shares of common stock for the conversion of convertible debt at an average conversion price of $0.7384; 164,155 shares of common stock for the issuance of convertible debt valued at $32,688; 2,881,250 for the conversion of 6,675 shares of multiple series of preferred stock; and 2,199,073 for conversion of warrants.
Item 3. Defaults upon Senior Securities
None
Item 4. Mine Safety Disclosures
None
None
The following is a list of exhibits filed as part of this Quarterly Report on Form 10-Q.
| 32 |
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.
| Quad M Solutions, Inc. | ||
| Dated: February 22, 2021 | By: | /s/ Pasquale (Pat) Dileo |
| Pasquale (Pat) Dileo | ||
| Chief Executive Officer (Principal Executive Officer | ||
| and Principal Financial Officer and Accounting Officer) | ||
| 33 |
EXHIBIT 31.1
QUAD M SOLUTIONS, INC.
CEO CERTIFICATE
PURSUANT TO SECTION 302
I, Pasquale (Pat) Dileo, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of Quad M Solutions, Inc. for the period ended December 31, 2020; | |
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; | |
4.
|
As the Registrant’s certifying officer, 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 financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and | |
5.
|
As the Registrant’s certifying officer, I have disclosed, based on my 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: February 22, 2021 | By: | /s/: Pasquale (Pat) Dileo |
| Name: | Pasquale (Pat) Dileo | |
Chief Executive Officer (Principal Executive Officer) |
EXHIBIT 31.2
QUAD M SOLUTIONS, INC.
CFO CERTIFICATE
PURSUANT TO SECTION 302
I, Pasquale (Pat) Dileo, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of Quad M Solutions, Inc. for the period ended December 31, 2020; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report; |
| 4. | As the Registrant’s certifying officer, 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 financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and |
| 5. | As the Registrant’s certifying officer, 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. |
Dated: February 22, 2021
| By: | /s/: Pasquale (Pat) Dileo | |
| Name: | Pasquale (Pat) Dileo | |
| Interim Chief Financial Officer | ||
| (Interim Principal Financial and Accounting Officer) | ||
EXHIBIT 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report on Form 10-Q of Quad M Solutions, Inc. (the “Company”) for the quarterly period ended December 31, 2020 as filed with the Securities and Exchange Commission (the “Report”), the undersigned Pasquale (Pat) Dileo, Chief Executive Officer of the Company certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; 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: February 22, 2021
Quad M Solutions, Inc.
| By: | /s/: Pasquale (Pat) Dileo | |
| Name: | Pasquale (Pat) Dileo | |
| Chief Executive Officer | ||
| (Principal Executive Officer) |
EXHIBIT 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report on Form 10-Q of Quad M Solutions, Inc. (the “Company”) for the quarterly period ended December 31, 2020 as filed with the Securities and Exchange Commission (the “Report”), the undersigned Pasquale (Pat) Dileo, Interim Chief Financial Officer of the Company, certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; 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: February 22, 2021
| By: | /s/: Pasquale (Pat) Dileo | |
| Name: | Pasquale (Pat) Dileo | |
| Interim Chief Financial Officer | ||
| (Interim Principal Financial and Accounting Officer) |
Document and Entity Information - shares |
3 Months Ended | |
|---|---|---|
Dec. 31, 2020 |
Feb. 22, 2021 |
|
| Cover [Abstract] | ||
| Entity Registrant Name | Quad M Solutions, Inc. | |
| Entity Central Index Key | 0000066600 | |
| Document Type | 10-Q | |
| Document Period End Date | Dec. 31, 2020 | |
| Amendment Flag | false | |
| Current Fiscal Year End Date | --09-30 | |
| Entity Current Reporting Status | Yes | |
| Entity Interactive Data Current | Yes | |
| Entity Filer Category | Non-accelerated Filer | |
| Entity Small Business Flag | true | |
| Entity Emerging Growth Company | true | |
| Entity Ex Transition Period | false | |
| Entity Shell Company | false | |
| Entity Common Stock, Shares Outstanding | 42,457,141 | |
| Document Fiscal Period Focus | Q1 | |
| Document Fiscal Year Focus | 2021 |
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares |
Dec. 31, 2020 |
Sep. 30, 2020 |
|---|---|---|
| Statement of Financial Position [Abstract] | ||
| Preferred stock, par value | $ .10 | $ .10 |
| Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
| Preferred stock, shares issued | 2,725,763 | 2,717,638 |
| Preferred stock, shares outstanding | 2,725,763 | 2,717,638 |
| Common stock, par value | $ 0.001 | $ 0.001 |
| Common stock, shares authorized | 900,000,000 | 900,000,000 |
| Common stock, shares issued | 30,662,131 | 20,121,010 |
| Common stock, shares outstanding | 30,662,131 | 20,121,010 |
Organization and Description of Business |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Accounting Policies [Abstract] | |
| Organization and Description of Business | NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Quad M Solutions, Inc (“the Company”), f/k/a Mineral Mountain Milling and Mining Company, was incorporated under the laws of the State of Idaho on August 4, 1932 for the purpose of mining and exploring for non-ferrous and precious metals, primarily silver, lead and copper. Until April 16, 2019, the Company had two wholly owned subsidiaries, Nomadic Gold Mines, Inc., an Alaska corporation, and Lander Gold Mines, Inc., a Wyoming corporation (the “MMMM Mining Subsidiaries”).
On March 22, 2019 the Company entered into two separate Share Exchange Agreements (“SEAs”) pursuant to which it agreed to acquire 100% of the capital stock of two newly-organized, privately-held third party entities, NuAxess 2, Inc., a Delaware corporation (‘NuAxess”), and PR345, Inc., a Texas corporation n/k/a OpenAxess, Inc. (“OpenAxess”). In consideration for the separate SEAs, the Company agreed upon the closing of the SEA to issue 400,000 shares of Series C Preferred Stock to the control shareholders of NuAxess and PR345, n/k/a OpenAxess and issued 400,000 shares of Series D Preferred Stock to the minority, non-control shareholders of the NuAxess and PR345, n/k/a OpenAxess.
The closing of the two SEAs occurred on April 16, 2019, at which date NuAxess and PR345, n/k/a as OpenAxess became wholly owned subsidiaries of the Company. In addition, on April 16, 2019, the Company sold 75% of its equity interests in the MMMM Mining Subsidiaries to Aurum, LLC, a newly organized Nevada corporation (“Aurum”) formed and controlled by Sheldon Karasik, the Company’s former CEO, Chairman and a principal shareholder, pursuant to the terms of a Share Exchange and Assignment Agreement (the “MBO Agreement”) for nominal consideration of $10, and the assumption by Aurum of all of the liabilities of the MMMM Mining Subsidiaries. In addition, as a condition to the closing of the SEAs, NuAxess and/or PR345 shall make a payment of $100,000 into an account designated by Aurum as working capital for the operations of the MMMM Mining Subsidiaries. The $100,000 was funded by an institutional investor in consideration for the issuance of 18,182 shares of Series E Convertible Preferred Stock. See Notes 6 and 8 below.
Reference is made to Recent Developments-Former MMMM Mining Subsidiaries under Note 3 – Former Mining Operations, and Note 6 – Share Exchange and Assignment Agreement, below. The purpose of entering into the MBO Agreement was to transfer all control of the Company’s former wholly-owned MMMM Mining Subsidiaries to Aurum with the Company retaining a 25% equity interest in the MMMM Mining Subsidiaries. Effective on September 15, 2019, the Company divested 6% of its equity interest in the MMMM Mining Subsidiaries to an unaffiliated third party for nominal consideration in the amount of $2000, represented by a note payable, reducing its equity interest from 25% to 19%. Other than its minority equity interest, the Company has no control nor any involvement in the management or operations of the former MMMM Mining Subsidiaries.
On May 13, 2019, the Company filed a Definitive Information Statement on Schedule 14C for the purpose of implementing corporate actions to: (i) increase the authorized shares of common stock, par value $0.001 (“Common Stock”) from 100 million shares to 900 million shares (the “Authorized Common Stock Share Increase”); and (ii) change the name of the Company from Mineral Mountain Mining & Milling Company to Quad M Solutions, Inc. (the “Name Change”).
On June 7, 2019, the Company filed Articles of Amendment to its Articles of Incorporation with the Secretary of State of the State of Idaho effecting the Name Change. On June 14, 2019 the Company filed Articles of Amendment to its Articles of Incorporation with the Secretary of State of the State of Idaho effecting the Authorized Common Stock Share Increase. In addition, on July 19, 2019, the Company obtained the requisite approval from FINRA for the Name Change.
The foregoing unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information. Accordingly, these financial statements do not include all of the disclosures required by generally accepted accounting principles in the United States of America for complete financial statements. These unaudited interim financial statements should be read in conjunction with the Company’s audited financial statements for the year ended September 30, 2020. In the opinion of management, the unaudited interim financial statements furnished herein includes all adjustments, all of which are of a normal recurring nature, necessary for a fair statement of the results for the interim period presented. Operating results for the three-month period ended December 31, 2020 are not necessarily indicative of the results that may be expected for the year ending September 30, 2021. |
Summary of Significant Accounting Policies |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Summary of Significant Accounting Policies | NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This summary of significant accounting policies of Quad M Solutions, Inc and its two wholly owned subsidiaries, NuAxess and Open Axess, is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States and have been consistently applied in the preparation of the financial statements.
Fair Value of Financial Instruments
The Company’s financial instruments as defined by ASC 825-10-50, include cash, receivables, accounts payable and accrued expenses. All instruments are accounted for on a historical cost basis, which, due to the short maturity of these financial instruments, approximates fair value at September 30, 2020 and December 31, 2020.
The standards under ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. FASB ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:
Level 1. Observable inputs such as quoted prices in active markets;
Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level 3. Unobservable inputs in which there is little of no market data, which require the reporting entity to develop its own assumptions.
The Company has convertible debt of $939,031 measured at fair value at December 31, 2020.
Going Concern
As shown in the accompanying financial statements, the Company has incurred cumulative operating losses since inception. As of December 31, 2020, the Company has limited financial resources with which to achieve its objectives and attain profitability and positive cash flows from operations. As shown in the accompanying balance sheets and statements of operations, the Company has an accumulated deficit of $17,088,442. The Company’s working capital deficit is $4,033,151.
Achievement of the Company’s objectives will depend on its ability to obtain additional financing, to generate revenue from current and planned business operations, and to effectively operating and capital costs.
The Company plans to fund the operations of its two wholly owned subsidiaries, NuAxess and PR345, by potential sales of its common stock and/or by issuing debt securities to institutional investors. However, there is no assurance that the Company will be able to achieve these objectives, therefore substantial doubt about its ability to continue as a going concern exists.
Provision for Taxes
Income taxes are provided based upon the liability method of accounting pursuant to ASC 740-10-25 Income Taxes – Recognition. Under the approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at each year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the “more likely than not” standard imposed by ASC 740-10-25-5 to allow recognition of such an asset. See Note 8.
Revenue Recognition
Sales revenues are generally recognized in accordance with the SAB 104 Public Company Guidance, when an agreement exists and price is determinable, the services are rendered, net of discounts, returns and allowance and collectability is reasonably assured. We are often entitled to bill our customers and receive payment from our customers in advance of recognizing the revenue. In the instances in which we have received payment from our customers in advance of recognizing revenue, we include the amounts in deferred or unearned revenue on our consolidated balance sheet. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Former Mining Operations |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Extractive Industries [Abstract] | |
| Former Mining Operations | NOTE 3 – FORMER MINING OPERATIONS
Recent Developments-Former MMMM Mining Subsidiaries
On April 24, 2019, the Company filed a Form 8-K reporting that on April 16, 2019, the Company entered into a Share Exchange and Assignment Agreement (the “MBO Agreement”) between the Company and Aurum, LLC, a newly organized Nevada corporation formed by Sheldon Karasik, the Company’s former CEO, Chairman and principal shareholder for the purpose of entering into the MBO Agreement. Pursuant to the MBO Agreement, the Company sold, transferred and assigned to Aurum 75% of the capital stock of the MMMM Mining Subsidiaries for cash consideration of $10 plus the assumption by Aurum of all liabilities of the MMMM Mining Subsidiaries. The Company retained a 25% equity interest in the MMMM Mining Subsidiaries. Effective on September 15, 2019, the Company divested 6% of its equity interest in the MMMM Mining Subsidiaries to an unaffiliated third party for nominal consideration in the amount of $2000, represented by a note payable reducing its equity interest from 25% to 19%. Other than its minority 19% equity interest, the Company has no control nor any involvement in the management or operations of the former MMMM Mining Subsidiaries nor are the financial results of the former MMMM Mining Subsidiaries included in the accompanying interim financial statements. |
Equity Purchase Agreement |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Equity Purchase Agreement | |
| Equity Purchase Agreement | NOTE 4 – EQUITY PURCHASE AGREEMENT
The Company entered into an Equity Purchase Agreement, dated as of October 1, 2018 (the “Equity Purchase Agreement”), with Crown Bridge Partners, LLC, an institutional investor (“Crown Bridge”) pursuant to which the Company agreed to issue to Crown Bridge shares of the Company’s common stock, $0.001 par value (the “Common Stock”), in an amount up to $5,000,000 (the “Equity Line”), subject to the Company filing a registration statement with the SEC to register the shares of Common Stock underlying the Equity Line, as follows: (i) 8,000,000 Put Shares to be issued to Crown Bridge upon purchase from the Company from time to time pursuant to the terms and conditions of the Equity Purchase Agreement; and (ii) 1,428,571 shares of Common Stock to be issued by the Company to Crown Bridge as a commitment fee. The registration statement, file no. 333-227839, was declared effective by the SEC on March 8, 2019.
The Company does not intend to pursue the financing under the Equity Line with Crown Bridge and the registration statement registering the Put Shares and Commitment Shares is no longer current. |
Acquisition of Wholly Owned Subsidiaries |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Business Combinations [Abstract] | |
| Acquisition of Wholly Owned Subsidiaries | NOTE 5 – ACQUISTION OF WHOLLY OWNED SUBSIDIARIES
On April 24, 2019, the Company filed a Form 8-K reporting that effective on April 16, 2019, the Company completed the closing of the two separate Share Exchange Agreements with unaffiliated third parties, dated March 22, 2019, pursuant to which the Company acquired 100% of the capital stock of NuAxess 2, Inc., a Delaware corporation, and PR345, Inc. n/k/a OpenAxess, Inc., a Texas corporation. Pursuant to these Agreements, the Company acquired all of the capital stock of NuAxess and PR345 in exchange for the issuance to the shareholders of NuAxess and PR345 shares of newly authorized Series C and D Convertible Preferred Stock, par value $0.10 per share (the “Series C and Series D Preferred”). Pursuant to the respective Certificates of Designation, as amended, applicable to the Series C and Series D Preferred, the holders of said shares are subject to, among other provisions, beneficial ownership limitations which provide that none of the holders of Series C and Series D Preferred nor any affiliates can exercise their conversion rights if, as a result of such conversions, a holder (including any affiliates) would own in excess of 4.99% of the Company’s outstanding shares. The Share Exchange Agreement transactions were valued at $80,000 and, as a result, a loss on acquisition in the amount of $76,900 was recorded |
Share Exchange and Assignment Agreement |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Share Exchange And Assignment Agreement | |
| Share Exchange and Assignment Agreement | NOTE 6 – SHARE EXCHANGE AND ASSIGNMENT AGREEMENT
On April 16, 2019, the Company entered into a Share Exchange and Assignment Agreement (the “MBO Agreement”) with Aurum, LLC (“Aurum”), a newly formed Nevada corporation organized by Sheldon Karasik, the Company’s former CEO, Chairman and a principal shareholder for the purpose of acquiring 75% of the capital stock of the MMMM Mining Subsidiaries from the Company for cash consideration of $10 plus the assumption by Aurum of all of the liabilities of the Mining Subsidiaries. On the date of closing of the MBO Agreement, the Company made a payment of $100,000 to Aurum, which proceeds were to be used by Aurum to fund the operations of the MMMM Mining Subsidiaries. The $100,000 was funded by an institutional investor in consideration for the issuance of 18,182 shares of Series E Convertible Preferred Stock.
The MBO Agreement also required the Company to allocate 20% of the proceeds received by the Company under the Crown Bridge Equity Line, if any, to pay Aurum for the operations of the MMMM Mining Subsidiaries, among other terms and conditions. In connection with the MBO Agreement, Aurum assumed all of the liabilities of the MMMM Mining Subsidiaries, which were disclosed to the Company as totaling approximately $96,673. As a result of this transaction, a loss of $403,327 was recorded.
As disclosed in Note 4 above, the Company does not intend to pursue the financing under the Equity Line with Crown Bridge and the registration statement registering the Put Shares and Commitment Shares is no longer current. As a result, no proceeds were ever received by the Company under the Crown Bridge Equity Line. |
Convertible Debt |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Debt Disclosure [Abstract] | |
| Convertible Debt | NOTE 7 – CONVERTIBLE DEBT
On or about November 27, 2018, the Company issued a convertible promissory note to an institutional investor for the principal sum of $63,000.00, together with interest at 12% per annum, with a maturity date of November 27, 2019 (the “Note”). The Note was convertible at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into shares of Common Stock at a Variable Conversion Price, which is equal to 58% multiplied by the Market Price defined as the average of the lowest two (2) Trading Prices for the Company’s Common Stock during the preceding 15 trading day period prior to the Conversion Date. The Company paid $3,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1770 was $131,158 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $131,158 valuation of the conversion feature, $71,158 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt. An accredited investor acquired the note from the institutional investor, with the consent of the Company, in consideration for the payment of the outstanding principal, accrued interest and prepayment penalty in the aggregate amount of $96,816. The Company then issued a replacement convertible promissory note payable to the acquiring institutional investor for the principal sum of $96,816 with identical terms to the original note (interest at 12% per annum, maturity date of November 27, 2019, conversion rights and conversion price.) This transaction was treated as an extinguishment and reissuance of the original note and resulted in accelerated recognition of interest expense for original issue discount debt discount of $1,471, interest expense for derivative liability debt discount of $26,425 and a loss on extinguishment in the amount of $29,943.
The conversion feature of the replacement note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1775 was $292,344 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable amount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $292,344 valuation of the conversion feature, $195,528 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
On or about November 29, 2019, the Company and the institutional investor entered into a Note Extension Agreement (“Extension Agreement”). Pursuant to the Extension Agreement the maturity date was extended to November 30, 2020.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $3,751 of regular interest and $32,993 of derivative liability discount was expensed.
On or about October 1, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $94,000, together with interest at the rate of 10% per annum with a maturity date of September 30, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the lowest closing bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.04487 was $210,363 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $210,363 valuation of the conversion feature, $116,363 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,344, of regular interest, $0 of original issue and $23,436 of derivative liability discount was expensed.
On or about September 1, 2020, the Company entered into a Note Modification Agreement (“Modification”) in which the above two notes in the amount of $96,816 of principal and $20,403 of accrued interest and another note in the amount of $94,000 in principal and $8,627 of accrued interest (described below) were superseded and consolidated into a single new long-term note in the Principal amount of $250,000. The new note bears interest at a rate of 8% per annum and has a maturity date of December 31, 2021.
In December 2020, the investor converted $96,000 of Principal due under the Modification into 2,400,000 shares of common stock and the remainder was converted subsequent to the end of the quarter.
During the period ended December 31, 2020, $4,322 of regular interest and $91,993 of derivative liability discount was expensed, there was no corresponding expense during the period ended December 31, 2019.
On or about April 25, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12%per annum, with a maturity date of April 25, 2020. The investor had the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $1,250 in original issue discount and $3,000 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1062 was $139,348 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $139,348 valuation of the conversion feature, $69,348 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between December 2019 and June 2020, the investor converted all of the outstanding principal and interest in the amount $75,000 of principal and $10,580 of accrued interest into 615,293 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,209 of regular interest, $1,257 of original issue discount, and $17,596 of derivative liability discount was expensed.
On or about April 29, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $66,000, together with interest at the rate of 12% per annum, with a maturity date of April 29, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price (representing a discount rate of 42%), in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $6,000 in original issue discount and $3,000 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1510 was $175,334 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $175,334 valuation of the conversion feature, $118,334 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $3,993 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,996 of regular interest, $2,262 of original issue discount, and $14,328 of derivative liability discount was expensed.
On or about May 7, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 12% per annum, with a maturity date of May 7, 2020. The investor had the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the lowest two Trading Prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $3,500 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1607 was $131,162 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $131,162 valuation of the conversion feature, $84,662 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,773 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,512, of regular interest, $880 of original issue discount, and $11,689 of derivative liability discount was expensed.
On or about May 17, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 12% per annum, with a maturity date of February 17, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the lowest bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $5,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0902 was $76,989 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $76,989 valuation of the conversion feature, $31,989 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On January 21, 2020, the May 17, 2019 note was assigned to another investor with the original terms of the note remaining unchanged.
During the period ended December 31, 2020, $3,025 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,512, of regular interest, $1,667 of original issue discount, and $15,000 of derivative liability discount was expensed.
On or about May 21, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $110,000, together with interest at the rate of 8% per annum, with a maturity date of November 21, 2019. The investor has the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the lowest bid price for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $5,000 as a fee which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0765 was $138,861 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $138,861 valuation of the conversion feature, $38,861 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between May 2020 and June 2020, the investor converted all of the outstanding principal and interest in the amount $110,000 of principal and $19,222 of accrued interest into 1,495,119 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $4,388, of regular interest, $2,826 of original issue discount, and $28,261 of derivative liability discount was expensed.
On or about June 11, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $70,000, together with guaranteed interest at the rate of 15% per annum with a six-month minimum, with a maturity date of September 11, 2019. The investor has the right if the note is defaulted to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price for the Company’s Common Stock during the preceding 30 trading day period prior to the Conversion Date. The Company paid $20,000 in original issue discount which is recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0631 was $122,694 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $122,694 valuation of the conversion feature, $72,694 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On September 25, 2019, a third-party institutional investor acquired the $70,000 note dated June 11, 2019, with the consent of the Company, paying the outstanding principal, accrued interest and prepayment penalty in the aggregate amount of $95,760. The Company then issued a replacement convertible promissory note payable to third-party purchaser for the principal sum of $95,760 with interest at 10% per annum, a maturity date of September 25, 2020, granting the purchaser the right at any time to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the average of the two lowest trading prices during the 20 trading days preceding the date of the note, or the average of the two lowest trading prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. This transaction was treated as an extinguishment of the original note and resulted in recognition a loss on extinguishment in the amount of $49,762.
The conversion feature of this replacement note represents an embedded derivative. A derivative liability with an intrinsic value of $0.04407 was $145,522 using a binomial pricing model and was calculated as a derivative liability discount to the Note. That amount is recorded as a new contra-note payable amount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the Note. Because of the derivative nature of the $145,522 valuation of the conversion feature, $49,762 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
Between January 2020 and May 2020, the investor converted all of the outstanding principal and interest in the amount $95,760 of principal and $5,644 of accrued interest into 705,850 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,447 of regular interest and $24,071 of derivative liability discount was expensed.
On or about July 1 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $112,500, together with interest at the rate of 12% per annum with a maturity date of December 25, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the average of the two lowest trading prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid fees of $122,500 which was recorded as a debt discount and being amortized over the life of the loan
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0696 was $182,517 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $182,517 valuation of the conversion feature, $82,517 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On April 1, 2020, the investor assigned $62,541 of principal and interest to another investor. Between April 2020 and May 2020, that investor converted all of the assigned principal into 840,024 post-split shares of common stock.
Between April 2020 and May 2020, the investor also converted the remaining $62,541 of principal and $2,551 of accrued interest into 761,862 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $3,403, of regular interest, $2,095 of original issue discount, and $16,758 of derivative liability discount was expensed.
On or about July 12 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12% per annum with a maturity date of April 12, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price (average of the two lowest closing bid prices) for the Company’s Common Stock during the preceding 25 trading day period prior to the Conversion Date. The Company paid $7,500 in original issue discount, fees of $2,750 and issued warrants valued at $27,911 all of which are recorded as a debt discount and being amortized over the life of the loan
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0416 was $91,496 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $91,496 valuation of the conversion feature, $54,656 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between January 2020 and June 2020, the investor converted the outstanding $75,000 of principal and $6,149 of accrued interest into 754,604 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $2,241, of regular interest, $13,049 of original issue discount, and $12,324 of derivative liability discount was expensed.
On or about August 13 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $225,000, together with interest at the rate of 10% per annum with a maturity date of February 13, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.08 and 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $22,500 in original issue discount and fees of $7,500 which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $479,670, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. As a result of this cap, $284,670 is recorded as an expense and reported as a loss on issuance of convertible debt.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0754 was $642,857 using a binomial pricing model and was calculated as a derivative liability discount to the note. Because the entire note now was fully discounted by the amounts above, the $642,857 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
On February 13, 2020, the note entered a maturity date default resulting in a default premium of $94,600 being added to the principal of the note and the interest rate increasing to 18%.
Between February 2020 and June 2020, the investor converted the outstanding $225,000 of principal, $94,600 of default premium and $27,656 of accrued interest into 2,943,441 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $5,750, of regular interest and $112,500 of original issue was expensed.
On or about August 29 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 8% per annum with a maturity date of August 28, 2020, which investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date. The Company paid $5,000 in original issue discount and fees of $2,500 which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.05368 was $84,403 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $84,403 valuation of the conversion feature, $36,903 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between March 2020 and May 2020, the investor converted the outstanding $55,000 of principal and $2,828 of accrued interest into 353,123 post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $1,124, of regular interest, $1,811 of original issue and $11,470 of derivative liability discount was expensed.
On or about November 12, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $59,400, together with interest at the rate of 12% per annum with a maturity date of November 12, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the average of the two lowest closing bid prices for the Company’s Common Stock during the 20 trading day period prior to the date of the note, or 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0483 was $125,504 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $125,504 valuation of the conversion feature, $75,504 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
Between May 2020 and June 2020, the investor converted the outstanding principal of $59,400 and accrued interest of $3,564 into 639,021 of post-split shares of common stock.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $970, of regular interest, $1,258 of original issue and $6,694 of derivative liability discount was expensed
On or about December 20, 2019, the Company issued a convertible promissory note to an institutional investor for the principal sum of $33,333, together with interest at the rate of 10% per annum with a maturity date of February 13, 2020. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 60% of the average of the two lowest closing bid prices for the Company’s Common Stock during the preceding 20 trading day period including the Conversion Date. The Company paid $8,333 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $98,000, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. As a result of this cap, $73,000 is recorded as an expense and reported as a loss on issuance of convertible debt.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.0179 was $29,833 using a binomial pricing model and was calculated as a derivative liability discount to the note. Because the entire note now was fully discounted by the amounts above, the $29,833 is recorded as an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended June 30, 2020, the Company paid this note in full.
During the period ended December 31, 2020, $0 of regular interest, $0 of original issue discount and $0 of derivative liability discount was expensed. During the period ended December 31, 2019, $102, of regular interest, $7,568 of original issue and $0 of derivative liability discount was expensed.
On or about January 17, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $50,000, together with interest at the rate of 10% per annum with a maturity date of October 11, 2020. The investor has the right at any time following 180 days of the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 50% of the average of the two lowest trading prices for the Company’s Common Stock during the preceding 30 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $4.94 was $247,000 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $247,000 valuation of the conversion feature, $197,000 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,592 of regular interest and $2,052 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about March 3, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $112,750, together with interest at the rate of 12% per annum, and a default interest amount of 24%, with a maturity date of January 11, 2021. The Company paid $12,750 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $32,214, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the average of the two lowest closing prices for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $3.64 was $271,345 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $271,345 valuation of the conversion feature, $203,560 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On September 15, 2020, the investor converted $55,193 of principal and $7,228 of accrued interest into 917,395 of post-split shares of common stock.
During the period ended December 31, 2020 the investor converted the remaining principal of $57,557, $670 of accrued interest and $1,500 in financing fee into 1,203,822 shares of common stock
During the period ended December 31, 2020, $244 of regular interest, $18,971 of original issue discount and $28,600 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 4, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $75,000, together with interest at the rate of 12% per annum, and a default interest amount of 18%, with a maturity date of June 4, 2021. The Company paid $2,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 42% of the lowest closing price for the Company’s Common Stock during the preceding 15 trading day period prior to the Conversion Date.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3637 was $201,137 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $201,137 valuation of the conversion feature, $128,137 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 11, 2020 the investor converted the outstanding principal of $75,000 and $4,512 of accrued interest into 806,413 shares of common stock.
During the period ended December 31, 2020, $1,603 of regular interest, $1,353 of original issue discount and $49,400 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 5, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $220,000, together with interest at the rate of 8% per annum, and a default interest amount of 18%, with a maturity date of June 5, 2021. The Company paid $30,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.30314 was $479,972 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $479,972 valuation of the conversion feature, $289,972 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 11, 2020 the investor converted principal of $40,000 into 404,040 shares of common stock.
During the period ended December 31, 2020, $4,261 of regular interest, $7,562 of original issue discount and $47,890 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 8, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $44,000, together with interest at the rate of 8% per annum, and a default interest amount of 24%, with a maturity date of June 10, 2021. The Company paid $6,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.29498 was $67,600 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $67,600 valuation of the conversion feature, $29,600 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 16, 2020, the Company signed a Standstill and Revival Agreement with this investor, pursuant to which the debt holder agrees to not tender any notices of conversion for a period of six (6) months from the date of the agreement. In consideration of the agreement, the company issued 20,000 shares of common stock valued at $4,340, and made a cash payment of $21,800. These amounts were recorded as financing fees.
During the period ended December 31, 2020, $900 of regular interest, $1,512 of original issue discount and $9,578 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about June 10, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $44,000, together with interest at the rate of 8% per annum, and a default interest amount of 24%, with a maturity date of June 10, 2021. The Company paid $6,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3603 was $82,569 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $82,569 valuation of the conversion feature, $44,569 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
On December 16, 2020 the investor converted the outstanding principal of $44,000 and $1,774 of accrued interest into 462,368 shares of common stock.
During the period ended December 31, 2020, $660 of regular interest, $4,136 of original issue discount and $26,196 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about July 1, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $173,500, together with interest at the rate of 12% per annum, and a default interest amount of 24%, with a maturity date of June 15, 2021. The Company paid $28,675 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued two warrants valued at $210,092, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lowest closing price during the previous 5-day period ending on the latest complete day prior to the date of the note or the Volume Weighted Average Price (“VWAP”) for the 5 trading days prior to the date of conversion.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.3116 was $168,946 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $168,946 valuation of the conversion feature, $168,946 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $5,321 of regular interest and $45,736 of original issue discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about July 6, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of up to $150,000, together with interest at the rate of 10% per annum, the first twelve months being guaranteed, and a default interest amount of 15%, with a maturity date of twelve months from the effective date of each tranche. The investor has the right at any time following the date of each tranche to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of the note and 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of conversion.
On or about July 6, 2020, the first tranche of the above convertible promissory note was received by the Company, with a maturity date of July 6, 2021. The Company paid $8,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued warrants valued at $27,083, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.2996 was $89,167 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $89,167 valuation of the conversion feature, $74,250 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $1,260 of regular interest, $8,723 of original issue discount and $3,709 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about August 28, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $110,000, together with interest at the rate of 10% per annum, and a default interest amount of 24%, with a maturity date of August 27, 2021. The Company paid $15,000 in original issue discount and fees which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued a warrant valued at $15,625, this amount is also recorded as a debt discount, but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at 60% of the lowest closing price during the previous 20-day period ending on the latest complete day prior to the date of the note.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.2085 was $155,957 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $155,957 valuation of the conversion feature, $76,582 is recorded as an expense and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,811 of regular interest, $7,740 of original issue discount and $20,062 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about April 1, 2020, the Company issued a promissory note to an institutional investor for the principal sum of $150,000, together with interest at the rate of 1.5% per month, subject to a fixed minimum of $2,250 per month. The lender was also granted 4% of collections received by the Company, from which interest would be paid first and any remaining amount would be applied to the outstanding principal.
On or about June 1, 2020 the above promissory note was amended to increase the outstanding principal to $300,000, and the fixed minimum was increased to $4,500.
On or about September 21, 2020, the above promissory note was amended, restated and consolidated into a convertible debt note in the amount of $600,000, with a maturity date of March 31, 2022. On the first day of each month a fixed minimum interest payment of $9000 is due. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at $0.30 per share.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $.0751 was $132,388 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable.
During the period ended December 31, 2020, $4,500 of regular interest, $27,000 of original issue discount and $22,025 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about October 21, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 10% per annum, with a maturity date of June 16, 2021. The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 70% multiplied by the Market Price (representing a discount rate of 30%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $5,000 in original issue discount and $3,500 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued 50,000 shares of common stock valued at $11,000, which was also recorded as a debt discount and is being amortized of the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1883 was $192,143 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $192,143 valuation of the conversion feature, $156,593 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $2,983 of regular interest, $5,817 of original issue discount and $10,605 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about October 22, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $55,000, together with interest at the rate of 12% per annum, with a maturity date of October 21, 2021. The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $5,000 in original issue discount and $3,500 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1951 was $232,262 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $232,262 valuation of the conversion feature, $185,762 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $1,266 of regular interest, $1,635 of original issue discount and $8,942 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019.
On or about November 10, 2020, the Company issued a convertible promissory note to an institutional investor for the principal sum of $116,600, together with interest at the rate of 10% per annum, with a maturity date of August 10, 2021. A lump-sum 10% interest payment was immediately due on the issued date and was added to the principal balance and payable on the maturity date. The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company’s Common Stock during the preceding 20 trading day period preceding the Conversion Date. The Company paid $11,660 in original issue discount and $4,940 as a fee both of which are recorded as a debt discount and being amortized over the life of the loan. Additionally, the Company issued 114,155 shares of common stock valued at $21,689, which was also recorded as a debt discount and is being amortized of the life of the loan.
The conversion feature of the note represents an embedded derivative. A derivative liability with an intrinsic value of $0.1538 was $163,028 using a binomial pricing model and was calculated as a derivative liability discount to the note. That amount is recorded as a new contra-note payable amount (similar to the recorded OID and transaction costs), but only for an amount not in excess of and thus capped by the otherwise undiscounted amount of the note payable. Because of the derivative nature of the $163,028 valuation of the conversion feature, $84,717 is recorded was an expense in the current period and reported as a loss on issuance of convertible debt.
During the period ended December 31, 2020, $13,477 of regular interest, $7,153 of original issue discount and $14,630 of derivative liability discount was expensed. There was no corresponding expense during the period ended December 31, 2019. |
Common and Preferred Stock |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common and Preferred Stock | NOTE 8 – COMMON AND PREFERRED STOCK
On May 13, 2019, the Company filed a Definitive Information Statement on Schedule 14 C for the purpose of increasing the authorized shares of common stock, par value $0.001 (“Common Stock”) from 100,000,000 shares to 900,000,000 shares of Common Stock.
Preferred Stock
On March 21, 2019, the Company, while under the control of former CEO, Chairman and principal shareholder, Sheldon Karasik, filed a Certificate of Designation amending the Articles of Incorporation and designating the rights and restrictions of one (1) share of newly authorized Series B Super Voting Preferred Stock, par value $0.10 per share (the “Series B Preferred Stock”), pursuant to resolutions approved by the Board of Directors (the “Board”) on November 5, 2018. On March 21, 2019, the Company issued to Sheldon Karasik, the Chief Executive Officer, President and Chairman of the Board, the one (1) share of Series B Preferred Stock for $0.16, which price was based on the closing price of the Company’s Common Stock of $0.16 as of November 5, 2018, the date of the issuance, which was approved by the Company’s then Board. Sheldon Karasik, as the holder of the Series B Preferred Stock, was entitled to vote together with the holders of the Company’s Common Stock upon all matters that may be submitted to holders of Common Stock for a vote, and on all such matters, the share of Series Voting Preferred Stock shall be entitled to that number of votes equal to 51% of the total number of votes that all issued and outstanding shares of Common Stock and all other securities of the Company are entitled to, as of any such date of determination, on a fully diluted basis. The Company filed the Certificate of Designation with the Secretary of State of Idaho on March 21, 2019. In connection with the closing of the SEAs and the MBO Agreement, Mr. Karasik transferred and assigned the Series B Preferred Stock to Pat Dileo, the Company’s newly appointed CEO and Chairman.
On April 2, 2019, the Company filed two Certificates of Designation amending the Articles of Incorporation and the Certificates of Designation of the rights and restrictions of 400,000 shares of Series C Convertible Preferred Stock par value $0.10 and 400,000 shares of Series D Convertible Preferred Stock, which were originally issued pursuant to two separate Share Exchange Agreements, see Note 5.
On April 8, 2019, the Company issued 18,182 shares of Series E Convertible Preferred Stock (“Series E Preferred”) to an institutional investor in consideration for funding the $100,000 payment made to Aurum pursuant to the MBO Agreement..
During the quarter ended September 30, 2020, a total of 2,080 shares of the Series C Preferred Stock were converted into 950,000 shares of common stock.
During the quarter ended December 31, 2020, 3,275 shares of Series C Preferred Stock were converted into 2,000,000 shares of common stock.
On April 8, 2019, the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 25,000 shares of Series E Convertible Preferred Stock, par value $0.10. On March 9, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 20,750 shares of Series F Convertible Preferred Stock, par value $0.10. The shares were issued to an institutional investor.
During the period ended March 31, 2020, 50 shares of Series F Preferred Stock were converted into 43,750 shares of common stock.
During the period ended June 30, 2020, 11,870 shares of Series F Preferred Stock were converted into 3,217,500 shares of common stock.
During the period ended September 30, 2020, 5,430 of the outstanding shares of Series F Preferred Stock were converted into 1,420,000 shares of common stock.
On October 2, 2020, the 3,400 remaining outstanding shares of Series F Preferred Stock was converted into 881,250 shares of common stock.
On April 27, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 2,000,000 shares of 13% Series G Cumulative Redeemable Perpetual Preferred Stock, par value $0.10 and a stated value of $25 per share. To date, no shares of the Series G Cumulative Redeemable Perpetual Preferred Stock have been issued or are outstanding.
On April 27, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designation the rights and restrictions of 50,000 shares of Series M Convertible Preferred Stock, par value $0.10.
On May 28, 2020, the Company’s Board of Directors approved the execution of consulting services agreements with six unrelated persons/entities, none of whom were affiliates of the Company, pursuant to which the Company agreed to the issuance of 11,500 shares of a Series M Convertible Preferred Stock. Each share of Series M Convertible Preferred Stock is convertible into 50 shares of Common Stock.
During the quarter ended September 30, 2020, the Company issued 11,500 shares of Series M Preferred Shares to consultants for services valued at $691,214. One shareholder converted 1,500 shares into 75,000 shares of common stock.
During the quarter ended December 31, 2020 the Company issued 4,500 shares of Series M Preferred Shares for 225,000 shares of common shares that had previously been disclosed as “shares to be issued”.
On July 2, 2020, the Company filed a Certificate of Designation amending the Articles of Incorporation and designating the rights and restrictions of 2,851,318 shares of Series A Convertible Preferred Stock, par value $0.10. The shares were issued in exchange for an outstanding warrant.
During the quarter ended September 30, 2020, 950,000 shares of Series A Preferred Stock were converted into 950,000 shares of common stock.
On August 28, 2020, the Company filed a Certificates of Designation amending the Articles of Incorporation and designating the rights and restrictions of 5,000 shares of Series H Convertible Preferred stock, par value $0.10 and a stated value of $10. The shares were issued for cash of $25,000.
On September 28, 2020, the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 1,000,000 shares of Series O 7% Redeemable Cumulative Preferred Stock, par value $0.10 and a stated value of $12.50. None of these shares have been issued.
On November 20, 2020 the Company filed a Certificates of Designation amending the Articles of Incorporation and designation the rights and restrictions of 100,000 shares of Series N Convertible Preferred Stock, par value $0.10.
On November 27, 2020 the Company issued 10,300 of Series N Preferred Stock for cash of $103,000 and paid $3,000 in fees related to the issuance.
Common Stock
On February 23, 2020, the Company implemented a 1 for 100 reverse split of its outstanding common stock (the “Reverse Split”).
During the three-month period ended December 31, 2019, the Company authorized for issuance 66,666 shares of common stock valued at $2,158 for investor relations, these are disclosed on the balance sheet as shares to be issued.
On December 5, 2019, the Company issued 7,819 shares of common stock for the conversion of principal of $7,000 and accrued interest of $460 at a conversion price of $0.009541.
During the three-month period ended March 31, 2020, the Company issued 5,000 shares of stock for services and recorded an additional 5,000 shares as “to be issued” for a total value of $40,000; 130,094 shares of common stock for the conversion of principal of $68,287, accrued interest of $13,342 and financing fees of $1,750; 43,750 shares of common stock for the conversion of 50 shares of Series F Preferred Stock
During the three-month period ended June 30, 2020, the Company issued 8,970,724 shares of common stock for the conversion of convertible debt; 1,074,302 shares of common stock for conversion of warrants; 3,217,500 shares of common stock for conversion of 11,870 shares of Series F Preferred Stock and 200,000 shares for services valued at $77,500
During the three-month period ended September 30, 2020, the Company issued 2,267,183 shares of common stock for the conversion of convertible debt valued at $203,180; 3,395,000 shares of common stock for conversion of preferred stock (see above); and 10,000 shares of common stock for services that had previously been recorded as “stock to be issued” Additionally, 750,000 shares were recorded as stock to be issued for services in the amount of $255,000.
During the three-month period ended December 31, 2020, the Company issued 5,276,643 shares of common stock for the conversion of convertible debt valued at $321,015; 164,155 shares of common stock for the issuance of convertible debt valued at $32,688. The $32,688 was recorded as debt discount and will be amortized over the life of the notes; 20,000 shares of common stock for financing fees valued at $4,340; 2,881,250 for the conversion of preferred stock (see above); and 2,199,073 for conversion of warrants.
The following warrants were outstanding at December 31, 2020:
The following warrants were outstanding at December 31, 2019:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Related Party Transactions [Abstract] | |
| Related Party Transactions | NOTE 9 – RELATED PARTY TRANSACTIONS
During the year ended September 30, 2017 the Company issued two notes payable to Premium Exploration Mining in the amount of $35,000 and $15,000, each having an interest rate of 5%, the balance of principal and interest at December 31, 2020 and September 30, 2019 was $65,235 and 58,772, respectively. The Company and Premium Exploration Mining had directors in common at the time of the transaction.
On March 21, 2019, we filed a Certificate of Designation amending our Articles of Incorporation and designating the rights and restrictions of one (1) share of our Series B Super Voting Preferred Stock, par value $0.10 per share (the “Series B Preferred Stock”), pursuant to resolutions approved by our Board of Directors (the “Board”) on November 5, 2018. On March 21, 2019, we issued to Sheldon Karasik, who was then our Chief Executive Officer, President and Chairman, the one (1) share of our Series B Preferred Stock in exchange for $0.16, which price was based on the closing price of our Common Stock as of November 5, 2018, the date the issuance was approved by our Board. Sheldon Karasik, as the holder of our Series B Preferred Stock, is entitled to vote together with the holders of our Common Stock upon all matters that may be submitted to holders of our Common Stock for a vote, and on all such matters, the share of Series Voting Preferred Stock shall be entitled to that number of votes equal to 51% of the total number of votes that all issued and outstanding shares of Common Stock and all other securities of the Company are entitled to, as of any such date of determination, on a fully diluted basis. The Company filed the Certificate of Designation with the Secretary of State of Idaho on March 21, 2019. On or about April 16, 2019, in connection with the closing of the Share Exchange Agreements between the Company and NuAxess and PR345, n/k/a OpenAxess, Sheldon Karasik sold, transferred and assigned his one (1) share of Series B Preferred Stock to Pat Dileo, the Company’s new Chief Executive Officer and Chairman. |
Income Taxes |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||
| Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||
| Income Taxes | NOTE 10 – INCOME TAXES
Topic 740 in the Accounting Standards Codification (ASC 740) prescribes recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. At December31, 2018 the Company had taken no tax positions that would require disclosure under ASC 740.
The Company files income tax returns in the U.S. federal jurisdiction and the State of Idaho. The Company is currently in arrears in filing their federal and state tax returns, both jurisdictions statute of limitations of three years does not begin until the tax returns are filed.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amount used for income tax purposes.
Significant components of the deferred tax assets at an anticipated tax rate 21% for the period ended December 31, 2020 and September 30, 2019 are as follows:
At December 31, 2020 and September 30, 2020, the Company has net operating loss carryforwards of approximately $17,088,440 and $16,910,125 which will begin to expire in the year 2031. The change in the allowance account from September 30, 2020 to December 31, 2020 was $37,447.
On December 22, 2017 H.R. 1, originally known as the Tax Cuts and Jobs Act, (the “Tax Act”) was enacted. Among the significant changes to the U.S. Internal Revenue Code, the Tax Act lowered the U.S. federal corporate income tax rate (“Federal Tax Rate”) from 35% to 21% effective January 1, 2018. The Company will compute its income tax expense for the December 31, 2017 fiscal year using a Federal Tax Rate of 21%. The remeasurement of the deferred tax assets resulted in a $68,010 reduction in tax assets to $885,961 from an estimate of $953,971 that the assets would have been using a 35% effective tax rate. |
|||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events |
3 Months Ended |
|---|---|
Dec. 31, 2020 | |
| Subsequent Events [Abstract] | |
| Subsequent Events | NOTE 11 – SUBSEQUENT EVENTS
On January 8, 2021, the Company issued 150,000 shares of common stock for the conversion of 182 shares of Series C Preferred Stock.
On January 14, 2021 the Company issued 1,200,000 shares of common stock for the conversion of 1,456 shares of Series C Preferred Stock.
On January 20, 2021, the Company issued 1,300,000 shares of common stock for the conversion of $30,000 of convertible debt principal.
On January 28, 2021, the Company authorized and approved the issuance of 750,000 shares of common stock in connection with the conversion by an accredited investor of $30,000 of convertible debt principal +
On January 29, 2021, the Company issued 75,000 shares of common stock for the conversion of 1,500 shares of Series M Preferred Stock.
On February 2, 2021, the Company issued 225,000 shares of common stock for the conversion of 4,500 shares of Series M Preferred Stock.
On February 3, 2021, the Company issued 200,000 shares of common stock to a consultant for services valued at $30,000
On February 10, 2021, the Company issued 2,000,000 shares of common stock for the conversion of shares of Series E Convertible Preferred Stock.
On February 27, 2021, the Company issued 16,902 of Series E preferred shares. |
Summary of Significant Accounting Policies (Policies) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fair Value of Financial Instruments | Fair Value of Financial Instruments
The Company’s financial instruments as defined by ASC 825-10-50, include cash, receivables, accounts payable and accrued expenses. All instruments are accounted for on a historical cost basis, which, due to the short maturity of these financial instruments, approximates fair value at September 30, 2020 and December 31, 2020.
The standards under ASC 820 defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements. FASB ASC 820 establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:
Level 1. Observable inputs such as quoted prices in active markets;
Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level 3. Unobservable inputs in which there is little of no market data, which require the reporting entity to develop its own assumptions.
The Company has convertible debt of $939,031 measured at fair value at December 31, 2020.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Going Concern | Going Concern
As shown in the accompanying financial statements, the Company has incurred cumulative operating losses since inception. As of December 31, 2020, the Company has limited financial resources with which to achieve its objectives and attain profitability and positive cash flows from operations. As shown in the accompanying balance sheets and statements of operations, the Company has an accumulated deficit of $17,088,442. The Company’s working capital deficit is $4,033,151.
Achievement of the Company’s objectives will depend on its ability to obtain additional financing, to generate revenue from current and planned business operations, and to effectively operating and capital costs.
The Company plans to fund the operations of its two wholly owned subsidiaries, NuAxess and PR345, by potential sales of its common stock and/or by issuing debt securities to institutional investors. However, there is no assurance that the Company will be able to achieve these objectives, therefore substantial doubt about its ability to continue as a going concern exists. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for Taxes | Provision for Taxes
Income taxes are provided based upon the liability method of accounting pursuant to ASC 740-10-25 Income Taxes – Recognition. Under the approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at each year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the “more likely than not” standard imposed by ASC 740-10-25-5 to allow recognition of such an asset. See Note 8. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Recognition | Revenue Recognition
Sales revenues are generally recognized in accordance with the SAB 104 Public Company Guidance, when an agreement exists and price is determinable, the services are rendered, net of discounts, returns and allowance and collectability is reasonably assured. We are often entitled to bill our customers and receive payment from our customers in advance of recognizing the revenue. In the instances in which we have received payment from our customers in advance of recognizing revenue, we include the amounts in deferred or unearned revenue on our consolidated balance sheet. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Significant Accounting Policies (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Derivative Liability |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Common and Preferred Stock (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Summary of Warrants Outstanding | The following warrants were outstanding at December 31, 2020:
The following warrants were outstanding at December 31, 2019:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income Taxes (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||
| Income Tax Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||
| Summary of Deferred Tax Assets | Significant components of the deferred tax assets at an anticipated tax rate 21% for the period ended December 31, 2020 and September 30, 2019 are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||
Summary of Significant Accounting Policies (Details Narrative) - USD ($) |
Dec. 31, 2020 |
Sep. 30, 2020 |
|---|---|---|
| Accounting Policies [Abstract] | ||
| Convertible debt | $ 939,031 | |
| Accumulated deficit | (17,088,442) | $ (16,910,125) |
| Working capital deficit | $ 4,033,151 |
Summary of Significant Accounting Policies - Schedule of Derivative Liability (Details) - USD ($) |
Dec. 31, 2020 |
Sep. 30, 2020 |
|---|---|---|
| Derivative Liabilities | $ 1,986,702 | $ 3,763,090 |
| Total derivative liability | ||
| Quoted Prices in Active Markets for Identical Assets [Member] | Fair Value, Inputs, Level 1 [Member] | ||
| Derivative Liabilities | ||
| Total derivative liability | ||
| Significant Other Observable Inputs [Member] | Fair Value, Inputs, Level 2 [Member] | ||
| Derivative Liabilities | ||
| Total derivative liability | ||
| Significant Unobservable Inputs [Member] | Fair Value, Inputs, Level 3 [Member] | ||
| Derivative Liabilities | 1,986,702 | |
| Total derivative liability | $ 1,986,702 |
Former Mining Operations (Details Narrative) - MBO Agreement [Member] - USD ($) |
Sep. 15, 2019 |
Apr. 24, 2019 |
Sep. 14, 2019 |
|---|---|---|---|
| MMMM Mining Subsidiaries [Member] | |||
| Equity interest in subsidiary sold, percentage | 6.00% | ||
| Equity method investment, ownership percentage | 19.00% | 25.00% | 25.00% |
| Proceeds from divestiture of businesses | $ 2,000 | ||
| Aurum, LLC [Member] | |||
| Equity interest in subsidiary sold, percentage | 75.00% | ||
| Proceeds from sale of equity interest | $ 10 |
Equity Purchase Agreement (Details Narrative) - USD ($) |
3 Months Ended | ||||||
|---|---|---|---|---|---|---|---|
Oct. 02, 2018 |
Dec. 31, 2019 |
Dec. 31, 2020 |
Sep. 30, 2020 |
May 13, 2019 |
Nov. 05, 2018 |
Oct. 01, 2018 |
|
| Common stock, par value | $ 0.001 | $ 0.001 | $ 0.001 | $ 0.16 | |||
| Stock issued during period, value, new issues | $ 2,158 | ||||||
| Common Stock [Member] | |||||||
| Common stock, par value | $ 0.001 | ||||||
| Stock issued during period, value, new issues | $ (2) | ||||||
| Stock issued during period, shares, new issues | (2,000) | ||||||
| Equity Purchase Agreement [Member] | Common Stock [Member] | |||||||
| Common stock, par value | $ 0.001 | ||||||
| Stock issued during period, value, new issues | $ 5,000,000 | ||||||
| Stock issued during period, shares, new issues | 8,000,000 | ||||||
| Stock issued during period, shares, as commitment fee | 1,428,571 |
Acquisition of Wholly Owned Subsidiaries (Details Narrative) - USD ($) |
Apr. 24, 2019 |
Dec. 31, 2020 |
Sep. 30, 2020 |
|---|---|---|---|
| Preferred stock, par value | $ .10 | $ .10 | |
| Share Exchange Agreements [Member] | |||
| Transaction value | $ 80,000 | ||
| Loss on acquisition value | $ 76,900 | ||
| Share Exchange Agreements [Member] | Series C and D Convertible Preferred Stock [Member] | |||
| Preferred stock, par value | $ 0.10 | ||
| Beneficial ownership limitations percentage | 4.99% | ||
| Share Exchange Agreements [Member] | Capital Stock [Member] | |||
| Business acquisition percentage | 100.00% |
Share Exchange and Assignment Agreement (Details Narrative) - USD ($) |
3 Months Ended | ||
|---|---|---|---|
Apr. 24, 2019 |
Apr. 16, 2019 |
Dec. 31, 2020 |
|
| Gain (loss) on disposal of subsidiary | $ 403,327 | ||
| MBO Agreement [Member] | Aurum, LLC [Member] | |||
| Equity interest in subsidiary sold, percentage | 75.00% | ||
| Proceeds from sale of equity interest | $ 10 | ||
| Payment for sale of equity interest | $ 100,000 | ||
| Percentage of shares in equity financing | 20.00% | ||
| Assumed liabilities | $ 96,673 | ||
| MBO Agreement [Member] | Aurum, LLC [Member] | Series E Convertible Preferred Stock [Member] | |||
| Business acquisition, equity interest shares issued | 18,182 |
Convertible Debt (Details Narrative) |
1 Months Ended | 2 Months Ended | 3 Months Ended | 5 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dec. 16, 2020
USD ($)
shares
|
Dec. 11, 2020
USD ($)
shares
|
Nov. 10, 2020
USD ($)
Trading / d
$ / shares
shares
|
Oct. 22, 2020
USD ($)
Trading / d
$ / shares
|
Oct. 21, 2020
USD ($)
Trading / d
$ / shares
shares
|
Sep. 21, 2020
USD ($)
$ / shares
|
Sep. 15, 2020
USD ($)
shares
|
Sep. 02, 2020
USD ($)
|
Aug. 28, 2020
USD ($)
Trading / d
$ / shares
|
Jul. 06, 2020
USD ($)
$ / shares
|
Jul. 02, 2020
USD ($)
Trading / d
$ / shares
|
Jun. 10, 2020
USD ($)
Trading / d
$ / shares
|
Jun. 08, 2020
USD ($)
Trading / d
$ / shares
|
Jun. 05, 2020
USD ($)
Trading / d
$ / shares
|
Jun. 04, 2020
USD ($)
Trading / d
$ / shares
|
Jun. 02, 2020
USD ($)
|
Apr. 02, 2020
USD ($)
|
Mar. 03, 2020
USD ($)
Trading / d
$ / shares
|
Jan. 17, 2020
USD ($)
Trading / d
$ / shares
|
Dec. 20, 2019
USD ($)
Trading / d
$ / shares
|
Nov. 12, 2019
USD ($)
Trading / d
$ / shares
|
Oct. 02, 2019
USD ($)
Trading / d
$ / shares
|
Sep. 25, 2019
USD ($)
Trading / d
$ / shares
|
Aug. 29, 2019
USD ($)
Trading / d
$ / shares
|
Aug. 13, 2019
USD ($)
Trading / d
$ / shares
|
Jul. 12, 2019
USD ($)
Trading / d
$ / shares
|
Jul. 02, 2019
USD ($)
Trading / d
$ / shares
|
Jun. 11, 2019
USD ($)
Trading / d
$ / shares
|
May 21, 2019
USD ($)
Trading / d
$ / shares
|
May 07, 2019
USD ($)
Trading / d
$ / shares
|
Apr. 29, 2019
USD ($)
Trading / d
$ / shares
|
Apr. 25, 2019
USD ($)
Trading / d
$ / shares
|
Nov. 27, 2018
USD ($)
Trading / d
$ / shares
|
Dec. 31, 2020
USD ($)
shares
|
Jun. 30, 2020
USD ($)
shares
|
May 31, 2020
USD ($)
shares
|
Dec. 31, 2020
USD ($)
shares
|
May 31, 2020
USD ($)
shares
|
Dec. 31, 2019
USD ($)
|
Jun. 30, 2020
USD ($)
shares
|
May 31, 2020
USD ($)
shares
|
Jun. 30, 2020
USD ($)
shares
|
May 17, 2020
USD ($)
Trading / d
|
Feb. 13, 2020
USD ($)
|
Dec. 05, 2019
$ / shares
|
May 17, 2019
USD ($)
$ / shares
|
|
| Convertible debt | $ 939,031 | $ 939,031 | ||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | 421,381 | $ 361,790 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 529,673 | 397,106 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 0.009541 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during the period, value | 2,158 | |||||||||||||||||||||||||||||||||||||||||||||
| Note Modification Agreement [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 4,322 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 91,993 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 3,751 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 32,993 | ||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 63,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Nov. 27, 2019 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The Note was convertible at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into shares of Common Stock at a Variable Conversion Price, which is equal to 58% multiplied by the Market Price defined as the average of the lowest two (2) Trading Prices for the Company's Common Stock during the preceding 15 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 58.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 15 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1770 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 131,158 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 71,158 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note [Member] | Accredited Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 96,816 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Nov. 27, 2019 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1775 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 292,344 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 195,528 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | 29,943 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 1,471 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | $ 26,425 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 96,000 | 96,000 | ||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 2,400,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note One [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 94,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Sep. 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the lowest closing bid price for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.04487 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 210,363 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 116,363 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 2,344 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 23,436 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Note One [Member] | Note Modification Agreement [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 96,816 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | 20,403 | |||||||||||||||||||||||||||||||||||||||||||||
| Note Two [Member] | Note Modification Agreement [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 94,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 8,627 | |||||||||||||||||||||||||||||||||||||||||||||
| New Long-term Note [Member] | Note Modification Agreement [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Dec. 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 250,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Two [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 75,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Apr. 25, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor had the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the average of the lowest two Trading Prices for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 58.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1062 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 139,348 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 69,348 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 1,250 | 0 | 1,257 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 2,209 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 17,596 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 42.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 75,000 | $ 75,000 | $ 75,000 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 10,580 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 615,293 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Three [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 66,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Apr. 29, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price (representing a discount rate of 42%), in which Market Price is the average of the lowest two Trading Prices for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 58.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1510 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 175,334 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 118,334 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 6,000 | 0 | 2,262 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 3,993 | 1,996 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 14,328 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 42.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Four [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 50,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | May 07, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor had the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the lowest two Trading Prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1607 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 131,162 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 84,662 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | 880 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 2,773 | 1,512 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 11,689 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 40.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Five [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 50,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Feb. 17, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 58% multiplied by the Market Price, representing a discount rate of 42%, in which Market Price is the lowest bid price for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 58.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 5,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0902 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 76,989 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 31,989 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | 1,667 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 3,025 | 1,512 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 42.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Six [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 110,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Nov. 21, 2019 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time during the period beginning 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the lowest bid price for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 5,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0765 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 138,861 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 38,861 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | 2,826 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 4,388 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 28,261 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 40.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 110,000 | 110,000 | $ 110,000 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 19,222 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 1,495,119 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Seven [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 70,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 15.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Sep. 11, 2019 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right if the note is defaulted to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price for the Company's Common Stock during the preceding 30 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 30 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 20,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0631 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 122,694 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 72,694 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Eight [Member] | Investor [Member] | Third Party [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 95,760 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Sep. 25, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The purchaser the right at any time to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the average of the two lowest trading prices during the 20 trading days preceding the date of the note, or the average of the two lowest trading prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.04407 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 145,522 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 49,762 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | $ 49,762 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 2,447 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 24,071 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 70,000 | $ 95,760 | $ 95,760 | $ 95,760 | ||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 5,644 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 705,850 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Nine [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 112,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Dec. 25, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | Investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% multiplied by the Market Price, representing a discount rate of 40%, in which Market Price is the average of the two lowest trading prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 122,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0696 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 182,517 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 82,517 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | 2,095 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 3,403 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 16,758 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 40.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 62,541 | 62,541 | $ 62,541 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 2,551 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 761,862 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Nine [Member] | Another Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 62,541 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 840,024 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Ten [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 75,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Apr. 12, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | Investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 50% multiplied by the Market Price, representing a discount rate of 50%, in which Market Price is the lowest trading price (average of the two lowest closing bid prices) for the Company's Common Stock during the preceding 25 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 25 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 2,750 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0416 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 91,496 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 54,656 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 7,500 | 0 | 13,049 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 2,241 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 12,324 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 75,000 | 75,000 | 75,000 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 6,149 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 754,604 | |||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 27,911 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Eleven [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 225,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Feb. 13, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | Investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.08 and 60% of the average of the two lowest closing bid prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 7,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0754 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 642,857 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 642,857 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 22,500 | 0 | 112,500 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 5,750 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 225,000 | 225,000 | $ 225,000 | $ 94,600 | ||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 27,656 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 18.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 2,943,441 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 0.08 | |||||||||||||||||||||||||||||||||||||||||||||
| Default premium | 94,600 | $ 94,600 | 94,600 | |||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Eleven [Member] | Investor [Member] | Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 284,670 | |||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 479,670 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twelve [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 55,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Aug. 28, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | Investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is 60% of the average of the two lowest closing bid prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 2,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.05368 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 84,403 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 36,903 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 5,000 | 0 | 1,811 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 1,124 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 11,470 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 55,000 | 55,000 | $ 55,000 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 2,828 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 353,123 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Thirteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 59,400 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Nov. 12, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lesser of 60% multiplied by the Market Price (representing a discount rate of 50%), in which Market Price is the average of the two lowest closing bid prices for the Company's Common Stock during the 20 trading day period prior to the date of the note, or 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the average of the two lowest closing bid prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0483 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 125,504 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | $ 75,504 | 0 | 1,258 | |||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 970 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 6,694 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument discount rate | 40.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 59,400 | $ 59,400 | $ 59,400 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 3,564 | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 639,021 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Fourteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 33,333 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Feb. 13, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 60% of the average of the two lowest closing bid prices for the Company's Common Stock during the preceding 20 trading day period including the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0179 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 29,833 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 29,833 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 0 | 7,568 | ||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 8,333 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 0 | 102 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 0.02 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Fourteen [Member] | Investor [Member] | Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 73,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 98,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Fifteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 50,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Oct. 11, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following 180 days of the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal to the lower of $0.02 and 50% of the average of the two lowest trading prices for the Company's Common Stock during the preceding 30 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 50.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 30 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 4.94 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 247,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | $ 197,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 2,592 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 2,052 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Sixteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 112,750 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jan. 11, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the average of the two lowest closing prices for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 1,500 | 1,500 | ||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 3.64 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 271,345 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 203,560 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 18,971 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 12,750 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 244 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 28,600 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 55,193 | $ 57,557 | 57,557 | |||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 7,228 | $ 670 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 24.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Post-split shares of common stock. | shares | 917,395 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 1,203,822 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Sixteen [Member] | Investor [Member] | Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 32,214 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Seventeen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 75,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 04, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 42% of the lowest closing price for the Company's Common Stock during the preceding 15 trading day period prior to the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 42.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 15 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.3637 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 201,137 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 128,137 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 201,137 | $ 1,353 | ||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 2,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 1,603 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 49,400 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 75,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 4,512 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 18.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 806,413 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Eighteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 220,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 05, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.30314 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 479,972 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 289,972 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 7,562 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 30,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 4,261 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 47,890 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 40,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 18.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 1.00 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 404,040 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Nineteen [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 44,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 10, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.29498 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 67,600 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 29,600 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 1,512 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 6,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 900 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 9,578 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 24.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 1.00 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Nineteen [Member] | Investor [Member] | Standstill and Revival Agreement [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | This investor, pursuant to which the debt holder agrees to not tender any notices of conversion for a period of six (6) months from the date of the agreement. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 21,800 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during the period, value | $ 4,340 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 44,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 8.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 10, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at a Variable Conversion Price which is equal 60% of the of the lowest closing price for the Company's Common Stock during the preceding 20 trading day period prior to the Conversion Date, or $1.00. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.3603 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 82,569 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 44,569 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 4,136 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 6,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 660 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 26,196 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | 44,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, accrued interest | $ 1,774 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 24.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, convertible, conversion price | $ / shares | $ 1.00 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 462,368 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty One [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 173,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 15, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lowest closing price during the previous 5-day period ending on the latest complete day prior to the date of the note or the Volume Weighted Average Price ("VWAP") for the 5 trading days prior to the date of conversion. | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 5 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.3116 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 168,946 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 168,946 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 5,321 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 28,675 | 45,736 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 24.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty One [Member] | Investor [Member] | Two Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 210,092 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Two [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jul. 06, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of each tranche to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of the note and 60% of the lesser of the lowest traded price or lowest closing bid price during the previous twenty five day period prior to the date of conversion. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.2996 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 89,167 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 74,250 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 8,723 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 8,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 1,260 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 3,709 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 15.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, maturity date description | The first twelve months being guaranteed, and a default interest amount of 15%, with a maturity date of twelve months from the effective date of each tranche. | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Two [Member] | Investor [Member] | Maximum [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 150,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Two [Member] | Investor [Member] | Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 27,083 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Three [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 110,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Aug. 27, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at 60% of the lowest closing price during the previous 20-day period ending on the latest complete day prior to the date of the note. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.2085 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 155,957 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 76,582 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 7,740 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 15,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 2,811 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 20,062 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 24.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Three [Member] | Investor [Member] | Warrant [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Warrants value | $ 15,625 | |||||||||||||||||||||||||||||||||||||||||||||
| Promissory Note [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, face amount | $ 300,000 | $ 150,000 | ||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, interest rate | 1.50% | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, fixed minimum | $ 2,250 | |||||||||||||||||||||||||||||||||||||||||||||
| Promissory Note [Member] | Investor [Member] | Maximum [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, fixed minimum | $ 4,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Promissory Note [Member] | Investor [Member] | Lender [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, description | The lender was also granted 4% of collections received by the Company, from which interest would be paid first and any remaining amount would be applied to the outstanding principal. | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Debt Note [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 600,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Mar. 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at $0.30 per share. | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.0751 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 132,388 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 27,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 4,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 22,025 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument, fixed minimum | $ 9,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Share issued price per share | $ / shares | $ 0.30 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Four [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 55,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Jun. 16, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 70% multiplied by the Market Price (representing a discount rate of 30%), in which Market Price is the lowest closing price for the Company's Common Stock during the preceding 20 trading day period preceding the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 70.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1883 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 192,143 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 156,593 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 5,817 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 5,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 2,983 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 10,605 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during the period, value | $ 11,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Five [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 55,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 12.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Oct. 21, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right after 180 days following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the lower of $0.20 or the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company's Common Stock during the preceding 20 trading day period preceding the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 3,500 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1951 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 232,262 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 185,762 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 1,635 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | $ 5,000 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 1,266 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | 8,942 | |||||||||||||||||||||||||||||||||||||||||||||
| Convertible Promissory Note Twenty Six [Member] | Investor [Member] | ||||||||||||||||||||||||||||||||||||||||||||||
| Convertible debt | $ 116,600 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest rate | 10.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Maturity date | Aug. 10, 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion description | The investor has the right at any time following the date of the Note to convert all or any part of the outstanding and unpaid principal amount of the Note into fully paid and non-assessable shares of Common Stock at the Variable Conversion Price which is equal to 60% multiplied by the Market Price (representing a discount rate of 40%), in which Market Price is the lowest closing price for the Company's Common Stock during the preceding 20 trading day period preceding the Conversion Date. | |||||||||||||||||||||||||||||||||||||||||||||
| Debt conversion converted instrument rate | 60.00% | |||||||||||||||||||||||||||||||||||||||||||||
| Trading day | Trading / d | 20 | |||||||||||||||||||||||||||||||||||||||||||||
| Debt instrument fee | $ 4,940 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability intrinsic value | $ / shares | $ 0.1538 | |||||||||||||||||||||||||||||||||||||||||||||
| Beneficial conversion feature | $ 163,028 | |||||||||||||||||||||||||||||||||||||||||||||
| Loss on issuance of convertible debt | 84,717 | |||||||||||||||||||||||||||||||||||||||||||||
| Original issue discount debt | 7,153 | |||||||||||||||||||||||||||||||||||||||||||||
| Amortization of debt discount | 11,660 | |||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 13,477 | |||||||||||||||||||||||||||||||||||||||||||||
| Derivative liability debt discount | $ 14,630 | |||||||||||||||||||||||||||||||||||||||||||||
| Payments of debt issuance costs | $ 163,028 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during period, shares, new issues | shares | 114,155 | |||||||||||||||||||||||||||||||||||||||||||||
| Stock issued during the period, value | $ 21,689 | |||||||||||||||||||||||||||||||||||||||||||||
Common and Preferred Stock - Summary of Warrants Outstanding (Details) - $ / shares |
3 Months Ended | |
|---|---|---|
Dec. 31, 2020 |
Dec. 31, 2019 |
|
| Warrant One [Member] | ||
| Warrants Issued and Unexercised | 10,000 | 10,000 |
| Exercise Price | $ 5.00 | $ 5.00 |
| Expiration Date | Dec. 31, 2021 | Dec. 31, 2021 |
| Warrant Two [Member] | ||
| Warrants Issued and Unexercised | 5,000 | 5,000 |
| Exercise Price | $ 10.00 | $ 10.00 |
| Expiration Date | Dec. 31, 2021 | Dec. 31, 2021 |
| Warrant Three [Member] | ||
| Warrants Issued and Unexercised | 1,666,667 | 2,200 |
| Exercise Price | $ 0.02 | $ 2.00 |
| Expiration Date | Dec. 31, 2024 | Jan. 31, 2020 |
| Warrant Four [Member] | ||
| Warrants Issued and Unexercised | 5,837,500 | 5,358 |
| Exercise Price | $ 0.40 | $ 7.00 |
| Expiration Date | Jun. 30, 2025 | Jul. 31, 2024 |
| Warrant Five [Member] | ||
| Warrants Issued and Unexercised | 1,249,995 | 49,451 |
| Exercise Price | $ 0.60 | $ 8.00 |
| Expiration Date | Jul. 31, 2023 | Aug. 31, 2024 |
| Warrant Six [Member] | ||
| Warrants Issued and Unexercised | 625,000 | 33,334 |
| Exercise Price | $ 0.40 | $ 2.00 |
| Expiration Date | Aug. 31, 2023 | Dec. 31, 2024 |
Income Taxes (Details Narrative) - USD ($) |
3 Months Ended | |
|---|---|---|
Dec. 31, 2020 |
Sep. 30, 2020 |
|
| Income Tax Disclosure [Abstract] | ||
| Income tax rate, percentage | 21.00% | |
| Operating loss carryforwards, net | $ 17,088,440 | $ 16,910,125 |
| Operating loss carryforwards, description | Expire in the year 2031. | |
| Change in valuation allowance | $ 37,447 | |
| Income tax description | On December 22, 2017 H.R. 1, originally known as the Tax Cuts and Jobs Act, (the "Tax Act") was enacted. Among the significant changes to the U.S. Internal Revenue Code, the Tax Act lowered the U.S. federal corporate income tax rate ("Federal Tax Rate") from 35% to 21% effective January 1, 2018. The Company will compute its income tax expense for the December 31, 2017 fiscal year using a Federal Tax Rate of 21%. | |
| Description of reduction in deferred tax assets | The remeasurement of the deferred tax assets resulted in a $68,010 reduction in tax assets to $885,961 from an estimate of $953,971 that the assets would have been using a 35% effective tax rate. | |
| Reduction in tax assets | $ 68,010 |
Income Taxes - Summary of Deferred Tax Assets (Details) - USD ($) |
Dec. 31, 2020 |
Sep. 30, 2020 |
|---|---|---|
| Income Tax Disclosure [Abstract] | ||
| Net operating loss carryforwards | $ 17,088,440 | $ 16,910,125 |
| Deferred tax asset | 3,921,782 | 3,884,335 |
| Valuation allowance for deferred asset | (3,921,782) | (3,884,335) |
| Net deferred tax asset |