The accompanying notes are an integral part of the unaudited financial statements.
The accompanying notes are an integral part of the unaudited financial statements.
The accompanying notes are an integral part of the
unaudited financial statements.
The accompanying notes are an integral part of the
unaudited financial statements.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 1 – BASIS OF PRESENTATION AND SUMMARY
OF SIGNIFICANT POLICIES
About Bitmine Immersion Technologies, Inc.
Bitmine Immersion Technologies Inc. f/k/a Sandy Springs
Holdings, Inc. (“Bitmine” or the “Company”) is a Delaware corporation that commenced operations
on July 16, 2020. A predecessor to the Company was incorporated in the state of Nevada on August 16, 1995, as Interactive Lighting Showrooms,
Inc.
By a written consent dated July 16, 2021, holders
of a majority of the Company’s issued and outstanding common stock approved a resolution to appoint Jonathan Bates, Raymond Mow,
Michael Maloney, and Seth Bayles to the board of directors of the Company, and to appoint Jonathan Bates as Chairman, Seth Bayles as Corporate
Secretary, Raymond Mow as Chief Financial Officer, and Ryan Ramnath as Chief Operating Officer (collectively, the “New O&Ds”).
Erik S. Nelson remained a director and the chief executive officer. At the same time, the shareholders approved the issuance of 32,994,999
shares of common stock in the Company’s offering of common stock at $0.015 per share, and the grant of 4,750,000 shares for services,
which were valued at $0.015 per share. As a result of the foregoing stock issuances, the New O&Ds (or entities controlled by them)
collectively acquired 24,893,877 shares of common stock, which represented approximately 62% of the issued and outstanding shares at the
time.
The appointment of certain of the New O&Ds to
the Company’s board, and issuance to the New O&Ds of a controlling interest in the Company, were made in order to enable the
Company to enter the business of creating a hosting center for Bitcoin mining computers primarily utilizing immersion cooling technology,
as well mining the Bitcoin digital currency for its own account. Prior to the change of control to the New O&Ds, the Company was a
shell company.
During the fiscal year ended August 31, 2022, the
Company began implementing its business plan by generating revenue from the mining of Bitcoin digital currency, hosting a third party
Bitcoin miner and the sale of mining equipment.
The Company’s year-end is August 31st.
Basis of Presentation
The foregoing unaudited interim condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and with the instructions for Form 10-Q and Regulation S-X as promulgated by the Securities and Exchange
Commission (“SEC”). Accordingly, these financial statements do not include all of the disclosures required by GAAP
for complete financial statements. These unaudited interim condensed financial statements should be read in conjunction with the audited
financial statements and the notes thereto included on Form 10-K for the year ended August 31, 2022. In the opinion of management, the
unaudited interim condensed financial statements furnished herein include all adjustments, all of which are of a normal recurring nature,
necessary for a fair statement of the results for the interim period presented.
The preparation of financial statements in accordance
with GAAP requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent
assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and
expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of
the Company’s financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions
that could have a material effect on the reported amounts of the Company’s financial position and results of operations.
Operating results for the three months ended November
30, 2022, are not necessarily indicative of the results that may be expected for the year ending August 31, 2023.
Reverse Stock Split
On June 25, 2020, the Board of Directors and the shareholders
of the Company approved a 1 for 40,000 reverse split, with all fractional shares rounded up to the nearest whole share, and immediately
after the completion of the reverse split, effected a 200 for 1 forward stock split. The net effect of the splits was a 1 for 200 reverse
split of the Company’s common shares. The stock splits were effective April 27, 2021. No fractional shares of common stock were
issued connection with the Reverse Split. If, as a result of the Reverse Split, a shareholder would have otherwise held a fractional share,
the shareholder received, instead of the issuance of such fractional share, one whole share of common stock.
The Company’s financial statements in this Report
for the periods ended November 30, 2022, and August 31, 2022, and all references thereto have been retroactively adjusted to reflect the
split unless specifically stated otherwise.
Management’s Representation of Interim
Financial Statements
The accompanying unaudited condensed financial statements
have been prepared by the Company without audit pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).
The Company uses the same accounting policies in preparing quarterly and annual financial statements. Certain information and footnote
disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United
States (“GAAP”) have been condensed or omitted as allowed by such rules and regulations, and management believes that the
disclosures are adequate to make the information presented not misleading. These condensed financial statements include all of the adjustments,
which in the opinion of management are necessary to a fair presentation of financial position and results of operations. All such adjustments
are of a normal and recurring nature. Interim results are not necessarily indicative of results for a full year.
Use of Estimates
The preparation of financial statements in conformity
with US GAAP requires management to make estimates and assumptions that affect the reported amounts of liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements. The most significant estimates relate to the calculation of stock-based
compensation, useful lives and impairment of fixed assets, income taxes and contingencies. The Company bases its estimates on historical
experience, known or expected trends, and various other assumptions that are believed to be reasonable given the quality of information
available as of the date of these financial statements. The results of these assumptions provide the basis for making estimates about
the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these
estimates. There have been no material changes to the Company’s accounting estimates since the Company’s financial statements
for the fiscal year ended August 31, 2022.
Segment Reporting
The Company operates in one segment - the
cryptocurrency mining industry. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief
operating decision maker has been identified as the Chief Executive Officer and President, who reviews operating results to make
decisions about allocating resources and assessing performance for the entire Company. All material Company operations qualify for
aggregation due to their similar customer base and similarities in economic characteristics, nature of products and services, and
procurement, manufacturing and distribution processes.
Revenue Recognition
On July 1, 2018, the Company adopted Accounting Standards
Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”). Results for reporting periods
beginning after January 1, 2018, are presented under ASC 606.
Revenues from digital currency mining
The Company
recognizes revenue under ASC 606, Revenue from Contracts with Customers. The core principle of the revenue standard is that a company
should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration
to which the company expects to be entitled in exchange for those goods or services. The following five steps are applied to achieve that
core principle:
|
· |
Step 1: Identify
the contract with the customer; |
|
· |
Step
2: Identify the performance obligations in the contract; |
|
· |
Step
3: Determine the transaction price; |
|
· |
Step
4: Allocate the transaction price to the performance obligations in the contract; and |
|
· |
Step
5: Recognize revenue when the Company satisfies a performance obligation. |
In order to
identify the performance obligations in a contract with a customer, a company must assess the promised goods or services in the contract
and identify each promised good or service that is distinct. A performance obligation meets ASC 606’s definition of a “distinct”
good or service (or bundle of goods or services) if both of the following criteria are met: The customer can benefit from the good or
service either on its own or together with other resources that are readily available to the customer (i.e., the good or service is capable
of being distinct), and the entity’s promise to transfer the good or service to the customer is separately identifiable from other
promises in the contract (i.e., the promise to transfer the good or service is distinct within the context of the contract).
If a good or
service is not distinct, the good or service is combined with other promised goods or services until a bundle of goods or services is
identified that is distinct.
The transaction
price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods or services
to a customer. The consideration promised in a contract with a customer may include fixed amounts, variable amounts, or both. When determining
the transaction price, an entity must consider the effects of all of the following:
|
· |
Variable consideration |
|
· |
Constraining estimates of variable consideration |
|
· |
The existence of a significant financing component in the contract |
|
· |
Noncash consideration |
|
· |
Consideration payable to a customer |
Variable consideration
is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of cumulative revenue
recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. The transaction price
is allocated to each performance obligation on a relative standalone selling price basis. The transaction price allocated to each performance
obligation is recognized when that performance obligation is satisfied, at a point in time or over time as appropriate.
The Company
has entered into digital asset mining pools by executing contracts, as amended from time to time, with the mining pool operators to provide
computing power to the mining pool. The contracts are terminable at any time by either party and the Company’s enforceable right
to compensation only begins when the Company provides computing power to the mining pool operator. In exchange for providing computing
power, the Company is entitled to a fractional share of the fixed cryptocurrency award the mining pool operator receives (less digital
asset transaction fees to the mining pool operator which are immaterial and are recorded as a deduction from revenue), for successfully
adding a block to the blockchain. The terms of the agreement provide that neither party can dispute settlement terms after thirty-five
days following settlement. The Company’s fractional share is based on the proportion of computing power the Company contributed
to the mining pool operator to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing computing
power to solve complex cryptographic algorithms in support of the Bitcoin blockchain (in a process known as “solving a block”)
is an output of the Company’s ordinary activities. The provision of providing such computing power is the only performance obligation
in the Company’s contracts with mining pool operators. The transaction consideration the Company receives, if any, is noncash consideration,
which the Company measures at fair value on the date received, which is not materially different than the fair value at contract inception
or the time the Company has earned the award from the pools. The consideration is all variable. Because it is not probable that a significant
reversal of cumulative revenue will not occur, the consideration is constrained until the mining pool operator successfully places a block
(by being the first to solve an algorithm) and the Company receives confirmation of the consideration it will receive, at which time revenue
is recognized. There is no significant financing component in these transactions.
Fair value of
the cryptocurrency award received is determined using the market rate of the related cryptocurrency at the time of receipt.
Revenues from Hosting
The Company
provides energized space to customers who locate their equipment within the Company’s co-hosting facility. The equipment generating
the hosting revenue is owned by the customer. Currently, the Company accepts the mining proceeds daily from the mining pool into a cold
wallet address in the Company’s name. The Company sends its hosting client its portion daily, as the Company receives such proceeds.
All performance obligations are achieved simultaneously by providing the hosting environment for the customers’ operations.
Hosting revenues consist of amounts billed in U.S. dollars for electricity and other fees, and a percentage of cryptocurrency generated
by the client’s hosting activities. With regard to hosting revenues that are billed in U.S. dollars, revenues are recorded at the
time of invoicing. With regard to hosting revenues that are based on a percentage of cryptocurrency generated by the customer, revenues
are recorded based on the Company’s share of cryptocurrency received from the mining pool on the date of receipt.
During the three
months ending November 30, 2022, the Company did not generate any revenue from hosting services.
Revenues
from the sale of mining equipment
The Company
records revenue from the resale of mining equipment it has purchased. Revenue for the sale of mining equipment is recognized under the
guidelines of ASC 606. During the three months ending November 30, 2022, the Company generated $72,800 in revenues from the sale of mining
equipment.
Revenues
From Mining
Revenues from mining cryptocurrency for its own account
will be recorded at the spot price for the cryptocurrency on a daily basis based on the Company’s proportionate share of cryptocurrency
earned by the mining pools in which the Company participates on the date the Company receives its share from the pool. During
the three months ending November 30, 2022, the Company generated $28,916 in revenues from mining cryptocurrency.
Cash and cash equivalents
The Company considers all highly liquid temporary
cash investments with an original maturity of three months or less to be cash equivalents. On November 30, 2022, and August 31, 2022,
respectively, the Company’s cash equivalents totaled $180,646 and $392,550, respectively.
Cryptocurrency
Cryptocurrencies held are accounted for as intangible
assets with indefinite useful lives. An intangible asset with an indefinite useful life is not amortized but assessed for impairment quarterly,
when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired.
Impairment exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the cryptocurrency at
the time its fair value is being measured. In testing for impairment, the Company has the option to first perform a qualitative assessment
to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely than not that
an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a
quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. During
the three months ended November 30, 2022, the Company recorded an impairment charge of $3,523 due to a reduction in the quoted price of
cryptocurrency. Subsequent reversal of impairment losses, if the price of cryptocurrency increases, is not permitted.
Cryptocurrency earned by the Company through its mining
activities are included within operating activities on the accompanying consolidated statements of cash flows. The sales of digital currencies
are included within investing activities in the accompanying consolidated statements of cash flows and any realized gains or losses from
such sales are included in other income (expense) in the consolidated statements of operations and comprehensive income (loss). The Company
accounts for its gains or losses in accordance with the first in first out (“FIFO”) method of accounting.
The Company
holds its cryptocurrencies in a cold storage wallet account in its name, and not with a custodian or other intermediary. The Company has
an account with Gemini Trust Company, LLC, which is a qualified custodian regulated by the New York Department of Financial Services.
Currently, the Company does not store cryptocurrencies at Gemini, and only transfers cryptocurrencies that it desires to liquidate to
its account at Gemini immediately prior to the liquidation. The Company uses Gemini’s multi-signature feature for account access.
Income taxes
The Company accounts for income taxes under FASB ASC
740, “Accounting for Income Taxes”. Under FASB ASC 740, deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. Under FASB ASC 740, the effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. FASB ASC 740-10-05,
“Accounting for Uncertainty in Income Taxes” prescribes a recognition threshold and a measurement attribute for the
financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to
be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The amount recognized
is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The Company
assesses the validity of its conclusions regarding uncertain tax positions quarterly to determine if facts or circumstances have arisen
that might cause it to change its judgment regarding the likelihood of a tax position’s sustainability under audit.
Stock-based Compensation
The Company accounts for stock-based compensation
using the fair value method following the guidance outlined in Section 718-10 of the FASB Accounting Standards Codification for disclosure
about Stock-Based Compensation. This section requires a public entity to measure the cost of employee services received in exchange for
an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized
over the period during which an employee is required to provide service in exchange for the award- the requisite service period (usually
the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service.
Net Loss per Share
Net loss per common share is computed by dividing
net loss by the weighted average common shares outstanding during the period as defined by Financial Accounting Standards, ASC Topic 260,
“Earnings per Share.” Basic earnings per common share (“EPS”) calculations are determined by dividing net income
by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per common share calculations
are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding.
Stock Purchase Warrants
The Company accounts for warrants issued to purchase
shares of its common stock as equity in accordance with FASB ASC 480, Accounting for Derivative Financial Instruments Indexed to, and
Potentially Settled in, a Company’s Own Stock, Distinguishing Liabilities from Equity. We determine the accounting classification
of warrants we issue, as either liability or equity classified, by first assessing whether the warrants meet liability classification
in accordance with ASC 480-10, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, then
in accordance with ASC 815-40, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s
Own Stock. Under ASC 480, warrants are considered liability classified if the warrants are mandatorily redeemable, obligate us to settle
the warrants or the underlying shares by paying cash or other assets, and warrants that must or may require settlement by issuing variable
number of shares. If warrants do not meet the liability classification under ASC 480-10, we assess the requirements under ASC 815-40,
which states that contracts that require or may require the issuer to settle the contract for cash are liabilities recorded at fair value,
irrespective of the likelihood of the transaction occurring that triggers the net cash settlement feature.
If the warrants do not require liability classification
under ASC 815-40, in order to conclude equity classification, we also assess whether the warrants are indexed to our common stock and
whether the warrants are classified as equity under ASC 815-40 or other GAAP. After all such assessments, we conclude whether the warrants
are classified as liability or equity. Liability classified warrants require fair value accounting at issuance and subsequent to initial
issuance with all changes in fair value after the issuance date recorded in the statements of operations. Equity classified warrants only
require fair value accounting at issuance with no changes recognized subsequent to the issuance date. We do not have any liability classified
warrants as of any period presented.
Property and equipment
Property and equipment are stated at cost and depreciated
using the straight-line method over the estimated useful lives of the assets. Estimated useful lives for leasehold improvements are typically
the lesser of the estimated useful life of the asset or the life of the term of the lease. The estimated useful lives for all other property
and equipment are as follows:
Schedule of useful lives of assets |
|
|
|
|
|
|
|
Life (Years) |
|
Miners and mining equipment |
|
|
2 |
|
Machinery and equipment |
|
|
5 - 7 |
|
Office and computer equipment |
|
|
3 |
|
No depreciation is recorded on an asset until it is
placed in service. Due to the nature of the equipment, it can only be placed in service when the hosting site is properly configured to
turn on the machines. As of November 30, 2022, and August 31, 2022, the Company had $4,380,789 and $6,509,602, respectively, of fixed
assets not in service. During the three months ended November 30, 20222 the Company performed an analysis of the carrying cost of its
mining equipment compared to the current market price for the same equipment. As a result, the Company determined that its fixed assets
had been impaired by an amount of $122,950. This amount was recorded as an “impairment of fixed assets” on its statements
of operations for the three months ended November 30, 2022
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842), which establishes a new lease accounting model for lessees. The updated guidance requires an entity to recognize
assets and liabilities arising from financing and operating leases, along with additional qualitative and quantitative disclosures. The
amended guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018, with early
adoption permitted. In March 2019, the FASB issued ASU 2019-01, Codification Improvements, which clarifies certain aspects of the
new lease standard. The FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases in July 2018. Also in 2018, the
FASB issued ASU 2018-11, Leases (Topic 842) Targeted Improvements, which provides an optional transition method whereby the new
lease standard is applied at the adoption date and recognized as an adjustment to retained earnings. The amendments have the same effective
date and transition requirements as the new lease standard.
We adopted ASC 842 on July 16, 2020. The adoption
of this guidance did not have any impact on our financial statements.
In March 2022, the SEC staff released Staff
Accounting Bulletin No. 121 ("SAB 121"), which requires entities that hold crypto assets on behalf of platform users to
recognize a liability to reflect the entity’s obligation to safeguard the crypto assets held for its platform users, whether
directly or through an agent or another third party acting on its behalf, along with a corresponding safeguarding asset. Both the
liability and corresponding safeguarding asset shall be measured at fair value. SAB 121 also requires disclosure of the nature
and amount of crypto assets being safeguarded, how the fair value is determined, an entity’s accounting policy for
safeguarding liabilities and corresponding safeguarding assets, and may require disclosure of other information about risks and
uncertainties arising from the entity’s safeguarding activities. The Company is not in the business of holding its
customer’s crypto assets for safekeeping. For crypto assets that are not maintained on our platform and for which the Company
does not maintain a private key or the ability to recover a customer’s private key, these balances are not recorded, as there
is no related safeguarding obligation in accordance with SAB 121. This guidance is effective from the first interim period
after June 15, 2022 and should be applied retrospectively. We adopted SAB 121 during the three months ended August 31, 2022,
and it did not have any impact on our financial statements.
NOTE 2 – CRYPTOCURRENCIES
The following table presents additional information
about the Company’s Bitcoin for the three months ended November 30, 2022:
Schedule of Cryptocurrencies | |
| | |
Beginning balance – August 31, 2022 | |
$ | 21,875 | |
Revenue received from mining | |
| 28,916 | |
Revenue recorded as “other income” from the termination
of hosting agreement | |
| 16,939 | |
Cryptocurrency used to pay expenses | |
| (43,092 | ) |
Impairment of cryptocurrencies | |
| (3,523 | ) |
Ending balance – November 30, 2022 | |
$ | 21,115 | |
NOTE 3 – REVENUE FROM CONTRACTS WITH CUSTOMERS
The following table presents the Company’s revenues
disaggregated into categories based on the nature of such revenues:
Disaggregation of Revenue | |
| | | |
| | |
| |
Three Months Ended November 30, | |
| |
2022 | | |
2021 | |
Revenues from the sale of mining equipment | |
$ | 72,800 | | |
$ | – | |
Revenue from self-mining | |
| 28,916 | | |
| – | |
Total revenue | |
$ | 101,716 | | |
$ | – | |
NOTE 4 – PROPERTY AND EQUIPMENT
The following table sets forth the components of the Company’s property
and equipment at November 30, 2022 and August 31, 2022:
Schedule of property and equipment | |
November 30, 2022 | | |
August 31, 2022 | |
| |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | | |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | |
Equipment | |
$ | 472,420 | | |
$ | (62,177 | ) | |
$ | 410,243 | | |
$ | 25,000 | | |
$ | (3,125 | ) | |
$ | 21,875 | |
Equipment not in service | |
| 4,380,789 | | |
| – | | |
| 4,380,789 | | |
| 6,509,602 | | |
| – | | |
| 6,509,602 | |
Total fixed assets | |
$ | 4,853,209 | | |
$ | (62,177 | ) | |
$ | 4,791,032 | | |
$ | 6,534,602 | | |
$ | (3,125 | ) | |
$ | 6,531,477 | |
For the three months ended November 30, 2022 and November 30, 2021,
the Company recorded $59,053 and $-0-, respectively in depreciation expense.
NOTE 5 – NOTES RECEIVABLE
Notes receivable consist of notes received as partial
consideration for the sale of mining equipment, and are collateralized by the mining equipment that was the subject of the sale. As of
November 30, 2022 and August 31, 2022, notes receivable consist of the following:
Schedule of notes receivable | |
As of
November 30, 2022 | | |
As of
August 31, 2022 | |
| |
| | |
| |
Note receivable in original principal amount of
$910,000, bearing interest at 7.5% per annum, payable in 25 equal monthly payments of $40,950 commencing on September 30, 2022 | |
$ | 941,827 | | |
$ | 1,023,741 | |
| |
| | | |
| | |
Note receivable in original principal amount of $1,200,000, bearing interest at 5.0% per annum, payable in 41 equal monthly payments of $31,204 commencing December 30, 2022 | |
| 1,279,364 | | |
| – | |
| |
| | | |
| | |
Total | |
| 2,221,191 | | |
| 1,023,741 | |
| |
| | | |
| | |
Less: Non-current portion | |
| 1,355,351 | | |
| 532,345 | |
| |
| | | |
| | |
Notes receivable – short-term | |
$ | 865,839 | | |
$ | 491,395 | |
As of November 30, 2022 and August 31, 2022 the balance
of notes receivable was $2,221,191 and $1,023,741, respectively. During the three months ended November 30, 2022, the Company recorded $9,099 in interest income on the $910,000 note.
NOTE 6 – LOANS PAYABLE AND ACCRUED
LIABILITIES, RELATED PARTY
On October 19, 2022, the Company entered
into a Line of Credit Agreement (the “2022 LOC Agreement”) with Innovative Digital Investors Emerging Technology, L.P.
(“IDI), a limited partnership controlled by Jonathan Bates, the Company’s Chairman, and Raymond Mow, the Company’s
Chief Financial Officer and a Director. The 2022 LOC Agreement provides for loans of up to $1,000,000 at the request of the Company
to finance the purchase of equipment necessary for the operation of the Company’s business, and related working capital. Loans
under the 2022 LOC Agreement accrue interest at twelve percent (12%) per annum, compounded on a 30/360 monthly basis until the loans
have been repaid in full. The Company has the right to submit draw requests under the 2022 LOC Agreement until April 15, 2023. Each
draw request is subject to the approval of IDI in its sole discretion. The amount drawn, plus all accrued interest therein, is
repayable in full on December 1, 2023. As of the amount of principal and interest due to related party was $400,000 and $4,808,
respectively, as compared to $-0- and $-0- at August 31, 2022.
NOTE 7 – STOCKHOLDERS’ EQUITY
Stockholders’ Equity
The Company is authorized to issue 500,000,000 shares
of Common Stock with a par value of $0.0001 per share, and 20,000,000 shares of preferred stock with a par value of $0.0001 per share.
As of November 30, 2022, and August 31, 2022, there were 48,778,344 and 48,606,915 shares of common stock outstanding, respectively. As
of November 30, 2022 and August 31, 2022, our board of directors had authorized the issuance of one series of preferred stock, the Series
A Convertible Preferred Stock (the “Series A Preferred”), for 500,000 shares, of which 453,966 had been issued.
Issuance of Shares
During the three months ended November 30, 2022, the
Company issued the following shares:
|
· |
71,429 shares were issued to an officer pursuant to the terms of his employment contract, which entitle the officer to a quarterly bonus payable in shares of common stock. The shares were valued at $31,429, or $0.44 per share, based on the value indicated by the Company’s recently
completed Unit Offering. The bonus shares vest on January 15, 2027 if the officer is still employed with us on that date, and are amortized from the date of issuance to January 15, 2027. |
|
|
|
|
· |
100,000 shares to a third party for investor relations services. The
shares were valued at $44,000, or $0.44 per share, based on the value indicated by the Company’s recently completed Unit
Offering. |
The Company estimates the fair value of stock-based
compensation based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the period during
which an employee is required to provide service in exchange for the award- the requisite service period (usually the vesting period).
The Company attributes compensation to expense using the straight-line method. Since the Company’s common stock is thinly traded,
the Company utilizes the value, or an estimate thereof, paid by third parties for common stock in arms-length transactions with the Company.
Warrants
As of November 30, 2022, and August 31, 2022, the
Company had the following warrants outstanding:
Schedule of warrants outstanding | |
|
| | |
| | |
|
Class | |
|
Amount Outstanding | | |
Exercise Price | | |
Expiration Date |
Class A Warrants | |
|
| 590,000 | | |
$ | 2.00 | | |
August 5, 2024 |
Class B Warrants | |
|
| 590,000 | | |
$ | 5.00 | | |
August 5, 2024 |
Class C-1 Warrants | |
|
| 4,147,600 | | |
$ | 2.00 | | |
January 15, 2025 |
Class C-2 Warrants | |
|
| 4,147,600 | | |
$ | 4.00 | | |
January 15, 2025 |
Class C-3 Warrants | |
|
| 25,600 | | |
$ | 1.25 | | |
June 27, 2027 |
Total | |
|
| 9,500,800 | | |
| | | |
|
NOTE 8 – COMMITMENTS AND CONTINGENCIES
As of November 30, 2022 and August 31, 2022, the Company
had no contractual commitments.