Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Note
1 – Nature of Operations
Esports
Entertainment Group, Inc. (formerly VGambling Inc.) (the “Company”) was incorporated in the state of Nevada on July
22, 2008. On April 18, 2017, the majority of the shareholders of the Company’s common stock voted to approve a change
of the name of the Company from VGambling, Inc. to Esports Entertainment Group, Inc. The Company is licensed to conduct online
gambling.
Note
2 – Basis of Presentation and Going Concern
The
Company is in the development stage and has not yet realized profitable operations and has relied on non-operational sources to
fund operations. The Company has incurred recurring losses and additional future losses are anticipated as the Company has
not yet been able to generate revenue. The Company’s activities are subject to significant risks and uncertainties, including
failing to obtain the licenses required to operate its gambling business, failing to secure the additional funding required to
fully operationalize the Company’s business, and the risk of existing or future competitors offering similar or more advanced
technology.
These
consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize
its assets and discharge its liabilities in the normal course of business. As of June 30, 2019, the Company had an accumulated
deficit of $10,184,187 and a working capital deficiency of $5,107,241. The Company has not generated any revenues during the years
ended June 30, 2019 and 2018. The continuation of the Company as a going concern is dependent upon the continued financial
support from its shareholders, the ability of the Company to obtain necessary equity financing to continue operations, and the
attainment of profitable operations.
These
factors raise substantial doubt regarding the Company’s ability to continue as a going concern. Management’s evaluations
are based on relevant conditions and events that are known and reasonably to be knowable as of June 30, 2019. Based
on the following, management believes that it is probable that management will be unable to meet its obligations as they come
due within one year that the financial statements are issued.
These
financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern. Such adjustments could be
material.
Note
3 – Summary of Significant Accounting Policies
A
summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements
follows:
Basis
of presentation and principles of consolidation
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted
in the United States (“GAAP”) and include the accounts of the Company and its wholly owned subsidiaries. All
inter-company accounts and transactions have been eliminated in consolidation.
The
Company’s financial statements are prepared using the accrual basis of accounting in accordance and the Company’s
functional and reporting currency is the U.S. dollar.
Reclassifications
Certain
prior year amounts have been reclassified to conform to the current period presentation.
Use
of estimates
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the date of the financial statements, and the reported amounts
of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
Cash
and cash equivalents include cash on hand, and all highly liquid debt instruments purchased with an original maturity of three
months or less. As at June 30, 2019 and 2018 there were no cash equivalents.
Prepaid
Expenses
Prepaid
expenses consist of services paid, for which the Company has not yet received the benefit.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Equipment
Equipment
is stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes expenditures that are directly
attributable to the acquisition of the asset. Subsequent costs are included in the asset’s carrying amount or recognized
as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow
to the Company and the cost can be measured reliably. The carrying amount of an asset is derecognized when replaced.
Repairs
and maintenance costs are charged to the statements of operations, during the year in which they are incurred.
Depreciation
is provided for over the estimated useful life of the asset as follows:
Furniture and equipment
|
|
5 years
|
Computer equipment
|
|
3 years
|
Useful
lives and residual values are reviewed and adjusted, if appropriate, at the end of each reporting period. An asset’s carrying
amount is written down immediately to its recoverable amount if the asset’s carrying amount is greater than its estimated
recoverable amount. The cost and accumulated depreciation of assets retired or sold are removed from the respective accounts and
any gain or loss is recognized in operations.
Capitalized Software
Costs related to our betting platform and source code are accounted for in accordance with ASC Topic 350-50 — Intangibles — Website
Development Costs. Such software is primarily related to our website, betting platform, and source code. We begin to capitalize
our costs to develop software when preliminary development efforts are successfully completed, management has authorized and committed
project funding, it is probable that the project will be completed, and the software will be used as intended. Costs incurred prior
to meeting these criteria are expensed as incurred and recorded within general and administrative expenses within the accompanying
consolidated statements of operations and comprehensive loss. Costs incurred for enhancements that are expected to result in additional
features or functionality are capitalized. Capitalized costs are amortized over the estimated useful life of the enhancements which
is generally three years.
Intangible
Assets
Intangible
assets are comprised of online gaming website development costs and software are capitalized and amortized over an estimated useful
life of 3 years. Costs related to the design or maintenance of internal-use software and website development are expensed
as incurred.
Impairment
of Long-Lived Assets
The
Company reviews its long-lived assets for impairment whenever events and circumstances indicate that the carrying value of an
asset might not be recoverable. An impairment loss, measured as the amount by which the carrying amount exceeds the fair value,
is recognized if the carrying amount exceeds estimated undiscounted future cash flows.
Income
Taxes
The
Company accounts for income taxes under ASC 740 “Income Taxes,” which codified SFAS 109, “Accounting for Income
Taxes” and FIN 48 “Accounting for Uncertainty in Income Taxes – an Interpretation of FASB Statement No. 109.”
Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statements 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 ASC 740, the effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the period the enactment occurs. A valuation allowance
is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through
future operations.
FASB
issued ASC 740-10 “Accounting for Uncertainty in Income Taxes”. ASC 740-10 clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements. This standard requires a company to determine whether
it is more likely than not that a tax position will be sustained upon examination based upon the technical merits of the position.
If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount to recognize in
the financial statements.
Derivative
Instruments
The
Company evaluates its convertible notes and warrants to determine if those contracts or embedded components of those contracts
qualify as derivatives to be separately accounted for in accordance with Paragraph 815-10-05-4 of the Codification and Paragraph
815-40-25 of the Codification. The result of this accounting treatment is that the fair value of the embedded derivative is marked-to-market
each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in
fair value is recorded in the statements of operations as other income or expense. Upon conversion or exercise of a derivative
instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
In
circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also
other embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative
instruments are accounted for as a single, compound derivative instrument.
The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is
re-assessed at the end of each reporting period. Equity instruments that are initially classified as equity that become subject
to reclassification are reclassified to liability at the fair value of the instrument on the reclassification date. Derivative
instrument liabilities are classified in the balance sheet as current or non-current to correspond with its host instrument.
The
Company marks to market the fair value of the remaining embedded derivative warrants at each balance sheet date and records the
change in the fair value of the remaining embedded derivative warrants as other income or expense in the statements of operations.
The
Company utilizes the Monte Carlo Method that values the liability of the debt conversion feature derivative financial instruments
and derivative warrants based on a probability of a down round event. The reason the Company selected the lattice binomial model
is that in many cases there may be multiple embedded features or the features of the bifurcated derivatives may be so complex
that a Black-Scholes valuation does not consider all of the terms of the instrument. Therefore, the fair value may not be appropriately
captured by simple models
Fair
Value of Financial Instruments
ASC
820 “Fair Value Measurement” defines fair value, establishes a framework for measuring fair value under generally
accepted accounting principles and enhances disclosures about fair value measurements. Fair value is defined under ASC 820 as
the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
Valuation techniques used to measure fair value under ASC 820 must maximize the use of observable inputs and minimize the use
of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two
are considered observable and the last unobservable, that may be used to measure fair value as follows:
Level
1 – unadjusted quoted prices in active markets for identical assets or liabilities;
Level
2 – inputs other than quoted prices that are observable for asset or liability or indirectly; and
Level
3 – inputs that are not based on observable market data.
The
carrying amounts of the Company’s financial instruments including cash, amounts receivable, accounts payable, accrued liabilities,
and due to shareholder approximate their fair values due to their short-term nature.
Loss
per Share
Basic
loss per share is calculated by dividing the net loss available to common shareholders by the weighted average number of common
shares outstanding during the year. Diluted loss per share is calculated using the treasury stock method and reflects the potential
dilution of securities by including stock options, warrants and contingently issuable shares, if any, in the weighted average
number of common shares outstanding for a year, if dilutive. In a loss year, dilutive common shares are excluded from the loss
per share calculation as the effect would be anti-dilutive. Accordingly, for the years ended June 30, 2019 and 2018, the basic
loss per share was equal to diluted loss per share as there were no dilutive securities.
The following securities were excluded from weighted average diluted common shares outstanding because
their inclusion would have been antidilutive.
Common stock equivalents:
|
|
As of June 30,
2018
|
|
Common stock options
|
|
|
779,120
|
|
Common stock warrants
|
|
|
10,916,678
|
|
Convertible notes
|
|
|
8,066,666
|
|
Total
|
|
|
19,762,464
|
|
Foreign
Currency Translation
Monetary assets and liabilities are translated from Canadian into U.S. dollars,
which is the functional currency of the Company, at the year-end exchange rate, while foreign currency expenses are translated
at the exchange rate in effect on the date of the transaction. The resultant gains or losses are included in the statement
of operations. Non-monetary items are translated at historical rates.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Stock-based
compensation
The
Company applies ASC 718-10, “Share-Based Payment,” which requires the measurement and recognition of compensation
expenses for all share-based payment awards made to employees and directors including employee stock options under the Company’s
stock plans based on estimated fair values.
ASC
718-10 requires companies to estimate the fair value of equity-based payment awards on the date of grant using an option-pricing
model. The fair value of the award is recognized as an expense on a straight-line basis over the requisite service periods in
the Company’s statement of operations and comprehensive loss. The Company recognizes share-based award forfeitures as they
occur rather than estimate by applying a forfeiture rate.
The
Company accounts for stock-based compensation awards to non-employees in accordance with FASB ASC 505-50, “Equity-Based
Payments to Non-Employees” (“FASB ASC 505-50”). Under FASB ASC 505-50, the Company determines the fair value
of the warrants or stock-based compensation awards granted as either the fair value of the consideration received or the fair
value of the equity instruments issued, whichever is more reliably measurable.
All
issuances of stock options or other equity instruments to non-employees as consideration for goods or services received by the
Company are accounted for based on the fair value of the equity instruments issued. Non-employee equity based payments are recorded
as an expense over the service period, as if the Company had paid cash for the services. The Company recognizes compensation expense
for the fair value of non-employee awards based on the straight-line method over the requisite service period of each award. The
Company estimates the fair value of stock options granted as equity awards using a Black-Scholes options pricing model.
Advertising
Advertising consist primarily of online search
and advertising, trade shows, marketing fees, and other promotional expenses. Online search and advertising costs, which are expensed
as incurred, include online advertising media such as banner ads and pay-per-click payments to search engines.
Beneficial
Conversion Feature
From
time to time, the Company may issue convertible notes that may contain an imbedded beneficial conversion feature. A beneficial
conversion feature exists on the date a convertible note is issued when the fair value of the underlying common stock to which
the note is convertible into is in excess of the remaining unallocated proceeds of the note after first considering the allocation
of a portion of the note proceeds to the fair value of the warrants, if related warrants have been granted. The intrinsic value
of the beneficial conversion feature is recorded as a debt discount with a corresponding amount to additional paid in capital.
The debt discount is amortized to interest expense over the life of the note using the effective interest method.
Recently
issued accounting standards
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements.
ASU No. 2016-15, Statement of Cash Flows
(Topic 230): Classification of Certain Cash Receipts and Cash Payments. The ASU provides clarity to preparers on the treatment
of eight specific items within an entity’s statement of cash flows. The guidance becomes effective for all public entities
in fiscal years beginning after December 15, 2017, including interim periods therein. The adoption of this ASU in the first quarter
of fiscal 2019 did not have a material impact on the Company’s financial statements.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
In November
2016, the FASB issued ASU No. 2016-18, “Statement of Cash Flows (Topic 230): Restricted
Cash (a consensus of the FASB Emerging Issues Task Force)”, effective for annual reporting periods beginning after December
15, 2017, including interim periods within those annual periods. This ASU requires that the reconciliation of the beginning-of-period
and end-of-period amounts shown in the statement of cash flows include cash, cash equivalents and amounts generally described as
restricted cash or restricted cash equivalents. The Company has adopted ASU No. 2016-18 in
the first quarter of fiscal 2019, which does not have a material impact on the Company’s consolidated financial statements and
related disclosures.
ASU No. 2017-09, Compensation-Stock Compensation
(Topic 718): Scope of Modification Accounting. The ASU amends the scope of modification accounting for share-based arrangements
and provides guidance on the types of changes to the terms or conditions of share-based payment awards to which an entity would
be required to apply modification accounting under ASC 718. The guidance becomes effective for annual reporting periods, including
interim periods within those annual reporting periods, beginning after December 15, 2017. The adoption of the amended guidance
in the first quarter of fiscal 2019 did not have a material impact on the Company’s financial statements.
In March 2018, FASB issued ASU 2018-05,
Income Taxes (Topic 740): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118. ASU 2018-05 amends SEC
paragraphs in ASC 740 to reflect SEC Staff Accounting Bulletin (SAB) No.118. When the 2017 Tax Cuts and Jobs Act (the “Act”)
was signed into law, the SEC staff released SAB 118 for applying Topic 740 as it relates to the Act. SAB 118 outlines the approach
companies may take if they determine that the necessary information is not available (in reasonable detail) to evaluate, compute,
and prepare accounting entries to recognize the effect(s) of the Act by the time the financial statements are required to be filed.
Companies may use this approach when the timely determination of some or all of the income tax effect(s) from the Act is incomplete
by the due date of the financial statements. SAB 118 also prescribes disclosures that reporting entities must provide in these
circumstances. The amendments to the Accounting Standards Codification became effective upon issuance. The adoption of the amended
guidance in the first quarter of fiscal 2019 did not have a material impact on the Company’s financial statements.
On July 1, 2019, the Company adopted the
new lease standard using the optional transition method. The comparative financial information will not be restated and will continue
to be reported under the previous lease standard in effect during those periods. In addition, the new lease standard provides a
number of optional practical expedients in transition. The Company elected the package of practical expedients. As such, the Company
will not reassess whether expired or existing contracts are or contain a lease; will not need to reassess the lease classifications
or reassess the initial direct costs associated with expired or existing leases.
On January 1, 2019, the Company expects
to recognize right of use assets and lease liabilities and no adjustment to the accumulated deficit. The Company does not expect
the adoption of the new lease standard to impact its consolidated statement of comprehensive loss or its consolidated statement
of cash flows.
In June 2018, the FASB issued ASU 2018-07,
Compensation-Stock Compensation (Topic 718). This ASU eliminated most of the differences between accounting guidance for share-based
compensation granted to nonemployees and the guidance for share-based compensation granted to employees. The ASU supersedes the
guidance for nonemployees and expands the scope of the guidance for employees to include both. This ASU is effective for annual
periods beginning after December 15, 2018, and interim periods within those years. The Company adopted this new accounting guidance
on July 1, 2019 and determined its adoption did not have a material impact on the Company’s financial statements.
The
following are new accounting pronouncements that have been issued that might have a material impact on its financial position
or results of operations.
In
August 2018, the FASB issued ASU 2018-15, Intangibles-Goodwill and Other- Internal-Use Software (Subtopic 350-40). This ASU addresses
customer’s accounting for implementation costs incurred in a cloud computing arrangement that is a service contract and
also adds certain disclosure requirements related to implementation costs incurred for internal-use software and cloud computing
arrangements. The amendment aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that
is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software
(and hosting arrangements that include an internal-use software license). This ASU is effective for fiscal years beginning after
December 15, 2019, and interim periods within those fiscal years, with early adoption permitted. The amendments in this ASU can
be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. The Company
is evaluating the effect of adopting this new accounting guidance to determine the impact it may have on the Company’s financial
statements.
In
August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820). The ASU eliminates such disclosures as the amount
of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy. The ASU adds new disclosure requirements
for Level 3 measurements. This ASU is effective for fiscal years beginning after December 15, 2019, and interim periods within
those fiscal years, with early adoption permitted for any eliminated or modified disclosures. The Company is evaluating the effect
of adopting this new accounting guidance to determine the impact it may have on the Company’s financial statements.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Note
4 – Fixed Assets
Fixed
assets as of June 30, 2019 and June 30, 2018 consists the following:
|
|
June 30,
2019
|
|
|
June 30,
2018
|
|
Computer equipment
|
|
$
|
14,450
|
|
|
$
|
14,450
|
|
Furniture and equipment
|
|
|
20,241
|
|
|
|
20,241
|
|
Total
|
|
|
34,691
|
|
|
|
34,691
|
|
Accumulated depreciation
|
|
|
(18,114
|
)
|
|
|
(9,248
|
)
|
Net carrying value
|
|
$
|
16,577
|
|
|
$
|
25,443
|
|
During
the year ended June 30, 2019 and 2018, the Company recorded total depreciation expense of $8,865 and $8,583, respectively.
Note
5 – Intangible Assets
Intangible
assets as of June 30, 2019 and June 30, 2018 consists the following:
|
|
June 30,
2019
|
|
|
June 30,
2018
|
|
Online gaming website
|
|
$
|
127,133
|
|
|
$
|
127,133
|
|
Accumulated amortization
|
|
|
(45,907
|
)
|
|
|
(3,532
|
)
|
Net carrying value
|
|
$
|
81,226
|
|
|
$
|
123,601
|
|
During
the years ended June 30, 2019 and 2018, the Company recorded total amortization expense of $42,378 and $3,532, respectively. During
the year ended June 30, 2019 and 2018, the Company recorded an impairment associated with the website asset of $0 and $22,614,
respectively.
Note
6 – Related party transactions
The
Company entered into transactions and owes balances related to cash and share-based compensation to officers and directors.
a)
On May 20, 2013, the Company appointed Grant Johnson as President and a Director of the Company. Mr. Johnson is paid $120,000
per year for serving as President. During the years ended June 30, 2019 and 2018, the Company incurred salary of $120,000 to the
President of the Company. As of June 30, 2019 and 2018, the Company owed the President $10,000 and $30,975, respectively. As at
June 30, 2019 and 2018, the President had received an advance of $0 and $10,000, respectively, towards his next month’s
salary, included in prepaid expense.
b)
During the years ended June 30, 2019 and 2018, the Company incurred rent of $4,800 and $6,000, respectively, charged by
the President of the Company. As of June 30 2019 and 2018, the Company owed $0 and $1,551, respectively, to the President related
to rent payments.
c)
On January 30, 2015, the Company appointed Chul Woong Alex Lim as a Director of the Company for which he receives annual compensation
of $20,000. Mr. Lim left the Company as of October 26, 2016. On March 15, 2018, the Company re-appointed Mr. Lim as a Director
of the Company. During the years ended June 30, 2019 and 2018, the Company paid $20,000 and $8,507, respectively, in director’s
fees. During the 2018 fiscal year, the Company issued 20,000 stock options to Mr. Alex Lim and during the years ended June 30,
2019 and 2018, the Company recorded stock-based compensation expense of $4,703 and $2,447, respectively. As of June 30, 2019 and
2018, the Company owed $5,000 and $1,667, respectively, to Mr. Lim for his director fees.
d)
On March 9, 2015, the Company appointed Yan Rozum as a Director of the Company for which he receives annual compensation of $20,000.
This independent director stipend was ceased upon Mr. Rozum joining the company. Director’s fees for Mr. Rozum for the years
ended June 30, 2019 and 2018 totaled $0 and $5,000, respectively. On November 22, 2017, the Company appointed Yan Rozum as Chief
Technical Officer (“CTO”) of the Company for which he receives annual compensation of $75,000. CTO fees for Mr. Rozum
for the years ended June 30, 2019 and 2018 totaled $75,000 and $50,000, respectively. During the 2018 fiscal year, the Company
issued 75,000 stock options to Mr. Rozum and recorded stock-based compensation expense for years ended June 30, 2019 and 2018
of $17,614 and $9,175, respectively. As of June 30, 2019 and 2018, the Company owed $7,500 and $0, respectively, to Mr. Rozum.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
e) On October 26, 2016, the
Company appointed David Watt as a Director for which he receives annual compensation of $25,000. Director’s fees for Mr.
Watt for years ended June 30, 2019 and 2018 totaled $25,000 and $25,000, respectively. As of June 30, 2019 and 2018, the Company
owed $6,250 and $23,059, respectively, to Mr. Watt. During the 2018 fiscal year, the Company issued 20,000 stock options to Mr.
Watt and recorded stock-based compensation expense for years ended June 30, 2019 and 2018 of $4,703 and $2,447, respectively.
As of June 30, 2019 and 2018, the Company had provided an expense advance of $16,050 and $11,331, respectively, to Mr. Watt, and
the amounts are included in prepaid expenses and other current assets – related party.
f) On December 11, 2017,
the Company appointed Michał Kozłowski as VP of Finance. Mr. Kozłowski was paid 20,000 Polish Zloty ($5,367) per
month before March 15, 2018 and 25,000 Polish Zloty ($6,709) per month after March 15, 2018. As of June 30, 2019 and 2018, the
Company owed Mr. Kozłowski $0. During the years ended June 30, 2019 and 2018, the Company incurred salary of $43,617 and $43,389,
respectively, to the VP of Finance. During the years ended June 30, 2019 and 2018, the Company issued 0 and 80,000, respectively,
stock options to Mr. Kozlowski and recorded stock-based compensation of $18,019 and $4,670, respectively.
g) During the years ended June 30, 2019
and 2018, Swiss Interactive Software GmbH (“Swiss”) charged the Company software consulting fees of $93,625 and $71,135,
respectively, related to the development of the Company’s online gaming website. Mr. Rozum is the controlling shareholder
of Swiss and a director and the CTO of the Company. As of June 30, 2019 and 2018, the Company owed $93,625 and $20,000, respectively
to Swiss.
h)
During the years ended June 30, 2019 and 2018, Ardmore Software SP.Z.O.O. (“Ardmore”) charged the Company IT consulting
fees of $235,662 and $183,204, respectively and rent expense, totaling $80,054 and
$16,334, respectively. Mr. Rozum is the controlling shareholder of Ardmore and a director and the CTO of the Company. As of June
30, 2019 and 2018, the Company owed $9,230 and $84,869 to Ardmore.
See
also Notes 7, 8 and 10.
Note
7 – Promissory note
On
August 13, 2018, the Company signed a promissory note with a shareholder, for principal of $50,000 bearing interest at 2% per
month repayable by September 30, 2018. As a result of failure to repay the note by September 30, 2018, interest increased to 5%
per month. On December 3, 2018, the Company settled the promissory note and accrued interest with a cash payment of $56,500.
Note
8 – Commitments and contingencies
Swiss
Interactive – Related Party
On
April 7, 2019, the Company entered into a software transfer agreement with Swiss Interactive for the purchase of the Licensed
Software for consideration of $1,700,000, the consummation of which is contingent upon either the Company’s completion of
a (i) any private placement offerings or registered public offerings pursuant to which the Company received proceeds in excess
of $6,000,000 or (ii) any private or public offerings in connection with the listing of the Company’s securities on a national
securities exchange (“Qualified Offering”). If the Company does not complete a Qualified Offering within six months
of the execution date of the transfer agreement, such agreement becomes void and the Company and Swiss Interactive are required
to continue to abide by the terms of the existing agreement on the Licensed Software.
Management
Agreements
On
May 20, 2013, the Company appointed Grant Johnson as President and a Director of the Company. Mr. Johnson is paid $120,000 per
year for serving as President. In addition, the Company may pay a performance bonus of up to 50% of his base salary. The Company
must pay three months’ salary for terminating the President without cause.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
On
December 7, 2017, the Company appointed Yan Rozum as Chief Technology Officer of the Company. Mr. Rozum will be paid $75,000 per
year before the Company’s common stock is listing on the NASDAQ stock exchange, and $120,000 per year after the Company’s
common stock is listed on the NASDAQ stock exchange. The Company must pay three months’ salary for terminating the Chief
Technology Officer without cause and an additional one month’s salary for each full year of service.
On
December 11, 2017, the Company appointed Michał Kozłowski as Vice President Accounting. Mr. Kozłowski will be paid
$25,000 Polish Zloty ($6,638) per month for serving as Vice President Accounting. The Company must pay three months’ salary
for terminating the Vice President Accounting without cause and an additional one month’s salary for each full year of service.
Mr. Kozlowski was released for cause from his duties in March 2019.
On
November 15, 2018, the Company appointed Christopher Malone as Chief Financial Officer of the Company. Mr. Malone will be paid
$84,000 per year before the Company’s common stock is listing on the NASDAQ stock exchange, and $120,000 per year after
the Company’s common stock is listed on the NASDAQ stock exchange. The Company must pay three months’ salary for terminating
the Chief Financial Officer without cause and an additional one month’s salary for each full year of service. Mr. Malone
was issued 100,000 shares as an incentive for joining the Company in March 2019.
Consultant
Agreements
On June
12, 2014, the Company entered into a Betting Gaming Platform Software
Agreement with Swiss Interactive Software GmbH. The monthly fees due under the agreement are based on the percentage
of total revenues per month ranging from 5.0% to 10.0%. Monthly fees for platform support and maintenance services are set at
a minimum of 2,500 Euros ($2,859) and a maximum of 25,000 Euros ($28,595). The Company must provide 30 days notice to terminate
the agreement.
On
August 1, 2017, the Company entered into a consulting agreement for compensation of $48,000 per year. If the Company’s generates
revenues exceeding $1,000,000 per month for three consecutive months the base annual salary will increase to $72,000 per year.
On
July 13, 2018, the Company entered into an agreement in principle with J. Gunnar & Co., a third party, to assist the Company
with an offering of common stock of the Company or any other financing. Pursuant to this agreement, the Company advanced $50,000
for expenses which has been included in prepaid expenses as a deferred financing cost as of June 30, 2019 (June 30, 2018 - $0).
In the event the agreement is terminated, the Company has agreed to reimburse the third party for the full amount of accountable
expenses incurred to such date, up to a maximum of $200,000. This agreement is subject to execution of a definitive underwriting
agreement.
Lease
Agreements
The
Company entered into a five year lease agreement with Polskie Nieruchomości Sp. Z.O.O. to rent office space starting on
July 1, 2018 and terminating on November 20, 2022. For the year ending June 30, 2019 and 2018 the Company expensed $14,021
and $0, respectively, as general and administrative for rent. Minimum payments for successive years ending June 30, are
as follows:
2020
|
|
|
52,130
|
|
2021
|
|
|
52,130
|
|
2022
|
|
|
52,130
|
|
2023
|
|
|
21,721
|
|
|
|
$
|
178,111
|
|
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Contingency
Boustead
Securities, LLC (“Boustead”) has notified the Company that it owes Boustead $192,664, as well as warrants to purchase
1,417,909 shares of common stock of the Company, as compensation for their acting as the placement agent for the sale of Company
securities between June 2017 and 2018. Unless this matter is settled, Boustead has notified us that they plan to file an arbitration
claim to resolve this dispute. Management believes this claim to be without merit as it is management’s position that Boustead
has been paid in full for the services provided and that no further cash or warrants are owed. The JAMS arbitration is scheduled
for the end of January 2020.
The
Company was notified that a claim was made against the Company for approximately $117,000, as compensation for financing commissions
in 2017. It is our position that we have paid Boustead in full for the services it provided to us. We have denied that we owe
Boustead any additional cash or warrants and have filed motions to dismiss these claims as well as filed counterclaims against
Boustead. We plan to continue to vigorously defend the Company against these claims.
On
December 19, 2018, Mr. Bryan Whatley, filed the first amended complaint against the Company in the United States District Court
in the District of Nevada for breach of contract in connection with its acting as a finder to assist the Company in finding potential
investors. In their complaint, they sought damages in excess of $85,000 plus warrants to purchase shares of the Company’s
common stock. The Company filed an answer to the first amended complaint denying the existence of a contract between the Company
and Mr. Whatley, among other things. Management believes this claim to be without merit as it is management’s position that
there was no contract. We plan to continue to vigorously defend the Company against this claim. The deadline for Mr. Whatley to
respond to the Company’s answer was April 12, 2019, and no such response was filed. On April 23, 2019, the Company filed
a motion to dismiss with the United States District Court of the State of Nevada. The Company is currently awaiting for the court
decision on the dismissal request.
Accounts Payable and Accrued Expenses
Accounts payable and accrued expense for the
years ending June 30, 2019 and 2018 are as follows:
|
|
June 30
|
|
|
|
2019
|
|
|
2018
|
|
Accounts payable
|
|
$
|
310,968
|
|
|
$
|
199,654
|
|
Other accrued expenses
|
|
|
184,981
|
|
|
|
93,660
|
|
Credit card payable
|
|
|
16,023
|
|
|
|
10,726
|
|
Payroll liabilities
|
|
|
85,761
|
|
|
|
37,976
|
|
Income tax payable
|
|
|
9,715
|
|
|
|
-
|
|
Total accounts payable and accrued expenses
|
|
$
|
607,448
|
|
|
$
|
342,016
|
|
Note
9 – Convertible Debt
$2,200,000
Secured Convertible Note
On
November 13, 2018, we issued face value $2,200,000 5% Senior Convertible Notes issued at a 10% original issue discount along with
3,666,666 warrants for net proceeds of $2,000,000 (the “Note”). Cash fees paid for financing costs were $336,193.
The Note is secured by all of our assets and accrues interest at 5% per annum, payable in cash at maturity. However, the principal
amount may be converted at the option of the holder at any time during the term to maturity into shares of our common stock at
a conversion price of $0.60 per share subject to adjustment for capital reorganization events and subsequent sales by the Company
of shares of its common stock at a price per share below $0.60. The Note also embodies certain traditional default provisions
that are linked to credit or interest risks, such as bankruptcy proceedings, liquidation events and corporate existence. The Company
has concluded that the embedded conversion option is not indexed to our stock due to the down-round protection features afforded
to the holder. Therefore, the embedded conversion option is subject to classification in our financial statement in liabilities
at fair value both at inception and subsequently pursuant to ASC 815.
In
connection with the issuance of the Note, we issued the holders warrants to purchase our common stock. The warrant is exercisable
until November 13, 2021 for 3,666,666 of shares at a purchase price of $0.75 per share subject to adjustment for capital reorganization
events and subsequent sales by the Company of shares of its common stock at a price per share below $0.75. We have concluded that
the warrants are not indexed to our stock due to the down-round protection. Accordingly, our analysis resulted in the conclusion
that these warrants require classification in our financial statements in liabilities at fair value both at inception and subsequently
pursuant to ASC 815.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Additionally,
we issued our placement agents warrants to purchase our common stock. The warrant is exercisable until December 12, 2023 for 733,333
of shares at a purchase price of $0.75 per share subject to adjustment for capital reorganization events and subsequent sales
by the Company of shares of its common stock at a price per share below $0.75. We have concluded that the warrants are not indexed
to our stock due to the down-round protection. Accordingly, our analysis resulted in the conclusion that these warrants require
classification in our financial statements in liabilities at fair value both at inception and subsequently pursuant to ASC 815.
Accounting
for the Secured Convertible Notes
We
have evaluated the terms and conditions of the secured convertible notes under the guidance of ASC 815. Because the economic characteristics
and risks of the equity-linked conversion options are not clearly and closely related to a debt-type host, the conversion features
require classification and measurement as derivative financial instruments. The other embedded derivative feature, down-round
protection, was also not considered clearly and closely related to the host debt instruments. Further, these features individually
were not afforded the exemption normally available to derivatives indexed to a company’s own stock. Accordingly, our evaluation
resulted in the conclusion that this compound derivative financial instrument requires bifurcation and liability classification,
at fair value. The compound derivative financial instrument consists of (i) the embedded conversion features and the (ii) down-round
protection features. Current standards contemplate that the classification of financial instruments requires evaluation at each
report date.
The
following tables reflect the allocation of the purchase on the financing dates:
Secured Convertible Notes
|
|
$2,200,000
Face Value
|
|
Face value
|
|
$
|
2,200,000
|
|
Debt discount
|
|
|
(1,909,280
|
)
|
Carrying value
|
|
$
|
290,720
|
|
The
carrying value of the secured convertible notes at June 30, 2019 was $290,720 and the carrying value at June 30, 2018 was $0.
Discounts (premiums) on the
convertible notes arise from (i) the allocation of basis to other instruments issued in the transaction, (ii) fees paid directly
to the creditor and (iii) initial recognition at fair value, which is lower than face value. Discounts (premiums) are amortized
through charges (credits) to interest expense using the effective interest rate method over the term of the debt agreement. Amortization
of debt discounts amounted to $290,720 during the period from inception to June 30, 2019.
In
addition to the debt discounts, cash paid for financing costs of $336,193 and the fair value of placement agent warrants issued
of $415,307 was charged to interest expense.
Derivative
Liabilities
The
carrying value of the Compound Embedded Derivative and Warrant Derivative Liabilities are on the balance sheet, with changes in
the carrying value being recorded as Derivative Loss on the income statement. The components of the compound embedded derivative
and warrant derivative liabilities as of June 30, 2019 are:
Our financing giving rise to derivative financial instruments
|
|
Indexed Shares
|
|
|
Fair Values
|
|
Compound embedded derivatives:
|
|
|
|
|
|
|
$2,200,000 face value secured convertible notes due November 13, 2019
|
|
|
3,666,667
|
|
|
$
|
1,777,363
|
|
Warrant derivative liabilities (Issued with Note)
|
|
|
3,666,667
|
|
|
|
2,398,057
|
|
Warrant derivative liabilities (Placement agent Warrants)
|
|
|
733,333
|
|
|
|
479,611
|
|
|
|
|
8,066,666
|
|
|
$
|
4,655,031
|
|
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Fair
Value Considerations
GAAP
establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. As presented
in the tables below, this hierarchy consists of three broad levels:
Level
1 valuations: Quoted prices in active markets for identical assets and liabilities.
Level
2 valuations: Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets
or liabilities in markets that are not active; and model-derived valuations whose inputs or significant value drivers are observable.
Level
3 valuations: Significant inputs to valuation model are unobservable.
Fair
Value of Financial Assets and Liabilities Measured on a Recurring Basis
Financial
liabilities measured at fair value on a recurring basis are summarized below and disclosed on the consolidated balance sheet as
of June 30, 2019.
|
|
Amounts at
|
|
|
Fair Value Measurement Using Level 3
Inputs Total
|
|
Liabilities
|
|
Fair Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative liability – conversion feature
|
|
$
|
1,777,363
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,777,363
|
|
Derivative liability – warrants
|
|
|
2,877,668
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,877,668
|
|
Total
|
|
$
|
4,655,031
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,655,031
|
|
The
table below provides a summary of the changes in fair value, including net transfers in and/or out of all financial liabilities
measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended June 30,2019:
|
|
Amount
|
|
Issuances to debt discount
|
|
$
|
2,200,000
|
|
Issuances to interest expense
|
|
|
4,975,091
|
|
Conversions to paid in capital
|
|
|
-
|
|
Warrant exercises
|
|
|
-
|
|
Change in fair value of derivative liabilities
|
|
|
(1,659,507
|
)
|
Change in fair value of warrant liabilities
|
|
|
(860,553
|
)
|
|
|
$
|
4,655,031
|
|
The
fair value of the derivative conversion features and warrant liabilities as of June 30, 2019 were calculated using a Monte-Carlo
option model valued with the following assumptions:
|
|
June 30,
2019
|
Dividend yield
|
|
0%
|
Expected volatility
|
|
134.8% - 272.1%
|
Risk free interest rate
|
|
1.95% - 2.27%
|
Contractual term (in years)
|
|
0.37 – 4.45
|
Conversion/Exercise price
|
|
$0.60 - $0.75
|
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
Changes
in the observable input values would likely cause material changes in the fair value of the Company’s Level 3 financial
instruments.
The
features embedded in the secured convertible notes and the warrants were valued using a Monte Carlo based valuation model. The
Monte Carlo valuation technique was utilized because it embodies all of the requisite assumptions (including the underlying price,
exercise price, term, volatility, and risk-free interest-rate) that are necessary to fair value these instruments. For forward
contracts that contingently require net-cash settlement as the principal means of settlement, we project and discount future cash
flows applying probability-weighted to multiple possible outcomes. Estimating fair values of derivative financial instruments
requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the
instrument with related changes in internal and external market factors. In addition, option-based techniques are highly volatile
and sensitive to changes in the trading market price of our common stock. Because derivative financial instruments are initially
and subsequently carried at fair values, our income will reflect the volatility in these estimate and assumption changes.
Note
10 – Common Stock
Issued
a)
On July 5, 2017, the Company issued 800,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.25 per unit for cash proceeds of $200,000. Each warrant entitles the holder to purchase one share
of common stock at $0.25. The warrants are exercisable before July 5, 2020. The warrants may be called by the Company any time
after July 5, 2018 with 30 days notice at a price of $0.05 per warrant.
b)
On July 6, 2017, the Company issued 400,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.25 per unit for cash proceeds of $100,000. Each warrant entitles the holder to purchase one share
of common stock at $0.25. The warrants are exercisable before July 6, 2020. The warrants may be called by the Company any time
after July 6, 2018 with 30 days notice at a price of $0.05 per warrant.
c)
On July 16, 2017, the Company issued 100,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.25 per unit for cash proceeds of $25,000. Each warrant entitles the holder to purchase one share
of common stock at $0.25. The warrants are exercisable before July 16, 2020. The warrants may be called by the Company any time
after July 16, 2018 with 30 days notice at a price of $0.05 per warrant.
d)
On July 17, 2017, the Company issued 290,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.25 per unit for cash proceeds of $72,500. Each warrant entitles the holder to purchase one share
of common stock at $0.25. The warrants are exercisable before July 17, 2020. The warrants may be called by the Company any time
after July 17, 2018 with 30 days notice at a price of $0.05 per warrant.
e)
On July 19, 2017, the Company issued 200,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.15 per unit to an arm’s length consultant in exchange for services of $30,000. Each warrant
entitles the holder to purchase one share of common stock at $0.15. The warrants are exercisable before July 19, 2020. The warrants
may be called by the Company any time after July 19, 2018 with 30 days notice at a price of $0.05 per warrant.
f)
On July 20, 2017, the Company issued 100,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $0.25 per unit for cash proceeds of $25,000. Each warrant entitles the holder to purchase one share
of common stock at $0.25. The warrants are exercisable before July 19, 2020. The warrants may be called by the issuer any time
after July 20, 2018 with 30 days notice at a price of $0.05 per warrant.
g)
On July 24, 2017, the Company issued 5,000 units of one share of common stock and one warrant to purchase one share of common
stock at a price of $0.50 per unit for cash proceeds of $2,500. Each warrant entitles the holder to purchase one share of common
stock at $2.00. The warrants are exercisable before July 24, 2018.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
h)
On August 8, 2017, the Company issued 10,000 units of one share of common stock and one warrant to purchase one share of common
stock at a price of $1.25 per unit for cash proceeds of $12,500. Each warrant entitles the holder to purchase one share of common
stock at $2.00. The warrants are exercisable before February 8, 2019.
i)
On August 27, 2017, the Company issued 300,000 shares of common stock at $0.25 per share for cash proceeds of $75,000.
j)
On September 7, 2017, the Company issued 20,000 units consisting of one share of common stock and one warrant to purchase one share
of common stock at a price of $1.25 per unit for cash proceeds of $25,000. Each warrant entitles the holder to purchase one share
of common stock at $4.00. The warrants are exercisable before March 6, 2019.
k)
On September 21, 2017, the Company issued 156,667 shares of common stock upon the exercise of 166,667 warrants exercised at $0.15
on a cashless basis. 10,000 shares of common stock were held back by the Company as consideration for the exercise.
l)
On September 26, 2017, the Company issued 101,000 shares of common stock at $0.15 per share upon the exercise of 101,000 warrants.
m)
On September 27, 2017, the Company issued 44,800 units consisting of one share of common stock and one warrant to purchase one
share of common stock at a price of $1.25 per unit for cash proceeds of $56,000. Each warrant entitles the holder to purchase
one share of common stock at $4.00. The warrants are exercisable before March 30, 2019.
n)
On September 29, 2017, the Company issued 4,000 units at a price of $1.25 per unit for cash proceeds of $5,000. Each unit consists
of one share of common stock, one warrant and one piggyback warrant. Each warrant entitles the holder to purchase one share of
common stock at $2.00. Each piggyback warrant entitles the holder to purchase one share of common stock at $4.00. The warrant
is exercisable before December 24, 2018 and the piggyback warrant is exercisable before December 24, 2019.
o)
On September 29, 2017, the Company issued 16,000 units at $1.25 per unit for cash proceeds of $20,000. Each unit consists of one
share of common stock, one warrant and one piggyback warrant. Each warrant entitles the holder to purchase one share of common
stock at $2.00. Each piggyback warrant entitles the holder to purchase one share of common stock at $4.00. The warrant is exercisable
before December 28, 2018 and the piggyback warrant is exercisable before December 28, 2019.
p)
On October 17, 2017, the Company issued 66,667 shares of common stock at $0.15 per share upon the exercise of 66,667 warrants.
q)
On October 31, 2017, the Company issued 315,500 shares of common stock at $0.15 per share upon the exercise of 315,500 warrants.
r)
On November 7, 2017, the Company issued 15,500 shares of common stock at $0.25 per share for cash proceeds of $3,875.
s)
On March 2, 2018, the Company issued 120,000 shares of common stock at $0.75 per share to an arm’s length consultant for
marketing services provided, of which $42,557 is reflected as a prepaid expense at June 30, 2019 (June 30, 2018 - $84,706).
The share value was based on the quoted value of the stock at the time of issue.
t)
On April 4, 2018, the Company issued 16,000 shares of common stock at $0.25 per share upon the exercise of 16,000 warrants.
u)
On April 26, 2018, the Company issued 100,000 shares of common stock at $0.20 per share for cash proceeds of $20,000.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
v)
On April 26, 2018, the Company issued 166,667 shares of common stock at $0.20 per share for cash proceeds of $33,333.
w)
On May 21, 2018, the Company issued 170,000 shares of common stock at $0.15 per share upon the exercise of 170,000 warrants.
x)
On June 11, 2018, the Company issued 250,000 shares of common stock at $1.00 per share to an arm’s length consultant for
referral services of which, $[ ] is reflected as a prepaid expense as of June 30, 3019 (June 30, 2018 - $185,625). The share value
was based on the quoted value of the stock at the time of issue.
y)
On June 18, 2018, the Company issued 25,000 shares of common stock at $0.20 per share for cash proceeds of $5,000.
z)
On June 20, 2018, the Company issued 20,000 shares of common stock at $0.80 per share to an arm’s length consultant for
advisory services provided. The share value was based on the quoted value of the stock at the time of issue.
aa)
On July 23, 2018, the Company issued 66,667 shares of common stock at $0.15 per share upon the exercise of 66,667 warrants.
bb)
On July 24, 2018, the Company issued 100,000 shares of common stock at $0.15 per share upon the exercise of 100,000 warrants.
cc)
On July 26, 2018, the Company issued 15,000 shares of common stock, which was recorded as stock-based compensation at $0.85 per
share, in an arm’s length transaction to a consultant for advisory services provided. The share value was based on the quoted
value of the stock at the time of issue.
dd)
On July 26, 2018, the Company issued 193,333 shares of common stock at $0.15 per share upon the exercise of 100,000 warrants.
ee)
On July 26, 2018, the Company issued 206,667 shares of common stock at $0.15 per share. As of June 30, 2018, this had been reflected
as shares to be issued.
ff)
On July 31, 2018, the Company issued 150,000 shares of common stock, which was recorded as stock-based compensation at $0.81 per
share, in an arm’s length transaction to a consultant for advisory services pursuant to an agreement dated June 19, 2018.
As of June 30, 2018, this had been reflected as shares to be issued.
gg)
On August 3, 2018, the Company issued 333,333 shares of common stock at $0.15 per share upon the exercise of 333,333 warrants.
hh)
On August 16, 2018, the Company issued 1,266,667 shares of common stock at $0.15 per share upon the exercise of 1,266,667 warrants.
As of June 30, 2018, 1,266,667 of the warrants exercised had been reflected as shares to be issued.
ii)
On August 27, 2018, the Company issued 100,000 shares of common stock at $0.15 per share for exercise of 100,000 warrants.
jj)
On September 5, 2018, the Company issued 66,667 shares of common stock at $0.15 per share upon the exercise of 66,667 warrants.
kk)
On September 6, 2018, the Company issued 300,000 shares of common stock at $0.25 per share upon the exercise of 300,000 warrants.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
ll)
On September 6, 2018, the Company issued 200,000 shares of common stock at $0.15 per share upon the exercise of 200,000 warrants.
mm)
On October 4, 2018, the Company issued 15,000 shares of common stock, which was recorded as stock-based compensation at $0.66
per share, in an arm’s length transaction to a consultant for advisory services provided. The share value was based on the
quoted value of the stock at the time of issue.
nn)
On October 9, 2018, the Company issued 263,525 shares of common stock at $0.15 per share upon the exercise of 263,525 warrants.
oo)
On October 12, 2018, the Company issued 100,000 shares of common stock, which was recorded as stock-based compensation at $0.64
per share, in an arm’s length transaction to a consultant for advisory services provided. The share value was based on the
quoted value of the stock at the time of issue.
pp)
On November 16, 2018, the Company issued 100,000 shares of common stock to an Officer of the Company in accordance with his employment
agreement signed in November 2018. The share value was based on the quoted value of the stock at the time of signing the agreement.
qq) On December 6, 2018, the Company issued
20,000 shares of common stock, which was recorded as stock-based compensation at $0.85 per share, in an arm’s length transaction
to a consultant for advisory services provided. The share value was based on the quoted value of the stock at the time of issue.
rr) On April 1, 2019, the Company issued 160,000
shares of common stock, which was recorded as stock-based compensation at $0.62 per share, in an arm’s length transaction
to a consult for advisory services provided. The share value was based on the quoted value of the stock at the time of issuance.
ss) On June 18, 2019, the Company issued 200,000
shares of common stock at $0.15 per share upon the exercise of 200,000 warrants.
Equity to be Issued
As of June 30, 2019, the Company was committed
to issuing 250,000 shares of common stock valued at $200,000, pursuant to a consulting agreement approved on June 4, 2019.
As of June 30, 2019, the Company was committed to issuing 40,000 shares of common stock valued at $0.75
per share. The Company has recorded $30,000 as equity to be issued in relation to this commitment.
Note
11 – Warrants
A
summary of the Company’s warrant activities is as follows:
|
|
Number of Warrants
|
|
|
Weighted Average Exercise Price
|
|
|
Weighted Average Remaining Life
(Years)
|
|
|
Intrinsic Value
|
|
Outstanding, June 30, 2017
|
|
|
8,683,372
|
|
|
$
|
0.15
|
|
|
|
3.67
|
|
|
|
5,653,393
|
|
Issued
|
|
|
2,009,800
|
|
|
|
0.43
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(825,834
|
)
|
|
|
0.15
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(1,000
|
)
|
|
|
0.25
|
|
|
|
|
|
|
|
|
|
Outstanding, June 30, 2018
|
|
|
9,866,338
|
|
|
|
0.21
|
|
|
|
2.60 years
|
|
|
$
|
6,064,913
|
|
Issued
|
|
|
4,639,999
|
|
|
|
0.75
|
|
|
|
2.69 years
|
|
|
|
-
|
|
Exercised
|
|
|
(3,390,192
|
)
|
|
|
0.16
|
|
|
|
-
|
|
|
|
1,817,576
|
|
Expired
|
|
|
(203,467
|
)
|
|
|
1.77
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding and Exercisable, June 30, 2019
|
|
|
10,916,678
|
|
|
$
|
0.42
|
|
|
|
2.09 years
|
|
|
$
|
2,563,939
|
|
The intrinsic value of the
3,390,912 warrants exercised during the year ended June 30, 2019 was $1,461,684. The intrinsic value of the 825,834 warrants exercised
during the year ended June 30, 2018 was $1,825,730.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
As
at June 30, 2019, the following warrants were outstanding:
Expiry Date
|
|
Number of Warrants Issued and Exercisable
|
|
|
Weighted Average Exercise Price
|
|
July 2019
|
|
|
4,000
|
|
|
$
|
4.00
|
|
September 2019
|
|
|
16,000
|
|
|
|
4.00
|
|
December 2019
|
|
|
66,680
|
|
|
|
0.15
|
|
February 2020
|
|
|
350,000
|
|
|
|
0.15
|
|
March 2020
|
|
|
1,336,666
|
|
|
|
0.15
|
|
June 2020
|
|
|
450,000
|
|
|
|
0.18
|
|
July 2020
|
|
|
540,000
|
|
|
|
0.22
|
|
August 2020
|
|
|
900,000
|
|
|
|
0.25
|
|
May 2021
|
|
|
120,000
|
|
|
|
0.75
|
|
November 2021
|
|
|
3,666,666
|
|
|
|
0.75
|
|
March 2022
|
|
|
2,733,333
|
|
|
|
0.15
|
|
December 2023
|
|
|
733,333
|
|
|
|
0.75
|
|
|
|
|
10,916,678
|
|
|
$
|
0.42
|
|
Note
12 – Stock Options
On
August 1, 2017, the Company adopted the 2017 Stock Incentive Plan (the “2017 Plan”) whereby incentive stock options
issued to employees, officers, and directors of the Company shall not exceed 2,500,000 of which the purchase price of the stock
options shall not be less than 100% of the fair market value of the Company’s common stock and the period for exercising
the stock options not exceed 10 years from the date of grant. The option price per share with respect to each option shall be
determined by the committee for non-qualified stock options.
A
summary of the Company’s stock option activity is as follows:
|
|
Number of Options
|
|
|
Weighted Average Exercise Price
|
|
Outstanding, June 30, 2017
|
|
|
-
|
|
|
$
|
-
|
|
Issued
|
|
|
819,120
|
|
|
|
0.70
|
|
Outstanding, June 30, 2018
|
|
|
819,120
|
|
|
|
0.70
|
|
Issued
|
|
|
200,000
|
|
|
|
0.70
|
|
Cancelled
|
|
|
(240,000
|
)
|
|
|
0.70
|
|
Outstanding, June 30, 2019
|
|
|
779,120
|
|
|
$
|
0.70
|
|
On
October 12, 2018, the Company cancelled 120,000 options that were granted to a consultant of the Company.
On October 31, 2018, the Company cancelled 120,000 options that were granted to a consultant of the Company.
On June 4, 2019, the Company issued 200,000 options
to a consultant of the Company for advisory services.
As
of June 30, 2019, the following options were outstanding:
Expiry Date
|
|
Number of Options Issued
|
|
|
Number of Options Exercisable
|
|
|
Weighted Average Exercise Price
|
|
|
|
|
|
|
|
|
|
|
|
August 2020
|
|
|
50,000
|
|
|
|
50,000
|
|
|
$
|
0.70
|
|
June 2021
|
|
|
200,000
|
|
|
|
-
|
|
|
|
0.70
|
|
August 2023
|
|
|
529,120
|
|
|
|
529,120
|
|
|
|
0.70
|
|
|
|
|
779,120
|
|
|
|
579,120
|
|
|
$
|
0.70
|
|
As
of June 30, 2019, the weighted average remaining life of the options was 3.84 years.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
During
the years ended June 30, 2019 and 2018, the Company recorded stock-based compensation expense of $151,051 and $79,328, respectively,
which has been recorded as stock based compensation in the statements of operations. As of June 30, 2019 and 2018, there was $219,054
and $347,952, respectively, of unrecognized expense related to non-vested stock-based compensation arrangements.
The
following table provides the details of the total stock-based payments expense during the year ended June 30, 2019 and 2018:
|
|
June 30,
2019
|
|
|
June 30,
2018
|
|
Employees and directors stock-based payments
|
|
$
|
151,051
|
|
|
$
|
79,328
|
|
Total
|
|
$
|
151,051
|
|
|
$
|
79,328
|
|
Note
13 – Income Taxes
The
reconciliation of income tax expense computed at the U.S. federal statutory rate to the income tax provision for the years ended
June 30, 2019 is as follows:
United States
|
|
June 30,
2019
|
|
Income before income taxes
|
|
$
|
(6,371,649
|
)
|
Taxes under statutory U.S. rates
|
|
|
(1,338,046
|
)
|
Increase in valuation allowance
|
|
|
725,276
|
|
Foreign tax rate differential
|
|
|
2,451
|
|
Change in value of derivatives
|
|
|
813,801
|
|
Discrete items
|
|
|
(193,767
|
)
|
Income tax
|
|
$
|
9,715
|
|
On
December 22, 2017, the Tax Cuts and Jobs Act (“The Act”), was signed into law by President Trump. The Act includes
a number of provisions, including the lowering of the U.S. corporate tax rate from 34 percent to 21 percent, effective January
1, 2018 and the establishment of a territorial-style system for taxing foreign-source income of domestic multinational corporations.
In December 2017, the SEC issued Staff Accounting Bulletin No. 118, Income Tax Accounting Implications of the Act (“SAB118”),
which allows us to record provisional amounts during a measurement period not to extend beyond one year of the enactment. The
Company remeasured its deferred tax assets and liabilities as of June 30, 2018 applying the reduced corporate income tax rate
and recorded a decrease to the deferred tax assets of $416,339, with a corresponding adjustment to the valuation allowance.
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial
reporting purposes and amounts used for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities
consist of the following:
Deferred tax assets
|
|
June 30,
2019
|
|
Net operating loss carryforward
|
|
$
|
1,232,306
|
|
Nonqualified stock options
|
|
|
146,971
|
|
Total deferred tax assets
|
|
|
1,379,277
|
|
Valuation allowance
|
|
|
(1,379,277
|
)
|
Net deferred tax assets
|
|
$
|
-
|
|
At
June 30, 2019, the Company had U.S. net operating loss carry forwards of approximately $2,348,942 that may be offset against future
taxable income, subject to limitation under IRC Section 382. Of the $2.3 million, of Federal net operating loss carryforwards,
$1.6 million begin to expire in 2032. The remaining balance of $0.8 million is limited in annual usage of 80% of current years
taxable income, but do not have an expiration. At June 30, 2019, the Company had Antigua net operating loss carry forwards of
approximately $0.8 million which can be carried forward for 6 years but are limted in annual usage of 50% of current years taxable
income. Additional foreign net operating loss carryforwards were generated in Malta in the amount of $107,372 which do not expire
and Curacao in the amount of $29,649 which can be carried forward for 10 years. No tax benefit has been reported in the June 30,
2019 and 2018 consolidated financial statements due to the uncertainty surrounding the realizability of the benefit, based on
a more likely than not criteria and in consideration of available positive and negative evidence.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
The
Company applied the “more-likely-than-not” recognition threshold to all tax positions taken or expected to be taken
in a tax return, which resulted in no unrecognized tax benefits as of June 30, 2019 and June 30, 2018, respectively.
At
June 30, 2018, deferred tax assets at a tax rate of 21% consisted of the following:
|
|
June 30,
2018
|
|
Deferred tax assets
|
|
$
|
654,000
|
|
Less: valuation allowance
|
|
|
(654,000
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
The
deferred tax assets have not been recognized because at this stage of the Company’s development, it is not determined that
future taxable profits will be available against which the Company can utilize such deferred tax assets. The Company incurred
a net operating loss of $2,028,662 for the year ended June 30, 2018, which will start to expire in 2038. Tax years 2009
through 2018 remain open to examination by the taxing jurisdictions to which the Company is subject. The Company has not been
notified by any taxing jurisdictions of any proposed or planned examination.
Note
14 – Segment Information
The
following tables summarizes financial information by geographic segment.
Year
ended June 30, 2019:
|
|
Antigua
|
|
|
Malta
|
|
|
Curacao
|
|
|
U.S.
|
|
|
Total
|
|
Net Loss
|
|
$
|
-
|
|
|
$
|
32,017
|
|
|
$
|
8,229
|
|
|
$
|
6,695,878
|
|
|
$
|
6,736,124
|
|
Year
ended June 30, 2018:
|
|
Antigua
|
|
|
Malta
|
|
|
Curacao
|
|
|
U.S.
|
|
|
Total
|
|
Net Loss
|
|
$
|
663,819
|
|
|
$
|
102,946
|
|
|
$
|
25,846
|
|
|
$
|
1,236,051
|
|
|
$
|
2,028,662
|
|
As
of June 30, 2019:
|
|
Antigua
|
|
|
Malta
|
|
|
Curacao
|
|
|
U.S.
|
|
|
Total
|
|
Assets
|
|
$
|
202,546
|
|
|
$
|
6,833
|
|
|
$
|
7,095
|
|
|
$
|
345,318
|
|
|
$
|
561,792
|
|
As
of June 30, 2018:
|
|
Antigua
|
|
|
Malta
|
|
|
Curacao
|
|
|
U.S.
|
|
|
Total
|
|
Assets
|
|
$
|
183,650
|
|
|
$
|
9,639
|
|
|
$
|
1,153
|
|
|
$
|
415,243
|
|
|
$
|
609,685
|
|
Note
15 – Subsequent Events
On
July 17, 2019, the Company and the investors (the “Investors”) in its November 13, 2018 offering (see Note 9) entered
into Waiver Agreements (the “Waiver Agreements”). Pursuant to the terms of the waiver agreement, the Investors waived
the exercise of remedies with regard to certain breaches of agreements between the Company and the Investors, including the Notes,
Warrants, and Securities Purchase Agreements (the “Purchase Agreements”).
In
consideration for the Investors entrance into the Waiver Agreements, the Company will (i) increase the principal amount of each
Note issued in the Offering by 30%, in the form of an Amended and Restated Senior Secured Convertible Promissory Note (the “Amended
and Restated Note”). Additionally, for its role as lead investor and facilitator of the Offering and negotiating the terms
of the Waiver Agreement, the Company issued to Cavalry Fund I LP warrants to purchase 50,000 shares of Common Stock exercisable
on or after October 1, 2019 for a term of three (3) years from such date at an exercise price of $0.75 per share (the “Cavalry
Warrant”).
On August 14, 2019, the Company consummated
the initial closing (“Initial Closing”) of a private placement offering (the “Offering”) whereby the Company
entered into those certain securities purchase agreement (the “Purchase Agreements”) with four (4) accredited investors
(the “Investors”). Pursuant to the Purchase Agreements, the Company issued the Investors those certain convertible
promissory notes (each a “Note and together the “Notes”) in the aggregate principal amount of $385,000 (including
a 10% original issue discount) and Warrants to purchase 641,667 shares of the Company’s common stock, par value $0.001 per
share for aggregate gross proceeds of $350,000.
Esports
Entertainment Group, Inc.
Notes
to the Consolidated Financial Statements
June
30, 2019
(Expressed
in U.S. dollars)
The Notes accrue interest at a rate of
5% per annum and are initially convertible into shares of the Company’s common stock at a conversion price of $0.60 per share,
subject to adjustment (the “Conversion Price”). The Notes contain a mandatory conversion mechanism whereby unpaid principal
and accrued interest on the Notes, upon the closing of a Qualified Offering (as defined therein) converts into shares of the Company’s
Common Stock at the lower of (i) the Conversion Price and (ii) 80% of the offering price in the Qualified Offering. The Notes contain
customary events of default (each an “Event of Default”) and mature on August 14, 2020. If an Event of Default occurs,
the outstanding principal amount of the Notes, plus accrued but unpaid interest, liquidated damages and other amounts owing with
respect to the Notes will become, at the Note holder’s election, immediately due and payable in cash at the “Mandatory
Default Amount”. The Mandatory Default Amount means the sum of 130% of the outstanding principal amount of the Notes plus
accrued and unpaid interest, including default interest of 18% per year, and all other amounts, costs, expenses and liquidated
damages due in respect of the Notes.
Pursuant to the Purchase Agreements, each
Investor was entitled to 100% Warrant coverage, such that such Investor received the same number of Warrants to purchase shares
of Common Stock as is the number of shares of Common Stock initially issuable upon conversion of its Note as of the date of issuance.
The Warrants are exercisable at a price of $0.75 per share, subject to adjustment from the date of issuance through August 14,
2022.
Joseph Gunnar & Co., LLC (the “Placement
Agent”) acted as placement agent for the Offering and received cash compensation of $22,500 and warrants to purchase 82,500
shares of the Company’s common stock, at an initial exercise price of $0.75 per share, subject to adjustment (“Agent
Warrants”). The Agent Warrants may be exercised on a “cashless” basis and expire in August 14, 2024.
On August 29, 2019, the Company consummated
the second closing (“Second Closing”) of the Offering whereby the Company entered into Purchase Agreements with three
(3) Investors. Pursuant to the Purchase Agreements, the Company issued the Investors Notes in the aggregate principal amount of
$137,500 (including a 10% original issue discount) and Warrants to purchase 229,167 shares of the Company’s common stock,
par value $0.001 per share, for aggregate gross proceeds of $125,000.
The Notes accrue interest at a rate of
5% per annum and are initially convertible into shares of the Company’s common stock at a conversion price of $0.60 per share,
subject to adjustment. The Notes contain a mandatory conversion mechanism whereby unpaid principal and accrued interest on the
Notes, upon the closing of a Qualified Offering (as defined therein) converts into shares of the Company’s Common Stock at
the lower of (i) the Conversion Price and (ii) 80% of the offering price in the Qualified Offering. The Notes contain customary
events of default and mature on August 29, 2020. If an Event of Default occurs, the outstanding principal amount of the Notes,
plus accrued but unpaid interest, liquidated damages and other amounts owing with respect to the Notes will become, at the Note
holder’s election, immediately due and payable in cash at the “Mandatory Default Amount”. The Mandatory Default
Amount means the sum of 130% of the outstanding principal amount of the Notes plus accrued and unpaid interest, including default
interest of 18% per year, and all other amounts, costs, expenses and liquidated damages due in respect of the Notes.
Pursuant to the Purchase Agreements, each
Investor was entitled to 100% Warrant coverage, such that such Investor received the same number of Warrants to purchase shares
of Common Stock as is the number of shares of Common Stock initially issuable upon conversion of its Note as of the date of issuance.
The Warrants are exercisable at a price of $0.75 per share, subject to adjustment from the date of issuance through August 29,
2022.
The Placement Agent received cash compensation
of $12,500 and Agent Warrants to purchase 45,834 shares of the Company’s common stock, at an initial exercise price of $0.75
per share, subject to adjustment. The Agent Warrants may be exercised on a “cashless” basis and expire in August 29,
2024.
F-25