On May 21, 2019, we issued a convertible promissory note to a third party for cash proceeds
of $60,000. The note is in the amount of $63,000, and it matures on March 21, 2020. The note bears interest at 8% and default interest
at 22% per year. The note is convertible into shares of our common stock at a 39% discount to our lowest bid price over the preceding
15 days with a floor on the conversion price of $0.00005.
On August 6, 2019, we issued a convertible promissory note to a third party for cash proceeds
of $50,000. The note is in the amount of $53,000, and it matures on July 31, 2020. The note bears interest at 8% per year and is convertible
into shares of our common stock at a 39% discount to our lowest trading price over the preceding 15 days with a floor on the conversion
price of $0.00005.
On November 4, 2019, we issued a convertible promissory note to a third party for cash proceeds
of $40,000. The note is in the amount of $43,000, and it matures on November 4, 2020. The note bears interest at 8% per year and is convertible
into shares of our common stock at a 39% discount to our lowest trading price over the preceding 15 days with a floor on the conversion
price of $0.00005.
We evaluated the terms of the note in accordance with ASC Topic No. 815 – 40, Derivatives
and Hedging – Contracts in Entity’s Own Stock and determined that the underlying common stock is indexed to the Company’s
common stock. We determined that the conversion features did not meet the definition of a liability and therefore did not bifurcate the
conversion feature and account for it as a separate derivative liability. We then evaluated the conversion feature for a beneficial conversion
feature. The effective conversion price was compared to the market price on the date of the note and was deemed to be less than the market
value of underlying common stock at the inception of the note. Therefore, we recognized beneficial conversion discount of $60,000 on May
21, 2019, a beneficial conversion discount of $50,000 on August 6, 2019, and a beneficial conversion discount of $40,000 on November 4,
2019. We recorded the beneficial conversion discount as an increase in additional paid-in capital and a discount to the Convertible Notes
Payable. Discounts to the Convertible Notes Payable are amortized to interest expense using the effective interest method over the life
of the respective notes.
During the years ended January 31, 2021 and 2020, we recorded amortization of discounts on
convertible notes payable and recognized interest expense of $72,621 and $233,681, respectively.
Conversions to Common Stock
During the year ended January 31, 2021, the holders of our convertible promissory notes converted
$99,840 of principal and accrued interest into 767,367,387 shares of our common stock.
During the year ended January 31, 2020, the holders of our convertible notes converted $461,771
of principal and accrued interest into 582,071,707 shares of our common stock.
See Note 10 for a detail of the conversions. No gain or loss was recognized on the conversions
as they occurred within the terms of the agreement which provided for conversion.
Settlement of Convertible Note Payable
During the year ended January 31, 2021, the Company paid $25,000 to fully settle the convertible
note payable dated May 26, 2016. At the time of the settlement, outstanding principal was $49,286 and accrued interest was $37,135. The
Company recognized a gain on settlement of convertible note payable of $61,421 during the year ended January 31, 2021. As a part of the
settlement, the holder of the remaining notes dated October 31, 2015 and January 31, 2016 agreed that it will not request conversion of
any convertible notes payable through December 31, 2020.
During the year ended January 31, 2020, the Company paid $40,000 to fully settle the convertible
note payable dated July 31, 2015. At the time of the settlement, outstanding principal was $72,640 and accrued interest was $41,685. The
Company recognized a gain on settlement of convertible note payable of $74,325 during the year ended January 31, 2020.
Note 10. Shareholders’ Equity
Reincorporation
On August 16, 2019, the Company reincorporated from Nevada to Wyoming. The reincorporation
was approved by its board of directors and by the holders of a majority of the voting rights for its common stock. There was no change
in share ownership as a result of the reincorporation. Authorized shares in the Wyoming corporation are unlimited shares of common stock
and 20,000,000 shares of preferred stock.
Preferred stock subscribed and unissued
During the year ended January 31, 2021, the Company received $250,000 for the subscription
of preferred stock. These shares have not been issued as of January 31, 2021. The $250,000 proceeds were included as preferred stock subscribed
but not issued in the consolidated balance sheet as of January 31, 2021.
Series F preferred stock issued for services
On March 15, 2019, we issued 1,000,000 shares of Series F Preferred Stock to Mr. Jim for services.
The shares were valued at $89,930 based on a third-party valuation of stock on the date of issuance. The shares were valued at $89,930
based on a third-party estimate of the fair market value of the stock on the date of issuance.
The Series F Preferred Stock is subordinated to our common stock and superior to all shares
of Preferred Stock. It does not receive dividends and does not participate in equity distributions. The Series F Preferred stock retains
2/3 of the voting rights in the company.
- 25 -
Series E preferred stock issued for services
On November 13, 2015, our board of directors designated 1,000,000 shares of our preferred
stock as Series E Preferred Stock. The Series E Preferred Stock is subordinated to our common stock. It does not receive dividends and
does not participate in equity distributions. The Series E Preferred stock has 2 votes for each outstanding share of common stock in the
company. As of January 31, 2021, there are 1,000,000 shares Series E Preferred Stock outstanding. Dividends, when, as and if declared
by the Board of Directors, shall be paid out of funds at the time legally available for such purposes.
Series G convertible preferred stock
During the year ended January 31, 2021, the Company issued 271,800 shares of Series G convertible
preferred stock and received cash proceeds of $230,000. The Series G convertible preferred stock has a stated value of $1.00 per share,
carries no voting rights and earns dividends of 8% per annum on the stated value of the stock. Dividends are payable on liquidation, redemption
or conversion. The Series G convertible preferred stock is redeemable at the option of the Company during the first nine months it is
outstanding at a premium of between 3% and 33% depending on the date of redemption. After the stock has been outstanding for nine months,
it is convertible into common stock of the Company at a 29% discount to the market value of the common stock. The Series G convertible
preferred stock is included in mezzanine equity on the condensed consolidated balance sheet, because it is redeemable by the holders upon
certain events of default which are not within the Company’s control. The $41,800 difference between the stated value of the stock
and the proceeds received has been recognized as a deemed dividend to the preferred shareholders. During the year ended January 31, 2021,
the Company accrued dividends of $7,664.
Convertible preferred stock issued for services
In January 2020, our board of directors designated 50,000 shares of our preferred stock as
Convertible Preferred Stock. The Convertible Preferred Stock is entitled to receive dividends of 10% of the net profit of VIVIS Corporation.
After the Convertible Preferred Stock has received cumulative dividends of $1,100,000, the dividend rate will reduce to 2%. The Convertible
Preferred Stock is convertible into 100,000 post reverse shares of common stock of the Company. During the year ended January 31, 2021,
the Company issued 50,000 shares of Convertible Preferred Stock and received cash proceeds of $250,000.
Conversions to common stock – convertible notes payable
During year ended January 31, 2021, the holders of our convertible notes elected to convert
principal and interest into shares of common stock as detailed below:
|
|
|
|
|
|
Date
|
|
Amount
Converted
|
|
Number of
Shares Issued
|
March 3, 2020
|
|
$
|
9,500
|
|
30,645,161
|
March 20, 2020
|
|
|
5,800
|
|
32,222,222
|
April 1, 2020
|
|
|
3,800
|
|
31,666,667
|
April 3, 2020
|
|
|
3,800
|
|
31,666,667
|
April 13, 2020
|
|
|
3,800
|
|
31,666,667
|
April 16, 2020
|
|
|
4,400
|
|
36,666,667
|
April 20, 2020
|
|
|
4,800
|
|
40,000,000
|
April 24, 2020
|
|
|
4,800
|
|
40,000,000
|
April 27, 2020
|
|
|
4,800
|
|
40,000,000
|
May 7, 2020
|
|
|
4,800
|
|
40,000,000
|
May 11, 2020
|
|
|
4,820
|
|
40,166,667
|
May 13, 2020
|
|
|
4,800
|
|
40,000,000
|
May 18, 2020
|
|
|
6,200
|
|
51,666,667
|
May 20, 2020
|
|
|
6,200
|
|
51,666,667
|
May 21, 2020
|
|
|
6,200
|
|
51,666,667
|
May 26, 2020
|
|
|
6,200
|
|
51,666,667
|
May 26, 2020
|
|
|
6,200
|
|
51,666,667
|
May 27, 2020
|
|
|
6,200
|
|
51,666,667
|
May 27, 2020
|
|
|
2,720
|
|
22,666,667
|
Total
|
|
$
|
99,840
|
|
767,367,387
|
- 26 -
During year ended January 31, 2020, the holders of our convertible notes elected to convert
principal and interest into shares of common stock as detailed below:
|
|
|
|
|
|
Date
|
|
Amount
Converted
|
|
Number of
Shares Issued
|
February 21, 2019
|
|
$
|
10,856
|
|
981,959
|
March 7, 2019
|
|
|
10,889
|
|
989,899
|
March 28, 2019
|
|
|
8,748
|
|
1,060,417
|
April 9, 2019
|
|
|
7,296
|
|
1,326,599
|
April 30, 2019
|
|
|
11,009
|
|
2,042,466
|
May 9, 2019
|
|
|
10,000
|
|
1,639,344
|
May 17, 2019
|
|
|
8,600
|
|
2,000,000
|
May 20, 2019
|
|
|
8,600
|
|
2,000,000
|
May 28, 2019
|
|
|
7,750
|
|
2,236,589
|
May 31, 2019
|
|
|
8,200
|
|
2,000,000
|
June 3, 2019
|
|
|
8,200
|
|
2,000,000
|
June 5, 2019
|
|
|
6,800
|
|
2,000,000
|
June 5, 2019
|
|
|
7,761
|
|
2,565,511
|
June 7, 2019
|
|
|
6,600
|
|
2,000,000
|
June 10, 2019
|
|
|
6,000
|
|
2,000,000
|
June 12, 2019
|
|
|
7,773
|
|
5,047,474
|
June 12, 2019
|
|
|
4,600
|
|
2,000,000
|
June 13, 2019
|
|
|
6,900
|
|
3,000,000
|
June 13, 2019
|
|
|
7,800
|
|
3,391,304
|
June 14, 2019
|
|
|
7,800
|
|
3,391,304
|
June 14, 2019
|
|
|
7,404
|
|
5,049,494
|
June 17, 2019
|
|
|
5,300
|
|
4,076,923
|
June 18, 2019
|
|
|
5,300
|
|
4,076,923
|
June 18, 2019
|
|
|
5,942
|
|
5,144,165
|
June 20, 2019
|
|
|
4,900
|
|
4,083,333
|
June 21, 2019
|
|
|
1,520
|
|
1,551,020
|
June 21, 2019
|
|
|
8,428
|
|
9,577,773
|
July 1, 2019
|
|
|
4,700
|
|
4,795,918
|
July 1, 2019
|
|
|
4,700
|
|
4,795,918
|
July 2, 2019
|
|
|
4,700
|
|
4,795,918
|
July 3, 2019
|
|
|
4,700
|
|
4,795,918
|
July 8, 2019
|
|
|
6,300
|
|
6,428,571
|
July 8, 2019
|
|
|
6,200
|
|
6,326,531
|
July 9, 2019
|
|
|
6,300
|
|
6,428,571
|
July 10, 2019
|
|
|
1,920
|
|
2,086,957
|
July 23, 2019
|
|
|
9,122
|
|
13,820,803
|
July 26, 2019
|
|
|
8,278
|
|
12,543,030
|
August 1, 2019
|
|
|
8,608
|
|
13,041,818
|
August 12, 2019
|
|
|
13,527
|
|
18,918,755
|
August 21, 2019
|
|
|
11,741
|
|
15,247,623
|
August 29, 2019
|
|
|
11,491
|
|
16,070,713
|
September 3, 2019
|
|
|
11,496
|
|
16,077,622
|
September 6, 2019
|
|
|
11,456
|
|
16,022,559
|
September 12, 2019
|
|
|
11,792
|
|
16,492,308
|
September 25, 2019
|
|
|
10,000
|
|
25,000,000
|
September 26, 2019
|
|
|
12,684
|
|
28,826,568
|
October 4, 2019
|
|
|
10,930
|
|
33,122,485
|
October 11, 2019
|
|
|
6,471
|
|
19,608,091
|
October 16, 2019
|
|
|
8,700
|
|
29,000,000
|
October 24, 2019
|
|
|
9,462
|
|
28,671,727
|
December 6, 2019
|
|
|
9,700
|
|
22,558,140
|
December 6, 2019
|
|
|
9,700
|
|
22,558,140
|
December 9, 2019
|
|
|
9,700
|
|
22,558,140
|
December 11, 2019
|
|
|
11,100
|
|
25,813,953
|
December 24, 2019
|
|
|
9,600
|
|
25,945,946
|
December 27, 2019
|
|
|
9,600
|
|
25,945,946
|
December 28, 2019
|
|
|
6,117
|
|
16,540,541
|
Total
|
|
$
|
461,771
|
|
582,071,707
|
- 27 -
During the year ended January 31, 2020, the holders of our convertible notes elected to convert
principal and interest into shares of common stock as detailed below:
|
|
|
|
|
|
Date
|
|
Amount
Converted
|
|
Number of
Shares Issued
|
April 26, 2018
|
|
$
|
18,904
|
|
343,709
|
September 12, 2018
|
|
|
21,209
|
|
550,094
|
September 28, 2018
|
|
|
21,280
|
|
552,727
|
October 25, 2018
|
|
|
14,006
|
|
505,275
|
November 5, 2018
|
|
|
26,545
|
|
965,252
|
November 29, 2018
|
|
|
26,678
|
|
2,425,253
|
January 23, 2019
|
|
|
23,745
|
|
1,944,744
|
Total
|
|
$
|
152,367
|
|
7,287,054
|
Conversions to common stock – Series G preferred stock
During year ended January 31, 2021, the holders of Series G preferred stock elected to convert
115,500 shares of Series G preferred stock into 109,200,000 shares of common stock in accordance with the terms of the preferred stock.
Note 10. Subsequent Events
During the period from February 1, 2021 through the filing of this report, the holders of
the Series G Preferred Stock elected to convert 85,200 share of Series G Preferred Stock into 26,184,589 share of common stock of the
Company.
- 28 -