NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 1: ORGANIZATION, DESCRIPTION OF BUSINESS AND GOING
CONCERN
Visium
Technologies, Inc., or the Company, is a Florida corporation that
was originally incorporated in Nevada in October 1987. It was
formerly known as Jaguar Investments, Inc. between October 1987 and
May 2003, Power2Ship, Inc. between May 2003 and November 2006,
Fittipaldi Logistics, Inc. between November 2006 and December 2007,
and as NuState Energy Holdings, Inc. between December 2007 and
March 5, 2018 when it changed its name to Visium Technologies,
Inc.
The
Company is focused on digital risk management, cybersecurity, and
technology services for network physical security, the Cloud,
mobility solutions, and the Internet of Things
(“IOT”).
The
Company named Mark Lucky as its Chief Executive Officer in February
2018 to provide strategic expertise in pursuing its business
plans.
Going Concern
The
accompanying consolidated financial statements have been prepared
on a going concern basis. For the year ended June 30, 2020 we had a
net loss of $1,542,450, had net cash used in operating activities
of $106,757 and had negative working capital of $3,380,760. These
matters raise substantial doubt about the Company’s ability
to continue as a going concern for a period of one year from the
date of this filing. The Company’s ability to continue as a
going concern is dependent upon its ability to obtain the necessary
financing to meet its obligations and repay its liabilities arising
from normal business operations when they come due, to fund
possible future acquisitions, and to generate profitable operations
in the future. Management plans to provide for the Company’s
capital requirements by continuing to issue additional equity and
debt securities. The outcome of these matters cannot be predicted
at this time and there are no assurances that, if achieved, the
Company will have sufficient funds to execute its business plan or
generate positive operating results. The financial statements do
not include any adjustments that might result from the outcome of
this uncertainty.
Management
is in the process of acquiring an operating entity actively engaged
in a business that generates sustained revenues. We are also
considering several additional potential acquisitions and are
investigating various candidates to determine whether they would
have the potential to add value to us for the benefit of our
stockholders.
We
intend to restrict our consideration of potential business to
communications, services, or technology. Because we have limited
resources, the scope and number of suitable candidates to merge
with is relatively limited. Because we may participate in a
business opportunity with a newly formed firm, a firm that is in
the development stage, or a firm that is entering a new phase of
growth, we may incur further risk due to the inability of the
target’s management to have proven its abilities or
effectiveness, or the lack of an established market for the
target’s products or services, or the inability to reach
profitability in the next few years.
Any
business combination or transaction may result in a significant
issuance of shares and substantial dilution to our present
stockholders.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The
preparation of consolidated financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the
financial statements and the reporting amounts of revenues and
expenses during the reported period. Actual results will differ
from those estimates. Included in these estimates are assumptions
used in Cox, Ross & Rubinstein Binomial Tree stock-based
compensation and derivative liabilities valuation methods, such as
expected volatility, risk-free interest rate, and expected dividend
rate and in the valuation allowance of deferred tax
assets.
Cash and Cash Equivalents
The
Company considers all highly liquid, temporary, cash equivalents or
investments with an original maturity of three months or less when
purchased, to be cash equivalents. The Company had no cash
equivalents during the years ended June 30, 2020 and
2019.
Concentration of Credit Risks
The
Company is subject to a concentration of credit risk from
cash.
The
Company’s cash account is held at a financial institution and
is insured by the Federal Deposit Insurance Corporation, or FDIC,
up to $250,000. During the years ended June 30, 2020 and 2019, the
Company had not reached a bank balance exceeding the FDIC insurance
limit.
Derivative Liabilities
The
Company assessed the classification of its derivative financial
instruments as of June 30, 2020 and 2019, which consist of
convertible instruments and rights to shares of the Company’s
common stock and determined that such derivatives meet the criteria
for liability classification under ASC 815.
ASC 815
generally provides three criteria that, if met, require companies
to bifurcate conversion options from their host instruments and
account for them as free standing derivative financial instruments.
These three criteria include circumstances in which (a) the
economic characteristics and risks of the embedded derivative
instrument are not clearly and closely related to the economic
characteristics and risks of the host contract, (b) the hybrid
instrument that embodies both the embedded derivative instrument
and the host contract is not re-measured at fair value under
otherwise applicable generally accepted accounting principles with
changes in fair value reported in earnings as they occur and (c) a
separate instrument with the same terms as the embedded derivative
instrument would be considered a derivative instrument subject to
the requirements of ASC 815. ASC 815 also provides an exception to
this rule when the host instrument is deemed to be conventional, as
described.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES,
continued
The
Company uses judgment in determining the fair value of derivative
liabilities at the date of issuance and at every balance sheet
thereafter and in determining which valuation method is most
appropriate for the instrument, the expected volatility, the
implied risk-free interest rate, as well as the expected dividend
rate, if any. The Company
recorded a derivative liability as of June 30, 2020 of
$438,553.
Fair Value of Financial Instruments
The
Company accounts for assets and liabilities measured at fair value
on a recurring basis, in accordance with ASC Topic 820, Fair Value
Measurements and Disclosures, or ASC 820. ASC 820 establishes a
common definition for fair value to be applied to existing
generally accepted accounting principles that require the use of
fair value measurements, establishes a framework for measuring fair
value, and expands disclosure about such fair value
measurements.
ASC 820
defines fair value as the price that would be received to sell an
asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. Additionally,
ASC 820 requires the use of valuation techniques that maximize the
use of observable inputs and minimize the use of unobservable
inputs. These inputs are prioritized below:
Level
1:
|
Observable
inputs such as quoted market prices in active markets for identical
assets or liabilities.
|
|
|
Level
2:
|
Observable
market-based inputs or unobservable inputs that are corroborated by
market data.
|
|
|
Level
3:
|
Unobservable
inputs for which there is little or no market data, which require
the use of the reporting entity’s own
assumptions.
|
Additional Disclosures Regarding Fair Value
Measurements
The
carrying value of cash, accounts payable and accrued expenses,
accrued compensation, notes payable and convertible promissory
notes payable, approximate their fair value due to the short
maturity of these items or the use of market interest
rates.
Convertible Instruments
The
Company accounts for convertible instruments (when it has
determined that the embedded conversion options should not be
bifurcated from their host instruments) in accordance with ASC
470-20, Debt with Conversion and Other Options. Accordingly, the
Company records, when necessary, discounts to convertible notes for
the intrinsic value of conversion options embedded in debt
instruments based upon the differences between the fair value of
the underlying common stock at the commitment date of the note
transaction and the effective conversion price embedded in the
note. Debt discounts under these arrangements are amortized over
the term of the related debt to their earliest date of redemption.
The Company also records deemed dividends for the intrinsic value
of conversion options embedded in preferred shares based upon the
differences between the fair value of the underlying common stock
at the commitment date of the note transaction and the effective
conversion price embedded in the note.
ASC
815-40, Contracts in Entity’s own Equity, generally provides
that, among other things, if an event is not within the
entity’s control, such contract could require net cash
settlement and shall be classified as an asset or a
liability.
The
Company determines whether the instruments issued in the
transactions are considered indexed to the Company’s own
stock. During fiscal years 2014 through 2020 the Company’s
issued convertible securities with variable conversion provisions
that resulted in derivative liabilities. See discussion above under
derivative liabilities that resulted in a change in derivative
liability accounting.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES,
continued
Revenue Recognition
In May
2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic
606). The revenue recognition principle in ASU 2014-09 is
that an entity should recognize revenue to depict the transfer of
goods or services to customers in an amount that reflects the
consideration to which the entity expects to be entitled in
exchange for those goods or services. In addition, new and enhanced
disclosures will be required. Companies may adopt the new standard
either using the full retrospective approach, a modified
retrospective approach with practical expedients, or a cumulative
effect upon adoption approach. This standard is effective for
reporting periods beginning after December 15, 2019. Early adoption
is permitted. The Company early adopted this standard effective
July 1, 2019. Since the Company has not earned any revenue to date,
there has been no impact to the financial statements upon
adoption.
Income Taxes
The
Company accounts for income taxes pursuant to the provisions of ASC
740-10, “Accounting for Income Taxes,” which requires,
among other things, an asset and liability approach to calculating
deferred income taxes. The asset and liability approach requires
the recognition of deferred tax assets and liabilities for the
expected future tax consequences of temporary differences between
the carrying amounts and the tax bases of assets and liabilities. A
valuation allowance is provided to offset any net deferred tax
assets for which management believes it is more likely than not
that the net deferred asset will not be realized.
The
Company follows the provisions of ASC 740-10, “Accounting for
Uncertain Income Tax Positions”. When tax returns are filed,
it is highly certain that some positions taken would be sustained
upon examination by the taxing authorities, while others are
subject to uncertainty about the merits of the position taken or
the amount of the position that would be ultimately sustained. In
accordance with the guidance of ASC 740-10, the benefit of a tax
position is recognized in the financial statements in the period
during which, based on all available evidence, management believes
it is more likely than not that the position will be sustained upon
examination, including the resolution of appeals or litigation
processes, if any. Tax positions taken are not offset or aggregated
with other positions. Tax positions that meet the
more-likely-than-not recognition threshold are measured as the
largest amount of tax benefit that is more than 50 percent likely
of being realized upon settlement with the applicable taxing
authority. The portion of the benefits associated with tax
positions taken that exceeds the amount measured as described above
should be reflected as a liability for uncertain tax benefits in
the accompanying balance sheet along with any associated interest
and penalties that would be payable to the taxing authorities upon
examination. The Company believes its tax positions are all highly
certain of being upheld upon examination. As such, the Company has
not recorded a liability for uncertain tax benefits.
The
Company has adopted ASC 740-10-25, “Definition of
Settlement”, which
provides guidance on how an entity should determine whether a tax
position is effectively settled for the purpose of recognizing
previously unrecognized tax benefits and provides that a tax
position can be effectively settled upon the completion of an
examination by a taxing authority without being legally
extinguished. For tax positions considered effectively settled, an
entity would recognize the full amount of tax benefit, even if the
tax position is not considered more likely than not to be sustained
based solely on the basis of its technical merits and the statute
of limitations remains open. As of June 30, 2020, the Company had
not filed tax returns for the tax years ending June 30, 2008
through 2020 and such returns, when filed, potentially will be
subject to audit by the taxing authorities for a minimum of three
years beyond the filing date under the three-year statute of
limitations. The Company has not accrued any potential tax
penalties associated with not filing these tax returns. Due to
recurring losses, management believes such potential tax penalties,
if any, would not be material in amount.
Share-Based Payments
The
Company accounts for stock-based compensation in accordance with
ASU 2020-07, Compensation – Stock Compensation (Topic 718).
This update is intended to reduce cost and complexity and to
improve financial reporting for share-based payments issued to
non-employees (for example, service providers, external legal
counsel, suppliers, etc.). The ASU expands the scope of Topic 718,
Compensation—Stock Compensation, which currently only
includes share-based payments issued to employees, to also include
share-based payments issued to non-employees for goods and
services. Consequently, the accounting for share-based payments to
non-employees and employees will be substantially
aligned.
Under
ASC Topic 718, “Compensation - Stock Compensation”.
Under the fair value recognition provisions of this topic,
stock-based compensation cost is measured at the grant date based
on the fair value of the award and is recognized as an expense on a
straight-line basis over the requisite service period, which is the
vesting period.
The
Company has elected to use the Cox, Ross & Rubinstein Binomial
Tree valuation model to estimate the fair value of its options,
which incorporates various subjective assumptions including
volatility, risk-free interest rate, expected life, and dividend
yield to calculate the fair value of stock option awards.
Compensation expense recognized in the statements of operations is
based on awards ultimately expected to vest and reflects estimated
forfeitures. ASC 718 requires forfeitures to be estimated at the
time of grant and revised, if necessary, in subsequent periods if
actual forfeitures differ from those estimates.
Segment Reporting
The
Company operates in one business segment which technologies are
focused on cybersecurity.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES,
continued
Recent Accounting Pronouncements
In May
2019, the FASB issued ASU No. 2020-05, Income Taxes (Topic 740):
Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting
Bulletin No. 118, regarding the accounting implications of the
recently issued Tax Cuts and Jobs Act (the “Act”). This
standard is effective immediately. The update clarifies that in a
company’s financial statements that include the reporting
period in which the Act was enacted, the company must first reflect
the income tax effects of the Act in which the accounting under
GAAP is complete. These amounts would not be provisional amounts.
The company would also report provisional amounts for those
specific income tax effects for which the accounting under GAAP is
incomplete, but a reasonable estimate can be determined. Technical
corrections or other forthcoming guidance could change how the
Company interprets provisions of the Act, which may impact its
effective tax rate and could affect its deferred tax assets, tax
positions and/or its tax liabilities.
In July
2017, the FASB issued Accounting Standards Update
(“ASU”) No. 2017-11. “Earnings Per Share (Topic
260); Distinguishing Liabilities from Equity (Topic 480);
Derivatives and Hedging (Topic 815): I. Accounting for Certain
Financial Instruments with Down Round Features, II. Replacement of
the Indefinite Deferral for Mandatorily Redeemable Financial
Instruments of Certain Nonpublic Entities and Certain Mandatorily
Redeemable Non-controlling Interests with a Scope Exception
(“ASU 2017-11”) ASU 2017-11 revises the guidance for
instruments with down round features in Subtopic 815-40,
Derivatives and Hedging - Contracts in Entity’s Own Equity,
which is considered in determining whether an equity-linked
financial instrument qualifies for a scope exception from
derivative accounting. An entity still is required to determine
whether instruments would be classified in equity under the
guidance in Subtopic 815-40 in determining whether they qualify for
that scope exception. If they do qualify, freestanding instruments
with down round features are no longer classified as liabilities.
ASU 2017-11 is effective for fiscal years, and interim periods
within those fiscal years, beginning after December 15, 2019, and
early adoption is permitted, including adoption in an interim
period. ASU 2017-11 provides that upon adoption, an entity may
apply this standard retrospectively to outstanding financial
instruments with a down round feature by means of a cumulative-
effect adjustment to the opening balance of accumulated deficit in
the fiscal year and interim period adoption. The Company has
adopted ASU 2017-11 retrospectively as of January 1, 2020. The
adoption of this ASU did not have any impact on its financial
statements.
Basic and Diluted Earnings Per Share
Basic
earnings per share are calculated by dividing income available to
stockholders by the weighted-average number of shares of Common
Stock outstanding during each period. Diluted earnings per share
are computed using the weighted average number of shares of Common
Stock and the dilutive Common Stock share equivalents outstanding
during the period. Dilutive Common Stock share equivalents consist
of shares issuable upon the exercise of in-the-money stock options
and warrants (calculated using the modified-treasury stock method)
and conversion of other securities such as convertible debt or
convertible preferred stock. Potential common shares includable in
the computation of fully diluted per-share results are not
presented in the financial statements for the year ended June 30,
2020 and 2019 as their effect would be anti-dilutive. Potential
common shares that would be as follows:
|
|
For the Years ended June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Weighted
average common shares outstanding
|
|
|
312,626,670
|
|
|
|
22,992,865
|
|
Effect
of dilutive securities-when applicable:
|
|
|
|
|
|
|
|
|
Convertible
promissory notes
|
|
|
1,014,701,330
|
|
|
|
14,604,829
|
|
Preferred
Stock
|
|
|
13,996,767
|
|
|
|
13,996,767
|
|
Warrants
|
|
|
500,000
|
|
|
|
500,000
|
|
Fully
diluted earnings per share—adjusted weighted-average shares
and assumed conversions
|
|
|
1,341,824,767
|
|
|
|
52,094,461
|
|
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 3: DERIVATIVE LIABILITY
Derivative liability - warrants
The
Company issued warrants in connection with convertible notes
payable which were issued in January 2020. These warrants have
price protection provisions that allow for the reduction in the
exercise price of the warrants in the event the Company
subsequently issues stock or securities convertible into stock at a
price lower than the $0.15 per share exercise price of the
warrants. Simultaneously with any reduction to the exercise price,
the number of shares of common stock that may be purchased upon
exercise of each of these warrants shall be increased or decreased
proportionately, so that after such adjustment the aggregate
exercise price payable for the adjusted number of warrants shall be
the same as the aggregate exercise price in effect immediately
prior to such adjustment. Because it is indeterminate whether there
is a sufficient number of authorized and unissued shares exists at
the assessment date, the Company calculates a derivative liability
associated with the warrants in accordance with FASB ASC Topic
815-40-25.
Accounting for Derivative Warrant Liability
The
Company’s derivative warrant instruments have been measured
at fair value at June 30, 2020 using the Cox, Ross & Rubinstein
Binomial Tree valuation model. The Company recognizes the
derivative liability related to those warrants that contain price
protection features in its consolidated balance sheet as
liabilities. The liability is revalued at each reporting period and
changes in fair value are recognized currently in the consolidated
statements of operations. The initial recognition and subsequent
changes in fair value of the derivative warrant liability have no
effect on the Company’s cash flows.
Derivative liability – convertible notes
The
Company has certain convertible notes with variable price
conversion terms. Upon the
issuance of these convertible notes and as a consequence of their
conversion features, the convertible notes give rise to derivative
liabilities. The Company’s derivative liabilities
related to its convertible notes payable have been measured at fair
value at June 30, 2020 and June 30, 2019 using the Cox, Ross &
Rubinstein Binomial Tree valuation model.
The
revaluation of the warrants and convertible debt at each reporting
period, as well as the charges associated with issuing additional
convertible notes, and warrants with price protection features,
resulted in the recognition of a gain of $385,367 and a loss of
$183,130 for the years ended June 30, 2020 and 2019, respectively
in the Company’s consolidated statements of operations, under
the caption “Gain (loss) in change of fair value of
derivative liability”. The fair value of the warrants at June
30, 2020 and June 30, 2019 was $250 and $37,200, respectively. The
fair value of the derivative liabilities related to the convertible
debt at June 30, 2020 and June 30, 2019 is $438,303 and $807,053,
respectively, which is reported on the consolidated balance sheet
under the caption “Derivative
liabilities”.
The
Company has determined its derivative liability to be a Level 3
fair value measurement. The significant assumptions used in the
Cox, Ross & Rubinstein Binomial Tree valuation of the
derivative are as follows:
|
|
Year Ended June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Effective
exercise price
|
|
$
|
0.00024
– $0.00039
|
|
|
$
|
0.0355
- $ 0.0449
|
|
Effective
market price
|
|
$
|
0.0007
|
|
|
$
|
0.0745
|
|
Expected
volatility
|
|
|
275.5%
to 338.5
|
%
|
|
|
329.6%
to 411.42
|
%
|
Risk-free
interest
|
|
|
0.14
|
%
|
|
|
1.92% -
2.18
|
%
|
Expected
terms
|
|
|
60 -
559 days
|
|
|
|
92 -
946 days
|
|
Expected
dividend rate
|
|
|
0
|
%
|
|
|
0
|
%
|
Changes
in the derivative liabilities during the year ended June 30, 2020
was follows:
Derivative liability at June 30, 2019
|
|
$
|
807,053
|
|
Derivative liability reduced as a result of note
conversions
|
|
|
(92,529
|
)
|
Gain on change in fair value of derivative liabilities
|
|
|
(385,367
|
)
|
Increase due to issuance of convertible note
|
|
|
109,396
|
|
Derivative liability at June 30, 2020
|
|
$
|
438,553
|
|
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 4: CONVERTIBLE NOTES PAYABLE AND NOTE PAYABLE
Convertible Notes Payable
At June
30, 2020 and June 30, 2019 convertible debentures consisted of the
following:
|
|
June 30,
|
|
|
|
2020
|
|
|
2019
|
|
Convertible
notes payable
|
|
$
|
852,962
|
|
|
$
|
1,075,428
|
|
Discount
on convertible notes
|
|
|
-
|
|
|
|
(158,333
|
)
|
Convertible
notes, net
|
|
|
852,962
|
|
|
|
917,095
|
|
|
|
|
|
|
|
|
|
|
Convertible
notes payable to ASC Recap
|
|
|
147,965
|
|
|
|
147,965
|
|
Total
|
|
$
|
1,000,927
|
|
|
$
|
1,065,060
|
|
The
Company had convertible promissory notes aggregating approximately
$1.0 million and $1.1 million at June 30, 2020 and June 30, 2019,
respectively. The related accrued interest amounted to
approximately $503,068 and $434,835 at June 30, 2020 and June 30,
2019, respectively. The convertible notes payable bear interest at
rates ranging from 0% to 18% per annum. The convertible notes are
generally convertible, at the holders’ option, at rates
ranging from $0.00024 to $22,500 (as a result of two reverse stock
splits) per share. At June 30, 2020, $841,000 of convertible
promissory notes had matured, are in default and remain unpaid.
There is no provision in the note agreements for adjustments to the
interest rates on these notes in the event of default.
On July
22, 2013 and May 6, 2014, the Company issued to ASC Recap LLC
(“ASC”) two convertible promissory notes with principal
amounts of $25,000 and $125,000, respectively. These two notes were
issued as a fee for services under a 3(a)10 transaction. While the
Company continues to carry the balance of these notes on its
balance sheet, management is disputing the notes and does not
believe that the balances of these notes are owed (see Note 12).
The July 22, 2013 note matured on March 31, 2014 and a balance of
$22,965 remains unpaid. The May 6, 2014 note matured on May 6, 2016
and remains unpaid. The notes are convertible into the common stock
of the Company at any time at a conversion price equal to (i) 50%
of the lowest closing bid price of our common stock for the twenty
days prior to conversion or (ii) fixed price of $0.15 or $0.30 per
share.
For the
year ended June 30, 2020, the following summarizes the conversion
of debt for common shares:
|
|
|
|
Amount of
|
|
|
Amount of
|
|
|
|
|
|
Adjustment
|
|
|
|
|
|
Conversion
|
|
Shares
|
|
|
Converted
|
|
|
Converted
|
|
|
Conversion
|
|
|
To
|
|
|
|
|
|
Price
|
Name
|
Issued
|
|
|
Principal
|
|
|
Interest
|
|
|
Expense
|
|
|
Fair Value
|
|
|
Total
|
|
|
Per Share
|
Auctus Funds, LLC
|
364,978,008
|
|
$
|
85,856
|
|
$
|
22,167
|
|
$
|
21,000
|
|
$
|
313,405
|
|
$
|
442,428
|
|
$
|
$0.0012
|
FirstFire Global Opportunities Fund LLC
|
268,413,286
|
|
|
133,710
|
|
|
0
|
|
|
19,000
|
|
|
253,849
|
|
|
406,559
|
|
|
$0.0015
|
Power Up
|
309,918,093
|
|
|
48,000
|
|
|
2,880
|
|
|
0
|
|
|
95,388
|
|
|
146,268
|
|
|
$0.0005
|
Mark Lucky
|
10,901,131
|
|
|
32,900
|
|
|
7,707
|
|
|
0
|
|
|
23,710
|
|
|
64,317
|
|
|
$0.0059
|
TOTAL
|
954,210,518
|
|
$
|
300,466
|
|
$
|
32,754
|
|
$
|
40,000
|
|
$
|
686,351
|
|
$
|
1,059,572
|
|
$
|
$0.0011
|
The
adjustment to Fair Value of $686,351 is comprised of the
following:
Loss
on settlement of debt
|
$593,907
|
Change in fair value of derivative liability related to debt
conversions
|
92,444
|
|
$686,351
|
Covenants and Other Matters
Certain of our convertible loan agreements contain customary
covenants and events of default and termination, including
cross-default provisions, whereby a default under
one loan and security agreement triggers a default under those
certain other convertible notes. The Auctus Funds note has a provision whereby a
default annual interest rate of 24% applies after the one year
anniversary of the note, and the FirstFire note has a provision
whereby the default annual interest rate of 15% applies after the
one year anniversary of the note, both of which occurred in
January, 2020. The Auctus Funds note contains a 150% payoff
provision if the note is in default, and is due and payable only
when the Company receives a notice of default from the
noteholder. As of June 30, 2020 and subsequently, the Company
has not received any notice of default.
Transactions
Convertible Notes Payable
In
October 2019 we issued a convertible note to an investor, with a
face value totaling $48,000 which generated net proceeds of
$48,000. The notes bore interest at 8% and have a term of one year.
This note was fully converted and retired as of June 30,
2020.
In June
2020, in exchange for net proceeds of $30,000, we amended the
outstanding convertible notes held by Auctus Funds, LLC and
FirstFire Global Opportunities Fund, LLC, to increase the
outstanding principal balance of each note in the amount of
$15,000.
Notes Payable
The
Company had promissory notes aggregating $205,000 at June 30, 2020
and June 30, 2019. The related accrued interest amounted to
approximately $175,000 and $159,000 at June 30, 2020 and June 30,
2019, respectively. The notes payable bear interest at rates
ranging from 0% to 16% per annum and are payable monthly. All
promissory notes outstanding as of June 30, 2020 have matured, are
in default, and remain unpaid. There is no provision in the note
agreements for adjustments to the interest rates on these notes in
the event of default.
The
Company recognized interest expense on promissory notes payable of
approximately $16,000 and $16,000 during the fiscal years 2020 and
2019, respectively.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 5: ACCRUED INTEREST PAYABLE
Changes
in accrued interest payable during the year ended June 30, 2020, is
as follows:
Accrued
interest payable at June 30, 2019
|
|
$
|
593,838
|
|
Interest
expense on notes payable for the year ended June, 2020
|
|
|
116,772
|
|
Conversion
of accrued interest into common stock
|
|
|
(32,753
|
)
|
Accrued
interest payable at June 30, 2020
|
|
$
|
677,857
|
|
Interest
expense for year ended June 30, 2020 was comprised of the
following:
Interest
expense for the year ended June 30, 2020
|
|
$
|
116,772
|
|
Amortization
of debt discount
|
|
|
206,249
|
|
Total
interest expense for the year ended June 30, 2020
|
|
$
|
323,021
|
|
NOTE 6: STOCKHOLDERS’ DEFICIT
Common Stock
At June
30, 2020, the Company had 10,000,000,000 authorized common shares.
At June 30, 2020, the Company has 1,544,793,446 common shares
issued of which 1,544,126,787 were outstanding, which is net of
666,659 unvested shares issued for the restricted stock awards
granted during the year. See Note 7.
Issuances of Common Stock During 2020
Convertible Notes Payable
During
the fiscal year ended June 30, 2020 the Company issued 954,210,518
shares of its common stock related to the conversion of $333,220 of
principal and accrued interest of its convertible notes payable, at
an average contract conversion price of $0.00041 per share. The
fair value of these conversions was $1,059,572, resulting in a net
loss of $593,907.
Stock Based Compensation
During
the fiscal year ended June 30, 2020 the Company issued 348,000,000
shares of its $0.0001 par value common stock as compensation to its
directors and officers related to the vesting of restricted stock
grants. The shares were valued at $148,000, or $0.00043 per share,
based on the share price at the time of the
transactions.
During the fiscal year ended June 30, 2020 we issued
199,850,000 shares of its
common stock to consultants, as compensation. The shares were
valued at $0.001, the market price on the date of issuance for a
total value of $198,735. The expense is included in general and
administrative expenses and was recognized on the date the stock
was issued or vested.
Issuances of Common Stock During the Year ended June 30,
2019
Convertible Notes Payable
During
the fiscal year ended June 30, 2019 the Company issued 1,985,327
shares of its common stock related to the conversion of $201,054 of
principal and accrued interest of its convertible notes payable, at
an average contract conversion price of $0.101 per
share.
Sale of Restricted Common Stock
During
the fiscal year ended June 30, 2019 the Company issued 2,505,000
shares of its common stock related to the sale of its common stock
resulting in proceeds of $250,501, at an average price of $0.10 per
share.
Acquisition of Threat Surface Solutions Group, LLC
During
the fiscal year ended June 30, 2019 the Company issued 1,538,387
shares of its common stock related to its acquisition of Threat
Surface Solutions Group, LLC, valued at $500,000, or an average
price of $0.325 per share.
Stock Based Compensation
During
the fiscal year ended June 30, 2019 the Company issued 23,427,772
shares of its $0.0001 par value common stock as compensation to its
directors and officers related to the vesting of restricted stock
grants. The shares were valued at $1,901,500, or $0.081 per share,
based on the share price at the time of the
transactions.
During the fiscal year ended June 30, 2019 we issued
3,233,341 shares of its
common stock to consultants, as compensation. The shares were
valued at $0.054, the market price on the date of issuance for a
total value of $174,500. The expense is included in general and
administrative expenses and was recognized on the date the stock
was issued or vested.
Preferred Stock
Series
A and B issued and outstanding shares of the Company’s
convertible preferred stock have a par value of $0.001. All classes
rank(ed) prior to any class or series of the Company’s common
stock as to the distribution of assets upon liquidation,
dissolution or winding up of the Company or as to the payment of
dividends. All preferred stock shall have no voting rights except
if the subject of such vote would reduce the amount payable to the
holders of preferred stock upon liquidation or dissolution of the
company and cancel and modify the conversion rights of the holders
of preferred stock as defined in the certificate of designations of
the respective series of preferred stock.
Series A Convertible Preferred Stock
The
Series A Preferred Stock has a stated value of $750 per share. Each
one share of Series A Preferred Stock is convertible into one (1)
share of Common Stock. In the event the Common Stock price per
share is lower than $0.10 (ten cents) per share then the Conversion
shall be set at $0.035 per share. The Common Stock shares are
governed by Lock-Up/Leak-Out Agreements.
Series B Convertible Preferred Stock
Thirty
million (30,000,000) shares of preferred stock were designated as a
new Series B Preferred stock in April 2016. This new Series B
Preferred Stock has a $0.001 par value, and each 300 shares is
convertible into one share of the Company’s common stock,
with a stated value of $375 per share.
Series AA Convertible Preferred Stock
In
March 2019, the Company authorized and issued one (1) share of
Series AA convertible preferred stock which provides for the holder
to vote on all matters as a class with the holders of Common Stock
and each share of Series AA Convertible Preferred Stock shall be
entitled to 51% of the common votes on any matters requiring a
shareholder vote of the Company. Each one share of Series AA
Convertible Preferred Stock is convertible into one (1) share of
Common Stock. Mark Lucky, our Chief Executive Officer, is the
holder of the one (1) share of Series AA Convertible Preferred
Stock.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 7 - STOCK-BASED
COMPENSATION
Restricted Stock Awards
Restricted
stock awards are awards of common stock that are subject to
restrictions on transfer and to a risk of forfeiture if the holder
leaves the Company before the restrictions lapse. The holder of a
restricted stock award is generally entitled at all times on and
after the date of issuance of the restricted shares to exercise the
rights of a shareholder of the Company, including the right to vote
the shares. The value of stock awards that vest over time was
established by the market price on the date of its
grant.
A
summary of the Company’s restricted stock activity for the
year ended June 30,
2020 and 2019 is presented in the following
table:
|
|
For the Year ended
|
|
|
|
June 30, 2020
|
|
|
June 30, 2019
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Grant Date
|
|
|
|
|
|
Grant Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
|
Shares
|
|
|
Fair Value
|
|
Unvested
at beginning of period
|
|
|
3,544,447
|
|
|
$
|
0.06
|
|
|
|
13,836,108
|
|
|
$
|
0.06
|
|
Granted
|
|
|
-
|
|
|
$
|
-
|
|
|
|
1,500,000
|
|
|
$
|
0.37
|
|
Forfeited
|
|
|
(1,227,788
|
)
|
|
|
0.06
|
|
|
|
(930,955
|
)
|
|
|
0.36
|
|
Vested
|
|
|
(1,650,000
|
)
|
|
$
|
0.06
|
|
|
|
(10,861,106
|
)
|
|
$
|
0.08
|
|
Unvested
at end of period
|
|
|
666,659
|
|
|
$
|
0.06
|
|
|
|
3,544,447
|
|
|
$
|
0.06
|
|
Unrecognized
compensation expense related to outstanding restricted stock awards
to consultants as of June
30, 2020 was $40,000 and is expected to be recognized over a
weighted average period of 0.83 years.
NOTE 8: INCOME TAXES
The
Company has not filed its corporate tax returns since fiscal
2007.
Due to
recurring losses, the Company’s tax provision for the years
ended June 30, 2020 and 2019 was $0.
The
difference between the effective income tax rate and the applicable
statutory federal income tax rate is summarized as
follows:
|
|
2020
|
|
|
2019
|
|
Statutory
federal rate
|
|
|
(21.7
|
)%
|
|
|
(21.0
|
)%
|
State
income tax rate, net of federal benefit
|
|
|
(3.6
|
)%
|
|
|
(3.6
|
)%
|
Permanent
differences, including stock-based compensation
|
|
|
8.6
|
%
|
|
|
8.6
|
%
|
Change
in valuation allowance
|
|
|
16.7
|
%
|
|
|
16.0
|
%
|
Effective
tax rate
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
At June
30, 2020 and 2019 the Company’s deferred tax assets were as
follows:
|
|
June 30, 2020
|
|
|
June 30, 2019
|
|
Tax
benefit of net operating loss carry forward
|
|
$
|
7,047,000
|
|
|
$
|
6,961,000
|
|
Intangible
|
|
|
-
|
|
|
|
85,000
|
|
Total
deferred tax assets
|
|
|
7,047,000
|
|
|
|
7,046,000
|
|
|
|
|
|
|
|
|
|
|
Less:
valuation allowance
|
|
|
(7,047,000
|
)
|
|
|
(7,046,000
|
)
|
Net
deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
As of
June 30, 2020, the Company had unused net operating loss carry
forwards of approximately $33.6 million available to reduce future
federal taxable income. Net operating loss carryforwards expire
through fiscal years ending 2038. Internal Revenue Code Section 382
places a limitation on the amount of taxable income that can be
offset by carryforwards after a change in control (generally a
greater than 50% change in ownership).
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 8: INCOME TAXES, continued
The
Company’s ability to offset future taxable income, if any,
with tax net operating loss carryforwards may be limited due to the
non-filing of tax returns and the impact of the statute of
limitations on the Company’s ability to claim such benefits.
Furthermore, changes in ownership may result in limitations under
Internal Revenue Code Section 382. Due to these limitations, and
other considerations, management has established full valuation
allowances on deferred tax assets relating to net operating loss
carryforward, as the realization of any future benefits from these
assets is uncertain.
The
Company’s valuation allowance at June 30, 2020 and 2019 was
$7,047,000 and $7,046,000, respectively. The change in the
valuation allowance during the year ended June 30, 2020 was an
increase of approximately $105,000. The change in the valuation
allowance during the year ended June 30, 2019 was a decrease of
$720,000. Effective December 22, 2018 a new tax bill was signed
into law that reduced the federal income tax rate for corporations
from 35% to 21.7% for the year ended June 30, 2019. Going forward
the blended rate will be 25.4% for future years. The change in
blended tax rate reduced the 2019 net operating loss carry forward
deferred tax assets by approximately $3.3 million.
NOTE 9: RELATED PARTY TRANSACTIONS
Equity
transactions with related parties are described in Note
7.
From
time to time we have borrowed operating funds from Mr. Mark Lucky,
our Chief Executive Officer and from certain Directors, for working
capital. The advances were payable upon demand and were interest
free. During year ended June 30, 2020 Mr. Lucky advanced $40,340 to
the Company. $102,340 in advances remain outstanding as of June 30,
2020. Mr. Lucky is owed $11,805 for out-of-pocket expenses as
of June 30, 2020, which is included on the balance sheet in
Accounts payable and accrued expenses.
NOTE 10: COMMITMENTS AND CONTINGENCIES
Operating Leases
The
Company operates virtually, with no office space rented. The
Company has no future minimum annual payments under non-cancelable
operating leases at June 30, 2020.
VISIUM TECHNOLOGIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2020 AND 2019
NOTE 10: COMMITMENTS AND CONTINGENCIES, continued
Contingencies
The
Company accounts for contingent liabilities in accordance with
Accounting Standards Codification (“ASC”) Topic 450,
Contingencies. This
guidance requires management to assess potential contingent
liabilities that may exist as of the date of the financial
statements to determine the probability and amount of loss that may
have occurred, which inherently involves an exercise of judgment.
If the assessment of a contingency indicates that it is probable
that a material loss has been incurred and the amount of the
liability can be estimated, then the estimated liability would be
accrued in the Company’s financial statements. If the
assessment indicates that a potential material loss contingency is
not probable but is reasonably possible, or is probable but cannot
be estimated, then the nature of the contingent liability, and an
estimate of the range of possible losses, if determinable and
material, would be disclosed. For loss contingencies considered
remote, no accrual or disclosures are generally made. Management
has assessed potential contingent liabilities as of June 30, 2020,
and based on the assessment there are no probable loss
contingencies requiring accrual or disclosures within its financial
statements.
License Contingent Consideration
Our license agreements with the sellers of Threat Surface Solutions
Group, LLC includes a provision for a royalty payment based
on ten percent (10%) of sales generated by Threat Surface
Solutions Group beginning on the Agreement Date and ending on
October 12, 2021, capped at a maximum royalty of
$2,500,000. As of June 30,
2020, we have not generated any revenue related to these license
agreements.
Our license agreements with George Mason University and The MITRE
Corporation include provisions for a royalty payment on revenues
collected of 5% and 6%, respectively. As of June 30, 2020, we have
not generated any revenue related to these license
agreements.
Legal Claims
In July 2018, the Company was named as the defendant in a legal
proceeding brought by Tarpon Bay Partners LLC (the
“Plaintiff”) in the Judicial District Court of Danbury,
Connecticut. Plaintiff asserts that the Company failed to convert
two convertible notes held by Plaintiff. The Company is vigorously
contesting this claim. There are no other proceedings in
which any of our directors, officers, or affiliates, or any
registered or beneficial stockholder, is an adverse party or has a
material interest adverse to our interest.
The
Company is subject to litigation, claims, investigations, and
audits arising from time to time in the ordinary course of
business. Although legal proceedings are inherently unpredictable,
the Company believes that it has valid defenses with respect to any
matters currently pending against the Company and intends to defend
itself vigorously. The outcome of these matters, individually and
in the aggregate, is not expected to have a material impact on the
Company’s cash flows, results of operations, or financial
position.
Note 11 – Fair Value Measurement
Fair value measurements
At June
30, 2020 and 2019, the fair value of derivative liabilities is
estimated using the Cox, Ross & Rubinstein Binomial Tree
valuation model using inputs that include the expected volatility,
the implied risk-free interest rate, as well as the expected
dividend rate. The derivative liabilities are the only Level 3 fair
value measures.
At June
30, 2020, the estimated fair values of the liabilities measured on
a recurring basis are as follows:
|
|
Fair Value Measurements at
|
|
|
|
June 30, 2020:
|
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Derivative
liability – Convertible notes
|
|
|
|
|
|
|
|
|
|
|
438,303
|
|
Derivative
liability – Warrants
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
250
|
|
Total
derivative liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
438,553
|
|
NOTE 12: SUBSEQUENT EVENTS
In July 2020, the Company issued 155,557,900 shares of
its common stock upon the conversion of principal of $27,007, and
$1,431 of accrued interest on its outstanding convertible notes,
valued at $0.0002 per share.
In
August 2020, the Company issued 110,432,492 shares of its common
stock upon the conversion of principal of $15,769, and $1,182 of
accrued interest on its outstanding convertible notes, valued at
$0.00017 per share.
In
September 2020, the Company issued 95,958,168 shares of its common
stock upon the conversion of principal of $21,599, and $681 of
accrued interest on its outstanding convertible notes, valued at
$0.00024 per share.
In October 2020, the Company issued 101,195,600 shares of its
common stock upon the conversion of principal of $19,181, and $309
of accrued interest on its outstanding convertible notes, valued at
$0.0002 per share.
In July and August 2020, 200,001 restricted shares which were
previously issued to consultants have vested.
In July 2020, the Company issued 30,000,000 shares to consultants
for services rendered. The share shares were valued at the market
price on the date of issuance, at $0.0005/share, or
$15,000.
In July 2020, the Company issued 90,000,000 shares to officers and
directors as compensation. The share shares were valued at the
market price on the date of issuance, at $0.0005/share, or
$45,000.