XML 22 R9.htm IDEA: XBRL DOCUMENT v3.21.2
BUSINESS ACQUISITION
6 Months Ended
Jun. 30, 2021
BUSINESS ACQUISITION  
3. BUSINESS ACQUISITION

NOTE 3 – BUSINESS ACQUISITION

 

On January 7, 2021, the Company, SCS LLC, and SCS entered into the APA to acquire substantially all of the assets of SCS LLC’s wireless communications marketing and database services business in consideration for a total purchase price of $10,000 in cash and a 5-year convertible promissory note in the amount of $1,000,000 made in favor of SCS or its assignees (the “Note”). SCS LLC is a source of more than 80,000 cell sites offered by property owners for use by wireless network operators. The business acquisition has been recorded as a purchase.

 

Pursuant to the APA, SCS LLC instructed the Company to assign $500,000 of principal amount of the Note to each of SCS LLC’s two members (the “Assigned Notes”).

 

At any time after December 31, 2021, each month, each holder of the Assigned Notes may convert the principal amount of the Assigned Note into a number of shares of the Company’s common stock not exceeding 5% of the total trade volume of the Company’s common stock publicly reported for the previous calendar month at a conversion price of $0.013 per share. Each Assigned Note also imposes an overall limitation on the number of conversions to common stock that the holder may affect such that it prohibits the holder from beneficially owning more than 4.99% of the total issued and outstanding common stock of the Company at any time that the Assigned Note is outstanding

The business acquisition closed on January 7, 2021.

 

Based on the report of an independent valuation firm, the notes payable were discounted to $645,095 using an interest rate of 9.54% and a derivative liability of $1,450,994 was calculated for the conversion feature of the notes. The total value of the consideration paid of $2,106,089, including cash paid of $10,000, has been allocated to the following assets based on the report:

 

Identifiable intangible assets:

 

 

 

IP technology

 

$4,000

 

Customer base

 

 

6,000

 

Total identifiable intangible assets

 

 

10,000

 

 

 

 

 

 

Goodwill

 

 

2,096,089

 

 

 

 

 

 

Total

 

$2,106,089

 

 

During the three months and six months ended June 30, 2021, consolidated revenues were comprised of revenues from SCS.

 

Unaudited pro forma summary results of operations for the year ended December 31, 2020 as though the business acquisition had taken place on January 1, 2020 are as follows:

 

Revenues

 

$23,221

 

Net loss

 

 

(2,910,858)

Net loss per common share

 

 

(0.05)