Convertible Notes Payable |
10. |
Convertible Notes Payable |
● |
Convertible
Notes Payable consist of the following at June 30, 2021 and 2020. As of June 30, 2021, each of the notes below had been
retired. |
|
|
|
On April 30, 2018, the Company entered into
a convertible promissory note and a security purchase agreement dated April 30, 2018, in the amount of $225,000. The lender was Eagle
Equities, LLC. The notes have a maturity of April 30, 2019 and interest rate of 8% per annum and are convertible at a price of 60%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $225,000 Notes was calculated using the
Black-Scholes pricing model at $287,174, with the following assumptions: risk-free interest rate of 2.24%, expected life of 1 year,
volatility of 202%, and expected dividend yield of zero. Because the fair value of the note exceeded the net proceeds from the $225k
Notes, a charge was recorded to “Financing cost” for the excess of the fair value of the note, for a net charge of $62,174.
As of June 30, 2021 and 2020, the debt discount was $0.
This note has been successfully retired $121,000
via conversions into shares. The Company fair valued the notes as of conversion date and accounted for a loss on conversion of $34,250
included under line item “Loss on debt extinguishment upon note conversion, net”.
This balance of $104,000 in this note was
settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing
in April 2021. The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $133,301 included
under line item “Loss on debt extinguishment upon note conversion, net”.
On June 5, 2018, the Company received cash
in conjunction with a convertible promissory note and Securities Purchase Agreement dated June 5, 2018. The note was in the amount
of in the amount of $210,000. The lender was Eagle Equities, LLC. The notes have a maturity of June 6, 2019 and interest rate of
8% per annum and are convertible at a price of 60% of the lowest closing bid price on the primary trading market on which the Company’s
Common Stock is then listed for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries
a penalty in association with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible
note qualifies for derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of
the $210,000 Notes was calculated using the Black-Scholes pricing model at $265,498, with the following assumptions: risk-free interest
rate of 2.09%, expected life of 1 year, volatility of 200%, and expected dividend yield of zero. Because the fair value of the note
exceeded the net proceeds from the $210k Notes, a charge was recorded to “Financing cost” for the excess of the fair
value of the note, for a net charge of $55,498. As of June 30, 2021, and 2020, the debt discount was $0. This note has been successfully
retired via conversions into shares during the year ended June 30, 2020. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $189,340 and accounted for a loss on refinancing of $133,301 included under line item “Loss
on debt extinguishment upon note conversion, net”.
|
|
|
|
On July 2, 2018, the Company entered into
a convertible promissory note and a security purchase agreement dated July 12, 2018, in the amount of $207,000. The lender was Eagle
Equities, LLC. The notes have a maturity of July 12, 2019 and interest rate of 8% per annum and are convertible at a price of 60%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $207,000 Notes was calculated using the
Black-Scholes pricing model at $257,842, with the following assumptions: risk-free interest rate of 2.59%, expected life of 1 year,
volatility of 183%, and expected dividend yield of zero. Because the fair value of the note exceeded the net proceeds from the $207k
Notes, a charge was recorded to “Financing cost” for the excess of the fair value of the note, for a net charge of $50,842.
As of June 30, 2021, and 2020, the debt discount was $0. |
|
|
|
This note has
been successfully retired via conversions into shares during the year ended June 30, 2020. The Company fair valued the notes as of
conversion date and accounted for a loss on conversion of $73,760 included under line item “Loss on debt extinguishment upon
note conversion, net”. |
|
|
|
|
|
|
|
On November 16, 2018, the
Company entered into a convertible promissory note and a security purchase agreement dated November 16, 2018, in the amount of $130,000.
The lender was Eagle Equities, LLC. The notes have a maturity of November 16, 2019 and interest rate of 8% per annum and are convertible
at a price of 65% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then
listed for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $130,000 Notes
was calculated using the Black-Scholes pricing model at $131,898, with the following assumptions: risk-free interest rate of 2.71%,
expected life of 1 year, volatility of 150%, and expected dividend yield of zero. Because the fair value of the note exceeded the
net proceeds from the $130k Notes, a charge was recorded to “Financing cost” for the excess of the fair value of the
note, for a net charge of $1,898. As of June 30, 2021, and 2020, the debt discount was $0. |
|
|
|
|
|
|
|
This note has been successfully
retired via conversions into shares during the year ended June 30, 2020. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $19,845 included under line item “Loss on debt extinguishment upon note conversion,
net”. |
|
|
|
|
|
|
|
On December 18, 2018, the
Company entered into a convertible promissory note and a security purchase agreement dated December 18, 2018, in the amount of $130,000.
The lender was Eagle Equities, LLC. The notes have a maturity of December 18, 2019 and interest rate of 8% per annum and are convertible
at a price of 65% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then
listed for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $130,000 Notes
was calculated using the Black-Scholes pricing model at $128,976, with the following assumptions: risk-free interest rate of 2.64%,
expected life of 1 year, volatility of 144%, and expected dividend yield of zero. Because the fair value of the note did not exceed
the net proceeds from the $130k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of
the note. As of June 30, 2021, and 2020, the debt discount was $0. |
|
|
|
This note has been successfully
retired via conversions into shares during the year ended June 30, 2020. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $36,927 included under line item “Loss on debt extinguishment upon note conversion,
net”. |
|
|
|
On January
28, 2019, the Company entered into a convertible promissory note and a security purchase agreement dated January 28, 2019, in the
amount of $234,000. The lender was Eagle Equities, LLC. The notes have a maturity of January 28, 2020 and interest rate of 8% per
annum and are convertible at a price of 65% of the lowest closing bid price on the primary trading market on which the Company’s
Common Stock is then listed for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries
a penalty in association with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible
note qualifies for derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of
the $234,000 Notes was calculated using the Black-Scholes pricing model at $226,452, with the following assumptions: risk-free interest
rate of 2.60%, expected life of 1 year, volatility of 135%, and expected dividend yield of zero. Because the fair value of the note
did not exceed the net proceeds from the $234k Notes, no charge was recorded to “Financing cost” for the excess of the
fair value of the note. As of June 30, 2021, and 2020, the debt discount was $0. |
|
|
|
|
|
|
|
This note has been successfully
retired via conversions into shares during the year ended June 30, 2020. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $80,394 included under line item “Loss on debt extinguishment upon note conversion,
net”. |
|
|
|
|
|
|
|
On February 14, 2019, the Company entered
into a convertible promissory note and a security purchase agreement dated February 14, 2019, in the amount of $104,000. The lender
was Eagle Equities, LLC. The notes have a maturity of February 14, 2020 and interest rate of 8% per annum and are convertible at
a price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $104,000 Notes
was calculated using the Black-Scholes pricing model at $90,567, with the following assumptions: risk-free interest rate of 2.53%,
expected life of 1 year, volatility of 136%, and expected dividend yield of zero. Because the fair value of the note did not exceed
the net proceeds from the $104k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of
the note. As of June 30, 2021, and 2020, the debt discount was $0.
$54,000 and $50,000 of the note has been
successfully retired via conversion into shares during the year ended June 30, 2021 and 2020, respectively. The Company fair valued
the notes as of conversion date and accounted for a loss on conversion of $36,242 and $4,098 included under line item “Loss
on debt extinguishment upon note conversion, net”, respectively.
|
|
|
|
On April 29, 2019, the Company entered into
a convertible promissory note and a security purchase agreement dated April 29, 2019, in the amount of $208,000. The lender was Eagle
Equities, LLC. The notes have a maturity of April 29, 2020 and interest rate of 8% per annum and are convertible at a price of 70%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $208,000 Notes was calculated using the
Black-Scholes pricing model at $170,098, with the following assumptions: risk-free interest rate of 2.42%, expected life of 1 year,
volatility of 118%, and expected dividend yield of zero. Because the fair value of the note did not exceed the net proceeds from
the 208k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of the note. As of June 30,
2021, and 2020, the debt discount was $0.
$208,000 of the note has been successfully
retired via conversion into shares during the fiscal year ended June 30, 2021. The Company fair valued the notes as of conversion
date and accounted for a loss on conversion of $109,561 included under line item “Loss on debt extinguishment upon note conversion,
net”.
|
|
|
|
On June 11, 2019, the Company entered into
a convertible promissory note and a security purchase agreement dated June 11, 2019, in the amount of $300,000. The lender was Eagle
Equities, LLC. The notes have a maturity of June 11, 2020 and interest rate of 8% per annum and are convertible at a price of 70%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $300,000 Notes was calculated using the
Black-Scholes pricing model at $240,217, with the following assumptions: risk-free interest rate of 2.05%, expected life of 1 year,
volatility of 16%, and expected dividend yield of zero. Because the fair value of the note did not exceed the net proceeds from the
$300k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of the note. As of June 30,
2021, and 2020, the debt discount was $0.
This note has been successfully retired via
conversions into shares during the fiscal year ended June 30, 2021. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $177,160 included under line item “Loss on debt extinguishment upon note conversion,
net”.
|
|
|
|
|
|
|
|
On July 5, 2019, the Company entered into
a convertible promissory note and a security purchase agreement dated July 5, 2019, in the amount of $300,000. The lender was Eagle
Equities, LLC. The notes have a maturity of July 5, 2020 and interest rate of 8% per annum and are convertible at a price of 70%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $300,000 Notes was calculated using the
Black-Scholes pricing model at $239,759, with the following assumptions: risk-free interest rate of 1.98%, expected life of 1 year,
volatility of 118%, and expected dividend yield of zero. Because the fair value of the note did not exceed the net proceeds from
the 300k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of the note. As of June 30,
2021 and June 30, 2020, the debt discount was $0 and $2,627, respectively.
|
|
|
|
This note has been successfully retired via
conversions into shares during the fiscal year ended June 30, 2021. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $648,036 included under line item “Loss on debt extinguishment upon note conversion,
net”. |
|
|
|
|
|
|
|
On August 8, 2019, the Company entered into
a convertible promissory note and a security purchase agreement dated August 8, 2019, in the amount of $300,000. The lender was Eagle
Equities, LLC. The notes have a maturity of August 8, 2020 and interest rate of 8% per annum and are convertible at a price of 70%
of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the fifteen
(15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance
amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting
and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $300,000 Notes was calculated using the
Black-Scholes pricing model at $254,082, with the following assumptions: risk-free interest rate of 1.79%, expected life of 1 year,
volatility of 113%, and expected dividend yield of zero. Because the fair value of the note did not exceed the net proceeds from
the $300k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of the note. As of June
30, 2021, and June 30, 2020 the debt discount was $0 and $26,452, respectively.
This note has been successfully retired via
conversions into shares during the fiscal year ended June 30, 2021. The Company fair valued the notes as of conversion date
and accounted for a loss on conversion of $611,909 included under line item “Loss on debt extinguishment upon note conversion,
net”.
|
|
|
|
|
|
|
|
On August 29, 2019, the Company entered into
a convertible promissory note and a security purchase agreement dated August 29, 2019, in the amount of $300,000. The lender was
Eagle Equities, LLC. The notes have a maturity of August 29, 2020 and interest rate of 8% per annum and are convertible at a price
of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for
the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with
the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative
accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $300,000 Notes was calculated
using the Black-Scholes pricing model at $234,052, with the following assumptions: risk-free interest rate of 1.75%, expected life
of 1 year, volatility of 113%, and expected dividend yield of zero. Because the fair value of the note did not exceed the net proceeds
from the $300,000 Notes, no charge was recorded to “Financing cost” for the excess of the fair value of the note. As
of June 30, 2021, and June 30, 2020 the debt discount was $0 and $37,833, respectively.
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of refinancing date, and accounted for a loss on refinancing of $137,819 included under line item “Loss on debt
extinguishment upon note conversion, net”.
|
|
|
|
On September 24, 2019, the Company entered
into a convertible promissory note and a security purchase agreement dated September 24, 2019, in the amount of $150,000. The lender
was Eagle Equities, LLC. The notes have a maturity of September 24, 2020 and interest rate of 8% per annum and are convertible at
a price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $150,000 Notes
was calculated using the Black-Scholes pricing model at $118,009, with the following assumptions: risk-free interest rate of 1.78%,
expected life of 1 year, volatility of 113%, and expected dividend yield of zero. Because the fair value of the note did not exceed
the net proceeds from the $150k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of
the note. As of June 30, 2021 and June 30, 2020, the debt discount was $0 and $27,482, respectively.
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of conversion date and accounted for a loss on conversion of $126,735 included under line item “Loss on debt extinguishment
upon note conversion, net”.
|
|
|
|
On November 7, 2019, the Company entered
into a convertible promissory note and a security purchase agreement dated November 7, 2019, in the amount of $150,000. The lender
was Eagle Equities, LLC. The notes have a maturity of November 7, 2020 and interest rate of 8% per annum and are convertible at a
price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $150,000 Notes
was calculated using the Black-Scholes pricing model at $121,875, with the following assumptions: risk-free interest rate of 1.58%,
expected life of 1 year, volatility of 122%, and expected dividend yield of zero. Because the fair value of the note did not exceed
the net proceeds from the $150k Notes, no charge was recorded to “Financing cost” for the excess of the fair value of
the note. As of June 30, 2021 and June 30, 2020, the debt discount was $0 and $43,074, respectively.
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of refinancing date and accounted for a loss on refinancing of $68,900 included under line item “Loss on debt
extinguishment upon note conversion, net”.
|
|
|
|
|
|
|
|
On December 31, 2019, the Company entered
into a convertible promissory note and a security purchase agreement dated December 31, 2019, in the amount of $150,000. The lender
was Eagle Equities, LLC. The notes have a maturity of December 31, 2020 and interest rate of 8% per annum and are convertible at
a price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $150,000 Notes
was calculated using the Black-Scholes pricing model at $189,172, with the following assumptions: risk-free interest rate of 1.59%,
expected life of 1 year, volatility of 115%, and expected dividend yield of zero. Because the fair value of the note exceed the net
proceeds from the $150k Notes, $39,172 was recorded to “Financing cost” for the excess of the fair value of the note.
As of June 30, 2021 and June 30, 2020, the debt discount was $0 and $75,205, respectively.
|
|
|
|
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of refinancing date and accounted for a loss on refinancing of $68,900 included under line item “Loss on debt
extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On February 6, 2020, the Company entered
into a convertible promissory note and a security purchase agreement dated February 6, 2020, in the amount of $200,000. The lender
was Eagle Equities, LLC. The notes have a maturity of February 6, 2021 and interest rate of 8% per annum and are convertible at a
price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $200,000 Notes
was calculated using the Black-Scholes pricing model at $156,061, with the following assumptions: risk-free interest rate of 1.51%,
expected life of 1 year, volatility of 113%, and expected dividend yield of zero. As of June 30, 2021 and June 30, 2020, the debt
discount was $0 and $94,064, respectively.
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of refinancing date and accounted for a loss on refinancing of $91,880 included under line item “Loss on debt
extinguishment upon note conversion, net”.
|
|
|
|
|
|
|
|
On February 26, 2020, the Company entered
into a convertible promissory note and a security purchase agreement dated February 26, 2020, in the amount of $187,000. The lender
was Eagle Equities, LLC. The notes have a maturity of February 6, 2021 and interest rate of 8% per annum and are convertible at a
price of 70% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed
for the fifteen (15) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association
with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for
derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $187,000 Notes
was calculated using the Black-Scholes pricing model at $150,268, with the following assumptions: risk-free interest rate of 1.18%,
expected life of 1 year, volatility of 118%, and expected dividend yield of zero. As of June 30, 2021 and June 30, 2020, the debt
discount was $0 and $99,218, respectively.
This note was settled as part of a debt settlement
with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. The Company fair valued
the notes as of refinancing date and accounted for a loss on refinancing of $85,907 included under line item “Loss on debt
extinguishment upon note conversion, net”.
|
|
|
|
On April 30, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated April 30, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of April 30, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $205,700 Notes was calculated using the Black-Scholes pricing model at $128,369, with the following assumptions: risk-free interest rate of 0.16%, expected life of 1 year, volatility of 106%, and expected dividend yield of zero. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
|
|
|
|
The Company accounted for a loss on refinancing of $5,979 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021 and June 30, 2020, the debt discount was $0 and $106,916, respectively. |
|
|
|
|
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $75,553 included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On June 23, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated June 23, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of June 23, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. The note may be prepaid, but carries a penalty in association with the remittance amount, as there is an accretion component to satisfy the note with cash. The convertible note qualifies for derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The fair value of the $205,700 Notes was calculated using the Black-Scholes pricing model at $132,236, with the following assumptions: risk-free interest rate of 0.18%, expected life of 1 year, volatility of 108%, and expected dividend yield of zero. The Company accounted for a loss on refinancing of 25,722 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
|
|
|
|
The Company accounted for a loss on refinancing of $25,722 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021 and June 30, 2020, the debt discount was $0 and $106,916, respectively. |
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $117,912 included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On August 12, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated June 23, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of August 12, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
|
|
|
|
The Company accounted for a loss on refinancing of $41,780 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021, the debt discount was $0. |
|
|
|
|
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $121,241 included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On October 13, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated June 23, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of August 12, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
|
|
|
|
The Company accounted for a loss on refinancing of $63,408 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021, the debt discount was $0. |
|
|
|
|
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $125,841 included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On December 21, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated June 23, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of August 12, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
The Company accounted for a loss on refinancing of $83,617 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021, the debt discount was $0. |
|
|
|
|
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $128,152 included under line item “Loss on debt extinguishment upon note conversion, net”. |
|
|
|
|
|
|
|
On February 22, 2020, the Company entered into a convertible promissory note and a security purchase agreement dated June 23, 2020, in the amount of $205,700. This note carried an Original Discount of 10% or $18,700 which was included in interest expense at the time of valuation. The lender was Eagle Equities, LLC. The notes have a maturity of August 12, 2021 and interest rate of 8% per annum and are convertible at a price of 78% of the lowest closing bid price on the primary trading market on which the Company’s Common Stock is then listed for the twenty (20) trading days immediately prior to conversion. |
|
|
|
|
|
|
|
This note was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc. financing/refinancing in April 2021. |
|
|
|
|
|
|
|
The Company accounted for a loss on refinancing of $120,288 for unamortized of discount included under line item “Loss on debt extinguishment upon note conversion, net”. As of June 30, 2021, the debt discount was $0. |
|
|
|
|
|
|
|
The Company fair valued the notes as of refinancing date and accounted for a loss on refinancing of $132,236 included under line item “Loss on debt extinguishment upon note conversion, net”. |
Below is a reconciliation of the convertible
notes payable as presented on the Company’s balance sheet as of June 30, 2021:
|
|
Principal ($) |
|
|
Debt Discount
($) |
|
|
Net Value ($) |
|
Balance at June 30, 2019 |
|
|
1,748,000 |
|
|
|
(630,259 |
) |
|
|
1,117,741 |
|
Convertible notes payable issued during fiscal year ended June 30, 2020 |
|
|
2,148,400 |
|
|
|
- |
|
|
|
2,148,400 |
|
Notes converted into shares of common stock |
|
|
(961,000 |
) |
|
|
- |
|
|
|
(961,000 |
) |
Debt discount associated with new convertible notes |
|
|
- |
|
|
|
(1,684,711 |
) |
|
|
(1,684,711 |
) |
Amortization of debt discount |
|
|
- |
|
|
|
1,709,759 |
|
|
|
1,709,759 |
|
Balance at June 30, 2020 |
|
|
2,935,400 |
|
|
|
(605,211 |
) |
|
|
2,330,189 |
|
Convertible notes payable issued during fiscal year ended June 30, 2021 |
|
|
822,800 |
|
|
|
- |
|
|
|
822,800 |
|
Notes converted into shares of common stock |
|
|
(1,433,000 |
) |
|
|
- |
|
|
|
(1,433,000 |
) |
Debt discount associated with new convertible notes |
|
|
|
|
|
|
(512,993 |
) |
|
|
(512,993 |
) |
Amortization of debt discount |
|
|
|
|
|
|
814,769 |
|
|
|
814,769 |
|
True-up adjustment in debt discount and derivative liability |
|
|
|
|
|
|
(37,360 |
) |
|
|
(37,360 |
) |
Notes retired due to refinancing |
|
|
(2,325,200 |
) |
|
|
340,795 |
|
|
|
(1,984,405 |
) |
Balance at June 30, 2021 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Amortization expense for the years
ended June 30, 2021 and 2020, totaled $814,769 and $1,709,759 respectively.
As of June 30, 2021 and June 30, 2020,
the unamortized portion of debt discount was $0 and $605,211, respectively.
Interest expense for the fiscal year ended June
30, 2021 and 2020, totaled $177,693 and $281,387, respectively.
The accrued interest payable $184,308 related
to convertible notes was settled as part of a debt settlement with Eagle Equities, LLC in conjunction with the Nightfood Holdings, Inc.
financing/refinancing in April 2021. As of June 30, 2021 and 2020, the accrued interest related to convertible notes was $0 and $192,625,
respectively.
|