0001815632true--06-30Q120230.0015000000025508044264830440041112200000000018156322022-07-012022-09-300001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyTwoMemberus-gaap:SubsequentEventMember2022-10-012022-10-130001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyTwoMemberus-gaap:SubsequentEventMember2022-10-130001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyMemberus-gaap:SubsequentEventMember2022-10-012022-10-130001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyMemberus-gaap:SubsequentEventMember2022-10-130001815632us-gaap:SubsequentEventMember2022-12-012022-12-050001815632us-gaap:SubsequentEventMember2022-11-012022-11-2900018156322023-01-012023-01-090001815632us-gaap:SubsequentEventMember2023-01-012023-01-090001815632us-gaap:SubsequentEventMember2023-02-012023-02-140001815632us-gaap:SubsequentEventMember2023-02-012023-02-0700018156322023-02-012023-02-060001815632us-gaap:SubsequentEventMember2023-02-012023-02-060001815632us-gaap:SubsequentEventMember2023-01-012023-01-300001815632us-gaap:SubsequentEventMember2023-01-012023-01-280001815632us-gaap:SubsequentEventMember2023-01-012023-01-250001815632us-gaap:SubsequentEventMember2023-01-012023-01-240001815632us-gaap:SubsequentEventMember2023-01-012023-01-230001815632us-gaap:SubsequentEventMember2023-01-012023-01-220001815632us-gaap:SubsequentEventMember2023-01-012023-01-210001815632us-gaap:SubsequentEventMember2023-01-012023-01-170001815632us-gaap:SubsequentEventMember2023-01-012023-01-160001815632us-gaap:SubsequentEventMember2023-01-012023-01-150001815632us-gaap:SubsequentEventMember2023-01-012023-01-110001815632us-gaap:SubsequentEventMember2023-01-012023-01-060001815632us-gaap:SubsequentEventMember2022-11-2900018156322023-01-090001815632us-gaap:SubsequentEventMember2023-01-090001815632us-gaap:SubsequentEventMember2023-02-140001815632us-gaap:SubsequentEventMember2023-02-0700018156322023-02-060001815632us-gaap:SubsequentEventMember2023-02-060001815632us-gaap:SubsequentEventMember2023-01-300001815632us-gaap:SubsequentEventMember2023-01-280001815632us-gaap:SubsequentEventMember2023-01-250001815632us-gaap:SubsequentEventMember2023-01-240001815632us-gaap:SubsequentEventMember2023-01-230001815632us-gaap:SubsequentEventMember2023-01-220001815632us-gaap:SubsequentEventMember2023-01-210001815632us-gaap:SubsequentEventMember2023-01-170001815632us-gaap:SubsequentEventMember2023-01-160001815632us-gaap:SubsequentEventMember2023-01-150001815632us-gaap:SubsequentEventMember2023-01-110001815632us-gaap:SubsequentEventMember2023-01-060001815632us-gaap:SubsequentEventMember2022-12-050001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyOneMemberus-gaap:SubsequentEventMember2022-10-012022-10-130001815632tgcb:SecuritiesPurchaseAgreementWithNonRelatedPartyOneMemberus-gaap:SubsequentEventMember2022-10-130001815632tgcb:WarrantsMember2021-04-272021-04-280001815632tgcb:WarrantsMember2021-04-212021-04-220001815632tgcb:WarrantsMember2021-03-242021-03-250001815632tgcb:WarrantsMember2022-07-180001815632tgcb:WarrantsMember2022-07-150001815632tgcb:WarrantsMember2022-07-120001815632tgcb:WarrantsMember2022-07-012022-07-180001815632tgcb:WarrantsMember2022-07-012022-07-150001815632tgcb:WarrantsMember2022-07-012022-07-120001815632tgcb:WarrantsMember2020-12-272020-12-280001815632tgcb:CommonSharesMember2021-10-012021-10-280001815632tgcb:CommonSharesMember2021-10-280001815632tgcb:OctoberFifteenTwoZeroTwentyOneMember2022-07-012022-09-300001815632tgcb:DecemberThirtyOneTwoZeroTwentyOneBMember2022-09-300001815632tgcb:DecemberThirtyOneTwoZeroTwentyOneAMember2022-09-300001815632tgcb:JulyTwentySixTwoThousandTwentyTwoMember2022-07-012022-09-300001815632tgcb:MayNineteenTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:MarchTwentyFiveTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:DecemberThirtyOneTwoZeroTwentyOneBMember2022-07-012022-09-300001815632tgcb:DecemberThirtyOneTwoZeroTwentyOneAMember2022-07-012022-09-300001815632tgcb:JanuaryOneTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:DecemberEightTwoZeroTwentyOneMember2022-07-012022-09-300001815632tgcb:OctoberTwetyEightTwoZeroTwentyOneMember2022-07-012022-09-300001815632tgcb:MayNineteenTwoZeroTwentyTwoMember2022-09-300001815632tgcb:JulyTwentySixTwoThousandTwentyTwoMember2022-09-300001815632tgcb:JulyEighteenTwoThousandTwentyTwoMember2022-09-300001815632tgcb:JulyFifteenTwoThousandTwentyTwoMember2022-09-300001815632tgcb:JulyTwelveTwoThousandTwentyTwoMember2022-09-300001815632tgcb:MarchTwentyFiveTwoZeroTwentyTwoMember2022-09-300001815632tgcb:JanuaryOneTwoZeroTwentyTwoMember2022-09-300001815632tgcb:DecemberEightTwoZeroTwentyOneMember2022-09-300001815632tgcb:OctoberTwetyEightTwoZeroTwentyOneMember2022-09-300001815632tgcb:OctoberFifteenTwoZeroTwentyOneMember2022-09-300001815632tgcb:MarchEightTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:MarchEightTwoZeroTwentyTwoMember2022-09-300001815632tgcb:JanuaryFourTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:JanuaryFourTwoZeroTwentyTwoMember2022-09-300001815632tgcb:JanuaryThreeTwoZeroTwentyTwoMember2022-07-012022-09-300001815632tgcb:JanuaryThreeTwoZeroTwentyTwoMember2022-09-300001815632srt:MaximumMember2022-07-012022-09-300001815632srt:MinimumMember2022-07-012022-09-300001815632srt:MaximumMember2022-09-300001815632srt:MinimumMember2022-09-300001815632tgcb:NotesPayableTwoMember2021-09-300001815632tgcb:NotesPayableOneMember2021-09-300001815632tgcb:NotesPayableTwoMember2022-09-300001815632tgcb:NotesPayableTwoMember2022-07-180001815632tgcb:NotesPayableOneMember2022-09-300001815632tgcb:NotesPayableOneMember2022-07-150001815632tgcb:NotesPayableTwoMember2022-07-012022-07-180001815632tgcb:NotesPayableOneMember2022-07-012022-07-150001815632tgcb:NotesPayableMember2021-09-300001815632tgcb:NotesPayableMember2022-09-300001815632tgcb:NotesPayableMember2022-07-120001815632tgcb:NotesPayableMember2022-07-012022-07-120001815632tgcb:EarlJohnsonMember2022-07-012022-09-300001815632tgcb:EarlJohnsonMember2021-07-012021-09-300001815632tgcb:TroyWilkinsonMember2022-07-012022-09-300001815632tgcb:ChrisWhiteMember2021-07-012021-09-300001815632tgcb:ChrisWhiteMember2022-07-012022-09-300001815632tgcb:ShannonWilkinsonMember2021-07-012021-09-300001815632tgcb:ShannonWilkinsonMember2022-07-012022-09-300001815632tgcb:TroyWilkinsonMember2021-07-012021-09-300001815632tgcb:SoftwareMember2022-07-012022-09-3000018156322021-07-012022-06-300001815632us-gaap:RetainedEarningsMember2022-09-300001815632tgcb:SubscriptionReceivableMember2022-09-300001815632us-gaap:AdditionalPaidInCapitalMember2022-09-300001815632us-gaap:CommonStockMember2022-09-300001815632us-gaap:RetainedEarningsMember2022-07-012022-09-300001815632tgcb:SubscriptionReceivableMember2022-07-012022-09-300001815632us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001815632us-gaap:CommonStockMember2022-07-012022-09-300001815632us-gaap:RetainedEarningsMember2022-06-300001815632tgcb:SubscriptionReceivableMember2022-06-300001815632us-gaap:AdditionalPaidInCapitalMember2022-06-300001815632us-gaap:CommonStockMember2022-06-3000018156322021-09-300001815632us-gaap:RetainedEarningsMember2021-09-300001815632tgcb:SubscriptionReceivableMember2021-09-300001815632us-gaap:AdditionalPaidInCapitalMember2021-09-300001815632us-gaap:CommonStockMember2021-09-300001815632us-gaap:RetainedEarningsMember2021-07-012021-09-300001815632tgcb:SubscriptionReceivableMember2021-07-012021-09-300001815632us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-300001815632us-gaap:CommonStockMember2021-07-012021-09-3000018156322021-06-300001815632us-gaap:RetainedEarningsMember2021-06-300001815632tgcb:SubscriptionReceivableMember2021-06-300001815632us-gaap:AdditionalPaidInCapitalMember2021-06-300001815632us-gaap:CommonStockMember2021-06-3000018156322021-07-012021-09-3000018156322022-06-3000018156322022-09-3000018156322023-02-24iso4217:USDxbrli:sharesiso4217:USDxbrli:sharesxbrli:pure
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
10-Q/A
Amendment No. 1
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30,
2022
or
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the Transition Period from ____________ to .
____________
Commission File Number 000-56370
TEGO CYBER
INC.
|
(Exact name of registrant as specified in its charter)
|
Nevada
|
|
84-2678167
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
8565 South Eastern Avenue, Suite 150
Las Vegas, Nevada,
89123
(Address of Principal Executive Offices) (Zip Code)
(855)
939-0100
(Registrant’s Telephone Number, Including Area Code)
Not
applicable
(Former Name, Former Address and Former Fiscal Year, if Changed
Since Last Report)
Securities registered
pursuant to Section 12(b) of the Act: None
Title of each class
|
Trading Symbol(s)
|
Name of the principal U.S. market
|
|
|
|
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☐ No ☒.
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the
registrant was required to submit such files). Yes
☒ No ☐
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer,
smaller reporting company, or an emerging growth company. See the
definitions of “large accelerated filer,” “accelerated filer”,
“smaller reporting company”, and “emerging growth company” in Rule
12b-2 of the Exchange Act.
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☒
|
Smaller reporting company
|
☒
|
Emerging growth company
|
☒
|
|
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒.
As of February 24, 2023, there were 34,681,377 shares of common
stock issued and outstanding, par value $0.001 per share.
EXPLANATORY NOTE
Tego Cyber Inc. is filing this Amendment No. 1 on Form 10-Q/A for
the period ended September 30, 2022, as filed with the Securities
and Exchange Commission (the “SEC”) on November 21, 2022 (the
“Original Filing”).
This Amendment No. 1 on Form 10-Q/A is to amend the accounting
treatment of the issuance of three promissory notes issued by the
Company during the fiscal quarter ended September 30, 2022. In the
original Form 10-Q filing, the promissory notes were reported as
convertible which is incorrect.
For convenience and ease of reference, the Company is filing this
Form 10-Q/A in its entirety with all applicable changes and unless
otherwise stated, all information contained in this amendment is as
of November 21, 2022, the filing date of the Original Filing.
Except as stated herein, this Form 10-Q/A does not reflect events
or transactions occurring after such filing date or modify or
update those disclosures in the original Form 10-Q that may have
been affected by events or transactions occurring subsequent to
such filing date.
SPECIAL NOTE REGARDING FORWARD-LOOKING
STATEMENTS
Certain information included in this Quarterly Report on Form 10-Q
and other filings of the Registrant under the Securities Act of
1933, as amended (the “Securities Act”), and the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), as well as
information communicated orally or in writing between the dates of
such filings, contains or may contain “forward-looking statements”
within the meaning of Section 27A of the Securities Act and Section
21E of the Exchange Act. Forward-looking statements in this
Quarterly Report on Form 10-Q, including without limitation,
statements related to our plans, strategies, objectives,
expectations, intentions and adequacy of resources, are made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Such statements are subject to
certain risks, trends and uncertainties that could cause actual
results to differ materially from expected results. Among these
risks, trends and uncertainties are the availability of working
capital to fund our operations, the competitive market in which we
operate, the efficient and uninterrupted operation of our computer
and communications systems, our ability to generate a profit and
execute our business plan, the retention of key personnel, our
ability to protect and defend our intellectual property, the
effects of governmental regulation, and other risks identified in
the Registrant’s filings with the Securities and Exchange
Commission from time to time.
In some cases, forward-looking statements can be identified by
terminology such as “may,” “will,” “should,” “could,” “expects,”
“plans,” “anticipates,” “believes,” “estimates,” “predicts,”
“potential” or “continue” or the negative of such terms or other
comparable terminology. Although the Registrant believes that the
expectations reflected in the forward-looking statements contained
herein are reasonable, the Registrant cannot guarantee future
results, levels of activity, performance or achievements. Moreover,
neither the Registrant, nor any other person, assumes
responsibility for the accuracy and completeness of such
statements. The Registrant is under no duty to update any of the
forward-looking statements contained herein after the date of this
Quarterly Report on Form 10-Q.
TEGO CYBER INC.
FORM 10-Q/A
SEPTEMBER 30, 2022
INDEX
PART I –
FINANCIAL INFORMATION
TEGO CYBER INC.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(Unaudited)
(Expressed in US Dollars)
|
|
September 30, 2022
|
|
|
June 30, 2022
|
|
ASSETS
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash
|
|
$ |
37,459 |
|
|
$ |
47,742 |
|
Accounts receivable
|
|
|
- |
|
|
|
1,150 |
|
Prepaid expenses (Note 5)
|
|
|
111,978 |
|
|
|
66,119 |
|
Total current assets
|
|
|
149,437 |
|
|
|
115,011 |
|
|
|
|
|
|
|
|
|
|
Computer equipment, net
|
|
|
1,398 |
|
|
|
3,207 |
|
Software (Note 6)
|
|
|
507,185 |
|
|
|
411,122 |
|
TOTAL ASSETS
|
|
$ |
658,020 |
|
|
$ |
529,340 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES & SHAREHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
Accounts payable & accrued liabilities (Note 7)
|
|
$ |
67,677 |
|
|
$ |
66,066 |
|
Notes payable, net (Note 9)
|
|
|
342,702 |
|
|
|
- |
|
TOTAL LIABILITIES
|
|
|
410,379 |
|
|
|
66,066 |
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Common shares 50,000,000 shares authorized $0.001 par value
26,483,044 shares issued and outstanding at September 30, 2022 and
25,508,044 shares at June 30, 2022
|
|
|
26,483 |
|
|
|
25,508 |
|
Additional paid in capital
|
|
|
5,687,572 |
|
|
|
4,586,049 |
|
Accumulated deficit
|
|
|
(5,466,414 |
) |
|
|
(4,148,283 |
) |
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS’ EQUITY
|
|
|
247,641 |
|
|
|
463,274 |
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY
|
|
$ |
658,020 |
|
|
$ |
529,340 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
TEGO CYBER INC.
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(Unaudited)
(Expressed in US Dollars)
|
|
Three Months Ended
September 30, 2022
|
|
|
Three Months Ended
September 30, 2021
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
General & administration
|
|
$ |
880,512 |
|
|
$ |
260,341 |
|
Professional fees
|
|
|
64,962 |
|
|
|
117,274 |
|
Sales & marketing
|
|
|
180,324 |
|
|
|
65,382 |
|
|
|
|
|
|
|
|
|
|
TOTAL OPERATING EXPENSES
|
|
|
1,125,798 |
|
|
|
442,997 |
|
|
|
|
|
|
|
|
|
|
NET OPERATING LOSS
|
|
|
(1,125,798 |
) |
|
|
(442,997 |
) |
|
|
|
|
|
|
|
|
|
OTHER EXPENSE
|
|
|
|
|
|
|
|
|
Accretion expense
|
|
|
(192,332 |
) |
|
|
(29,215 |
) |
|
|
|
|
|
|
|
|
|
TOTAL OTHER EXPENSE
|
|
|
(192,332 |
) |
|
|
(29,215 |
) |
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$ |
(1,318,130 |
) |
|
$ |
(472,212 |
) |
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED LOSS PER COMMON SHARE
|
|
$ |
(0.05 |
) |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING
|
|
|
26,305,571 |
|
|
|
19,335,634 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
TEGO CYBER INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN
SHAREHOLDERS’ EQUITY
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER
30, 2021
(Unaudited)
(Expressed in US Dollars)
|
|
Number
of
Shares
|
|
|
Common
Stock
|
|
|
Additional
Paid-In
Capital
|
|
|
Subscriptions
Receivable
|
|
|
Accumulated
Deficit
|
|
|
Total
Shareholder
Equity
|
|
Balances, June 30, 2021
|
|
|
18,296,511 |
|
|
$ |
18,297 |
|
|
$ |
1,720,631 |
|
|
$ |
(10,500 |
) |
|
$ |
(1,000,382 |
) |
|
$ |
728,046 |
|
Shares issued for cash
|
|
|
5,458,810 |
|
|
|
5,459 |
|
|
|
1,359,243 |
|
|
|
(9,500 |
) |
|
|
- |
|
|
|
1,355,202 |
|
Net loss for the period ended September 30, 2021
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(472,212 |
) |
|
|
(472,212 |
) |
Balances, September 30, 2021
|
|
|
23,755,321 |
|
|
$ |
23,756 |
|
|
$ |
3,079,874 |
|
|
$ |
(20,000 |
) |
|
$ |
(1,472,594 |
) |
|
$ |
1,611,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, June 30, 2022
|
|
|
25,508,044 |
|
|
$ |
25,508 |
|
|
$ |
4,586,049 |
|
|
$ |
- |
|
|
$ |
(4,148,284 |
) |
|
$ |
463,274 |
|
Shares issued as transaction costs for notes payable
|
|
|
700,000 |
|
|
|
700 |
|
|
|
151,442 |
|
|
|
- |
|
|
|
- |
|
|
|
152,142 |
|
Shares issued for services
|
|
|
275,000 |
|
|
|
275 |
|
|
|
137,225 |
|
|
|
- |
|
|
|
- |
|
|
|
137,500 |
|
Share-based compensation
|
|
|
- |
|
|
|
- |
|
|
|
625,367 |
|
|
|
- |
|
|
|
- |
|
|
|
625,367 |
|
Shares issued with notes payable
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Warrants issued with promissory notes
|
|
|
- |
|
|
|
- |
|
|
|
187,489 |
|
|
|
- |
|
|
|
- |
|
|
|
187,489 |
|
Net loss for the period ended September 30, 2022
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,318,130 |
) |
|
|
(1,318,130 |
) |
Balances, September 30, 2022
|
|
|
26,483,044 |
|
|
$ |
26,483 |
|
|
$ |
5,687,572 |
|
|
$ |
- |
|
|
$ |
(5,466,414 |
) |
|
$ |
247,641 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements
TEGO CYBER INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS
ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30,
2021
(Unaudited)
(Expressed in US Dollars)
|
|
Three Months Ended
September 30, 2022
|
|
|
Three Months Ended September 30, 2021
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss for the period
|
|
$ |
(1,318,130 |
) |
|
$ |
(472,212 |
) |
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used in operating
activities
|
|
|
|
|
|
|
|
|
Shares issued for services
|
|
|
137,500 |
|
|
|
- |
|
Interest on short term debt
|
|
|
- |
|
|
|
1,816 |
|
Amortization
|
|
|
1,809 |
|
|
|
- |
|
Accretion expense
|
|
|
- |
|
|
|
29,215 |
|
Amortization of discount of debt issuance
|
|
|
192,332 |
|
|
|
- |
|
Share-based compensation
|
|
|
625,367 |
|
|
|
- |
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
1,150 |
|
|
|
300 |
|
Prepaid expenses
|
|
|
(45,859 |
) |
|
|
9,273 |
|
Accounts payable and accrued liabilities
|
|
|
1,611 |
|
|
|
14,928 |
|
NET CASH USED IN OPERATING ACTIVITIES
|
|
|
(404,220 |
) |
|
|
(416,680 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Capitalized software development costs
|
|
|
(96,063 |
) |
|
|
(36,950 |
) |
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
(96,063 |
) |
|
|
(36,950 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from shares issued
|
|
|
- |
|
|
|
1,355,202 |
|
Cash received from issuance of notes payable
|
|
|
540,000 |
|
|
|
- |
|
Cash Costs for promissory notes
|
|
|
(50,000 |
) |
|
|
- |
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
490,000 |
|
|
|
1,355,202 |
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
(10,283 |
) |
|
|
901,572 |
|
CASH AT BEGINNING OF THE PERIOD
|
|
|
47,742 |
|
|
|
583,015 |
|
CASH AT END OF THE PERIOD
|
|
$ |
37,459 |
|
|
$ |
1,484,587 |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS
INFORMATION
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$ |
12,666 |
|
|
$ |
- |
|
Cash paid for taxes
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
NON-CASH TRANSACTIONS
|
|
|
|
|
|
|
|
|
Shares issued as transaction costs for notes payable
|
|
$ |
152,142 |
|
|
|
- |
|
Shares issued for services
|
|
$ |
137,500 |
|
|
|
- |
|
Warrants issued with notes payable
|
|
$ |
187,489 |
|
|
|
- |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated audited financial statements
TEGO CYBER INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
(Unaudited)
(Expressed in US Dollars)
NOTE 1 – ORGANIZATION AND DESCRIPTION OF
BUSINESS
Tego Cyber Inc. (the “Company”) was incorporated in the State of
Nevada on September 6, 2019. It was created to capitalize on the
emerging cyber threat intelligence market and has developed a
state-of-the-art cyber threat intelligence application that
enriches threat data to help enterprises identify cyber threats
within their environments. Tego Guardian is a proactive intelligent
cyberthreat hunting tool that gives enterprises the ability to
quickly track threats throughout their networks, mapping out
exposures and expediting remediation. Tego Guardian integrates with
the widely used Splunk Security Information and Event Management
(SIEM) platform. Tego Guardian is a Splunk approved app and
available for download through Splunk’s marketplace. The Company
plans on developing future versions of Tego Guardian for
integration with other established SIEM systems and platforms
including: Elastic, IBM QRadar, AT&T AlienVault, Exabeam, and
Google Chronical.
The Company’s head office is at 8565 S. Eastern Ave. #150, Las
Vegas, Nevada, 89123.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of
Preparation
The Company prepares its financial statements in accordance with
rules and regulations of the Securities and Exchange Commission
(“SEC”) and GAAP in the United States of America. The accompanying
interim financial statements have been prepared in accordance with
GAAP for interim financial information in accordance with Article 8
of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by GAAP for complete financial
statements. In the Company’s opinion, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair
presentation have been included. Operating results for the three
months ended September 30, 2022, are not necessarily indicative of
the results for the full year. While management of the Company
believes that the disclosures presented herein are adequate and not
misleading, these interim financial statements should be read in
conjunction with the audited financial statements and the footnotes
thereto for the year ended June 30, 2022.
Going Concern
The accompanying financial statements have been prepared on a going
concern basis, which contemplates the realization of assets and
satisfaction of liabilities in the normal course of the business.
The Company has incurred material losses from operations and has an
accumulated deficit. At September 30, 2022, the Company had a
negative working capital of $260,942. For the three months ended
September 30, 2022, the Company sustained net losses and generated
negative cash flows from operations. In March 2020, the World
Health Organization recognized the outbreak of COVID-19 as a global
pandemic. The COVID-19 pandemic and government actions implemented
to contain the further spread of COVID-19 have severely restricted
economic activity around the world. These factors, among others,
raise substantial doubt about the Company’s ability to continue as
a going concern. The financial statements do not include any
adjustments relating to the recoverability and classification of
recorded asset amounts or the amounts and classification of
liabilities that may be necessary should the Company be unable to
continue as a going concern. These adjustments could be material.
The Company’s continuation as a going concern is contingent upon
its ability to earn adequate revenues from operations and to obtain
additional financing. There is no assurance that the Company will
be able to obtain such financings or obtain them on favorable
terms.
Use of Estimates
In preparing financial statements in conformity with US GAAP,
management makes estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the dates of the financial statements, as
well as the reported amounts of revenues and expenses during the
reporting periods. Management makes these estimates using the best
information available at the time the estimates are made. However,
actual results could differ materially from those estimates.
Concentrations of Credit
Risk
Financial instruments that potentially subject the Company to
significant concentrations of credit risk consist principally of
cash and accounts receivable. As at September 30, 2022,
substantially all of the Company’s cash was held by major financial
institutions located in the United States, which management
believes are of high credit quality. With respect to accounts
receivable, the Company extended credit based on an evaluation of
the customer’s financial condition. The Company generally did not
require collateral for accounts receivable and maintained an
allowance for doubtful accounts of accounts receivable if
necessary.
Cash
Cash consists of cash held at major financial institutions and is
subject to insignificant risk of changes in value.
Receivables and Allowance
for Doubtful Accounts
Trade accounts receivable are recorded at net realizable value and
do not bear interest. No allowance for doubtful accounts was made
during the three-month period ended September 30, 2022 and the year
ended June 30, 2022, based on management’s best estimate of the
amount of probable credit losses in accounts receivable. The
Company evaluates its allowance for doubtful accounts based upon
knowledge of its customers and their compliance with credit terms.
The evaluation process includes a review of customers’ accounts on
a regular basis. The review process evaluates all account balances
with amounts outstanding for more than 60 days and other specific
amounts for which information obtained indicates that the balance
may be uncollectible. As of September 30, 2022 and June 30, 2022,
there was no allowance for doubtful accounts and the Company does
not have any off-balance-sheet credit exposure related to its
customers.
Software
Software is stated at cost less accumulated amortization and is
amortized using the straight-line method over the estimated useful
life of the asset. The estimated useful life of the asset is 5
years and is not amortized until it is available for use by the
Company.
Leases
The Company determines if an arrangement is a lease at inception.
Operating and financing right-of-use assets and lease liabilities
are included on the balance sheet. Right-of-use assets represent
the Company’s right to use an underlying asset for the lease term
and lease liabilities represent the Company’s obligation to make
lease payments arising from the lease. Right-of-use assets and
liabilities are recognized at commencement date based on the
present value of lease payments over the lease term. The Company
uses its incremental borrowing rate, based on the information
available at the commencement date, in determining the present
value of future lease payments. Right-of-use assets include any
prepaid lease payments and exclude any lease incentives and initial
direct costs incurred. Operating lease expenses are recognized on a
straight-line basis over the term of the lease, consisting of
interest accrued on the lease liability and amortization of the
right-of-use asset. The lease terms may include options to extend
or terminate the lease is it is reasonably certain the Company will
exercise that option. The Company leases its corporate office
located at 8565 S. Eastern Ave. #150, Las Vegas, Nevada. The
initial lease term is for 12 months commencing on September 8, 2019
after which the term is on a month-to-month basis. After the
initial term, the Company may cancel the lease agreement at any
time by providing 30 days written notice. The Company has elected
the short-term lease practical expedient of 12 months and has not
recorded a lease.
Fair Value of Financial
Instruments
Accounting Standards Codification (“ASC”) 820 “Fair Value
Measurements and Disclosures”, adopted January 1, 2008, defines
fair value, establishes a three-level valuation hierarchy for
disclosures of fair value measurement and enhances disclosure
requirements for fair value measures. The Company’s financial
instruments include cash, current receivables and payables. These
financial instruments are measured at their respective fair values.
The three levels are defined as follows:
Level 1 - inputs to the valuation methodology are quoted prices for
identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices
for similar assets and liabilities in active markets, and inputs
that are observable for the assets or liability, either directly or
indirectly, for substantially the full term of the financial
instruments.
Level 3 - inputs to the valuation methodology are unobservable and
significant to the fair value.
For cash, accounts receivable, accounts payable and accrued
liabilities and due to related parties, it is management’s opinion
that the carrying values are a reasonable estimate of fair value
because of the short period of time between the origination of such
instruments and their expected realization and if applicable, their
stated interest rate approximates current rates available.
For convertible debts, the carrying values, excluding any
unamortized discounts, approximate the respective fair value. The
convertible debts have been discounted to reflect their net present
value as at September 30, 2022. The carrying values of embedded
conversion features not considered to be derivative instruments
were determined by allocating the remaining carrying value of the
convertible debt after deducting the estimated carrying value of
the liability portion.
Estimating fair value for warrants require determining the most
appropriate valuation model which is dependent on the terms and
conditions of the grant. This estimate requires determining the
most appropriate inputs to the valuation model including the
expected life of the warrant, volatility, dividend yield, and rate
of forfeitures and making assumptions about them.
Revenue
Recognition
Revenue is recognized under ASC 606, “Revenue from Contracts
with Customers” using the modified retrospective method. Under
this method, the Company follows the five-step model provided by
ASC Topic 606 in order to recognize revenue in the following
manner: 1) identify the contract; 2) identify the performance
obligations of the contract; 3) determine the transaction price of
the contract; 4) allocate the transaction price to the performance
obligations; and 5) recognize revenue. The Company recognizes
revenue for the transfer of promised goods or services to customers
in an amount that reflects the consideration for which the entity
expects to be entitled in exchange for those goods or services.
The Company currently has not generated any revenue from its threat
intelligence software.
Income Taxes
The Company uses the asset and liability method of accounting for
income taxes pursuant to ASC 740 “Income Taxes”. ASC 740 requires
an asset and liability approach for financial accounting and
reporting for income taxes and allows recognition and measurement
of deferred tax assets based upon the likelihood of realization of
tax benefits in future years. Under the asset and liability
approach, deferred taxes are provided for the net tax effects of
temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used
for income tax purposes. Valuation allowances are provided for
deferred tax assets if it is more likely than not these items will
either expire before the Company is able to realize their benefits,
or that future deductibility is uncertain. The provision for income
taxes represents current taxes payable net of the change during the
period in deferred tax assets and liabilities.
Earnings (Loss) per
Share
Basic earnings (loss) per share is computed by dividing income
(loss) available to common shareholders by the weighted-average
number of common shares outstanding during the period. Diluted
earnings (loss) per share is computed similar to basic earnings
(loss) per share except that the denominator is increased to
include the number of additional common shares that would have been
outstanding if the potential common shares had been issued and if
the additional common shares were dilutive. If applicable, diluted
earnings (loss) per share assume the conversion, exercise or
issuance of all common stock instruments unless the effect is to
reduce a loss or increase earnings (loss) per share.
Recently Issued Accounting
Pronouncements
In December 2019, the FASB issued ASU 2019-12, Simplifying
the Accounting for Income Taxes which amends ASC
740 Income Taxes (ASC 740). This update is
intended to simplify accounting for income taxes by removing
certain exceptions to the general principles in ASC 740 and
amending existing guidance to improve consistent application of ASC
740. This update is effective for fiscal years beginning after
December 15, 2021. The guidance in this update has various
elements, some of which are applied on a prospective basis and
others on a retrospective basis with earlier application permitted.
The Company’s management is currently evaluating the effect of this
ASU on the Company’s financial statements and related
disclosures.
In June 2020, the FASB issued ASU 2020-05 in response to the
ongoing impacts to U.S. businesses in response to the COVID-19
pandemic. ASU 2020-05, Revenue from Contracts with Customers (Topic
606) and Leases (Topic 842) Effective Dates for Certain Entities
provide a limited deferral of the effective dates for implementing
previously issued ASU 606 and ASU 842 to give some relief to
businesses considering the difficulties they are facing during the
pandemic. These entities may defer application to fiscal years
beginning after December 15, 2019, and interim periods within
fiscal years beginning after December 15, 2020. As the Company has
already adopted ASU 606 and ASU 842, the Company does not
anticipate any effect on its financial statements.
In August 2020, the FASB issued ASU
2020-06, Debt—Debt with Conversion and
Other Options (Subtopic 470-20) and Derivatives and
Hedging—Contracts in Entity’s Own Equity (Subtopic
815-40)—Accounting for Convertible Instruments and Contracts in an
Entity’s Own Equity. ASU 2020-06 reduces the number of
accounting models for convertible debt instruments and convertible
preferred stock. For convertible instruments with conversion
features that are not required to be accounted for as derivatives
under Topic 815, Derivatives and Hedging, or that do
not result in substantial premiums accounted for as paid-in
capital, the embedded conversion features no longer are separated
from the host contract. ASU 2020-06 also removes certain conditions
that should be considered in the derivatives scope exception
evaluation under Subtopic 815-40, Derivatives and
Hedging—Contracts in Entity’s Own Equity, and clarify the
scope and certain requirements under Subtopic 815-40. In addition,
ASU 2020-06 improves the guidance related to the disclosures and
earnings-per-share (EPS) for convertible instruments and contract
in entity’s own equity. ASU 2020-06 is effective for public
business entities that meet the definition of a SEC filer,
excluding entities eligible to be smaller reporting companies as
defined by the SEC, for fiscal years beginning after December 15,
2021, including interim periods within those fiscal years. For all
other entities, the amendments are effective for fiscal years
beginning after December 15, 2023, including interim periods within
those fiscal years. Early adoption is permitted, but no earlier
than fiscal years beginning after December 15, 2020, including
interim periods within those fiscal years. The Board specified that
an entity should adopt the guidance as of the beginning of its
annual fiscal year. The Company’s management is currently
evaluating the impact this ASU will have on its financial
statements.
Management does not believe that any recently issued, but not yet
effective, accounting standards could have a material effect on the
accompanying consolidated financial statements. As new accounting
pronouncements are issued, we will adopt those that are applicable
under the circumstances.
NOTE 5 – PREPAID EXPENSES
Prepaid expense balance as of September 30, 2022 and June 30, 2022
consisted of the following:
|
|
September 30, 2022
|
|
|
June 30, 2022
|
|
Advertising & promotion
|
|
$ |
10,109 |
|
|
$ |
5,500 |
|
Consultants & contractors
|
|
|
10,055 |
|
|
|
5,301 |
|
Platform costs
|
|
|
21,814 |
|
|
|
30,318 |
|
Software development
|
|
|
70,000 |
|
|
|
25,000 |
|
Total
|
|
$ |
111,978 |
|
|
$ |
66,119 |
|
NOTE 6 – SOFTWARE
The Company has developed an automated threat intelligence defense
platform, marketed as Tego Guardian. Tego Guardian is a threat
correlation and threat hunting application that integrates directly
into existing Security Information and Event Management (SIEM)
platforms to provide threat tracking, mapping of exposures, and
assist with expediting remediation. With performance capable of
querying over 1 million records in just 4 seconds, Tego Guardian
saves security operations teams time and money in an environment
where timing is everything as efforts are made to lower
mean-time-to-detection (MTTD) and mean-time-to-response (MTTR).
What makes Tego Guardian different from other cyber threat
correlation applications, is that it is the first commercially
available solution that was specifically developed for the
customer’s existing SIEM platform. It operates within the platform
environment, so security operations teams do not have to use
multiple tools and views to complete a specific task or research a
threat. Tego Guardian cross-correlates threats in real time and not
only looks forward but also backwards in order to see if the
organization’s network has been previously exposed (active
foresight and hindsight). The first version of Tego Guardian
integrates with the industry leading Splunk® SIEM platform. Tego
Guardian is now available for download through Splunk’s app store
and is compatible with Splunk Cloud and Splunk Enterprise versions:
9.0, 8.2, 8.1, and 8.0.
Balance, June 30, 2021
|
|
$ |
75,750 |
|
Additions
|
|
|
335,372 |
|
Amortization
|
|
|
- |
|
Balance, June 30, 2022
|
|
$ |
411,122 |
|
Additions
|
|
|
96,063 |
|
Amortization
|
|
|
- |
|
Balance, September 30, 2022
|
|
$ |
507,185 |
|
As at September 30, 2022, the software was not generating revenue
and no amortization has been recorded for the periods then ended.
It is expected the software will begin to generate revenue in the
quarter ending December 31, 2022.
NOTE 7 – ACCOUNTS PAYABLE & ACCRUED
LIABILITIES
Accounts payable & accrued liabilities balance as of September
30, 2022 and June 30, 2022 consisted of the following:
|
|
September 30, 2022
|
|
|
June 30, 2022
|
|
Exchange & listing fees
|
|
|
710 |
|
|
|
- |
|
Legal & accounting
|
|
|
13,213 |
|
|
|
23,247 |
|
Platform costs
|
|
|
2,856 |
|
|
|
- |
|
Software development
|
|
|
50,898 |
|
|
|
42,819 |
|
Total
|
|
$ |
67,677 |
|
|
$ |
66,066 |
|
NOTE 8 – RELATED PARTY TRANSACTIONS
Related party transactions are measured at the exchange amount,
which is the amount of consideration established and agreed to by
the related parties. Related parties are natural persons or other
entities that have the ability, directly, or indirectly, to control
another party or exercise significant influence over the party in
making financial and operating decisions. Related parties include
other parties that are subject to common control or that are
subject to common significant influences.
During the three-month period ended September 30, 2022, there were
transactions incurred between the Company and Shannon Wilkinson,
Director, CEO, President, Secretary and Treasurer of the Company
for management fees of $Nil (September 30, 2021 - $45,000) and
gross wages of $30,000 (September 30, 2021 - $8,692).
During the three-month period ended September 30, 2022, there were
transactions incurred between the Company and Earl Johnson, Chief
Financial Officer of the Company for gross wages of $9,000
(September 30, 2021 - $Nil).
During the three-month period ended September 30, 2022, there were
transactions incurred between the Company and Chris White, Director
and Chief Information Security Officer of the Company for
management fees of $Nil (September 30, 2021 - $12,500) and gross
wages of $12,500 (September 30, 2021 - $6,519).
During the three-month period ended September 30, 2022, there were
transactions incurred between the Company and Troy Wilkinson,
Director of the Company for management fees of $10,000 (September
30, 2021 - $20,000).
NOTE 9 – NOTES PAYABLE (convertible only at
default)
(a)
|
On July 12, 2022, the Company
entered into a securities purchase agreement with a non-related
party. Pursuant to this agreement, the Company issued a note
payable in the principal amount of $300,000 at $270,000 with a
$30,000 original issue discount. In connection with this note, the
Company paid an additional $27,500 in cash transaction costs,
issued 350,000 common shares valued at $175,000 in transaction
costs, and issued 500,000 warrants exercisable at $0.25 per share,
expiring on July 12, 2027. The warrants were calculated to have a
fair value of $215,638 as at September 30, 2022. This note payable
is unsecured, bears interest at 10% per annum compounded on the
basis of a 365-day year and actual days lapsed payable
monthly. |
|
|
|
The Company evaluated the agreement
under ASC 815 Derivatives and Hedging (“ASC 815”). ASC 815
generally requires the analysis embedded terms and features that
have characteristics of derivatives to be evaluated for bifurcation
and separate accounting in instances where their economic risks and
characteristics are not clearly and closely related to the risks of
the host contract. None of the embedded terms required bifurcation
and liability classification. |
|
|
|
The proceeds were allocated between
the note payable, warrants and shares issued on a relative fair
value basis. The fair value of the note payable was calculated
using the present value of the debt and related interest at 12%
incremental borrowing rate as the discount rate. The warrants were
valued using the Black Scholes Option Pricing Model (Note 10) and
the shares issued were allocated proportionately for issuance cost
for liability and equity portions under ASC 470-20 Debt with
Conversion and Other Options. The shares are valued based on a
relative fair market value of the shares on the issuance date. |
|
|
|
In connection with the notes, the
Company issued warrants indexed to an aggregate 500,000 shares of
common stock. The warrants have a term of five years and an
exercise price of $0.25. The Company evaluated the warrants under
ASC 815 Derivatives and Hedging (“ASC 815”) and determined that
they did not require liability classification. The warrants were
recorded in additional paid-in capital under their aggregate
relative fair value of $93,740. |
|
|
|
The Company also agreed to pay a
commitment fee of $175,000 by issuing that number of shares of the
Company’s common stock equal to such amount, aggregating to a total
of 350,000 common shares of the Company. Under ASC 1.2.2 Debt
Issuance Costs, the Company recognized the commitment fee as
incremental costs specifically attributable to issuing the
promissory note, while the commitment fee share were recorded in
additional paid-in capital under their aggregate relative fair
value of $76,074. |
|
|
|
As at September 30, 2022, the
carrying value of this note payable was $171,518 (September 30,
2021 - $Nil) net of $128,482 unamortized discounts. |
(b)
|
On July 15, 2022, the Company
entered into a securities purchase agreement with a non-related
party. Pursuant to this agreement, the Company issued a note
payable in the principal amount of $150,000 at $135,000 with
$15,000 original issue discount. In connection with this note, the
Company paid an additional $11,250 in cash transaction costs,
issued 175,000 common shares valued at $87,500 in transaction
costs, and issued 250,000 warrants exercisable at $0.25 per share,
expiring on July 15, 2027. This promissory note is unsecured, bears
interest at 10% per annum compounded on the basis of a 365-day year
and actual days lapsed payable monthly. |
|
|
|
The Company evaluated the agreement
under ASC 815 Derivatives and Hedging (“ASC 815”). ASC 815
generally requires the analysis embedded terms and features that
have characteristics of derivatives to be evaluated for bifurcation
and separate accounting in instances where their economic risks and
characteristics are not clearly and closely related to the risks of
the host contract. None of the embedded terms required bifurcation
and liability classification. |
|
|
|
The proceeds were allocated between
the note payable, warrants and shares issued on a relative fair
value basis. The fair value of the note payable was calculated
using the present value of the debt and related interest at 12%
incremental borrowing rate as the discount rate. The warrants were
valued using the Black Scholes Option Pricing Model (Note 10) and
the shares issued were allocated proportionately for issuance cost
for liability and equity portions under ASC 470-20 Debt with
Conversion and Other Options. The shares are valued based on a fair
market value of the shares on the issuance date. |
|
|
|
In connection with the notes, the
Company issued warrants indexed to an aggregate 250,000 shares of
common stock. The warrants have a term of five years and an
exercise price of $0.25. The Company evaluated the warrants under
ASC 815 Derivatives and Hedging (“ASC 815”) and determined that
they did not require liability classification. The warrants were
recorded in additional paid-in capital under their aggregate
relative fair value of $46,878. |
|
|
|
The Company evaluated the agreement
under ASC 815 Derivatives and Hedging (“ASC 815”). ASC 815
generally requires the analysis embedded terms and features that
have characteristics of derivatives to be evaluated for bifurcation
and separate accounting in instances where their economic risks and
characteristics are not clearly and closely related to the risks of
the host contract. None of the embedded terms required bifurcation
and liability classification. |
|
|
|
The Company also agreed to pay a
commitment fee of $87,500 by issuing that number of shares of the
Company’s common stock equal to such amount, aggregating to a total
of 175,000 common shares of the Company. Under ASC 1.2.2 Debt
Issuance Costs, the Company recognized the commitment fee as
incremental costs specifically attributable to issuing the
promissory note, while the commitment fee share were recorded in
additional paid-in capital under their aggregate relative fair
value of $38,033. |
|
|
|
As at September 30, 2022, the
carrying value of this note payable was $86,129 (September 30, 2021
- $Nil) net of $63,871 unamortized discounts. |
|
|
(c)
|
On July 18, 2022, the Company
entered into a securities purchase agreement with a non-related
party. Pursuant to this agreement, the Company issued a note
payable e in the principal amount of $150,000 at $135,000 with
$15,000 original issue discount. In connection with this note, the
Company paid an additional $11,250 in cash transaction costs,
issued 175,000 common shares valued at $87,500 in transaction
costs, and issued 250,000 warrants exercisable at $0.25 per share,
expiring on July 18, 2027. This note payable is unsecured, bears
interest at 10% per annum compounded on the basis of a 365-day year
and actual days lapsed payable monthly. |
|
The Company evaluated the agreement
under ASC 815 Derivatives and Hedging (“ASC 815”). ASC 815
generally requires the analysis embedded terms and features that
have characteristics of derivatives to be evaluated for bifurcation
and separate accounting in instances where their economic risks and
characteristics are not clearly and closely related to the risks of
the host contract. None of the embedded terms required bifurcation
and liability classification. |
|
|
|
The proceeds were allocated between
the note payable, warrants and shares issued on a relative fair
value basis. The fair value of the note payable was calculated
using the present value of the debt and related interest at 12%
incremental borrowing rate as the discount rate. The warrants were
valued using the Black Scholes Option Pricing Model (Note 10) and
the shares issued were allocated proportionately for issuance cost
for liability and equity portions under ASC 470-20 Debt with
Conversion and Other Options. The shares are valued based on a fair
market value of the shares on the issuance date. |
|
|
|
In connection with the notes, the
Company issued warrants indexed to an aggregate 250,000 shares of
common stock. The warrants have a term of five years and an
exercise price of $0.25. The Company evaluated the warrants under
ASC 815 Derivatives and Hedging (“ASC 815”) and determined that
they did not require liability classification. The warrants were
recorded in additional paid-in capital under their aggregate
relative fair value of $46,871. |
|
|
|
The Company also agreed to pay a
commitment fee of $87,500 by issuing that number of shares of the
Company’s common stock equal to such amount, aggregating to a total
of 175,000 common shares of the Company. Under ASC 1.2.2 Debt
Issuance Costs, the Company recognized the commitment fee as
incremental costs specifically attributable to issuing the
promissory note, while the commitment fee share were recorded in
additional paid-in capital under their aggregate relative fair
value of $38,034. |
|
|
|
As at September 30, 2022, the
carrying value of this note payable was $85,055 (September 30, 2021
- $Nil) net of $64,945 unamortized discounts. |
NOTE 10 – COMMON SHARES
Common Stock
At September 30, 2022, the Company’s authorized capital consisted
of 50,000,000 of common shares with a par value of $0.001
During the three-month
period ended September 30, 2022, the Company incurred the following
transactions:
On July 12, 2022, the Company issued 350,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 15, 2022, the Company issued 175,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 18, 2022, the Company issued 175,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 26, 2022, the Company issued 275,000 common shares at a
price of $0.50 per share for marketing and branding services valued
at $137,500.
During the year ended June
30, 2022, the Company incurred the following
transactions:
During the period July 1, 2021 to October 28, 2021, the Company
completed various private placements whereby a total of 5,558,810
common shares were issued for a total proceeds of $1,425,202.
On October 15, 2021, the Company issued 125,000 common shares at a
price of $0.80 per share for marketing services valued at
$100,000.
On October 28, 2021, the Company issued 28,572 common shares at a
price of $0.70 per share for legal services valued at $20,000.
On December 8, 2021, the Company issued 50,000 common shares at a
price of $0.71 per share for consulting services valued at
$35,250.
On December 31, 2021, the Company issued 583,936 common shares for
the conversion of debt at a conversion price of $0.10 per share for
a total value of $58,394.
On December 31, 2021, the Company issued 353,215 common shares for
the conversion of debt at a conversion price of $0.10 per share for
a total value of $35,321. See Note 10 (b).
On January 1, 2022, the Company issued 100,000 common shares at a
price of $0.65 per share for consulting services valued at
$65,000.
On March 25, 2022, the Company issued 12,000 shares to a
non-related party at a price of $0.60 per share for a total value
of $7,200 in exchange for services.
On May 19, 2022, the Company issued 400,000 shares to a non-related
party at a price of $0.577 per share for investor relations
services valued at $230,800.
Warrants
On December 28, 2020, the Company granted 1,100,000 warrants with a
contractual life of two years and exercise price of $0.25 per share
to a lender as part of the convertible debt financing transaction.
The warrants were valued at $146,942 using the Black Scholes Option
Pricing Model.
On March 25, 2021, the Company granted 1,100,000 warrants with a
contractual life of two years and exercise price of $0.25 per share
to a lender as part of the convertible debt financing transaction.
The warrants were valued at $148,438 using the Black Scholes Option
Pricing Model.
On April 22, 2021, the Company granted 506,838 warrants with a
contractual life of two years and exercise price of $0.25 per share
to a lender as part of the convertible debt financing transaction.
The warrants were valued at $399,087 using the Black Scholes Option
Pricing Model.
On April 28, 2021, the Company granted 307,408 warrants with a
contractual life of two years and exercise price of $0.25 per share
to a lender as part of the convertible debt financing transaction.
The warrants were valued at $196,399 using the Black Scholes Option
Pricing Model.
On July 12, 2022, the Company granted 500,000 warrants with a
contractual life of five years and exercise price of $0.25 per
share to a lender as part of a note payable financing transaction
(Note 9). The warrants were valued at $215,638 using the Black
Scholes Option Pricing Model and they were recorded at $93,740 in
additional paid-in capital under using the relative fair value
method.
On July 15, 2022, the Company granted 250,000 warrants with a
contractual life of five years and exercise price of $0.25 per
share to a lender as part of a note payable financing
transaction (Note 9). The warrants were valued at $107,848 using
the Black Scholes Option Pricing Model and they were recorded at
$46,878 in additional paid-in capital under using the relative fair
value method.
On July 18, 2022, the Company granted 250,000 warrants with a
contractual life of five years and exercise price of $0.25 per
share to a lender as part of a note payable financing transaction
(Note 9). The warrants were valued at $107,831 using the Black
Scholes Option Pricing Model and they were recorded at $46,871 in
additional paid-in capital under the using relative fair value
method.
The Black Scholes Option Pricing Model assumptions used in the
valuation of the warrants are outlined below. The stock price was
based on recent issuances. Expected life was based on the expiry
date of the warrants as the Company did not have historical
exercise data of such warrants.
|
|
September 30, 2022
|
|
|
Stock price
|
|
$0.50 - $0.51
|
|
|
Risk-free interest rate
|
|
3.19%-3.22
|
%
|
|
Expected life
|
|
5 Years
|
|
|
Expected dividend rate
|
|
0
|
|
|
Expected volatility
|
|
103.20% - 103.28
|
%
|
|
Continuity of the Company’s common stock purchase warrants issued
and outstanding is as follows:
|
|
Number
of
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding, June 30, 2022
|
|
|
3,014,246 |
|
|
$ |
0.25 |
|
Granted
|
|
|
1,000,000 |
|
|
|
0.25 |
|
Exercised
|
|
|
- |
|
|
|
- |
|
Expired
|
|
|
- |
|
|
|
- |
|
Outstanding, September 30, 2022
|
|
|
4,014,246 |
|
|
$ |
0.25 |
|
As at September 30, 2022, the weighted average remaining
contractual life of warrants outstanding was 4.80 years with an
intrinsic value of $0.25.
Stock Options
On December 8, 2021, the Board of Directors of the Company approved
the adoption of the 2021 Equity Compensation Plan (the “Equity
Compensation Plan”) to provide employees, certain consultants and
advisors who perform services for the Company, and
non-employee members of the Board of Directors of the Company with
the opportunity to receive grants of incentive stock options,
nonqualified stock options, stock appreciation rights, stock
awards, stock units and other stock-based awards.
The following is a continuity schedule for the Company’s
outstanding non-qualified stock options:
|
|
Number of
options
|
|
|
Weighted
Average
Exercise Price
|
|
Outstanding, June 30, 2022
|
|
|
6,000,000 |
|
|
$ |
0.65 |
|
Granted
|
|
|
- |
|
|
|
- |
|
Exercised
|
|
|
- |
|
|
|
- |
|
Cancelled
|
|
|
- |
|
|
|
- |
|
Outstanding, September 30, 2022
|
|
|
6,000,000 |
|
|
$ |
0.65 |
|
At September 30, 2022, the Company had the following stock options
outstanding:
Grant
Date
|
|
Number
Outstanding
|
|
|
Number
Exercisable
|
|
|
Exercise
Price
|
|
|
Weighted
Average Life
(Years)
|
|
|
Expiry Date
|
|
January 3, 2022
|
|
|
125,000 |
|
|
|
125,000 |
|
|
$ |
0.65 |
|
|
|
9.27 |
|
|
January 3, 2032
|
|
January 4, 2022
|
|
|
5,875,000 |
|
|
|
5,875,000 |
|
|
|
0.65 |
|
|
|
9.27 |
|
|
January 4, 2032
|
|
Total
|
|
|
6,000,000 |
|
|
|
6,000,000 |
|
|
$ |
0.65 |
|
|
|
9.27 |
|
|
|
|
During the three-month period ended September 30, 2022, the Company
recorded $382,577 as share-based compensation relating to the
issuance of the non-qualified stock options.
The fair value of the options granted during the year ended
September 30, 2022 was estimated on the date of the grant date
using the Black-Scholes option pricing model with the following
weighted average assumptions:
Expected volatility
|
|
|
91.03 |
% |
Expected option life (years)
|
|
6 years
|
|
Risk-free interest rate (10-year U.S. treasury yield)
|
|
1.55 - 1.66
|
%
|
Expected dividend yield
|
|
|
0 |
% |
Performance Stock Units
On December 8, 2021, the Board of Directors of the Company approved
the adoption of the 2021 Equity Compensation Plan (the “Equity
Compensation Plan”) to provide employees, certain consultants and
advisors who perform services for the Company, and
non-employee members of the Board of Directors of the Company with
the opportunity to receive grants of incentive stock options,
nonqualified stock options, stock appreciation rights, stock
awards, stock units and other stock-based awards.
The following is a continuity schedule for the Company’s
outstanding performance stock units:
|
|
Number of
Performance
Units
|
|
|
Weighted
Average Exercise
Price
|
|
Outstanding, June 30, 2022
|
|
|
4,000,000 |
|
|
$ |
- |
|
Granted
|
|
|
- |
|
|
|
- |
|
Released
|
|
|
- |
|
|
|
- |
|
Forfeited or cancelled
|
|
|
- |
|
|
|
- |
|
Outstanding, September 30, 2022
|
|
|
4,000,000 |
|
|
$ |
- |
|
At September 30, 2022, the Company had the following performance
units outstanding:
Grant
Date
|
|
Number
Outstanding
|
|
|
Number
Exercisable
|
|
|
Exercise
Price
|
|
Weighted Average Life (Years)
|
|
|
Expiry Date
|
|
March 8, 2022
|
|
|
4,000,000 |
|
|
|
4,000,000 |
|
|
USD $0.00
|
|
|
4.25 |
|
|
December 31, 2026
|
|
Total
|
|
|
4,000,000 |
|
|
|
4,000,000 |
|
|
USD $0.00
|
|
|
4.25 |
|
|
|
|
During the three-month period ended September 30, 2022, the Company
recorded $242,790 as share-based compensation relating to the
issuance of the performance units.
The fair value of the performance units granted during the year
ended September 30, 2022 was estimated on the date of the grant
date using N(d2) output from a Black-Sholes model to calculate the
value of the award multiplying N(d2) by the current stock price as
of the valuation date with the following weighted average
assumptions:
Expected volatility
|
|
|
85.0 |
% |
Requisite period
|
|
4.25 years
|
|
Risk-free interest rate (US Treasury Bond rate as of the grant
date)
|
|
|
1.80 |
% |
Expected dividend yield
|
|
|
0 |
% |
NOTE 11 – INCOME TAXES
As of September 30, 2022, the Company was in a loss position;
therefore, no deferred tax liability was recognized related to the
undistributed earnings subject to withholding tax.
Net operating loss carry forward of the Company, amounted to
$3,406,686 (June 30, 2022 - $2,909,935) for the three-month period
ended September 30, 2022. The net operating loss carry forwards are
available to be utilized against future taxable income for years
through calendar year 2042. In assessing the reliability of
deferred income tax assets, management considers whether it is more
likely than not that some portion or all of the deferred income tax
assets will not be realized. The ultimate realization of deferred
tax assets is dependent upon the generation of future taxable
income during the periods in which those temporary differences
become deductible. Management considers the scheduled projected
future taxable income, and tax planning strategies in making this
assessment.
NOTE 12 – RECLASSIFICATION OF PRIOR YEAR
PRESENTATION
Certain prior year amounts have been reclassified for consistency
with the current year presentation. These reclassifications are
limited to the Statement of Operations and have no effect on the
reported results of operations.
NOTE 13 – SUBSEQUENT EVENTS
On October 13, 2022, the Company entered into a securities purchase
agreement with a non-related party. Pursuant to this agreement, the
Company issued a note payable in the principal amount of $150,000
at $135,000 with $15,000 original issue discount. In connection
with this note, the Company paid an additional $23,750 in cash
transaction costs, issued 416,667 common shares valued at $50,000
in transaction costs, and issued 500,000 warrants exercisable at
$0.25 per share, expiring on October 13, 2027. This note payable is
unsecured, bears interest at 10% per annum compounded on the basis
of a 365-day year and actual days lapsed payable monthly, and
matures on April 13, 2023 (the “Maturity Date”). The Maturity Date
may be extended by up to 6 months following the date of the
original Maturity Date. In the event that the Maturity Date is
extended, the interest rate shall increase to 18% per annum for any
period following the original Maturity Date, payable monthly.
On October 13, 2022, the Company entered into a securities purchase
agreement with a non-related party. Pursuant to this agreement, the
Company issued a note payable in the principal amount of $75,000 at
$135,000 with $7,500 original issue discount. In connection with
this note, the Company paid an additional $5,625 in cash
transaction costs, issued 208,300 common shares valued at $25,000
in transaction costs, and issued 250,000 warrants exercisable at
$0.25 per share, expiring on October July 13, 2027. This note
payable is unsecured, bears interest at 10% per annum compounded on
the basis of a 365-day year and actual days lapsed payable monthly,
, and matures on April 13, 2023 (the “Maturity Date”). The Maturity
Date may be extended by up to 6 months following the date of the
original Maturity Date. In the event that the Maturity Date is
extended, the interest rate shall increase to 18% per annum for any
period following the original Maturity Date, payable monthly.
On October 13, 2022, the Company entered into a securities purchase
agreement with a non-related party. Pursuant to this agreement, the
Company issued a note payable in the principal amount of $75,000 at
$135,000 with $7,500 original issue discount. In connection with
this note, the Company paid an additional $5,625 in cash
transaction costs, issued 208,300 common shares valued at $25,000
in transaction costs, and issued 250,000 warrants exercisable at
$0.25 per share, expiring on October July 13, 2027. This note
payable is unsecured, bears interest at 10% per annum compounded on
the basis of a 365-day year and actual days lapsed payable monthly,
and matures on April 13, 2023 (the “Maturity Date”). The
Maturity Date may be extended by up to 6 months following the date
of the original Maturity Date. In the event that the Maturity Date
is extended, the interest rate shall increase to 18% per annum for
any period following the original Maturity Date, payable
monthly.
On November 29, 2022, the Company completed a private placement
whereby a total of 100,000 common shares were issued for cash at a
price of $0.10 per share for a total value of $10,000.
On December 5, 2022, the Company completed a private placement
whereby a total of 400,000 common shares were issued for cash at a
price of $0.10 per share for a total value of $40,000.
On January 6, 2023, the Company completed a private placement
whereby a total of 100,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $10,000. Shares have
yet to be issued.
On January 9, 2023, the Company issued 500,000 shares with a fair
value of $100,000 to a non-related party in exchange for
services.
On January 9, 2023, the Company issued 45,000 shares with a fair
value of $9,000 to a non-related party in exchange for settlement
of a debt.
On January 11, 2023, the Company completed a private placement
whereby a total of 300,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $30,000.
On January 15, 2023, the Company completed a private placement
whereby a total of 600,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $60,000.
On January 16, 2023, the Company completed a private placement
whereby a total of 150,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $15,000.
On January 17, 2023, the Company completed various a private
placement whereby a total of 70,000 common shares were sold for
cash at a price of $0.10 per share for a total value of $7,000.
On January 21, 2023, the Company completed various private
placements whereby a total of 1,115,000 common shares were issued
for cash at a price of $0.10 per share for a total value of
$111,500.
On January 22, 2023, the Company completed a private placement
whereby a total of 15,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $1,500.
On January 23, 2023, the Company completed various private
placements whereby a total of 430,000 common shares were sold for
cash at a price of $0.10 per share for a total value of
$43,000.
On January 24, 2023, the Company completed a private placement
whereby a total of 1,000,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $100,000.
On January 25, 2023, the Company completed a private placement
whereby a total of 100,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $10,000.
On January 28, 2023, the Company completed a private placement
whereby a total of 150,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $15,000.
On January 30, 2023, the Company completed various private
placement whereby a total of 850,000 common shares were sold for
cash at a price of $0.10 per share for a total value of
$85,000.
On February 6, 2023, the Company completed a private placement
whereby a total of 225,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $22,500. Shares have
yet to be issued.
On February 6, 2023, the Company issued 1,000,000 shares with a
fair value of $200,000 to a non-related party in exchange for
services.
On February 7, 2023, the Company completed a private placement
whereby a total of 215,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $21,500.
On February 14, 2023, the Company completed a private placement
whereby a total of 1,000,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $100,000. Shares have
yet to be issued.
Item 2. Management’s Discussion and Analysis of
Financial Condition and Results of Operations.
You should read the following discussion and analysis of our
financial condition and results of operations together with our
condensed financial statements and related notes appearing in this
Quarterly Report on Form 10-Q. This discussion and other parts
of this Quarterly Report contain forward-looking statements that
involve risks and uncertainties, such as statements of our plans,
objectives, expectations and intentions. As a result of many
factors, including those factors set forth in the “Risk Factors”
section of this Quarterly Report, our actual results could differ
materially from the results described in, or implied by, the
forward-looking statements contained in the following discussion
and analysis.
Overview
We were incorporated in the State of Nevada on September 6,
2019. We have developed a cyber threat intelligence
application that integrates with top end security platforms to
gather, analyze, then proactively identify threats to an enterprise
network. The Tego Guardian app takes in vetted and curated threat
data and through a proprietary process compiles, analyzes, and
delivers that data to an enterprise network in a format that is
timely, informative and relevant. The first version of the Tego
Guardian app integrates with the Splunk SIEM (Security Information
and Event Management) platform. Splunk is a recognized industry
leader in data analytics and has an established user base of over
22,000 enterprise clients including 90 of the Fortune 100
companies. The Tego Guardian app will be marketed as a value-add
enhancement to an existing Splunk SIEM environment. Tego Guardian
adds value by providing data enrichment: a detailed ‘who, what,
when and where’ of any potential cyberthreat within an enterprise
network environment. Other similar applications identify that
something is ‘bad’ but do not provide any additional context, so it
is up to the enterprise’s cybersecurity team to analyze the threat
data to establish which threats need to be acted upon. It is then
up to the enterprise’s cybersecurity team to analyze the threat
data to establish which threats need to be acted upon. Tego
Guardian automates this process thereby saving the enterprise time
and money. The Tego Guardian app is now available to Splunk SIEM
platform users via direct download through Splunk’s app store:
Splunkbase. Tego Cyber plans to develop future versions of the Tego
Guardian app for integration with other leading SIEM platforms
including Elastic, Devo, IBM QRadar, AT&T Cybersecurity,
Exabeam and Google Chronical. The goal is to have a version of the
Tego Guardian available for integration with these SIEM platforms
within the next two years. For more information, please visit
www.tegocyber.com.
Results of operations for the three months ended September
30, 2022 compared to the three months ended September 30,
2021
Revenues
We are in development stage and generated $Nil revenue for the
three months ended September 30, 2022 compared to $Nil for the
three months ended September 30, 2021.
Operating Expenses
We incurred total operating expenses of $1,125,798 for the three
months ended September 30, 2022, compared to $442,997 for the three
months ended September 30, 2021. These amounts consisted of the
following:
|
|
2022
|
|
|
2021
|
|
General & administration
|
|
$ |
880,512 |
|
|
$ |
260,341 |
|
Professional fees
|
|
|
64,962 |
|
|
|
117,274 |
|
Sales & marketing
|
|
|
180,324 |
|
|
|
65,382 |
|
Total operating expenses
|
|
$ |
1,125,798 |
|
|
$ |
442,997 |
|
General & administration increased by $620,171 to $880,512 for
the three months ended September 30, 2022, as compared to $260,341
for the three months ended September 30, 2021, due to share-based
compensation of $625,367 relating to the issuance
of non-qualified stock options and performance stock units.
Professional fees decreased by $52,312 to $64,962 for the
three months ended September 30, 2022, as compared to $117,274 for
the three months ended September 30, 2021, as we had completed our
initial public listing on the OTCQB.
Sales & marketing increased $114,942 to $180,324 for the three
months ended September 30, 2022, as compared to $65,382 for the
three months ended September 30, 2021, due to the commercialization
of the first version of our application.
Net Loss
We incurred a net loss of $1,318,130 for the three months ended
September 30, 2022 compared to a net loss of $472,212 for the three
months ended September 30, 2021.
Liquidity and Capital Resources
As at September 30, 2022, we have a working capital deficit of
$260,942, a net loss of $1,318,130 and have earned no revenue to
cover our operating costs. We have $37,459 cash on hand and our
burn rate is approximately $150,000 per month. We intend to fund
future operations through debt or equity financing arrangements.
Our ability to realize our business plan is dependent upon, among
other things, obtaining additional financing to continue
operations, and development of our business plan. In response to
these problems, management intends to raise additional funds
through debt, public or private placement offerings. These factors,
among others, raise substantial doubt about our ability to continue
as a going concern. The accompanying financial statements do not
include any adjustments that might result from the outcome of this
uncertainty.
Cash Flow from Operating Activities
For the three months ended September 30, 2022, the cash flows used
in our operating activities was $404,220 compared to $416,680 for
the three months ended September 30, 2021. This amount was
primarily related to a net loss of $1,318,130 and share based
compensation of $625,367.
Cash Flow from Investing Activities
For the three months ended September 30, 2022, the net cash used in
investing activities by the Company was $96,063 compared to $36,950
for the three months ended September 30, 2021. The amount was
related to the capitalization of software development costs.
Cash Flow from Financing Activities
For the three months ended September 30, 2022, the net cash
provided by financing activities by the Company was $490,000
compared to $1,355,202 for the three months ended September 30,
2021. The cash provided by financing activities is related to the
proceeds received from the issuance of notes payable debt and sales
of our common stock.
Contractual Obligations
We are a smaller reporting company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 and are not required to provide the
information under this item.
Future Financings
We will continue to rely on equity sales of our common shares and
debt proceeds in order to continue to fund our business operations.
Issuances of additional shares will result in dilution to existing
stockholders. There is no assurance that we will achieve any
additional sales of the equity securities or arrange for debt or
other financing to fund our operations and other activities.
Expected Purchase or Sale of Significant
Equipment
We do not anticipate the purchase or sale of any significant
equipment, as such items are not required by us at this time or in
the next twelve months.
Off-Balance Sheet Arrangements
We have no significant off-balance sheet arrangements that have or
are reasonably likely to have a current or future effect on our
financial condition, changes in financial condition, revenues or
expenses, results of operations, liquidity, capital expenditures or
capital resources that are material to stockholders.
Critical Accounting Policies
This summary of significant accounting policies is presented to
assist in understanding the financial statements. The financial
statements and notes are representations of the Company’s
management, who are responsible for their integrity and
objectivity. These accounting policies conform to US GAAP and have
been consistently applied in the preparation of the financial
statements.
Basis of
Preparation
The accompanying financial statements have been prepared to present
the balance sheets, the statements of operations, statements of
changes in shareholders’ equity and cash flows of the Company for
the three months ended September 30, 2022, and the three months
ended September 30, 2021 and have been prepared in accordance with
US GAAP.
Use of Estimates
In preparing financial statements in conformity with US GAAP,
management makes estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the dates of the financial statements, as
well as the reported amounts of revenues and expenses during the
reporting periods. Management makes these estimates using the best
information available at the time the estimates are made. However,
actual results could differ materially from those estimates.
Concentrations of Credit
Risk
Financial instruments that potentially subject the Company to
significant concentrations of credit risk consist principally of
cash and accounts receivable. During the fiscal periods ended
September 30, 2022 and June 30, 2022, substantially all of the
Company’s cash was held by major financial institutions located in
the United States, which management believes are of high credit
quality. With respect to accounts receivable, the Company extended
credit based on an evaluation of the customer’s financial
condition. The Company generally did not require collateral for
accounts receivable and maintained an allowance for doubtful
accounts of accounts receivable if necessary.
Cash
Cash consists of cash held at major financial institutions and is
subject to insignificant risk of changes in value.
Receivables and Allowance
for Doubtful Accounts
Trade accounts receivable are recorded at net realizable value and
do not bear interest. No allowance for doubtful accounts was made
during the three-month period ended September 30, 2022, based on
management’s best estimate of the amount of probable credit losses
in accounts receivable. The Company evaluates its allowance for
doubtful accounts based upon knowledge of its customers and their
compliance with credit terms. The evaluation process includes a
review of customers’ accounts on a regular basis. The review
process evaluates all account balances with amounts outstanding for
more than 60 days and other specific amounts for which information
obtained indicates that the balance may be uncollectible. As of
September 30, 2022, there was no allowance for doubtful accounts
and the Company does not have any off-balance-sheet credit exposure
related to its customers.
Fair Value of Financial
Instruments
Accounting Standards Codification (“ASC”) 820 “Fair Value
Measurements and Disclosures”, adopted January 1, 2008, defines
fair value, establishes a three-level valuation hierarchy for
disclosures of fair value measurement and enhances disclosure
requirements for fair value measures. The Company’s financial
instruments include cash, current receivables and payables. These
financial instruments are measured at their respective fair values.
The three levels are defined as follows:
Level 1 - inputs to the valuation methodology are quoted prices for
identical assets or liabilities in active markets.
Level 2 - inputs to the valuation methodology include quoted prices
for similar assets and liabilities in active markets, and inputs
that are observable for the assets or liability, either directly or
indirectly, for substantially the full term of the financial
instruments.
Level 3 - inputs to the valuation methodology are unobservable and
significant to the fair value.
For cash, accounts receivables, subscription receivables, and
accounts payable and accrued liabilities, it is management’s
opinion that the carrying values are a reasonable estimate of fair
value because of the short period of time between the origination
of such instruments and their expected realization and if
applicable, their stated interest rate approximates current rates
available.
Management believes it is not practical to estimate the fair value
of related party receivables and payables because the transactions
cannot be assumed to have been consummated at arm’s length, the
terms are not deemed to be market terms, there are no quoted values
available for these instruments, and an independent valuation would
not be practical due to the lack of data regarding similar
instruments, if any, and the associated potential costs.
Revenue
Recognition
Accounting Standards Update (“ASU”) No. 2014-09, Revenue from
Contracts with Customers (“Topic 606”), was adopted by the Company
as of September 6, 2019. The Company’s revenue recognition
disclosure reflects its updated accounting policies that are
affected by this new standard. The Company applied the “modified
retrospective” transition method for open contracts for the
implementation of Topic 606. As revenues are and have been
primarily from consulting and management services, and the Company
has no significant post-delivery obligations, this new standard did
not result in a material recognition of revenue on the Company’s
accompanying financial statements for the cumulative impact of
applying this new standard. The Company made no adjustments to its
previously reported total revenues, as those periods continue to be
presented in accordance with its historical accounting practices
under Topic 605, Revenue Recognition.
The Company has no revenue in this period, however, when the
Company has revenue from providing consulting and management
services under Topic 606 will be recognized in a manner that
reasonably reflects the delivery of services to customers in return
for expected consideration and includes the following
elements:
|
-
|
executed contracts with the
Company’s customers that it believes are legally enforceable; |
|
-
|
identification of performance
obligations in the respective contract; |
|
-
|
determination of the transaction
price for each performance obligation in the respective
contract; |
|
-
|
allocation of the transaction price
to each performance obligation; and |
|
-
|
recognition of revenue only when
the Company satisfies each performance obligation. |
These five elements as applied to the Company’s consulting and
management services results in revenue recorded as services are
provided.
Income Taxes
The Company uses the asset and liability method of accounting for
income taxes pursuant to ASC 740 “Income Taxes”. ASC 740 requires
an asset and liability approach for financial accounting and
reporting for income taxes and allows recognition and measurement
of deferred tax assets based upon the likelihood of realization of
tax benefits in future years. Under the asset and liability
approach, deferred taxes are provided for the net tax effects of
temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used
for income tax purposes. Valuation allowances are provided for
deferred tax assets if it is more likely than not these items will
either expire before the Company is able to realize their benefits,
or that future deductibility is uncertain. The provision for income
taxes represents current taxes payable net of the change during the
period in deferred tax assets and liabilities.
Earnings per
Share
Basic earnings per share are computed by dividing income available
to common shareholders by the weighted-average number of common
shares outstanding during the period. Diluted earnings per share is
computed similar to basic earnings per share except that the
denominator is increased to include the number of additional common
shares that would have been outstanding if the potential common
shares had been issued and if the additional common shares were
dilutive. If applicable, diluted earnings per share assume the
conversion, exercise or issuance of all common stock instruments
unless the effect is to reduce a loss or increase earnings per
share. .
Recently Issued Accounting
Pronouncements
In June 2018, the Financial Accounting Standards Board (the “FASB”)
issued ASU 2018-07, “Compensation – Stock Compensation (Topic
718): Improvements to Nonemployee Share-Based Payment
Accounting”, to include share-based payment transactions for
acquiring goods and services from nonemployees. ASU 2018-07
simplifies the accounting for nonemployee share-based payments,
aligning it more closely with the accounting for employee
awards.
Other recent accounting pronouncements issued by the FASB
(including its Emerging Issues Task Force) did not or are not
expected to have a material impact on the Company’s present or
future financial statements.
Item 3. Quantitative and Qualitative Disclosures
about Market Risk.
We are a smaller reporting company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 and are not required to provide the
information under this item.
Item 4. Controls and
Procedures.
Evaluation of Disclosure Controls and
Procedures
We conducted an evaluation, under the supervision and with the
participation of our management, of the effectiveness of the design
and operation of our disclosure controls and procedures. The term
“disclosure controls and procedures,” as defined in Rules 13a-15(e)
and 15d-15(e) under the Securities and Exchange Act of 1934, as
amended (“Exchange Act”), means controls and other procedures of a
company that are designed to ensure that information required to be
disclosed by the company in the reports it files or submits under
the Exchange Act is recorded, processed, summarized and reported,
within the time periods specified in the Securities and Exchange
Commission’s rules and forms. Disclosure controls and procedures
also include, without limitation, controls and procedures designed
to ensure that information required to be disclosed by a company in
the reports that it files or submits under the Exchange Act is
accumulated and communicated to the company’s management, including
its principal executive and principal financial officers, or
persons performing similar functions, as appropriate, to allow
timely decisions regarding required disclosure. Based on this
evaluation, our principal executive and principal financial
officers concluded as of September 30, 2022, that our disclosure
controls and procedures were not effective at the reasonable
assurance level due to the material weaknesses in our internal
controls over financial reporting discussed immediately below.
Identified Material Weakness
A material weakness in our internal control over financial
reporting is a control deficiency, or combination of control
deficiencies, that results in more than a remote likelihood that a
material misstatement of the financial statements will not be
prevented or detected.
Management identified the following material weakness during its
assessment of internal controls over financial reporting, which are
primarily due to the size of the Company and available
resources:
Personnel: We do not employ a full time Chief Financial Officer.
Shannon Wilkinson serves as President and Chief Executive Officer.
We recently appointed Dr. Earl Johnson as Chief Financial Officer.
He initially will be employed on a part-time basis until our
operations warrant a full time CFO. We utilize a consultant to
assist with our financial reporting. There are limited personnel to
assist with the accounting and financial reporting function, which
results in: (i) a lack of segregation of duties and (ii) controls
that may not be adequately designed or operating effectively.
Despite the existence of material weaknesses, the Company believes
the financial information presented herein is materially correct
and fairly presents the financial position and operating results of
the three months ended September 30, 2022, in accordance with GAAP.
The Company intends to seek qualified accounting staff to expand
its internal accounting and reporting functions.
Audit Committee: We do not yet have an audit committee, and we
lack a financial expert. During 2022-2023, the Board expects to
appoint an Audit Committee and to identify a committee Chairman who
is an “audit committee financial expert” as defined by the
Securities and Exchange Commission (“SEC”) and as adopted under the
Sarbanes-Oxley Act of 2002.
Management’s Report on Internal Control Over Financial
Reporting
Our management is responsible for establishing and maintaining
adequate internal control over financial reporting as defined in
Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of
1934. Our internal control over financial reporting is a process
designed by, or under the supervision of, our CEO and CFO, or
persons performing similar functions, and effected by our board of
directors, management and other personnel, to provide reasonable
assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in
accordance with accounting principles generally accepted in the
United States of America (GAAP). Our internal control over
financial reporting includes those policies and procedures that:
(i) pertain to the maintenance of records that, in reasonable
detail, accurately and fairly reflect the transactions and
disposition of the assets of the Company; (ii) provide reasonable
assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with GAAP and
that receipts and expenditures of the Company are being made only
in accordance with authorization of management and directors of the
Company; and (iii) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or
disposition of the Company’s assets that could have a material
effect on the financial statements.
Management assessed the effectiveness of the Company’s internal
control over financial reporting as of September 30, 2022. In
making this assessment, management used the criteria set forth by
the Committee of Sponsoring Organizations of the Treadway
Commission in the 2013 Internal Control-Integrated Framework.
Based on its evaluation, management has concluded that the
Company’s internal control over financial reporting was not
effective as of September 30, 2022.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods
are subject to the risk that controls may become inadequate because
of changes in conditions or that the degree of compliance with the
policies or procedures may deteriorate. A control system, no matter
how well designed and operated can provide only reasonable, but not
absolute, assurance that the control system’s objectives will be
met. The design of a control system must reflect the fact that
there are resource constraints, and the benefits of controls must
be considered relative to their cost.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control over financial
reporting subsequent to the three month period ended September 30,
2022, which were identified in connection with our management’s
evaluation required by paragraph (d) of rules 13a-15 and 15d-15
under the Exchange Act, that have materially affected, or are
reasonably likely to materially affect, our internal control over
financial reporting.
We are not required by current SEC rules to include an auditor’s
attestation report. Our registered public accounting firm has not
attested to Management’s reports on our internal control over
financial reporting.
PART II -
OTHER INFORMATION
Item 1. Legal Proceedings.
From time to time, we may become subject to various legal
proceedings that are incidental to the ordinary conduct of its
business. Although we cannot accurately predict the amount of any
liability that may ultimately arise with respect to any of these
matters, it makes provision for potential liabilities when it deems
them probable and reasonably estimable. These provisions are based
on current information and legal advice and may be adjusted from
time to time according to developments.
We know of no material, existing or pending legal proceedings
against our company, nor are we involved as a plaintiff in any
material proceeding or pending litigation. There are no 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.
Item 1A. Risk Factors.
We are a smaller reporting company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 and are not required to provide the
information under this item.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
On October 15, 2021, the Company issued 125,000 common shares at a
price of $0.80 per share for prepaid marketing services valued at
$100,000.
On October 28, 2021, the Company issued 28,572 common shares at a
price of $0.70 per share for legal services valued at $20,000.
On December 8, 2021, the Company issued 50,000 common shares at a
price of $0.71 per share for prepaid consulting services valued at
$35,250.
On December 31, 2021, the Company issued 937,151 common shares for
the conversion of debt at a conversion price of $0.10 per share for
a total value of $93,715.
On January 1, 2022, the Company issued 100,000 common shares at a
price of $0.65 per share for consulting services valued at
$65,000.
On March 25, 2022, the Company issued 12,000 common shares at a
price of $0.60 per share for services valued at $7,200.
On July 12, 2022, the Company issued 350,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 15, 2022, the Company issued 175,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 18, 2022, the Company issued 175,000 common shares at a
relative fair value of $0.22 per share for transaction costs
associated with the issuance of a note payable.
On July 26, 2022, the Company issued 275,000 common shares at a
price of $0.50 per share for marketing and branding services valued
at $137,500.
On October 12, 2022, the Company issued 416,667 common shares at a
price of $0.30 per share for transaction costs associated with the
issuance of a note payable.
On October 13, 2022, the Company issued 208,333 common shares at a
price of $0.30 per share for transaction costs associated with the
issuance of a note payable.
On October 13, 2022, the Company issued 208,333 common shares at a
price of $0.30 per share for transaction costs associated with the
issuance of a note payable.
On November 29, 2022, the Company completed a private placement
whereby a total of 100,000 common shares were issued for cash at a
price of $0.10 per share for a total value of $10,000.
On December 5, 2022, the Company completed a private placement
whereby a total of 400,000 common shares were issued for cash at a
price of $0.10 per share for a total value of $40,000.
On January 6, 2023, the Company completed a private placement
whereby a total of 100,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $10,000. Shares have
yet to be issued.
On January 9, 2023, the Company issued 500,000 shares with a fair
value of $100,000 to a non-related party in exchange for
services.
On January 9, 2023, the Company issued 45,000 shares with a fair
value of $9,000 to a non-related party in exchange for settlement
of a debt.
On January 11, 2023, the Company completed a private placement
whereby a total of 300,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $30,000.
On January 15, 2023, the Company completed a private placement
whereby a total of 600,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $60,000.
On January 16, 2023, the Company completed a private placement
whereby a total of 150,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $15,000.
On January 17, 2023, the Company completed various a private
placement whereby a total of 70,000 common shares were sold for
cash at a price of $0.10 per share for a total value of $7,000.
On January 21, 2023, the Company completed various private
placements whereby a total of 1,115,000 common shares were issued
for cash at a price of $0.10 per share for a total value of
$111,500.
On January 22, 2023, the Company completed a private placement
whereby a total of 15,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $1,500.
On January 23, 2023, the Company completed various private
placements whereby a total of 430,000 common shares were sold for
cash at a price of $0.10 per share for a total value of
$43,000.
On January 24, 2023, the Company completed a private placement
whereby a total of 1,000,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $100,000.
On January 25, 2023, the Company completed a private placement
whereby a total of 100,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $10,000.
On January 28, 2023, the Company completed a private placement
whereby a total of 150,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $15,000.
On January 30, 2023, the Company completed various private
placement whereby a total of 850,000 common shares were sold for
cash at a price of $0.10 per share for a total value of
$85,000.
On February 6, 2023, the Company completed a private placement
whereby a total of 225,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $22,500.
On February 6, 2023, the Company issued 1,000,000 shares with a
fair value of $200,000 to a non-related party in exchange for
services.
On February 7, 2023, the Company completed a private placement
whereby a total of 215,000 common shares were sold for cash at a
price of $0.10 per share for a total value of $21,500.
Item 3. Defaults Upon Senior
Securities.
None.
Item 4. Mine Safety
Disclosures.
Not applicable.
Item 5. Other Information.
None.
Item 6. Exhibits.
Exhibit
Number
|
|
Description
|
3.1
|
|
Articles of Incorporation filed with the Nevada Secretary of
State on September 6, 2019 (2)
|
3.2
|
|
Bylaws (2)
|
4.1
|
|
2021 Equity Compensation Plan (3)
|
10.1
|
|
Compilation of Website or Software Development Agreement and
Addendum between Company and Cistck, dated June 4, 2020 (4)
|
10.2
|
|
Compilation of FirstFire Global Opportunities Fund, LLC Securities
Purchase Agreement, Convertible Promissory Note and Other
Agreements (5)
|
10.3
|
|
Compilation of GS Capital Partners, LLC Securities Purchase
Agreement, Convertible Promissory Note and Other Agreements
(6)
|
10.4
|
|
Compilation of Analytico Services Conseils Inc. Securities Purchase
Agreement, Convertible Promissory Note and Warrant (7)
|
10.5
|
|
Compilation of Reynald Thauvette and Dominique Joyal
Securities Purchase Agreement, Convertible Promissory Note
and Warrant (8)
|
10.6
|
|
Master Services Agreement between the Company and IONnovate, LLC
dated September 3, 2021 (9)
|
10.7
|
|
Employment Agreement between the Company and Shannon Wilkinson
dated January 3, 2022 (10)
|
10.8
|
|
Employment Agreement between the Company and Chris C. White dated
January 3, 2022 (11)
|
10.9
|
|
Employment Agreement between the Company and Earl R. Johnson dated
April 26, 2022 (12)
|
10.10
|
|
Compilation of AJB Capital Investments, LLC Securities
Purchase Agreement, Convertible Promissory Note and
Warrant (13)
|
10.11
|
|
Compilation of Bigger Capital Fund, LP Securities Purchase
Agreement, Convertible Promissory Note and
Warrant (14)
|
10.12
|
|
Compilation of District 2 Capital Fund LP Securities Purchase
Agreement, Convertible Promissory Note and
Warrant (15)
|
10.13
|
|
Employment Agreement between the Company and Alissa V. Knight dated
July 26, 2022 (16)
|
10.14
|
|
Amendment to Employment Agreement between the Company and Chris C.
White dated August 1, 2022 (17)
|
10.15
|
|
Compilation of AJB Capital Investments, LLC Securities
Purchase Agreement, Convertible Promissory Note and
Warrant (18)
|
10.16
|
|
Compilation of Bigger Capital Fund, LP Securities Purchase
Agreement, Convertible Promissory Note and
Warrant (19)
|
10.17
|
|
Compilation of District 2 Capital Fund LP Securities Purchase
Agreement, Convertible Promissory Note and
Warrant (20)
|
31.1
|
|
Certification of the Chief Executive
Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
(1)
|
31.2
|
|
Certification of the Chief Financial
Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
(1)
|
32.1
|
|
Certification of the Chief Executive
Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(1)
|
32.2
|
|
Certification of the Chief Financial Officer pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 (1)
|
101.INS*
|
|
Inline XBRL Instance Document
|
|
|
|
101.SCH*
|
|
Inline XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL*
|
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF*
|
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB*
|
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE*
|
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
104*
|
|
Cover Page Interactive Data File (embedded within the Inline XBRL
document)
|
|
(1)/*
|
Filed herewith.
|
|
(2)
|
Previously filed as an exhibit to our Form S-1 on September 21,
2020.
|
|
(3)
|
Previously filed as an exhibit to our Post Effective Form S-8
Amendment No 1. on February 18, 2022
|
|
(4)
|
Previously filed as an exhibit to our Form S-1 Amendment No. 1 on
October 27, 2020
|
|
(5)
|
Previously filed with the SEC on December 31, 2020 as an exhibit to
our Form 8-K.
|
|
(6)
|
Previously filed with the SEC on March 30, 2021 as an exhibit to
our Form 8-K.
|
|
(7)
|
Previously filed with the SEC on April 26, 2021 as an exhibit to
our Form 8-K.
|
|
(8)
|
Previously filed with the SEC on April 30, 2021 as an exhibit to
our Form 8-K.
|
|
(9)
|
Previously filed with the SEC on September 16, 2021 as an exhibit
to our Form 8-K.
|
|
(10)
|
Previously filed with the SEC on January 4, 2022 as an exhibit to
our Form 8-K.
|
|
(11)
|
Previously filed with the SEC on January 4, 2022 as an exhibit to
our Form 8-K.
|
|
(12)
|
Previously filed with the SEC on April 27, 2022 as an exhibit to
our Form 8-K.
|
|
(13)
|
Previously filed with the SEC on July 15, 2022 as an exhibit to our
Form 8-K.
|
|
(14)
|
Previously filed with the SEC on July 19, 2022 as an exhibit to our
Form 8-K.
|
|
(15)
|
Previously filed with the SEC on July 20, 2022 as an exhibit to our
Form 8-K.
|
|
(16)
|
Previously filed with the SEC on July 28, 2022 as an exhibit to our
Form 8-K.
|
|
(17)
|
Previously filed with the SEC on August 2, 2022 as an exhibit to
our Form 8-K.
|
|
(18)
|
Previously filed with the SEC on October 14, 2022 as an exhibit to
our Form 8-K.
|
|
(19)
|
Previously filed with the SEC on October 17, 2022 as an exhibit to
our Form 8-K.
|
|
(20)
|
Previously filed with the SEC on October 18, 2022 as an exhibit to
our Form 8-K.
|
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the
registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
|
Tego Cyber Inc.
|
|
|
|
|
|
Date: February 24, 2023
|
By:
|
/s/ Shannon Wilkinson
|
|
|
|
Shannon Wilkinson
|
|
|
|
Chief Executive Officer
(Principal Executive Officer)
|
|
|
Tego Cyber Inc.
|
|
|
|
|
|
Date: February 24, 2023
|
By:
|
/s/ Earl R. Johnson
|
|
|
|
Earl R. Johnson
|
|
|
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|
Tego Cyber (QB) (USOTC:TGCB)
Historical Stock Chart
From Sep 2023 to Oct 2023
Tego Cyber (QB) (USOTC:TGCB)
Historical Stock Chart
From Oct 2022 to Oct 2023