UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC. 20549

 

FORM 10-K

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the fiscal year ended June 30, 20202023

 

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: 333-152551000-1437750

 

TREXT-REX Acquisition Corp.

(Exact name of registrant as specified in its charter)

 

Nevada

 

26-1754034

(State or other jurisdiction

of incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

7301 NW 4th Street151 N Nob Hill Road Suite 102 402

Plantation FL

 

33317

(Address of principal executive offices)

(Zip Code)

(954) 742-300133324

(Registrant’s Telephone Number, Including Area Code)Address of principal executive offices)

(Zip Code)

(954) 960-7100

(Registrant’s Telephone Number, Including Area Code) 

 

Securities registered under Section 12(b) of the Act:

 

Title of each class registered:

 

Name of each exchange on which registered:

None

 

None

 

Securities registered under Section 12(g) of the Act:

 

Title of each class registered:

NoneCommon stock

 

Indicate by check mark if registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. ☐ Yes   ☒ No

 

Indicate by check mark if registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. ☐ Yes   ☒ No

 

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 (§ 232.405229.405 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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ☒

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”filer” and “smaller reporting company,” and "emerging growth company"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 Yes     No

 

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter. As of DecemberMarch 31, 2019,2023, approximately $49,351.$1,822.

 

As of date of filing August 27, 2021February 20, 2024, there were 14,669,10618,223,953 shares of the issuer’s common stock issued and outstanding (par value $.001)$.0001).

 

Documents incorporated by reference. There are no annual reports to security holders, proxy information statements, or any prospectus filed pursuant to Rule 424 of the Securities Act of 1933 incorporated herein by reference.

 

 

 

 

TABLE OF CONTENTS

 

Page

 

PART I

 

Item 1.

Business

 

34

 

Item 1A.

Risk Factors

 

76

 

Item 1B.

Unresolved Staff Comments

 

711

 

Item 2.

Properties

 

711

 

Item 3.

Legal Proceedings

 

711

 

Item 4.

Mine Safety Disclosures

 

711

 

PART II

 

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

812

 

Item 6.

Selected Financial Data

 

1015

 

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

1015

 

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

 

17

 

Item 8.

Financial Statements and Supplementary Data

 

17F-1

 

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

18

 

Item 9A.

Controls and Procedures

 

18

 

Item 9B.

Other Information

 

19

 

PART III

 

Item 10.

Directors, Executive Officers and Corporate Governance

 

1920

 

Item 11.

Executive Compensation

 

2122

 

Item 12.

Outstanding Equity Awards

23

Item 13.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

2224

 

Item 13.14.

Certain Relationships and Related Transactions, and Director Independence

 

2325

Item 14.

Principal Accounting Fees and Services

24

PART IV

 

Item 15.

Principal Accounting Fees and Services

26

PART IV

Item 16.

Exhibits, Financial Statement Schedules

 

2427

 

 
2

Table of Contents

 

PART I

 

Forward-Looking Information

 

This Annual Report of TREXT-REX Acquisition Corp. on Form 10-K contains forward-looking statements, particularly those identified with the words, “anticipates,” “believes,” “expects,”, “may”, “will”, “plans,” “intends,” “objectives,” and similar expressions. These statements reflect management’s best judgment based on factors known at the time of such statements. The reader may find discussions containing such forward-looking statements in the material set forth under “Management’s Discussion and Analysis and Plan of Operations,” generally, and specifically therein under the captions “Liquidity and Capital Resources” as well as elsewhere in this Annual Report on Form 10-K. Actual events or results may differ materially from those discussed herein. The forward-looking statements specified in the following information have been compiled by our management on the basis of assumptions made by management and considered by management to be reasonable. New risks emerge from time to time; therefore, it is not possible to predict all risks. No representation, guaranty, or warranty is to be inferred from forward-looking statements. The assumptions used for purposes of the forward-looking statements specified in the following information represent estimates of future events and are subject to uncertainty as to possible changes in economic, legislative, industry, and other circumstances. As a result, the identification and interpretation of data and other information and their use in developing and selecting assumptions from and among reasonable alternatives require the exercise of judgment. To the extent that the assumed events do not occur, the outcome may vary substantially from anticipated or projected results, and, accordingly, no opinion is expressed on the achievability of those forward-looking statements. No assurance can be given that any of the assumptions relating to the forward-looking statements specified in the following information are accurate, and we assume no obligation to update any such forward-looking statements, statements, except as required by law. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.

 

This comprehensive annual report on Form 10-K (the “Super 10-K”“10-K”) includes the Company’s financial statements for the fiscal year ending June 30, 2020. In order to bring the Company’s filings current in an expeditious manner, the Company shall file similar Super 10-K reports for the fiscal year ending, June 30, 2021. The Company became delinquent in its filings primarily due to financial circumstances directly related to the failure of its core operating business. Since fiscal year ending June 30, 2014 until the date of this filing, the Company has not maintained an operating business from which it could draw the financial resources to retain and compensate the required professionals needed to maintain compliance. Each Super 10-K for a given fiscal year contains all required information and disclosures to shareholders that each quarterly and annual report would normally have provided had such quarterly and annual report had been filed timely. In the interest of complete disclosure, the Company has included current information in this annual report for all material events and developments that have taken place since June 30, 2014 through the filing date of this annual report.2023.

 

ITEM 1. BUSINESS

BACKGROUND

We were incorporated on January 16, 2008 under the laws of the state of Nevada as Plethora Resources Inc. to commence operations in the business of consulting to oil & gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia. We were unable to fund our intended business and, on May 28, 2009, but effective February 1, 2009, we acquired a wholly owned subsidiary, Sync2 International Ltd, for the assumption of the debts of Sync2 Agency Ltd, a wholly owned subsidiary of Sync2 International Ltd. Sync2 Agency Ltd is an internet marketing and website development company.

On May 14, 2009 we changed our name to Sync2 Networks Corp. On December 15, 2009, we shut down the operations of Sync2 Agency Ltd. after incurring substantial operating losses, and subsequently wrote-off the investment in Sync2 Agency Ltd.

At the end of 2009 Sync2 International Ltd, became inactive and Sync2 Agency Ltd. was liquidated.

Prior Business Operations

We were previously engaged in the business of acquiring and developing internet marketing and web site development entities and/or their individual software programs designed to enable third-party clients to better market their products through the use of the internet.

2013 Change in Control

On approximately August 14, 2013, there was a change in our control. In accordance with the terms and provisions of that certain escrow agreement dated March 31, 2012 (the “2012 Escrow Agreement”), Warren Gilbert, who was at the time the current President/Chief Executive Officer, Secretary, Treasurer/Chief Financial Officer and sole member of the Board of Directors, acquired in a private transaction an aggregate of 62,863,800 shares of our restricted common stock representing an equity interest of 61% of the total issued and outstanding shares. The amount of consideration paid was $325,000 and were outside funds from unrelated parties. The shares of common stock were acquired as follows: (i) 51,000,000 shares from Artur Etozov; and (ii) 11,863,800 shares from approximately ten separate shareholders each holding less than 5% of the total issued and outstanding.

3

Table of Contents

Domestication of Subsidiary

On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., as a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”). Under Nevada statutory law, involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domestication with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. as a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta. As part of the process of domestication of Sync 2 International Ltd, we recognized $516,245 of income during the fiscal year ended June 30, 2013 from the write off of the remaining assets and liabilities of Sync 2 International Ltd.

Sync2 International Ltd. entity status has been revoked by the Nevada Secretary of State as of the date of this filing.

FINRA Corporate Action/Information Statement on Form 14C

On October 9, 2013, our Board of Directors and majority shareholders approved a reverse stock split of one for one thousand (1:1000) of our total issued and outstanding shares of common stock (the “Reverse Stock Split”) and a change in our name from “Sync2 Networks Corp.” to “TREX Acquisition Corp.” (the “Name Change”). Pursuant to our Bylaws and the Nevada Revised Statutes, a vote by the holders of at least a majority of the Company’s outstanding votes was required to effectuate the Reverse Stock Split and the Name Change. Our articles of incorporation do not authorize cumulative voting. As of the record date of October 9, 2013, we had 103,046,175 voting shares of common stock issued and outstanding. The consenting stockholders of the shares of common stock were entitled to 62,863,800 votes, which represented approximately 61.0% of the voting rights associated with our shares of common stock at that time. The consenting stockholders voted in favor of the Reverse Stock Split and the Name Change described herein in a unanimous written consent dated October 9, 2013. An information statement on Form 14(c) was filed with the Securities and Exchange Commission on December 11, 2013.

On December 11, 2013, we filed an Information Statement on Form 14(c) with the Securities and Exchange Commission, which was furnished to all holders of our common stock as of October 9, 2013, in connection with the action taken by written consent of holders of a majority of the outstanding voting power of the Company to authorize the following: (i) ratification of an amendment to the articles of incorporation (the “Name Change Amendment”) to effectuate the Name Change and (ii) ratification of the Reverse Stock Split.

Warren Gilbert was the shareholder of record who held in the aggregate a majority of our total issued and outstanding common stock and who signed the written consent of stockholders. Prior to the Reverse Stock Split, Warren Gilbert was the holder of record of 62,863,800 shares of common stock, which was 61% of the outstanding voting power of the Company at that time.

The Board of Directors had previously considered factors regarding their approval of the Reverse Stock Split including, but not limited to: (i) current trading price of our shares of common stock on the OTC QB Market and potential to increase the marketability and liquidity of our common stock; (ii) possible reluctance of brokerage firms and institutional investors to recommend lower-priced stocks to their clients or to hold in their own portfolios; (iii) desire to meet future requirements of per-share price and net tangible assets and shareholders’ equity relating to admission for trading on other markets; and (iv) posturing us and our structure in favorable position in order to effectively negotiate with potential acquisition candidates regarding assets. Our Board of Directors approved the Name Change and the Reverse Stock Split and recommended our majority shareholders review and approve the Name Change and the Reverse Stock Split.

The Reverse Stock Split was effectuated based upon the filing of appropriate documentation with FINRA. The Reverse Stock Split decreased our total issued and outstanding shares of common stock from approximately 103,046,175 shares to 103,046 shares of common stock. The common stock will continue to be $0.001 par value. Our trading symbol changed to “TRXA”. After the Reverse Stock Split and the Name Change, the CUSIP number for the Company became 89532J 108. All subsequent common stock references in this filing are post-Reverse Stock Split figures, unless otherwise identified.

 
43

Table of Contents

 

The Name Change was effectuated to better reflect our future business goal to acquire an operating business via merger or acquisition.ITEM 1. BUSINESS

 

2014 ChangeDescription of ControlBusiness

 

During fiscal year ended June 30, 2014Cryptocurrency Mining and to date, we did not issue any shares of common stock other than shares issued for debt conversion as discussed below.

During 2010, we had received monies from Boardwalk Business Developments Inc. (“Boardwalk”) pursuant to an operating loan and other advances made by Boardwalk to us. Therefore, we evidenced the monies loaned by that certain convertible debenture dated June 30, 2010 (the “Convertible Debenture”), which Convertible Debenture was and has been evidenced on our audited financial statements. Subsequently, Boardwalk and certain assignees (each an “Assignee” and collectively, the “Assignees”) entered into those certain assignments of convertible debenture dated July 15, 2012 (the “Assignments”) pursuant to which Boardwalk assigned and transferred to each of the Assignees a portion of its right, title and interest in and to the Debenture for payment of consideration from each of $8,000. The Assignees further assigned portions of their respective debt to others for consideration. We received those certain conversion notices dated September 21, 2014 from certain of the Assignees and others (collectively, the “Conversion Notices”) and desired to settle the debt evidenced by the Convertible Debenture in the aggregate amount of $691,926.00 by conversion into an aggregate post-Reverse Stock Split 1,835,835 shares of our restricted common stock at $0.3769 (which conversion price was changed based on the 1:1000 reverse stock split). Therefore, effective on September 21, 2014, our Board of Directors approved the issuance of an aggregate 1,835,835 shares of our restricted common stock to the Assignees and others in accordance with the terms and provisions of the respective Conversion Notices. The shares of common stock were issued at $0.3769 per share. The shares of common stock were issued to United States residents in reliance on Section 4(2) of the Securities Act. The securities have not been registered under the Securities Act or under any state securities laws and may not be offered or sold without registration with the United States Securities and Exchange Commission or an applicable exemption from the registration requirements. The Assignees and others acknowledged that the securities to be issued have not been registered under the Securities Act, that they understood the economic risk of an investment in the securities, and that they had the opportunity to ask questions of and receive answers from our management concerning any and all matters related to acquisition of the securities.

The shares related to the Boardwalk Convertible Debenture were issued by the Company on November 16, 2020. No Assignee or other subsequent assignee holds in the aggregate shares exceeding 4.99% of the total issued and outstanding shares of common stock. As of September 21, 2014, Mr. Warren Gilbert is no longer the controlling shareholder of the Company.

CURRENT BUSINESS OPERATIONSVirtual Asset Acquisition

 

For the fiscal year ending June 30, 2020 ,2023, the Company did nothas become an emerging technology company focused on the various verticals with the cryptocurrency industry and related intangible assets that are connected to distributed ledger technologies.  Through our operating subsidiary, Raptor Mining LLC (“Raptor Mining”), we are engaged in cryptocurrency mining, which is the process of receiving cryptocurrency rewards for securing particular distributed ledger platforms.  We have two cryptocurrency mining operations. One is located in Cedar Falls, Iowa, and the other in Orofino, Idaho. The first distributed ledger platform that we are securing is Bitcoin. “Bitcoin” refers to the entire decentralized distributed ledger technology founded, upon information and belief, by a person using the pseudonym Satoshi Nakamoto, and maintained by thousands of volunteers globally since January 2009. Bitcoin was the first decentralized digital currency that could be exchanged without a central controlling authority. Bitcoin could be exchanged on peer-to-peer network that supports direct transactions between users independent of any material business operations. Fromintermediary.  Lowercase “bitcoin” refers to the period coveredvirtual asset (cryptocurrency) that is used to incentivize miners to maintain the protocol network named Bitcoin.  The Company regularly researches other opportunities to secure additional distributed ledger systems and protocols.

On February 17, 2022, the Company first began to receive bitcoin rewards (or some fraction thereof) from the Bitcoin network.  The Company generates revenue when it converts the Bitcoin rewards that the Company receives for mining into United States Dollars (“USD”).  The Company’s first Bitcoin mining operation was located in this filing untilTampa, Florida. The Company has since contracted with Simple Mining LLC, a Cedar-Falls, Iowa-based provider of co-location Bitcoin mining hosting services. As of the date of this filing, the Company has not had any material business operations.two mining data centers that collectively contribute over 5,000 tera-hashes per second to Bitcoin mining and receives approximately 55 million Satoshi (0.55 bitcoin) per month at current protocol difficulty levels.

 

2014 Failed Prospective Kerr Utility Technologies Inc. Reverse Merger TransactionAlthough bitcoin is presently the most prominent cryptocurrency, it is possible that another cryptocurrency could supplant it as the most prominent cryptocurrency, which could have a materially negative effect of the demand for bitcoin and, therefore, on its conversion spot price. Alternatively, the demand for bitcoin may fall for other reasons unknown to the Company. bitcoin represents the Company’s largest cryptocurrency asset, so any substantial and sustained reduction in its conversion spot price would negatively impact its value as an asset.

 

On May 30, 2014,Further, the Company has acquired and deployed miners that make use of application-specific integrated circuit (ASIC) chips, which are currently designed only to mine for bitcoin. If the demand for bitcoin experiences a sustained and substantial reduction and the conversion spot price of bitcoin falls correspondingly, we may not be able to continue to mine bitcoin profitably and we may be forced to reconfigure our Boardexisting miners or acquire replacement miners capable of Directors approvedmining other, more profitable cryptocurrencies at that time. We would expect to incur significant costs in connection with any such reconfiguration or to acquire replacement miners; further, we would likely be unable to continue to operate our miners during any such reconfiguration or replacement process. These added costs and such an interruption to our business operations could have a material negative effect on our business, and our stock price may suffer.

Investing in our securities involves a high degree of risk. Prior to making a decision about investing in our securities, you should carefully consider the execution of a non-binding Letter of Intentspecific risk factors discussed in the form of a Term Sheet (the “2014 Term Sheet”) with Kerr Utility Technologies Inc. (“Kerr”) regarding a prospective tax-free reverse merger transaction with Kerr. In connection with this prospective reverse merger, we had intended to incorporate and establish two wholly owned subsidiaries ofsections entitled “Risk Factors” contained in our September 8, 2022, Form S-1 registration statement, as amended, accessible through the Company to facilitate the Kerr acquisition (collectively, the “Merger Vehicles”). At that time, our Board of Directors also approved a private placement to raise, on an “allCommission’s website https://sec.gov or none” basis, an aggregate sum of $500,000 for Kerr’s benefit prior to consummation of the Kerr acquisition.accessible by clicking here.

 

 
54

Table of Contents

 

In July 2014, in anticipation of the closing of the reverse merger transaction, a related party advanced, on behalf of the Company, $100,000 to Kerr (the “July 2014 Advance”). The July 2014 Advance is in addition to the $100,000 advanced by the same related party in May 2014 (the “May 2014 Advance”). The Kerr acquisition was ultimately not concluded, and the Company could not recover the $200,000 in funds reflected in the May 2014 Advance and the July 2014 Advance. As a result, the Company had written-off both advances totaling $200,000 ($100,000 in the year ending June 30, 2014 and $100,000 during the quarter ended September 30, 2015); specifically accounting for the May 2014 Advance during the Company’s fiscal year ending June 30, 2014 and the July 2014 Advance during the Company’s quarter ended September 30, 2015.Subsidiaries

 

As of September 30, 2015, the 2014 Term Sheet with Kerr is no longer in effect, no Merger Vehicles had been established, and the Kerr acquisition was never consummated.

2018 Failed Reverse Merger Attempt

On April 19, 2018, the Company entered into a non-binding indication of interest (“LOI”) to acquire Kaneptec Enterprises, Inc., a company engaged in the hemp and cannabidiol business (“Kaneptec”) in a reverse merger (the “Kaneptec Transaction”). In reliance of the LOI, the Company sold 350,000 shares to a related party for $47,500, and this cash was transferred to Kaneptec in order to facilitate the Kaneptec Transaction. This potential merger candidate also advanced approximately $20,000 to the Company in anticipation of the Kaneptec Transaction. During the due diligence phase, the Company’s consultants determined that Kaneptec had made material misrepresentations; therefore, the Company ceased all further negotiations with Kaneptec. The Company has not recovered any sums advanced to Kaneptec in contemplation of the failed Kaneptec Transaction.

2020 and 2021 Stock Issuances

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connectionis a holding company with the failed Kerr transaction,following subsidiaries: Raptor Mining LLC, a Florida limited liability company (“Raptor Mining”); Megalodon Mining and (d) 350,000 shares of its common stock in connection withElectric, LLC a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the termsFlorida limited liability company (“Megalodon”); and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, Four Hundred Thousand Shares (400,000) of the Company’s common stock and to Lazarus Asset Management LLC, Four Hundred Thousand Shares (400,000) of its common stock and 500,000 were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

2020 TRXA Merger Sub Inc.

On March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub, Inc., aan inactive Delaware corporation (“Merger Sub”Sub).

Raptor Mining’s operations include the management of the Company’s cryptocurrency mining operations, and virtual asset acquisitions. Megalodon was formed by the Company to investigate and potentially pursue a cryptocurrency co-location business model. The cryptocurrency co-location business model is based on a company which has access to data centers and inexpensive cryptocurrency mining inputs, such as low-cost electricity supply, offering to host third-party owned cryptocurrency mining equipment in order to facilitate the acquisitionexchange for a fee, which may consist of a pre-revenue Software-as-a-Service internet platform business. The Company’s sole Officermix of cash and Director currently serves as the sole officer and director of the Merger Sub.cryptocurrency consideration. As of the date of this filing, neitherAnnual Report, the Company norhas commenced researching the Merger Sub have entered into a definitive agreement or non-binding letteracquisition of intentland to acquire a company. begin offering co-location services to other cryptocurrency miner owners.

Additional Information

The Company’s Acquisition Consultants continueCompany is subject to provide vetted candidates for mergerthe information requirements of the Exchange Act, and, in accordance therewith, file annual, quarterly, and special reports, proxy statements and other information with the Company.

6

Table of Contents

RESEARCH AND DEVELOPMENTCommission. The Commission maintains an internet website at http://www.sec.gov that contains reports, proxy and information statements and other information regarding issuers that file electronically with the Commission. The periodic reports, proxy statements and other information that the Company files with the Commission are available for inspection on the Commission’s website free of charge as soon as reasonably practicable after they are electronically filed with or furnished to the Commission. The Company maintains a website at https://trex-acq.com/ where you may also access these materials free of charge. We have included our website address as an inactive textual reference only and the information contained in, and that can be accessed through, our website is not incorporated into and is not part of this prospectus.

 

During the last two fiscal years no time was spent on specialized research and development activities and has no plans are contemplated in the future.

EMPLOYEES AND EMPLOYMENT AGREEMENTSEmployees & Employment Agreements

 

As of the date of this Annual Report filing, we have no employees. Our officerone employee. We have three officers (i) Frank Horkey as President/Chief Executive Officer/is President, (ii) Michael Christiansen is Secretary/Treasurer and (iii) John Bennet is Chief Financial Officer. On January 1, 2015,June 12, 2022, the Company entered into a five-yearthree-year contract with Mr. Horkey to, in addition to his roles as sole Officer and Director, to provide consulting services related to vetting potential acquisition targets. Mr. Horkey shall receive 350,000received (i) for his Board service he received 250,000 shares of restricted common stock and a warrant to purchase 250,000 shares of the Company’s restricted common share, both vesting over three years; (ii) on July 1, 2022, the Company entered into an agreement with Michael Christiansen as our Secretary/Treasurer and Director. Mr. Christiansen received 250,000 shares as of restricted common stock and a warrant to purchase 250,000 shares of the Company’s restricted common share, both vesting over three years; and (ii) and on January 1, 2015 for2023, the performance of his multiple roles. The Company also entered into a Consulting Agreementtwo-year agreement with Tonia Pfannestiel. Ms. Pfannenstielour accounting consultant, John Bennet to act as our Chief Financial Officer. Mr. Bennet will provide managerialfinancial oversight for a period not less than two year. Ms. Pfannenstiel shall receiveyears. Mr. Bennet received 100,000 shares of the Company’s restricted common shares.shares vesting over two years. Mr. Horkey’s sharesHorkey and Ms. PfannenstielMr. Christiansen’s shares were issued byon July 1, 2022, and Mr. Bennet’s shares were issued on February 10, 2023. The cost of these shares was treated as a prepaid expense and amortized over the Company on September 9, 2020.life of the contracts. All costs related to these shares have been previously expensed.

 

We anticipate that we will continue to compensate our current and future directors and/or officers with stock and warrants and to retain independent contractors as consultants to support our expansion and business development. We are not a party to any employment agreements.

 

5

Table of Contents

ITEM 1A. RISK FACTORS

 

As a “smaller reporting company”, the Company is not required to provide the information required by this item.item, but below are the risk factors the Company believes investors should consider before purchasing any of the Company’s securities.

 

General Risks

We have a history of operating losses, and we may not be able to achieve or sustain profitability; we have recently shifted our focus to our blockchain and cryptocurrency mining business, and we may not be successful in this business.

We are not profitable and have incurred losses. We expect to continue to incur losses for the foreseeable future, and these losses could increase as we continue to work to develop our business. Prior to July 2021, we did not have any operations.  In July 2021, we determined to pursue a blockchain and cryptocurrency related business. Currently, our primary operations are focused on our cryptocurrency mining business located in Tampa, Florida and Cedar Rapids, Iowa. Our current strategy is new and unproven, is in an industry that is itself new and evolving and is subject to the risks discussed below. This strategy, like our prior ones, may not be successful, and we may never become profitable. Even if we achieve profitability in the future, we may not be able to sustain profitability in subsequent periods.

If, pursuant to our co-location mining services agreements (collectively, the “Co-location Agreements”) with Ace Host (“Ace Host”) and Simple Mining LLC (“Simple Mining”), neither Ace Host nor Simple Mining cannot or will not supply sufficient economical electric power for us to operate our new miners, we may be required to relocate some or all of our miners to alternate co-location facilities, which may have a less advantageous cost structure and our business and results of operations may suffer as a result.

We have made a significant capital investment in new next generation miners because we believe we will be able to operate them to mine bitcoin and other cryptocurrencies at prices advantageous to us. We believe, based on information presently available to us, that the Co-location Agreements provide many advantages as opposed to other alternative arrangements. If we are required to deploy or move our miners from Ace Host or Simple Mining to another mining facility, we may be forced to accept less advantageous terms. Further, during relocation to a new mining facility, we will not be able to operate our miners and therefore we will not be able to generate revenue.

Failure to effectively manage our growth could place strains on our managerial, operational, and financial resources and could adversely affect our business and operating results.

Our growth has placed, and is expected to continue to place, a strain on our managerial, operational, and financial resources and systems, as well as on our management team. Any further growth or increase in the number of our strategic relationships may place additional strain on our managerial, operational, and financial resources and systems. Although we may not grow as we expect, if we fail to manage our growth effectively or to develop and expand our managerial, operational, and financial resources and systems, our business and financial results would be materially harmed.

Significant contributors to the Bitcoin network could propose amendments to its protocols and software which, if accepted and authorized, could negatively impact our business and operations.

A small group of individuals contribute to the Bitcoin Core Project on GitHub.com, which is a leading source of quasi-governance that works to ensure that the Bitcoin blockchain remains decentralized and governed by consensus. According to its website, “Bitcoin Core is an open-source project which maintains, and releases Bitcoin client software called ‘Bitcoin Core.’ It is a direct descendant of the original Bitcoin software client released by Satoshi Nakamoto after he published the famous Bitcoin whitepaper. Bitcoin Core is powered by an open-source development community, but it is maintained by a small group of maintainers and leading contributors.

This group of contributors can propose refinements or improvements to the Bitcoin network’s source code through one or more software upgrades that alter the protocols and software that govern the Bitcoin network and the properties of Bitcoin, including the irreversibility of transactions and limitations on the mining of new Bitcoin. Proposals for upgrades and discussions relating thereto take place on online forums.

6

Table of Contents

The open-source structure of the Bitcoin network protocol may result in inconsistent and perhaps even ineffective changes to the Bitcoin protocol. Failed upgrades or maintenance to the protocol could damage the Bitcoin network, which could adversely affect our business and the results of our operations.

The Bitcoin network operates based on an open-source protocol maintained by contributors, largely on the Bitcoin Core project on GitHub. As an open-source project, Bitcoin is not represented by an official organization or authority. As the Bitcoin network protocol is not sold and its use does not generate revenues for contributors, contributors are generally not compensated for maintaining and updating the Bitcoin network protocol. Although the MIT Media Lab’s Digital Currency Initiative funds the current maintainer of the Bitcoin Core project on GitHub, this type of financial incentive is not typical. The lack of guaranteed financial incentive for contributors to maintain or develop the Bitcoin network and the lack of guaranteed resources to adequately address emerging issues with the Bitcoin network may reduce incentives to address the issues adequately or in a timely manner. Changes to a digital asset network which we are mining on may adversely affect an investment in us.

If demand for bitcoin declines, or if another cryptocurrency replaces bitcoin as the most prominent cryptocurrency, our business and the results of our operations could suffer materially.

Although bitcoin is presently the most prominent cryptocurrency, it is possible that another cryptocurrency could supplant it as the most prominent cryptocurrency, which could have a materially negative effect of the demand for bitcoin and, therefore, on its conversion spot price. Alternatively, the demand for bitcoin may fall for other reasons unknown to the Company. Bitcoin represents the Company’s largest cryptocurrency asset, so any substantial and sustained reduction in its conversion spot price would negatively impact its value as an asset.

Further, the Company has acquired and deployed miners that make use of application-specific integrated circuit (ASIC) chips, which are currently designed only to mine bitcoin. If the demand for bitcoin experiences a sustained and substantial reduction and the conversion spot price of bitcoin falls correspondingly, we may not be able to continue to mine bitcoin and we may be forced to reconfigure our existing miners or acquire replacement miners capable of mining other, more profitable cryptocurrencies at that time. We would expect to incur significant costs in connection with any such reconfiguration or to acquire replacement miners; further, we would likely be unable to continue to operate our miners during any such reconfiguration or replacement process. These added costs and such an interruption to our business operations could have a material negative effect on our business, and our stock price may suffer.

Our ability to adopt technology in response to changing security needs or trends poses a challenge to the safekeeping of our digital assets.

The history of digital asset exchanges has shown that exchanges and large holders of digital assets must adapt to technological change in order to secure and safeguard their digital assets.  We may move our digital assets to various exchanges to exchange them for fiat currency, which will require us to rely on the security protocols of these exchanges to safeguard our digital assets. While these exchanges purport to be secure, and while we believe them to be so, no security system is perfect and malicious actors may be able to intercept our digital assets while we are in the process of selling them via such exchanges. Given the growth in their size and their relatively unregulated nature, we believe these exchanges will become a more appealing target for malicious actors. To the extent we are unable to identify and mitigate or stop new security threats, our digital assets may be subject to theft, loss, destruction, or other attacks, which could adversely affect an investment in us.

The limited rights of legal recourse available to us and our lack of insurance protection for risk of loss of our digital assets exposes us and our shareholders to the risk of loss of our digital assets for which no person may ultimately be held liable and we may not be able to recover our losses.

The digital assets held by us are not insured. Further, banking institutions will not accept our digital assets and they are therefore not insured by the Federal Deposit Insurance Corporation (“FDIC”) or the Securities Investor Protection Corporation (“SIPC”). Therefore, a loss may be suffered with respect to our digital assets which is not covered by insurance, and we may not be able to recover any of our carried value in these digital assets if they are lost or stolen or suffer significant and sustained reduction in conversion spot price. If we are not otherwise able to recover damages from a malicious actor in connection with these losses, our business and results of operations may suffer, which may have a material negative impact on our stock price.

7

Table of Contents

If regulatory changes or interpretations of our activities require our registration as a money services business (“MSB”) under the regulations promulgated by FinCEN under the authority of the U.S. Bank Secrecy Act, or otherwise under state laws, we may incur significant compliance costs, which could be substantial or cost prohibitive. If we become subject to these regulations, our costs in complying with them may have a material negative effect on our business and the results of our operations.

To the extent that the Company’s activities cause it to be deemed an MSB under the regulations promulgated by FinCEN under the authority of the U.S. Bank Secrecy Act, we may be required to comply with FinCEN regulations, including those that would mandate us to implement anti-money laundering programs, make certain reports to FinCEN and maintain certain records.

To the extent that the Company’s activities cause it to be deemed a “money transmitter” (“MT”) or equivalent designation, under state law in any state in which the Company operates, the Company may be required to seek a license or otherwise register with a state regulator and comply with state regulations that may include the implementation of anti-money laundering programs, maintenance of certain records and other operational requirements. The Company will continue to monitor developments in such legislation, guidance, or regulations.

Such additional federal or state regulatory obligations may cause the Company to incur extraordinary expenses, possibly affecting an investment in the Shares in a material and adverse manner. Furthermore, the Company and its service providers may not be capable of complying with certain federal or state regulatory obligations applicable to MSBs and MTs. If the Company is deemed to be subject to and determines not to comply with such additional regulatory and registration requirements, we may act to dissolve and liquidate the Company or any subsidiary subject to such regulatory requirements. Any such action may adversely affect an investment in us.

Current regulation of the exchange of bitcoin under the CEA by the CFTC is unclear; to the extent we become subject to regulation under the CFTC in connection with our exchange of bitcoin, we may incur additional compliance costs, which may be significant.

Current legislation, including the Commodities Exchange Act of 1936, as amended (the “CEA”) is unclear with respect to the exchange of bitcoin. Changes in the CEA or the regulations promulgated thereunder, as well as interpretations thereof and official promulgations by the Commodities Futures Tradition Commission (“CFTC”), which oversees the CEA much like the SEC oversees the Securities Act and the Exchange Act, may impact the classification of bitcoin, and therefore may subject them to additional regulatory oversight by the CFTC.

Presently, bitcoin derivatives are not excluded from the definition of a “commodity future” by the CFTC. We cannot be certain as to how future regulatory developments will impact the treatment of bitcoin under the law. Bitcoins have been deemed to fall within the definition of a commodity and, we may be required to register and comply with additional regulation under the CEA, including additional periodic report and disclosure standards and requirements. Moreover, we may be required to register as a commodity pool operator or as a commodity pool with the CFTC through the National Futures Association. Such additional registrations may result in extraordinary, non-recurring expenses, thereby materially and adversely impacting an investment in us. If we determine not to comply with such additional regulatory and registration requirements, we may seek to cease certain of our operations. Any such action may adversely affect an investment in us. As of the date of this prospectus, no CFTC orders or rulings are applicable to our business.

8

Table of Contents

Currently Bitcoin and other cryptocurrencies are not subject to regulation by in the United States by any federal banking or Federal Reserve regulatory agencies.  If the activity in cryptocurrency expands, it is possible that these regulatory agencies could attempt to or actually impose regulations which would substantially affect our operations. Regulation of the exchange of bitcoin under other federal regulatory agencies is possible; to the extent we become subject to other regulation in connection with our exchange of bitcoin, we may incur additional compliance costs, which may be significant.

Unfavorable global economic, business, or political conditions could adversely affect our business, financial condition, or results of operations.

Our results of operations could be adversely affected by general conditions in the global economy and in the global financial markets, including conditions that are outside of our control, including the impact of health and safety concerns, such as those relating to the COVID-19 outbreak or other similar pandemics. The most recent global financial crisis caused extreme volatility and disruptions in the capital and credit markets. A severe or prolonged economic downturn could result in a variety of risks to our business, including weakened demand for bitcoin and our ability to raise additional capital when needed on acceptable terms, if at all. Any of the foregoing could harm our business and we cannot anticipate all the ways in which the current economic climate and financial market conditions could adversely impact our business.

To date, the COVID-19 outbreak has not had a material adverse impact on our operations. However, the future impact of the COVID-19 or any other pandemic outbreak is highly uncertain, cannot be predicted and there is no assurance that such outbreaks will not have a material adverse impact on the future results of the Company. The extent of the impact, if any, will depend on future developments, including actions taken by federal and state governments.

Our future success will depend in large part upon the value of bitcoin and if we are not able to mine Bitcoin and sell it at prices favorable to us, the results of our operations will suffer.

As previously disclosed, our operating results will depend in large part upon the value of bitcoin because it’s the primary cryptocurrency we currently mine. Specifically, our revenues from our Bitcoin mining operations are based upon two factors: (1) the number of bitcoin rewards we successfully mine and (2) the value of bitcoin. In addition, our operating results are directly impacted by changes in the value of bitcoin, because under the cost measurement model, both realized and unrealized decreases will be reflected in our statement of operations; however, increases in value are not recorded in operations. 

Risks Related to an Investment in Our Securities

We expect to experience volatility in the price of our common stock, which could negatively affect stockholders’ investments.

The trading price of our common stock may be highly volatile and could be subject to wide fluctuations in response to various factors, some of which are beyond our control. The stock market in general has experienced extreme price and volume fluctuations that have often been unrelated or disproportionate to the operating performance of companies with securities traded in those markets. Broad market and industry factors may seriously affect the market price of companies’ stock, including ours, regardless of actual operating performance. All of these factors could adversely affect your ability to sell your shares of common stock or, if you are able to sell your shares, to sell your shares at a price that you determine to be fair or favorable.

Our common stock may be categorized as “penny stock,” which may make it more difficult for investors to sell their shares of common stock due to suitability requirements.

Our common stock may be categorized as “penny stock.” The Commission has adopted Rule 15g-9 under the Exchange Act, which generally defines “penny stock” to be any equity security that has a market price (as defined) less than $5.00 per share or an exercise price of less than $5.00 per share, subject to certain exceptions. The price of our common stock is significantly less than $5.00 per share and, unless we qualify for an exception, may be considered “penny stock.” This designation imposes additional sales practice requirements on broker-dealers who sell to persons other than established customers and accredited investors. The penny stock rules, if applicable to us, would require a broker-dealer buying our securities to disclose certain information concerning the transaction, obtain a written agreement from the purchaser and determine that the purchaser is reasonably suitable to purchase the securities given the increased risks generally inherent in penny stocks. These rules may restrict the ability and/or willingness of brokers or dealers to buy or sell our common stock, either directly or on behalf of their clients, may discourage potential stockholders from purchasing our common stock, or may adversely affect the ability of stockholders to sell their shares.

9

Table of Contents

Financial Industry Regulatory Authority (“FINRA”) sales practice requirements may also limit a stockholder’s ability to buy and sell our common stock, which could depress the price of our common stock.

FINRA has adopted rules that require a broker-dealer to have reasonable grounds for believing that the investment is suitable for that customer before recommending an investment to a customer. Prior to recommending speculative low-priced securities to their non-institutional customers, broker-dealers must make reasonable efforts to obtain information about the customer’s financial status, tax status, investment objectives, and other information. Under interpretations of these rules, FINRA believes that there is a high probability that speculative low-priced securities will not be suitable for at least some customers. Thus, the FINRA requirements make it more difficult for broker-dealers to recommend that their customers buy our common stock, which may limit your ability to buy and sell our shares of common stock, have an adverse effect on the market for our shares of common stock, and thereby depress our price per share of common stock.

The elimination of monetary liability against our directors, officers, and employees under Nevada law and the existence of indemnification rights for our obligations to our directors, officers, and employees may result in substantial expenditures by us and may discourage lawsuits against our directors, officers, and employees.

Our Articles of Incorporation contain a provision permitting us to eliminate the personal liability of our directors to us and our stockholders for damages for the breach of a fiduciary duty as a director or officer to the extent provided by Nevada law. We may also have contractual indemnification obligations under any future employment agreements with our officers or indemnification agreements we have entered into with our directors. The foregoing indemnification obligations could result in us incurring substantial expenditures to cover the cost of settlement or damage awards against directors and officers, which we may be unable to recoup. These provisions and the resulting costs may also discourage us from bringing a lawsuit against directors and officers for breaches of their fiduciary duties; and may similarly discourage the filing of derivative litigation by our stockholders against our directors and officers even though such actions, if successful, might otherwise benefit us and our stockholders.

We may issue additional shares of common stock in the future, which could cause significant dilution to all stockholders.

The Board of Directors amended the Company’s Articles of Incorporation to authorize, among other things, the issuance of up to 350,000,000 shares of common stock, with a par value of $0.0001 per share. As of June 30, 2023, we had 18,223,953 shares of common stock outstanding; however, we may issue additional shares of common stock in the future in connection with a financing or an acquisition. Any issuance of additional shares of our common stock, or securities convertible into our common stock, including but not limited to, warrants, options, and convertible promissory notes, will dilute the percentage ownership interest of all stockholders, may dilute the book value per share of our common stock, and may negatively impact the market price of our common stock.

Anti-takeover effects of certain provisions of Nevada state law may hinder a potential takeover of us.

Nevada has a business combination law that prohibits certain business combinations between Nevada corporations and “interested stockholders” for two years after an “interested stockholder” first becomes an “interested stockholder,” unless the corporation’s board of directors approves the combination in advance. For purposes of Nevada law, an “interested stockholder” is any person who is (i) the beneficial owner, directly or indirectly, of ten percent or more of the voting power of the outstanding voting shares of the corporation or (ii) an affiliate or associate of the corporation and at any time within the two previous years was the beneficial owner, directly or indirectly, of ten percent or more of the voting power of the then outstanding shares of the corporation. The definition of the term “business combination” is sufficiently broad to cover virtually any kind of transaction that would allow a potential acquirer to use the corporation’s assets to finance the acquisition or otherwise to benefit its own interests rather than the interests of the corporation and its other stockholders.

The effect of Nevada’s business combination law is potentially to discourage parties interested in taking control of us from doing so if they cannot obtain the approval of our Board. Both of these provisions could limit the price investors would be willing to pay in the future for shares of our common stock.

10

Table of Contents

Because we do not intend to pay any cash dividends in the foreseeable future on our common stock, our stockholders will not be able to receive a return on their shares unless they sell them.

We intend to retain any future earnings to finance the development and expansion of our business. We do not anticipate paying any cash dividends on our common stock in the foreseeable future. Declaring and paying future dividends, if any, will be determined by our Board, based upon earnings, financial condition, capital resources, capital requirements, restrictions in our Articles of Incorporation, contractual restrictions, and such other factors as our Board deems relevant. Unless we pay dividends, our stockholders will not be able to receive a return on their shares unless they sell them. There is no assurance that stockholders will be able to sell shares when desired.

Failure to execute our strategies could result in impairment of goodwill or other intangible assets, which may negatively impact profitability.

We evaluate goodwill for impairment on an annual basis or more frequently if impairment indicators are present based upon the fair value of each reporting unit. We assess the impairment of other intangible assets on an annual basis, or more frequently if impairment indicators are present, based upon the expected future cash flows of the respective assets. These valuations include management’s estimates of sales, profitability, cash flow generation, capital structure, cost of debt, interest rates, capital expenditures, and other assumptions. Significant negative industry or economic trends, disruptions to our business, inability to achieve sales projections or cost savings, inability to effectively integrate acquired businesses, unexpected significant changes, or planned changes in use of the assets or in entity structure, and divestitures may adversely impact the assumptions used in the valuations. If the estimated fair value of our reporting units changes in future periods, we may be required to record an impairment charge related to goodwill or other intangible assets, which would reduce earnings in such period.

ITEM 1B. UNRESOLVED STAFF COMMENTS

 

None.

 

ITEM 2. DESCRIPTION OF PROPERTY

 

Real Property and Offices

Our executive, administrative and operating offices were previously provided at no cost on a month-to-month basis to the Company by our President, Frank Horkey, and are located at 7301 NW 4th Street151 N Nob Hill Road, Suite 102,402, Plantation, FL 33317. We are not currently under33324. The Company leases office space from its Chief Executive Officer at a cost of $250 per month. The term of the lease with regards to the offices. We believe that our facilities are adequateis for our needs365 days and that additional suitable space will be availableends on acceptable terms as required.June 30, 2023. On June 30, 2023, $3,000 of rent expense was accrued and is included in Accounts Payable and Accrued Expenses.

 

ASIC Cryptocurrency Mining Equipment and Other Material Property

As of June 30, 2023, the Company owned fifty (50) Bitmain S19 ASIC miners. The Company is actively seeking to purchase additional ASIC miners to scale the Company’s cryptocurrency mining operations and virtual asset acquisitions.

ITEM 3. LEGAL PROCEEDINGS

 

As of the date of this Annual Report, management is not aware of any legal proceedings contemplated by any governmental authority or any other party involving us or our properties. As of the date of this Annual Report, no director, officer, or affiliate is (i) a party adverse to us in any legal proceeding, or (ii) has an adverse interest to us in any legal proceedings. Management is not aware of any other legal proceedings pending or that have been threatened against us or our properties.

 

ITEM 4. MINE SAFETY DISCLOSURE

 

Not applicable.

 

 
711

Table of Contents

 

PART II

 

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

MARKET INFORMATION

 

OurDuring the fiscal year ending June 30, 2023, our common stock is listed for quotation on the Over-the-Counter Bulletin Board and OTCQBOTC Markets, Inc. “Pink” Tier (“Pink Sheets Exchange”) under the symbol “TRXA.” The following table sets forth. Under this Pink Sheets Exchange listing, the highCompany’s stock does not have any inter-dealer quotations and low bid prices relatingall orders, to our common stock onthe extent orders exist, are quotes from unsolicited customer orders. Unsolicited-Only stocks have a quarterly basishigher risk of wider spreads, increased volatility, and price dislocations. Investors may have difficulty selling this stock. An initial review by a broker-dealer under SEC Rule15c2-11 is required for the periods indicated as quoted by the NASDAQ OTC:BB stock market. These quotations reflect inter-dealer prices without retail mark-up, mark-down, or commissions,brokers to publish competing quotes and may not reflect actual transactions.provide continuous market making.

 

Quarter Ended

 

High Bid

 

 

Low Bid

 

June 30, 2019

 

 

1.0

 

 

 

1.0

 

March 31, 2019

 

 

.57

 

 

 

.57

 

December 31, 2018

 

 

.57

 

 

 

.57

 

September 30, 2018

 

 

1.35

 

 

 

1.20

 

June 30, 2020

 

 

.81

 

 

 

.81

 

March 31, 2020

 

 

.81

 

 

 

.81

 

December 31, 2019

 

 

1.26

 

 

 

1.26

 

September 30, 2019

 

 

.51

 

 

 

.51

 

Quarter Ended

 

High Bid

 

 

Low Bid

 

June 30, 2022

 

$.16

 

 

$.16

 

September 30, 2022

 

$.16

 

 

$.16

 

December 31, 2022

 

$.12

 

 

$.12

 

March 31, 2023

 

$.14

 

 

$.13

 

June 30, 2023

 

$.16

 

 

$.16

 

 

HOLDERS

 

As of June 30, 2020,2023, the number of stockholders of record is 35.106. The number of stockholders of record does not include beneficial owners of our common stock, whose shares are held in the names of various dealers, clearing agencies, banks, brokers, and other fiduciaries.

 

DIVIDEND POLICY

 

We have never declared or paid a cash dividend on our capital stock. We do not expect to pay cash dividends on our common stock in the foreseeable future. We currently intend to retain our earnings, if any, for use in our business. Any dividends declared in the future will be at the discretion of our Board of Directors.

 

RECENT SALESISSUANCES OF UNREGISTERED SECURITIES

 

Related Party Transactions

On August 6, 2021, the Company issued 450,000 shares of its common stock in exchange for the conversion of $45,000 of unpaid advisory compensation due to related Parties. In addition, as satisfaction of an external Settlement Agreement between Peter Simone/Corporate Capital Group International, LTD and the related Parties, the Company issued 1,050,000 Founder's shares.

Shares Issued for Services

On June 12, 2022, Frank Horkey received 350,000 shares for acting in the capacity of President and sole Director since his previous contract expired December 31, 2019 and 250,000 shares for his board position vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

On June 12, 2022, Michael Christiansen received 250,000 shares of the Company’s common stock vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

12

Table of Contents

On June 12, 2022, Squadron Marketing LLC received 250,000 shares of the Company common stock for acting on the Company’s Advisory Board for fiscal 2023 vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

On June 12, 2022, Lazarus Asset Management LLC received 250,000 shares of the Company common stock for acting on the Company’s Advisory Board for fiscal 2023 vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333) shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

During fiscalthe year ended June 30, 2020,2022, the Company did not issue anycompany issued 1,182,009 for the conversion of $118,050 in related party payables.

On June 12, 2022, James Marshall III received 75,000 shares of the Company’s common stock related tofor acting as the previously described private placement and Consulting Agreements or the debt conversion discussed below.Company’s technical consultant for fiscal 2023.  His shares are now deemed fully vested. Mr. Marshall’s contract has not been renewed for fiscal 2024.

 

During 2010,On June 15, 2022, John Bennet received 50,000 shares for extending his consulting contract through fiscal year end 2023. On February 10, 2023, Mr. Bennet received an additional 100,000 shares for assuming the role of the Company’s Chief Financial Officer through fiscal year end 2025.

Private Placement Transactions

The Securities Purchase Agreements

On November 10, 2021, we had received monies from Boardwalk Business Developments Inc. (“Boardwalk”) pursuant to an operating loan and other advances made by Boardwalk to us. Therefore, we evidenced the monies loaned by that certain convertible debenture dated June 30, 2010 (the “Convertible Debenture”), which Convertible Debenture was and has been evidenced on our audited financial statements. Subsequently, Boardwalk and certain assignees (collectively, the “Assignees”) entered into thosea Securities Purchase Agreement with certain assignments of convertible debenture dated July 15, 2012 (the “Assignments”)the selling stockholders referenced in our most recent registration statement pursuant to which Boardwalk assigned and transferredwe sold to each of the Assignees a portion of its right, title and interestsuch selling stockholders $560,875 in and to the Debenture for payment of consideration from each of $8,000. The Assignees further assigned portions of their respective debt to others for consideration. We received those certain conversion notices dated September 21, 2014 from certain of the Assignees and others (collectively, the “Conversion Notices”) and desired to settle the debt evidenced by the Convertible Debenture in the aggregate principal amount of $691,926.00 by conversion into an aggregate post-Reverse Stock Split 1,835,834our common stock (747,837 shares) and warrants to purchase shares of our restricted common stock (which we refer to as the “PIPE Warrants”), exercisable at $0.3769 (which conversionany time before the close of business on December 31, 2024. The PIPE Warrants are comprised of 747,837 warrants with an exercise price was changed basedof $1.50 per share.

We closed the transactions contemplated by the Securities Purchase Agreement. We issued the securities contemplated under the Securities Purchase Agreement in reliance upon the exemption from registration pursuant to Section 4(a)(2) of the Securities Act.

The Registration Rights Agreements

On November 10, 2021, in connection with the closing of the transactions contemplated by the Securities Purchase Agreement, we entered into Registration Rights Agreements with the selling stockholders who are parties to the Securities Purchase Agreement. With respect to the selling stockholders who are party to the Securities Purchase Agreement, we are obligated to file a registration statement registering the resale of (i) their Warrant Shares, (ii) any Shares issuable under the terms of the Securities Purchase Agreement, and (iii) any securities issued or then issuable upon any stock split, dividend or other distribution, recapitalization, or similar event with respect to the foregoing.

13

Table of Contents

Pursuant to the Registration Rights Agreements, we agreed to file the registration statement(s) no later than the earlier of (a) 180-days after an initial public offering by the Company or (b) twelve (12) months after effective date of the Registration Rights Agreement. Furthermore, we agreed to grant the parties to the Securities Purchase Agreement a “piggy-back” registration right upon at least 10-day notice prior to the Company’s filing of a registration statement (or confidential submission in draft form) with the SEC. As contemplated by the terms of the Registration Rights Agreements, the Company filed a registration statement on the 1:1000 reverse stock split). Therefore,Form S-1, as amended, that became effective on September 21, 2014, our Board of Directors approved the issuance of an aggregate 1,835,834 shares of our restricted common stock to the Assignees and others in accordance with the terms and provisions of the respective Notices of Conversion. The shares of common stock were issued at $0.3769 per share. The shares of common stock were issued to United States residents in reliance on Section 4(2) promulgated under the United States Securities Act of 1933, as amended (the “Securities Act”). The securities have not been registered under the Securities Act or under any state securities laws and may not be offered or sold without registration with the United States Securities and Exchange Commission or an applicable exemption from the registration requirements. The Assignees and others acknowledged that the securities to be issued have not been registered under the Securities Act, that they understood the economic risk of an investment in the securities, and that they had the opportunity to ask questions of and receive answers from our management concerning any and all matters related to acquisition of the securities.8, 2022.

 

8

Warrants Issued to Management and Consultants

Table of Contents

 

On May 14, 2014, the company entered intoJuly 1, 2021, Squadron Marketing LLC and Lazarus Asset Management LLC were each issued a subscription agreement for 157,500 units at $.80 per share for a total of $125,000. Each unit consists of 1 share of common stock and one Series AClass C warrant to purchase one share250,000 and 200,000 shares respectively, of the Company’s common stock at $1.25 per share. Each A warrant expiresfor a period of three years fromat an exercise price of $1.50 commencing upon the effective date of issuance. These shares are unissued and accountedthe Company’s registration statement for in the shares to be issued on June 30, 2019.consulting services for fiscal year 2021.

 

On May 14, 2014,26, 2022, the company entered into a subscription agreement for 32,000 units at $.80 per share for a total of $25,000. Each unit consists of 1 share of common stock and one series ACompany issued to Frank Horkey Class C warrant to purchase one share250,000 shares of the Company’s common stock at $1.25 per share. Each A warrant expiresfor a period of three years fromat an exercise price of $1.50 commencing upon the effective date of issuance. These shares are unissued and accounted for in the shares to be issued on June 30, 2019.Company’s registration statement as part of his executive compensation during the 2021 fiscal year.

 

On July 14, 2014, the company entered into a subscription agreement for 62,500 units at $.80 per share for a total of $50,000. Each unit consists of 1 share of common stock, two series A warrants forMay 26, 2022, Squadron Marketing LLC and Lazarus Asset Management LLC were each to purchase one share of common stock at $.65 per share and one series Bissued Class C warrant to purchase one share500,000 shares of the Company’s common stock at $.80. Each series A warrant expiresfor a period of three years fromat an exercise price of $1.50 commencing upon the effective date of issuance and each series B warrant expires 5 years from the date of issuance. These shares are unissued and accounted for in the sharesCompany’s registration statement related to be issued on June 30, 2019.consulting services during fiscal 2022. 

 

On September 21, 2015 Boardwalk assignees agreedJune 25, 2022, Frank Horkey and Michael Christiansen were each issued a class C warrants to convert $691,927 in related party debt into 1,835,835purchase 250,000 shares of the Company’s common stock for a period of three years at an exercise price of $1.50 commencing upon the effective date of the Company’s registration statement for serving on the Company’s Board of Directors for the upcoming 2023 fiscal year.

On June 25, 2022, Squadron Marketing LLC and Lazarus Asset Management LLC were each issued a class C warrant to purchase 250,000 shares of the company’s common Stock.

On January 1, 2015, the company entered into a management agreementstock for a period of 5three years and will issue 350,000 sharesat an exercise price of its common stock as consideration and is accounted for on$1.50 commencing upon the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on theeffective date of the agreement and the stock price at that time was $.60. These shares were issued on September 4, 2020, but accountedCompany’s registration statement for in the shares to be issued on June 30, 2020.

On January 1, 2015, the company entered into a management agreement for a period of 2 years and will issue 100,000 shares of its common stock as consideration and is accounted forserving on the balance sheet as shares to be issued and will be expensed overCompany’s Advisory Board for the life of the contract (2 years), which resulted in a prepaid consulting expense of $60,000. They were valued on the date of the agreement and the stock price at that time was $.60. These shares were issued on September 4, 2020, but accounted for in the shares to be issued on June 30, 2020.

No new shares have been issued as of June 30, 2019. No Assignee or other subsequent assignee holds in the aggregate shares exceeding 4.99% of the total issued and outstanding shares of common stock.upcoming 2023 fiscal year.

 

SECURITIES AUTHORIZED FOR ISSUANCE UNDER EQUITY COMPENSATION PLANS.

 

As of June 30, 2020,2023, we had established no formal equity compensation plans which authorized an issuance of our equity securities.

 

PENNY STOCK REGULATION

 

Shares of our common stock will probablycould be subject to rules adopted by the SEC that regulate broker-dealer practices in connection with transactions in “penny stocks.”stocks”. Penny stocks are generally equity securities with a price of less than $5.00 (other than securities registered on certain national securities exchanges or quoted on the NASDAQ system, provided that current price and volume information with respect to transactions in those securities is provided by the exchange or system). The penny stock rules require a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from those rules, deliver a standardized risk disclosure document prepared by the SEC, which contains the following:

 

9

Table of Contents

·

a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;

·

a description of the broker’s or dealer’s duties to the customer and of the rights and remedies available to the customer with respect to violation to such duties or other requirements of securities’ laws;

·

a brief, clear, narrative description of a dealer market, including “bid” and “ask” prices for penny stocks and the significance of the spread between the “bid” and “ask” price;

·

a toll-free telephone number for inquiries on disciplinary actions;

·

definitions of significant terms in the disclosure document or in the conduct of trading in penny stocks; and

·

such other information and is in such form (including language, type, size, and format), as the SEC shall require by rule or regulation.

14

Table of Contents

 

Prior to effecting any transaction in penny stock, the broker-dealer also must provide the customer the following:

 

·

the bid and offer quotations for the penny stock;

·

the compensation of the broker-dealer and its salesperson in the transaction;

·

the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and

·

monthly account statements showing the market value of each penny stock held in the customer’s account.

 

In addition, the penny stock rules require that prior to a transaction in a penny stock not otherwise exempt from those rules, the broker-dealer must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written acknowledgment of the receipt of a risk disclosure statement, a written agreement to transactions involving penny stocks, and a signed and dated copy of a written suitability statement. These disclosure requirements may have the effect of reducing the trading activity in the secondary market for a stock that becomes subject to the penny stock rules. Holders of shares of our common stock may have difficulty selling those shares because our common stock will probably be subject to the penny stock rules.

 

TRANSFER AGENT

 

The stock transfer agent for our securities is Corporate Stock Transfer, 3200 Cherry Creek South Drive, Denver, Colorado 80209.Equiniti Trust Company 48 Wall Street, New York, New York 10005(“EQ”) and EQ can be reached via phone at +1 (303) 282-4800 or via the URL https://equiniti.com/us/.

 

ITEM 6. SELECTED FINANCIAL DATA

 

As a “smaller reporting company”, as defined by Rule 10(f)(1) of Regulation S-K, the Company is not required to provide this information.

 

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

 

The following discussion of our financial condition and results of operations should be read in conjunction with our financial statements for the years ended June 30, 20202023, and June 30, 20192022, together with notes thereto as included in this Annual Report on Form 10-K. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include but are not limited to those discussed below and elsewhere in this Annual Report, particularly in the section entitled “Risk Factors.Risk Factors in both this Annual Report and in the Company’s registration statement. Our audited financial statements are stated in United States Dollars and are prepared in accordance with United States Generally Accepted Accounting Principles.

 

We are a development stage company since we have noThe Company’s current operations are currently pursuing optionsrelatively new, and to find suitable merger candidates andsome extent, experimental. We have not generated any significant revenue to date. We have incurred recurring losses to date. Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation.

 

10

Table of Contents

We expect we will require additional capital to meet our long-term operating requirements. We expect to raise additional capital through, among other things, the sale of equity or debt securities.

 

15

Table of Contents

RESULTS OF OPERATION

 

Year Ended June 30, 20202023, Compared to Year Ended June 30, 20192022

 

Our net loss for the year ended June 30, 20202023, was ($87,575)$1,839,770 compared to a net loss of ($107,342)$1,294,198 during the year ended June 30, 2019.2022. The decreaseincrease in the net loss was mainly due to a decreasesubstantial increase in shares to beand warrants issued for services. During the years ended June 30, 2020services, including shares and June 30, 2019, we did not generate any revenue.warrants issued for services performed in previous years.

 

During the year ended June 30, 2020,2023, we incurred operating expenses of $84,879$1,323,189 compared to $104,650$1,272,497 incurred during the year ended June 30, 2019.2022. The decreaseincrease was mainly due to a decreasean increase in shares to be issued for services.

 

During the year ended June 30, 2020,2023, we incurred interest expenses of $2,692,$1,766, out of which, interest expense of $1,616 was incurred on an unpaid vendor payable balance and $150 was incurred as interest expense on notes payable, compared to $2,692$0 incurred during the year ended June 30, 2019.

On January 1, 2015, the company entered into a management agreement with Mr. Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. For the year ended June 30, 2020, we expensed $21,000 in consulting expense for Mr. Horkey They were valued on the date of the agreement and the stock price at that time was $.60.2022.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Year Ended June 30, 20202023

 

As of June 30, 2020,2023, our current assets were $0$185,455 and our current liabilities were $476,843,$629,038 which resulted in a working capital deficit of $476,843.$443,583.  

 

As of June 30, 2020,2023, our total liabilities were $476,843$629,038 comprised entirely of current liabilities.

 

Cash Flows from Operating Activities

 

For the year ended June 30, 2020,2023, net cash flows used in operating activities was $(0)$188,196 compared to net cash flows used in operating activity of $0$233,321 for the same period in 2020.2022.

 

Cash Flows fromused by Investing Activities

 

For the year ended June 30, 2020 and June 30, 2019,2023, net cash flows used inby investing activities was $0.$88,000 and June 30, 2022, net cash flows used by investing activities was $445,500.

 

Cash Flows from Financing Activities

 

For the year ended June 30, 2020,2023, net cash flows fromprovided by financing activities were $0.$300,001. For the year ended June 30, 2019,2022, net cash flows provided by financing activities was $0.$678,925.

 

PLAN OF OPERATION AND FUNDING

 

We expect that working capital requirements will continue to be funded through a combination of our proceeds from (a) the generation of revenues through the sales of stockbitcoin and generation of revenues from acquisitions. Our working capital requirements are expected to increase in line with the growth of our business.

Our principal demands for liquidity are to increase business operationsother cryptocurrency sales and for general corporate purposes. We intend to meet our liquidity requirements, including capital expenditures related to future business operations, and the expansion of our business, through cash flow provided by funds raised through proceeds from the issuance of debt or equity.

11

Table of Contents

MATERIAL COMMITMENTS

Convertible Debenture

As of June 30, 2014, we had a note payable dated June 30, 2010 in the principal amount of $1,253,095. As of March 31, 2016, this note has been either converted to stock or paid. The note payable accrues interest at the rate of 5% per annum, however that interest has been forgiven each year by the note holders. As of September 21, 2014, the note payable balance of $691,926 ($650,000 at June 30, 2013 plus additional advances of $41,926 for the year ended June 30, 2020) has been converted into shares of common stock. See “Item 5.

PURCHASE OF SIGNIFICANT

EQUIPMENT

We do not intend to purchase any significant equipment during the next twelve months.

OFF-BALANCE SHEET ARRANGEMENTS

As of the date of this Annual Report, we do not have any 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 investors.

RESULTS OF OPERATION

Quarter Ended September 30, 2019 Compared to Quarter Ended September 30, 2018

Our net loss for the quarter ended September 30, 2019 was ($26,616) compared to a net loss of ($26,863) during the quarter ended September 30, 2018.

During the quarter ended September 30, 2019, we incurred operating expenses of $25,942 compared to $26,199 incurred during the quarter ended September 30, 2018. The decrease in expenses was mainly due to a decrease in transfer agent fees.

On January 1, 2015, the company entered into a management agreement with Mr. Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. For the three months ended September 30, 2019, we expensed $10,500 in consulting expense for Mr. Horkey. They were valued on the date of the agreement and the stock price at that time was $.60.

During the quarter ended September 30, 2019, we incurred interest expenses of $674 compared to $664 incurred during the quarter ended September 30, 2018.

LIQUIDITY AND CAPITAL RESOURCES

Quarter Ended September 30, 2019

As of September 30, 2019, our current assets were $0 and our current liabilities were $426,384, which resulted in a working capital deficit of $426,384.

As of September 30, 2019, and 2018, our total liabilities were comprised entirely of current liabilities.

12

Table of Contents

Cash Flows from Operating Activities

For the three months ended September 30, 2019, net cash flows used in operating activities was $0 compared to net cash used in operating activity of $0 for the same period in 2018.

Cash Flows from Investing Activities

For the three months ended September 30, 2019 and September 30, 2018, net cash flows used in investing activities was $0.

Cash Flows from Financing Activities

For the three months ended September 30, 2019 and 2018, net cash flows from financing activities was $0.

PLAN OF OPERATION AND FUNDING

We expect that working capital requirements will continue to be funded through a combination of our proceeds from(b) the sales of stock and generation of revenues from acquisitions.stock. Our working capital requirements are expected to increase in line with the growth of our business.

 

Our principal demands for liquidity are to increase business operations and for general corporate purposes. We intend to meet our liquidity requirements, including capital expenditures related to future business operations, and the expansion of our business, through cash flow provided by funds raised through proceeds from the issuance of debt or equity.

 

MATERIAL COMMITMENTS

 

Convertible DebentureThe Company, through its wholly owned subsidiary Raptor Mining, has contracts with two co-location cryptocurrency mining facilities. These facilities provide the Company with electricity and maintenance of our Crypto miner hardware. The first one is with Simple Mining LLC, a Cedar Falls, Iowa based facility, and the second one, which commenced in July2023 is with Peak Digital Prospecting, an Orofino, Idaho based facility. Both of these contracts are month to month. Raptor will continue to seek additional co-location facilities to host its mining equipment.

 

As The Company purchased approximately $90,000 of March 31, 2014, we have a note payable dated June 30, 2010mining equipment from Simple Mining, LLC in the principal amount of $1,253,095 of which As of September 30, 2019 this note has been either converted to stock or paid in full. The note payable accrued interest at the rate of 5% per annum, however that interest has been forgiven each year by the note holders. As of September 14, 2014, the amounts due to related parties on convertible notes was $0. The Board of Directors approved convert $691,926 of these related party notes payable, however as of September 30, 2019, the Shares have yet to be issued.2022. 

16

Table of Contents

 

PURCHASE OF SIGNIFICANT EQUIPMENT

 

We do not intend to purchase any significant equipmentWith the recent industry-wide drop in ASIC miner cost, during the next twelve months.months, the Company intends to acquire between one hundred fifty (150) and three hundred (300) ASIC miners per quarter. Although pricing for ASIC miners is generally directly related to the price of bitcoin, ASIC miners as of this Annual Report cost between $2,000 and $4,300 per ASIC miner depending upon hash rate.

CRITICAL ACCOUNTING POLICIES

Our financial statements and accompanying notes have been prepared in accordance with United States generally accepted accounting principles applied on a consistent basis. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.

We regularly evaluate the accounting policies and estimates that we use to prepare our financial statements. A complete summary of these policies is included in the notes to our financial statements. In general, management’s estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management.

 

OFF-BALANCE SHEET ARRANGEMENTS

 

As of the date of this Quarterly Report, we do notWe have anyno 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,conditions, revenues or expenses, results of operations, liquidity capital expenditures or capital resources that are material to investors.

RESULTS OF OPERATION

Quarter Ended December 31, 2019 Compared to Quarter Ended December 31, 2018

Our net loss for the quarter ended December 31, 2019 was ($27,281) compared to a net loss of ($27,112) during the quarter ended December 31, 2018.

During the quarter ended December 31, 2019, we incurred operating expenses of $26,607 compared to $26,438 incurred during the quarter ended December 31, 2018. The increase in expenses was mainly due to an increase in transfer agent fees.

During the quarter ended December 31, 2019, we incurred interest expenses of $674 compared to $674 incurred during the quarter ended December 31, 2018.

13

Table of Contents

Six Months Ended December 31, 2019 Compared to Six Months Ended December 31, 2018

Our net loss for the six months ended December 31, 2019 was ($53,897) compared to a net loss of ($53,975) during the six months ended December 31, 2018. The decrease in net loss was mainly due to the decrease in filing fees.

During the six months ended December 31, 2019, we incurred operating expenses of $52,549 compared to $52,637 incurred during the six months ended December 31, 2018. The decrease in expenses was mainly due to a decrease in transfer agent fees.

On January 1, 2015, the company entered into a management agreement with Mr. Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. For the six months ended December 31, 2019, we expensed $21,000 in consulting expense for Mr. Horkey They were valued on the date of the agreement and the stock price at that time was $.60.

During the six months ended December 31, 2019, we incurred interest expenses of $1,348 compared to $1,338 incurred during the six months ended December 31, 2018.

LIQUIDITY AND CAPITAL RESOURCES

Six Months Ended December 31, 2019

As of December 31, 2019, our current assets were $0 and our current liabilities were $443,165, which resulted in a working capital deficit of $443,165.

As of December 31, 2019, and June 30, 2019 our total liabilities were entirely of current liabilities.

Cash Flows from Operating Activities

For the six months ended December 31, 2019, net cash flows used in operating activities was $0 compared to net cash used in operating activity of $0 for the same period in 2018.

Cash Flows from Investing Activities

For the six months ended December 31, 2019 and December 31, 2018, net cash flows used in investing activities was $0.

Cash Flows from Financing Activities

For the six months ended December 31, 2019 and 2018, net cash flows from financing activities were $0 and $0 respectively.

PLAN OF OPERATION AND FUNDING

We expect that working capital requirements will continue to be funded through a combination of our proceeds from the sales of stock and generation of revenues from acquisitions. Our working capital requirements are expected to increase in line with the growth of our business.

Our principal demands for liquidity are to increase business operations and for general corporate purposes. We intend to meet our liquidity requirements, including capital expenditures related to future business operations, and the expansion of our business, through cash flow provided by funds raised through proceeds from the issuance of debt or equity.

14

Table of Contents

MATERIAL COMMITMENTS

Convertible Debenture

As of March 31, 2014, we have a note payable dated June 30, 2010 in the principal amount of $1,253,095 of which As of December 31, 2019 this note has been either converted to stock or paid in full. The note payable accrued interest at the rate of 5% per annum, however that interest has been forgiven each year by the note holders. As of September 14, 2014, the amounts due to related parties on convertible notes was $0. The Board of Directors approved convert $691,926 of these related party notes payable, however as of June 30, 2020, the Shares have yet to be issued.

PURCHASE OF SIGNIFICANT EQUIPMENT

We do not intend to purchase any significant equipment during the next twelve months.

OFF-BALANCE SHEET ARRANGEMENTS

As of the date of this Quarterly Report, we do not have any 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 investors.

RESULTS OF OPERATION

For the three and nine months ended March 31, 2020 compared to the same period in 2019

Our net loss for the quarter ended March 31, 2020 was ($18,004) compared to a net loss of ($26,767) during the three months ended March 31, 2019. During the three months ended March 31, 2020 and March 31, 2019, we did not generate any revenue.

During the three months ended March 31, 2020, we incurred operating expenses of $17,330 compared to $26,093 incurred during the three months ended March 31, 2019. The decrease in expenses was mainly due to the decrease in shares to be issued for consulting

During the three months ended March 31, 2020, we incurred interest expenses of $674 compared to $674 incurred during the three months ended March 31, 2019.

Nine months Ended March 31, 2020 Compared to Nine months Ended March 31, 2019

Our net loss for the nine months ended March 31, 2020 was ($71,901) compared to a net loss of ($80,743) during the nine months ended March 31, 2019. During the nine months ended March 31, 2020 and March 31, 2019, we did not generate any revenue.

During the nine months ended March 31, 2020, we incurred operating expenses of $69,879 compared to $78,731 incurred during the nine months ended March 31, 2019. The decrease in expenses was mainly due to the decrease in shares to be issued for consulting.

On January 1, 2015, the company entered into a management agreement with Mr. Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. For the nine months ended March 31, 2020, we expensed $21,000 in consulting expense for Mr. Horkey They were valued on the date of the agreement and the stock price at that time was $.60.

During the nine months ended March 31, 2020, we incurred interest expenses of $2,022 compared to $2,012 incurred during the nine months ended March 31, 2019.

15

Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

Nine months Ended March 31, 2019

As of March 31, 2020, our current assets were $0 and our current liabilities were $461,169, which resulted in a working capital deficit of $461,169.

As of March 31, 2020 and June 30, 2019, our total liabilities were comprised entirely of current liabilities.

Cash Flows from Operating Activities

For the nine months ended March 31, 2020, net cash flows used in operating activities was $0 compared to net cash used in operating activity of $0 for the same period in 2019.

Cash Flows from Investing Activities

For the nine months ended March 31, 2020 and March 31, 2019, net cash flows used in investing activities was $0.

Cash Flows from Financing Activities

For the nine months ended March 31, 2020, net cash flows from financing activities was $0. For the nine months ended March 31, 2019 net cash flows used in financing activities was $0.

PLAN OF OPERATION AND FUNDING

We expect that working capital requirements will continue to be funded through a combination of our proceeds from the sales of stock and generation of revenues from acquisitions. Our working capital requirements are expected to increase in line with the growth of our business.

Our principal demands for liquidity are to increase business operations and for general corporate purposes. We intend to meet our liquidity requirements, including capital expenditures related to future business operations, and the expansion of our business, through cash flow provided by funds raised through proceeds from the issuance of debt or equity.

MATERIAL COMMITMENTS

Convertible Debenture

As of March 31, 2020, we have a note payable dated June 30, 2010 in the principal amount of $1,253,095. As of March 31, 2020, this note has been either converted to stock or paid. The note payable accrued interest at the rate of 5% per annum, however that interest has been forgiven each year by the note holders. As of September 14, 2014, the amounts due to related parties on convertible notes was $0. The Board of Directors approved convert $691,926 of these related party notes payable, however as of June 30, 2020, the Shares have yet to be issued. We issued 1,835,835 in September 9, 2020 for this conversion.

PURCHASE OF SIGNIFICANT EQUIPMENT

We do not intend to purchase any significant equipment during the next twelve months.resources. 

 

GOING CONCERN

 

The independent auditors’ report accompanyingOur consolidated financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. We have not yet established a source of revenue sufficient to cover our operating expenses and to allow us to continue as a going concern. We have incurred losses since inception resulting in an accumulated deficit on June 30, 20202023, and 2022 of $6,000,527 and $4,160,757, respectively. Our ability to operate as a going concern is dependent on obtaining adequate capital to fund operating losses until we become profitable. In its report on our financial statements for the years ended June 30, 2019 financial statements contains2023, and 2022 our independent registered public accounting firm included an explanatory paragraph expressingregarding substantial doubt aboutof our ability to continue as a going concern. TheOur consolidated financial statements have been prepared “assumingdo not include any adjustments that we will continue as a going concern,” which contemplates that we will realize our assets and satisfy our liabilities and commitments inmight result from the ordinary courseoutcome of business. We have suffered recurring losses from operations and have a working capital deficit. These factors raise substantial doubt about our ability to continue as a going concern.this uncertainty.

16

Table of Contents

 

RECENTLY ISSUED ACCOUNTING STANDARDS

 

Our financial statements and accompanying notes have been prepared in accordance with United States generally accepted accounting principles applied on a consistent basis. The following describespreparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the recently issuedreported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.

We regularly evaluate the accounting standards used in reportingpolicies and estimates that we use to prepare our financial conditionstatements. A complete summary of these policies is included in the notes to our financial statements. In general, management’s estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results of operations. In some cases, accounting standards allow more than one alternative accounting method for reporting. Such is the case with accounting for oil and gas activities described below. Incould differ from those cases, our reported results of operations would be different should we employ an alternative accounting method.estimates made by management.

 

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.

 

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

17

Table of Contents

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

The financial statements required by Item 8 are presented in the following order:

 

17

Table of Contents

TABLE OF CONTENTS

 

Reports of Independent Registered Public Accounting Firms

 

F-2

 

Consolidated Balance Sheets

 

F-3F-6

 

Consolidated Statements of Operations

 

F-4F-7

 

Consolidated Statements of Stockholders’ Equity

 

F-5F-8

 

Consolidated Statements of Cash Flows

 

F-6F-9

 

Notes to the Consolidated Financial Statements

F-10

F-1

Table of Contents

trex_10kimg26.jpg

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders

T-Rex Acquisition Corp.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheet of T-Rex Acquisition Corp. (“the Company”, “T-Rex”) as of June 30, 2023, and the related consolidated statements of operations, changes in shareholders’ equity (deficit), and cash flows for the year ended June 30, 2023, and the related notes and schedules (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2023, and the results of its operations and its cash flows for the year ended June 30, 2023, in conformity with accounting principles generally accepted in the United States of America.

Going Concern Uncertainty

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company’s losses from operations and accumulated deficit raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

F-2

Table of Contents

Other Matter- 2022 Financial Statements

The financial statements of T-Rex as of and for the year ended June 30, 2022, were audited by other auditors whose report thereon, dated October 13, 2022, expressed an unqualified opinion and included an explanatory paragraph that described the substantial doubt about the Company’s ability to continue as a going concern discussed in Note 3 to the financial statements.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Revenue Recognition

Description of the matter:

As discussed in Note 2 to the consolidated financial statements, the Company’s revenue is recognized through the mining of digital assets. Digital assets, including revenue recognition, is an accounting and auditing area in which there lacks authoritative guidance, and as such the auditing digital assets and related activity requires significant auditor judgment.

Howthe Critical Audit Matter Was Addressed in the Audit:

Our principal audit procedures to evaluate management's revenue recognition consisted of the following, among others:

 

F-71.

Obtained and reviewed the Company's policies for recognizing revenue and the related application under generally accepted accounting principles.

2.

Verified the reliability and accuracy of daily mining reports on which recognized revenue is derived.

3.

Tested the accuracy of revenue recognized and recognized gain/loss on sale/exchange of cryptocurrency on FIFO cost basis.

Complex Accounting Treatments - Stock Warrants Valuation

Description of the Matter:

As discussed in Notes 2 and 10 the Company has stock warrants, which require fair value calculations that are complex and subject to critical judgment.

Howthe Critical Audit Matter Was Addressed in the Audit:

We examined stock warrants agreements that were issued as compensation, tested inputs used in the Black-Scholes calculation by agreeing terms to the agreements, market information on third-party sites, and recalculated the stock warrant’s fair value and stock-based compensation expense based on the vesting of warrants.

Complex Accounting Treatments - Stock based compensation

Description of the Matter:

As discussed in Notes 2 and 10 the Company has stock-based compensation which is recognized as expensed ratably over the requisite service period/vesting period, which requires fair value calculations and subject to critical judgment.

Howthe Critical Audit Matter Was Addressed in the Audit:

We examined management agreements for issuance of stock, verified the grant date and vesting period and recalculated the stock’s fair value and stock-based compensation expense.

/S/ INTEGRITAT CPA (PCAOB ID 6624)

We have served as the Company’s auditor since 2022.

Boca Raton, Florida

February 20, 2024

 

 
F-1F-3

Table of Contents

 

trex_10kimg7.jpg

 

REPORT  OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and StockholdersShareholders of Trex Acquisitions Corp.Corp

 

Opinion on the  Financial Statements

 

We have  audited the accompanying consolidated balance sheets of Trex Acquisitions Corp.Corp (“the Company”) as of June 30, 20202022,  and 2019,2021,  and the related consolidated statements of operations, changes in shareholders’ equity, and cash flows for each of the years thenin the two-year period ended June 30, 2022, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 20202022  and  2019,2021  and  the results of its operations and  its cash flows for each of the  years in the two-year  period then ended June 30, 2022,  in conformity with accounting principles generally accepted in the United States of America.

 

Going Concern

 

The accompanying financial statements have  been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company has not commenced operations or generated revenue to date.an accumulated deficit and negative working capital. These factors raise substantial doubt about  the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Basis for Opinion

 

These financial statements are  the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and  perform the auditsaudit to obtain reasonable assurance about  whether  the financial statements are  free of material misstatement, whether  due to error or fraud. The Company is not required to have,  nor were we engaged to perform, an  audit  of  its  internal  control  over  financial  reporting.  As  part  of  our  audits,  we  are  required  to  obtain  an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether  due  to error or fraud, and  performing procedures that  respond to those risks. Such  procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating  the  overall  presentation  of the  financial  statements. We believe  that  our audits  provide  a reasonable basis for our opinion.

 

Critical Audit  Matters

 

The  critical  audit  matters communicated  below  are  matters arising  from  the  current  period  audit  of the  financial statements that were  communicated or required to be communicated to the audit committee and  that: (1) relate to accounts or disclosures that  are  material to the  financial statements and  (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken  as a whole, and  we are  not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

F-4

Table of Contents

Revenue Recognition

Description of Critical Audit Matter

As discussed in Note 2 to the consolidated financial statements, the Company’s revenue is recognized through  the mining of digital assets. Digital assets, including revenue recognition, is an accounting and  auditing area in which there  lacks authoritative guidance, and  as such the auditing digital assets and  related activity requires significant auditor judgment.

How the Critical Audit Matter Was Addressed in the Audit

Our principal audit procedures to evaluate management’s revenue recognition consisted of the  following, among others:

1.

Obtained and reviewed the Company's policies for recognizing revenue and the related application under generally accepted accounting principles.

2.

Verified the reliability and accuracy of daily mining reports on which recognized revenue is derived.

3.

Performed analysis of daily impairment of digital assets and recalculated the fair value and assessed the appropriateness of the valuation at period-end.

trex_10kimg8.jpg

We have  served as the Company’s auditor since 2018.

 

Fruci & Associates II, PLLC

Spokane, Washington

August 27, 2021October 13, 2022

 

 
F-2F-5

Table of Contents

T-REX Acquisition Corp.

Consolidated Balance Sheets

ASSETS

 

 

June 30, 2023

 

 

June 30, 2022

 

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash

 

$23,909

 

 

$104

 

Crypto currency held

 

 

-

 

 

 

9,211

 

Prepaid consulting - current

 

 

161,546

 

 

 

47,834

 

Total current assets

 

 

185,455

 

 

 

57,149

 

 

 

 

 

 

 

 

 

 

Non-Current assets

 

 

 

 

 

 

 

 

Fixed asset, net

 

 

14,948

 

 

 

421,633

 

Prepaid consulting - noncurrent

 

 

152,213

 

 

 

408,804

 

Facility deposit

 

 

-

 

 

 

10,570

 

Total non-current assets

 

 

167,161

 

 

 

841,007

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$352,616

 

 

$898,156

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDER'S DEFICIT

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$63,713

 

 

$18,954

 

Due to related parties

 

 

495,800

 

 

 

120,000

 

Note payable

 

 

69,525

 

 

 

-

 

Total current liabilities

 

 

629,038

 

 

 

138,954

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

-

 

 

 

 

 

Note payable - related party (noncurrent)

 

 

-

 

 

 

-

 

Total non-current liabilities

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

$629,038

 

 

$138,954

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Shareholders' deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock, 0.0001 par value, authorized 350,000,000 shares and 18,223,953 and 19,573,952 issued and outstanding as of June 30,2023, and June 30, 2022, respectively

 

$1,822

 

 

$1,957

 

Additional paid in capital

 

 

5,722,283

 

 

 

4,918,002

 

Accumulated deficit

 

 

(6,000,527)

 

 

(4,160,757)

Total shareholders' deficit

 

$(276,422)

 

$759,202

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

 

$352,616

 

 

$898,156

 

The accompanying notes are an integral part of these financial statements.                 

F-6

Table of Contents

 

TREX ACQUISITION CORP.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

ASSETS

 

June 30, 2020

 

 

June 30, 2019

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash

 

$-

 

 

$-

 

TOTAL CURRENT ASSETS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Prepaid consulting

 

 

-

 

 

 

21,000

 

TOTAL ASSETS

 

$-

 

 

$21,000

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Expenses

 

$3,227

 

 

$3,148

 

Due to Related Party

 

 

419,716

 

 

 

353,220

 

Notes Payable Related Party

 

 

53,900

 

 

 

53,900

 

TOTAL CURRENT LIABILITIES

 

 

476,843

 

 

 

410,268

 

TOTAL LIABILITIES

 

 

476,843

 

 

 

410,268

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Common Stock, 0.001 par value, authorized 150,000,000 shares and 103,073 issued and outstanding as of June 30, 2020 and June 30, 2019 respectively

 

 

103

 

 

 

103

 

Additional Paid In Capital

 

 

815,996

 

 

 

815,996

 

Shares to be issued

 

 

1,105,674

 

 

 

1,105,674

 

Accumulated deficit

 

 

(2,398,616)

 

 

(2,311,041)

TOTAL STOCKHOLDERS' EQUITY (DEFICIT)

 

 

(476,843)

 

 

(389,268)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$-

 

 

$21,000

 

T-REX Acquisition Corp.

Consolidated Statements of Operations

 

 

June 30, 2023

 

 

June 30, 2022

 

Revenue

 

 

 

 

 

 

Mining Revenue

 

$54,607

 

 

$61,906

 

Realized Gain (Loss) on sale/exchange of Bitcoin

 

 

1,030

 

 

 

-

 

Impairment of digital assets

 

 

-

 

 

 

(17,791)

Total revenues

 

 

55,637

 

 

 

44,115

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

 

 

 

 

 

 

Depreciation

 

$494,685

 

 

$23,867

 

Hosting

 

 

65,233

 

 

 

41,949

 

Contract Labor

 

 

8,800

 

 

 

-

 

Environmental expense

 

 

3,500

 

 

 

-

 

Total cost of goods sold

 

 

572,218

 

 

 

65,816

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

(516,581)

 

 

(21,701)

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

Transfer agent and filling fees

 

$20,445

 

 

$11,095

 

Professional fees

 

 

69,687

 

 

 

122,830

 

Management and consulting fees (including non cash compensation of $647,024 and $993,662 for the years ended June 30, 2023 and 2022 respectively

 

 

1,188,524

 

 

 

1,113,662

 

Administration fees

 

 

44,533

 

 

 

24,910

 

Total operating expenses

 

 

1,323,189

 

 

 

1,272,497

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(1,839,770)

 

 

(1,294,198)

 

 

 

 

 

 

 

 

 

Loss Before Income Taxes

 

 

(1,839,770)

 

 

(1,294,198)

 

 

 

 

 

 

 

 

 

Less: Provision for Income Taxes

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$(1,839,770)

 

$(1,294,198)

 

 

 

 

 

 

 

 

 

Basic and Dilutive Net Loss Per Share

 

$(0.10)

 

$(0.08)

Basic and Dilutive - Weighted average number of common shares outstanding

 

 

18,831,350

 

 

 

16,276,438

 

The accompanying notes are an integral part of these financial statements.       

F-7

Table of Contents

T-REX Acquisition Corp.

Consolidated Statements of Changes in Shareholders' Equity

For the Years Ended June 30, 2023, and 2022

 

 

Common Shares No.

 

 

Common Stock,

Par $0.0001

 

 

Additional

Paid in Capital

 

 

Accumulated

Deficit

 

 

Total

 

Balance June 30, 2021

 

 

14,669,106

 

 

 

1,467

 

 

$2,818,968

 

 

$(2,866,559)

 

$(46,124)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share issuances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued for related party debt conversion

 

 

1,500,000

 

 

 

150

 

 

 

44,850

 

 

 

-

 

 

 

45,000

 

Shares based expense for warrants issued

 

 

-

 

 

 

-

 

 

 

770,850

 

 

 

-

 

 

 

770,850

 

Shares issued for subscription

 

 

747,837

 

 

 

75

 

 

 

560,800

 

 

 

-

 

 

 

560,875

 

Shares issued for services

 

 

1,475,000

 

 

 

148

 

 

 

604,602

 

 

 

 

 

 

 

604,750

 

Shares issued for debt conversion

 

 

1,182,009

 

 

 

118

 

 

 

117,932

 

 

 

-

 

 

 

118,050

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,294,198)

 

 

(1,294,198)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2022

 

 

19,573,952

 

 

$1,957

 

 

$4,918,002

 

 

$(4,160,757)

 

$759,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share surrendered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share surrendered

 

 

(1,900,000)

 

 

(190)

 

 

190

 

 

 

 

 

 

 

-

 

Share issuances:

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

Shares issued for services

 

 

150,000

 

 

 

15

 

 

 

20,985

 

 

 

 

 

 

 

21,000

 

Shares issued for cash

 

 

400,001

 

 

 

40

 

 

 

299,961

 

 

 

 

 

 

 

300,001

 

Shares based expense for warrants issued

 

 

 

 

 

 

 

 

 

 

483,145

 

 

 

 

 

 

 

483,145

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,839,770)

 

 

(1,839,770)

Balance June 30, 2023

 

 

18,223,953

 

 

$1,822

 

 

$5,722,283

 

 

$(6,000,527)

 

$(276,422)

F-8

Table of Contents

T-REX Acquisition Corp.

Consolidated Statement of Cash Flows

For the Years Ended June 30,

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$(1,839,770)

 

$(1,294,198)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash

 

 

 

 

 

 

 

 

used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

494,685

 

 

 

23,867

 

Impairment of digital assets

 

 

-

 

 

 

17,791

 

Share and warrants issued for services

 

 

647,024

 

 

 

993,662

 

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Changes in working capital items:

(Increase) decrease in assets:

 

 

 

 

 

 

 

 

Change in crypto currency held

 

 

9,211

 

 

 

18,297

 

Change in other assets

 

 

10,570

 

 

 

(10,570)

 

 

 

 

 

 

 

 

 

Changes in working capital items:

Increase (decrease) in liabilities:

 

 

 

 

 

 

 

 

Change in balances owed to related party

 

 

375,800

 

 

 

-

 

Change in note payable

 

 

69,525

 

 

 

-

 

Change in accounts payable and accrued expenses

 

 

44,759

 

 

 

17,830

 

Net cash used in operating activities

 

$(188,196)

 

$(233,321)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Purchase of fixed asset

 

$(88,000)

 

$(445,500)

Net cash provided by (used in) investing activities

 

$(88,000)

 

$(445,500)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Shares issued for cash

 

$300,001

 

 

 

560,875

 

Advances related party

 

 

-

 

 

 

118,050

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

$300,001

 

 

$678,925

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

$23,805

 

 

$104

 

 

 

 

 

 

 

 

 

 

Cash at beginning of period

 

 

104

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Cash at end of period

 

$23,909

 

 

$104

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$-

 

 

$-

 

Cash paid for taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Adjustment in par value from $0.001 to $0.0001

 

$17,616

 

 

$-

 

Surrender of shares

 

$190

 

 

$-

 

Shares issued for related party debt conversion

 

$-

 

 

$418,050

 

Shares issued and recorded as prepaid expense

 

$-

 

 

$600,138

 

 

The accompanying notes are an integral part of these financial statements.

 

 
F-3

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

for the years ended June 30,

 

 

 

 

 

 

2020

 

 

2019

 

REVENUE

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

Transfer Agent and Filing Fees

 

 

3,879

 

 

 

2,650

 

Shares to be issued for services

 

 

21,000

 

 

 

42,000

 

Management and Consulting Fees

 

 

60,000

 

 

 

60,000

 

Administration Fees

 

 

-

 

 

 

-

 

TOTAL EXPENSES

 

 

84,879

 

 

 

104,650

 

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

(84,879)

 

 

(104,650)

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(2,696)

 

 

(2,692)

LOSS BEFORE TAXES

 

 

(87,575)

 

 

(107,342)

Provision for Income Taxes

 

 

-

 

 

 

-

 

NET LOSS

 

$(87,575)

 

$(107,342)

 

 

 

 

 

 

 

 

 

NET LOSS PER COMMON SHARE - BASIC & DILUTED

 

$(0.85)

 

$(1.04)

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC & DILUTED

 

 

103,073

 

 

 

103,073

 

The accompanying notes are an integral part of these financial statements.

F-4

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

as of June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional  

Paid in

 

 

Shares to be  

 

 

Accumulated  

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

issued

 

 

Deficit

 

 

TOTAL

 

Balance, June 30, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,203,699)

 

$(281,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(107,342)

 

 

(107,342)

Balance, June 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,311,041)

 

$(389,268)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(87,575)

 

 

(87,575)

Balance, June 30, 2020

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,398,616)

 

$(476,843)

The accompanying notes are an integral part of these financial statements.

F-5

Table of Contents

TREX ACQUISITION CORP.

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

for the years ended June 30,

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

OPERATING ACTIVITIES

 

Net Income (Loss)

 

$(87,575)

 

$(107,342)

Shares to be issued for services

 

 

21,000

 

 

 

42,000

 

Shares to be issued for failed merger

 

 

-

 

 

 

-

 

Change in Related Party Advances

 

 

66,496

 

 

 

65,942

 

Change Accounts Payable and Accrued Expenses

 

 

79

 

 

 

(600)

Net Cash Used by Operating Activities

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from common stock subscriptions

 

 

 

 

 

 

 

 

Proceeds from notes payable related party

 

 

-

 

 

 

-

 

Net cash provided by financing activities

 

 

-

 

 

 

-

 

NET INCREASE (DECREASE) IN CASH

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT END OF PERIOD

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental Cashflow Information

 

 

 

 

 

 

 

 

Interest Paid

 

$-

 

 

$-

 

Taxes Paid

 

$-

 

 

$-

 

The accompanying notes are an integral part of these financial statements.

F-6F-9

Table of Contents

 

TREX ACQUISITION CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2020

NOTE 1 –1. ORGANIZATION AND DESCRIPTION OF BUSINESS

 

TREXT-REX Acquisition Corp. (The “Company”Company) was formed on January 16, 2008, in the state of Nevada under the name Plethora Resources, Inc. as a development stage enterprise. The Company was originally organized to engage in the business of consulting to oil and gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia. The Company later changed its name to Sync2 Networks Corp when the Company began to engage in software-related services. On March 20, 2014, the Company changed its name to TREX Acquisition Corp. after the Company business operations under the Sync2 Networks branding had ceased. On June 21, 2021, the Company decided to pivot from seeking an acquisition candidate to operating a cryptocurrency mining business. On February 17, 2022, the Company began mining bitcoin at Ace Hosting, a Tampa, Florida located data center. On June 30, 2022, the Company changed its name to “T-REX Acquisition Corp.”

 

As of June 30, 2020,2023, the Company consists of itself and its 100% owned subsidiary Sync2 Networks International Ltd.

On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., asis a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”), which under Nevada statutory law involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 Networks International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domesticationholding company with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. asfollowing subsidiaries: Raptor Mining LLC, a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta.

The Company’s business plan is to findFlorida limited liability company (“Raptor Mining”); and TRXA Merger Sub, Inc., an inactive Delaware corporation (“Merger Sub”). On July 1, 2022, we incorporated Megalodon Mining and Electric, LLC, a merger candidate and become an operatingFlorida limited liability company or to be a corporate governance and management company.(“Megalodon”).

 

2020 TRXA Merger Sub Inc.

 

On March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXAthe Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s sole Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company. The Company’s Acquisition Consultants continue to provide vetted candidates for merger with the Company.

 

2021 Raptor Mining LLC and 2022 Megalodon Mining and Electric LLC

On July 9, 2021, the Company formed Raptor Mining in order to pursue the Company’s new business operating strategy to engage in cryptocurrency mining, which is used to secure decentralized network protocols and decentralized distributed ledgers. On July 1, 2022, the Company formed Megalodon to investigate and potentially pursue a cryptocurrency co-location business model. The cryptocurrency co-location business model is based on a company which has access to data centers and inexpensive cryptocurrency mining inputs, such as low-cost electricity supply, offering to host third-party owned cryptocurrency mining equipment in exchange for a fee, which may consist of a mix of cash and cryptocurrency consideration. As of the date of this Annual Report, the Company has commenced researching the acquisition of land to begin offering co-location services to other cryptocurrency miner owners.

NOTE 2 –2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The Company’saccompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with accounting principles generally accepted in the United States if America of America requires management to make estimates("U.S. GAAP") as found in the Accounting Standards Codification ("ASC”), and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dateAccounting Standards Update ("ASU") of the Financial Accounting Standards Board ("FASB") and are expressed in US Dollars. The consolidated financial statements andshould be read in conjunction with the reported amountsnotes contained herein as part of revenues and expenses during the reporting period. Actual results could differ from those estimates.Company's Annual Report in its Form 10-K filing under the Securities Exchange Commission.

 

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing, and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presentedpresented.

 

 
F-7F-10

Table of Contents

 

Reclassification

Certain reclassifications have been made to prior periods to conform with current reporting.

Determination of Bad Debts

 

The Company’s policy is to analyze the collectability of Accounts and Notes Receivable on a monthly basis to determine whether any allowance for doubtful accounts is necessary. Once the allowance has been determined the offset is booked to bad debt expense and subsequently if the account is deemed to be a bad debt, it is written off the e allowance for doubtful accounts.

 

Principles of Consolidation

 

TheAs of June 30, 2023, the accounts include those of the Company and its 100% owned subsidiary.subsidiaries, T-REX Merger Sub, Raptor Mining Megalodon Mining and Electric. All intercompany transactions have been eliminated. At this time, SYNC2 International LTD has no operations, assets or liabilities.

 

On March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s soleoriginal Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company. On July 9, 2021, the Company organized Raptor Mining, which currently generates revenues via its operating business. On July 1, 2022, the Company formed Megalodon to investigate and potentially pursue a cryptocurrency co-location business model. The Company’s Acquisition Consultants continuecryptocurrency co-location business model is based on a company, which has access to provide vetted candidatesdata centers and inexpensive cryptocurrency mining inputs, such as low-cost electricity supply, offering to host third-party owned cryptocurrency mining equipment in exchange for merger witha fee, which may consist of a mix of cash and cryptocurrency consideration. As of the Company.date of this annual report, the Company has commenced researching the acquisition of land to begin offering co-location services to other cryptocurrency miner owners.

 

Use of estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated useful lives of property and equipment. Actual results could differ from those estimates.

 

Cash equivalents

 

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.

 

Fair value of financial instruments

 

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S.) GAAP and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

 

Level 1

Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

 

Level 2

Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

 

Level 3

Pricing inputs that are generally unobservable inputs and not corroborated by market data.

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fair value of crypto currency held – June 30, 2022

 

$9,211

 

 

$

 

 

$

 

 

$9,211

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Fair value of Notes Payable Owed – June 30, 2023

 

$0

 

 

$-

 

 

$69,525

 

 

$69,525

 

F-11

Table of Contents

 

The carrying amount of the Company’s financial assets and liabilities, such as cash, and accrued expenses approximate their fair value because of the short maturity of those instruments. The Company’s notes payable approximate the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements atas of June 30, 2020.2023.

F-8

Table of Contents

 

The assets and liabilities recorded on the balance sheet approximate their fair value.

 

EquipmentDigital currencies - Bitcoin

 

EquipmentThe Company applies accounting for digital assets in accordance with the AICPA Practice Aid "Accounting for and Auditing of Digital Assets", the guide is dated as of June 30, 2022, and the SEC issued Staff Accounting Bulletin No. 121, which is effective for periods after June 15, 2022, which are the current nonauthoritative guidance for accounting for digital assets under U.S. generally accepted accounting principles (GAAP). The AICPA Practice Aid is non-authoritative guidance that represents the views of the Digital Assets Working Group and AICPA staff. There is currently no official pronouncement or authoritative guidance on accounting for digital assets and digital asset transactions. Accordingly digital assets that lack physical substance meet the definition of intangible assets and are accounted for under FASB ASC 350, Intangibles-Goodwill and Other. Digital currency is recorded at cost. Expenditurescost, using the first-in-first-out (“FIFO”) valuation method, less impairment. The Company holds no digital assets on June 30, 2023. On June 30, 2022, bitcoin balance held was valued at $9,211. An intangible asset with an indefinite useful life is not amortized but assessed for major additionsimpairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. The reward for a bitcoin miner changes roughly every four years, or after every 210,000 blocks are mined and bettermentsgets reduced by half each time, this whole process is called bitcoin halving. The last halving occurred on May 11, 2020, and reduced the reward per block to 6.25 BTC.

Plant and equipment - Crypto-currency machines

The rate at which the Company generates digital assets and, therefore, consumes the economic benefits of its transaction verification servers are capitalized. Maintenanceinfluenced by a number of factors including the following:

·

the complexity of the transaction verification process which is driven by the algorithms contained within the bitcoin open-source software.

·

the general availability of appropriate computer processing capacity on a global basis (commonly referred to in the industry as the blockchain’s total hash rate)

·

technological obsolescence reflecting rapid development in the transaction verification server industry such that more recently developed hardware is more economically efficient to run in terms of digital assets generated as a function of operating costs, primarily power costs i.e., the speed of hardware evolution in the industry is such that later hardware models generally have faster processing capacity combined with lower operating costs and a lower cost of purchase.

F-12

Table of Contents

The Company operates in an emerging industry for which limited data is available to make estimates on the useful economic lives of specialized mining equipment. The equipment could become obsolete within less time than other equipment due to it being specialized, new technology still being developed and repairsimproved. Plant and equipment, which represent mining equipment are charged to operations as incurred.stated at cost, net of accumulated depreciation. Depreciation of equipment is computed byusing the straight-line method (after taking into account their respective estimated residual values) over the assetsestimated useful lives of the assets. Prior to the fiscal year June 30, 2023, management determined the expected useful life of mining machines as 7 years. During the fiscal year ended June 30, 2023, management has reassessed that the mining machines’ useful life to 1-year rather than 7 years, consistent with current industry research and publications on bitcoin machines. The change in the estimated useful life of three (3) or seven (7) years. Upon sale or retirement of equipment,was accounted for prospectively by updating the accumulated depreciation and incurring the related costdepreciation expense in the fiscal year ended June 30, 2023. Management’s assessment takes into consideration the availability of historical data and accumulated depreciationmanagement's expectations regarding the direction of the industry including potential changes in technology. Management will review this estimate annually and will revise such estimates as and when data becomes available.

Management reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value may not be realizable. If an evaluation is required, the estimated future undiscounted cash flows associated with the asset are removedcompared to the asset's carrying value to determine if an adjustment for impairment is necessary. The effect of any impairment would be to expense the difference between the fair value of such asset and it’s carrying value.

Revenue recognition

The Company recognizes revenue under ASC 606, Revenue from Contracts with Customers. The core principle of the new revenue standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The following five steps are applied to achieve that core principle:

·

Step 1: Identify the contract with the customer

·

Step 2: Identify the performance obligations in the contract

·

Step 3: Determine the transaction price

·

Step 4: Allocate the transaction price to the performance obligations in the contract

·

Step 5: Recognize revenue when the Company satisfies a performance obligation

F-13

Table of Contents

The transaction price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods or services to a customer. The consideration promised in a contract with a customer may include fixed amounts, variable amounts, or both.

When determining the transaction price, an entity must consider the effects of all of the following:

·

Variable consideration

·

Constraining estimates of variable consideration

·

The existence of a significant financing component in the contract

·

Noncash consideration

·

Consideration payable to a customer

Crypto asset transaction verification is the output generated from the accountsCompany's ordinary activities under its mining pool contract. The consideration the Company receives is a bitcoin reward, which the Company measures at fair value on the date awarded. Rewards are earned when the Company successfully places a block (by being the first to solve an algorithm). As a result, the Company receives confirmation from the mining pool of the block placed and anyrewards earned. The Company uses the quoted price of the bitcoin at closing, on the date the coin is mined to value its reward/s. There is no significant financing component in these transactions. Expenses associated with running the digital currency mining business, such as rent, and electricity costs are also recorded as cost of revenue. Depreciation on digital currency mining equipment is recorded as a component of the cost of revenue.

Fair value of the digital asset award received is determined using the average U.S. dollar spot rate of the related digital currency on the grant date of the reward.

Expenses associated with running the digital currency mining business, such as rent, and electricity cost are also recorded as cost of revenues. Depreciation on digital currency mining equipment is recorded as a component of cost of revenues.

Additionally in its regular courses of business the Company earns a gain or incurs a loss is reflected in statementson the trade of operations.bitcoin awarded.

 

F-14

Table of Contents

Stock based compensation

 

The Company accounts for stock-based compensation in accordance with ASC Section 718 Compensation – Stock Compensation. Under the fair value recognition provisions of ASC 718 stock basedstock-based compensation is measured at the grant date based on the fair value of the award and is recognized as expensed ratably over the requisite service period/vesting period.

 

The companyCompany accounts for its non-employee stock-based compensation in accordance with Update 2018-07—Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.

 

Commitments and contingencies

 

The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. SinceThrough June 30, 20202023, and through the date of filing, there have been no intervening lawsuits, claims or judgments filed.

 

Revenue recognitionRelated Party Disclosures

Under ASC 850 “Related Party Transactions” an entity or person is considered to be a “related party” if it has control, significant influence or is a key member of management personnel. A transaction is considered to be a related party transaction when there is a transfer of resources of obligations between related parties. The Company, in accordance with the standard ASC 850, presents disclosures about related party transactions and outstanding balances with related parties, see Note 8.

Earnings per Share

 

The Company recognizes revenue under ASU No. 2014-09, ”Revenue from Contractscomputes earnings (loss) per share ("EPS") in accordance with Customers (Topic 606),” (“ASC 606”). The core principle260, "Earnings per Share" which requires presentation of both basic and diluted EPS on the face of the revenue standardstatement of operations. Basic EPS is that a company should recognize revenuecomputed by dividing net income (loss) available to depictcommon shareholders by the transferweighted average number of promised goods or servicesshares outstanding during the period. Diluted EPS gives effect to customersall dilutive potential common shares outstanding during the period. In computing diluted EPS, the average stock price for the period is used in an amount that reflectsdetermining the consideration to which the company expectsnumber of shares assumed to be entitled in exchange for those goodspurchased from the exercise of warrants or services. The Company only appliesstock options and the five-step modelconversion of instruments convertible to contracts when itcommon stock. Diluted EPS excludes all dilutive potential shares if their effect is probable that the Company will collect the consideration it is entitled to in exchange for the goods and services transferred to the customer. The following five steps are applied to achieve that core principle:anti-dilutive.

·

Identify the contract with the customer

·

Identify the performance obligations in the contract

·

Determine the transaction price

·

Allocate the transaction price to the performance obligations in the contract

·

Recognize revenue when the company satisfies a performance obligation

 

Income taxes

 

Federal Income taxes are not currently due since we have had losses since inception.

 

On December 22, 2018 H.R. 1, originally known as the Tax Cuts and Jobs Act, (the “Tax Act”) was enacted. Among the significant changes to the U.S. Internal Revenue Code, the Tax Act lowers the U.S. federal corporate income tax rate (“Federal Tax Rate”) from 35% to 21% effective January 1, 2018. The Company will compute its income tax expense for the years ended June 30, 2020 using a Federal Tax Rate of 21%.

 
F-9F-15

Table of Contents

 

Income taxes are provided based upon the liability method of accounting pursuant to ASC 740-10-25 Income Taxes – Recognition. Under this approach, deferred income taxes are recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial reporting amounts at each year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company has met the “more likely than not” standard required by ASC 740-10-25-5.

 

Deferred income tax amounts reflect 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 reporting purposes.

 

As of June 30, 2020,2023, we had a net operating loss carry-forward of approximately $(2,398,616)$(6,000,527) and a deferred tax asset of $503,709$1,260,111 using the statutory rate of 21%. The deferred tax asset may be recognized in future periods, not to exceed 20 years. However, due to the uncertainty of future events we have booked a valuation allowance of $(503,709)$(1,260,111). FASB ASC 740 prescribes recognition threshold and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FASB ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. AtOn June 30, 2020,2023, the Company had not taken any tax positions that would require disclosure under FASB ASC 740.

 

 

June 30,

2020

 

 

June 30,

2019

 

June 30,

2023

Deferred Tax Asset

 

$503,709

 

$485,319

 

Valuation Allowance

 

 

(503,709)

 

 

(485,319)(1,260,111)(873,759)

Deferred Tax Asset (Net)

 

$-

 

 

$-

 

 

Due to the changes the Tax Reform Act of 1986 and the Tax Cut and Jobs Act of 2017, net operating loss carryforwards for Federal Income tax reporting purposes are subject to additional limitations. Should certain changes in ownership occur, our net operating loss carryforwards may be limited to use in future years. In addition, tax rates on corporations were reduced and certain other deductions limited. These changes may affect the income tax benefit calculation and related allowance during subsequent fiscal yearsyears. The Company has not received any notification from the Internal Revenue Service (IRS) for unpaid taxes, penalties, or fees.

 

Net income (loss) per common share

 

Net income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first period presented.

 

There were 1,835,835 potentially dilutive shares outstanding as of June 30, 2020 resulting from shares to be issued per the conversion of related party debt (see Note 4). We also had 450,000 in shares to be issued for services that were unissued at June 30, 2020. We also had outstanding warrants that could convert into 187,5004,224,089 shares of common stock as of June 30, 2020.2023. At the end of both periods the potentially dilutive shares were excluded because the effect would have been anti-dilutive.

 

Cash flows reporting

 

The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.

 

 
F-10F-16

Table of Contents

 

Advertising Costs

 

The Company expenses the cost of advertising and promotional materials when incurred. Total Advertising costs were zero for all periods.

 

Subsequent events

 

The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer, considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.

 

NOTE 3 –3. GOING CONCERN

 

As reflected in the accompanying financial statements, the Company had an accumulated deficit of $2,398,616$6,000,527 and a working capital deficit of $476,843 as of$443,583 on June 30, 2020.2023.

 

While the Company is attempting to commence operations and generate revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect and there is substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

 

The consolidated financial statements do not includeInclude any adjustments that might be necessary if the Company is unable to continue as a going concern.

 

NOTE 4 –4. PRE-PAID CONSULTING

The Company issued shares to its directors and advisors for services to be performed at a future date. The common shares are recorded as issued and outstanding at the time they are granted, and the related share-based compensation expense is incurred as services performed. Compensation expense not incurred are accounted for as prepaid consulting expense. On June 12, 2022, the Company issued 1,000,000 shares of common stock to advisors and directors for services to be provided at a future date. The shares were valued at $0.46 per shares, to be vested over a period of three years, for their services, resulting in a value of $456,639. On January 1, 2023, the Company issued 100,000 shares of the Company’s common stock to its Chief Financial Officer for services to be provided at a future date. The shares were valued at $0.14 per share, to be vested over a period of 18 months, resulting in a value of $14,000. During the fiscal year ended June 30, 2023, the Company expensed $156,880 of this amount, which resulted in a prepaid consulting balance of $313,759.

F-17

Table of Contents

NOTE 5. CRYPTOCURRENCIES

 

 

 June 30, 2023

 

 

June 30, 2022

 

Beginning balance

 

$9,211

 

 

$-

 

Increase

 

 

 

 

 

 

 

 

Value of bitcoin mined on the reward date

 

 

54,607

 

 

 

61,906

 

Realized gain (loss) on sale/exchange of bitcoin

 

 

1,030

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

64,848

 

 

 

61,906

 

Decrease

 

 

 

 

 

 

 

 

Bitcoin used for operational expenses (Cost basis)

 

 

64,848

 

 

 

52,695

 

 

 

 

 

 

 

 

 

 

 

 

 

64,848

 

 

 

52,695

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$-

 

 

$9,211

 

NOTE 6. PROPERTY PLANT & EQUIPMENT - MINING  MACHINES

On August 24, 2022, the Company entered into a contract to purchase 20 Bitmain XJ S19 Pro 110 th and installation at Simple Mining in Iowa.  During the 2023 fiscal year, the Company wrote off $0 of mining equipment determined to be impaired. 

Depreciation expenses amounted to $ 494,685 and $23,867 for the years ended June 30, 2023, and 2022, respectively. On June 30, 2023, and 2022 balance were as follows:

 

 

Estimated Life in years

 

 

June 30, 2023

 

 

June 30, 2022

 

Mining equipment

 

 

1

 

 

 

533,500

 

 

 

445,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Accumulated Depreciation

 

 

 

 

 

 

518,522

 

 

 

23,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed assets, net

 

 

 

 

 

 

14,948

 

 

 

421,633

 

F-18

Table of Contents

NOTE 7.  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

During the year the Company accrued amounts owed to vendors and certain other accrued expenses, which were comprised of the following:

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

 

 

 

 

Vendor payables

 

 

60,213

 

 

 

18,954

 

Accrued expenses

 

 

3,500

 

 

 

0

 

Total accounts payable and accrued liabilities

 

 

63,713

 

 

 

18,954

 

NOTE 8.  RELATED PARTY TRANSACTIONS

 

Office space

Our executive, administrative and operating offices were previously provided at no cost on a month-to-month basis to the Company by our President, Frank Horkey, and are located at 151 N Nob Hill Road, Suite 402, Plantation FL 33324. The Company leases office space from its Chief Executive Officer at a cost of $250 per month. The term of the lease is for 365 days and ends on June 30, 2023. On June 24, 201430, 2023, $3,000 of rent expense was accrued and is included in Accounts Payable and Accrued Expenses.

Due to Related Parties

On August 6, 2021, the Company issued 450,000 shares of its common stock in exchange for the conversion of $45,000 of unpaid advisory compensation due to related Parties. In addition, as satisfaction of an external Settlement Agreement between Peter Simone/Corporate Capital Group International, LTD and the related Parties, the Company issued 1,050,000 Founder's shares.

For the year ended June 30, 2022, the company entered into an unsecured promissory noteissued 1,182,009 for the conversion of $118,050 in related party payables.

As of June 30, 2023, the company owed $495,800 due to related parties for management fees for the year ended June 30, 2023.

On January 30, 2023, entities affiliated with Lazarus asset management, LLC.Timothy B. Ruggiero and Peter Chung each cancelled 900,000 and 1,000,000 shares respectively to treasury.

Legal contingencies

From time to time, the Company may be a defendant in pending or threatened legal proceedings arising in the amountnormal course of $34,550 withits business. Management is not aware of any pending, threatened or asserted claims.

Notes payable

On March 24, 2023, the Company issued to a private investor a $50,000 Convertible Promissory Note bearing an interest rate of 5% per annum andwhich was convertible at $0.50 per share on June 30, 2023, at the discretion of the Company. As further inducement to purchase this Note, the Investor received a duewarrant to purchase 100,000 shares of the company’s common stock exercisable at $0.75 per share any time prior to March 24, 2026. The Company agreed with the noteholder to convert the note into 100,000 shares of the Company’s restricted common stock. However, the note payable was not converted into shares as of the date of June 24, 2015. This note is currently in default. As ofthis report. Nevertheless, the Company agreed with Noteholder that the debt would cease incurring interest after June 30, 2020, the accrued interest on this note was $10,402.2023.

 

On June 24, 2014,May 15, 2023, the company entered into an unsecured promissory note with Squadron Marketing, Inc. in the amount of $19,350 withCompany issued to a private investor a $19,375 Convertible Promissory Note bearing an interest rate of 5% per annum and a due date of June 24, 2015. This note is currently in default. As ofwhich was convertible at $0.50 per share on June 30, 2020,2023, at the accrued interest ondiscretion of the Company. As further inducement to purchase this note was $5,825.

On July 1, 2014,Note, the Investor received a warrant to purchase 38,750 shares of the Company’s common stock exercisable at $0.75 per share any time prior to May 15, 2026. The Company entered into management agreements with Squadron Marketing, Inc. and Lazarus Asset Management, LLC for $30,000 each annually to assist the Company in obtaining potential merger candidates, negotiating the merger agreements, drafting, alongagreed with the Company’s attorney, offering documents, and assisting with closingnoteholder to convert the transactions. The agreements resulted in Management Fee expense of $60,000 for the years ended June 30, 2020 and June 30, 2019. These amounts were unpaid at June 30, 2020.

On January 1, 2015, the company enterednote into a management agreement with Frank Horkey for a period of 5 years and will issue 350,000100,000 shares of itsthe Company’s restricted common stockstock. However, the note payable was not converted into shares as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of this report. Nevertheless, the agreement andCompany agreed with Noteholder that the stock price at that time was $.60. As ofdebt would cease incurring interest after June 30, 2018, the shares were unissued and recorded as shares to be issued. For the years ended June 30, 2020 and 2019 the company amortized and expensed $21,000 and $42,000 respectively.

F-11

Table of Contents

2018 Failed Reverse Merger Attempt

On April 19, 2018, the Company entered into a non-binding indication of interest (“LOI”) to acquire Kaneptec Enterprises, Inc., a company engaged in the hemp and cannabidiol business (“Kaneptec”) in a reverse merger (the “Kaneptec Transaction”). In reliance of the LOI, the Company sold 350,000 shares to a related party for $47,500, and this cash was transferred to Kaneptec in order to facilitate the Kaneptec Transaction. This potential merger candidate also advanced approximately $20,000 to the Company in anticipation of the Kaneptec Transaction. During the due diligence phase, the Company’s consultants discovered that Kaneptec’s management had made material misrepresentations regarding its business and management; therefore, the Company ceased all further negotiations with Kaneptec. The Company has not recovered any sums advanced to Kaneptec in contemplation of the failed Kaneptec Transaction.

Free office space

The Company has been provided office space by its Chief Executive Officer at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.

Due to Related Parties

During the year ended June 30, 2020, the Company incurred management fees to related parties of $60,000.

During the year ended June 30, 2020, related parties advanced $3,800.2023.

 

NOTE 5 –9. COMMON STOCK

 

On January 1, 2015,August 6, 2021, the Company entered into a management agreement for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. For the three months ended September 30, 2019 and 2018 we expensed $10,500 and $10,500 respectively. These shares were issued as part of the January resolution referenced below.

On January 1, 2015, the Company entered into a management agreement for a period of 2 years and will issue 100,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (2 years), which resulted in a prepaid consulting expense of $60,000. They were valued on the date of the agreement and the Company’s stock price at that time was $.60. For the three months ended September 30, 2019 and 2018 we expensed $0 and $0 respectively. These shares were issued as part of the January resolution referenced below.

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with managementexchange for the conversion of $45,000 of unpaid advisory compensation (c) 250,000 sharesdue to related Parties. In addition, as satisfaction of its common stock to unit subscribers in connection withan external Settlement Agreement between Peter Simone/Corporate Capital Group International, LTD and the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020,Parties, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.1,050,000 Founder’s shares.

 

 
F-12F-19

Table of Contents

 

On June 24, 2020,Frank Horkey received 350,000 shares for acting in the Company resolvedcapacity of President and sole Director since his previous contract expired December 31, 2019 and 250,000 shares for his board position vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to issue 8,900,000vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares of its common stock in connection withper quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. Theserate twenty thousand eight hundred thirty three (20,833) shares were issued on September 9, 2020.per quarter.

 

On September 9. 2020, the Company issued 200,198Michael Christiansen received 250,000 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, 400,000 of the Company’s common stock vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

Squadron Marketing LLC received 250,000 shares of the Company common stock for acting on the Company’s Advisory Board for fiscal 2023 vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

Lazarus Asset Management LLC 400,000- received 250,000 shares of itsthe Company common stock for acting on the Company’s Advisory Board for fiscal 2023 vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and 500,000eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

John Bennet received 50,000 shares for extending his consulting contract through fiscal year end 2023. On February 10, 2023, as incentive to accept the position of the Company’s Chief Financial Officer for the period of January 1, 2023- the end of fiscal year 2025, Mr. Bennet was awarded an additional 100,000 of the Company’s restricted common stock.

James Marshall III received 75,000 shares of itsthe Company’s common stock were issuedfor acting as the Company’s technical consultant for fiscal 2023. His shares are now deemed to the estate of a former shareholders. These shares were issued on November 23, 2022.be vested. Mr. Marshall’s contract was not renewed.

 

On March 24, 2021Shawn Perez Esq. was awarded 50,000 shares of the company issued 980,000 were issuedCompany’s restricted common stock as inducement for services rendered.acting as the Company’s in-house counsel beginning January 1, 2023, through fiscal year end 2025.

F-20

Table of Contents

 

NOTE 6 –10. WARRANTS

 

On May 3, 2014, it was resolved5, 2022 issued shares and warrants related to that certain Securities Purchase Agreement dated November 10, 2021with certain of the Company shall offer 250,000 Unitsselling stockholders referenced in our most recent registration statement pursuant to which we sold to such selling stockholders $560,875 in aggregate principal amount of our common stock (747,837 shares) and warrants to purchase shares of our common stock (which we refer to as the “PIPE Warrants”), exercisable at aany time before the close of business on May 5, 2023. The PIPE Warrants are comprised of 747,837 warrants with an exercise price of $.80$1.50 per unit. Each Unit shall consistshare.

On July 1, 2021, Squadron Marketing LLC and Lazarus Asset Management LLC were each issued a Class C warrant to purchase 250,000 shares of (a) one (1) share ofthe Company’s common stock and (b)for a combinationperiod of series A warrants (which may be exercised within three (3) years) and series B warrants exercised within five (5) years at an exercise price of the consummation of a merger.$1.50.

 

On May 14, 2014,26, 2022, the company entered intoCompany issued to Frank Horkeysubscription agreementClass C warrant to purchase 250,000 shares of the Company’s common stock for 157,500 unitsa period of three years at $.80an exercise price of $1.50 as part of his executive compensation during the 2022 fiscal year. This warrant vested on July 1, 2022.

On May 26, 2022, Squadron Marketing LLC and Lazarus Asset Management LLC were each issued a Class C warrant to purchase 500,000 shares of the Company’s common stock for a period of three years at an exercise price of $1.50 related to consulting services during fiscal 2022. This warrant vested on July 1, 2022.

On June 12, 2022, Frank Horkey and Michael Christiansen were each issued 250,000 class C warrants to purchase 250,000 shares of the Company’s common stock for a period of three years at an exercise price of $1.50 commencing upon the effective date of the Company’s registration statement for serving on the Company’s Board of Directors for the upcoming 2022 fiscal year.

On June 12, 2022, Squadron Marketing LLC and Lazarus Asset Management LLC were each issued a class C warrant to purchase 250,000 shares of the Company’s common stock for a period of three years at an exercise price of $1.50 commencing upon the effective date of the Company’s registration statement for serving on the Company’s Advisory Board for the upcoming 2022 fiscal year.

On July 28, 2022, August 1, 2022, and November 28, 2022, an investor purchased 400,001 Units consisting of one shares of the Company’s restricted common stock and one Class C warrant to purchase one shares of the Company’s restricted common stock at an exercise price of $1.50 per share for a totalperiod of $125,000 Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share. Each A warrant expires three years from the date of issuance.years.

 

OnSee Note 8 for additional information on convertible notes issued with warrants on March 24, 2023 and May 14, 2014, the company entered into a subscription agreement for 32,000 units at $.80 per share for a total of $25,000. Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share. Each A warrant expires three years from the date of issuance.15, 2023. 

 

On July 14, 2014,Certain of the company entered into a subscription agreementshares noted above were issued to Board Members, Advisory Board Members and Consultants for 62,500 units at $.80 per shareservices to be rendered for a total of $50,000. Each unit consists of one (1) share of common stock,periods subsequent to June 30, 2023. Amounts related to shares issued as compensation for services not yet performed are treated as prepaid consulting (current and two (2) Series A warrantsnon-current). These amounts will be recognized in subsequent periods as they are earned according to purchase one (1) share of common stock at $.65 per share and one (1) series B warrant to purchase one (1) share of common stock at $.80. Each series A warrant expires three years from the consummation of a merger and each series B warrant expires 5 years from the consummation a merger.Agreements.

 

F-21

The Company may call the B Warrants at such point the quoted market closing price is at least $2.50 for 20 consecutive trading days. In the event the Company calls the Warrants, it shall immediately notify holders of the Warrants of the call. Warrants holders will be granted a period of 45 calendar days to redeem the Warrants by returning the Warrant to the Company accompanied by payment of $.80 per share. The warrants were valued using a Black Scholes calculation.

The inputs for series A used a price $.59, a strike price range of .65 – 1.25, maturity 3 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.202. The inputs for series B used a price $.59, a strike price of .80, maturity 5 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.232.

As of the filing date of this annual report, 189,500 A warrants have expired leaving only 125,000 A Warrants and 62,500 B Warrants remaining effective since the Company has yet to consummate a merger.

Table of Contents

 

The following is the outstanding warrant activity:

 

F-13

Table of Contents

 

 

 

 Warrants - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

 Warrants exercisable - Common Share Equivalents

 

 

Weighted Average Exercise price

 

Outstanding June 30, 2021

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

Additions

 

Granted

 

3,497,833

 

 

 

1.50

 

 

 

1,247,833

 

 

 

1.50

 

Expired

 

Expired

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

Exercised

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding June 30, 2022

 

 

 

3,685,333

 

 

$1.47

 

 

 

1,435,333

 

 

$1.47

 

Additions

 

Granted

 

400,002

 

 

 

1.50

 

 

 

1,983,335

 

 

 

0

 

Additions

 

Granted

 

138,750

 

 

 

.75

 

 

 

138,750

 

 

 

.75

 

Rounding Adjustment

 

 

 

4

 

 

$1.47

 

 

 

4

 

 

 

1.47

 

Expired

 

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

Exercised

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding June 30, 2023

 

 

 

4,224,089

 

 

$1.47

 

 

 

3,557,422

 

 

$1.23

 

 

 

 

Warrants - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Warrants exercisable - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Weighted average life in years

 

Outstanding June 30, 2018

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding June 30, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding June 30, 2020

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

These warrants were valued using a Black Scholes calculation using a stock price of $1,00, an exercise price of $1.50 a volatility range of 160% to 170% and a risk-free interest rate of 2.63%-3.13%.

 

NOTE 7 –11. SUBSEQUENT EVENTS

 

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that the following subsequent events needed to be disclosed.

 

2020 and 2021 Stock Issuances

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 sharesPrivate Sales of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.Unregistered Securities

 

On September 9. 2020,25, 2023, the Company issued 200,198to a private investor a 180-day Senior Secured Convertible Promissory Note bearing an interest rate of 10% for $20,000, which may be converted at $0.50 per share at any time during the period. As further inducement to purchase this Note, the Investor received 20,000 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, Four Hundred Thousand Shares (400,000) of the Company’s restricted common stock and a warrant to purchase 40,000 shares of the Company’s restricted common stock exercisable at $1.50 per share any time prior to September 25, 2026. The shares from this transaction have not been issued as of the date of this report.

On September 29, 2023, the Company issued to a private investor a180-day Senior Secured Convertible Promissory Note bearing an interest rate of 10% for $25,000, which may be converted at $0.50 per share at any time during the period. As further inducement to purchase this Note, the investor received 25,000 shares of the Company’s restricted common stock and a warrant to purchase 50,000 shares of the Company’s restricted common stock exercisable at $1.50 per share any time prior to September 29, 2026. The shares from this transaction have not been issued as of the date of this report.

On July 1, 2023, the Company issued Frank Horkey a $75,000 Senior Secured Convertible Promissory Note bearing an interest rate of 10% per annum which was convertible at $.50 per share to settle amounts owed as compensation for compensation. As further inducement to settle these amounts owed as compensation, the Company agreed with Mr. Horkey to issue 75,000 shares of the Company’s restricted common stock and a warrant to purchase 150,000 shares of the Company’s restricted common stock exercisable at $.75 per share any time prior to July 1, 2026. The shares from this transaction have not been issued as of the date of this report.

On July 1, 2023, the Company issued Lazarus Asset Management LLC Four Hundred Thousand Shares (400,000)a $75,000 Senior Secured Convertible Promissory Note bearing an interest rate of its10% per annum which was convertible at $.50 per share to settle amounts owed as compensation for compensation. As further inducement to settle these amounts owed as compensation, the Company agreed with Lazarus to issue 75,000 shares of the Company’s restricted common stock and 500,000 were issueda warrant to the estate of a former shareholders. Thesepurchase 150,000 shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

During the Fiscal year ended June 30, 2021 two related parties’ paid expenses on behalf of the company inCompany’s restricted common stock exercisable at $.75 per share any time prior to July 1, 2026. The shares from this transaction have not been issued as of the amountdate of $93,496.this report.

 

 
F-14F-22

Table of ContentContents

 

September 30, 2019

Consolidated Balance Sheets

F-16

Consolidated Statements of Operations

F-17

Consolidated Statements of Stockholders’ Equity

F-18

Consolidated Statements of Cash Flows

F-19

Notes to the Consolidated Financial Statements

F-20

F-15

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

(Un-audited)

 

 

 

 

ASSETS

 

September 30, 2019

 

 

June 30, 2019

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash

 

$-

 

 

$-

 

TOTAL CURRENT ASSETS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Prepaid consulting

 

 

10,500

 

 

 

21,000

 

TOTAL ASSETS

 

$10,500

 

 

$21,000

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Expenses

 

$3,590

 

 

$3,148

 

Due to Related Party

 

 

368,894

 

 

 

353,220

 

Notes payable related party

 

 

53,900

 

 

 

53,900

 

TOTAL CURRENT LIABILITIES

 

 

426,384

 

 

 

410,268

 

TOTAL LIABILITIES

 

 

426,384

 

 

 

410,268

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Common Stock, 0.001 par value, authorized 150,000,000 shares and 103,073 issued and outstanding as of September 30, 2019 and June 30, 2019 respectively

 

 

103

 

 

 

103

 

Additional Paid In Capital

 

 

815,996

 

 

 

815,996

 

Shares to be issued

 

 

1,105,674

 

 

 

1,105,674

 

Accumulated deficit

 

 

(2,337,657)

 

 

(2,311,041)

TOTAL STOCKHOLDERS' EQUITY (DEFICIT)

 

 

(415,884)

 

 

(389,268)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$10,500

 

 

$21,000

 

The accompanying notes are an integral part of these financial statements.

F-16

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

for the three months ended September 30,

(Un-audited)

 

 

 

 

 

 

2019

 

 

2018

 

REVENUE

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

Transfer Agent and Filing Fees

 

 

442

 

 

 

699

 

Professional Fees

 

 

-

 

 

 

-

 

Shares to be issued for services

 

 

10,500

 

 

 

10,500

 

Management and Consulting Fees

 

 

15,000

 

 

 

15,000

 

Administration Fees

 

 

-

 

 

 

-

 

Bad Debt

 

 

-

 

 

 

-

 

TOTAL EXPENSES

 

 

25,942

 

 

 

26,199

 

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

(25,942)

 

 

(26,199)

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(674)

 

 

(664)

LOSS BEFORE TAXES

 

 

(26,616)

 

 

(26,863)

Provision for Income Taxes

 

 

-

 

 

 

-

 

NET LOSS

 

$(26,616)

 

$(26,863)

 

 

 

 

 

 

 

 

 

NET LOSS PER COMMON SHARE - BASIC & DILUTED

 

$(0.26)

 

$(0.26)

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC & DILUTED

 

 

103,073

 

 

 

103,073

 

The accompanying notes are an integral part of these financial statements.

F-17

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

as of September 30, 2019

(Un-audited)

 

 

Common Stock

 

 

Additional  

Paid in

 

 

Shares to be 

 

 

Accumulated 

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

 issued

 

 

 Deficit

 

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2018

 

 

103,073

 

 

 

103

 

 

 

815,996

 

 

 

1,105,674

 

 

 

(2,203,699)

 

 

(281,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,863)

 

 

(26,863)

Balance September 30, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,230,562)

 

$(308,789)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,112)

 

 

(27,112)

Balance December 31, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,257,674)

 

$(335,901)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,767)

 

 

(26,767)

Balance March 31, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,284,441)

 

$(362,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,600)

 

 

(26,600)

Balance June 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,311,041)

 

$(389,268)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,616)

 

 

(26,616)

Balance September 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,337,657)

 

$(415,884)

The accompanying notes are an integral part of these financial statements.

F-18

Table of Contents

TREX ACQUISITION CORP.

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

for the three months ended September 30,

 

(Un-audited)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

OPERATING ACTIVITIES

 

Net Income (Loss)

 

$(26,616)

 

$(26,863)

Shares to be issued for services

 

 

10,500

 

 

 

10,500

 

Change in Related Party Advances

 

 

15,674

 

 

 

18,915

 

Change Accounts Payable and Accrued Expenses

 

 

442

 

 

 

(2,552)

Net Cash Used by Operating Activities

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from notes payable related party

 

 

-

 

 

 

-

 

Net cash provided by financing activities

 

 

-

 

 

 

-

 

NET INCREASE (DECREASE) IN CASH

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT END OF PERIOD

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental Cashflow Information

 

 

 

 

 

 

 

 

Interest Paid

 

$-

 

 

$-

 

Taxes Paid

 

$-

 

 

$-

 

The accompanying notes are an integral part of these financial statements.

F-19

Table of Contents

TREX ACQUISITION CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

September 30, 2019

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

TREX Acquisition Corp. (The “Company”) was formed on January 16, 2008 in the state of Nevada under the name Plethora Resources, Inc. as a development stage enterprise. The Company later changed its name to Sync2 Networks Corp. then on March 20, 2014 to T-REX Acquisition Corp. The Company was originally organized to engage in the business of consulting to oil and gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia.

The Company consists of itself and its 100% owned subsidiary Sync2 Networks International Ltd.

On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., as a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”), which under Nevada statutory law involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 Networks International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domestication with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. as a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta.

The Company’s business plan is to find a merger candidate and become an operating company or to be a corporate governance and management company.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Certain information and note disclosures normally included in our annual financial statements prepared in accordance with generally accepted account principles have been condensed or omitted. These consolidated financial statements should be read in conjunction with a reading of the financial statements and notes there included in our annual report on form 10k for the fiscal year end June 30, 2019, as filed with the US Securities and Exchange Commission.”

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented

Determination of Bad Debts

The Company’s policy is to analyze the collectability of Accounts and Notes Receivable on a monthly basis to determine whether any allowance for doubtful accounts is necessary. Once the allowance has been determined the offset is booked to bad debt expense and subsequently if the account is deemed to be a bad debt, it is written off the allowance for doubtful accounts.

F-20

Table of Contents

Principles of Consolidation

The accounts include those of the Company and its 100% owned subsidiary. All intercompany transactions have been eliminated. At this time, SYNC2 International LTD has no operations, assets or liabilities.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated useful lives of property and equipment. Actual results could differ from those estimates.

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.

Fair value of financial instruments

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S.) GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

Level 1

Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

Level 2

Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

Level 3

Pricing inputs that are generally unobservable inputs and not corroborated by market data.

The carrying amount of the Company’s financial assets and liabilities, such as cash, and accrued expenses approximate their fair value because of the short maturity of those instruments. The Company’s notes payable approximates the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements at September 30, 2019.

The assets and liabilities recorded on the balance sheet approximate their fair value.

Equipment

Equipment is recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation of equipment is computed by the straight-line method (after taking into account their respective estimated residual values) over the assets estimated useful life of three (3) or seven (7) years. Upon sale or retirement of equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.

F-21

Table of Contents

Impairment of long-lived assets

The Company follows paragraph 360-10-05-4 of the FASB Accounting Standards Codification for its long-lived assets. The Company’s long-lived assets, which includes computer equipment is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.

The Company assesses the recoverability of its long-lived assets by comparing the projected undiscounted net cash flows associated with the related long-lived asset or group of long-lived assets over their remaining estimated useful lives against their respective carrying amounts. Impairment, if any, is based on the excess of the carrying amount over the fair value of those assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable. If long-lived assets are determined to be recoverable, but the newly determined remaining estimated useful lives are shorter than originally estimated, the net book values of the long-lived assets are depreciated over the newly determined remaining estimated useful lives.

The Company determined that there were no impairments of long-lived assets as of September 30, 2019 or June 30, 2019

Stock based compensations

The Company accounts for stock-based compensation in accordance with ASC Section 718 Compensation – Stock Compensation. Under the fair value recognition provisions of ASC 718 stock-based compensation is measured at the grant date based on the fair value of the award and is recognized as expensed ratably over the requisite service period/vesting period.

The company accounts for its non-employee stock-based compensation in accordance with Update 2018-07—Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.

Commitments and contingencies

The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. Since September 30, 2019 and through the date of filing, there have been no intervening lawsuits, claims or judgments filed.

Revenue recognition

The Company recognizes revenue under ASU No. 2014-09, ”Revenue from Contracts with Customers (Topic 606),” (“ASC 606”). The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods and services transferred to the customer. The following five steps are applied to achieve that core principle:

·

Identify the contract with the customer

·

Identify the performance obligations in the contract

·

Determine the transaction price

·

Allocate the transaction price to the performance obligations in the contract

·

Recognize revenue when the company satisfies a performance obligation

F-22

Table of Contents

Net income (loss) per common share

Net income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first period presented.

There were 1,835,835 potentially dilutive shares outstanding as of September 30, 2019 resulting from shares to be issued per the conversion of related party debt (see Note 4). We also had 450,000 shares to be issued for consulting that were unissued as of September 30, 2019. We also had outstanding warrants that could convert into 187,500 shares of common stock as of September 30, 2019. At the end of both periods the potentially dilutive shares were excluded because the effect would have been anti-dilutive.

Cash flows reporting

The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.

Advertising Costs

The Company expenses the cost of advertising and promotional materials when incurred. Total Advertising costs were zero for all periods.

Subsequent events

The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer, considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.

NOTE 3 – GOING CONCERN

As reflected in the accompanying financial statements, the Company had an accumulated deficit of $2,337,657 and a working capital deficit of $426,384 as of September 30, 2019.

While the Company is attempting to commence operations and generate revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect and there is substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

F-23

Table of Contents

NOTE 4 – RELATED PARTY TRANSACTIONS

On June 24, 2014, the company entered into an unsecured promissory note with Lazarus asset management, LLC. in the amount of $34,550 with an interest rate of 5% per annum and a due date of June 24, 2015. As of September 30, 2019, the outstanding accrued interest was $8,674.

On June 24, 2014, the company entered into an unsecured promissory note with Squardron Marketing, Inc. in the amount of $19,350 with an interest rate of 5% per annum and a due date of June 24, 2015. As of September 30, 2019, the outstanding accrued interest was $4,857.

On July 1, 2014, the Company entered into management agreements with Squadron Marketing, Inc. and Lazarus Asset Management, LLC for $30,000 each annually to assist the Company in obtaining potential merger candidates, negotiating the merger agreements, drafting, along with the Company’s attorney, offering documents, and assisting with closing the transactions. The agreements resulted in Management Fee expense of $15,000 for the quarter ended September 30, 2019. These amounts were unpaid as of September 30, 2019.

Free office space

The Company has been provided office space by its Chief Executive Officer at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.

Due to Related Parties

During the quarter ended September 30, 2018, the Company was advanced $0 in cash to pay for operations by certain related parties and incurred management fees to these same related parties $15,000.

On January 1, 2015, the company entered into a management agreement with Frank Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. As of December 31, 2019, the shares were unissued and recorded as shares to be issued.

As of the date of filing, all of these Related Party Transactions have since been converted into shares of the Company’s Common Stock.

NOTE 5 – COMMON STOCK

On January 1, 2015, the Company entered into a management agreement for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. For the three months ended September 30, 2019 and 2018 we expensed $10,500 and $10,500 respectively. These shares were issued as part of the January resolution referenced below.

On January 1, 2015, the Company entered into a management agreement for a period of 2 years and will issue 100,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (2 years), which resulted in a prepaid consulting expense of $60,000. They were valued on the date of the agreement and the Company’s stock price at that time was $.60. For the three months ended September 30, 2019 and 2018 we expensed $0 and $0 respectively. These shares were issued as part of the January resolution referenced below.

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

F-24

Table of Contents

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, 400,000 of the Company’s common stock and to Lazarus Asset Management LLC, 400,000 of its common stock and 500,000 shares of its common stock were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

NOTE 6 – WARRANTS

On May 3, 2014, it was resolved that the Company shall offer 250,000 Units at a price of $.80 per unit. Each Unit shall consist of (a) one (1) share of common stock and (b) a combination of series A warrants (which may be exercised within three (3) years) and series B warrants exercised within five (5) years of the consummation of a merger.

On May 14, 2014, the company entered into a subscription agreement for 157,500 units at $.80 per share for a total of $125,000 Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share. Each A warrant expires three years from the date of issuance.

On May 14, 2014, the company entered into a subscription agreement for 32,000 units at $.80 per share for a total of $25,000. Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share Each A warrant expires three years from the date of issuance.

On July 14, 2014, the company entered into a subscription agreement for 62,500 units at $.80 per share for a total of $50,000. Each unit consists of one (1) share of common stock, and two (2) Series A warrants to purchase one (1) share of common stock at $.65 per share and one (1) series B warrant to purchase one (1) share of common stock at $.80. Each series A warrant expires three years from the consummation of a merger and each series B warrant expires 5 years from the consummation a merger.

The Company may call the B Warrants at such point the quoted market closing price is at least $2.50 for 20 consecutive trading days. In the event the Company calls the Warrants, it shall immediately notify holders of the Warrants of the call. Warrants holders will be granted a period of 45 calendar days to remit payment of $.80 per share. The warrants were valued using a Black Scholes calculation.

The inputs for series A used a price $.59, a strike price range of .65 – 1.25, maturity 3 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.202. The inputs for series B used a price $.59, a strike price of .80, maturity 5 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.232.

As of the filing date of this annual report, 189,500 A warrants have expired; only 125,000 A Warrants and 62,500 B Warrants remain effective since the Company has yet to consummate a merger.

The following is the outstanding warrant activity:

F-25

Table of Contents

 

 

Warrants - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Warrants exercisable - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Weighted average life in years

 

Outstanding June 30, 2018

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding June 30, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding September 30, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

NOTE 7 – SUBSEQUENT EVENTS

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that the following subsequent events needed to be disclosed.

2020 and 2021 Stock Issuances

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, Four Hundred Thousand Shares (400,000) of the Company’s common stock and to Lazarus Asset Management LLC, Four Hundred Thousand Shares (400,000) of its common stock and 500,000 were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

2020 TRXA Merger Sub Inc.

March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s Sole Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company.

During the Fiscal year ended June 30, 2021 two related parties paid expenses on behalf of the company in the amount of $93,496.

F-26

Table of Contents

December 31, 2019

Consolidated Balance Sheets

F-28

Consolidated Statements of Operations

F-29

Consolidated Statements of Stockholders’ Equity

F-30

Consolidated Statements of Cash Flows

F-31

Notes to the Consolidated Financial Statements

F-32

F-27

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

(Un-audited)

 

 

 

 

ASSETS

 

December 31, 2019

 

 

June 30, 2019

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash

 

$-

 

 

$-

 

TOTAL CURRENT ASSETS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Prepaid consulting

 

 

-

 

 

 

21,000

 

TOTAL ASSETS

 

$-

 

 

$21,000

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Expenses

 

$897

 

 

$3,148

 

Due to Related Party

 

 

388,368

 

 

 

353,220

 

Notes payable related party

 

 

53,900

 

 

 

53,900

 

TOTAL CURRENT LIABILITIES

 

 

443,165

 

 

 

410,268

 

TOTAL LIABILITIES

 

 

443,165

 

 

 

410,268

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Common Stock, 0.001 par value, authorized 150,000,000 shares and 103,073 issued and outstanding as of December 30, 2019 and June 30, 2019 respectively

 

 

103

 

 

 

103

 

Additional Paid In Capital

 

 

815,996

 

 

 

815,996

 

Shares to be issued

 

 

1,105,674

 

 

 

1,105,674

 

Accumulated deficit

 

 

(2,364,938)

 

 

(2,311,041)

TOTAL STOCKHOLDERS' EQUITY (DEFICIT)

 

 

(443,165)

 

 

(389,268)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$-

 

 

$21,000

 

The accompanying notes are an integral part of these financial statements.

F-28

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

for the three and six months ended December 31,

(Un-audited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

three months ended

 

 

six months ended

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

REVENUE

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer Agent and Filing Fees

 

 

1,107

 

 

 

938

 

 

 

1,549

 

 

 

1,637

 

Professional Fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Shares to be issued for services

 

 

10,500

 

 

 

10,500

 

 

 

21,000

 

 

 

21,000

 

Management and Consulting Fees

 

 

15,000

 

 

 

15,000

 

 

 

30,000

 

 

 

30,000

 

Administration Fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Bad Debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TOTAL EXPENSES

 

 

26,607

 

 

 

26,438

 

 

 

52,549

 

 

 

52,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

(26,607)

 

 

(26,438)

 

 

(52,549)

 

 

(52,637)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(674)

 

 

(674)

 

 

(1,348)

 

 

(1,338)

LOSS BEFORE TAXES

 

 

(27,281)

 

 

(27,112)

 

 

(53,897)

 

 

(53,975)

Provision for Income Taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

NET LOSS

 

$(27,281)

 

$(27,112)

 

$(53,897)

 

$(53,975)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS PER COMMON SHARE - BASIC & DILUTED

 

$(0.26)

 

$(0.26)

 

$(0.52)

 

$(0.52)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC & DILUTED

 

 

103,073

 

 

 

103,073

 

 

 

103,073

 

 

 

103,073

 

The accompanying notes are an integral part of these financial statements.

F-29

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

as of December 31, 2019

(Un-audited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 Additional Paid in

 

 

Shares to be  

 

 

Accumulated  

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

issued

 

 

Deficit

 

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2018

 

 

103,073

 

 

 

103

 

 

 

815,996

 

 

 

1,105,674

 

 

 

(2,203,699)

 

 

(281,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,863)

 

 

(26,863)

Balance September 30, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,230,562)

 

$(308,789)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,112)

 

 

(27,112)

Balance December 31, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,257,674)

 

$(335,901)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,767)

 

 

(26,767)

Balance March 31, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,284,441)

 

$(362,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,600)

 

 

(26,600)

Balance June 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,311,041)

 

$(389,268)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,616)

 

 

(26,616)

Balance September 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,337,657)

 

$(415,884)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,281)

 

 

(27,281)

Balance December 31, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,364,938)

 

$(443,165)

The accompanying notes are an integral part of these financial statements.

F-30

Table of Contents

TREX ACQUISITION CORP.

 

CONSOLIDATED STATEMENT OF CASH FLOWS

 

for the six months ended December 31,

 

(Un-audited)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

OPERATING ACTIVITIES

 

Net Income (Loss)

 

$(53,897)

 

$(53,975)

Shares to be issued for services

 

 

21,000

 

 

 

21,000

 

Change in Related Party Advances

 

 

35,148

 

 

 

34,588

 

Change Accounts Payable and Accrued Expenses

 

 

(2,251)

 

 

(1,613)

Net Cash Used by Operating Activities

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from notes payable related party

 

 

-

 

 

 

-

 

Net cash provided by financing activities

 

 

-

 

 

 

-

 

NET INCREASE (DECREASE) IN CASH

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT END OF PERIOD

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental Cashflow Information

 

 

 

 

 

 

 

 

Interest Paid

 

$-

 

 

$-

 

Taxes Paid

 

$-

 

 

$-

 

The accompanying notes are an integral part of these financial statements.

F-31

Table of Contents

TREX ACQUISITION CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

December 31, 2019

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

TREX Acquisition Corp. (The “Company”) was formed on January 16, 2008 in the state of Nevada under the name Plethora Resources, Inc. as a development stage enterprise. The Company later changed its name to Sync2 Networks Corp. then on March 20, 2014 to T-REX Acquisition Corp. The Company was originally organized to engage in the business of consulting to oil and gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia.

The Company consists of itself and its 100% owned subsidiary Sync2 Networks International Ltd.

On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., as a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”), which under Nevada statutory law involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 Networks International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domestication with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. as a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta.

The Company’s business plan is to find a merger candidate and become an operating company or to be a corporate governance and management company.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Certain information and note disclosures normally included in our annual financial statements prepared in accordance with generally accepted account principles have been condensed or omitted. These consolidated financial statements should be read in conjunction with a reading of the financial statements and notes there included in our annual report on form 10k for the fiscal year end June 30, 2019, as filed with this form 10K.”

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented

Determination of Bad Debts

The Company’s policy is to analyze the collectability of Accounts and Notes Receivable on a monthly basis to determine whether any allowance for doubtful accounts is necessary. Once the allowance has been determined the offset is booked to bad debt expense and subsequently if the account is deemed to be a bad debt, it is written off the allowance for doubtful accounts.

Principles of Consolidation

The accounts include those of the Company and its 100% owned subsidiary. All intercompany transactions have been eliminated. At this time, SYNC2 International LTD has no operations, assets or liabilities.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated useful lives of property and equipment. Actual results could differ from those estimates.

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.

F-32

Table of Contents

Fair value of financial instruments

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S.) GAAP and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

Level 1

Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

Level 2

Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

Level 3

Pricing inputs that are generally unobservable inputs and not corroborated by market data.

The carrying amount of the Company’s financial assets and liabilities, such as cash, and accrued expenses approximate their fair value because of the short maturity of those instruments. The Company’s notes payable approximate the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements at December 31, 2019.

The Company does not have any assets or liabilities measured at fair value on a recurring or a non-recurring basis.

Equipment

Equipment is recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation of equipment is computed by the straight-line method (after taking into account their respective estimated residual values) over the assets estimated useful life of three (3) or seven (7) years. Upon sale or retirement of equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.

Stock based compensation

The Company accounts for stock-based compensation in accordance with ASC Section 718 Compensation – Stock Compensation. Under the fair value recognition provisions of ASC 718 stock-based compensation is measured at the grant date based on the fair value of the award and is recognized as expensed ratably over the requisite service period/vesting period.

The company accounts for its non-employee stock-based compensation in accordance with Update 2018-07—Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.

Commitments and contingencies

The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. Since December 31, 2019 and through the date of filing, there have been no intervening lawsuits, claims or judgments filed.

F-33

Table of Contents

Revenue recognition

The Company recognizes revenue under ASU No. 2014-09, ”Revenue from Contracts with Customers (Topic 606),” (“ASC 606”). The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods and services transferred to the customer. The following five steps are applied to achieve that core principle:

·

Identify the contract with the customer

·

Identify the performance obligations in the contract

·

Determine the transaction price

·

Allocate the transaction price to the performance obligations in the contract

·

Recognize revenue when the company satisfies a performance obligation

Net income (loss) per common share

Net income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first period presented.

There were 1,835,835 potentially dilutive shares outstanding as of December 31, 2018 resulting from shares to be issued per the conversion of related party debt (see Note 4). We also had 450,000 of shares to be issued for consulting that were unissued as of December 31, 2019. We also had outstanding warrants that could convert into 187,500 shares of common stock as of December 31, 2019. At the end of both periods the potentially dilutive shares were excluded because the effect would have been anti-dilutive.

Cash flows reporting

The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.

Advertising Costs

The Company expenses the cost of advertising and promotional materials when incurred. Total Advertising costs were zero for all periods.

Subsequent events

The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer, considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.

F-34

Table of Contents

NOTE 3 – GOING CONCERN

As reflected in the accompanying financial statements, the Company had an accumulated deficit of $2,364,938 and a working capital deficit of $443,165 at December 31, 2019.

While the Company is attempting to commence operations and generate revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect and there is substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

NOTE 4 – RELATED PARTY TRANSACTIONS

On June 24, 2014 the company entered into an unsecured promissory note with Lazarus asset management, LLC. in the amount of $34,550 with an interest rate of 5% per annum and a due date of June 24, 2015. As of December 31, 2019, the outstanding accrued interest was $9,538.

On June 24, 2014 the company entered into an unsecured promissory note with Squardron Marketing, Inc. in the amount of $19,350 with an interest rate of 5% per annum and a due date of June 24, 2015. As of December 31, 2019, the outstanding accrued interest was $5,341.

On July 1, 2014, the Company entered into management agreements with Squadron Marketing, Inc. and Lazarus Asset Management, LLC for $30,000 each annually to assist the Company in obtaining potential merger candidates, negotiating the merger agreements, drafting, along with the Company’s attorney, offering documents, and assisting with closing the transactions. The agreements resulted in Management Fee expense of $15,000 for the quarter ended December 31, 2019 and $30,000 for the six months ended December 31, 2019. These amounts were unpaid at the end of the quarter and six months ended December 31, 2019.

Free office space

The Company has been provided office space by its Chief Executive Officer at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.

Due to Related Parties

During the quarter ended December 31, 2019, the Company was advanced $3,800 in cash to pay for operations by certain related parties and incurred management fees to these same related parties $15,000. During the six months ended December 31, 2019, the company incurred management fees to these same related parties $30,000.

On January 1, 2015, the company entered into a management agreement with Frank Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. As of December 31, 2019, the shares were unissued and recorded as shares to be issued.

F-35

Table of Contents

As of the date of filing, all of these Related Party Transactions have since been converted into shares of the Company’s Common Stock.

NOTE 5 – COMMON STOCK

On January 1, 2015, the Company entered into a management agreement for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. For the six months ended December 31, 2019 and 2018 we expensed $21,000 and $21,000 respectively. These shares were issued as part of the January resolution referenced below.

On January 1, 2015, the Company entered into a management agreement for a period of 2 years and will issue 100,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (2 years), which resulted in a prepaid consulting expense of $60,000. They were valued on the date of the agreement and the Company’s stock price at that time was $.60. For the six months ended December 31, 2019 and 2018 we expensed $0 and $0 respectively. These shares were issued as part of the January resolution referenced below.

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, 400,000 of the Company’s common stock and to Lazarus Asset Management LLC, 400,000 of its common stock and 500,000 shares of its common stock were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

NOTE 6 – WARRANTS

On May 3, 2014, it was resolved that the Company shall offer 250,000 Units at a price of $.80 per unit. Each Unit shall consist of (a) one (1) share of common stock and (b) a combination of series A warrants (which may be exercised within three (3) years) and series B warrants exercised within five (5) years of the consummation of a merger.

On May 14, 2014, the company entered into a subscription agreement for 157,500 units at $.80 per share for a total of $125,000 Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share. Each A warrant expires three years from the date of issuance.

F-36

Table of Contents

On May 14, 2014, the company entered into a subscription agreement for 32,000 units at $.80 per share for a total of $25,000. Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share Each A warrant expires three years from the date of issuance.

On July 14, 2014, the company entered into a subscription agreement for 62,500 units at $.80 per share for a total of $50,000. Each unit consists of one (1) share of common stock, and two (2) Series A warrants to purchase one (1) share of common stock at $.65 per share and one (1) series B warrant to purchase one (1) share of common stock at $.80. Each series A warrant expires three years from the consummation of a merger and each series B warrant expires 5 years from the consummation a merger.

The Company may call the B Warrants at such point the quoted market closing price is at least $2.50 for 20 consecutive trading days. In the event the Company calls the Warrants, it shall immediately notify holders of the Warrants of the call. Warrants holders will be granted a period of 45 calendar days to remit payment of $.80 per share. The warrants were valued using a Black Scholes calculation.

The inputs for series A used a price $.59, a strike price range of .65 – 1.25, maturity 3 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.202. The inputs for series B used a price $.59, a strike price of .80, maturity 5 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.232.

As of the filing date of this annual report, 189,500 A warrants have expired; only 125,000 A Warrants and 62,500 B Warrants remain effective since the Company has yet to consummate a merger.

The following is the outstanding warrant activity:

 

 

Warrants - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Warrants exercisable - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Weighted average life in years

 

Outstanding June 30, 2018

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding June 30, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding December 31, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

NOTE 7 – SUBSEQUENT EVENTS

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that the following subsequent events needed to be disclosed.

2020 and 2021 Stock Issuances

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

F-37

Table of Contents

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, 400,000 of the Company’s common stock and to Lazarus Asset Management LLC, 400,000 of its common stock and 500,000 shares of its common stock were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

2020 TRXA Merger Sub Inc.

March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s Sole Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company.

During the Fiscal year ended June 30, 2021 two related parties paid expenses on behalf of the company in the amount of $93,496.

F-38

Table of Contents

March 31, 2020

Consolidated Balance Sheets

F-40

Consolidated Statements of Operations

F-41

Consolidated Statements of Stockholders’ Equity

F-42

Consolidated Statements of Cash Flows

F-43

Notes the Consolidated to Financial Statements

F-44

F-39

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

March 31, 2020

 

 

June 30, 2019

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash

 

$-

 

 

$-

 

TOTAL CURRENT ASSETS

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Prepaid consulting

 

 

-

 

 

 

21,000

 

TOTAL ASSETS

 

$-

 

 

$21,000

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts Payable and Accrued Expenses

 

$3,227

 

 

$3,148

 

Due to Related Party

 

 

404,042

 

 

 

353,220

 

Notes Payable Related Party

 

 

53,900

 

 

 

53,900

 

TOTAL CURRENT LIABILITIES

 

 

461,169

 

 

 

410,268

 

TOTAL LIABILITIES

 

 

461,169

 

 

 

410,268

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Common Stock, 0.001 par value, authorized 150,000,000 shares and 103,073 issued and outstanding as of March 31, 2020 and June 30, 2019 respectively

 

 

103

 

 

 

103

 

Additional Paid In Capital

 

 

815,996

 

 

 

815,996

 

Shares to be issued

 

 

1,105,674

 

 

 

1,105,674

 

Accumulated deficit

 

 

(2,382,942)

 

 

(2,311,041)

TOTAL STOCKHOLDERS' EQUITY (DEFICIT)

 

 

(461,169)

 

 

(389,268)

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$-

 

 

$21,000

 

The accompanying notes are an integral part of these financial statements.

F-40

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

for the three and nine months ended March 31,

(Un-audited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

three months ended

 

 

nine months ended

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

REVENUE

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer Agent and Filing Fees

 

 

2,330

 

 

 

593

 

 

 

3,879

 

 

 

2,231

 

Professional Fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Shares to be issued for services

 

 

-

 

 

 

10,500

 

 

 

21,000

 

 

 

31,500

 

Management and Consulting Fees

 

 

15,000

 

 

 

15,000

 

 

 

45,000

 

 

 

45,000

 

Administration Fees

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Bad Debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TOTAL EXPENSES

 

 

17,330

 

 

 

26,093

 

 

 

69,879

 

 

 

78,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from Operations

 

 

(17,330)

 

 

(26,093)

 

 

(69,879)

 

 

(78,731)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(674)

 

 

(674)

 

 

(2,022)

 

 

(2,012)

LOSS BEFORE TAXES

 

 

(18,004)

 

 

(26,767)

 

 

(71,901)

 

 

(80,743)

Provision for Income Taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

NET LOSS

 

$(18,004)

 

$(26,767)

 

$(71,901)

 

$(80,743)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS PER COMMON SHARE - BASIC & DILUTED

 

$(0.17)

 

$(0.26)

 

$(0.70)

 

$(0.78)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC & DILUTED

 

 

103,073

 

 

 

103,073

 

 

 

103,073

 

 

 

103,073

 

The accompanying notes are an integral part of these financial statements.

F-41

Table of Contents

TREX ACQUISITION CORP.

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY

as of March 31, 2020

(Un-audited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid in  

 

 

Shares to be  

 

 

Accumulated 

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

issued

 

 

 Deficit

 

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance June 30, 2018

 

 

103,073

 

 

 

103

 

 

 

815,996

 

 

 

1,105,674

 

 

 

(2,203,699)

 

 

(281,926)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,863)

 

 

(26,863)

Balance September 30, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,230,562)

 

$(308,789)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,112)

 

 

(27,112)

Balance December 31, 2018

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,257,674)

 

$(335,901)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,767)

 

 

(26,767)

Balance March 31, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,284,441)

 

$(362,668)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,600)

 

 

(26,600)

Balance June 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,311,041)

 

$(389,268)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,616)

 

 

(26,616)

Balance September 30, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,337,657)

 

$(415,884)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,281)

 

 

(27,281)

Balance December 31, 2019

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,364,938)

 

$(443,165)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,004)

 

 

(18,004)

Balance March 31, 2020

 

 

103,073

 

 

$103

 

 

$815,996

 

 

$1,105,674

 

 

$(2,382,942)

 

$(461,169)

The accompanying notes are an integral part of these financial statements.

F-42

Table of Contents

TREX ACQUISITION CORP.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

for the nine months ended March 31,

 

(Un-audited)

 

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

OPERATING ACTIVITIES

 

Net Income (Loss)

 

$(71,901)

 

$(80,743)

Shares to be issued for services

 

 

21,000

 

 

 

31,500

 

Change in Related Party Advances

 

 

50,821

 

 

 

50,261

 

Change Accounts Payable and Accrued Expenses

 

 

80

 

 

 

(1,018)

Net Cash Used by Operating Activities

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

Proceeds from common stock subscriptions

 

 

 

 

 

 

 

 

Proceeds from notes payable related party

 

 

-

 

 

 

-

 

Net cash provided by financing activities

 

 

-

 

 

 

-

 

NET INCREASE (DECREASE) IN CASH

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH AT END OF PERIOD

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

Supplemental Cashflow Information

 

 

 

 

 

 

 

 

Interest Paid

 

$-

 

 

$-

 

Taxes Paid

 

$-

 

 

$-

 

The accompanying notes are an integral part of these financial statements.

F-43

Table of Contents

TREX ACQUISITION CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

March 31, 2020

NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS

TREX Acquisition Corp. (The “Company”) was formed on January 16, 2008 in the state of Nevada under the name Plethora Resources, Inc. as a development stage enterprise. The Company later changed its name to Sync2 Networks Corp. then on March 20, 2014 to T-REX Acquisition Corp. The Company was originally organized to engage in the business of consulting to oil and gas exploration companies interested in obtaining exploration and production licenses at auction for oil and gas properties in Russia.

The Company consists of itself and its 100% owned subsidiary Sync2 Networks International Ltd.

On April 7, 2014, our Board of Directors deemed it in the best interests of the Company and its shareholders to domesticate our subsidiary, Sync2 International Ltd., as a corporation formed under the laws of Malta to a corporation formed under the laws of the State of Nevada (the “Domestication”), which under Nevada statutory law involves the transfer of an existing corporation from one jurisdiction to another whereby Sync2 Networks International Ltd. shall cease all operations in Malta. On May 1, 2014, we filed Articles of Domestication with the Nevada Secretary of State effecting the domestication of Sync2 International Ltd. as a corporate entity formed under the laws of the State of Nevada, which domestication provides that Sync2 International Ltd. as domesticated in the State of Nevada shall be the same entity as Sync2 International Ltd. organized under the laws of Malta.

The Company’s business plan is to find a merger candidate and become an operating company or to be a corporate governance and management company.

2020 TRXA Merger Sub Inc.

On March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s sole Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company. The Company’s Acquisition Consultants continue to provide vetted candidates for merger with the Company.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Certain information and note disclosures normally included in our annual financial statements prepared in accordance with generally accepted account principles have been condensed or omitted. These consolidated financial statements should be read in conjunction with a reading of the financial statements and notes there included in our annual report on form 10k for the fiscal year end June 30, 2019, as filed with the US Securities and Exchange Commission.”

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations and cash flows of the Company for the respective periods being presented

F-44

Table of Contents

Determination of Bad Debts

The Company’s policy is to analyze the collectability of Accounts and Notes Receivable on a monthly basis to determine whether any allowance for doubtful accounts is necessary. Once the allowance has been determined the offset is booked to bad debt expense and subsequently if the account is deemed to be a bad debt, it is written off the allowance for doubtful accounts.

Principles of Consolidation

The accounts include those of the Company and its 100% owned subsidiary. All intercompany transactions have been eliminated. At this time, SYNC2 International LTD has no operations, assets or liabilities.

2020 TRXA Merger Sub Inc.

On March 13, 2020, the Company incorporated a wholly owned subsidiary, TRXA Merger Sub Inc., a Delaware corporation (“Merger Sub”) in order to facilitate the acquisition of a pre-revenue Software-as-a-Service internet platform business. The Company’s sole Officer and Director currently serves as the sole officer and director of the Merger Sub. As of the date of this filing, neither the Company nor the Merger Sub have entered into a definitive agreement or non-binding letter of intent to acquire a company. The Company’s Acquisition Consultants continue to provide vetted candidates for merger with the Company.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated useful lives of property and equipment. Actual results could differ from those estimates.

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.

Fair value of financial instruments

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S.) GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

Level 1

Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

Level 2

Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

Level 3

Pricing inputs that are generally unobservable inputs and not corroborated by market data.

F-45

Table of Contents

The carrying amount of the Company’s financial assets and liabilities, such as cash, and accrued expenses approximate their fair value because of the short maturity of those instruments. The Company’s notes payable approximate the fair value of such instruments based upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements at March 31, 2020.

The Company does not have any assets or liabilities measured at fair value on a recurring or a non-recurring basis.

Equipment

Equipment is recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation of equipment is computed by the straight-line method (after taking into account their respective estimated residual values) over the assets estimated useful life of three (3) or seven (7) years. Upon sale or retirement of equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in statements of operations.

Stock based compensation

The Company accounts for stock-based compensation in accordance with ASC Section 718 Compensation – Stock Compensation. Under the fair value recognition provisions of ASC 718 stock-based compensation is measured at the grant date based on the fair value of the award and is recognized as expensed ratably over the requisite service period/vesting period.

The company accounts for its non-employee stock-based compensation in accordance with Update 2018-07—Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting.

Commitments and contingencies

The Company follows subtopic 450-20 of the FASB Accounting Standards Codification to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. Since March 31, 2020 and through the date of filing, there have been no intervening lawsuits, claims or judgments filed.

Revenue recognition

The Company recognizes revenue under ASU No. 2014-09, ”Revenue from Contracts with Customers (Topic 606),” (“ASC 606”). The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods and services transferred to the customer. The following five steps are applied to achieve that core principle:

·

Identify the contract with the customer

·

Identify the performance obligations in the contract

·

Determine the transaction price

·

Allocate the transaction price to the performance obligations in the contract

·

Recognize revenue when the company satisfies a performance obligation

F-46

Table of Contents

Net income (loss) per common share

Net income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first period presented.

There were 1,835,835 potentially dilutive shares outstanding as of March 31, 2020 resulting from shares to be issued per the conversion of related party debt (see Note 4). We also had 450,000 of shares to be issued for compensation that were unissued as of March 31, 2020. We also had outstanding warrants that could convert into 187,500 shares of common stock as of March 31, 2020. At the end of both periods the potentially dilutive shares were excluded because the effect would have been anti-dilutive.

Cash flows reporting

The Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards Codification for cash flows reporting, classifies cash receipts and payments according to whether they stem from operating, investing, or financing activities and provides definitions of each category, and uses the indirect or reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25 of the FASB Accounting Standards Codification to report net cash flow from operating activities by adjusting net income to reconcile it to net cash flow from operating activities by removing the effects of (a) all deferrals of past operating cash receipts and payments and all accruals of expected future operating cash receipts and payments and (b) all items that are included in net income that do not affect operating cash receipts and payments. The Company reports the reporting currency equivalent of foreign currency cash flows, using the current exchange rate at the time of the cash flows and the effect of exchange rate changes on cash held in foreign currencies is reported as a separate item in the reconciliation of beginning and ending balances of cash and cash equivalents and separately provides information about investing and financing activities not resulting in cash receipts or payments in the period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards Codification.

Advertising Costs

The Company expenses the cost of advertising and promotional materials when incurred. Total Advertising costs were zero for all periods.

Subsequent events

The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer, considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.

NOTE 3 – GOING CONCERN

As reflected in the accompanying financial statements, the Company had an accumulated deficit of $2,382,942 and a working capital deficit of $443,165 as of March 31, 2020.

While the Company is attempting to commence operations and generate revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public or private offering. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Company believes in the viability of its strategy to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect and there is substantial doubt about the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

F-47

Table of Contents

The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

NOTE 4 – RELATED PARTY TRANSACTIONS

On June 24, 2014, the company entered into an unsecured promissory note with Lazarus asset management, LLC. in the amount of $34,550 with an interest rate of 5% per annum and a due date of June 24, 2015. As of March 31, 2020, the accrued interest on this note was $9,970.

On June 24, 2014, the company entered into an unsecured promissory note with Squardron Marketing, Inc. in the amount of $19,350 with an interest rate of 5% per annum and a due date of June 24, 2015. As of March 31, 2020, the accrued interest on this note was $5,583.

On July 1, 2014, the Company entered into management agreements with Squadron Marketing, Inc. and Lazarus Asset Management, LLC for $30,000 each annually to assist the Company in obtaining potential merger candidates, negotiating the merger agreements, drafting, along with the Company’s attorney, offering documents, and assisting with closing the transactions. The agreements resulted in Management Fee expense of $15,000 for the quarter ended March 31, 2020 and $45,000 for the nine months ended March 31, 2020. These amounts were unpaid at the end of the quarter and nine months ended March 31, 2020.

Free office space

The Company has been provided office space by its Chief Executive Officer at no cost. The management determined that such cost is nominal and did not recognize the rent expense in its financial statements.

Due to Related Parties

During the quarter ended March 31, 2017, the Company was advanced $0 in cash to pay for operations by certain related parties and incurred management fees to these same related parties $15,000. During the nine months ended March 31, 2020, the Company was advanced $0 in cash to pay for operations by certain related parties and incurred management fees to these same related parties $45,000.

On January 1, 2015, the company entered into a management agreement with Frank Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. As of March 31, 2020 the shares were unissued and recorded as shares to be issued.

All of these Related Party Transactions have since been converted into shares of the Company’s Common Stock, as of the date of this filing.

NOTE 5 – COMMON STOCK

On January 1, 2015, the Company entered into a management agreement for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. For the nine months ended March 31, 2020 and 2019 we expensed $21,000 and $31,500 respectively. These shares were issued as part of the January resolution referenced below.

On January 1, 2015, the Company entered into a management agreement for a period of 2 years and will issue 100,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (2 years), which resulted in a prepaid consulting expense of $60,000. They were valued on the date of the agreement and the Company’s stock price at that time was $.60. For the nine months ended March 31, 2020 and 2019 we expensed $0 and $0 respectively. These shares were issued as part of the January resolution referenced below.

F-48

Table of Contents

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, 400,000 of the Company’s common stock and to Lazarus Asset Management LLC, 400,000 of its common stock and 500,000 shares of its common stock were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

NOTE 6 – WARRANTS

On May 3, 2014, it was resolved that the Company shall offer 250,000 Units at a price of $.80 per unit. Each Unit shall consists of (a) one (1) share of common stock and (b) a combination of series A warrants (which may be exercised within three (3) years) and series B warrants exercised within five (5) years of the consummation of a merger.

On May 14, 2014, the company entered into a subscription agreement for 157,500 units at $.80 per share for a total of $125,000 Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share. Each A warrant expires three years from the date of issuance.

On May 14, 2014, the company entered into a subscription agreement for 32,000 units at $.80 per share for a total of $25,000. Each unit consists of one (1) share of common stock and one (1) series A warrant to purchase one share of common stock at $1.25 per share Each A warrant expires three years from the date of issuance.

On July 14, 2014, the company entered into a subscription agreement for 62,500 units at $.80 per share for a total of $50,000. Each unit consists of one (1) share of common stock, and two (2) Series A warrants to purchase one (1) share of common stock at $.65 per share and one (1) series B warrant to purchase one (1) share of common stock at $.80. Each series A warrant expires three years from the consummation of a merger and each series B warrant expires 5 years from the consummation a merger.

The Company may call the B Warrants at such point the quoted market closing price is at least $2.50 for 20 consecutive trading days. In the event the Company calls the Warrants, it shall immediately notify holders of the Warrants of the call. Warrants holders will be granted a period of 45 calendar days to remit payment of $.80 per share. The warrants were valued using a Black Scholes calculation.

The inputs for series A used a price $.59, a strike price range of .65 – 1.25, maturity 3 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.202. The inputs for series B used a price $.59, a strike price of .80, maturity 5 years, a risk-free interest rate of 3.9% and a beta of 50% estimated and were valued at $.232.

F-49

Table of Contents

As of the filing date of this annual report, 189,500 A Warrants have expired; only 125,000 A Warrants and the 62,500 B Warrants remain effective since the Company has yet to consummate a merger.

The following is the outstanding warrant activity:

 

 

Warrants - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Warrants exercisable - Common Share Equivalents

 

 

Weighted Average Exercise price

 

 

Weighted average life in years

 

Outstanding June 30, 2018

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding June 30, 2019

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

Additions

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Expired

 

Expired

 

 

-

 

 

$-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

Outstanding March 31, 2020

 

 

 

 

187,500

 

 

$0.75

 

 

 

187,500

 

 

$0.75

 

 

 

3.67

 

NOTE 7 – SUBSEQUENT EVENTS

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that the following subsequent events needed to be disclosed.

2020 and 2021 Stock Issuances

On January 21, 2020, the Company formally resolved to issue (a) 1,835,835 shares of its common stock in connection with prior Boardwalk convertible debt conversions, (b) 450,000 shares of its common stock in connection with management compensation, (c) 250,000 shares of its common stock to unit subscribers in connection with the failed Kerr transaction, and (d) 350,000 shares of its common stock in connection with a 2018 private sale of 350,000 shares to a related party for $47,500. These shares were issued on September 9, 2020.

On March 12. 2020, the Company resolved to issue 300,000 shares of its common stock in connection to professional service providers pursuant to their respective engagement agreements. These shares were issued on September 9, 2020.

On June 24, 2020, the Company resolved to issue 8,900,000 shares of its common stock in connection with the conversion of $890,000 in debt owed to consultants pursuant to a July 1,2014 consulting agreement. These shares were issued on September 9, 2020.

On September 9. 2020, the Company issued 200,198 shares of its common stock in connection to expenses paid by related parties.

In accordance with the terms and provisions of that certain Settlement Agreement dated October 9, 2020 (the "Settlement Agreement"), on November 20, 2020 TREX Acquisition Corp. issued to Squadron Marketing LLC, Four Hundred Thousand Shares (400,000) of the Company’s common stock and to Lazarus Asset Management LLC, Four Hundred Thousand Shares (400,000) of its common stock and 500,000 were issued to the estate of a former shareholders. These shares were issued on November 23, 2022.

On March 24, 2021 the company issued 980,000 were issued for services rendered.

F-50

Table of Contents

ITEM 9. CHANGES AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

As of the date of this filing, there are no disagreements between us and our accountants on any matter of accounting principles, practices, or financial statement disclosure.

 

ITEM 9A. CONTROLS AND PROCEDURES

 

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

 

We maintain controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management including our principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosures. Based upon their evaluation of those controls and procedures performed as of the end of the periods covered by this report, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures were not effective.

 

MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

 

Our Chief Executive Officer and our Chief Financial Officer areis responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f) promulgated under the Securities Exchange Act of 1934 as a process designed by, or under the supervision of, our principal executive and principal financial officers 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 generally accepted accounting principles and includes those policies and procedures that:

 

·

Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;

·

Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of management and our directors; and

·

Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, our internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. 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.

 

Our Chief Executive Officer and our Chief Financial Officer assessed the effectiveness of our internal control over financial reporting as of June 30, 2020.2023. In making this assessment, management used the criteria set forth by the 1992 Committee of Sponsoring Organizations of the Treadway Commission (“2013 COSO”) in Internal Control — Integrated Framework.

 

18

Table of Contents

Based on our assessment, our Chief Executive Officer and our Chief Financial Officer believebelieves that, as of June 30, 2020,2023, our internal control over financial reporting is not effective based on those criteria, due to the following:

 

18

Table of Contents

·

Deficiencies in Segregation of Duties. Lack of proper segregation of functions, duties, and responsibilities with respect to our cash and control over the disbursements related thereto due to our very limited staff, including our accounting personnel. Deficiencies in the staffing of our financial accounting department. The number of qualified accounting personnel with experience in public company SEC reporting and GAAP is limited. This weakness does not enable us to maintain adequate controls over our financial accounting and reporting processes regarding the accounting for non-routine and non-systematic transactions. There is a risk that a material misstatement of the financial statements could be caused, or at least not be detected in a timely manner, by this shortage of qualified resources.

 

In light of this conclusion and as part of the preparation of this report, we have applied compensatingcompensation procedures and processes as necessary to ensure the reliability of our financial reporting. Accordingly, management believes, based on its knowledge, that (1) this report does not contain any untrue statement of a material fact or omit to state a material face necessary to make the statements made not misleading with respect to the periods covered by this report, and (2) the financial statements, and other financial information included in this report, fairly present in all material respects our financial condition, results of operations and cash flows for the years and periods then ended.

 

This report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public accounting firm pursuant to the rules of the SEC that permit us to provide only management’sManagement’s report in this report.

 

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

 

There were no significant changes in our internal control over financial reporting during the fourth quarter of the year ended June 30, 2020,2023, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

ITEM 9B. OTHER INFORMATION

 

None.

 

19

Table of Contents

PART III

 

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

 

EXECUTIVE OFFICERS AND DIRECTORS

 

Our directors and principal executive officers are as specified on the following table:

 

Name

 

Age

 

Position

 

Frank Horkey

 

6667

 

President/Chief Executive Officer, Secretary and Director

Michael Christiansen

65

Secretary/Treasurer/Director

John Bennet

63

Chief Financial Officer Director

 

Frank J. Horkey

 

Mr. Horkey, has been our President/SecretaryPresident, and Chief Financial Officer and a director since January 14, 2014.Board Member. During the past forty years, Mr. Horkey has been engaged as an auditor and a certified public accountant. Mr. Horkey currently is the founder and manager of Horkey & Associates, which is a public accounting firm located in West Broward, Florida. In 1978, Mr. Horkey commenced his career with Touche Ross (which is now called Deloitte Touche), an international public accounting firm, in Miami, Florida. After three years, he started his own public accounting firm and through subsequent mergers was a partner through 1991 in one of the largest accounting firms in western Broward County. Mr. Horkey has taught courses on accounting, auditing, and taxation issues, and has written a variety of articles on diverse tax topics, such as home office deductions, and accounting and auditing topics such as audits of small businesses. Mr. Horkey’s clients have included large corporations, small businesses, professionals, not-for-profit organizations, municipalities, and other governmental entities. Mr. Horkey was the audit partner on one of the pilot single audits performed on a large governmental unit in 1981 and was involved in the development and application of the single audit process with the Office of Management and Budget and the General Accounting Office.

 

 
1920

Table of Contents

 

Mr. Horkey earned a Bachelor of Science in Accounting from Florida Atlantic University and has been certified by the State of Florida as a Certified Public Accountant since April 1979. He is a member of the American Institute of Certified Public Accountants as well as the Florida Institute of Certified Public Accountants. He also holds the designation as Certified in Florida Sales Tax, a specialty designation awarded jointly by the Florida Board of Accountancy and the Florida Institute of Certified Public Accountants.

 

Mr. Horkey is also a 1993 graduate of Leadership Broward and 1987 President of the Sunrise Chamber of Commerce. He has been a member of the Broward Workforce Development Board since 1993 and Chair of its Audit Committee and was Board Chair for 2015-2016.2015-2016 and again for 2021-2022. Mr. Horkey is the 1995 recipient of the “Small Business Person of the Year” award from the Sunrise Chamber of Commerce, and a two-time finalist for the South Florida “Up and Comers” Award in accounting. He was also Chair of the Sole Practitioners Committee of the Florida Institute of Certified Public Accountants for two years.

 

Mr. Horkey’s community involvement also extends into the education environment. He was a member of the School Board of Broward County Audit Committee for ten years, Chair of the Sunrise Chamber of Commerce Education Committee for three years, and co-founder of the Sunrise Chamber “One for the Kids” Program (which matches business peoplebusinesspeople who have specific skills with schools and/or students with matching needs). He also worked on the Broward Education Planning Initiative, which was the first countywide effort to address school overcrowding. Mr. Horkey was Treasurer of Broward Education Foundation for four years including the period during which the Foundation administered the Marjory Stoneman Douglas Victims fund of over $10,700,000. He is currently Board Chair of Broward Education Foundation.

 

Michael Christiansen

Mr. Christiansen, our Secretary/Treasurer and Board Member has more than twenty years of investment banking experience and is currently Senior Managing Director at Weild & Co., an independent network investment bank. He has previously served as Chief Financial Officer of Weild & Co. from 2016 to 2020 and served as Managing Director at West Park Capital and previously with Prudential Securities. His investment banking experience includes public and private equity transactions, mergers and acquisitions, and strategic advisory engagements with clients in enterprise technology, life sciences, consumer, retailing and natural resources industries. As a senior investment banker, he has advised clients on over $2 billion in aggregate closed financing transactions.

John Bennet

Mr. Bennett, our Chief Financial Officer, is a seasoned executive, with over 30 years of experience in both the public and private sector. Mr. Bennett served as the Chief Financial Officer for Clean Energy Technologies, Inc. (CETY) from January 2005 through March 2020 and served on the board of directors from September 2009 through February 2018. While with CETY, Mr. Bennett was an integral part of taking them public with the completion of their SB2 registration. From January of 2008 through present Mr. Bennett ran his own consulting firm, focusing on public companies in the microcap space. He has extensive experience with the public reporting requirements with the SEC, including 10K, 10Q including S1 and Reg A registrations statements and audit interface with PCAOB audit firms. He has been in the Manufacturing Industry for over 30 years. He has held positions as the Controller, Vice President of Finance and Chief Financial Officer, Mr. Bennett Holds a Bachelor of Science degree in Accounting from Mesa University and a Master of Science in Finance degree from the University of Colorado.

All directors hold office until the completion of their term of office, which is not longer than one year, or until their successors have been elected. All officers are appointed annually by the board of directors and, subject to employment agreements (which dodid not currently exist)exist prior to June 30, 2022), serve at the discretion of the board. Currently, our directors receive no compensation.On July 1, 2022, the Company established a framework for Board Service Agreements with stock compensation subject to a vesting schedule. In connection with their respective appointments and using the above noted Board Service Agreement model we entered into agreements with Frank Horkey and Michael Christiansen pursuant to which, among other things, the Company issued in a private placement 250,000 restricted shares of the Company’s common stock to each director, subject to a vesting schedule.

 

There is no family relationship between any of our officers or directors. For the past ten years, there have been no orders, judgments, or decrees of any governmental agency or administrator, or of any court of competent jurisdiction, revoking or suspending for cause any license, permit or other authority to engage in the securities business or in the sale of a particular security or temporarily or permanently restraining any of our officers or directors from engaging in or continuing any conduct, practice or employment in connection with the purchase or sale of securities, or convicting such person of any felony or misdemeanor involving a security, or any aspect of the securities business or of theft or of any felony.

 

CORPORATE GOVERNANCE

 

Committees

 

Our Board of Directors does not currently have a compensation committee or nominating and corporate governance committee because, due to the limited size of our Board of Director’s composition(two) and our relatively limited operations, the Board of Directors believes it is able to effectively manage the issues normally considered by such committees. Our Board of Directors may undertake a review of the need for these committees in the future.

 

Audit Committee and Financial Expert

 

Our Board of Directors has not established an audit committee. The respective role of an audit committee has been conducted by our Board of Directors. Our President/Director Frank Horkey is a certified public accountant with substantial audit experience. We intend to establish an audit committee as soon as it is practical to do so..so. When established, the audit committee’s primary function will be to provide advice with respect to our financial matters and to assist our Board of Directors in fulfilling its oversight responsibilities regarding finance, accounting, and legal compliance. The audit committee’s primary duties and responsibilities will be to: (i) serve as an independent and objective party to monitor our financial reporting process and internal control system; (ii) review and appraise the audit efforts of our independent accountants; (iii) evaluate our quarterly financial performance as well as its compliance with laws and regulations; (iv) oversee management’s establishment and enforcement of financial policies and business practices; and (v) provide an open avenue of communication among the independent accountants, management and our Board of Directors.

 

2021

Table of Contents

 

Code of Ethics

 

We do not currently have a Code of Ethics that applies to all employees, including our principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions. We plan to adopt a Code of Ethics.

 

Director Independence

 

Our directorChairman of the Board, Frank Horkey, is not deemed independent. Our directorindependent and Mr. Horkey also holds positions as an officer. As of the date of this Annual Report, Michael Christiansen serves on the Company’s board of directors and Mr. Christiansen is deemed an independent member of the board of directors.

 

ITEM 11. EXECUTIVE COMPENSATION

 

SUMMARY COMPENSATION TABLE

 

The table set forth below summarizes the annual and long-term compensation for services in all capacities to us payable to our principal executive officers during the fiscal years ended June 30, 20202023, and June 30, 2019.2022.

 

Summary Compensation Table

Name and Principal Position

 

Fiscal Years

 

Salary

($)

 

 

Bonus

($)

 

 

Stock

Awards

($)

 

 

Option Awards

($)

 

 

Non-Equity Incentive Plan Compensation

($)

 

 

Nonqualified Deferred Compensation Earnings

($)

 

 

All Other Compensation

($)

 

 

Total

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey, Note 1)

 

2015-2020

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

President/Secretary/Treasurer/CFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name and Principal Position

 

Fiscal Years

 

 

Salary

($)

 

 

Bonus

($)

 

 

Stock

Awards

($)

 

 

Warrants

($)

 

 

Non-Equity Incentive Plan Compensation

($)

 

 

Nonqualified Deferred Compensation Earnings

($)

 

 

All Other Compensation

($)

 

 

Total

($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey,

 

2022

 

 

$-

 

 

$-

 

 

$143,500

 

 

$29,575

 

 

 

 

 

 

 

 

 

 

 

$173,075

 

President (Note 1)

 

2023

 

 

$177,000

 

 

$-

 

 

$38,053

 

 

$101,723

 

 

 

 

 

 

 

 

 

 

 

$316,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Christiansen,

 

2022

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Secretary/Treasurer (Note 2)

 

2023

 

 

$12,000

 

 

$-

 

 

 

38,053

 

 

$25,470

 

 

$-

 

 

$-

 

 

$-

 

 

$75,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Bennet

 

2022

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

Chief Financial Officer (Note 3)

 

2023

 

 

$18,000

 

 

$-

 

 

$4,667

 

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

$22,667

 

 

Note 1) On January 1, 2015, the company entered into a management agreement for a period of 5 years and will issueJune 12, 2022, Frank Horkey received 350,000 shares for acting in the capacity of its common stockPresident and sole Director since his previous contract expired December 31, 2019. On June 25, 2022, he received an additional 250,000 shares for his board position vesting as considerationfollows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and is accountedeighty three thousand three hundred thirty three (83,333)  shares for onyear three to vest quarterly at the balance sheet asrate twenty thousand eight hundred thirty three (20,833) shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. As of June 30, 2020, these shares remained unissued.per quarter.  

 

Note 2) On June 12, 2022 Michael Christiansen received 250,000 shares for his board position vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

Note 3) As of January 1, 2023, John Bennet became the Company’s Chief Financial Officer through fiscal year end 2024. As partial compensation, Mr. Bennet was awarded 100,000 shares of the Company’s restricted common stock vesting sixteen thousand six hundred sixty-seven (16, 667) shares per quarter.

22

Table of Contents

ITEM 12. OUTSTANDING EQUITY AWARDS

 

We do not have any effective stock option or other equity award plans. Therefore, as of June 30, 2020,2023, the following named executive officers had the following unexercised options, stock that has not vested, and equity incentive plan awards:

 

21

Table of Contents

 

 

Option Awards

 

 

Stock Awards

 

Name

 

Number of Securities Underlying Unexercised Options

# Exercisable

 

# Un-exercisable

 

 

Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Options

 

 

Option Exercise Price

 

Option Expiration Date

 

Number of Shares or Units of Stock

 

 

Market Value of Shares or Units

 

 

Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights

 

 

Value of Unearned Shares, Units or Other Rights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey

 

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

250,000

 

 

$114,160

 

 

 

166,667

 

 

$76,107

 

President

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael

 

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

250,000

 

 

 

114,160

 

 

 

166,667

 

 

 

76,107

 

Christiansen

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

John Bennet

 

 

 

 

0

 

 

 

0

 

 

 

 

 

 

 

100,000

 

 

 

14,000

 

 

 

66,667

 

 

 

9,333

 

Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Option Awards

 

 

 

 

 

Stock Awards

 

Name

 

Number of Securities Underlying Unexercised Options

# Exercisable

 

 

# Un-exercisable

 

 

Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Options

 

 

Option Exercise Price

 

 

Option Expiration Date

 

 

Number of Shares or Units of Stock Not Vested

 

 

Market Value of Shares or Units Not Vested

 

 

Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights Not Vested

 

 

Value of Unearned Shares, Units or Other Rights Not Vested

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Pres/CEO Secretary CFO

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

All stock awards are valued at market on the day of the award.

 

There are no arrangements or plans in which we provide pension, retirement or similar benefits for directors or executive officers. We do not have any materialformal bonus or profit-sharing plans pursuant to which cash or non-cash compensation is or may be paid to our directors or executive officers.

 

DIRECTOR COMPENSATION

 

Our directors received the following compensation for their service as directors during the fiscal years ended June 30, 20202022, and June 30, 2019:2023:

 

 

 

Fees Earned or

Paid in Cash

$

 

 

Stock

Awards

$

 

 

Option

Awards

$

 

 

Non-Equity

Incentive Plan Compensation

$

 

 

Non-Qualified Deferred Compensation Earnings

$

 

 

All Other Compensation

$

 

 

Total

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey 2014-2020

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

 

 

Fees Earned or Paid in Cash

$

 

 

Stock Awards $

 

 

Option Awards $

 

 

Non-Equity Incentive Plan Compensation $

 

 

Non-Qualified Deferred Compensation Earnings

$

 

 

All Other Compensation $

 

 

Total

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frank Horkey    

 

 

2022

 

 

 

0

 

 

 

143,500

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

29,575

 

 

 

173,075

 

 

 

 

2023

 

 

 

177,000

 

 

 

38,053

 

 

 

101,723

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

316,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Christiansen

 

 

2022

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

 

2023

 

 

 

12,000

 

 

 

38,053

 

 

 

25,470

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

75,523

 

23

Table of Contents

 

ITEM 12.13. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

On approximately August 14, 2013, there was a change in our control. In accordance with the terms and provisions of that certain escrow agreement dated March 31, 2012 (the “Escrow Agreement”), Warren Gilbert, became our President/Chief Executive Officer, Secretary, Treasurer/Chief Financial Officer and sole member of the Board of Directors, when he acquired, acquired in a private transaction an aggregate of 62,863,800 shares of our pre-Reverse Stock Split restricted common stock representing an equity interest of then 61% of the total issued and outstanding shares. The amount of consideration paid was $325,000 and were outside funds from unrelated parties. The shares of common stock were acquired as follows: (i) 51,000,000 pre-Reverse Stock Split shares from Artur Etozov; and (ii) 11,863,800 pre-Reverse Stock Split shares from approximately ten separate shareholders each holding less than 5% of the total issued and outstanding.

 

22

Table of Contents

On September 9, 2020, Frank Horkey Pres/CEO, Secretary CFO, and sole director was issued 350,000 shares of the Company’s common stock pursuant to athat certain five-year Management Agreement, which commenced and was dated January 1, 2015. Mr.2015, and expired December 30, 2019.

On June 12, 2022, Frank Horkey has no optionsreceived 350,000 shares for acting in the capacity of President and sole Director since his previous contract expired December 31, 2019. On June 12, 2022, he received an additional 250,000 shares for his board position vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to purchase any stock.vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.  

On June 12, 2022, as compensation for acting on the Company’s Board of Directors, Michael Christiansen, the Company’s Secretary/ Treasurer received 250,000 shares of the Company’s common stock vesting as follows: eighty-three thousand three hundred thirty-three (83,333) shares upon signing as of July 1, 2022; eighty three thousand three hundred thirty three (83,333)  shares for year two to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter; and eighty three thousand three hundred thirty three (83,333)  shares for year three to vest quarterly at the rate twenty thousand eight hundred thirty three (20,833) shares per quarter.

On June 15, 2022, John Bennet received 50,000 shares of the Company’s common stock for extending his consulting contract through fiscal year end 2023.  On February 12, 2023, as partial compensation for assuming the role as the Company’s Chief Financial Officer through fiscal year end of 2024, John Bennet was awarded 100,000 shares of the Company’s restricted common stock vesting sixteen thousand six hundred sixty-seven (16,667) shares per quarter.

 

The following table sets forth certain information regarding the beneficial ownership of our common stock as of June 30, 20202023, by each person or entity known by us to be the beneficial owner of more than 5% of the outstanding shares of common stock, each of our directors and named executive officers, and all of our directors and executive officers as a group.

 

24

Title

Table of ClassContents

 

Name and Address of Beneficial Owner

Amount and Nature of Beneficial Owner

Percent of

Class (1)

Officers and Directors

Frank Horkey

7301 NW4th St Suite 102

Plantation FL 33317

950,000 shares

5.2%

Michael Christensen

2089 High Mesa Dr.

Henderson, NV 8901

250,000 shares

1.4%

John Bennet

2114 N 1 St.

Grand Junction, CO 43215 

200,000 shares

1.1%

 

Officers and Directors

Common Stock

Warren Gilbert

9540 NW 10th Street

Plantation, Florida 33322

62,864 shares

61%

Common Stock

All directors and named executive officers as a group (1 person)(3 persons)

1,400,000 shares

62,864 shares7.7%

61%

Beneficial Owners 5% or Greater

Lazarus Asset Management LLC

9540 NW 10th St

1,377,927 shares

7.6%

NonePlantation, FL 33322

 

________

(1)

Percentage of beneficial ownership of our common stock is based on 103,07318,223,953 shares of common stock outstanding as of the date of this Annual Report, which total issued and outstanding were reduced in accordance with the Reverse Stock Split.

 

Changes in Control

 

Other than as described above, our management is not aware of any arrangements which may result in “changes in control” as that term is defined by the provisions of Item 403(c) of Regulation S-K.

 

ITEM 13.14. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE

 

Related party transactions.

 

None of the following parties has, since our date of incorporation, had any material interest, direct or indirect, in any transaction with us or in any presently proposed transaction that has or will materially affect us:

 

1.

Any of our directors or officers;

2.

Any person proposed as a nominee for election as a director; Any person who beneficially owns, directly or indirectly, shares carrying more than 10% of our directors or officers;the voting

 

2.

Any person proposed as a nominee for election as a director; Any person who beneficially owns, directly or indirectly, shares carrying more than 10% of the voting

3.

rights attached to our outstanding sharesAny member of common stock;the immediate family of any of the foregoing persons.

 

4.

Any member of the immediate family of any of the foregoing persons.

 
2325

Table of Contents

 

There have been no other related party transactions, or any other transactions or relationships required to be disclosed pursuant to Item 404 of Regulation S-K.

 

On January 1, 2015, the company entered into a management agreement with Frank Horkey for a period of 5 years and will issue 350,000 shares of its common stock as consideration and is accounted for on the balance sheet as shares to be issued and will be expensed over the life of the contract (5 years), which resulted in a prepaid consulting expense of $210,000. They were valued on the date of the agreement and the stock price at that time was $.60. As of June 30, 2020 the shares were unissued and recorded as shares to be issued. These shares were issued on September 9, 2020.

ITEM 14.15. PRINCIPAL ACCOUNTING FEES AND SERVICES

 

Audit Fees

 

The aggregate fees billed for the fiscal years ended June 30, 20202023, and June 30, 20192022, for professional services rendered by the principal accountant for the audit of our annual financial statements and quarterly review of the financial statements included in our Form 10-K or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years were $10,000$53,500 and $10,000,$32,500, respectively.

 

Other Audit Fees

 

For the fiscal years ended June 30, 20202023, and June 30, 2019,2022, there were no fees billed for other audit fees.

 

Tax Fees

 

For the fiscal years ended June 30, 20202023, and June 30, 2019,2022, there were no fees billed for services for tax compliance, tax advice, and tax planning work by our principal accountants.

 

All Other Fees

 

None.

 

Pre-Approval Policies and Procedures

 

Prior to engaging our accountants to perform a particular service, our Board of Directors obtains an estimate for the service to be performed. All of the services described above were approved by the Board of Directors in accordance with its procedures.

 

26

Table of Contents

ITEM 15.16. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

 

(a) Financial Statements.

 

Included in Item 8

 

24

Table of Contents

(b) Exhibits required by Item 601.

 

Exhibit No.

 

Description

 

3.1

 

Articles of Incorporation incorporated by reference to Exhibit 3.1 of our Registration Statement on Form S-1 filed on July 25, 2008

3.3

 

Bylaws, incorporated by reference to Exhibit 3.1 of our Registration Statement on Form S-1 filed on April 18, 2011

31.1

 

Certification of Principal Executive Officer and Principal Financial Officer Required Byby Rule 13a-14(A) of the Securities Exchange Act of 1934, As Amended, As Adopted Pursuant Toto Section 302 of the Sarbanes-Oxley Act of 2002*

32.1

 

Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

101.INS

 

Inline XBRL Instance Document**Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document) **

101.SCH

 

Inline XBRL Taxonomy Schema**

101.CAL

 

Inline XBRL Taxonomy Calculation Linkbase**

101.DEF

 

Inline XBRL Taxonomy Definition Linkbase**

101.LAB

 

Inline XBRL Taxonomy Label Linkbase**

101.PRE

 

Inline XBRL Taxonomy Presentation Linkbase**

104

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

_____________

* Filed herewith.

 

** XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

 
2527

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

TREX Acquisition Corp.

a Nevada corporation

 

August 27, 2021February 20, 2024

By:

/s/ Frank HorkeyJohn Bennet

 

Frank HorkeyJohn Bennet

Its:

President, Director

(Principal Executive Officer)

August 27, 2021

By:

/s/ Frank Horkey

Frank Horkey

 

Its:

Chief Financial Officer Secretary, Treasurer, Director

(Principal Financial and Accounting Officer)

 

In accordance with the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

 

August 27, 2021February 20, 2024

By:

/s/ Frank Horkey

 

Frank Horkey

 

Its:

DirectorPresident and CEO

 

 
2628