SIMPLICITY ESPORTS & GAMING CoWINR
| May 31,
2018 | May 31,
2019 | May 31,
2020 | May 31,
2021 | May 31,
2022 |
|---|
| Cash and cash equivalents | 458,063 | 2 | 160,208 | 414,257 | 103,437 |
|---|
| Accounts receivable, net | - | - | 127,653 | 160,101 | 60,549 |
|---|
| Inventory | - | - | 15,787 | 206,974 | 115,188 |
|---|
| Prepaid franchise fees | - | - | - | - | 154,093 |
|---|
| Other current assets | - | - | - | 52,643 | 74,101 |
|---|
| Total Current Assets | 461,231 | 2 | 309,236 | 833,975 | 507,368 |
|---|
| Goodwill | - | 4 | 5 | 5 | 1 |
|---|
| Intangible assets, net | - | 2 | 2 | 2 | 1 |
|---|
| Deferred brokerage fees | - | - | - | - | 71,436 |
|---|
| Property and equipment, net | - | 117,231 | 232,733 | 574,308 | 195,202 |
|---|
| Right of use asset, operating leases, net | - | 100,146 | 490,984 | 2 | 532,216 |
|---|
| Security deposits | - | 12,317 | 14,885 | 40,307 | 40,307 |
|---|
| Due from franchisees | - | - | - | 23,007 | 411 |
|---|
| Deferred equity financing costs | - | - | 98,198 | 307,494 | - |
|---|
| Total Non Current Assets | 53 | 6 | 8 | 9 | 3 |
|---|
| TOTAL ASSETS | 53 | 8 | 9 | 10 | 4 |
|---|
| Accounts payable | - | - | 126,716 | 438,466 | 779,363 |
|---|
| Accrued expenses | 63,579 | 691,940 | 1 | 1 | 2 |
|---|
| Current portion of convertible notes payable, net of discount | - | 1,000,000 | 1 | 2 | 2 |
|---|
| Related party loan, current portion | - | - | - | - | 247,818 |
|---|
| Loan payable | - | - | - | - | 41,735 |
|---|
| Operating lease obligation, current | - | 32,045 | 151,867 | 307,013 | 332,519 |
|---|
| Current portion of deferred revenues | - | - | 3,795 | 30,034 | 27,768 |
|---|
| Total Current Liabilities | 245,197 | 2 | 3 | 4 | 5 |
|---|
| Operating lease obligation, net of current portion | - | 68,876 | - | 1 | 1 |
|---|
| Non current portion of convertible notes payable, net of discount | - | - | - | - | 2 |
|---|
| Secured Promissory notes payable, net of discount | - | - | - | - | 69,636 |
|---|
| Deferred revenues, less current portion | - | - | 365,718 | 182,342 | 152,620 |
|---|
| Total Non Current Liabilities | 2 | 68,876 | 704,834 | 1 | 3 |
|---|
| Total Liabilities | 2 | 2 | 4 | 6 | 8 |
|---|
| Common stock - $0.0001 par value; 36,000,000 shares authorized; 1,830,818 and 1,427,124 shares issued and outstanding as of May 31, 2022 and 2021, respectively | 225 | 700 | 799 | 142 | 182 |
|---|
| Common stock issuable | - | - | - | - | 57,700 |
|---|
| Additional paid-in capital | - | 9 | 11 | 17 | 26 |
|---|
| Accumulated deficit | -9,534 | -3,574,806 | -6,195,044 | -12,291,899 | -29,838,444 |
|---|
| Total Simplicity Esports and Gaming Company Stockholders’ (Deficit)/Equity | 5 | 6 | 5 | 5 | -3,766,541 |
|---|
| Non-Controlling Interest | - | - | -21,487 | 173,039 | -79,155 |
|---|
| Total Stockholders’ Equity (Deficit) | - | - | 5 | 5 | -3,845,696 |
|---|
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | 53 | 8 | 9 | 10 | 4 |
|---|