Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the Quarterly Period September 30, 2024

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

For the transition period from ______________ to ______________

Commission File No. 333-273162

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

EVA LIVE INC.

(Exact name of registrant as specified in its charter)

Nevada

7370

88-2864075

State or Other Jurisdiction of

Incorporation or Organization)

(Primary Standard Industrial

Classification Number)

(IRS Employer

Identification Number)

The Plaza, 1800 Century Park East, Suite 600,

Los Angeles, CA 90067

Tel: (310) 229-5981

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock, par value $0.0001		GOAI		OTC Markets

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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See the definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

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. ☐

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

The number of shares of Common Stock, $0.0001 par value of the registrant outstanding on November 19, 2024, was 125,002,349.

EVA LIVE INC.

Index to Consolidated Financial Statement

		Pages

Consolidated Balance Sheet as of September 30, 2024 (Unaudited) and December 31, 2023 (Audited)		F-2

Consolidated Statement of Operations for the three and nine months ended September 30, 2024 (Unaudited), and September 30, 2023 (Unaudited)		F-3

Consolidated Statement of Stockholders’ Equity (Deficit) for the three and nine months ended September 30, 2024 (Unaudited), and September 30, 2023 (Unaudited, Restated)		F-4

Consolidated Statement of Cash Flows for the nine months ended September 30, 2024 (Unaudited) and September 30, 2023 (Unaudited)		F-6

Notes to the Consolidated Financial Statement		F-7

F-1

EVA LIVE, INC.

CONSOLIDATED BALANCE SHEETS

	September 30, 2024 (Unaudited)			December 31, 2023 (Audited)
Assets:
Current assets
Cash	$	849,263		$	472,509
Accounts receivable, net of allowance for doubtful accounts of $1,203,173 and $624,898, respectively		1,787,113			1,594,918
Other assets		269			269
Total current assets	$	2,636,645		$	2,067,696
Original issuance discount		60,000			-
Goodwill		-			2,010,606
Total assets	$	2,696,645		$	4,078,302
Liabilities and stockholders’ equity (deficit):
Payroll liabilities related party		2,043,128			1,783,628
Accounts payable and accrued liabilities		130,500			108,622
Accounts payable related party		-			86,587
Deferred revenue		-			150,000
Notes payable – current		300,000			-
Accrued interest-current		22,354			-
Total current liabilities	$	2,495,982		$	2,128,837
Notes payable - non-current		400,000			-
Total liabilities	$	2,895,982		$	2,128,837
Commitments and Contingencies (Note 9)		-			-
Stockholders’ equity:
Common stock, par value $0.0001, 300,000,000 shares authorized; 125,002,349 and 123,052,349 shares issued and outstanding, as of September 30, 2024, and December 31, 2023, respectively		12,501			12,306
Additional paid-in capital		29,612,960			26,113,250
Accumulated deficit		(29,824,798	)		(24,176,091	)
Total stockholders’ equity (deficit)	$	(199,337	)	$	1,949,465
Total liabilities and stockholders’ deficit:	$	2,696,645		$	4,078,302

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

F-2

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

	(Unaudited)			(Unaudited)		(Unaudited)			(Unaudited)
	Three Months Ended					Nine months Ended
	September 30, 2024			September 30, 2023		September 30, 2024			September 30, 2023
	(Unaudited)			(Unaudited)		(Unaudited)			(Unaudited)
Sales		1,982,252			1,699,174		6,407,818			3,124,653
Total revenue	$	1,982,252		$	1,699,174	$	6,407,818		$	3,124,653
Operating expenses
General and administrative		6,535,287			175,740		7,508,575			518,746
Media traffic purchase		960,567			979,000		4,576,586			1,580,172
Amortization and depreciation		-			54,444		-			163,333
Total operating expenses		7,495,854			1,209,184		12,085,161			2,262,251
Operating income (loss)		(5,513,602	)		489,990		(5,677,343	)		862,402
Other income (expense):
Interest expense		(15,875	)		-		(22,354	)		-
Total other income (expense)		(15,875	)		-		(22,354	)		-
Income (loss) before provision for income taxes		(5,529,477	)		489,990		(5,699,697	)		862,402
Provision (benefit) for income taxes		-			-		-			-
Net income (loss)	$	(5,529,477	)	$	489,990	$	(5,699,697	)	$	862,402
Net loss per common share, basic and diluted		(0.04	)		0.00		(0.05	)		0.01
Weighted average number of common shares outstanding basic and diluted		124,813,762			115,847,349		123,648,121			115,847,349

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

F-3

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

(Unaudited, Restated)

	No. of shares		Value		Additional paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,708,183	)	$	(967,255	)

Balance September 30, 2023
Net loss		-		-		-		489,990			489,990
Balance - September 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,218,193	)	$	(477,265	)
Three months ended September 30, 2024
Balance - June 30, 2024		123,052,349	$	12,306	$	24,051,655	$	(24,295,321	)	$	(231,360	)
Shares issued for services valued at $3.01		850,000		85		2,558,415		-			2,558,500
Shares issued for services valued at $2.73		1,100,000		110		3,002,890		-			3,003,000
Net loss		-		-		-		(5,529,477	)		(5,529,477	)
Balance -September 30, 2024		125,002,349	$	12,501	$	29,612,960	$	(29,824,798	)	$	(199,337	)

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

F-4

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

(Unaudited, Restated)

	No. of shares		Value		Additional paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	16,729,343	$	(18,080,595	)	$	(1,339,667	)

Balance September 30, 2023
Net loss		-		-		-		862,402			862,402
Balance - September 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,218,193	)	$	(477,265	)
Nine months ended September 30, 2024
Balance - December 31, 2023		123,052,349	$	12,306	$	24,051,655	$	(24,125,101	)	$	(61,140	)
Balance		123,052,349	$	12,306	$	24,051,655	$	(24,125,101	)	$	(61,140	)
Shares issued for services valued at $3.01		850,000		85		2,558,415		-			2,558,500
Shares issued for services valued at $2.73		1,100,000		110		3,002,890		-			3,003,000
Net loss		-		-		-		(5,699,697	)		(5,699,697	)
Balance -September 30, 2024		125,002,349	$	12,501	$	29,612,960	$	(29,824,798	)	$	(199,337	)
Balance		125,002,349	$	12,501	$	29,612,960	$	(29,824,798	)	$	(199,337	)

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

F-5

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

	September 30, 2024 (Unaudited)			September 30, 2023 (Unaudited)
	Nine months Ended
	September 30, 2024 (Unaudited)			September 30, 2023 (Unaudited)
Cash Flows from operating activities:
Net loss	$	(5,699,697	)	$	862,402
Adjustments to reconcile net loss to net cash used in operating activities:
Shares issued for services		5,561,500			-
Depreciation expense		-			163,333
Changes in operating assets and liabilities:
Accounts receivable		(192,195	)		(724,073	)
Deferred revenue		(150,000	)		-
Payroll liabilities		259,500			289,500
Accounts payable and accrued expenses		21,878			(14,513	)
Accounts payable - related party		(86,587	)		(59,852	)
Accrued interest		22,354			-
Original issuance discount		(60,000	)		-
Net Cash used in operating activities	$	(323,247	)	$	516,797
Cash flow from investing activities:
Net Cash provided by investing activities	$	-		$	-
Cash flow from financing activities:
Funds from convertible note(s)		300,000			-
Funds from promissory note		400,000			-
Net Cash Provided by financing activities	$	700,000		$	-
Net change in Cash and cash equivalents for the year		376,754			516,797
Cash and cash equivalents at the beginning of the year		472,509			38,506
Cash and cash equivalents at the end of the year	$	849,263		$	555,303

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

F-6

NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS

NATURE OF OPERATIONS

Background

Eva Live Inc. (the “Company”) was incorporated under the laws of the State of Nevada on August 27, 2002, as International Pit Boss Gaming, Inc. On October 1, 2002, the Company merged with Pro Roads Systems, Inc. (a Florida corporation), a public shell company traded on the pink sheets. Pro Roads Systems, Inc. had no operations before the merger. The purpose of the merger was to change the Company’s domicile from Florida to Nevada. From its inception to 2006, the Company designed and developed software for the gaming industry. The Company changed its name on February 14, 2006, to Logo Industries Corporation and, on November 18, 2008, to Malwin Ventures Inc. On February 11, 2014, the Company announced negotiations with Impact Future Media LLC, and their President/Founder, Francois Garcia, acquired 100% of Impact Future Media LLC and its media and entertainment assets. The Company announced the closing of this transaction on March 25, 2014. From March 2014 to September 28, 2021, the Company was involved in the entertainment, publishing, and interactive industry.

The Company’s year-end is December 31.

Current Operations

From September 28, 2021, the Company operates at the junction of digital marketing and media monetization. We enable market awareness of companies and brands by providing best-in-class digital marketing and monetization services on the Internet. Our typical customers are advertising agencies (classified under SIC7319) and businesses in various industries seeking to market their products and services using our platform, including media companies, financial institutions, and other retail entities. Most of our customers are from North America, mainly the US and Canada. For the fiscal year ending December 31, 2023, we had nineteen (19) customers, primarily from North America, compared to seven (7) customers for the fiscal year ending December 31, 2022. The top three customers represent 73% and 92% of revenue for the fiscal year ending December 31, 2023, and 2022. Our company’s financial health is highly dependent on these top customers. If any of them were to significantly reduce their spending or cease doing business with your company, it could have a major impact on your revenue and overall financial health. Such customers advertise with media through us and engage in media buying services such as online traffic from the Eva Platform. We also deal with businesses (as described under NAICS 541810) that utilize our in-house digital marketing capabilities, including advice, creative services, account management, production of advertising material, media planning, and buying (i.e., placing advertising).

We execute our business through Eva Platform based on Artificial Intelligence, or AI, to match advertising campaigns to specific ad spots one at a time. Our system creates conversion mapping tables that allow us to increase conversion rates by analyzing those trends with optimized historical conversion rates and further capitalizing on and improving those rates. We leverage “big data,” an accumulation of too large and complex data for traditional database management tools to process. Since more companies are attempting to leverage big data to make strategic business decisions, we have built automated tools that analyze the data and feed the relevant information into our decision logic. We have designed our solution to optimize brand campaigns to create brand awareness and direct response campaigns with a fixed conversion point.

In November 2020, the Company completed the development of the Eva XML Platform, where the Platform buys traffic from various sources and sells that traffic to landing pages that display advertising via XML feeds. A price discrepancy exists between buying traffic on display and native platforms for specific keywords in an ad campaign and the XML search feeds. The Eval XML Platform manages the entire ad buying/selling process by integrating into Google, Microsoft, Taboola, Revcontent, Gemini, and Facebook. The Eva XML Platform creates thousands of ads with the push of a button. The Eva XML Platform manages the spending depending on the performance of keywords in the ad campaign to maximize the arbitrage revenue.

The Company earns revenues from advertisers by signing purchase or insertion orders based on Standard Terms and Conditions for Internet Advertising for Media Buys One Year or Less, Version 3.0, as defined in 4’s/IAB. We intend to offer media companies and advertising agencies a standard for conducting business acceptable to both parties based on such terms and conditions. When incorporated into an insertion order, this protocol represents the Company and its customers’ shared understanding of doing business. The Company may also sign additional documents to cover sponsorships and other arrangements involving content association, integration, and special production. The Company considers an insertion order with its customers, a binding contract with the customer, or other similar documentation reflecting the terms and conditions under which it provides products or services. As a result, the Company considers the insertion order persuasive evidence of an arrangement. Each insertion is specific to the customer, defines each party’s fee schedule, duties, and responsibilities, and is governed by 4’s/IAB Version 3.0 for renewal and termination terms, confidentiality agreement, dispute resolution, and other clauses necessary for such contract.

Russia – Ukraine Conflict

The geopolitical situation in Eastern Europe intensified on February 24, 2022, with Russia’s invasion of Ukraine. The war between the two countries continues to evolve as military activity continues. The United States and certain European countries have imposed additional sanctions on Russia and specific individuals. The Company has no operation exposure in the region affected by war. As of the date of this report, there has been no disruption in our operations.

Reverse Acquisition

The table below represents EvaMedia’s Goodwill recorded based on management’s preliminary assessment of the Acquisition Date fair value of the assets acquired and liabilities assumed:

The Company’s Balance Sheet as of September 28, 2021:

SCHEDULE OF BALANCE SHEET

Description	Book Value, $
Cash (+)	$	932
Accounts payable (-)		50,000
Due to related party (-)		6,841
Net assets (A)	$	(55,909	)
Company share (B)		977,348
Share price (C)	$	2.00
Consideration or purchase price (D) = (B) X (C)		1,954,697
Goodwill (D) – (A)	$	2,010,606

We have determined the method of accounting for the reverse acquisition guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805 Business Combinations (“ASC 805”).

We prepared the consolidated financial statements for the fiscal year ending December 31, 2021, following a reverse acquisition under Eva Live Inc. (accounting acquiree), but as a continuation of the financial statements of EvaMedia (accounting acquirer). We have made one adjustment: retroactively adjusting EvaMedia’s legal capital to reflect the legal capital of the Company. We calculated the adjustment based on the share exchange ratio of one new share of Company common stock for every share of EvaMedia capital stock previously issued and outstanding. Comparative information preserved in these consolidated financial statements is also retroactively adjusted to reflect the legal capital of the Company. The legal capital on December 31, 2023, reflects the legal capital of the Company after the Acquisition date and therefore requires no adjustment.

F-7

NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)

Restatement

Reverse Capitalization

After SEC’s order on BF Borgers CPA in May 2024, the Company reevaluated the significant transaction as reverse capitalization instead of a reverse acquisition. On September 28, 2021 (the ‘Acquisition Date’), the Company entered a reverse capitalization transaction (Acquisition) with EvaMedia Corp. (EvaMedia). As per SEC 7050 – Reverse Mergers, A reverse recapitalization is a transaction in which a shell company (as defined in Exchange Act Rule 12b-2) issues its equity interests to effect the acquisition of an operating company. Reverse recapitalization is accounted for as a capital transaction equivalent to the operating company (i.e., the accounting acquirer, EvaMedia) issuing its equity for the net assets of the shell company (the Company), followed by recapitalization. A reverse recapitalization is not accounted for as a business combination because the shell company is not a business. Since reverse recapitalization is not accounted for as a business combination, no goodwill would be recorded because of the reverse recapitalization transaction. Therefore, we have eliminated goodwill of $2,010,606 as of September 30, 2023. Rather, any excess of the fair value of the shares issued by the operating company over the value of the net monetary assets of the shell company is recognized as a reduction to equity. In a reverse recapitalization, the legal acquirer/issuer is a shell company, the Company.

The information in the following table shows the effect of the restatement on each affected financial statement line item:

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	18,790,939	$	(17,759,175	)	$	1,043,349

Restated
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,708,183	)	$	(967,255	)

Effects of change
Three months ended September 30, 2023
Balance - June 30, 2023		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	18,790,939	$	(18,131,587	)	$	670,937

Restated
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	16,729,343	$	(18,080,595	)	$	(1,339,667	)

Effects of change	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

SCHEDULE OF BREAKDOWN OF EFFECTS OF CHANGE

Reverse recapitalization adjustment for goodwill	$	(2,010,606	)

Breakdown of effects of change
Reverse recapitalization adjustment for goodwill	$	(2,010,606	)
Reverse recapitalization adjustment in APIC	$	(50,990	)
Change in Additional paid in capital	$	(2,061,596	)

F-8

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Principles of Consolidation

The summary of significant accounting policies presented below is designed to assist in understanding the Company’s financial statements. Such financial statements and accompanying notes represent the Company’s management, responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America (“GAAP”) in all material respects. We have applied them consistently to prepare the accompanying financial statements.

The results for the three and nine months ended September 30, 2024, and 2023 are not necessarily indicative of the results of operations for the full year. These financial statements and related footnotes should be read in conjunction with the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on April 10, 2024.

Financial Statement Preparation and Use of Estimates

Preparing financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclose contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include Cash on hand, deposits at banking institutions, and all highly liquid short-term investments with original maturities of 90 days or less. The Company had a cash balance of $849,263 and $472,509 as of September 30, 2024, and December 31, 2023.

Accounts Receivable

Accounts Receivable primarily represent the amount due from six (6) customers. In some cases, the customer receivables are due immediately on demand; however, in most cases, the Company offers net 45 terms or n/45, where the payment is due in full 45 days after the invoice’s date. The Company bases the allowance for doubtful accounts on its assessment of the collectability of customer accounts. The Company regularly reviews the allowance by considering historical experience, credit quality, the accounts receivable balances’ age, and economic conditions that may affect a customer’s ability to pay and expected default frequency rates. Trade receivables are written off at the point when they are considered uncollectible.

At September 30, 2024, and December 31, 2023, the management determined that the allowance for doubtful accounts was $1,203,173 and $624,898, respectively. The bad debt expense for the nine months ended September 30, 2024, and 2023 was $583,338 and $27,437, respectively.

Office Lease

Effective May 21, 2020, the Company’s new corporate address was 1800 Century Park East, Suite 600, Los Angeles, CA 90067 (“California Lease”). The Company has signed the California Lease on a month-to-month basis, entitled the Company to use the office and conference space on a need-only basis. The new lease is $229 per month, included in the General and Administrative expenses. For the nine months ending September 30, 2024, and 2023, the office’s rent payment was $2,061 and $2,061, included in the General and administrative expenses.

F-9

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Our typical customers are advertising agencies classified under SIC7319, which advertise with media but perform no creative services (media buying services such as online traffic from EvaMedia). We also deal with businesses (as described under NAICS 541810) organized to provide a full range of services (i.e., through in-house capabilities or subcontracting), including advice, creative services, account management, production of advertising material, media planning, and buying (i.e., advertising).

The Company earns revenues from advertisers by signing purchase or the insertion orders based on Standard Terms and Conditions for Internet Advertising for Media Buys One Year or Less, Version 3.0, as defined in 4’s/IAB. Such terms and conditions are intended to offer media companies and advertising agencies an acceptable standard for conducting business for both parties. When incorporated into an insertion order, this protocol represents the Company and its customers’ shared understanding of doing business. The Company may also sign additional documents to cover sponsorships and other arrangements involving content association, integration, and special production. The Company considers an insertion order with its customers, a binding contract with the customer, or other similar documentation reflecting the terms and conditions under which it provides products or services. As a result, the Company considers the insertion order persuasive evidence of an arrangement. Each insertion is specific to the customer, defines each party’s fee schedule, duties, and responsibilities, and is governed by 4’s/IAB Version 3.0 for renewal and termination terms, confidentiality agreement, dispute resolution, and other clauses necessary for such contract.

The Company adopted ASU 2014-09 Revenue for insertion/purchase orders, or contract(s) (from now known as ‘contracts’) received from customers.

The Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration the Company expects to receive in exchange for those goods or services as per the contract with the customer. As a result, the Company accounts for revenue contracts with customers by applying the requirements of Accounting Standards Codification Topic 606, Revenue from Contracts with Customers (Topic 606), which includes the following steps:

	●	Identify the contract(s) and subsequent amendments with the customer.
	●	Identify all the performance obligations in the contract and subsequent amendments.
	●	Determine the transaction price for completing performance obligations.
	●	Allocate the transaction price to the performance obligations in the contract.
	●	Recognize the revenue when, or as, the Company satisfies a performance obligation.

The Company adopted ASC 606 using the modified retrospective method applied to all contracts not completed as of January 1, 2018. The Company presents results for reporting periods beginning after January 1, 2018, under ASC 606, while prior period amounts are reported following legacy GAAP. In addition to the above guidelines, the Company also considers implementation guidance on warranties, customer options, licensing, and other topics. The Company considers revenue collectability, methods for measuring progress toward complete satisfaction of a performance obligation, warranties, customer options for additional goods or services, non-refundable upfront fees, licensing, customer acceptance, and other relevant categories.

The Company accounts for a contract when the Company and the customer (‘parties’) have approved the contract and are committed to performing their respective obligations, where each party can identify their rights, obligations, and payment terms; the contract has commercial substance. The Company will probably collect all of the consideration substantially. Revenue is recognized when performance obligations are satisfied by transferring control of the promised service to a customer. The Company fixes the transaction price for goods and services at contract inception. The Company’s standard payment terms are generally net 30 days and, in some cases, due upon receipt of the invoice.

The Company considers contract modification as a change in the scope or price (or both) of a contract that the parties approve. The parties describe contract modification as a change order, a variation, or an amendment. A contract modification exists when the parties to the contract approve a modification that either creates new or changes existing enforceable rights and obligations of the parties to the contract. The Company assumes a contract modification when approved in writing, by oral agreement, or implied by the customary business practice of the customer. If the parties to the contract have not agreed on a contract modification, the Company continues to apply the guidance to the existing contract until the contract modification is approved. The Company recognizes contract modification in various forms – including but not limited to partial termination, an extension of the contract term with a corresponding price increase, adding new goods and services to the contract, with or without a corresponding price change, and reducing the contract price without a change in goods or services promised.

F-10

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

For all its goods and services, at contract inception, the Company assesses the solutions or services, or bundles of solutions and services, obligated in the contract with a customer to identify each performance obligation within the contract and then evaluate whether the performance obligations are capable of being distinct and distinct within the context of the contract. Solutions and services that are not capable of being distinct and distinct within the context of the agreement are combined and treated as a single performance obligation in determining the allocation and recognition of revenue. For multi-element transactions, the Company allocates the transaction price to each performance obligation on a relative standalone selling price basis. The Company determines the standalone selling price for each item at the transaction’s inception involving these multiple elements.

Performance Obligation		Types of Deliverables		When Performance Obligation is Typically Satisfied
Insertion Order for Online Advertising		The Company sets up the advertising campaign on Eva’s demand-side Platform. It specifies types of ads (banner, search, video, etc.), place of the campaign (Website, mobile, or ad networks), and target of the ads (demographics, interests, etc.).		The Company recognizes the consulting revenues when the customer receives services over the length of the contract. If the customer pays the Company in advance for these services, the Company records such payment as deferred revenue until the Company completes the services.

The Company assumes that the goods or services promised in the existing contract will be transferred to the customer to determine the transaction price. The Company believes the agreement will not be canceled, renewed, or modified; therefore, the transaction price includes only those the Company has rights to under the present contract. For example, suppose the Company agrees with a customer with an original term of one year and expects the customer to renew for a second year. In that case, the Company will determine the transaction price based on the initial one-year period. When choosing the transaction price, the Company first identifies the fixed consideration, including non-refundable upfront payment amounts.

To allocate the transaction price, the Company allocates an amount that best represents the consideration the entity expects to receive for transferring each promised good or service to the customer. To meet the allocation objective, the Company allocates the transaction price to each performance obligation identified in the contract on a relative standalone selling price basis. In determining the standalone selling price, the Company uses the best evidence of the standalone selling price that the Company charges to similar customers in similar circumstances. The Company sometimes uses the adjusted market assessment approach to determine the standalone selling price. It evaluates the market in which it sells the goods or services and estimates the price customers would pay for those goods or services when sold separately.

The Company recognizes revenue when or as it transfers the promised goods or services in the contract. The Company considers the “transfers” of the promised goods or services when the customer obtains control of the goods or services. The Company believes a customer “obtains control” of an asset when, or as, it can directly use and obtain all the remaining benefits from the asset substantially. The Company recognizes deferred revenue related to services it will deliver within one year as a current liability. The Company presents deferred revenue related to services that the Company will provide more than one year into the future as a non-current liability.

Concentrations of Credit Risk

Financial instruments that potentially subject the Company to concentration of credit risk consist principally of Cash. The Company places its Cash with a major banking institution. The Company did not have cash balances over the Federal Deposit Insurance Corporation limit on September 30, 2024.

F-11

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Legal Proceedings

The Company discloses a loss contingency if at least there is a reasonable possibility that a material loss has been incurred. The Company records its best estimate of loss related to pending legal proceedings when the loss is considered probable, and the amount can be reasonably estimated. The Company can reasonably estimate a range of loss with no best estimate; the Company records the minimum estimated liability. As additional information becomes available, the Company assesses the potential liability of pending legal proceedings, revises its estimates, and updates its disclosures accordingly. The Company’s legal costs associated with defending itself are recorded as expenses incurred. The Company is currently not involved in any litigation.

Impairment of Long-Lived Assets

The Company reviews long-lived assets for impairment following FASB ASC 360, Property, Plant, and Equipment. Long-lived assets are tested for recoverability whenever events or changes in circumstances indicate that the Company may not recover the carrying amounts. An impairment charge amount is recognized if and when the asset’s carrying value exceeds the fair value.

Provision for Income Taxes

The provision for income taxes is determined using the asset and liability method. This method calculates deferred tax assets and liabilities based on the temporary differences between the consolidated financial statement and income tax bases of assets and liabilities using the enacted tax rates applicable each year.

The Company utilizes a two-step approach to recognizing and measuring uncertain tax positions (“tax contingencies”). The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount, more than 50%, is likely to be realized upon ultimate settlement.

The Company considers many factors when evaluating and estimating its tax positions and benefits, which may require periodic adjustments and may not accurately forecast actual outcomes. The Company includes interest and penalties related to tax contingencies in the provision of income taxes in the consolidated statements of operations. The Management of the Company does not expect the total amount of unrecognized tax benefits to change significantly in the next 12 months.

Website and Software Development Costs

By ASC 985-20, Software development costs, including costs to develop software sold, leased, or otherwise marketed, are capitalized after establishing technological feasibility, if significant. The Company amortizes the Capitalized software development costs using the straight-line amortization method over the estimated useful life of the application software. By December 2018, the Company completed the activities (planning, designing, coding, and testing) necessary to establish that it could produce and meet the design specifications of the Eva Platform and its various components. The Company estimates the useful life of the software to be three (3) years.

The Company includes certain Website and app purchases as part of these capitalized costs. The capitalization of website costs is a significant portion of the total assets. The Company capitalizes on significant expenses incurred during the application development stage for internal-use software. The Company does not believe that capitalizing software development costs is material.

F-12

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

The Company accounts for website development costs following Accounting Standards Codification 350-50 “Website Development Costs” (ASC 350-50). The Company capitalizes on external website development costs (“website costs”), which primarily include:

	●	third-party costs related to acquiring domains and developing applications,
	●	as well as costs incurred to develop or acquire and customize code for web applications,
	●	costs to develop HTML web pages or develop templates and
	●	costs to create original graphics for the Website that included the design or layout of each page.

The Company also capitalizes on costs incurred in website application and infrastructure development; we account for such costs following ASC 350-50. The Company estimates the useful life of the Website to be three (3) years.

Share-based compensation to employees and non-employees

The Company uses ASC 718 guidance to apply share-based compensation accounting to certain employees and non-employee individuals, such as outsourced employees, non-employee directors, and consultants performing management functions, are employees or non-employees. The differences in the accounting for share-based payment awards granted to an employee versus a non-employee relate to the measurement date and recognition requirements. The Company believes an employee is the one who has the right to exercise sufficient control to establish an employer-employee relationship based on common law, as illustrated in case law and currently under US Internal Revenue Service (IRS) Revenue Ruling 87-41.

Restricted securities are securities acquired in unregistered, private sales from the Company or an affiliate. The restricted securities require the owner to follow the US Securities Exchange Commission guidelines defined under Rule 144 - Selling Restricted and Control Securities. On the other hand, restricted shares issued for consideration other than for goods or employee services are fully paid for immediately. As a result, the Company has expensed these shares at the time of the contract. There is no vesting period for non-employees.

Fair Value

The Company uses current market values to recognize certain assets and liabilities at a fair value. The fair value is the estimated price at which an asset can be sold, or a liability settled in an orderly transaction to a third party under current market conditions. The Company uses the following methods and valuation techniques for deriving fair values:

Market Approach – The market approach uses the prices associated with actual market transactions for similar or identical assets and liabilities to derive a fair value.

Income Approach – The income approach uses estimated future cash flows or earnings, adjusted by a discount rate representing the time value of money and the risk of cash flows not being achieved to derive a discounted present value.

Cost Approach – The cost approach uses the estimated cost to replace an asset adjusted for the obsolescence of the existing asset.

The Company ranks the fair value hierarchy of information sources from Level 1 (best) to Level 3 (worst). The Company uses these three levels to select inputs for valuation techniques:

Level I		Level 2		Level 3
Level 1 is a quoted price for an identical item in an active market on the measurement date. This is the most reliable evidence of fair value and is used whenever this information is available.		Level 2 is directly or indirectly observable inputs other than quoted prices. An example of a Level 2 input is a valuation multiple for a business unit based on comparable entities’ sales.		Level 3 is an unobservable input. It may include the Company’s data, adjusted for other reasonably available information. Examples of a Level 3 input are an internally generated financial forecast.

Basic and Diluted Income (Loss) per Share

The Company follows ASC 260, Earnings Per Share, to account for earnings per share. Basic earnings per share (“EPS”) calculations are determined by dividing net loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. As of September 30, 2024, and December 31, 2023, the Company had 123,648,121 and 116,735,198 basic and dilutive shares issued and outstanding, respectively. Common stock equivalents were anti-dilutive during the nine months ending September 30, 2024, due to a net loss of $5,699,697. As a result, common equivalent shares are excluded from the computation since their effect is anti-dilutive. Common stock equivalents were dilutive during the nine months ending September 30, 2023, due to a net income of $862,402.

Recent Accounting Pronouncements

Other recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force) and the United States Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s present or future consolidated financial statements.

F-13

NOTE 3 – GOING CONCERN

The Company has prepared consolidated financial statements on a going-concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the ordinary course of business. The Company has started generating revenues and growing its operations with limited capital. As a result, there is substantial doubt about the Company’s ability to continue as a going concern for the next twelve months after issuing these consolidated financial statements. The continuation of the Company as a going concern depends on financial support from its stockholders and its ability to obtain necessary equity financing to continue operations.

The accumulated deficit on September 30, 2024, and December 31, 2023, was $29,824,798 and $24,176,091, respectively.

During the nine months ending September 30, 2024, and 2023, the Company incurred a net loss of $5,699,697 and a net income of $862,402. The working capital surplus and deficit as of September 30, 2024, and December 31, 2023, were $140,663 and $61,141.

Since its inception, the Company has sustained recurring losses and negative cash flows from operations. As of September 30, 2024, and December 31, 2023, the Company had $849,263 and $472,509 cash. The Company believes that future cash flows may not be sufficient to meet its debt obligations as they become due in the ordinary course of business for the foreseeable future. The Company continues to experience negative cash flow from operations and the ongoing requirement for substantial additional capital investment to develop its Eva Platform. The Company must raise additional capital to accomplish its growth plan over twelve to twenty-four months. The Company expects to obtain additional funding through private equity or public markets. However, there can be no assurance about the availability or terms such as financing and capital might be available.

The Company’s ability to continue as a going concern may depend on the success of management’s plans. The consolidated financial statements do not include any adjustments relating to the recoverability and classification of assets or the amounts and liabilities that might be necessary if the Company cannot continue as a going concern.

To the extent the Company’s operations need to be improved to fund the Company’s capital requirements, the Company may attempt to enter into a revolving loan agreement with financial institutions or try to raise capital through the sale of additional capital stock issuance of debt.

The Company intends to continue its efforts to enhance its revenue from its diversified portfolio of technological solutions, become cash flow positive, and raise funds through private placement offerings and debt financing. As the Company increases its customer base globally and accepts its Eva Platform, it intends to acquire long-lived assets that will provide a future economic benefit beyond fiscal 2024.

F-14

NOTE 4 – CAPITALIZED WEBSITE AND SOFTWARE DEVELOPMENT COSTS

During the three months ending September 30, 2024, and 2023, the estimated remaining weighted-average useful life of the Company’s capitalized software was three (3) years. The Company recognizes amortization expenses for capitalized software on a straight-line basis.

The unamortized balance of capitalized software on September 30, 2024, was $0.

At December 31, 2023, the gross capitalized software asset and the accumulated software amortization expenses were $778,783 and $778,783, respectively. As a result, the unamortized balance of capitalized software on December 31, 2023 was $0.

The Company has estimated aggregate amortization expenses for each of the five succeeding fiscal years based on the estimated software asset’s lifespan of three (3) years.

NOTE 5 – RELATED PARTY TRANSACTIONS

Payroll Liabilities – Related Party

The payroll liabilities - related are all attributed to unpaid salaries of officers and related parties. As of September 30, 2024, and December 31, 2023, payroll liabilities – related parties were $2,043,128 and $1,783,628.

Accounts Payable and Accrued Liabilities – Related Party

Mr. Boulette, CEO of the Company, occasionally provides funding for the Company’s working capital. As of September 30, 2024, and December 31, 2023, the accounts payable—related parties were $0 and $86,587, respectively.

Media Traffic Purchase – Related Party

Hottest Media LLC (“Hottest”) is authorized to act as the Company’s agent in purchasing materials and services required to produce advertising on the Company’s behalf. For the nine months ended September 30, 2024, and 2023, Hottest has been the sole entity to buy media for the Company. Consequently, Hottest has a significant influence on the Company by virtue of its position and relationship, involvement, transactions, or contractual arrangements. During the nine months ended September 30, 2024, and 2023, the Company spent $4,576,586 and $1,580,172 on buying media traffic.

NOTE 6 – COMMITMENTS AND CONTINGENCIES

Office Facility and Other Operating Leases

As of September 28, 2021, the Company’s new corporate address was 1800 Century Park East, Suite 600, Los Angeles, CA 90067 (“California Lease”). The Company has signed the California Lease on a month-to-month basis, entitled the Company to use the office and conference space on a needs-only basis. The new lease payment is $229 per month, included in the General and Administrative expenses. For the nine months ending September 30, 2024, and 2023, the office’s rent payment was $2,061 and $2,061, included in the General and administrative expenses.

Employment Agreement

The Company has entered into a formalized employment agreement with its Chief Executive Officer (“CEO”) – David Boulette. The CEO’s annual salary is $360,000 per annum. The Company accrues compensation payable to the CEO in Accounts Payable and accrued expenses.

Pending Litigation

Management is unaware of any actions, suits, investigations, or proceedings (public or private) pending or threatened against or affecting the assets or affiliates of the Company.

F-15

NOTE 7 – STOCKHOLDERS’ EQUITY

The Company’s authorized capital consists of 300,000,000 shares of common stock with a par value of $0.0001 per share, of which 125,002,349 are issued and outstanding as of September 30, 2024.

The Company has issued unregistered securities under exemptions from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. On November 1, 2023, the Company received the notice of effectiveness from the SEC on form S-1 for registration of securities under the Securities Act of 1933.

In December 2023, the Company sold 5,000 units (common stock plus warrants) for financing valued at $10,000. The Company issued the securities with a restrictive legend.

In July 2024, the Company issued 100,000 shares to a consultant valued at $301,000.

In July 2024, the Company issued 750,000 shares to a consultant valued at $2,257,000.

In July 2024, the Company issued 100,000 shares to directors valued at $273,000.

In July 2024, the Company issued 1,000,000 shares to its CEO valued at $2,730,000.

NOTE 8 – WARRANT

In December 2023, the Company sold 5,000 units (common stock plus warrants) for financing valued at $10,000. The Company sold the common stock at $2 per share with full warrant coverage, an exercise price of $2, and a term of one year. The Company issued the securities with a restrictive legend. The warrants are not exercised.

Information About the Warrants Outstanding on September 30, 2024:

Original

Number of

Warrants

Issued

Exercise

Price per

Common

Share

Exercisable

at
March 31, 2024

Became

Exercisable

Exercised

Terminated /

Canceled /

Expired

Exercisable

At
March 31, 2024

Expiration

Date

10,000

2.00

10,000

December 2024

The exercise price and the number of shares of Common Stock or other securities issuable on the exercise of the Warrants are subject to adjustment in certain circumstances, including stock dividend, recapitalization, reorganization, merger, or consolidation of the Company. However, no Warrant is subject to adjustment for issuances of Common Stock at a price below the exercise price of that Warrant.

NOTE 9 – DEBT FINANCING

In April 2024, the Company secured financing of a $200,000 convertible note from an investor, with a purchase price of $170,000. As of the reporting date, $170,000 of this amount has been received. The note carries a term of nine months and accrues interest at a rate of 12.50%. This financial arrangement provides the company with additional capital to support ongoing and future operations.

In May 2024, the Company secured financing of a $100,000 convertible note from an investor, with a purchase price of $70,000. As of the reporting date, $70,000 of this amount has been received. The note carries a term of nine months and accrues interest at a rate of 12.50%. This financial arrangement provides the company with additional capital to support ongoing and future operations.

In June 2024, the Company secured financing of a $500,000 note from an investor. As of the reporting date, $500,000 of this amount has been received. The note carries a term of thirty-nine months and accrues interest at a rate of 6.00%. The Company paid back $100,000 in August 2024; as a result, the current outstanding principal balance is $400,000.

This financial arrangement provides the company with additional capital to support ongoing and future operations.

NOTE 10 – OFF-BALANCE SHEET ARRANGEMENTS

We have no off-balance sheet arrangements affecting our liquidity, capital resources, market risk support, credit risk support, or other benefits.

NOTE 11 – SUBSEQUENT EVENTS

In October 2024, the Company issued 161,859 shares valued at $1.30 to settle a $200,000 convertible note and all accrued interest associated with the note.

In October 2024, the Company issued 80,529 shares valued at $1.30 to settle a $100,000 convertible note and all accrued interest associated with the note.

In October 2024, the Company issued 92,308 shares valued at $1.30 to settle $120,000 accounts payable associated with the consulting agreement.

F-16

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This Quarterly Report Form 10-Q contains forward-looking statements. Our actual results could differ materially from those set forth as a result of general economic conditions and changes in the assumptions used in making such forward-looking statements. The following discussion and analysis of our financial condition and results of operations should be read together with the unaudited condensed financial statements and accompanying notes and the other financial information appearing elsewhere in this report. The analysis set forth below is provided pursuant to applicable Securities and Exchange Commission regulations and is not intended to serve as a basis for projections of future events.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain statements contained in this prospectus, including statements regarding the anticipated development and expansion of our business, our intent, belief, or current expectations, primarily concerning the future operating performance of the Company and the products we expect to offer, and other statements contained herein regarding matters that are not historical facts, are “forward-looking” statements. Future filings with the Securities and Exchange Commission, future press releases, and future oral or written statements made by us or with our approval, which is not statements of historical fact, may contain forward-looking statements because such statements include risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements.

All forward-looking statements speak only as of the date they are made. We undertake no obligation to update such statements to reflect events or circumstances that exist after the date on which they are made.

COMPANY OVERVIEW

The Company’s year-end is December 31.

On September 9, 2021, the Company completed a reverse split in the amount of 1 for 150, Changed the Company’s name to Eva Live Inc., Changed the Company’s trading Symbol from MLWN to GOAI, and executed an Acquisition Agreement resulting in a change of control of the Issuer. On September 10, 2021, the Financial Industry Regulatory Authority (“FINRA”) announced the effectiveness of a change in the Company’s name from “Malwin Ventures, Inc.” to “Eva Live, Inc.” (the “Name Change”) and a change in the Company’s ticker symbol from “MLWN” to the new trading symbol “GOAI” (the “Symbol Change”). Trading under the new ticker symbol began at market opening on July 11, 2021. The current shareholders do not require action from current shareholders concerning the change in the trading symbol. The Company’s CUSIP also changes to 98892100.

Current Operations

As of September 28, 2021, the Company’s vision is to build the world’s leading digital media platform to deliver measurable business outcomes at a scale for regional and global brands, agencies, and retailers across different marketing goals. Our system continually learns to achieve trusted and impactful digital advertising solutions, eliminating ad fraud, lag, and error to produce unmatched digital advertising optimization. Effective September 28, 2021, David Boulette is the Company’s Chief Executive Officer and Director. At present, the Company currently has four directors. The one non-executive director is Terry Fields. The three executive directors are David Boulette, Phil Aspin, and Daryl Walser.

Eva Live is a technology company that has developed an automated and intelligent advertiser campaign management platform, Eva Platform. Our Platform enables advertisers (‘customers, clients’) to buy advertising space on several digital channels to reach their desired audience. Our technology intends to address the needs of markets where high-volume advertisers want automated advertising purchases to have high conversion rates. We focus on data-driven marketing and cross-channel measurement, critical to businesses looking to optimize their marketing budget and reach audiences across all their integrated advertising efforts.

We operate at the junction of digital marketing and media monetization. We enable market awareness of companies and brands by providing best-in-class digital marketing and monetization services on the Internet. Our typical customers are advertising agencies (classified under SIC7319) and businesses in various industries seeking to market their products and services using our platform, including media companies, financial institutions, and other retail entities. Most of our customers are from North America, mainly the US and Canada.

For the three months ending September 30, 2024, we had nine (9) customers, primarily from North America, compared to seven (7) customers for the previous period ending September 30, 2023. The top three customers represent over 83% and 70% of revenue for the three months ending September 30, 2024, and 2023. Our company’s financial health is highly dependent on these top customers. If any of them were to significantly reduce their spending or cease doing business with your company, it could have a major impact on your revenue and overall financial health. Such customers advertise with media through us and engage in media buying services such as online traffic from the Eva Platform. We also deal with businesses (as described under NAICS 541810) that utilize our in-house digital marketing capabilities, including advice, creative services, account management, production of advertising material, media planning, and buying (i.e., placing advertising).

We execute our business through Eva Platform based on Artificial Intelligence, or AI, to match advertising campaigns to specific ad spots one at a time. Our system creates conversion mapping tables that allow us to increase conversion rates by analyzing those trends with optimized historical conversion rates and further capitalizing on and improving those rates. We leverage “big data,” an accumulation of data that is too large and complex for processing by traditional database management tools. Since more companies are attempting to leverage big data to make strategic business decisions, we have built automated tools that analyze the data and feed the relevant information into our decision logic. We have designed our solution to optimize brand campaigns to create awareness and direct response campaigns with a fixed conversion point.

The Company also owns the Eva XML Platform, which buys traffic from various sources and sells that traffic to landing pages that display advertising via XML feeds. A price discrepancy exists between buying traffic on display and native platforms for specific keywords in an ad campaign and the XML search feeds. The Eval XML Platform manages the entire ad buying/selling process by integrating into Google, Microsoft, Taboola, Revcontent, Gemini, and Facebook. As a result, we can create thousands of ads with a push of a button. The Eva XML Platform manages the spending depending on the performance of keywords in the ad campaign to maximize the arbitrage revenue.

Recent Significant Transaction

EvaMedia Corp. Acquisition (Reverse Acquisition)

On September 28, 2021 (the ‘Acquisition Date’), the Company merged (‘Acquisition’) into EvaMedia Corp. (‘EvaMedia). Upon completion of the Acquisition, the Company acquired all issued and outstanding shares of capital stock of EvaMedia. As a result, the Company issued 110,192,177 shares of the Company’s common stock to shareholders of EvaMedia, and immediately following the Acquisition, 111,169,525 shares of common stock were issued and outstanding. As a result, EvaMedia’s shareholders control 99.12% of issued and outstanding shares of the Company on a fully diluted basis. Following the Acquisition, David Boulette of EvaMedia became the company’s CEO, director, and controlling shareholder. He appointed two additional board members from EvaMedia, Phil Aspin and Darly Walser. Terry Fields remained the only board member from the Company.

We have accounted the Acquisition as a reverse acquisition under the acquisition method of accounting per ASC 805, with EvaMedia treated as the accounting acquirer and the Company treated as the “acquired” company for financial reporting purposes. We determine EvaMedia an accounting acquirer based on the following facts: (i) after the reverse merger, former shareholders of EvaMedia held a majority of the voting interest of the combined company; (ii) former Board of Directors of EvaMedia possess majority control of the Board of Directors of the combined company; (iii) members of the management of EvaMedia are responsible for the management of the combined company. As such, we have treated the financial statements of EvaMedia as the historical financial statements of the combined company, and (iv) EvaMedia’s relative size measured in assets and revenues is significantly larger than that of the Company.

We have identified the Company as the legal acquirer, as it is the entity that issued securities. Comparatively, we have identified EvaMedia as the legal acquiree, the entity whose equity interests are acquired.

We consider the Acquisition a reverse acquisition; therefore, the purchase consideration is the Company’s fair value as of September 28, 2021. The number of shares issued and outstanding for the Company just before the Acquisition Date was 977,348, with a market price of $2.000 quoted on the OTC Bulletin Board under the trading symbol GOAI. We estimated the purchase price and the book value or net financial liability of the Company to be $1,954,697 and $55,909. As a result, we recorded Goodwill as the difference between the purchase price and book value, $2,010,606. The Company carried out the Goodwill Impairment Analysis as of December 31, 2021, where the carrying value of Goodwill as of December 31, 2021, is $2,010,606 (See Reverse Capitalization). The fair market value of the implied Goodwill is approximately $37,772,765, which is higher than the carrying value, and thus, the Company did not record any impairment as of December 31, 2023. Factors that might lead a company to perform more frequent impairment tests include economic downturns, poor operational results, lower market capitalization, or other market and industry changes that could reduce the fair value of the reporting units or the intangible assets. We opted not to perform impairment tests as such factors do not impact our business during the three months ended September 30, 2024.

Reverse Capitalization

After SEC’s order on BF Borgers CPA in May 2024, the Company reevaluated the significant transaction as reverse capitalization instead of a reverse acquisition. On September 28, 2021 (the ‘Acquisition Date’), the Company entered a reverse capitalization transaction (Acquisition) with EvaMedia Corp. (‘EvaMedia). As per SEC 7050 – Reverse Mergers, A reverse recapitalization is a transaction in which a shell company (as defined in Exchange Act Rule 12b-2) issues its equity interests to effect the acquisition of an operating company. Reverse recapitalization is accounted for as a capital transaction equivalent to the operating company (i.e., the accounting acquirer, EvaMedia) issuing its equity for the net assets of the shell company (the Company) followed by a recapitalization. A reverse recapitalization is not accounted for as a business combination because the shell company is not a business. Since a reverse recapitalization is not accounted for as a business combination, there would not be any goodwill recorded because of the reverse recapitalization transaction. Therefore, we have eliminated goodwill of $2,010,606 as of September 30, 2024. Rather, any excess of the fair value of the shares issued by the operating company over the value of the net monetary assets of the shell company is recognized as a reduction to equity. In a reverse recapitalization the legal acquirer/issuer is a shell company, the Company.

AdFlare Acquisition

On July 13, 2022, the Company entered into a Share Exchange Agreement (“AdFlare SEA”) with AdFlare Limited, a company duly formed under the laws of Ireland (Reg. Number: 714192) (“AdFlare”), and the shareholders of AdFlare, Phil Aspin, an individual and Stephen Adds, an individual (collectively, the “Shareholders”) whereby the Company acquired One Hundred (100%) percent of the issued and outstanding shares of AdFlare in exchange for 500,000 shares of the Company’s restricted common stock valued at $1,500,000 using the discounted cash flow methodology. Mr. Phil Aspin, co-founder of AdFlare, has been a member of the Company’s Board of Directors since September 28, 2021. The Company carried out the Goodwill Impairment Analysis as of December 31, 2023, where the carrying value of the Goodwill as of December 31, 2022, is $1,500,000. The fair market value of the implied Goodwill is approximately $0, which is less than the carrying value, and thus, the impairment as of December 31, 2022, is $1,500,000.

AdFlare, a wholly owned subsidiary of the Company, is a leader in the specialized field of “Header Bidding,” with a deep contextual understanding of an array of ad technologies spanning search, display, and video across mobile and desktop, providing solutions to help all publishers drive revenue. Header bidding, also known as advance or pre-bidding, is a technology wherein publishers simultaneously offer their inventory to multiple ad exchanges, advertisers, and agencies. The idea is that by letting various buyers bid on the same inventory at the same time, in real-time, there’s more competition driving up the auction pressure and a chance to serve each impression at a higher Cost Per Mille rate (“CPM rate”), meaning capturing additional revenue. AdFlare has a track record of delivering over 1 billion ad impressions a month and increasing Google AdX over Google AdSense CPM by over 30%, with an average fill rate of 99.9% in the US market.

Financial Conditions at September 30, 2024, and December 31, 2023

At September 30, 2024, and December 31, 2023, the Company had $849,263 and $472,509 cash to execute its business plan. At September 30, 2024, and December 31, 2023, the Company had accumulated a deficit of $29,824,798 and $24,176,091. The Company had a working capital surplus and deficit of $140,663 and $61,141 on September 30, 2024, and December 31, 2023.

RESULTS OF OPERATIONS

Three Months Ending from September 30, 2024, and 2023

At present, we generate all revenues from the principal-based model. The Company generated revenues of $1,982,252 and $1,699,174 for the three months ended September 30, 2024, and 2023. The number of customers for the three months ending September 30, 2024, and 2023 were six (6) over the period ending September 30, 2024, and 2023. Additionally, this increase in revenue was further bolstered by the larger size of the contracts secured during the three months concluding on September 30, 2024. The Company incurred a net loss and net income of $5,529,477 and $489,990 in the three months ended September 30, 2024, and 2023.

During the three months ended September 30, 2024, and 2023, the Company incurred general & administrative costs (“G and A”) of $6,535,287 and $175,740, representing 329.69% and 10.34% of the respective quarterly revenue. The increase in G and A expenses was due to share based compensation to the Company’s officer, directors, consultant, and financial advisor. The Company issued 1,950,000 shares valued at $5,561,501.

During the three months ended September 30, 2024, and 2023, the Company spent $960,567 and $979,000 in buying media traffic, representing 48.46% and 57.62% of respective quarterly revenue. During the three months ended September 30, 2024, and 2023, the amortization and depreciation expenses were $0 and $54,444.

The Company’s rent expenses were $687 and $687 for the three months ended September 30, 2024, and 2023, respectively. The rent expenses are included in the “G and A”.

Nine months Ending from September 30, 2024, and 2023

At present, we generate all revenues from the principal-based model. The Company generated revenues of $6,407,818 and $3,124,653 for the nine months ended September 30, 2024, and 2023. The number of customers for the nine months ending September 30, 2024, was six (6). The rise in revenues was bolstered by the larger size of the contracts secured during the nine months concluding on September 30, 2024. The Company incurred a net loss and net income of $5,699,697 and $862,402 in the nine months ended September 30, 2024, and 2023.

During the nine months ended September 30, 2024, and 2023, the Company incurred general & administrative costs (“G and A”) of $7,508,575 and $518,746, representing 117.18% and 16.60% of the respective quarterly revenue. The increase in G and A expenses was due to share based compensation to the Company’s officer, directors, consultant, and financial advisor. The Company issued 1,950,000 shares valued at $5,561,501.

During the nine months ended September 30, 2024, and 2023, the Company spent $4,576,586 and $1,580,172 in buying media traffic, representing 71.42% and 50.57% of respective quarterly revenue. The increase in media traffic was due to service the increase in revenues for the nine months ended September 30, 2024. During the nine months ended September 30, 2024, and 2023, the amortization and depreciation expenses were $0 and $163,333.

The Company’s rent expenses were $2,061 and $2,061 for the nine months ended September 30, 2024, and 2023, respectively. The rent expenses are included in the “G and A”.

Reconciliation of Net Income (GAAP) to EBITDA (Non-GAAP):

The table below reconciles our net income, the closest comparable GAAP measure, to EBITDA.

	Nine months Ended
Description	September 30, 2024			September 30, 2023
Net income (GAAP Measure)	$	(5,699,697	)		862,402
Add: Interest expense		22,354			-
Add: Taxes		-			-
Add: Amortization & Depreciation		-			163,333
Add: Goodwill impairment		-			-
EBITDA (Non-GAAP Measure)	$	(5,677,343	)		1,025,735

LIQUIDITY AND CAPITAL RESOURCES

At September 30, 2024, and December 31, 2023, the Company had $849,263 and 472,509 cash to execute its business plan. At September 30, 2024, and December 31, 2023, the Company had accumulated a deficit of $29,824,798 and $24,176,091. The Company had a working capital surplus and deficit of $140,663 and $61,141 on September 30, 2024, and December 31, 2023.

Since its inception, the Company has sustained losses and negative cash flows from operations. The Management believes that cash on hand may not be sufficient for the Company to meet working capital and corporate development needs as they become due in the ordinary course of business for twelve (12) months following September 30, 2024. The Company had not generated significant revenues or cash flow from operations in the past and for the three months ended September 30, 2024. The Company continues to experience negative cash flows from operations and the ongoing requirement for substantial additional capital investment to develop its financial technologies. We expect to conduct the planned operations for twelve months using currently available capital resources. The Management anticipates raising significant additional capital to accomplish its growth plan over twelve (12) months. We do not have any plans or specific agreements for new funding sources. The Management expects to seek additional funding through private equity or public markets. However, there can be no assurance about the availability or terms such as financing and capital might be available.

In the next twelve months, the Company will continue to invest in sales, marketing, product support, development of technology solutions, and enhancement of existing technology to serve our customers. We expect capital expenditure to increase to up to $250,000 in the next twelve months to support the growth, which mainly includes software development, acquisition of complementary software, and purchasing of computers and servers. In addition, the Company estimates the additional expenditure needed to be $250,000, which provides $100,000 and $1500,000 for sales & marketing and working capital, respectively.

For the next six to nine months, we expect existing cash on hand, cash flows from operations, and access to funding to be sufficient to fund our operating activities and other cash commitments, such as related party payments and material capital expenditures. However, we may need additional funds to achieve sustainable sales where ongoing operations can be funded out of revenues. There is no assurance that any additional financing will be available or, if available, on terms that will be acceptable to us.

GOING CONCERN CONSIDERATION

We have yet to generate significant revenues and cash flow from operations to cover our ongoing expenses. As of September 30, 2024, the Company had an accumulated deficit of $29,824,798. Our independent auditors included an explanatory paragraph in their report on the audited financial statements for the fiscal year ended December 31, 2023, and 2022, regarding concerns about our ability to continue as a going concern. Our financial statements contain additional note disclosures describing the circumstances that led to this disclosure by our independent auditors. Our financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern.

Management has considered various factors in evaluating the Company’s sustainability and the ability to manage obligations due within a year. Management has considered general economic conditions, key industry metrics, operating results, capital expenditure, commitments, future obligations, and liquidity. If there is a delay in generating significant revenues by December 31, 2023, the Company will require capital infusion from new and existing investors, streamlining operating costs, and evaluating new business strategies to enhance cash flow from operations.

CRITICAL ACCOUNTING POLICIES AND SIGNIFICANT JUDGMENTS AND ESTIMATES

We have based our management’s discussion and analysis of our financial condition and results of operations on our financial statements, which we have prepared following the U.S. generally accepted accounting principles. In preparing our financial statements, we are required 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. Our actual results could differ from these estimates, and such differences could be material and uncertain in the current economic environment due to COVID-19.

In more detail, we have described significant accounting policies in Note 2 of our annual financial statements included in our 10-K for the fiscal year ended December 31, 2023, filed with the SEC on October 27, 2023. We evaluate our critical accounting estimates and judgments required by our policies on an ongoing basis and update them as appropriate based on changing conditions.

JOBS ACT ACCOUNTING ELECTION

We are an “emerging growth company,” as defined in the JOBS Act. Under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards issued after the enactment of the JOBS Act until those standards apply to private companies. As an emerging growth company, we have applied for an exemption; as a result, the Company may delay the adoption of certain accounting standards until the standards apply to private companies.

OFF-BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

We have not engaged in any off-balance sheet arrangements as defined in Item 303(c) of the SEC’s Regulation S-B. We did not have any relationships with unconsolidated organizations or financial partnerships, such as structured finance or special purpose entities that would have been established to facilitate off-balance sheet arrangements or other contractually narrow or limited purposes.

RECENT ACCOUNTING PRONOUNCEMENTS

The amendments in the ASU are effective for fiscal years beginning after January 1, 2020, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. We have adopted this ASU as of January 1, 2020, for ASC 606, Revenue Recognition and Amended ASU 2016-02, Leases (Topic 840). The ASU is currently not expected to have a material impact on our consolidated financial statements. While we have described significant accounting policies in more details in Note 2 of our annual financial statements included in our S-1/A for the fiscal year ended December 31, 2023, filed with the SEC on October 27, 2023, we believe the accounting policies as described in Note 2 to be critical to the judgments and estimates used in the preparation of our financial statements.

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.

Not Applicable.

ITEM 4.

CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer (together, the “Certifying Officers”), we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on the foregoing, our Certifying Officers concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this Report.

Disclosure controls and procedures are controls and other procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our Certifying Officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

Management’s Report on Internal Controls over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a- 15(f) under the Securities Exchange Act, as amended. Management, with the participation of the Chief Executive Officer, evaluated the effectiveness of the Company’s internal control over financial reporting as of September 30, 2024. In making this assessment, management used the criteria set forth by the committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control – Integrated Framework (2013 Framework). Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our consolidated financial statements for external reporting purposes in accordance with GAAP. Our internal control over financial reporting includes those policies and procedures that:

(1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of our company,

(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of consolidated financial statements in accordance with GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors, and

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

Because of its inherent limitations, internal control over financial reporting may not prevent or detect errors or misstatements in our consolidated financial statements. Also, projections of any evaluation of effectiveness in future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree or compliance with the policies or procedures may deteriorate. Management assessed the effectiveness of our internal control over financial reporting as of September 30, 2024. Based on our assessments, management determined that we did not maintain effective internal control over financial reporting as of September 30, 2024, due to the material weakness in our internal controls due to inadequate segregation of duties within account processes due to limited personnel and insufficient written policies and procedures for accounting, IT, and financial reporting and record keeping.

Management intends to implement remediation steps to improve our internal controls due to inadequate segregation of duties within account processes due to limited personnel and insufficient written policies and procedures for accounting, IT, and financial reporting and record keeping. We plan to further improve this process by enhancing the size and composition of our board upon the closing of the business identifying third-party professionals with whom to consult regarding complex accounting applications, and consideration of additional staff with the requisite experience and training to supplement existing accounting professionals and implemented additional layers of reviews in the internal controls and financial reporting process.

This Report does not include an attestation report of our independent registered public accounting firm due to our status as an emerging growth company under the JOBS Act.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or Rule 15d-15 under the Exchange Act that occurred during the three months Ended September 30, 2024, and 2023, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II.

ITEM 1.

LEGAL PROCEEDINGS.

There are no legal proceedings against the Company, and the Company is unaware of any proceedings contemplated against it.

Item 1A.

Risk Factors. 

In accordance with the requirements of Form 10-Q, the Company, as a smaller reporting company, is not required to make the disclosure under this item.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

The Company issued 1,950,000 shares valued at $5,561,501 as share-based compensation to the Company’s officer, director, consultant, and financial advisor.

Item 3.

Defaults Upon Senior Securities.

None

Item 4.

Mine Safety Disclosures.

None

Item 5.

Other Information.

None

Item 6.

Exhibits.

(a) Exhibits.

Exhibit		Item

31.1		Certification of Chief Executive Officer pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

32.1		Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	EVA LIVE INC.

Date: November 19, 2024	/s/ David Boulette
	David Boulette, President and CEO (Principal Executive Officer)

Date: November 19, 2024

/s/ David Boulette

David Boulette, CFO

(Principal Accounting Officer)

EXHIBIT INDEX

Exhibit		Item

31.1		Certification of Chief Executive Officer pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

32.1		Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

EXHIBIT 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, David Boulette, certify that:

1.	I have reviewed this report on Form 10-Q of Eva Live, Inc., a Nevada corporation (“registrant”);

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the condensed consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

	a.	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	b.	Designed such control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of condensed consolidated financial statements for external purposes with generally accepted accounting principles;

	c.	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	d.	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	a.	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	b.	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	/s/ David Boulette
	David Boulette
	President (Principal Executive Officer)

	November 19, 2024

EXHIBIT 31.2

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, David Boulette, certify that:

1.	I have reviewed this report on Form 10-Q of Eva Live, Inc., a Nevada corporation (“registrant”);

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the condensed consolidated financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.	The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

	a.	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	b.	Designed such control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of condensed consolidated financial statements for external purposes with generally accepted accounting principles;

	c.	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	d.	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

	a.	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

	b.	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

	/s/ David Boulette
	David Boulette, Chief Financial Officer
	(Principal Accounting Officer)

	November 19, 2024

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the report of Eva Live, Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacities and on the dates indicated below, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:

(1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	/s/ David Boulette
	David Boulette
	President (Principal Executive Officer)

	/s/ David Boulette
	David Boulette
	Chief Financial Officer (Principal Accounting Officer)

	November 19, 2024

Cover - $ / shares	9 Months Ended
Cover - $ / shares	Sep. 30, 2024	Nov. 19, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2024
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	333-273162
Entity Registrant Name	EVA LIVE INC.
Entity Central Index Key	0001983736
Entity Tax Identification Number	88-2864075
Entity Incorporation, State or Country Code	NV
Entity Address, Address Line One	The Plaza
Entity Address, Address Line Two	1800 Century Park East
Entity Address, Address Line Three	Suite 600
Entity Address, City or Town	Los Angeles
Entity Address, State or Province	CA
Entity Address, Postal Zip Code	90067
City Area Code	(310)
Local Phone Number	229-5981
Title of 12(b) Security	Common Stock, par value $0.0001
Trading Symbol	GOAI
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Elected Not To Use the Extended Transition Period	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		125,002,349
Entity Listing, Par Value Per Share	$ 0.0001

Consolidated Balance Sheets - USD ($)	Sep. 30, 2024	Dec. 31, 2023
Current assets
Cash	$ 849,263	$ 472,509
Accounts receivable, net of allowance for doubtful accounts of $1,203,173 and $624,898, respectively	1,787,113	1,594,918
Other assets	269	269
Total current assets	2,636,645	2,067,696
Original issuance discount	60,000
Goodwill		2,010,606
Total assets	2,696,645	4,078,302
Liabilities and stockholders’ equity (deficit):
Accounts payable and accrued liabilities	130,500	108,622
Deferred revenue		150,000
Notes payable – current	300,000
Accrued interest-current	22,354
Total current liabilities	2,495,982	2,128,837
Notes payable - non-current	400,000
Total liabilities	2,895,982	2,128,837
Commitments and Contingencies (Note 9)
Stockholders’ equity:
Common stock, par value $0.0001, 300,000,000 shares authorized; 125,002,349 and 123,052,349 shares issued and outstanding, as of September 30, 2024, and December 31, 2023, respectively	12,501	12,306
Additional paid-in capital	29,612,960	26,113,250
Accumulated deficit	(29,824,798)	(24,176,091)
Total stockholders’ equity (deficit)	(199,337)	1,949,465
Total liabilities and stockholders’ deficit:	2,696,645	4,078,302
Related Party [Member]
Liabilities and stockholders’ equity (deficit):
Payroll liabilities related party	2,043,128	1,783,628
Accounts payable related party		$ 86,587

Consolidated Balance Sheets (Parenthetical) - USD ($)	Sep. 30, 2024	Dec. 31, 2023
Statement of Financial Position [Abstract]
Allowance for doubtful accounts receivable	$ 1,203,173	$ 624,898
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, shares authorized	300,000,000	300,000,000
Common stock, shares issued	125,002,349	123,052,349
Common stock, shares outstanding	125,002,349	123,052,349

Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023
Income Statement [Abstract]
Sales	$ 1,982,252	$ 1,699,174	$ 6,407,818	$ 3,124,653
Total revenue	1,982,252	1,699,174	6,407,818	3,124,653
Operating expenses
General and administrative	6,535,287	175,740	7,508,575	518,746
Media traffic purchase	960,567	979,000	4,576,586	1,580,172
Amortization and depreciation		54,444		163,333
Total operating expenses	7,495,854	1,209,184	12,085,161	2,262,251
Operating income (loss)	(5,513,602)	489,990	(5,677,343)	862,402
Other income (expense):
Interest expense	(15,875)		(22,354)
Total other income (expense)	(15,875)		(22,354)
Income (loss) before provision for income taxes	(5,529,477)	489,990	(5,699,697)	862,402
Provision (benefit) for income taxes
Net income (loss)	$ (5,529,477)	$ 489,990	$ (5,699,697)	$ 862,402
Net loss per common share, basic	$ (0.04)	$ 0.00	$ (0.05)	$ 0.01
Net loss per common share, diluted	$ (0.04)	$ 0.00	$ (0.05)	$ 0.01
Weighted average number of common shares outstanding, basic	124,813,762	115,847,349	123,648,121	115,847,349
Weighted average number of common shares outstanding, diluted	124,813,762	115,847,349	123,648,121	115,847,349

Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Balance at Dec. 31, 2022	$ 11,585	$ 16,729,343	$ (18,080,595)	$ (1,339,667)
Balance, shares at Dec. 31, 2022	115,847,349
Net loss			862,402	862,402
Balance at Sep. 30, 2023	$ 11,585	16,729,343	(17,218,193)	(477,265)
Balance, shares at Sep. 30, 2023	115,847,349
Balance at Jun. 30, 2023	$ 11,585	16,729,343	(17,708,183)	(967,255)
Balance, shares at Jun. 30, 2023	115,847,349
Net loss			489,990	489,990
Balance at Sep. 30, 2023	$ 11,585	16,729,343	(17,218,193)	(477,265)
Balance, shares at Sep. 30, 2023	115,847,349
Balance at Dec. 31, 2023	$ 12,306	24,051,655	(24,125,101)	(61,140)
Balance, shares at Dec. 31, 2023	123,052,349
Net loss			(5,699,697)	(5,699,697)
Shares issued for services valued at $3.01	$ 85	2,558,415		2,558,500
Shares issued for services valued at $3.01, shares	850,000
Shares issued for services valued at $2.73	$ 110	3,002,890		3,003,000
Shares issued for services valued at $2.73, shares	1,100,000
Balance at Sep. 30, 2024	$ 12,501	29,612,960	(29,824,798)	(199,337)
Balance, shares at Sep. 30, 2024	125,002,349
Balance at Jun. 30, 2024	$ 12,306	24,051,655	(24,295,321)	(231,360)
Balance, shares at Jun. 30, 2024	123,052,349
Net loss			(5,529,477)	(5,529,477)
Shares issued for services valued at $3.01	$ 85	2,558,415		2,558,500
Shares issued for services valued at $3.01, shares	850,000
Shares issued for services valued at $2.73	$ 110	3,002,890		3,003,000
Shares issued for services valued at $2.73, shares	1,100,000
Balance at Sep. 30, 2024	$ 12,501	$ 29,612,960	$ (29,824,798)	$ (199,337)
Balance, shares at Sep. 30, 2024	125,002,349

Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) (Parenthetical)	Sep. 30, 2024 $ / shares
Statement of Stockholders' Equity [Abstract]
Share price	$ 3.01
Shares issued price per share	$ 2.73

Consolidated Statements of Cash Flows (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Cash Flows from operating activities:
Net loss	$ (5,699,697)	$ 862,402
Adjustments to reconcile net loss to net cash used in operating activities:
Shares issued for services	5,561,500
Depreciation expense		163,333
Changes in operating assets and liabilities:
Accounts receivable	(192,195)	(724,073)
Deferred revenue	(150,000)
Payroll liabilities	259,500	289,500
Accounts payable and accrued expenses	21,878	(14,513)
Accounts payable - related party	(86,587)	(59,852)
Accrued interest	22,354
Original issuance discount	(60,000)
Net Cash used in operating activities	(323,247)	516,797
Cash flow from investing activities:
Net Cash provided by investing activities
Cash flow from financing activities:
Funds from convertible note(s)	300,000
Funds from promissory note	400,000
Net Cash Provided by financing activities	700,000
Net change in Cash and cash equivalents for the year	376,754	516,797
Cash and cash equivalents at the beginning of the year	472,509	38,506
Cash and cash equivalents at the end of the year	$ 849,263	$ 555,303

BUSINESS DESCRIPTION AND NATURE OF OPERATIONS

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

BUSINESS DESCRIPTION AND NATURE OF OPERATIONS

NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS

NATURE OF OPERATIONS

Background

The Company’s year-end is December 31.

Current Operations

Russia – Ukraine Conflict

Reverse Acquisition

The table below represents EvaMedia’s Goodwill recorded based on management’s preliminary assessment of the Acquisition Date fair value of the assets acquired and liabilities assumed:

The Company’s Balance Sheet as of September 28, 2021:

SCHEDULE OF BALANCE SHEET

Description	Book Value, $
Cash (+)	$	932
Accounts payable (-)		50,000
Due to related party (-)		6,841
Net assets (A)	$	(55,909	)
Company share (B)		977,348
Share price (C)	$	2.00
Consideration or purchase price (D) = (B) X (C)		1,954,697
Goodwill (D) – (A)	$	2,010,606

NOTE 1. BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (continued)

Restatement

Reverse Capitalization

The information in the following table shows the effect of the restatement on each affected financial statement line item:

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	18,790,939	$	(17,759,175	)	$	1,043,349

Restated
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,708,183	)	$	(967,255	)

Effects of change
Three months ended September 30, 2023
Balance - June 30, 2023		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	18,790,939	$	(18,131,587	)	$	670,937

Restated
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	16,729,343	$	(18,080,595	)	$	(1,339,667	)

Effects of change	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

SCHEDULE OF BREAKDOWN OF EFFECTS OF CHANGE

Reverse recapitalization adjustment for goodwill	$	(2,010,606	)

Breakdown of effects of change
Reverse recapitalization adjustment for goodwill	$	(2,010,606	)
Reverse recapitalization adjustment in APIC	$	(50,990	)
Change in Additional paid in capital	$	(2,061,596	)

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation and Principles of Consolidation

Financial Statement Preparation and Use of Estimates

Cash and Cash Equivalents

Accounts Receivable

Office Lease

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

The Company adopted ASU 2014-09 Revenue for insertion/purchase orders, or contract(s) (from now known as ‘contracts’) received from customers.

	●	Identify the contract(s) and subsequent amendments with the customer.
	●	Identify all the performance obligations in the contract and subsequent amendments.
	●	Determine the transaction price for completing performance obligations.
	●	Allocate the transaction price to the performance obligations in the contract.
	●	Recognize the revenue when, or as, the Company satisfies a performance obligation.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Performance Obligation		Types of Deliverables		When Performance Obligation is Typically Satisfied
Insertion Order for Online Advertising		The Company sets up the advertising campaign on Eva’s demand-side Platform. It specifies types of ads (banner, search, video, etc.), place of the campaign (Website, mobile, or ad networks), and target of the ads (demographics, interests, etc.).		The Company recognizes the consulting revenues when the customer receives services over the length of the contract. If the customer pays the Company in advance for these services, the Company records such payment as deferred revenue until the Company completes the services.

Concentrations of Credit Risk

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Legal Proceedings

Impairment of Long-Lived Assets

Provision for Income Taxes

Website and Software Development Costs

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

	●	third-party costs related to acquiring domains and developing applications,
	●	as well as costs incurred to develop or acquire and customize code for web applications,
	●	costs to develop HTML web pages or develop templates and
	●	costs to create original graphics for the Website that included the design or layout of each page.

Share-based compensation to employees and non-employees

Fair Value

Market Approach – The market approach uses the prices associated with actual market transactions for similar or identical assets and liabilities to derive a fair value.

Cost Approach – The cost approach uses the estimated cost to replace an asset adjusted for the obsolescence of the existing asset.

The Company ranks the fair value hierarchy of information sources from Level 1 (best) to Level 3 (worst). The Company uses these three levels to select inputs for valuation techniques:

Level I		Level 2		Level 3
Level 1 is a quoted price for an identical item in an active market on the measurement date. This is the most reliable evidence of fair value and is used whenever this information is available.		Level 2 is directly or indirectly observable inputs other than quoted prices. An example of a Level 2 input is a valuation multiple for a business unit based on comparable entities’ sales.		Level 3 is an unobservable input. It may include the Company’s data, adjusted for other reasonably available information. Examples of a Level 3 input are an internally generated financial forecast.

Basic and Diluted Income (Loss) per Share

Recent Accounting Pronouncements

GOING CONCERN

9 Months Ended

Sep. 30, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

GOING CONCERN

NOTE 3 – GOING CONCERN

The accumulated deficit on September 30, 2024, and December 31, 2023, was $29,824,798 and $24,176,091, respectively.

CAPITALIZED WEBSITE AND SOFTWARE DEVELOPMENT COSTS

9 Months Ended

Sep. 30, 2024

Research and Development [Abstract]

CAPITALIZED WEBSITE AND SOFTWARE DEVELOPMENT COSTS

NOTE 4 – CAPITALIZED WEBSITE AND SOFTWARE DEVELOPMENT COSTS

The unamortized balance of capitalized software on September 30, 2024, was $0.

The Company has estimated aggregate amortization expenses for each of the five succeeding fiscal years based on the estimated software asset’s lifespan of three (3) years.

RELATED PARTY TRANSACTIONS

9 Months Ended

Sep. 30, 2024

RELATED PARTY TRANSACTIONS

NOTE 5 – RELATED PARTY TRANSACTIONS

Payroll Liabilities – Related Party

Accounts Payable and Accrued Liabilities – Related Party

Media Traffic Purchase – Related Party

COMMITMENTS AND CONTINGENCIES

9 Months Ended

Sep. 30, 2024

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

NOTE 6 – COMMITMENTS AND CONTINGENCIES

Office Facility and Other Operating Leases

Employment Agreement

Pending Litigation

Management is unaware of any actions, suits, investigations, or proceedings (public or private) pending or threatened against or affecting the assets or affiliates of the Company.

STOCKHOLDERS’ EQUITY

9 Months Ended

Sep. 30, 2024

Equity [Abstract]

STOCKHOLDERS’ EQUITY

NOTE 7 – STOCKHOLDERS’ EQUITY

The Company’s authorized capital consists of 300,000,000 shares of common stock with a par value of $0.0001 per share, of which 125,002,349 are issued and outstanding as of September 30, 2024.

In December 2023, the Company sold 5,000 units (common stock plus warrants) for financing valued at $10,000. The Company issued the securities with a restrictive legend.

In July 2024, the Company issued 100,000 shares to a consultant valued at $301,000.

In July 2024, the Company issued 750,000 shares to a consultant valued at $2,257,000.

In July 2024, the Company issued 100,000 shares to directors valued at $273,000.

In July 2024, the Company issued 1,000,000 shares to its CEO valued at $2,730,000.

WARRANT

9 Months Ended

Sep. 30, 2024

Warrant

WARRANT

NOTE 8 – WARRANT

Information About the Warrants Outstanding on September 30, 2024:

Original

Number of

Warrants

Issued

Exercise

Price per

Common

Share

Exercisable

at
March 31, 2024

Became

Exercisable

Exercised

Terminated /

Canceled /

Expired

Exercisable

At
March 31, 2024

Expiration

Date

10,000

2.00

10,000

December 2024

DEBT FINANCING

9 Months Ended

Sep. 30, 2024

Debt Disclosure [Abstract]

DEBT FINANCING

NOTE 9 – DEBT FINANCING

This financial arrangement provides the company with additional capital to support ongoing and future operations.

OFF-BALANCE SHEET ARRANGEMENTS

9 Months Ended

Sep. 30, 2024

Credit Loss [Abstract]

OFF-BALANCE SHEET ARRANGEMENTS

NOTE 10 – OFF-BALANCE SHEET ARRANGEMENTS

We have no off-balance sheet arrangements affecting our liquidity, capital resources, market risk support, credit risk support, or other benefits.

SUBSEQUENT EVENTS

9 Months Ended

Sep. 30, 2024

Subsequent Events [Abstract]

SUBSEQUENT EVENTS

NOTE 11 – SUBSEQUENT EVENTS

In October 2024, the Company issued 161,859 shares valued at $1.30 to settle a $200,000 convertible note and all accrued interest associated with the note.

In October 2024, the Company issued 80,529 shares valued at $1.30 to settle a $100,000 convertible note and all accrued interest associated with the note.

In October 2024, the Company issued 92,308 shares valued at $1.30 to settle $120,000 accounts payable associated with the consulting agreement.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

Basis of Presentation and Principles of Consolidation

Basis of Presentation and Principles of Consolidation

Financial Statement Preparation and Use of Estimates

Financial Statement Preparation and Use of Estimates

Cash and Cash Equivalents

Cash and Cash Equivalents

Accounts Receivable

Accounts Receivable

Office Lease

Office Lease

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

The Company adopted ASU 2014-09 Revenue for insertion/purchase orders, or contract(s) (from now known as ‘contracts’) received from customers.

	●	Identify the contract(s) and subsequent amendments with the customer.
	●	Identify all the performance obligations in the contract and subsequent amendments.
	●	Determine the transaction price for completing performance obligations.
	●	Allocate the transaction price to the performance obligations in the contract.
	●	Recognize the revenue when, or as, the Company satisfies a performance obligation.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Performance Obligation		Types of Deliverables		When Performance Obligation is Typically Satisfied
Insertion Order for Online Advertising		The Company sets up the advertising campaign on Eva’s demand-side Platform. It specifies types of ads (banner, search, video, etc.), place of the campaign (Website, mobile, or ad networks), and target of the ads (demographics, interests, etc.).		The Company recognizes the consulting revenues when the customer receives services over the length of the contract. If the customer pays the Company in advance for these services, the Company records such payment as deferred revenue until the Company completes the services.

Concentrations of Credit Risk

Concentrations of Credit Risk

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Legal Proceedings

Legal Proceedings

Impairment of Long-Lived Assets

Impairment of Long-Lived Assets

Provision for Income Taxes

Provision for Income Taxes

Website and Software Development Costs

Website and Software Development Costs

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

	●	third-party costs related to acquiring domains and developing applications,
	●	as well as costs incurred to develop or acquire and customize code for web applications,
	●	costs to develop HTML web pages or develop templates and
	●	costs to create original graphics for the Website that included the design or layout of each page.

Share-based compensation to employees and non-employees

Share-based compensation to employees and non-employees

Fair Value

Fair Value

Market Approach – The market approach uses the prices associated with actual market transactions for similar or identical assets and liabilities to derive a fair value.

Cost Approach – The cost approach uses the estimated cost to replace an asset adjusted for the obsolescence of the existing asset.

The Company ranks the fair value hierarchy of information sources from Level 1 (best) to Level 3 (worst). The Company uses these three levels to select inputs for valuation techniques:

Level I		Level 2		Level 3
Level 1 is a quoted price for an identical item in an active market on the measurement date. This is the most reliable evidence of fair value and is used whenever this information is available.		Level 2 is directly or indirectly observable inputs other than quoted prices. An example of a Level 2 input is a valuation multiple for a business unit based on comparable entities’ sales.		Level 3 is an unobservable input. It may include the Company’s data, adjusted for other reasonably available information. Examples of a Level 3 input are an internally generated financial forecast.

Basic and Diluted Income (Loss) per Share

Basic and Diluted Income (Loss) per Share

Recent Accounting Pronouncements

Recent Accounting Pronouncements

BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (Tables)

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

SCHEDULE OF BALANCE SHEET

The Company’s Balance Sheet as of September 28, 2021:

SCHEDULE OF BALANCE SHEET

Description	Book Value, $
Cash (+)	$	932
Accounts payable (-)		50,000
Due to related party (-)		6,841
Net assets (A)	$	(55,909	)
Company share (B)		977,348
Share price (C)	$	2.00
Consideration or purchase price (D) = (B) X (C)		1,954,697
Goodwill (D) – (A)	$	2,010,606

SCHEDULE OF RESTATEMENT ON AFFECTED FINANCIAL STATEMENT

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	18,790,939	$	(17,759,175	)	$	1,043,349

Restated
Three months ended September 30, 2023
Balance - June 30, 2023		115,847,349	$	11,585	$	16,729,343	$	(17,708,183	)	$	(967,255	)

Effects of change
Three months ended September 30, 2023
Balance - June 30, 2023		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

EVA LIVE, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

As previously reported	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	18,790,939	$	(18,131,587	)	$	670,937

Restated
Nine months ended September 30, 2023
Balance - December 31, 2022		115,847,349	$	11,585	$	16,729,343	$	(18,080,595	)	$	(1,339,667	)

Effects of change	No. of shares		Value		Addition paid-in capital		Accumulated deficit			Total stockholders’ equity (deficit)
Nine months ended September 30, 2023
Balance - December 31, 2022		-	$	-	$	2,061,596	$	(50,992	)	$	2,010,604

SCHEDULE OF BREAKDOWN OF EFFECTS OF CHANGE

Reverse recapitalization adjustment for goodwill	$	(2,010,606	)

Breakdown of effects of change
Reverse recapitalization adjustment for goodwill	$	(2,010,606	)
Reverse recapitalization adjustment in APIC	$	(50,990	)
Change in Additional paid in capital	$	(2,061,596	)

WARRANT (Tables)

9 Months Ended

Sep. 30, 2024

Warrant

SCHEDULE OF INFORMATION ABOUT WARRANTS OUTSTANDING

Information About the Warrants Outstanding on September 30, 2024:

Original

Number of

Warrants

Issued

Exercise

Price per

Common

Share

Exercisable

at
March 31, 2024

Became

Exercisable

Exercised

Terminated /

Canceled /

Expired

Exercisable

At
March 31, 2024

Expiration

Date

10,000

2.00

10,000

December 2024

SCHEDULE OF BALANCE SHEET (Details) - USD ($)	Sep. 28, 2021	Sep. 30, 2024	Dec. 31, 2023	Sep. 30, 2023
Restructuring Cost and Reserve [Line Items]
Share price (C)		$ 3.01
Goodwill (D) – (A)			$ 2,010,606
EvaMedia Corp [Member]
Restructuring Cost and Reserve [Line Items]
Cash (+)	$ 932
Accounts payable (-)	50,000
Due to related party (-)	6,841
Net assets (A)	$ (55,909)
Company share (B)	977,348
Share price (C)	$ 2.00
Consideration or purchase price (D) = (B) X (C)	$ 1,954,697
Goodwill (D) – (A)	$ 2,010,606	$ 0		$ 2,010,606

SCHEDULE OF RESTATEMENT ON AFFECTED FINANCIAL STATEMENT (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024	Dec. 31, 2023	Sep. 30, 2023	Jun. 30, 2023	Dec. 31, 2022
Balance - December 31, 2022	$ (199,337)	$ (231,360)	$ (61,140)	$ (477,265)	$ (967,255)	$ (1,339,667)
Common Stock [Member]
Balance - December 31, 2022	$ 12,501	$ 12,306	$ 12,306	$ 11,585	$ 11,585	$ 11,585
Balance, shares	125,002,349	123,052,349	123,052,349	115,847,349	115,847,349	115,847,349
Additional Paid-in Capital [Member]
Balance - December 31, 2022	$ 29,612,960	$ 24,051,655	$ 24,051,655	$ 16,729,343	$ 16,729,343	$ 16,729,343
Retained Earnings [Member]
Balance - December 31, 2022	$ (29,824,798)	$ (24,295,321)	$ (24,125,101)	$ (17,218,193)	(17,708,183)	(18,080,595)
Previously Reported [Member]
Balance - December 31, 2022					1,043,349	670,937
Previously Reported [Member] \| Common Stock [Member]
Balance - December 31, 2022					$ 11,585	$ 11,585
Balance, shares					115,847,349	115,847,349
Previously Reported [Member] \| Additional Paid-in Capital [Member]
Balance - December 31, 2022					$ 18,790,939	$ 18,790,939
Previously Reported [Member] \| Retained Earnings [Member]
Balance - December 31, 2022					(17,759,175)	(18,131,587)
Revision of Prior Period, Adjustment [Member]
Balance - December 31, 2022					2,010,604	2,010,604
Revision of Prior Period, Adjustment [Member] \| Common Stock [Member]
Balance - December 31, 2022
Balance, shares
Revision of Prior Period, Adjustment [Member] \| Additional Paid-in Capital [Member]
Balance - December 31, 2022					$ 2,061,596	$ 2,061,596
Revision of Prior Period, Adjustment [Member] \| Retained Earnings [Member]
Balance - December 31, 2022					$ (50,992)	$ (50,992)

SCHEDULE OF BREAKDOWN OF EFFECTS OF CHANGE (Details)	Sep. 28, 2021 USD ($)
Accounting Policies [Abstract]
Reverse recapitalization adjustment for goodwill	$ (2,010,606)
Reverse recapitalization adjustment in APIC	(50,990)
Change in Additional paid in capital	$ (2,061,596)

BUSINESS DESCRIPTION AND NATURE OF OPERATIONS (Details Narrative) - USD ($)	Sep. 30, 2024	Dec. 31, 2023	Sep. 30, 2023	Dec. 31, 2022	Sep. 28, 2021	Feb. 11, 2014
Restructuring Cost and Reserve [Line Items]
Goodwill		$ 2,010,606
Three Customers [Member]
Restructuring Cost and Reserve [Line Items]
Revenue percentage		73.00%		92.00%
Impact Future Media LLC [Member]
Restructuring Cost and Reserve [Line Items]
Equity ownership percentage acquired						100.00%
EvaMedia Corp [Member]
Restructuring Cost and Reserve [Line Items]
Goodwill	$ 0		$ 2,010,606		$ 2,010,606

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Cash balance	$ 849,263		$ 849,263		$ 472,509
Allowance for doubtful accounts receivable	$ 1,203,173		1,203,173		$ 624,898
Bad debt expense			$ 583,338	$ 27,437
Weighted average number of common shares outstanding basic	124,813,762	115,847,349	123,648,121	115,847,349	116,735,198
Weighted average number of common shares outstanding diluted	124,813,762	115,847,349	123,648,121	115,847,349	116,735,198
Net income (loss)	$ (5,529,477)	$ 489,990	$ (5,699,697)	$ 862,402
Software Development [Member]
Property, Plant and Equipment [Line Items]
Estimated useful life	3 years		3 years
Website [Member]
Property, Plant and Equipment [Line Items]
Estimated useful life	3 years		3 years
General and Administrative Expense [Member]
Property, Plant and Equipment [Line Items]
New lease payment			$ 229
Lease rent			$ 2,061	$ 2,061

GOING CONCERN (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
GOING CONCERN (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Accumulated deficit	$ 29,824,798		$ 29,824,798		$ 24,176,091
Net income (loss)	(5,529,477)	$ 489,990	(5,699,697)	$ 862,402
Working capital surplus	140,663		140,663		61,141
Cash	$ 849,263		$ 849,263		$ 472,509

CAPITALIZED WEBSITE AND SOFTWARE DEVELOPMENT COSTS (Details Narrative) - USD ($)	Sep. 30, 2024	Dec. 31, 2023	Sep. 30, 2023
Property, Plant and Equipment [Line Items]
Capitalized computer software, net
Capitalized computer software, gross		778,783
Accumulated software amortization expenses		$ 778,783
Capitalized Software [Member]
Property, Plant and Equipment [Line Items]
Weighted-average useful life	3 years		3 years
Software Development [Member]
Property, Plant and Equipment [Line Items]
Weighted-average useful life	3 years

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Related Party Transaction [Line Items]
Media traffic purchase	$ 960,567	$ 979,000	$ 4,576,586	$ 1,580,172
Related Party [Member]
Related Party Transaction [Line Items]
Payroll liabilities	2,043,128		2,043,128		$ 1,783,628
Accounts payable					$ 86,587

COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Chief Executive Officer [Member]
Loss Contingencies [Line Items]
Annual salary	$ 360,000
General and Administrative Expense [Member]
Loss Contingencies [Line Items]
New lease payment	229
Lease rent	$ 2,061	$ 2,061

STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)	1 Months Ended
STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)	Jul. 31, 2024	Dec. 31, 2023	Sep. 30, 2024
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock, shares authorized		300,000,000	300,000,000
Common stock, par value		$ 0.0001	$ 0.0001
Common stock, shares issued		123,052,349	125,002,349
Common stock, shares outstanding		123,052,349	125,002,349
Consultant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of stock, shares	100,000
Issuance of stock, value	$ 301,000
Consultant One [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of stock, shares	750,000
Issuance of stock, value	$ 2,257,000
Director [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of stock, shares	100,000
Issuance of stock, value	$ 273,000
Chief Executive Officer [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of stock, shares	1,000,000
Issuance of stock, value	$ 2,730,000
Common Stock and Warrants [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of stock, shares		5,000
Issuance of stock, value		$ 10,000

SCHEDULE OF INFORMATION ABOUT WARRANTS OUTSTANDING (Details) - Warrant [Member]	9 Months Ended
	Sep. 30, 2024 $ / shares shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Original number of warrants issued	10,000
Exercise price per common share \| $ / shares	$ 2.00
Number of warrants exercisable	10,000
Number of warrants became exercisable	10,000
Number of warrants exercised
Number of warrants terminated / canceled / expired
Number of warrants exercisable
Expiration date	2024-12

WARRANT (Details Narrative) - USD ($)	1 Months Ended
WARRANT (Details Narrative) - USD ($)	Dec. 31, 2023	Sep. 30, 2024
Price per share		$ 2.73
Common Stock and Warrants [Member]
Units issued	5,000
Value of units issued	$ 10,000
Common Stock [Member]
Price per share	$ 2
Warrant [Member]
Exercise price of warrant	$ 2
Warrant term	1 year

DEBT FINANCING (Details Narrative) - Secured Debt [Member] - Investor [Member] - USD ($)	1 Months Ended
	Aug. 31, 2024	Jun. 30, 2024	May 31, 2024	Apr. 30, 2024	Sep. 30, 2024
Convertible Debt [Member]
Debt Instrument [Line Items]
Convertible note financing amount				$ 200,000
Purchase price of convertible notes payable				$ 170,000
Convertible notes payable					$ 170,000
Convertible notes payable term				9 months
Convertible notes payable interest rate				12.50%
Convertible Debt One [Member]
Debt Instrument [Line Items]
Convertible note financing amount			$ 100,000
Purchase price of convertible notes payable			$ 70,000
Convertible notes payable					$ 70,000
Convertible notes payable term			9 months
Convertible notes payable interest rate			12.50%
Convertible Debt Two [Member]
Debt Instrument [Line Items]
Convertible note financing amount	$ 400,000	$ 500,000
Convertible notes payable		$ 500,000
Convertible notes payable term		39 months
Convertible notes payable interest rate		6.00%
Repayments of debt	$ 100,000

SUBSEQUENT EVENTS (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended	9 Months Ended
SUBSEQUENT EVENTS (Details Narrative) - USD ($)	Oct. 31, 2024	Sep. 30, 2024	Sep. 30, 2024
Subsequent Event [Line Items]
Shares issued price per share		$ 2.73	$ 2.73
Stock issued during period for consulting, value		$ 2,558,500	$ 2,558,500
Subsequent Event [Member]
Subsequent Event [Line Items]
Shares issued price per share	$ 1.30
Stock issued during period for consulting, shares	92,308
Stock issued during period for consulting, value	$ 120,000
Subsequent Event [Member] \| Convertible Notes Payable One [Member]
Subsequent Event [Line Items]
Stock issued during period, shares	161,859
Shares issued price per share	$ 1.30
Stock issued during period, value	$ 200,000
Subsequent Event [Member] \| Convertible Notes Payable Two [Member]
Subsequent Event [Line Items]
Stock issued during period, shares	80,529
Shares issued price per share	$ 1.30
Stock issued during period, value	$ 100,000

Grafico Azioni Eva Live (QB) (USOTC:GOAI)
Storico
Da Ott 2024 a Nov 2024

Clicca qui per i Grafici di Eva Live (QB)

Grafico Azioni Eva Live (QB) (USOTC:GOAI)
Storico
Da Nov 2023 a Nov 2024

GOAI Eva Live Inc (QB)

Notizie Eva Live Inc (QB) - GOAI

La tua Cronologia

Più Attivi

Toplist

GOAI Eva Live Inc (QB)

Notizie Eva Live Inc (QB) - GOAI

La tua Cronologia