The accompanying notes are an integral part of
the condensed consolidated unaudited financial statements.
The accompanying notes are an integral part of
the condensed consolidated unaudited financial statements.
The accompanying notes are an integral part of
the condensed consolidated unaudited financial statements.
The accompanying notes are an integral part of
the condensed consolidated unaudited financial statements.
Notes to Condensed Consolidated Financial Statements
For the Nine Months Ended September 30, 2020
and 2019
(Unaudited)
Note 1 – Nature of the
Business
BoxScore Brands, Inc. (formerly U-Vend Inc.) (the
“Company”) formerly developed, marketed and distributed various self-serve electronic kiosks and mall/airport co-branded islands
throughout North America. Due to the nationwide shutdown related to the COVID-19 pandemic, the Company spent a portion of 2020 restructuring
and retiring certain corporate debt and obligations. The Company focused on implementing a new operational direction. After a thorough
evaluation process, the Company found that there is a substantial long-term demand for specific commodities relating to battery and new
energy technologies. This presents a timely and unique opportunity based on rising demand characteristics. By capitalizing on market
trends and current sustainable energy government mandates and environmental, social, and corporate governance (ESG) initiatives, we will
focus on bringing a vertically-integrated solution to market.
Asset Sale
On March 18, 2019, the Company approved an asset
sale of the assets related to the legacy MiniMelts brand for $350,000 in cash, which was approved by a majority of its stockholders. These
MiniMelts assets generated 100% of the revenue reported during the year ended December 31, 2019. During the year ended December 31, 2018,
MiniMelts sales accounted for approximately $1,100,000, or 85%, of the revenue reported during that period. Part of the proceeds from
the sale was used to retire certain lease obligations as well as for general operating purposes.
Note 2 – Summary of
Significant Accounting Policies
Basis of Presentation and Principles of Consolidation
The accompanying unaudited consolidated financial
statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial
information and with the instructions to Form 10-Q. Accordingly, they do not include all the information and footnotes required by GAAP
for complete financial statements. In the opinion of management, all adjustments consisting of normal recurring accruals considered necessary
for a fair and non-misleading presentation of the financial statements have been included. Operating results for the nine months ended
September 30, 2020 are not necessarily indicative of the results that may be expected for the year ending December 31, 2020. The balance
sheet as of December 31, 2019 has been derived from the audited consolidated financial statements at that date but does not include all
the information and footnotes required by GAAP for complete financial statements. These interim consolidated financial statements should
be read in conjunction with the December 31, 2019 audited consolidated financial statements and the notes thereto contained in our Annual
Report on Form 10-K for the year ended December 31, 2019, as filed with the Securities and Exchange Commission on May 12, 2021.
The accompanying consolidated financial statements
include the accounts of BoxScore Brands, Inc. and the operations of its wholly owned subsidiaries, U-Vend America, Inc., U-Vend Canada,
Inc. U-Vend USA LLC. All intercompany balances and transactions have been eliminated in consolidation.
Use of Estimates
The preparation of consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the financial statements
and accompanying notes. Actual results could differ from those estimates and be based on events different from those assumptions. Future
events and their effects cannot be predicted with certainty; estimating, therefore, requires the exercise of judgment. Thus, accounting
estimates change as new events occur, as more experience is acquired, or as additional information is obtained.
Property and Equipment
Property and equipment are stated at cost less
depreciation. Depreciation is provided using the straight-line method over the estimated useful life of the assets. Equipment has estimated
useful lives between three and seven years. Expenditures for repairs and maintenance are charged to expense as incurred.
Impairment of Long-lived Assets
Long-lived assets, such as property and equipment
and intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset group may not be recoverable. Recoverability of assets to be held and used is measured by comparing the carrying
amount to the estimated future undiscounted cash flows expected to be generated by the asset group. If it is determined that an asset
group is not recoverable, an impairment charge is recognized for the amount by which the carrying amount of the asset group exceeds its
fair value.
Common Shares Issued and Earnings Per Share
Common shares issued are recorded based on the
value of the shares issued or consideration received, whichever is more readily determinable. The Company presents basic and diluted earnings
per share. Basic earnings per share reflect the actual weighted average of shares issued and outstanding during the period. Diluted earnings
per share are computed including the number of additional shares that would have been outstanding if dilutive potential shares had been
issued. In a loss period, the calculation for basic and diluted earnings per share is considered to be the same, as the impact of potential
common shares is anti-dilutive.
As of September 30, 2020 and December 31, 2019,
there were approximately 163.5 million and 159.9 million shares potentially issuable under convertible debt agreements, options, and warrants
that could dilute basic earnings per share in the future that were excluded from the calculation of diluted earnings per share because
their inclusion would have been anti-dilutive to the Company’s losses during the periods presented.
Preferred Stock Authorized
The Company has authorization for “blank
check” preferred stock, which could be issued with voting, liquidation, dividend and other rights superior to common stock. As of
September 30, 2020 and December 31, 2019, there are 10,000,000 shares of preferred stock authorized, and no shares issued or outstanding.
Derivative Financial Instruments
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. Certain warrants issued by
the Company contain terms that result in the warrants being classified as derivative liabilities for accounting purposes. For derivative
financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value
and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement of operations. The Company
does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
Fair Value of Financial
Instruments
For certain of the Company’s
financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued liabilities and short-term debt,
the carrying amounts approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,”
requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,”
defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure
requirements for fair value measures. The three levels of valuation hierarchy are defined as follows:
|
●
|
Level 1: Unadjusted quoted
prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers
active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing
information on an ongoing basis
|
|
●
|
Level 2: Quoted prices in markets
that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability.
This category includes those derivative instruments that the Company values using observable market data. Substantially all of these
inputs are observable in the marketplace throughout the term of the derivative instruments, can be derived from observable data, or supported
by observable levels at which transactions are executed in the marketplace.
|
|
●
|
Level 3: Measured based on
prices or valuation models that require inputs that are both significant to the fair value measurement and less observable from objective
sources (i.e. supported by little or no market activity). Level 3 instruments include derivative warrant instruments. The Company does
not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 1 or Level 2.
|
Certain of the Company’s debt and equity
instruments include embedded derivatives that require bifurcation from the host contract under the provisions of ASC 815-40, “Derivatives
and Hedging.” Certain warrants were issued between June 2013 and December 2014 were derivative liabilities outside the exception
of applying ASU 2017-11, “Accounting for Certain Financial Instruments with Down Round Features.” When determining whether
certain financial instruments should be classified as liabilities or equity instruments, a down round feature no longer precludes equity
classification when assessing whether the instrument is indexed to an entity’s own stock. On January 1, 2020, the Company adopted
ASU 2017-11 on its consolidated financial statements and reclassified $118,675 as equity form derivative liabilities. The estimated fair
value of the derivative warrant instruments was calculated using a Black Scholes valuation model.
The following table sets forth by level within
the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of September
30, 2020 and December 31, 2019:
|
|
Carrying
|
|
|
Fair Value Measurement at
|
|
|
|
Value
|
|
|
September 30, 2020
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative liabilities, debt and equity instruments
|
|
$
|
89,513
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
89,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying
|
|
|
Fair Value Measurement at
|
|
|
|
Value
|
|
|
December 31, 2019
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative liabilities, debt and equity instruments
|
|
$
|
13,553
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
13,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-Based Compensation
The Company accounts for stock-based compensation
in accordance with ASC 718, “Compensation – Stock Compensation,” that requires all stock-based awards granted to employees,
directors, and non-employees to be measured at grant date fair value of the equity instrument issued, and recognized as expense. Stock-based
compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is generally equivalent
to the vesting period. The fair value of each stock option granted is estimated using the Black-Scholes option pricing model. The measurement
date for the non-forfeitable awards to nonemployees that vest immediately is the date the award is issued.
Gain on Liabilities Settlement
During the nine months ended September 30, 2020
creditors forgave aggregate amount of $11,000 associated with accrued expenses. During the nine months ended September 30, 2019 creditors
forgave aggregate amount of $156,709, of which approximately $64,000 were associated with accrued expenses, $45,000 related to conversion
of approximately $105,000 of accounts payable to a $60,000 convertible note, and $47,000 was connected to forgiveness of accounts payable.
Other amounts due to related parties
Amounts due from related parties represent past
amounts owed for compensation and operating expenses paid by the related party on behalf of the Company. During the year ended December
31, 2019, the Company reclassified approximately $185,000 from due to related parties to accrued expenses, as a result of the individual
no longer being an officer of the Company during 2019, and paid net $63,370 to related parties, resulting in a balance of $67,022 owed
at December 31, 2019. During the six months ended June 30, 2020, this amount was reclassed to accrued expenses.
Revenue Recognition
Revenue is recognized at the time each vending
transaction occurs, the payment method is approved, and the product is disbursed from the machine. Wholesale revenue, including revenue
earned under contracts with major sports organizations, are recognized at the time the products are delivered to the customer based on
the agreement with the customer. We recognize revenue under Accounting Standards Codification Topic 606, Revenue from Contracts with Customers
(“ASC 606”), the core principle of which is that an entity should recognize revenue to depict the transfer of control for
promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange
for those goods or services. In applying the revenue recognition principles, an entity is required to identify the contract(s) with a
customer, identify the performance obligations, determine the transaction price, allocate the transaction price to the performance obligations
and recognize revenue as the performance obligations are satisfied (i.e., either over time or at a point in time). ASC 606 further requires
that companies disclose sufficient information to enable readers of financial statements to understand the nature, amount, timing and
uncertainty of revenue and cash flows arising from contracts with customers.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02,
“Leases”, which requires that lease arrangements longer than 12 months result in an entity recognizing a right-of-use asset
and liability. ASU 2016-02 is effective for interim and annual periods beginning after December 15, 2019, and early adoption is permitted.
As of the reporting date, the Company has not adopted ASU 2016-02 and has elected to defer implementation until January 1, 2022, as allowed
by ASU 2019-10. The Company is still determining the impact ASC 842 will have on its financial position, results of operations, and cash
flows.
In July 2017, the FASB
issued ASU 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging
(Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for
Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests
with a Scope Exception, (ASU 2017-11).” Part I of this update addresses the complexity of accounting for certain financial instruments
with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in
the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity
for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair
value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic
480, Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards
Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial
instruments of certain nonpublic entities and certain mandatorily redeemable non-controlling interests. The amendments in Part II of this
update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after
December 15, 2019. The Company adopted ASU 2017-11 on its consolidated financial statements. Upon adoption the Company derecognized 39,512,502
number of warrants based on review of contracts that determined the derivative treatment was specific to a feature in the instrument that
reduced the strike price if the Company issued additional shares for an amount less than the strike price. As a result of this analysis
the Company recorded a cumulative effect adjustment of $118,675 on January 1, 2019.
The Company has examined
all other recent accounting pronouncements and determined that they will not have a material impact on its financial position, results
of operations, or cash flows.
Note 3 – Going Concern
The accompanying consolidated financial statements
have been prepared on a going concern basis. The Company reported net loss of $717,319 for the nine months ended September 30, 2020 and
has incurred accumulated losses totaling $14,915,461 through September 30, 2020. In addition, the Company has incurred negative cash flows
from operating activities since its inception. The Company has relied on the proceeds from loans and private sales of its stock, in addition
to its revenues, to finance its operations. These factors, among others, indicate that the Company may be unable to continue as a going
concern. The consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.
With the onset of the Covid 19 pandemic, the reduction
of foot traffic and closure of retail locations, management has been proactively looking at new business models and opportunities to stabilize
revenues and continue to grow the Company. Until the Company can generate significant cash from operations, its ability to continue as
a going concern is dependent upon obtaining additional financing. The Company hopes to raise additional financing, potentially through
the sale of debt or equity instruments, or a combination, to fund its operations for the next 12 months and allow the Company to continue
the development of its business plans and satisfy its obligations on a timely basis. Should additional financing not be available, the
Company will have to negotiate with its lenders to extend the repayment dates of its indebtedness. There can be no assurance that the
Company will be able to successfully restructure its debt obligations in the event it fails to obtain additional financing. These conditions
have raised substantial doubt as to the Company’s ability to continue as a going concern for one year from the issuance of the financial
statements, which has not been alleviated.
Note 4 – Property and Equipment
Property and equipment consist of the following as of September 30,
2020 and December 31, 2019:
|
|
September 30,
2020
|
|
|
December 31,
2019
|
|
Freezers and other equipment
|
|
$
|
61,600
|
|
|
$
|
91,673
|
|
Delivery vans
|
|
|
-
|
|
|
|
-
|
|
Less: accumulated depreciation
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
61,600
|
|
|
$
|
91,673
|
|
Depreciation expense amounted to $0 and $100,188, respectively, for
the nine months ended September 30, 2020 and 2019. We impaired our fixed assets by $0 and $192,705 during the nine months ended September
30, 2020 and 2019, respectively.
During the nine months ended September 30, 2020
and 2019, the Company recorded loss on sale of assets of $12,074 and $27,465, respectively, related to sale of the certain freezers and
other equipment.
Note 5 – Debt
Senior Convertible Notes
During the year ended December 31, 2018, a Senior
Convertible Note in the aggregate principal amount of $310,000 and a maturity date of December 31, 2018 payable to Cobrador Multi-Strategy
Partners, LP (“Cobrador 1”), was extended until December 31, 2019. The Company also extended the expiration dates of Series
A Warrants issued in connection with Cobrador 1 by one year. The fair value of the Series A Warrants did not materially change due to
the extension.
On June 30, 2016, the Company issued a Senior
Convertible Note in the face amount of $108,804 to Cobrador (“Cobrador 2”) in settlement of previously accrued interest, additional
interest, fees and penalties. The additional interest, fees and penalties was $72,734 and this amount was charged to operations as debt
discount amortization during the year ended December 31, 2016. The Senior Convertible Note was extended during the year ended December
31, 2018 and was due on December 31, 2019. It is convertible into shares of common stock at a conversion price $0.05 per share and bears
interest at 7% per annum. The Company determined that Cobrador 2 had a beneficial conversion feature based on the difference between the
conversion price and the market price on the date of issuance and allocated $87,043 as debt discount representing the beneficial conversion
feature which was fully amortized at December 31, 2017.
During December 2017, the Company issued a Senior
Convertible Note in the amount of $25,000 to Cobrador. The note bears interest at 7%, was due in December 2019, and is convertible into
common shares at a conversion price of $0.05 per share. In addition, in conjunction with this note, the Company issued 500,000 warrants
to purchase common shares at $0.05 with a contractual term of 5 years. The estimated value of the warrants was determined to be $1,421
and was recorded as interest expense during 2017 and a warrant liability due to the down round provision in the note agreement.
As of September 30, 2020 and December 31, 2019,
the Cobrador notes had a carrying value of $443,804.
As of the date of release of these financial statements,
all senior convertible notes were in default.
Promissory Notes Payable
During 2014, the Company issued an unsecured promissory
note to a former employee of U-Vend Canada. The original amount of this note was $10,512 has a term of 3 years and accrues interest at
17% per annum. The total principal outstanding on this promissory note as of September 30, 2020 and December 31, 2019 was $6,235.
Starting of 2015, the Company entered into a series
of promissory notes from the same lender. All of the notes bear interest at a rate of 19% per annum and are payable together with interest
over a period of six (6) months from the date of borrowing. As of December 31, 2015, we had note balance of $11,083. In 2016, the Company
borrowed $76,500 and repaid $63,497. The balance outstanding on these notes was $24,116 at December 31, 2016. In 2017, the Company borrowed
$36,400 and repaid $44,449. The balance outstanding on these notes was $16,067 at December 31, 2017. In 2018, the Company borrowed $143,908
and repaid $125,931. The balance outstanding on these notes was $34,044 at December 31, 2018. During the year ended December 31, 2019,
the Company borrowed additional $38,325 and recorded additional original discount in the amount of $3,325 associated with the new borrowing.
During the year ended December 31, 2019, the Company repaid $46,584 in principal and fully amortized $3,325 of debt discount. As of September
30, 2020 and December 31, 2019, the balance outstanding on these notes was $25,784.
During the year ended December 31, 2016, the Company
issued two unsecured promissory notes and borrowed an aggregate amount of $80,000. The promissory notes bear interest at 10% per annum,
with a provision for an increase in the interest rate upon an event of default as defined therein and were due at various due dates in
May and September 2017. The due dates of both notes were extended to December 31, 2019. As of September 30, 2020 and December 31, 2019,
the balance outstanding on these notes was $80,000.
In December 2017, the Company issued promissory
notes in the aggregate principal balance of $28,000 to Cobrador. The notes accrue interest at 7% and have a two-year term. As of September
30, 2020 and December 31, 2019, the balance outstanding on these notes was $28,000.
On July 18, 2018, the Company issued a promissory
note in the principal amount of $187,500 with net proceeds of $147,000. The Company agreed to pay $1,143 per business day for 164 days.
The Company recorded $40,500 to debt discount. During 2018, the Company repaid $128,050 in principal and amortized $40,500 of debt discount
resulting in an unamortized debt discount of $0 and carrying value of $59,450 at December 31, 2018. During the year ended December 31,
2019, this note was paid off.
On April 13, 2018, the Company issued a promissory
note in the principal amount of $115,000. This note bears interest at the rate of 7% per annum, due on December 31, 2019. In 2019, the
Company borrowed an additional $25,000 and repaid $60,000. The balance outstanding on this note as of September 30, 2020 and December
31, 2019, was $80,000.
In October 2014, January 2015 and October 2015,
the Company entered into three (3) separate 24-month equipment financing agreements (the “Agreements”) with Perkins Industries,
LLC (“Perkins”) for equipment in the aggregate amount of $387,750 with an annual interest rate of 15%. The assets financed
consisted of self-service electronic kiosks placed in service in the Company’s Southern California region. The Company is obligated
to make monthly interest only payments in accordance with the Agreements. The Agreements include a put/call option at the end of year
one and the end of year two. Neither of these options were exercised. During 2017 $100,000 was paid down on the notes. The carrying value
as of December 31, 2018 was $287,750. Maturities of these notes were extended to December 31, 2019. During the year ended December 31,
2019, $39,266 was paid down on the notes. On April 1, 2019, total principal and accrued interest in the amount of $321,824 were restructured
into two converted notes below. The carrying value as of September 30, 2020 and December 31, 2019 was $0.
Pursuant to the Agreements Perkins received a
warrant to purchase an aggregate of 310,200 shares at an exercise price of $0.35 per share with a contractual term of three (3) years.
The warrant was recorded as a debt discount and a warrant liability in the aggregate amount of $3,708 due to the down round provision,
pursuant which the exercise price of the warrants was revised to $0.26 at December 31, 2016.
In October 2016, the Company and Perkins agreed
to extend the termination date of two of the Agreements to October 17, 2017 and January 5, 2018. In consideration of this extension, the
Company issued an additional 200,000 warrants with an exercise price of $0.05 per share and a five-year contractual term. The fair value
of the warrants was not material and was charged to operations in the accompanying statement of operations for the year ended December
31, 2016.
During the year ended December 31, 2018 the Agreements
were purchased by a third party and the due dates were extended to December 31, 2019.
On November 19, 2018, the Company issued a promissory
note in the principal amount of $124,000 with net proceeds of $112,840. This note matures in 64 weeks. The Company recorded $11,160 to
debt discount. During the year ended December 31, 2018, the Company repaid $9,784 in principal and amortized $872 of debt discount resulting
in an unamortized debt discount of $10,288 and carrying value of $103,928 at December 31, 2018. During the year ended December 31, 2019,
the Company repaid $48,154 in principal and amortized $9,744 of debt discount resulting in an unamortized debt discount of $544 and carrying
value of $65,518 at December 31, 2019. During the nine months ended September 30, 2020, the Company fully amortized $544 of debt discount.
As of September 30, 2020, the balance outstanding on these notes was $66,062.
On December 12, 2018, the Company issued a promissory
note in the principal amount of $112,425 with net proceeds of $64,500. The Company agreed to pay $937 per business day for 120 days. The
Company recorded $47,925 to debt discount. During the year ended December 31, 2018, the Company repaid $9,370 in principal and amortized
$3,744 of debt discount resulting in an unamortized debt discount of $44,181 and carrying value of $58,874 at December 31, 2018. During
the year ended December 31, 2019, the Company repaid $103,055 in principal and fully amortized $44,181 of remaining debt discount resulting
in carrying value of $0 at December 31, 2019.
On March 5, 2019, the Company issued a non-equity
linked promissory note for $100,000 to an investor with an annual 10% rate of interest and a one (1) year maturity. This investor also
received a warrant for 500,000 shares at a strike price of $0.07 per share with a five (5) year maturity. The fair value of warrant was
not material. As of September 30, 2020 and December 31, 2019, the outstanding balance was $100,000.
During the year ended December 31, 2019, the Company
issued two promissory notes in the aggregate principal amount of $135,000, bearing interest of 7% and mature on August 8, 2019. As of
September 30, 2020 and December 31, 2019, the balance outstanding on these notes was $135,000.
As of the date of release of these financial statements,
all promissory notes were in default.
Convertible Notes Payable
2014 Stock Purchase Agreement
In 2014 and 2015 the Company entered into the
2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued eight (8) convertible notes in the aggregate
face amount of $146,000 due at various dates between August 2015 and March 2016. The principal on these notes is due at the holder’s
option in cash or common shares at a conversion rate of $0.30 per share. In connection with these borrowings the Company granted a total
of 360,002 warrants with an exercise price of $0.35 per share and a 5 year contractual term. The warrants issued have a down round provision
and as a result are classified as a liability in the accompanying consolidated balance sheets. Pursuant to the down round provision, the
exercise price of the warrants was reduced to $0.22 at December 31, 2016. During 2017 the Company repaid one of the notes in the amount
of $50,000. On May 1, 2018, the Company granted 1,000,000 warrants with an exercise price of $0.15 per share and a 5 year contractual
term, valued at $2,841, which was recorded as debt discount. As of September 30, 2020 and December 31, 2019, outstanding balance of these
notes was $121,000. As of the date of release of these financial statements, these notes were in default.
The Company and Cobrador held three of the convertible
notes in the aggregate face amount of $45,000 and agreed to extend the repayment date to November 17, 2020. The Company agreed to a revised
conversion price of $0.05 per share and a revised warrant exercise price of $0.07 per share. The change in the value of warrants was not
material and was charged to operations during the year ended December 31, 2017. As of September 30, 2020 and December 31, 2019, outstanding
balance of these notes was $45,000.
2015 Stock Purchase Agreement
During the year ended December 31, 2015, the Company
issued eleven subordinated convertible notes bearing interest at 9.5% per annum with an aggregate principal balance of $441,000 pursuant
to the 2015 Stock Purchase Agreement (the “2015 SPA”). The notes were due in December 2017 and are payable at the noteholder’s
option in cash or common shares at a conversion rate of $0.30 per share. The conversion rate was later revised to $0.05 due to down round
provisions contained in the 2015 SPA, and the due date was extended to November 17, 2020. In connection with these borrowings, the Company
issued a warrant to purchase 735,002 shares of the Company’s common stock at an exercise price of $0.40 per share and a 5 year contractual
term. The exercise price was later revised to $0.22 per share pursuant to the down round provisions in the 2015 SPA. The Company allocated
$8,113 of proceeds received to debt discount based on the computed fair value of the convertible notes and warrants issued. During the
year ended December 31, 2016, the noteholder converted one note in the face amount of $35,000 into 700,000 shares of common stock. As
of September 30, 2020 and December 31, 2019, the 2015 SPA had a balance of $406,000. The debt discount was fully amortized as of December
31, 2016.
2016 Stock Purchase Agreement
On June 30, 2016, the Company entered into the
2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five convertible notes in the aggregate principal
amount of $761,597. The 2016 SPA notes are due in November 2020 and bear interest at 9.5% per annum. The notes are convertible into shares
of common stock at a conversion price of $0.17 per share. With this note, the Company satisfied its obligations for: previously issued
promissory notes of $549,000, accrued interest of $38,615, lease principal installments of $47,466, previously accrued registration rights
penalties of $22,156, due to a former officer of $81,250, and additional interest, expenses, fine and penalties of $23,110. The Company
charged additional interest, expenses, fines and penalties $23,110 to operations as amortization of debt discount and deferred financing
costs during the year ended December 31, 2016.
In connection with the 2016 SPA, the Company granted
a total of 2,239,900 warrants with an exercise price of $0.30 per share which was later revised to $0.05 per share due to down round provisions,
with a 5 year contractual life. The Company allocated $19,242 to debt discount based on the computed fair value of the convertible notes
and warrants issued and classified the debt discount is as a warrant liability due to the down round provision in the warrants.
On July 11, 2019, $85,000 in principal were converted
into 1,700,000 shares of common stock.
As of September 30, 2020 and December 31, 2019,
the 2016 SPA had a carrying value of $676,597. As of the date of release of these financial statements, these notes are in default.
Other 2016 Financings
During the year ended December 31, 2016, the Company
issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate principal amount of $115,000. The Cobrador 2016
Notes have a 2 year term, bear interest at 9.5% per annum, and are convertible into shares of common stock at a conversion price of $0.17
per share. The conversion price was subsequently revised to $0.05 per the down round provisions and the maturity date was extended to
September 26, 2021. In connection with the Cobrador 2016 Notes, the Company granted a total of 338,235 warrants with an exercise price
of $0.30 per share which was subsequently revised to $0.05 per share due to down round provisions with a 5 year contractual term. The
Company allocated $1,994 to debt discount based on the computed fair value of the convertible notes and warrants issued and classified
the debt discount as a warrant liability due to the down round provision in the warrants. During the year ended December 31, 2019, $20,000
was converted into 400,000 shares. As of September 30, 2020 and December 31, 2019, the Cobrador 2016 Notes had a carrying value of $95,000.
During the fourth quarter of 2016, the Company
issued three additional convertible notes in the aggregate principal amount of $250,000. The notes have a 2 year term, bear interest at
9.5% per annum and are convertible into shares of common stock at a conversion price of $0.05 per share. In connection with these borrowings,
the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise price of $0.07 per share. The Company allocated
$27,585 to debt discount based on the computed fair value of the convertible notes and warrants issued, and the debt discount is classified
as a warrant liability due to the down round provision in the warrants. As of September 30, 2020 and December 31, 2019, the carrying value
of the notes was $250,000. As of the date of release of these financial statements, these notes were in default.
2017 Financings
During the year ended December 31, 2017, the Company
entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)” in the aggregate principal amount of
$923,882. The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5%, and are convertible into shares of common stock at
a conversion price of $0.05 per share. In connection with the 2017 Convertible Notes, the Company issued a total of 16,537,926 warrants
with an exercise price of $0.07 per share with a 5 year term. The Company allocated $59,403 to a debt discount based on the computed fair
value of the convertible notes and warrants issued and classified the debt discount as a warrant liability due to the down round provision
in the warrants. During the year ended December 31, 2018, the Company amortized $31,940 of debt discount resulting in unamortized debt
discount of $13,278 and carrying value of $910,608 at December 31, 2018. During the year ended December 31, 2019, the Company fully amortized
remaining $13,278 of debt discount. As of September 30, 2020 and December 31, 2019, the carrying value of the notes was $924,282. As of
the date of release of these financial statements, these notes were in default.
2018 Financings
During the year ended December 31, 2018, the Company
entered into seventeen separate convertible notes agreements (the “2018 Convertible Notes)” in the aggregate principal amount
of $537,500. The 2018 Convertible Notes each have a 2 year term, bear interest at 9.5% if paid in cash, 15% if paid in common stock, and
are convertible into shares of common stock at a conversion price of $0.05 per share. In connection with the 2018 Convertible Notes, the
Company issued a total of 10,750,000 warrants with an exercise price of $0.07 per share with a 5 year term. The Company allocated $33,384
to a debt discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a
warrant liability due to the down round provision in the warrants. During the year ended December 31, 2018, the Company amortized $12,803
of debt discount resulting in an unamortized debt discount of $20,581 and carrying value of $516,919 at December 31, 2018. During the
year ended December 31, 2019, the Company amortized $16,692 of debt discount resulting in an unamortized debt discount of $3,889 and carrying
value of $533,611 as of December 31, 2019. During the nine months ended September 30, 2020, the Company fully amortized $3,889 of debt
discount resulting in carrying value of $537,500 as of September 30, 2020. As of the date of release of these financial statements, convertible
notes in aggregate amount of $485,000 were in default.
On November 20, 2018, two officers converted $436,500
accrued compensation into two convertible note agreements in the principal amount of $436,500 in exchange. The note has a 2 year term,
bear interest at 9.5% if paid in cash, 15% if paid in common stock, and is convertible into shares of common stock at a conversion price
of $0.05 per share.
During the year ended December 31, 2018,
the Company entered into three convertible notes agreements in the aggregate principal amount of $240,500 with a net proceed of $214,000.
These notes had a 1-year term, and bear interest at 8%-12%. The notes are convertible into common stock at 60% to 61% multiplied by the
lowest one to two trading price(s) during fifteen to twenty-five trading day period prior to the Conversion Date. The embedded conversion
features were valued at $59,027, which were recorded as debt discount. In addition, the Company also recorded $26,500 as original debt
discount. These notes were in default due to failure to comply with the reporting requirements of the Exchange Act, as the result, the
Company recorded additional $120,250 penalty in principal as of December 31, 2018. During the year ended December 31, 2018, the Company
amortized $21,382 of debt discount resulting in unamortized debt discount of $64,145 and carrying value of $296,605 at December 31, 2018.
During the year ended December 31, 2019, the Company repaid $64,300 in principal and amortized $21,381 of debt discount, recorded $42,764
in accretion of debt discount, resulting in unamortized debt discount of $0 and carrying value of $296,450 at December 31, 2019. During
the nine months ended September 30, 2020, the repayment in the amount of $400 was returned to the Company resulting in carrying value
of $296,850 as of September 30, 2020.
2019 Financings
On March 18, 2019, the Company issued a convertible
promissory note for $85,250 with net proceed of $75,000 to an investor with an 8.0% rate of interest. The Company has the option to pre-pay
the note (principal and accrued interest) in cash within the 1st 90 days from issuance at a 25% premium, and 40% premium 91-180 days from
the issuance date. Subsequent to 181 days, the Company shall have no right of prepayment and the holder may convert at a 40% discount
to the prevailing market price. The note matured on December 11, 2019. The note is convertible into shares of common stock at the lesser
of 1) lowest trading price of twenty-five days prior to March 18, 2019 or 2) 60% of lowest trading price of twenty-five days prior to
the Conversion Day. The embedded conversion features were valued at $0 due to default. In addition, the Company also recorded $10,250
as original debt discount. These notes were in default due to failure to comply with the reporting requirements of the Exchange Act, as
the result, the Company recorded additional $42,625 penalty in principal as of December 31, 2019. During the year ended December
31, 2019, the Company amortized $23,384 of debt discount resulting in unamortized debt discount of $0. As of September 30, 2020 and December
31, 2019, the carrying value of the note was $127,875. As of the date of release of these financial statements, convertible note was in
default.
On March 14, 2019, the Company converted accounts
payable of approximately $105,000 payables into a convertible note agreement in the principal amount of $60,000, remaining balance of
the amount owed was released and recorded as a settlement of liability. The note has a 2 year term, bears interest at 9.5% if paid in
cash, 15% if paid in common stock, and is convertible into shares of common stock at a conversion price of $0.05 per share.
On April 1, 2019, The Company converted an aggregate
amount of principal and accrued interest of Perkins promissory note in the amount of $321,824 and accounts payable of $10,000 into two
convertible notes. Both Notes have a 2 year term, bear interest at 9.5% if paid in cash, 15% if paid in common stock, and are convertible
into shares of common stock at a conversion price of $0.05 per share. The outstanding principal balance was $331,824 as of September 30,
2020 and December 31, 2019.
On April 15, 2019, The Company converted an accrued
payable of $108,572, which was used to purchase vending machine, into a convertible note. The Note has a 2 year term, bear interest at
9.5% if paid in cash, 15% if paid in common stock, and are convertible into shares of common stock at a conversion price of $0.07 per
share. The outstanding principal balance was $108,572 as of September 30, 2020 and December 31, 2019.
On May 30,
2019, the Company issued a series of convertible notes under a $250,000 revolving Senior Secured credit facility to an investor, for working
capital purposes. The notes carry an interest rate of 9.5% and a two-year term. The notes are convertible into common stock at $0.07 per
share and are redeemable after one-year at the company’s option. The notes also contain a 4.99% limitation of ownership on conversion.
During the nine months ended September 30, 2020, the agreement was modified formally to increase
the limit on the facility by $206,231. The investor had consented to higher draws on the facility in excess of the limit per the initial
agreement. During the six months ended June 30, 2020, $62,501 was drawn under the agreement, including $15,500 in cash proceeds
and $47,001 in repayment of accrued liabilities. As of September 30, 2020 and
December 31, 2019, $488,804 and $426,303 was drawn under the agreement, respectively.
During the year ended December 31, 2019, the Company
entered into several convertible notes agreements in the amount of $68,000. The Notes have a 2 year term, bear interest at 9.5% if paid
in cash, 15% if paid in common stock, and are convertible into shares of common stock at a conversion price of $0.07 per share. The outstanding
principal balance was of $68,000 as of September 30, 2020 and December 31, 2019.
During the year ended December 31, 2019, the Company
entered into a convertible notes agreement in the amount of $50,000. The Note has a 6 month term, bears interest at 9.5% if paid in cash,
15% if paid in common stock, and is convertible into shares of common stock at a conversion price of $0.01 per share. In connection with
the Note, the Company issued 10,000,000 warrants with an exercise price of $0.02 per share with a 5 year term. The outstanding balance
was of $50,000 as of September 30, 2020 and December 31, 2019.
2020 Financings
On January 1, 2020, the Company issued a convertible
note in the amount of $8,500 in conversion of accrued liabilities. The Note has a 2 year term, bears interest of 9.5% if paid in cash,
15% if paid in common stock, and is convertible into shares of common stock at a conversion price of $0.05 per share. The outstanding
principal balance was $8,500 as of September 30, 2020.
On March 1, 2020, the Company issued a convertible
note in the amount of $17,899 in conversion of accrued liabilities. The Note has a 2 year term, bears interest of 9.5% if paid in cash,
15% if paid in common stock, and is convertible into shares of common stock at a conversion price of $0.05 per share. The outstanding
principal balance was $17,899 as of September 30, 2020.
Scheduled maturities of debt remaining as of September
30, 2020 for each respective fiscal year end are as follows:
2020
|
|
$
|
4,869,062
|
|
2021
|
|
|
913,396
|
|
2022
|
|
|
272,630
|
|
|
|
|
6,055,088
|
|
Less: unamortized debt discount
|
|
|
-
|
|
|
|
$
|
6,055,088
|
|
The following table reconciles, for the nine months
ended September 30, 2020 and 2019, the beginning and ending balances for financial instruments related to the embedded conversion features
that are recognized at fair value in the consolidated financial statements.
|
|
September 30,
2020
|
|
|
September 30,
2019
|
|
Balance of embedded derivative at the beginning of the period
|
|
$
|
13,553
|
|
|
$
|
28,357
|
|
Additions related to embedded conversion features of convertible debt issued -
|
|
|
-
|
|
|
|
9,502
|
|
Derivative liabilities reduction due to notes default
|
|
|
-
|
|
|
|
(112,408
|
)
|
Change in fair value of conversion features
|
|
|
75,960
|
|
|
|
89,611
|
|
Balance of embedded derivatives at the end of the period
|
|
$
|
89,513
|
|
|
$
|
15,062
|
|
Note 6 – Capital Lease Obligations
The Company acquired capital assets under capital
lease obligations. Pursuant to the agreement with the lessor, the Company makes quarterly lease payments and will make a guaranteed residual
payment at the end of the lease as summarized below. At the end of the lease, the Company will own the equipment.
In August 2016, the Company and the lessor agreed
to extend the term of the lease until December 31, 2020. As a consideration of the extension, the Company issued warrants to acquire 150,000
shares of common stock. The warrants have an exercise price of $0.30 per share, a term of three years, and were recorded as a debt discount
and warrant liability due to the down round provision and as such are marked to market each reporting period.
During the year ended December 31, 2018 the Company
entered into various capital lease agreements. The leases expire at various points through the year ended December 31, 2023.
The following schedule provides minimum future
rental payments required as of September 30, 2020, under the current portion of capital leases.
2020
|
|
|
107,673
|
|
2021
|
|
|
49,831
|
|
2022
|
|
|
30,584
|
|
2023
|
|
|
10,252
|
|
Total minimum lease payments
|
|
|
198,340
|
|
Less: Amount represented interest
|
|
|
(19,744
|
)
|
Present value of minimum lease payments and guaranteed residual value
|
|
$
|
178,596
|
|
Note 7 – Capital Stock
The Company has authorized 600,000,000 shares
of common stock.
During the nine months ended September 30, 2019,
the Company issued 5,541,096 shares of its common stock, including 3,441,096 shares of common stock with a fair value of $273,290 for
services rendered, and 2,100,000 shares in conversion of $105,000 of convertible notes.
Note 8 – Stock Options and Warrants
Warrants
At December 31, 2020 the Company had the following warrant securities
outstanding:
|
|
Warrants
|
|
|
Exercise
Price
|
|
|
Expiration
|
|
2015 Warrants - 2015 SPA convertible
debt
|
|
|
83,334
|
|
|
$
|
0.22
|
|
|
|
April - November
2020
|
|
2015 Warrants for services
|
|
|
6,667
|
|
|
$
|
0.22
|
|
|
|
April - November 2020
|
|
2016 Warrants - 2016 SPA convertible debt
|
|
|
2,239,990
|
|
|
$
|
0.05
|
|
|
|
June 2021
|
|
2016 Warrants for services
|
|
|
850,000
|
|
|
$
|
0.05
|
|
|
|
June 2021
|
|
2016 Warrants - Convertible notes
|
|
|
338,236
|
|
|
$
|
0.05
|
|
|
|
August - September 2021
|
|
2016 Warrants for services
|
|
|
200,000
|
|
|
$
|
0.07
|
|
|
|
October 2020
|
|
2016 Warrants issued with Convertible Notes
|
|
|
5,000,000
|
|
|
$
|
0.07
|
|
|
|
November -December 2021
|
|
2017 Warrants – 2017 financing
|
|
|
15,109,354
|
|
|
$
|
0.07
|
|
|
|
December 2022
|
|
2018 Warrants – 2019 financing
|
|
|
9,991,905
|
|
|
$
|
0.07
|
|
|
|
January - November 2023
|
|
2018 Warrants for services
|
|
|
2,250,000
|
|
|
$
|
0.07
|
|
|
|
October - December 2023
|
|
2019 Warrants – 2020 financing
|
|
|
10,500,000
|
|
|
$
|
0.07
|
|
|
|
March 2024
|
|
2019 Warrants for services
|
|
|
3,500,000
|
|
|
$
|
0.07
|
|
|
|
March
2024
|
|
2020 Warrants for services
|
|
|
3,000,000
|
|
|
$
|
0.05
|
|
|
|
February
2025
|
Total
|
|
|
53,069,486
|
|
|
|
|
|
|
|
|
|
During the nine months ended September 30, 2020,
the Company issued warrants exercisable into 3,000,000 shares of common stock to its officer. The fair value of warrants was determined
to be $12,594, and was estimated using the Black-Scholes-Merton option-pricing model with the following assumptions: expected volatility
of 339%, risk-free interest rate 1.35%, expected dividend yield of 0%.
A summary of all warrants activity for the nine months ended September
30, 2020 is as follows:
|
|
Number of
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
Balance outstanding at December 31, 2020
|
|
|
51,276,404
|
|
|
$
|
0.06
|
|
|
|
3.17
|
|
Granted
|
|
|
3,000,000
|
|
|
$
|
0.05
|
|
|
|
4.84
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
(1,206,918
|
)
|
|
$
|
0.13
|
|
|
|
-
|
|
Balance outstanding at September 30, 2020
|
|
|
53,069,486
|
|
|
$
|
0.06
|
|
|
|
2.59
|
|
Exercisable at September 30, 2020
|
|
|
53,069,486
|
|
|
$
|
0.06
|
|
|
|
2.59
|
|
The following table provides a summary of changes
in the warrant liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the nine months
ended September 30, 2020 and the year ended December 31, 2019.
|
|
September 30,
2020
|
|
|
December 31,
2020
|
|
Balance of embedded derivative at the beginning of the period
|
|
$
|
-
|
|
|
$
|
129,355
|
|
Fair value of warrants issued and recorded as liabilities
|
|
|
-
|
|
|
|
-
|
|
Reclassification of warrant lability to equity related to adoption of ASU 2017-11
|
|
|
-
|
|
|
|
(118,675
|
)
|
Loss (gain) on fair value adjustment
|
|
|
-
|
|
|
|
(10, 680
|
)
|
Balance of embedded derivatives at the end of the period
|
|
$
|
-
|
|
|
$
|
-
|
|
Equity Incentive Plan
On July 22, 2011, the Board of Directors of the
Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”) and on July 26, 2011, stockholders holding a
majority of shares of the Company approved, by written consent, the Plan and the issuance under the Plan of 5,000,000 shares. On November
16, 2017, the Board of Directors approved an increase of 10,000,000 shares to be made available for issuance under the Plan. Accordingly,
the total number of shares of common stock available for issuance under the Plan is 15,000,000 shares. Awards may be granted to employees,
officers, directors, consultants, agents, advisors and independent contractors of the Company and its related companies. Such options
may be designated at the time of grant as either incentive stock options or nonqualified stock options. Stock-based compensation includes
expense charges related to all stock-based awards. Such awards include options, warrants and stock grants. Generally, the Company issues
stock options that vest over three years and expire in 5 to 10 years.
A summary of all stock option activity for the
nine months ended September 30, 2020 is as follows:
|
|
Number of
Options
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
Balance outstanding at December 31, 2020
|
|
|
502,500
|
|
|
$
|
0.50
|
|
|
|
0.5
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled or expired
|
|
|
(500,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Balance outstanding at September 30, 2020
|
|
|
2,500
|
|
|
$
|
60
|
|
|
|
1.3
|
|
Exercisable at September 30, 2020
|
|
|
2,500
|
|
|
$
|
60
|
|
|
|
1.3
|
|
Note 9 – Commitments and Contingencies
Major League Baseball Properties, Inc. License
Agreement
In March 2016, the Company entered into a license
agreement beginning April 1, 2016 through December 31, 2019 with Major League Baseball Properties, Inc. (“MLB” “Licensor”)
for the non-exclusive right to certain proprietary intangible property of the Licensor to be used in connection with the manufacturing,
distribution, promotion and advertisement of the Company’s products sold within the U.S., the District of Columbia and U.S. territories.
Under the license agreement, the Company is scheduled to pay the following guaranteed payments; $150,000 during 2016, $275,000 during
2017, $100,000 during 2018, and $115,000 during 2019. The Company is obligated to pay the licensor a royalty based on the product sold
or advertising sold. The royalty paid will offset all or a portion of the guaranteed payments. The agreement is subject to customary default
and termination clauses. The Company paid $0 during the nine months ended September 30, 2019 and 2020, and has accrued $115,000 at December
31, 2019 and September 30, 2020.
As of September 30, 2020, the agreement with MLB
has expired. The Company will not be continuing the relationship.
Note 10 – Subsequent Events
The Company has evaluated events occurring subsequent to September
30, 2020 through the date these financial statements were issued and determined the following significant events require disclosure:
Subsequent to September 30, 2020, the Company
issued a convertible promissory note in the principal amount of $147,000 to an unaffiliated investor to support the Company’s working
capital requirements. The note bears interest at the rate of 9.5% per annum and is due and payable in two years. The note is convertible
into shares of the Company’s common stock at $0.03 per share and is redeemable at the principal amount plus accrued unpaid interest
after one year, at the Company’s option.
Subsequent to September 30, 2020, the Company
issued multiple convertible promissory notes in the aggregate principal amount of $561,719 to unaffiliated investors. The notes bear interest
at the rate of 9.5% per annum and are due and payable in two years. The notes are convertible into shares of the Company’s common
stock at $0.05 per share and are redeemable at the principal amount plus accrued unpaid interest after one year, at the Company’s
option.
Subsequent to September 30, 2020, the Company
issued a convertible note for deferred compensation in the principal amount of $94,600. The notes bear interest at the rate of 9.5% per
annum and is due and payable in two years. The note is convertible into shares of the Company’s common stock at $0.05 per share
and is redeemable at the principal amount plus accrued unpaid interest after one year, at the Company’s option.
Subsequent to September 30, 2020, the Company
issued 188,886,284 of its common stock in conversion of $689,096 of convertible notes.
Subsequent to September 30, 2020, the Company hired Patrick Avery as
the Company’s Chief Operating Officer with a salary of $84,000.