NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – ORGANIZATION, BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
and Description of Business
Brazil
Minerals, Inc. (“Brazil Minerals” or the “Company”) was incorporated as Flux Technologies, Corp. under the laws
of the State of Nevada, U.S. on December 15, 2011. The Company changed its management and business on December 18, 2012, to focus on
mineral exploration. Brazil Minerals, through subsidiaries, owns mineral rights in Brazil for gold, diamonds, lithium, rare earths, titanium,
iron, nickel, and sand.
Basis
of Presentation and Principles of Consolidation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America (“U.S. GAAP”) for interim financial statements and with the instructions to Form
10-Q and Article 8 of Regulation S-X of the United States Securities and Exchange Commission (“SEC”) and are expressed in
United States dollars. In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial
statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of
the Company as of September 30, 2021, and the results of operations and cash flows for the periods presented. The results of operations
for the three and nine months ended September 30, 2021 and 2020, are not necessarily indicative of the operating results for the full
fiscal year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction with the
financial statements and related notes thereto included in Form 10-K for the fiscal year ended December 31, 2020 filed with the Securities
and Exchange Commission (the “SEC”) on March 31, 2021.
The
condensed consolidated financial statements include the accounts of the Company; its 99.99% owned subsidiary, BMIX Participações
Ltda. (“BMIXP”), which includes the accounts of BMIXP’s wholly-owned subsidiary, Mineração Duas Barras
Ltda. (“MDB”), and BMIXP’s 50% owned subsidiary, RST Recursos Minerais Ltda. (“RST”); its 99.99% owned
subsidiary, Hercules Resources Corporation (“HRC”), which includes the accounts of HRC’s wholly-owned subsidiary, Hercules
Brasil Comercio e Transportes Ltda. (“Hercules Brasil”); its 30.1% equity interest in Apollo Resources Corporation (“Apollo
Resources”) and its subsidiary Mineração Apollo, Ltda.; and its 10.0% equity interest in Jupiter Gold Corporation
(“Jupiter Gold”), which includes the accounts of Jupiter Gold’s wholly-owned subsidiary, Mineração Jupiter
Ltda. The Company has concluded that Apollo Resources, Jupiter Gold and their subsidiaries are variable interest entities (“VIE”)
in accordance with applicable accounting standards and guidance. As such, the accounts and results of Apollo Resources, Jupiter Gold
and their subsidiaries have been included in the Company’s condensed consolidated financial statements.
All
material intercompany accounts and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingencies at the date of the financial
statements and the reported amount of revenues and expenses during the reporting period. Actual results may differ from those estimates.
Going
Concern
The
condensed consolidated financial statements have been prepared on a going concern basis which contemplates the realization of assets
and the settlement of liabilities in the normal course of business. The Company has limited working capital, has incurred losses in each
of the past two years, and has not yet received material revenues from sales of products or services. These factors create substantial
doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustment
that might be necessary if the Company is unable to continue as a going concern.
The
ability of the Company to continue as a going concern is dependent on the Company generating cash from its operations, the sale of its
stock and/or obtaining debt financing. Historically, the Company has funded its operations primarily through the issuance of debt and
equity securities. Management’s plan to fund its capital requirements and ongoing operations include the generation of revenue
from its mining operations and projects. Management’s secondary plan to cover any shortfall is selling its equity securities, including
common stock in the Company, or common stock in Jupiter Gold that it owns, and obtaining debt financing. There can be no assurance the
Company will be successful in these efforts.
Recent
Accounting Pronouncements
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not
believe that there are any other new pronouncements that have been issued that might have a material impact on its financial position
or results of operations except as noted below:
In
August 2020, the FASB issued ASU No. 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity. ASU 2020-06 will simplify the accounting for convertible instruments by reducing the number of accounting models for
convertible debt instruments and convertible preferred stock. Limiting the accounting models will result in fewer embedded conversion
features being separately recognized from the host contract as compared with current GAAP. Convertible instruments that continue to be
subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract,
that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting and (2) convertible
debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. ASU 2020-06 also amends the
guidance for the derivatives scope exception for contracts in an entity’s own equity to reduce form-over-substance-based accounting
conclusions. ASU 2020-06 will be effective January 1, 2024, for the Company. Early adoption is permitted, but no earlier than January
1, 2021, including interim periods within that year. The Company is evaluating the effect of the adoption of ASU 2020-06 on the consolidated
financial statements, but currently does not believe ASU 2020-06 will have a significant impact on the Company’s accounting for
its convertible debt instruments. The effect will largely depend on the composition and terms of the financial instruments at the time
of adoption.
In
February 2020, the FASB issued ASU 2020-02, Financial Instruments-Credit Losses (Topic 326) and Leases (Topic 842) - Amendments to
SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 119 and Update to SEC Section on Effective Date Related to Accounting Standards
Update No. 2016-02, Leases (Topic 842), which amends the effective date of the original pronouncement for smaller reporting companies.
ASU 2016-13 and its amendments will be effective for the Company for interim and annual periods in fiscal years beginning after December
15, 2022. The Company believes the adoption will modify the way the Company analyzes financial instruments, but it does not anticipate
a material impact on results of operations. The Company is in the process of determining the effects adoption will have on its consolidated
financial statements.
NOTE
2 – COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS
Property
and Equipment
The
following table sets forth the components of the Company’s property and equipment at September 30, 2021 and December 31, 2020:
SCHEDULE OF PROPERTY AND EQUIPMENT
|
|
September 30, 2021
|
|
|
December 31, 2020
|
|
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net
Book Value
|
|
|
Cost
|
|
|
Accumulated Depreciation
|
|
|
Net
Book Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computers and office equipment
|
|
$
|
3,854
|
|
|
$
|
(1,597
|
)
|
|
$
|
2,257
|
|
|
$
|
3,880
|
|
|
$
|
(573
|
)
|
|
$
|
3,307
|
|
Machinery and equipment
|
|
|
341,348
|
|
|
|
(279,285
|
)
|
|
|
62,063
|
|
|
|
348,376
|
|
|
|
(271,107
|
)
|
|
|
77,269
|
|
Vehicles
|
|
|
121,731
|
|
|
|
(121,731
|
)
|
|
|
–
|
|
|
|
127,416
|
|
|
|
(118,716
|
)
|
|
|
8,700
|
|
Total fixed assets
|
|
$
|
466,933
|
|
|
$
|
(402,613
|
)
|
|
$
|
64,320
|
|
|
$
|
479,672
|
|
|
$
|
(390,396
|
)
|
|
$
|
89,276
|
|
For
the three and nine months ended September 30, 2021, the Company recorded depreciation expense of $4,518 and $28,126, respectively, and
for the three and nine months ended September 30, 2020, the Company recorded depreciation expense of $4,271 and $29,393, respectively.
Intangible
Assets
Intangible
assets consist of mining rights are not amortized as the mining rights are perpetual. The carrying value was $1,336,173 and $407,467
at September 30, 2021 and December 31, 2020, respectively.
Equity
Investments without Readily Determinable Fair Values
On
October 2, 2017, the Company entered into an exchange agreement whereby it issued 25,000,000 shares of its common stock in exchange for
500,000 shares of Ares Resources Corporation. The Company’s chief executive officer also serves as an officer of Ares Resources
Corporation, thus making it a related party under common ownership and control. The shares were recorded at $150,000, or $0.006 per share.
The shares were valued based upon the lowest market price of the Company’s common stock on the date the agreement.
On
March 11, 2020, the Company issued 53,947,368 shares of common stock to Lancaster Brazil Fund pursuant to an addendum to the share exchange
agreement dated September 28, 2018. The Company recorded a loss on exchange of equity with a related party of $76,926 representing the
fair value of the additional shares of common stock issued.
Under
ASC 321-10, the Company elected to use a measurement alternative for its equity investment that does not have a readily determinable
fair value. As such, the Company measured its investment at cost, less any impairment, plus or minus any changes resulting from observable
price changes in orderly transactions for an identical or similar investment of the same issuer. The Company owns less than 5% of the
total shares outstanding of Ares Resources Corporation.
As
of September 30, 2021, no change in the value of the Ares common stock was recorded as the recorded value still approximated fair value.
Accounts
Payable and Accrued Liabilities
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
|
September 30, 2021
|
|
|
December 31, 2020
|
|
Accounts payable and other accruals
|
|
$
|
291,254
|
|
|
$
|
327,704
|
|
Mineral rights payable
|
|
|
686,839
|
|
|
|
–
|
|
Accrued interest
|
|
|
3,010
|
|
|
|
324,415
|
|
Total
|
|
$
|
981,103
|
|
|
$
|
652,119
|
|
NOTE
3 – CONVERTIBLE PROMISSORY NOTES PAYABLE
The
following tables set forth the components of the Company’s convertible debentures as of September 30, 2021 and December 31, 2020:
SCHEDULE OF CONVERTIBLE DEBENTURES
|
|
September 30,2021
|
|
|
December 31, 2020
|
|
Convertible notes payable – fixed conversion price
|
|
$
|
129,000
|
|
|
|
244,000
|
|
Convertible notes payable – variable conversion price
|
|
|
–
|
|
|
|
628,720
|
|
Discounts on convertible notes payable
|
|
|
(31,180
|
)
|
|
|
–
|
|
Total convertible notes
|
|
$
|
97,820
|
|
|
$
|
872,720
|
|
The
following table sets forth a summary of change in our convertible notes payable for the nine months ended September 30, 2021:
SUMMARY OF CHANGE IN CONVERTIBLE NOTES PAYABLE
Beginning balance
|
|
$
|
872,720
|
|
New issuances of convertible notes payable
|
|
|
399,000
|
|
Lender adjustments for penalties or defaults
|
|
|
37,212
|
|
Debt discounts recorded on new issuances
|
|
|
(44,019
|
)
|
Amortization of debt discounts associated with convertible debt
|
|
|
12,839
|
|
Conversion of convertible note principal into common stock
|
|
|
(909,932
|
)
|
Repayments of convertible notes payable
|
|
|
(270,000
|
)
|
Total convertible notes
|
|
$
|
97,820
|
|
Convertible
Notes Payable - Fixed Conversion Price
On
January 7, 2014, the Company issued to a family trust a senior secured convertible promissory note in the principal amount, and received
gross proceeds, of $244,000 and warrants to purchase an aggregate of 488,000 shares of the Company’s common stock at an exercise
price of $62.50 per share through December 26, 2018. The Company received gross proceeds of $244,000 for the sale of such securities.
The outstanding principal of the note bears interest at the rate of 12% per annum. The note is convertible at the option of the holder
into common stock of the Company at a conversion rate of one share for each $50.00 of principal and interest converted. As of September
30, 2021, all warrants issued in connection with this note had expired.
The
outstanding principal on the note was payable on March 31, 2015, which as of the date of these financial statements is past due and in
technical default. The Company is in negotiations with the note holder to satisfy, amend the terms or otherwise resolve the obligation
in default. No demand for payment has been made. As a result of the default, the interest rate on the note increased to 30% per annum.
Interest was payable on September 30, 2014 and on the maturity date. In December 2020, the lender agreed to reduce the interest rate
from the default rate of 30% to the stated rate of 10% retroactively. As a result, the Company recorded gain of $238,151 from the relief
of interest expense to other income.
On
February 3, 2021, the Company issued 20,000,000 shares of common stock upon conversion of $80,000 in convertible notes payable and accrued
interest. On May 6, 2021, the Company issued 86,246,479 shares of common stock upon conversion of $334,986 in convertible notes payable
and accrued interest. As of September 30, 2021, the balance of the note was $0.
On
June 18, 2021, Company issued to one noteholder a $129,000 convertible promissory note for $125,000 in proceeds. The note bears interest
at 8.0% per annum and matures one year from issuance on June 18, 2022. After six months from issuance, the note is convertible at the
option of the holder at a price of $0.001. A debt discount of $4,000 for issuance costs was recorded and is being amortized over the
life of the note.
ASC
470-20 requires proceeds from the sale of a debt instrument with stock purchase warrants be allocated to the two elements based on the
relative fair values of the debt instrument without the warrants and of the warrants themselves at the time of issuance. In connection
with the warrant issuance, the Company allocated an aggregate fair value of $40,019 to the stock warrants and recorded a debt discount
which will be amortized to interest expense over the term of the loan using the effective interest method so the debt, at its term, is
recorded at its face value. The Company estimated the fair value of this the warrant warrants at date of grant using the Black-Scholes
option pricing model using the following inputs: (i) stock price on the date of grant of $0.0122, (ii) the contractual term of the warrant
of 4 years, (iii) a risk-free interest rate of 0.89% and (iv) an expected volatility of the price of the underlying common stock of 443.3%.
As
of September 30, 2021, the outstanding principal balance on the note was $129,000, and the associated unamortized discounts totaled $31,180.
Convertible
Notes Payable - Variable Conversion Price
At
various times to fund operations, the Company issues convertible notes payable in which the conversion features are variable. In addition,
some of these convertible notes payable have on issuance discounts and other fees withheld.
During
the year ended December 31, 2016, the Company issued to one noteholder, in various transactions, $242,144 in convertible promissory notes
with fixed floors and received an aggregate of $232,344 in proceeds. The convertible promissory notes each bear interest at 8.0% per
annum and mature one year from issuance ranging from July to December 2017. After six months from issuance, each convertible promissory
note is convertible at the option of the holder at a 50% discount to the lowest traded price of the Company’s common stock over
the previous 20 days. In addition, each note’s conversion rate has a floor of $0.0001. Total debt discounts related to the beneficial
conversion features of $241,852 were recorded and are being amortized over the life of the notes. On April 9, 2021, the Company agreed
to settle all outstanding principal and interest on these notes in exchange for common stock and common stock purchase warrants. See
settlement disclosure below for more information. As of September 30, 2021, the outstanding principal balance on these notes total $0,
and all discounts were fully amortized.
During
the year ended December 31, 2017, the Company issued to one noteholder in various transactions $477,609 in convertible promissory notes
with fixed floors and received an aggregate of $454,584 in proceeds. The convertible promissory notes each bear interest at 8.0% per
annum and mature one year from issuance ranging from January to August 2018. After six months from issuance, each convertible promissory
note is convertible at the option of the holder at a 50% discount to the lowest traded price of the Company’s common stock over
the previous 20 days. In addition, each note’s conversion rate has a floor of $0.0001. Total debt discounts related to the beneficial
conversion features of $447,272 were recorded and are being amortized over the life of the notes. During the nine months ended September
30, 2021, the Company issued 182,872,798 shares of its common stock upon the conversion of $50,000 and $ 14,004, respectively, in note
principal and accrued interest. On April 9, 2021, the Company agreed to settle all outstanding principal and interest on these notes
in exchange for common stock and common stock purchase warrants. See settlement disclosure below for more information. As of September
30, 2021, the outstanding principal balance on these notes total $0, and all discounts were fully amortized.
During
the year ended December 31, 2018, the Company issued to one noteholder in various transactions $137,306 in convertible promissory notes
with fixed floors and received an aggregate of $130,556 in proceeds. The convertible promissory notes each bear interest at 8.0% per
annum and mature one year from issuance ranging from August 2018 to April 2019. After six months from issuance, each convertible promissory
note is convertible at the option of the holder at a 50% discount to the lowest traded price of the Company’s common stock over
the previous 20 days. In addition, each note’s conversion rate has a floor of $0.0001. Total debt discounts related to the beneficial
conversion features of $122,755 were recorded and are being amortized over the life of the notes. During the nine months ended September
30, 2021, the Company issued 23,118,645 shares of its common stock upon the conversion of $118,996 and $27,496, respectively, in note
principal and accrued interest. On April 9, 2021, the Company agreed to settle all outstanding principal and interest on these notes
in exchange for common stock and common stock purchase warrants. See settlement disclosure below for more information. As of September
30, 2021, the outstanding principal balance on these notes total $0, and all discounts were fully amortized.
During
the year ended December 31, 2019, the Company issued to one noteholder in various transactions $282,000 in convertible promissory notes
with fixed floors and received an aggregate of $276,000 in proceeds. The convertible promissory notes each bear interest at 8.0% per
annum and mature one year from issuance in July 2020. After six months from issuance, each convertible promissory note is convertible
at the option of the holder at a 50% discount to the lowest traded price of the Company’s common stock over the previous 20 days.
In addition, each note’s conversion rate has a floor of $0.0001. Total debt discounts related to the beneficial conversion features
of $276,000 and $6,000 for issuance costs were recorded and are being amortized over the life of the notes. During the nine months ended
September 30, 2021, the Company issued 156,438,271 shares of its common stock upon the conversion of $310,200 and $40,186, respectively,
in note principal and accrued interest. As of September 30, 2021, the principal balance on these notes was $0, and all discounts were
fully amortized.
On
April 9, 2021, the Company issued 36,000,000 shares of its common stock upon the conversion of $186,736 and $62,302, respectively, in
note principal and accrued interest to settle all outstanding balances with the lender. In connection with the settlement, the Company
agreed to issue 15,000,000 common stock purchase warrants with a cashless exercise price of $0.0125. The warrants expire on December
31, 2021. The Company allocated an aggregate fair value of $224,812 to the stock warrants and recorded a loss on the extinguishment of
debt. The Company estimated the fair value of this the warrant warrants at date of grant using the Black-Scholes option pricing model
using the following inputs: (i) stock price on the date of grant of $0.0158, (ii) the contractual term of the warrant of 0.7 years, (iii)
a risk-free interest rate of 0.35% and (iv) an expected volatility of the price of the underlying common stock of 440.5%.
On
January 19, 2021, the Company issued to one noteholder a $270,000 convertible promissory note. The note bears interest at 8.0% per annum
and matures on January 19, 2025. After six months from issuance, the note is convertible at the option of the holder at a 50% discount
to the lowest traded price of the Company’s common stock over the previous 20 days. The note’s conversion rate has a floor
of $0.0001.
On
May 7, 2021, the Company repaid $270,000 in note principal and $6,391 in accrued interest to the holder. As of September 30, 2021, the
principal balance on the note was $0.
Future
Potential Dilution
As
of September 30, 2021, the Company’s convertible note is convertible into an aggregate of approximately 129,000,000 shares of common
stock.
NOTE
4 – LOANS PAYABLE
As
of December 31, 2020, the Company had $235,308 in principal outstanding from bridge loans. The loans payable bear interest at 8.0% per
annum and are payable upon demand. In February 2021, the Company repaid the full principal balance of $235,308 and accrued interest of
$24,654. As of September 30, 2021, the balance of these notes was $0.
NOTE
5 – OTHER NONCURRENT LIABILITIES
Other
noncurrent liabilities are comprised solely of social contributions and other employee-related costs at our operating subsidiaries located
in Brazil. The Company has been funding these amounts upon the termination of a worker or employee. The balance of these employee related
costs as of September 30, 2021 and December 31, 2020 amounted to $115,316 and $121,250, respectively.
NOTE
6 – STOCKHOLDERS’ DEFICIT
Authorized
As
of September 30, 2021, the Company had 3,250,000,000 common shares and 10,000,000 preferred shares authorized with a par value of $0.001
per share.
Series A Preferred Stock
On
December 18, 2012, the Company filed with the Nevada Secretary of State a Certificate of Designations, Preferences and Rights of Series
A Convertible Preferred Stock (“Series A Stock”) to designate one share of a new series of preferred stock. The Certificate
of Designations, Preferences and Rights of Series A Convertible Preferred Stock provides that for so long as Series A Stock is issued
and outstanding, the holders of Series A Stock shall vote together as a single class with the holders of the Company’s Common Stock,
with the holders of Series A Stock being entitled to 51% of the total votes on all such matters regardless of the actual number of shares
of Series A Stock then outstanding, and the holders of Common Stock are entitled to their proportional share of the remaining 49% of
the total votes based on their respective voting power.
Series
D Preferred Stock
On
September 14, 2021, the Company filed with the Nevada Secretary of State a Certificate of Designations, Preferences and Rights of Series
D Convertible Preferred Stock (“Series D Stock”) to designate 1,000,000 shares of a new series of preferred stock. The Certificate
of Designations, Preferences and Rights of Series D Convertible Preferred Stock provides that for so long as Series D Stock is issued
and outstanding, the holders of Series D Stock shall have no voting power until such time as the Series D Stock is converted into shares
of common stock. One share of Series D Stock is convertible into 10,000 shares of common stock and may be converted at any time at the
election of the holder. Holders of the Series D Stock are not entitled to any liquidation preference over the holders of common stock,
and are entitled to any dividends or distributions declared by the Company on a pro rata basis.
On
September 15, 2021, the Company issued 214,006 shares of Series D Stock to Marc Fogassa for the conversion of $566,743 in convertible
note principal and $75,276 of interest expense.
Nine
Months Ended September 30, 2021 Transactions
During
the nine months ended September 30, 2021, the Company issued 136,219,930
shares of common stock for gross proceeds
of $816,650
pursuant to subscription agreements with
accredited investors. Additionally, the Company issued 504,676,193
shares of common stock upon conversion of $1,234,906
in convertible notes payable and accrued interest.
Further, the Company issued 396,917,702
shares of common stock for net proceeds of
$75,000
upon the exercise of 423,816,100
stock options and
warrants. Lastly, the Company issued 14,954,949
shares of common stock valued at $183,393
to contractors for services provided.
Nine
Months Ended September 30, 2020 Transactions
During
the nine months ended September 30, 2020, the Company issued 232,500,000 shares of common stock to accredited investors pursuant to subscription
agreements for net proceeds of $320,000. Additionally, the Company issued 5,666,594 shares of common stock to non-employees for services
rendered. Further, the Company issued 235,019,509 shares of common stock upon conversion of $108,077 in convertible notes payable and
accrued interest.
Lastly,
the Company exchanged 200,000,000 shares of common stock returned by an accredited investor for 150,000 shares of Jupiter Gold’s
common stock held as an investment by the Company. The Company used the quoted fair value of each entity’s common stock on the
dates of exchange to determine the exchange ratio.
Stock Options
The
following table reflects all outstanding and exercisable common stock options at September 30, 2021. All common stock options immediately
vest and are exercisable for a period of five to ten years from the date of issuance.
SCHEDULE OF OUTSTANDING AND EXERCISABLE OPTIONS
|
|
Number of Options Outstanding and Vested
|
|
|
Weighted
Average
Exercise Price
|
|
|
Remaining Contractual
Life (Years)
|
|
|
Aggregated Intrinsic
Value
|
|
Outstanding, January 1, 2021
|
|
|
119,917,140
|
|
|
$
|
0.0025
|
|
|
|
3.6
|
|
|
|
|
|
Issued
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
Exercised
|
|
|
(117,046,100
|
)
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
Forfeited
|
|
|
(691,340
|
)
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
Outstanding and vested, September 30, 2021
|
|
|
2,179,700
|
|
|
$
|
0.0300
|
|
|
|
0.6
|
|
|
$
|
–
|
|
The
following table reflects all outstanding and exercisable preferred stock options at September 30, 2021. All preferred stock options immediately
vest and are exercisable for a period of ten years from the date of issuance.
|
|
Number of Options Outstanding and Vested
|
|
|
Weighted Average Exercise Price
|
|
|
Remaining Contractual Life (Years)
|
|
|
Aggregated Intrinsic Value
|
|
Outstanding, January 1, 2021
|
|
|
–
|
|
|
$
|
–
|
|
|
|
–
|
|
|
|
|
|
Issued
|
|
|
27,000
|
|
|
|
0.10
|
|
|
|
9.6
|
|
|
|
|
|
Exercised
|
|
|
(–
|
)
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
Forfeited
|
|
|
(–
|
)
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
Outstanding and vested, September 30, 2021
|
|
|
27,000
|
|
|
$
|
0.10
|
|
|
|
9.6
|
|
|
$
|
2,508,300
|
|
During the nine months ended September 30, 2021,
the Company granted options to purchase an aggregate of 270,000,000 shares of common stock to officers and non-management directors.
The options were valued at $862,216 in total. The options were valued using the Black-Scholes option pricing model with the following
average assumptions: our stock price on the date of the grant which ranged from $0.0004 to $0.008, expected dividend yield of 0.0%, historical
volatility calculated between 44.8% and 124.4%, risk-free interest rate ranging between 0.9% and 1.75%, and an expected term of 10 years.
On September 15, 2021, the Company amended any
stock options granted after December 31, 2020 by changing the underlying security issuable under those options from the Company’s common stock
to its Series D Stock. The Series D Stock has a par value of $0.001, and each share can convert into 10,000 shares of the Company’s
common stock. As such, the Company exchanged options to purchase an aggregate of 270,000,000 shares of common stock for options to purchase
an aggregate of 27,000 shares of Series D Stock. The Company did not record any change in value, as computed above using the Black-Scholes
option pricing model, as the election resulted in an equal exchange of underlying shares of common stock.
See
Note 8 – Related Party Transactions for more information related to stock options issued and outstanding for the Company’s
subsidiaries Jupiter Gold and Apollo Resources.
Common
Stock Purchase Warrants
Common
stock purchase warrants are accounted for as equity in accordance with ASC 480, Accounting for Derivative Financial Instruments Indexed
to, and Potentially Settled in, a Company’s Own Stock, Distinguishing Liabilities from Equity.
The
following table reflects all outstanding and exercisable warrants at September 30, 2021. All warrants are exercisable for a period of
nine months to four years from the date of issuance:
SCHEDULE OF WARRANT ACTIVITY
|
|
Number of Warrants Outstanding
|
|
|
Weighted Average
Exercise Price
|
|
|
Weighted Average Contractual
Life (Yrs.)
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, January 1, 2021
|
|
|
306,770,000
|
|
|
$
|
0.0016
|
|
|
|
0.83
|
|
Warrants issued
|
|
|
123,678,264
|
|
|
$
|
0.0134
|
|
|
|
|
|
Warrants exercised
|
|
|
(306,770,000
|
)
|
|
$
|
0.0016
|
|
|
|
|
|
Warrants forfeited
|
|
|
(– )
|
|
|
$
|
–
|
|
|
|
|
|
Outstanding and exercisable, September 30, 2021
|
|
|
123,678,265
|
|
|
$
|
0.0134
|
|
|
|
2.65
|
|
As of September 30, 2021, the 123,678,265 warrants
outstanding has an aggregated intrinsic value of $0.
NOTE
7 – COMMITMENTS AND CONTINGENCIES
Operating
Leases
The
Company leases office space as its principal executive offices in Pasadena, California for approximately $5,750 on a month-to-month basis.
The Company also leases office space in the municipality of Olhos D’Agua, Brazil. Such costs are immaterial to the condensed consolidated
financial statements.
NOTE
8 - RELATED PARTY TRANSACTIONS
Chief
Executive Officer
The
following tables set forth the components of the Company’s related party payables as of September 30, 2021 and December 31, 2020:
SCHEDULE OF RELATED PARTY TRASACTIONS
|
|
September 30, 2021
|
|
|
December 31, 2020
|
|
Convertible notes payable to related party
|
|
$
|
–
|
|
|
$
|
566,743
|
|
Effective
June 30, 2018, the Company issued a convertible promissory note in the principal amount of $445,628 to its Chief Executive Officer against
a portion of these unpaid compensatory balances. The note bears no interest and is payable on demand. The note is convertible at the
option of the holder at the lower of (i) the average of the five lowest bid prices of the Company’s common stock over the previous
20 trading days or (ii) the lowest price per share at which the Company sold its common stock in a transaction with a person who is not
a manager, officer, or director of the Company during the period from the date hereof until the giving of notice of the election to convert
or the lowest price per share at which a noteholder who is not a manager, officer, or director of the Company converted any debt of the
Company into shares of the Company during the period from the date hereof until the giving of notice of the election to convert. The
note’s conversion rate has a floor of $0.0001. Total debt discounts related to the beneficial conversion features of $445,628 were
recorded and are being amortized over a one-year period consistent with the maturity dates of convertible notes issued to third party
holders. As of September 30, 2021, all discounts were fully amortized.
On
April 7, 2019, the Company’s board of directors approved the issuance of a convertible note in the principal amount of $261,631
to its Chief Executive Officer against a portion
of these unpaid compensatory balances. The note bears interest at an annual rate of 6.0%
and is payable on demand. The note is convertible at the option of the holder at the lower of (i) $0.00045
or (ii) the lowest price per share at which a
noteholder who is not a manager, officer, or director of the Company converted any debt of the Company into common stock of the Company
during the period from the date hereof until the giving of notice of the election to convert. Total debt discounts related to the beneficial
conversion features of $261,631
were recorded and are being amortized over a
one-year period consistent with the maturity dates of convertible notes issued to third party holders. As of September 30, 2021, all
discounts were
fully amortized.
On
June 30, 2019, the Company’s board of directors approved the issuance of a convertible note in the principal amount of $61,724
to its Chief Executive Officer against a portion
of these unpaid compensatory balances. The note bears interest at an annual rate of 6.0%
and is payable on demand. The note is convertible at the option of the holder at the lower of (i) $0.0003
or (ii) the lowest price per share at which a
noteholder who is not a manager, officer, or director of the Company converted any debt of the Company into common stock of the Company
during the period from the date hereof until the giving of notice of the election to convert. Total debt discounts related to the beneficial
conversion features of $61,724
were recorded and are being amortized over a
one-year period consistent with the maturity dates of convertible notes issued to third party holders. As of September 30, 2021, all
discounts were fully amortized.
On
September 15, 2021, the Company issued 214,006
shares of Series D Stock to Marc Fogassa for
the conversion of $566,743
in convertible note principal and $75,276
of interest expense. The conversion rate was
modified from $0.0003 per share of common stock to $3.00 per share of Series D Stock due to the change in the underlying security. The
Company did not record any dividend or expense as the conversion resulted in an equal exchange of underlying shares of common stock.
On
March 11, 2020, the Company issued 200,000 shares of its common stock with a fair value of $280, or $0.0014 per share, to its Chief Executive
Officer in lieu of cash for loans payable and other accrued obligations.
On
December 3, 2020, the Company issued 161,636,427 shares of common stock to its Chief Executive Officer in connection with the exercise
stock options acquired on February 19, 2019 as described above.
Jupiter
Gold Corporation
During
the nine months ended September 30, 2021, Jupiter Gold granted options to purchase an aggregate of 315,000 shares of its common stock
to Marc Fogassa at prices ranging between $0.01 to $1.00 per share. The options were valued at $148,853 and recorded to stock-based compensation.
The options were valued using the Black-Scholes option pricing model with the following average assumptions: the Company’s stock
price on the date of the grant ($0.19 to $1.45), expected dividend yield of 0%, historical volatility calculated between 97.3% and 211.5%,
risk-free interest rate between a range of 0.81% to 1.75%, and an expected term between 5 and 10 years. On September 30, 2021, Marc Fogassa
exercised 120,000 stock options on a cashless basis and received 20,826 shares of Jupiter Gold common stock. As of September 30, 2021,
an aggregate 2,270,000 Jupiter Gold common stock options were outstanding with a weighted average life of 3.1 years at an average exercise
price of $0.86 and an aggregated intrinsic value of $489,450.
Apollo
Resource Corporation
During
the nine months ended September 30, 2021, Apollo Resources granted options to purchase an aggregate of 150,000 shares of its common stock
to Marc Fogassa at a price of $0.01 per share. The options were valued at $217,129 and recorded to stock-based compensation. The options
were valued using the Black-Scholes option pricing model with the following average assumptions: the Company’s stock price on the
date of the grant ($0.10 to $4.00), expected dividend yield of 0%, historical volatility calculated between 49.2% and 98.3%, risk-free
interest rate between a range of 0.68% to 1.75%, and an expected term between 5 and 10 years. On September 30, 2021, Marc Fogassa exercised
195,000 stock options for cash proceeds of $1,950 and received 195,000 shares of Apollo Resources common stock. As of September 30, 2021,
there were no Apollo Resource common stock options outstanding.
NOTE
9 – RISKS AND UNCERTAINTIES
In
light of the SEC’s Division of Corporate Finance Disclosure Guidance Topic Number 9, dated March 25, 2020, on the impact of COVID-19,
the Company notes the following:
●
|
The
Company has not had any reports of COVID-19 among its workforce;
|
●
|
The
Company has been able to continue local operations of the Company in Brazil as they are located in a rural area currently unaffected
by any lockdown restrictions implemented elsewhere in Brazil;
|
●
|
Travel
between the U.S. and Brazil has essentially ceased; this is mitigated by the use of live streaming video and other methods as needed;
|
●
|
Some
exploratory research of some of the Company’s projects have been delayed as certain municipalities in Brazil have unilaterally
restricted the entry of outside persons; these actions are being legally challenged by branches of the state administration and the
Company is monitoring all new developments;
|
●
|
The
Company has postponed any expenses which are not critical to it at the moment.
|
Currency
Risk
The
Company operates primarily in Brazil which exposes it to currency risks. The Company’s business activities may generate intercompany
receivables or payables that are in a currency other than the functional currency of the entity. Changes in exchange rates from the time
the activity occurs to the time payments are made may result in the Company receiving either more or less in local currency than the
local currency equivalent at the time of the original activity.
The
Company’s condensed consolidated financial statements are denominated in U.S. dollars. Accordingly, changes in exchange rates between
the applicable foreign currency and the U.S. dollar affect the translation of each foreign subsidiary’s financial results into
U.S. dollars for purposes of reporting in the consolidated financial statements. The Company’s foreign subsidiaries translate their
financial results from the local currency into U.S. dollars in the following manner: (a) income statement accounts are translated at
average exchange rates for the period; (b) balance sheet asset and liability accounts are translated at end of period exchange rates;
and (c) equity accounts are translated at historical exchange rates. Translation in this manner affects the shareholders’ equity
account referred to as the foreign currency translation adjustment account. This account exists only in the foreign subsidiaries’
U.S. dollar balance sheets and is necessary to keep the foreign subsidiaries’ balance sheets in agreement.
NOTE
10 - SUBSEQUENT EVENTS
In
accordance with FASB ASC 855-10 Subsequent Events, the Company has analyzed its operations subsequent to September 30, 2021 to the date
these consolidated financial statements were issued, and has determined that it does not have any material subsequent events to disclose
in these consolidated financial statements.