See accompanying notes to unaudited condensed consolidated
financial statements.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AS
OF MARCH 31, 2021
(UNAUDITED)
NOTE 1
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
|
|
(A)
|
Organization
and Basis of Presentation
|
The
accompanying condensed consolidated unaudited financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America and the rules and regulations of the Securities and Exchange Commission (“SEC”)
for interim financial information. Accordingly, they do not include all the information necessary for a comprehensive presentation of
financial position and results of operations.
These
unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related
notes included in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 26, 2021.
It
is management’s opinion that all material adjustments (consisting of normal recurring adjustments) have been made, which are necessary
for a fair financial statement presentation. The results for the interim period are not necessarily indicative of the results to be expected
for the year.
Hometown
International, Inc. (the “Company”) was incorporated under the laws of the State of Nevada on May 19, 2014. Through its wholly
owned subsidiary, Your Hometown Deli, LLC, the Company is the originator of a new “Delicatessen” concept (“Your Hometown
Deli”). The Company intends that its delicatessens will feature “home-style” sandwiches and other entrees in a casual
friendly atmosphere, designed to be comfortable community gathering places for guests of all ages. Targeted towards smaller towns and
communities, the Company’s first and only store is located in Paulsboro, New Jersey.
On
January 18, 2014, Your Hometown Deli, LLC was formed under the laws of the State of New Jersey. On May 29, 2014, Your Hometown Deli,
LLC, entered into a Membership Interest Purchase Agreement with Hometown International, Inc. For accounting purposes, this transaction
is being accounted for as a merger of entities under common control and has been treated as a recapitalization of Hometown International,
Inc. with Your Hometown Deli, LLC, as the accounting acquirer. The historical financial statements of the accounting acquirer became
the financial statements of the registrant. The Company did not recognize goodwill or any intangible assets in connection with the transaction.
The 5,000,000 shares issued to the shareholder of Your Hometown Deli, LLC, in conjunction with the share exchange transaction has been
presented as outstanding for all periods.
The
Company was forced to temporarily close the delicatessen due to the stay-at-home order issued by the Governor of New Jersey on March
9, 2020, resulting from the outbreak of COVID-19. The delicatessen was re-opened on September 8, 2020, with a “soft opening”
to a limited audience, prior to its “Grand Re-Opening” to the public on September 22, 2020. The temporary closure and other
effects of COVID-19 had a material impact on the Company’s business during 2020. It is anticipated that the COVID-19 pandemic will
continue to impact the Company’s business in 2021.
Going
forward, the Company intends to seek, investigate and, if such investigation warrants, engage in a business combination with a private
entity whose business presents an opportunity for our shareholders. The Company has no particular business combination in mind and has
not entered into any negotiations regarding such a combination.
The
Company’s accounting year end is December 31, which is the year end of Your Hometown Deli, LLC.
(B)
Principles of Consolidation
The
accompanying March 31, 2021 and 2020 unaudited condensed consolidated financial statements include the accounts of Hometown International,
Inc. and its wholly owned subsidiary, Your Hometown Deli, LLC. All intercompany accounts have been eliminated upon consolidation.
(C)
Use of Estimates
In
preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of the financial statements and revenues and expenses during the reported period. Significant estimates include valuation of
in-kind contribution of service, valuation of deferred tax assets and operating lease assets and liabilities. Actual results could differ
from those estimates.
(D)
Cash and Cash Equivalents
The
Company considers all highly liquid temporary cash investments with an original maturity of 90 days or less to be cash equivalents. At
March 31, 2021 and December 31, 2020, the Company had no cash equivalents.
(E)
Loss Per Share
Basic
and diluted net loss per common share is computed based upon the weighted average common shares outstanding as defined by FASB ASC No.
260, “Earnings Per Share.” Diluted loss per share is computed by dividing net loss by the weighted average number of shares
of common stock, common stock equivalents and potentially dilutive securities outstanding during the period”. For March 31, 2021
and 2020, warrants were not included in the computation of income/ (loss) per share because their inclusion is anti-dilutive.
The
computation of basic and diluted loss per share for March 31, 2021 and March 31, 2020 excludes the common stock equivalents of the following
potentially dilutive securities because their inclusion would be anti-dilutive:
|
|
March 31,
2021
|
|
|
March 31,
2020
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Class A Warrants (Exercise price - $1.25/share)
|
|
|
38,985,020
|
|
|
|
-
|
|
Class B Warrants (Exercise price - $1.50/share)
|
|
|
38,985,020
|
|
|
|
-
|
|
Class C Warrants (Exercise price - $1.75/share)
|
|
|
38,985,020
|
|
|
|
-
|
|
Class D Warrants (Exercise price - $2.00/share)
|
|
|
38,985,020
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
155,940,080
|
|
|
|
-
|
|
(F)
Income Taxes
The
Company accounts for income taxes under FASB Codification Topic 740-10-25 (“ASC 740-10-25”). Under ASC 740-10-25, deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. Under ASC 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in
the period that includes the enactment date.
(G)
Property and Equipment
Property
and equipment is recorded at cost and depreciated or amortized using the straight-line method over the estimated useful life of the asset
or the underlying lease term for leasehold improvements, whichever is shorter onset the property and equipment is put into service.
(H)
Revenue Recognition
The Company recognizes revenue in
accordance with Accounting Standards Codification (“ASC”) Topic 606, “Revenue from Contracts with Customers”.
The standard states that an entity should recognize revenue to depict the transfer of 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.
The
Company generates revenue operating a delicatessen. Revenues from the operations of Company-owned delicatessen are recognized when sales
occur.
(I)
Fair Value of Financial Instruments
The Company measures its financial
assets and liabilities in accordance with GAAP. For certain of our financial instruments, including cash, accounts payable, and the short-term
portion of long-term debt, the carrying amounts approximate fair value due to their short maturities.
We
adopted accounting guidance for financial and non-financial assets and liabilities (ASC 820). The adoption did not have a material impact
on our results of operations, financial position or liquidity. This standard defines fair value, provides guidance for measuring fair
value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other
accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related to share-based
payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present
value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The
guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad
levels. The following is a brief description of those three levels:
|
●
|
Level 1: Observable inputs
such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
|
|
|
●
|
Level 2: Inputs other than
quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in
active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
|
|
|
|
|
●
|
Level 3: Unobservable inputs
in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those
that a market participant would use.
|
(J)
Concentrations
The
Company maintains various bank accounts at one bank, which, at times, may have balances that exceed federally insured limits. The Company
believes it is not exposed to any significant credit risk on its cash balances and has not experienced any losses in such accounts. At
March 31, 2021 and December 31, 2020, the Company had cash balances in excess of FDIC limits of $853,320 and $1,147,290, respectively.
(K)
Recent Accounting Pronouncements
All newly issued accounting pronouncements but not yet effective have been deemed either immaterial or not applicable.
(L)
Business Segments
The
Company operates in one segment and therefore segment information is not presented.
(M)
Inventories
Inventories
consist of food and beverages, and are stated at cost.
(N)
Advertising
Advertising
costs are expensed as incurred. These costs are included in direct operating & occupancy expenses and totaled $876 and $0 for the
three months ended March 31, 2021 and 2020, respectively.
NOTE 2
|
LEASEHOLD IMPROVEMENT
AND EQUIPMENT
|
Leasehold
improvement and equipment consist of the following at March 31, 2021 and December 31, 2020:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(Unaudited)
|
|
|
|
|
Leasehold Improvements
|
|
|
33,455
|
|
|
|
33,455
|
|
Equipment
|
|
|
3,120
|
|
|
|
3,120
|
|
Leasehold Improvements and Equipment
|
|
|
36,575
|
|
|
|
36,575
|
|
Less: Accumulated Depreciation
|
|
|
(36,436
|
)
|
|
|
(36,338
|
)
|
Leasehold Improvements and Equipment, Net
|
|
$
|
139
|
|
|
$
|
237
|
|
Depreciation
expense was $98 and $1,811 for the three months ended March 31, 2021 and 2020, respectively.
NOTE 3
|
NOTES RECEIVABLE –
RELATED PARTIES
|
On February 12, 2021, the Company
received an unsecured promissory note from Med Spa Vacations, Inc., a related party, in exchange for $150,000. Pursuant to the terms
of the note, the note is bearing interest at the rate of 6%, unsecured, and due on or before February 11, 2022. As of March 31,
2021, the Company has an interest receivable balance of $1,159. On May 12, 2021, the full principal of the note receivable and
$2,250 of related accrued interest receivable were fully paid by the noteholder (See Notes 9 and 11).
On November 25, 2020, the Company received an unsecured promissory
note from E-Waste Corp., a related party, in exchange for $150,000. Pursuant to the terms of the note, the note is bearing interest at
the rate of 6%, unsecured, and due on or before November 25, 2021. On March 1, 2021, the Company collected $2,250 of interest receivable.
As of March 31, 2021, the Company has an interest receivable balance of $838. On April 14, 2021, the full principal of the note receivable
and $1,184 of related accrued interest receivable were fully paid by the noteholder (See Notes 9 and 11).
NOTE 4
|
NOTE PAYABLE –
RELATED PARTY
|
On
March 18, 2020, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the Board,
in the amount of $50,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured, and due on March 31, 2021. As
of April 24, 2020, the Company accrued $406 in interest expense. On April 24, 2020, the note principal and accrued interest were repaid
in full (See Note 9).
On
February 13, 2020, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the
Board, in the amount of $20,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on February 13,
2021. As of April 24, 2020, the Company accrued $315 in interest expense. On April 24, 2020, the note principal and accrued interest
were repaid in full (See Note 9).
On
December 31, 2019, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the
Board, in the amount of $10,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on December 31,
2020. As of April 24, 2020, the Company accrued $255 in interest expense. On April 24, 2020, the note principal and accrued interest
were repaid in full (See Note 9).
On
December 31, 2019, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the
Board, in the amount of $175,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on June 30, 2020.
As of April 24, 2020, the Company accrued $4,462 in interest expense. On April 24, 2020, the note principal and accrued interest were
repaid in full (See Note 9).
On
December 31, 2019, the Company and a related party note holder agreed to combine the principal and accrued interest of multiple notes,
and issued a new unsecured promissory note in the amount of $144,979. The note is bearing 8% interest, unsecured and due on December
31, 2020.
On March 18, 2020, the Company, entered into a Debt Exchange Agreement
with a related party pursuant to which $100,000 of the principal amount of debt owed by the Company was converted to 100,000 shares of
the Company’s common stock. The remaining principal balance owed to such party in the amount of $44,979, plus any accrued and unpaid
interest, is due and payable on December 31, 2020. As of April 24, 2020, the Company accrued $2,885 in interest expense. On April 24,
2020, the remaining note principal and accrued interest were repaid in full (See Notes 7 (E) and 9).
On December 31, 2019, the Company
and Peter L. Coker, Jr., the Company’s Chairman of the Board, agreed to combine the principal and accrued interest of a note and
issued a new unsecured promissory note in the amount of $30,126. The note is bearing 8% interest, unsecured and due on December 31, 2020.
As of April 24, 2020, the Company accrued $768 in interest expense. On April 24, 2020, the note principal and accrued interest were repaid
in full (See Note 9).
On October 16, 2014, the Company entered into an unsecured promissory
note with a related party in the amount of $2,000. Pursuant to the terms of the note, the note is non-interest bearing, unsecured and
is due on demand. On January 25, 2020, the note principal was repaid in full (See Note 9).
NOTE 5
|
DUE TO FORMER OFFICERS
|
During the three months ended March 31, 2021, certain former officers
paid an aggregate $1,000 in expenses on the Company’s behalf as an advance. Pursuant to the terms of the note, the note is non-interest
bearing, unsecured and due on demand. As of March 31, 2021, the balance due to former officers was $62,297 (See Note 9).
NOTE 6
|
DUE TO RELATED PARTY
|
As of March 31, 2021, the Company owed
to its Chairman $4,993 for corporate expense reimbursement. The amount was repaid on April 12, 2021 (See Notes 9 and 11).
As of December 31, 2020, the Company
owed to its Chairman $3,452 for corporate expense reimbursements. The amount was repaid on January 20, 2021 (See Note 9).
NOTE 7
|
STOCKHOLDERS’
EQUITY
|
(A)
Increase in Authorized Shares
On
March 23, 2020, the Company filed a Certificate of Amendment to the Company’s Articles of Incorporation with the Secretary of State
of the State of Nevada, increasing the number of shares of common stock the Company is authorized to issue from 100,000,000 to 250,000,000,
with a par value of $0.0001 per share.
(B)
In-kind Contribution of Services
For the three months ended March 31,
2021 and 2020, the Company recorded $7,714 and $7,714, respectively, as in-kind contribution of services provided by the former President
and former Vice President of the Company (See Note 9).
(C)
Common Stock Repurchase
On
March 18, 2020, the Company repurchased an aggregate of 38,336 shares of the Company’s common stock from a total of 11 shareholders,
at a purchase price of $1.00 per share.
(D)
Warrant Issuance
On
March 18, 2020, the Board of Directors of the Company authorized the issuance of warrants to the shareholders of record as of the issuance
date. As of such date, the Company was to issue each shareholder of record (i) five Class A Warrants entitling the holder thereof to
purchase five shares of common stock at an exercise price of $1.25 per share, (ii) five Class B Warrants entitling the holder thereof
to purchase five shares of common stock at an exercise price of $1.50 per share, (iii) five Class C Warrants entitling the holder thereof
to purchase five shares of common stock at an exercise price of $1.75 per share and (iv) five Class D Warrants entitling the holder thereof
to purchase five shares of common stock at an exercise price of $2.00 per share, with each warrant expiring on March 31, 2035. On March
31, 2020, the record date for the issuance of the warrants as extended to April 15, 2020.
On
April 15, 2020, the Company issued twenty warrants for every one share of common stock held to shareholders of record as of April 15,
2020. The warrants were issued to the shareholders of record on a pro-rata basis on the issuance date. There was no consideration in
exchange for the issuance of these warrants and, therefore, these warrants are treated as a shareholder’s distribution with a net
effect of zero on the stockholder’s equity.
The
Company issued the following warrants:
|
●
|
38,985,020 Class A Warrants
|
|
|
|
|
●
|
38,985,020 Class B Warrants
|
|
|
|
|
●
|
38,985,020 Class C Warrants
|
|
|
|
|
●
|
38,985,020 Class D Warrants
|
As
of the date of this report, no warrants have been exercised.
|
|
Number of
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining
Contractual
Life
(in Years)
|
|
Balance, December 31, 2020
|
|
|
155,940,080
|
|
|
|
1.625
|
|
|
|
14.25
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled/Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance, March 31, 2021 (Unaudited)
|
|
|
155,940,080
|
|
|
$
|
1.625
|
|
|
|
14.01
|
|
Intrinsic Value
|
|
$
|
1,851,788,450
|
|
|
|
-
|
|
|
|
-
|
|
For
the three months ended March 31, 2021, the following warrants were outstanding:
Exercise Price
Warrants
Outstanding
|
|
|
Warrants
Exercisable
|
|
|
Weighted Average
Remaining
Contractual Life
|
|
|
Aggregate
Intrinsic Value
|
|
$
|
1.25
|
|
|
|
38,985,020
|
|
|
|
14.01
|
|
|
$
|
477,566,495
|
|
$
|
1.50
|
|
|
|
38,985,020
|
|
|
|
14.01
|
|
|
$
|
467,820,240
|
|
$
|
1.75
|
|
|
|
38,985,020
|
|
|
|
14.01
|
|
|
$
|
458,073,985
|
|
$
|
2.00
|
|
|
|
38,985,020
|
|
|
|
14.01
|
|
|
$
|
448,327,730
|
|
For
the year ended December 31, 2020, the following warrants were outstanding:
Exercise Price
Warrants
Outstanding
|
|
|
Warrants
Exercisable
|
|
|
Weighted Average
Remaining
Contractual Life
|
|
|
Aggregate
Intrinsic Value
|
|
$
|
1.25
|
|
|
|
38,985,020
|
|
|
|
14.25
|
|
|
$
|
467,820,240
|
|
$
|
1.50
|
|
|
|
38,985,020
|
|
|
|
14.25
|
|
|
$
|
458,073,985
|
|
$
|
1.75
|
|
|
|
38,985,020
|
|
|
|
14.25
|
|
|
$
|
448,327,730
|
|
$
|
2.00
|
|
|
|
38,985,020
|
|
|
|
14.25
|
|
|
$
|
438,581,475
|
|
(E)
Common Stock Issued on Debt Conversion
On
March 18, 2020, the Company entered into a Debt Exchange Agreement with a related party pursuant to which $100,000 of the principal amount
of debt owed by the Company was converted to 100,000 shares of the Company’s common stock (See Notes 4 and 9).
(F)
Common Stock Issued for Cash
In
April 2020, the Company sold 663,750 shares of common stock to an unrelated party for $663,750 in cash. The funds were received by the
Company on April 14, 2020.
In
April 2020, the Company sold 1,380,000 shares of common stock to an unrelated party for $1,380,000 in cash. The funds were received by
the Company on April 15, 2020.
In
April 2020, the Company sold 456,250 shares of common stock to an unrelated party for $456,250 in cash. The funds were received by the
Company on April 14, 2020.
NOTE 8
|
COMMITMENTS AND CONTINGENCIES
|
Consulting
Agreements
Effective
as of May 1, 2020, the Company entered into a Consulting Agreement with Tryon Capital Ventures LLC, a North Carolina limited liability
company (“Tryon”), which is 50% owned by the father of Peter L. Coker, Jr., our Chairman of the Board. Pursuant to this agreement,
Tryon was engaged as a consultant to the Company, to, among other things, support in the research, development, and analysis of product,
financial and strategic matters. The term of the Tryon Consulting Agreement was one year; provided, however, that each party
had the right to terminate the agreement upon 30 days’ prior written notice to the other. Pursuant to the agreement, Tryon was
to receive $15,000 per month during the term of the agreement, in addition to reimbursement of expenses approved in advance by the Company.
On April 26, 2021, the Company terminated the consulting agreement with Tryon (See Notes 9 and 11).
Effective as of May 1, 2020, the Company
also entered into a Consulting Agreement with VCH Limited, a company formed under the laws of Macau (“VCH”), which owns in
excess of 10% of the Company’s common stock. Pursuant to this agreement, VCH was engaged as a consultant to the Company, to, among
other things, create and build a presence with high net worth and institutional investors. The term of the agreement is one year; provided,
however, that each party has the right to terminate the agreement upon 30 days’ prior written notice to the other. Pursuant
to the agreement, VCH shall receive $25,000 per month during the term of the agreement, in addition to reimbursement of expenses approved
in advance by the Company. Upon expiration, the agreement was not renewed. (See Notes 9 and 11).
Operating
Lease Agreement
On
July 1, 2014, the Company entered into a five-year non-cancelable operating lease with a related party for its store space at a monthly
rate of $500. On September 21, 2015, the Company executed the lease and opened the delicatessen on October 14, 2015. On December 29,
2015, the Company signed an addendum to the lease for the lease agreement to start 30 days after the opening of the delicatessen. The
delicatessen opened on October 14, 2015, and the first payments would have been due on November 15, 2015, however, since the delicatessen
was not fully functioning, the first monthly rent payment was due January 1, 2016. On August 12, 2019, the Company was granted a two-year
extension of non-cancelable operating lease with a related party for its store space at a monthly rate of $500. For the three months
ended March 31, 2021 and 2020, the Company had a rent expense of $1,500 and $1,500, respectively. On March 22, 2021, the Company was
granted an additional two-year extension of non-cancelable operating lease with a related party for its store space at a monthly rate
of $500 (See Notes 9). The Company accounts for lease in accordance with ASC Topic 842, “Leases”.
Operating lease assets and operating
lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at the commencement
date. The operating lease right-of-use (ROU) asset also includes any lease payments made and excludes lease incentives and initial direct
costs incurred, if any. In calculating the present value of the revised lease payments, the Company elected to utilize its incremental
borrowing rate based on the revised lease terms as of the March 22, 2021, re-measurement date. This rate was determined to be 10%, and
the Company determined the initial present value, at inception, of $10,569.
The
lease expense is recognized over the expected term on a straight-line basis. Operating leases are recognized on the balance sheet as
operating lease assets, current operating lease liabilities and non-current operating lease liabilities.
Supplemental
consolidated balance sheet information related to leases was as follows:
Operating Leases
|
|
|
|
|
|
March 31,
2021
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Operating lease assets - right of use
|
|
$
|
12,044
|
|
|
|
|
|
|
Lease liability is summarized below:
|
|
|
|
|
|
|
|
|
|
Lease Liability
|
|
$
|
12,044
|
|
Less: operating lease liability, current
|
|
|
(3,719
|
)
|
Long term operating lease liability
|
|
$
|
8,325
|
|
|
|
|
|
|
Maturities of lease liabilities at March 31, 2021 are as follows:
|
|
|
|
|
|
|
|
|
|
2021
|
|
$
|
4,500
|
|
2022
|
|
|
6,000
|
|
2023
|
|
|
3,000
|
|
Total lease liability
|
|
|
13,500
|
|
Less: present value discount
|
|
|
(1,456
|
)
|
Total lease liability
|
|
$
|
12,044
|
|
Supplemental
disclosures of cash flow information related to leases were as follows:
|
|
For the
three months
ended
March 31,
2021
|
|
|
For the
three months
ended
March 31,
2020
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Cash paid for operating lease liabilities
|
|
$
|
1,500
|
|
|
$
|
1,500
|
|
|
|
For the
three months
ended
March 31,
2021
|
|
|
For the
three months
ended
March 31,
2020
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Operating lease asset obtained for operating lease liability upon remeasurement
|
|
$
|
10,569
|
|
|
$
|
-
|
|
For
the three months ended March 31, 2021 and 2020, the total lease costs were $1,500 and $1,500, respectively. The Company did not incur
any variable lease cost for both periods.
NOTE 9
|
RELATED PARTY TRANSACTIONS
|
On July 1, 2014, the Company entered
into a five-year non-cancelable operating lease with a related party for its store space at a monthly rate of $500. On September 21, 2015,
the Company executed the lease and opened the delicatessen on October 14, 2015. On December 29, 2015, the Company signed an addendum to
the lease for the lease agreement to start 30 days after the opening of the delicatessen. The delicatessen opened on October 14, 2015,
and the first payment would have been due on November 15, 2015, however, since the delicatessen was not fully functioning, the first monthly
rent payment was due January 1, 2016. On August 12, 2019, the Company was granted a two-year extension of non-cancelable operating lease
with a former related party for its store space at a monthly rate of $500. For the three months ended March 31, 2021 and 2020, the Company
had a rent expense of $1,500 and $1,500, respectively. On March 22, 2021, the Company was granted an additional two-year extension of
non-cancelable operating lease with a former related party for its store space at a monthly rate of $500 (See Note 8).
On October 16, 2014, the Company entered
into an unsecured promissory note with a former related party in the amount of $2,000. Pursuant to the terms of the note, the note is
non-interest bearing, unsecured and due on demand. On January 25, 2020, the note principal was repaid in full (See Note 4).
During the three months ended March
31, 2021, certain former officers paid an aggregate $1,000 in expenses on Company’s behalf as an advance. Pursuant to the terms
of the note, the note was non-interest bearing, unsecured and due on demand. As of March 31, 2021, the balance due to former officers
was $62,297 (See Note 5).
As of March 31,
2021, the Company owed to its Chairman $4,993 for corporate expense reimbursement. The amount was repaid on April 12, 2021 (See Notes
6 and 11).
As of December 31, 2020, the Company
owed to its Chairman $3,452 for corporate expense reimbursements. The amount was repaid on January 20, 2021 (See Note 6).
On
December 31, 2019, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the
Board, in the amount of $10,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on December 31,
2020. As of April 24, 2020, the Company accrued $255 in interest expense. On April 24, 2020, the note principal and accrued interest
were repaid in full (See Note 4)
On
December 31, 2019, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., the Company’s Chairman of the
Board, in the amount of $175,000. Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on June 30, 2020.
As of April 24, 2020, the Company accrued $4,462 in interest expense. On April 24, 2020, the note principal and accrued interest were
repaid in full (See Note 4).
On December 31, 2019, the Company and
a related party note holder agreed to combine the principal and accrued interest of multiple notes, and issued a new unsecured promissory
note in the amount of $144,979. The note is bearing 8% interest, unsecured and due on December 31, 2020. On March 18, 2020, the Company
entered into a Debt Exchange Agreement with a related party pursuant to which $100,000 of the principal amount of debt owed by the Company
was converted to 100,000 shares of the Company’s common stock (See Note 7 (E)). The remaining principal balance owed to such party
in the amount of $44,979, plus any accrued and unpaid interest, is due and payable on December 31, 2020. As of April 24, 2020, the Company
accrued $2,885 in interest expense. On April 24, 2020, the remaining note principal and accrued interest were repaid in full (See Note
4).
On
December 31, 2019, the Company and Peter L. Coker, Jr., the Company’s Chairman of the Board, agreed to combine the principal and
accrued interest of a note and issued a new unsecured promissory note in the amount of $30,126. The note is bearing 8% interest,
unsecured and due on December 31, 2020. As of April 24, 2020, the Company accrued $768 in interest expense. On April 24, 2020, the note
principal and accrued interest were repaid in full (See Note 4).
On
March 18, 2020, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., its Chairman, in the amount of $50,000.
Pursuant to the terms of the note, the note is bearing 8% interest, unsecured, and due on March 31, 2021. As of April 24, 2020, the Company
accrued $406 in interest expense. On April 24, 2020, the note principal and accrued interest were repaid in full (See Note 4).
On
February 13, 2020, the Company entered into an unsecured promissory note with Peter L. Coker, Jr., its Chairman, in the amount of $20,000.
Pursuant to the terms of the note, the note is bearing 8% interest, unsecured and due on February 13, 2021. As of April 24, 2020, the
Company accrued $315 in interest expense. On April 24, 2020, the note principal and accrued interest were repaid in full (See Note 4).
Effective as of May 1, 2020, the Company
entered into a Consulting Agreement with Tryon Capital Ventures LLC, a North Carolina limited liability company (“Tryon”),
which is 50% owned by the father of Peter L. Coker, Jr., the Company’s Chairman of the Board. Pursuant to this agreement, Tryon
was engaged as a consultant to the Company, to, among other things, support in the research, development, and analysis of product, financial
and strategic matters. The term of the Tryon Consulting Agreement was one year; provided, however, that each party had the
right to terminate the agreement upon 30 days’ prior written notice to the other. Pursuant to the agreement, Tryon was to receive
$15,000 per month during the term of the agreement, in addition to reimbursement of expenses approved in advance by the Company. On April
26, 2021, the Company terminated the consulting agreement with Tryon (See Notes 8 and 11).
Effective as of May 1, 2020, the Company
also entered into a Consulting Agreement with VCH Limited, a company formed under the laws of Macau (“VCH”) which owns in
excess of 10% of the Company’s common stock. Pursuant to this agreement, VCH was engaged as a consultant to the Company, to, among
other things, create and build a presence with high net worth and institutional investors. The term of the agreement is one year; provided,
however, that each party has the right to terminate the agreement upon 30 days’ prior written notice to the other. Pursuant
to the agreement, VCH shall receive $25,000 per month during the term of the agreement, in addition to reimbursement of expenses approved
in advance by the Company. Upon expiration, the agreement was not renewed (See Notes 8 and 11).
On November 25, 2020, the Company received an unsecured promissory
note from E-Waste Corp., a related party, in exchange for $150,000. Pursuant to the terms of the note, the note is bearing interest at
the rate of 6%, unsecured, and due on or before November 25, 2021. On March 1, 2021, the Company collected $2,250 of interest receivable.
As of March 31, 2021, the Company has interest receivable balance of $838. On April 14, 2021, the full principal of the note receivable
and $1,184 of related accrued interest receivable were fully paid by the noteholder (See Notes 3 and 11).
On February 12, 2021, the Company received
an unsecured promissory note from Med Spa Vacations, Inc., a related party, in exchange for $150,000. Pursuant to the terms of the note,
the note is bearing interest at the rate of 6%, unsecured, and due on or before February 11, 2022. As of March 31, 2021, the Company has
interest receivable balance of $1,159 of interest receivable (See Note 3). On May 12, 2021, full principal of the note receivable and
$2,250 of related accrued interest receivable were fully paid by the noteholder (See Notes 3 and 11)
As
reflected in the accompanying condensed consolidated unaudited financial statements, the Company used cash in operations of $149,590,
has an accumulated deficit of $1,608,530, and has a net loss of $170,254 for the three months ended March 31, 2021.
On
March 23, 2020, the Company temporarily closed the delicatessen due to the stay-at-home order issued by the Governor of New Jersey. Although
the Stay at Home at Home Order was lifted, on October 24, 2020, the Governor signed Executive Order No. 191 extending the Public
Health Emergency for another 30 days. The deli was re-opened on September 8, 2020, with a “soft opening” to a limited audience,
prior to its “Grand Re-Opening” to the public on September 22, 2020. It is anticipated that the COVID-19 pandemic will continue
to impact our business in 2021.
The Company is slowly regaining its customer
base since reopening. Even though the delicatessen has been re-opened, the Company may have a slowdown in customer’s visit due to
the current economic condition. There can be no assurance that the Company will generate sufficient revenues to continue its operations.
The Company expects the growth rate and sales to be volatile in the near term.
As of March 31, 2021, the Company had approximately $1,100,957 of
cash on hand. The Company estimates its cash burn rate of approximately $30,000 per month. Management believes that the current working
capital are sufficient to sustain its current operations for the next 12 months. Management believes that the actions taken in respect
of the COVID-19 pandemic and current working capital are sufficient to sustain its current operations at its current spending levels for
the next 12 months. However, the Company is unable to estimate the ultimate impact of the COVID-19 pandemic on its financial condition
and future results of operations.
NOTE 11
|
SUBSEQUENT EVENTS
On April 12, 2021, the Company repaid $4,993 to
its Chairman for corporate expenses owed for the three months ended March 31, 2021 (See Notes 6 and 9).
On April 14, 2021, $150,000 of a note receivable
and $1,184 of related accrued interest receivable were fully paid by the noteholder. (See Notes 3 and 9).
On April 26, 2021, the Company terminated the consulting
agreement with Tryon Capital, LLC, a related party (See Note 8).
As of April 30, 2021, the Company’s Consulting
Agreement with VCH Limited, a related party was expired and not renewed (See Note 8).
On May 12, 2021, shareholder’s holding
77% of the Company’s voting power removed Paul Morina and Christine Lindenmuth as members of the Company’s board of directors,
by written consent. On May 13, 2021, the Company’s board of directors, removed Paul Morina from all officer positions he held
with the Company, including Chief Executive Officer, Chief Financial Officer and Treasurer, and removed Christine Lindenmuth from all
officer positions she held with the Company, including Vice President and Secretary. In connection with Mr. Morina’s removal, he
was removed from his roles as the Company’s “Principal Executive Officer” and “Principal Financial and Accounting
Officer” for Securities and Exchange Commission (“SEC”) reporting purposes. Effective immediately upon the removals
of Mr. Morina and Ms. Lindenmuth, Peter Coker Jr., the Company’s Chairman of the Company’s board of directors, was
appointed as the Company’s Chief Executive Officer, Chief Financial Officer, President, Secretary and Treasurer. In connection with
his appointments, Mr. Coker was designated as the “Principal Executive Officer” and “Principal Financial and Accounting
Officer” of the Company for SEC reporting purposes. Mr. Morina and Ms. Lindenmuth remain principals of the Company’s operating
subsidiary, Your Hometown Deli, LLC, and the Company’s delicatessen in Paulsboro, New Jersey remains open. The Company continues
to seek and investigate and, if such investigation warrants, will engage in, a business combination with a private entity whose business
presents an opportunity for its shareholders.
On May 12, 2021, $150,000 of the note receivable
and $2,250 of related accrued interest receivable were fully paid by the noteholder (See Notes 3 and 9).
|