UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
Amendment No. 1
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934
For the quarterly period ended September 30, 2021
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934
For the transition period from ___________to
____________
Commission File Number 000-55431

GREENWAVE TECHNOLOGY
SOLUTIONS, INC.
(Exact name of business as specified in its charter)
Delaware |
|
46-2612944 |
(State
or other jurisdiction of
incorporation or organization) |
|
(I.R.S.
Employer
Identification No.) |
|
|
|
277
Suburban Drive, Suffolk, VA |
|
23434 |
(Address
of principal executive offices) |
|
(Zip
code) |
(303) 816-8070
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
None
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the
registrant was required to submit such
files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, a
smaller reporting company, or an emerging growth company. See
definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in
Rule 12b-2 of the Exchange Act.
Large
accelerated filer |
☐ |
Accelerated
filer |
☐ |
Non-accelerated
filer |
☒ |
Smaller
reporting company |
☒ |
Emerging
growth company |
☒ |
|
|
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange
Act. ☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange
Act). Yes ☐ No ☒
As of November 22, 2021, there were 994,871,337 shares of the
registrant’s common stock issued and outstanding.
EXPLANATORY NOTE
This Amendment No. 1 on Form 10-Q/A (this “Form 10-Q/A”) to the
Quarterly Report on Form 10-Q of Greenwave Technology Solutions,
Inc. (the “Company,” “Greenwave,” “we,” “us,” or “our”) for the
three and nine months ended September 30, 2021, filed with the
Securities and Exchange Commission on November 22, 2021 (the
“Original 10-Q”), is being filed for the purposes of restating its
financial statements following the completion of a pre-issuance
review by its independent accountant. Due to a communication issue,
the Company filed the Original 10-Q for the three and nine months
ending September 30, 2021 prior to the completion of the
pre-issuance review.
The financial statement misstatements reflected in previously
issued condensed consolidated interim financial statements did not
impact the Company’s Condensed Consolidated Balance Sheets,
Statements of Operations, Statements of Changes in Stockholders’
Equity, or Statements of Cash Flows for any period previously
presented.
Certain information within the notes to the financial statements
have been restated to reflect the corrections of misstatements
discussed above as well as to add disclosure language as
appropriate (See Note 2 – Restatement).
TABLE OF CONTENTS
FORWARD-LOOKING STATEMENTS
Statements in this Quarterly Report on Form 10-Q/A may be
“forward-looking statements.”
Forward-looking statements include, but are not limited to,
statements that express our intentions, beliefs, expectations,
strategies, predictions or any other statements relating to our
future activities or other future events or conditions. These
statements are often, but not always, made through the use of words
or phrases such as “believe,” “will,” “expect,” “anticipate,”
“estimate,” “intend,” “plan,” and “would.” These statements
are based on current expectations, estimates and projections about
our business based in part on assumptions made by management. These
statements are not guarantees of future performance and involve
risks, uncertainties and assumptions that are difficult to predict.
Therefore, actual outcomes and results may, and are likely to,
differ materially from what is expressed or forecasted in the
forward-looking statements due to numerous factors, including
those set forth in “Item 1A. Risk Factors” in our Annual
Report on Form 10-K, and our other filings with SEC.
You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
Quarterly Report on Form 10-Q/A. Any forward-looking statements
speak only as of the date on which they are made, and we disclaim
any obligation to publicly update or release any revisions to these
forward-looking statements, whether as a result of new information,
future events or otherwise, after the date of this Quarterly Report
on Form 10-Q/A or to reflect the occurrence of unanticipated
events, except as required by applicable law.
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
September 30, |
|
|
December 31, |
|
|
|
2021 |
|
|
2020 |
|
|
|
(unaudited) |
|
|
|
|
|
|
(As
Restated) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash |
|
$ |
1,082 |
|
|
$ |
1,485 |
|
Prepaid expenses |
|
|
-
|
|
|
|
97,132 |
|
Total current assets |
|
|
1,082 |
|
|
|
98,617 |
|
|
|
|
|
|
|
|
|
|
Total
assets |
|
$ |
1,082 |
|
|
$ |
98,617 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities: |
|
|
|
|
|
|
|
|
Accounts
payable and accrued expenses |
|
$ |
4,242,821 |
|
|
$ |
4,948,890 |
|
Accrued payroll
and related expenses |
|
|
4,037,298 |
|
|
|
3,864,055 |
|
Deferred
revenue |
|
|
25,000 |
|
|
|
-
|
|
Advances |
|
|
122,000 |
|
|
|
88,187 |
|
Non-convertible notes payable, current portion, net of debt
discount of $15,862 and $0, respectively |
|
|
1,760,082 |
|
|
|
159,520 |
|
Derivative
liabilities |
|
|
4,289,634 |
|
|
|
25,475,514 |
|
Convertible notes payable |
|
|
3,063,970 |
|
|
|
3,186,303 |
|
Total
current liabilities |
|
|
17,540,805 |
|
|
|
37,722,469 |
|
|
|
|
|
|
|
|
|
|
Non-convertible
notes payable, net of debt discount of $1,636 and $0,
respectively |
|
|
128,364 |
|
|
|
60,000 |
|
PPP note payable |
|
|
-
|
|
|
|
50,000 |
|
Total liabilities |
|
|
17,669,169 |
|
|
|
37,832,469 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (See
Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
deficit: |
|
|
|
|
|
|
|
|
Preferred stock
- 10,000,000 shares authorized: |
|
|
|
|
|
|
|
|
Preferred stock - Series X, $0.0001 par value, $20,000 stated
value, 100 shares authorized; 26.05 and 16.05 shares issued and
outstanding, respectively |
|
|
-
|
|
|
|
-
|
|
Preferred stock - Series Y, $0.001 par value, $20,000 stated value,
1,000 shares authorized; 720.515674 and 654.781794 shares issued;
720.515674 and 626.995464 shares outstanding, and 0 and 27.78633 to
be issued, respectively |
|
|
1 |
|
|
|
1 |
|
Preferred stock - Series Z, $0.001 par value, $20,000 stated value,
500 shares authorized; 500 and 0 shares issued; 0 and 0 shares
outstanding, and 500 and 0 to be issued, respectively |
|
|
1 |
|
|
|
-
|
|
Preferred stock - Series C, $0.001 par value, 1,000 shares
authorized; 1,000 shares issued and outstanding |
|
|
1 |
|
|
|
1 |
|
Preferred stock - Series A, $0.001 par value, 6,000 shares
authorized; 0 shares issued and outstanding |
|
|
-
|
|
|
|
-
|
|
Preferred stock - Series B, $0.001 par value, 2,000 shares
authorized; 0 shares issued and outstanding |
|
|
-
|
|
|
|
-
|
|
Common stock, $0.001par value, 1,200,000,000 shares authorized;
499,871,337 and 493,726,405 shares issued and outstanding,
respectively
|
|
|
499,871 |
|
|
|
493,727 |
|
Common stock to
be issued, 906,373,564 and 907,379,814 shares, respectively |
|
|
906,374 |
|
|
|
907,380 |
|
Additional paid
in capital |
|
|
306,046,151 |
|
|
|
283,024,527 |
|
Discount on
preferred stock |
|
|
-
|
|
|
|
(20,973,776 |
) |
Accumulated deficit |
|
|
(325,120,486 |
) |
|
|
(301,185,712 |
) |
Total stockholders’ deficit |
|
|
(17,668,087 |
) |
|
|
(37,733,852 |
) |
|
|
|
|
|
|
|
|
|
Total
liabilities and stockholders’ deficit |
|
$ |
1,082 |
|
|
$ |
98,617 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
|
|
Three Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
|
(As
Restated) |
|
|
|
|
|
(As
Restated) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
54 |
|
|
$ |
2,316 |
|
|
$ |
1,660 |
|
|
$ |
2,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
-
|
|
|
|
150 |
|
|
|
297 |
|
|
|
150 |
|
Advertising |
|
|
(4,578 |
) |
|
|
43,020 |
|
|
|
18,125 |
|
|
|
43,020 |
|
Payroll and related
expense |
|
|
66,693 |
|
|
|
63,879 |
|
|
|
225,603 |
|
|
|
239,770 |
|
Other
general and administrative expenses |
|
|
333,197 |
|
|
|
101,189 |
|
|
|
953,927 |
|
|
|
413,417 |
|
Total Operating Expenses |
|
|
395,312 |
|
|
|
208,238 |
|
|
|
1,197,952 |
|
|
|
696,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
From Operations |
|
|
(395,258 |
) |
|
|
(205,922 |
) |
|
|
(1,196,292 |
) |
|
|
(694,041 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income
(Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense |
|
|
(1,191,405 |
) |
|
|
(1,602,204 |
) |
|
|
(2,159,564 |
) |
|
|
(3,607,210 |
) |
Change in
derivative liability for authorized shares shortfall |
|
|
2,641,481 |
|
|
|
66,572,635 |
|
|
|
(159,633,797 |
) |
|
|
(43,406,183 |
) |
Change in fair
value of derivative liabilities |
|
|
-
|
|
|
|
(85,287 |
) |
|
|
300,885 |
|
|
|
303,593 |
|
Gain
(loss) on settlement of convertible notes payable and accrued
interest, warrants and accounts payable and cancelation of common
shares in exchange for Series Y and Series Z preferred shares and
cash |
|
|
(1,578,559 |
) |
|
|
-
|
|
|
|
173,361,276 |
|
|
|
-
|
|
Gain on forgiveness
of debt |
|
|
-
|
|
|
|
-
|
|
|
|
192,521 |
|
|
|
-
|
|
Gain
(loss) on conversion of convertible notes |
|
|
-
|
|
|
|
-
|
|
|
|
(880 |
) |
|
|
882 |
|
Total Other Income (Expense) |
|
|
(128,483 |
) |
|
|
64,885,144 |
|
|
|
12,060,441 |
|
|
|
(46,708,918 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
Before Income Taxes |
|
|
(523,741 |
) |
|
|
64,679,222 |
|
|
|
10,864,149 |
|
|
|
(47,402,959 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for
Income Taxes (Benefit) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
(Loss) |
|
|
(523,741 |
) |
|
|
64,679,222 |
|
|
|
10,864,149 |
|
|
|
(47,402,959 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend resulting from amortization of preferred stock
discount |
|
|
-
|
|
|
|
-
|
|
|
|
(34,798,923 |
) |
|
|
-
|
|
Deemed dividend
from warrant price protection |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(95,002,933 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income (Loss) Available to Common Stockholders |
|
$ |
(523,741 |
) |
|
$ |
64,679,222 |
|
|
$ |
(23,934,774 |
) |
|
$ |
(142,405,892 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
-
|
|
|
$ |
0.05 |
|
|
$ |
(0.02 |
) |
|
$ |
(0.10 |
) |
Diluted |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
(0.02 |
) |
|
$ |
(0.10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares
Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
1,406,244,901 |
|
|
|
1,401,226,219 |
|
|
|
1,405,511,082 |
|
|
|
1,387,478,585 |
|
Diluted |
|
|
1,406,244,901 |
|
|
|
40,198,748,273 |
|
|
|
1,405,511,082 |
|
|
|
1,387,478,585 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
DEFICIT
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
(unaudited)
(As Restated)
|
|
Preferred Stock |
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
|
|
|
|
|
|
|
Series X |
|
|
Series Y |
|
|
Series Z |
|
|
Series C |
|
|
Common Stock |
|
|
to be Issued |
|
|
Paid |
|
|
Discount on |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
In Capital |
|
|
Preferred Stock |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2021
(unaudited) |
|
|
26.05 |
|
|
$ |
-
|
|
|
|
720.515674 |
|
|
|
1 |
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
499,871,337 |
|
|
$ |
499,871 |
|
|
|
906,373,564 |
|
|
|
906,374 |
|
|
$ |
298,648,071 |
|
|
$ |
-
|
|
|
$ |
(324,596,745 |
) |
|
$ |
(24,542,427 |
) |
Series Z preferred shares issued as
equity kicker for note payable |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
250 |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
867,213 |
|
|
|
-
|
|
|
|
-
|
|
|
|
867,213 |
|
Series Z preferred shares issued as
part of settlement agmt |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
250 |
|
|
|
1 |
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
6,530,867 |
|
|
|
-
|
|
|
|
-
|
|
|
|
6,530,868 |
|
Net loss |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(523,741 |
) |
|
|
(523,741 |
) |
Balance at September 30, 2021
(unaudited) |
|
|
26.05 |
|
|
$ |
-
|
|
|
|
720.515674 |
|
|
|
1 |
|
|
|
500 |
|
|
|
1 |
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
499,871,337 |
|
|
$ |
499,871 |
|
|
|
906,373,564 |
|
|
|
906,374 |
|
|
$ |
306,046,151 |
|
|
$ |
-
|
|
|
$ |
(325,120,486 |
) |
|
$ |
(17,668,087 |
) |
|
|
Preferred Stock |
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
Discount on |
|
|
|
|
|
|
|
|
|
Series X |
|
|
Series Y |
|
|
Series Z |
|
|
Series C |
|
|
Common Stock |
|
|
to be Issued |
|
|
Paid |
|
|
Preferred |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
In Capital |
|
|
Stock |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2020 |
|
|
16.05 |
|
|
$ |
-
|
|
|
|
654.781794 |
|
|
|
1 |
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
493,726,405 |
|
|
$ |
493,727 |
|
|
|
907,379,814 |
|
|
|
907,380 |
|
|
$ |
283,024,527 |
|
|
$ |
(20,973,776 |
) |
|
$ |
(301,185,712 |
) |
|
$ |
(37,733,852 |
) |
Issuance of common shares previously
to be issued |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
1,006,250 |
|
|
|
1,006 |
|
|
|
(1,006,250 |
) |
|
|
(1,006 |
) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Issuance of common shares for services
rendered |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
2,175,431 |
|
|
|
2,175 |
|
|
|
-
|
|
|
|
-
|
|
|
|
164,680 |
|
|
|
-
|
|
|
|
-
|
|
|
|
166,855 |
|
Common shares issued upon conversion
of convertible notes |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
4,448,251 |
|
|
|
4,448 |
|
|
|
-
|
|
|
|
-
|
|
|
|
128,554 |
|
|
|
-
|
|
|
|
-
|
|
|
|
133,002 |
|
Cancelation of common shares and
warrants in exchange for cash paid per cancelation
agreement |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
(1,485,000 |
) |
|
|
(1,485 |
) |
|
|
-
|
|
|
|
-
|
|
|
|
(9,515 |
) |
|
|
-
|
|
|
|
-
|
|
|
|
(11,000 |
) |
Sale of Series X preferred
shares |
|
|
10.00 |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
200,000 |
|
|
|
-
|
|
|
|
-
|
|
|
|
200,000 |
|
BCF recognized upon issuance of Series
X preferred shares |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
2,852,500 |
|
|
|
(2,852,500 |
) |
|
|
-
|
|
|
|
-
|
|
Series Y preferred shares issued in
exchange for convertible notes, accrued interest and
warrants |
|
|
- |
|
|
|
-
|
|
|
|
65.733880 |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
1,314,678 |
|
|
|
-
|
|
|
|
-
|
|
|
|
1,314,678 |
|
BCF recognized upon issuance of Series
Y preferred shares |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
10,972,647 |
|
|
|
(10,972,647 |
) |
|
|
-
|
|
|
|
-
|
|
Deemed dividend resulting from
amortization of preferred stock discount |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
34,798,923 |
|
|
|
(34,798,923 |
) |
|
|
-
|
|
Series Z preferred shares issued as
equity kicker for note payable |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
250 |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
867,213 |
|
|
|
- |
|
|
|
-
|
|
|
|
867,213 |
|
Series Z preferred shares issued as
part of settlement agmt |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
250 |
|
|
|
1 |
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
6,530,867 |
|
|
|
-
|
|
|
|
-
|
|
|
|
6,530,868 |
|
Net income |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,864,149 |
|
|
|
10,864,149 |
|
Balance at September 30, 2021
(unaudited) |
|
|
26.05 |
|
|
$ |
-
|
|
|
|
720.515674 |
|
|
|
1 |
|
|
|
500 |
|
|
|
1 |
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
499,871,337 |
|
|
$ |
499,871 |
|
|
|
906,373,564 |
|
|
|
906,374 |
|
|
$ |
306,046,151 |
|
|
$ |
-
|
|
|
$ |
(325,120,486 |
) |
|
$ |
(17,668,087 |
) |
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
DEFICIT
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020
(unaudited)
|
|
Preferred Stock |
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
|
|
|
|
Series B |
|
|
Series C |
|
|
Common Stock |
|
|
to be Issued |
|
|
Paid |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
In Capital |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2020
(unaudited) |
|
|
-
|
|
|
$ |
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
493,726,405 |
|
|
$ |
493,727 |
|
|
|
907,499,814 |
|
|
$ |
907,500 |
|
|
|
246,665,759 |
|
|
|
(396,647,339 |
) |
|
$ |
(148,580,352 |
) |
Net income |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
-
|
|
|
|
64,679,222 |
|
|
|
64,679,222 |
|
Balance at September 30, 2020
(unaudited) |
|
|
- |
|
|
$ |
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
493,726,405 |
|
|
$ |
493,727 |
|
|
|
907,499,814 |
|
|
$ |
907,500 |
|
|
|
246,665,759 |
|
|
|
(331,968,117 |
) |
|
$ |
(83,901,130 |
) |
|
|
Preferred Stock |
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
|
|
|
|
Series B |
|
|
Series C |
|
|
Common Stock |
|
|
to be Issued |
|
|
Paid |
|
|
Accumulated |
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
In Capital |
|
|
Deficit |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31,
2019 |
|
|
- |
|
|
$ |
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
384,266,948 |
|
|
$ |
384,267 |
|
|
|
944,659,814 |
|
|
$ |
944,660 |
|
|
|
151,364,371 |
|
|
|
(189,562,225 |
) |
|
$ |
(36,868,926 |
) |
Issuance of common shares previously
to be issued |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
37,160,000 |
|
|
|
37,160 |
|
|
|
(37,160,000 |
) |
|
|
(37,160 |
) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Common shares issued upon conversion
of convertible notes and accrued interest |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
72,368,457 |
|
|
|
72,369 |
|
|
|
-
|
|
|
|
-
|
|
|
|
298,386 |
|
|
|
-
|
|
|
|
370,755 |
|
Common shares contributed back to the
Company and promptly retired |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
(69,000 |
) |
|
|
(69 |
) |
|
|
-
|
|
|
|
-
|
|
|
|
69 |
|
|
|
-
|
|
|
|
-
|
|
Deemed dividend related to warrant
price protection |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
95,002,933 |
|
|
|
(95,002,933 |
) |
|
|
-
|
|
Net loss |
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
- |
|
|
|
-
|
|
|
|
-
|
|
|
|
(47,402,959 |
) |
|
|
(47,402,959 |
) |
Balance at September 30, 2020
(unaudited) |
|
|
- |
|
|
$ |
-
|
|
|
|
1,000 |
|
|
$ |
1 |
|
|
|
493,726,405 |
|
|
$ |
493,727 |
|
|
|
907,499,814 |
|
|
$ |
907,500 |
|
|
|
246,665,759 |
|
|
|
(331,968,117 |
) |
|
$ |
(83,901,130 |
) |
The
accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
(unaudited)
|
|
Nine Months Ended
September 30, |
|
|
|
2021 |
|
|
2020 |
|
|
|
(As Restated) |
|
|
|
|
Cash flows from
operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
10,864,149 |
|
|
$ |
(47,402,959 |
) |
Adjustments to reconcile net income
(loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Change in fair
value of derivative liabilities |
|
|
(300,885 |
) |
|
|
(303,593 |
) |
Change in
derivative liability for authorized shares shortfall |
|
|
159,633,797 |
|
|
|
43,406,183 |
|
Interest and
amortization of debt discount |
|
|
2,157,964 |
|
|
|
3,607,210 |
|
(Gain) loss on
conversion of convertible notes payable |
|
|
880 |
|
|
|
(882 |
) |
Gain on
settlement of convertible notes payable and accrued interest,
warrants and accounts payable and cancelation of common shares in
exchange for Series Y and Series Z preferred shares and cash |
|
|
(173,361,276 |
) |
|
|
-
|
|
Gain on forgiveness
of debt |
|
|
(192,521 |
) |
|
|
-
|
|
Share-based
compensation |
|
|
166,855 |
|
|
|
-
|
|
Expenses paid
directly by non-convertible note holder on behalf of company |
|
|
158,371 |
|
|
|
-
|
|
Changes in operating assets and
liabilities: |
|
|
|
|
|
|
|
|
Prepaid
expenses |
|
|
97,132 |
|
|
|
1,975 |
|
Accounts payable
and accrued expenses |
|
|
187,022 |
|
|
|
(119,176 |
) |
Accrued payroll and
related expenses |
|
|
173,243 |
|
|
|
94,180 |
|
Deferred revenue |
|
|
25,000 |
|
|
|
-
|
|
Net cash used in operating activities |
|
|
(390,269 |
) |
|
|
(717,062 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities: |
|
|
|
|
|
|
|
|
Bank
overdrafts |
|
|
-
|
|
|
|
(13,678 |
) |
Proceeds from sale
of Series X preferred shares |
|
|
200,000 |
|
|
|
-
|
|
Proceeds from
issuance of convertible notes payable |
|
|
-
|
|
|
|
637,000 |
|
Proceeds from
issuance of non-convertible notes payable |
|
|
357,053 |
|
|
|
132,911 |
|
Repayment of
non-convertible notes payable |
|
|
- |
|
|
|
(39,641 |
) |
Proceeds from
advances |
|
|
28,991 |
|
|
|
-
|
|
Repayments of advances |
|
|
(20,178 |
) |
|
|
-
|
|
Cash
paid in settlement of debt and warrants |
|
|
(176,000 |
) |
|
|
-
|
|
Net cash provided by financing activities |
|
|
389,866 |
|
|
|
716,592 |
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
|
(403 |
) |
|
|
(470 |
) |
|
|
|
|
|
|
|
|
|
Cash, beginning of period |
|
|
1,485 |
|
|
|
1,120 |
|
|
|
|
|
|
|
|
|
|
Cash, end of
period |
|
$ |
1,082 |
|
|
$ |
650 |
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosures of cash flow information: |
|
|
|
|
|
|
|
|
Cash
paid during period for interest |
|
$ |
1,600 |
|
|
$ |
-
|
|
Cash
paid during period for taxes |
|
$ |
-
|
|
|
$ |
-
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
Amortization of
discount on preferred stock |
|
$ |
34,798,923 |
|
|
$ |
-
|
|
Common shares
issued upon conversion of convertible notes and accrued
interest |
|
$ |
133,002 |
|
|
$ |
370,755 |
|
Series Y
preferred shares issued as settlement for convertible notes
payable, accrued interest and warrants |
|
$ |
1,314,678 |
|
|
$ |
-
|
|
Issuance of
common shares previously to be issued |
|
$ |
1,006 |
|
|
$ |
37,160 |
|
Common shares
contributed back to the Company and promptly retired |
|
$ |
-
|
|
|
$ |
69 |
|
Deemed dividend
related to warrant price protection |
|
$ |
-
|
|
|
$ |
95,002,933 |
|
Derivative
liability recognized as debt discount on newly issued convertible
notes |
|
$ |
-
|
|
|
$ |
528,076 |
|
Reclassify
accrued interest to convertible notes payable |
|
$ |
93,685 |
|
|
$ |
-
|
|
Reduction of
derivative liabilities stemming from settlement of convertible
notes payable, accrued interest and warrants in exchange for Series
Y preferred shares |
|
$ |
4,834,911 |
|
|
$ |
-
|
|
Reduction of
derivative liabilities stemming from settlement of convertible
notes payable and accrued interest and cancelation of common shares
and warrants for cash |
|
$ |
169,815,037 |
|
|
$ |
-
|
|
Series Z
preferred shares issued as equity kicker for note payable |
|
$ |
867,213 |
|
|
$ |
-
|
|
Series Z
preferred shares issued as part of settlement agreement |
|
$ |
6,530,868 |
|
|
$ |
-
|
|
Expenses paid
directly by non-convertible note holder on behalf of company |
|
$ |
158,371 |
|
|
$ |
-
|
|
Settlement paid
directly by CEO on behalf of company |
|
$ |
1,000,000 |
|
|
$ |
-
|
|
Settlement
payment made directly by CEO on behalf of company |
|
$ |
25,000 |
|
|
$ |
-
|
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
Notes to Condensed Consolidated Financial Statements
September 30, 2021 (Unaudited)
(As Restated)
NOTE 1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Overview
Greenwave Technology Solutions, Inc. (“Greenwave” or the “Company”)
is a technology company focused on developing cloud-based solutions
to deliver informative content and improve operating efficiencies.
The Company was incorporated in the State of Delaware on April 26,
2013 under the name MassRoots, Inc.
Our unaudited condensed consolidated financial statements include
the accounts of DDDigtal, Inc., Odava, Inc., MassRoots Supply
Chain, Inc., and MassRoots Blockchain Technologies, Inc., our
wholly-owned subsidiaries.
Basis of Presentation
The interim unaudited condensed consolidated financial statements
included herein have been prepared by the Company, without audit,
pursuant to the rules and regulations of the Securities and
Exchange Commission (the “SEC”). In the opinion of the Company’s
management, all adjustments (consisting of normal recurring
adjustments and reclassifications and non-recurring adjustments)
necessary to present fairly the Company’s results of operations for
the three and nine months ended September 30, 2021 and 2020, its
cash flows for the nine months ended September 30, 2021 and 2020,
and its financial position as of September 30, 2021 have been made.
The results of operations for such interim periods are not
necessarily indicative of the operating results to be expected for
the full year.
Certain information and disclosures normally included in the notes
to the annual consolidated financial statements have been condensed
or omitted from these interim unaudited condensed consolidated
financial statements. Accordingly, these interim unaudited
condensed consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes
thereto included in our Annual Report on Form 10-K for the fiscal
year ended December 31, 2020 as filed with the SEC on April 16,
2021 (the “Annual Report”). The December 31, 2020 balance sheet is
derived from those statements.
NOTE 2 – RESTATEMENT
Due to a communication issue, the Company filed the Original 10-Q
for the three and nine months ended September 30, 2021 prior to the
completion of the required pre-issuance review by its independent
accountant.
Accordingly, the Company is restating herein its previously issued
condensed consolidated financial statements and the related
disclosures for the three and nine months ended September 30, 2021
(the “Restated Period”) following the completion of a pre-issuance
review by its independent accountant.
The financial statement misstatements reflected in previously
issued condensed consolidated interim financial statements have
been changed as follows:
Accounts payable and accrued expenses increased by $12,200 with a
corresponding decrease in Gain (loss) on settlement of convertible
notes payable and accrued interest, warrants and accounts payable
and cancelation of commons shares in exchange for Series Y and
Series Z preferred shares and cash.
Debt discount recognized upon the issuance of 250 Series Z shares
to the Chief Executive Officer increased by $479,951 with a
corresponding increase in Additional paid-in capital.
Amortization of debt discount to Interest expense was increased by
$479,951 with a corresponding reduction of Debt discount on
non-convertible notes payable.
Gain (loss) on settlement of convertible notes payable and accrued
interest, warrants and accounts payable and cancelation of commons
shares in exchange for Series Y and Series Z preferred shares and
cash was decreased by $5,898,848 with a corresponding increase in
Additional paid-in capital.
For Non-convertible notes payable, $493 was reclassified from
long-term to current liabilities.
The statement of cashflows for the nine months ended September 30,
2021 was revised to reflect non-cash transactions including: (i)
expenses paid directly by creditors on behalf of the Company; (ii)
a settlement paid directly by the Chief Executive Officer on behalf
of the Company; and (iii) a settlement payment made directly by the
Chief Executive Officer on behalf of the Company.
Accordingly, the following notes to the financial statements have
been restated to reflect the corrections of misstatements discussed
above as well as to add disclosure language as appropriate:
Note 3 – Going Concern and Management’s Liquidity Plans
Note 4 – Summary of Significant Accounting Policies
Note 6 – Advances, Non-Convertible Notes Payable and PPP Note
Payable
Note 7 – Accounts Payable and Accrued Expenses
Note 9 – Commitments and Contingencies
Note 12 – Stockholders’ Deficit
Note 13 - Warrants
Note 15 – Related Party Transactions
Note 16 – Subsequent Events
Comparison of restated financial statements to financial
statements as previously reported
The following tables compare the Company’s previously issued
condensed Consolidated Balance Sheets, condensed Consolidated
Statements of Operations, and condensed Consolidated Statements of
Cashflows as of and for the fiscal periods ended September 30, 2021
to the corresponding restated condensed consolidated interim
financial statements for those respective periods.
Restated condensed consolidated balance sheet as of September 30,
2021 and statements of operations and statements of cashflows for
the fiscal periods ended September 30, 2021 are as
follows:
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
|
|
September 30, |
|
|
Restatement |
|
|
September 30, |
|
|
|
2021 |
|
|
Adjustment |
|
|
2021 |
|
|
|
(As
Reported) |
|
|
|
|
|
(As
Restated) |
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
1,082 |
|
|
$ |
-
|
|
|
$ |
1,082 |
|
Prepaid expenses |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total current assets |
|
|
1,082 |
|
|
|
-
|
|
|
|
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,082 |
|
|
$ |
-
|
|
|
$ |
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
4,218,421 |
|
|
$ |
24,400 |
|
|
$ |
4,242,821 |
|
Accrued payroll and related expenses |
|
|
4,037,298 |
|
|
|
- |
|
|
|
4,037,298 |
|
Deferred revenue |
|
|
25,000 |
|
|
|
- |
|
|
|
25,000 |
|
Advances |
|
|
122,000 |
|
|
|
- |
|
|
|
122,000 |
|
Non-convertible notes payable, current portion, net of debt
discount of $15,862 and $0, respectively |
|
|
1,759,589 |
|
|
|
493 |
|
|
|
1,760,082 |
|
Derivative liabilities |
|
|
4,289,634 |
|
|
|
- |
|
|
|
4,289,634 |
|
Convertible notes payable |
|
|
3,063,970 |
|
|
|
- |
|
|
|
3,063,970 |
|
Total current liabilities |
|
|
17,515,912 |
|
|
|
24,893 |
|
|
|
17,540,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-convertible notes payable, net of debt discount of $1,636 and
$0, respectively |
|
|
128,857 |
|
|
|
(493 |
) |
|
|
128,364 |
|
PPP note payable |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Total liabilities |
|
|
17,644,769 |
|
|
|
24,400 |
|
|
|
17,669,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (See Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' deficit: |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - 10,000,000 shares authorized: |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series X, $0.0001 par value, $20,000 stated
value, 100 shares authorized; 26.05 and 16.05 shares issued and
outstanding, respectively |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Preferred stock - Series Y, $0.001 par value, $20,000 stated value,
1,000 shares authorized; 720.515674 and 654.781794 shares issued;
720.515674 and 626.995464 shares outstanding, and 0 and 27.78633 to
be issued, respectively |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Preferred stock - Series Z, $0.001 par value, $20,000 stated value,
500 shares authorized; 500 and 0 shares issued; 0 and 0 shares
outstanding, and 500 and 0 to be issued, respectively |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Preferred stock - Series C, $0.001 par value, 1,000 shares
authorized; 1,000 shares issued and outstanding |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
Preferred stock - Series A, $0.001 par value, 6,000 shares
authorized; 0 shares issued and outstanding |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Preferred stock - Series B, $0.001 par value, 2,000 shares
authorized; 0 shares issued and outstanding |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Common stock, $0.001par value, 1,200,000,000 shares authorized;
499,871,337 and 493,726,405 shares issued and outstanding,
respectively
|
|
|
499,871 |
|
|
|
- |
|
|
|
499,871 |
|
Common stock to be issued, 906,373,564 and 907,379,814 shares,
respectively |
|
|
906,374 |
|
|
|
- |
|
|
|
906,374 |
|
Additional paid in capital |
|
|
299,667,352 |
|
|
|
6,378,799 |
|
|
|
306,046,151 |
|
Discount on preferred stock |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Accumulated deficit |
|
|
(318,717,287 |
) |
|
|
(6,403,199 |
) |
|
|
(325,120,486 |
) |
Total stockholders' deficit |
|
|
(17,643,687 |
) |
|
|
(24,400 |
) |
|
|
(17,668,087 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit |
|
$ |
1,082 |
|
|
$ |
- |
|
|
$ |
1,082 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
|
|
Three Months
Ended
September 30,
2021 |
|
|
Restatement
Adjustment |
|
|
Three Months
Ended
September 30,
2021 |
|
|
|
(As
Reported) |
|
|
|
|
|
(As
Restated) |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
54 |
|
|
$ |
- |
|
|
$ |
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Advertising |
|
|
(4,578 |
) |
|
|
- |
|
|
|
(4,578 |
) |
Payroll and related expense |
|
|
66,693 |
|
|
|
- |
|
|
|
66,693 |
|
Other general and administrative expenses |
|
|
333,197 |
|
|
|
- |
|
|
|
333,197 |
|
Total Operating Expenses |
|
|
395,312 |
|
|
|
- |
|
|
|
395,312 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Operations |
|
|
(395,258 |
) |
|
|
- |
|
|
|
(395,258 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(699,254 |
) |
|
|
(479,951 |
) |
|
|
(1,179,205 |
) |
Change in derivative liability for authorized shares shortfall |
|
|
2,641,481 |
|
|
|
- |
|
|
|
2,641,481 |
|
Change in fair value of derivative liabilities |
|
|
-
|
|
|
|
- |
|
|
|
- |
|
Gain (loss) on settlement of convertible notes payable and accrued
interest, warrants and accounts payable and cancelation of common
shares in exchange for Series Y and Series Z preferred shares and
cash |
|
|
4,332,489 |
|
|
|
(5,923,248 |
) |
|
|
(1,590,759 |
) |
Gain on forgiveness of debt |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gain (loss) on conversion of convertible notes |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total Other Income (Expense) |
|
|
6,274,716 |
|
|
|
(6,403,199 |
) |
|
|
(128,483 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Before Income Taxes |
|
|
5,879,458 |
|
|
|
(6,403,199 |
) |
|
|
(523,741 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes (Benefit) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
|
5,879,458 |
|
|
|
(6,403,199 |
) |
|
|
(523,741 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend resulting from amortization of preferred stock
discount |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Deemed dividend from warrant price protection |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available to Common Stockholders |
|
$ |
5,879,458 |
|
|
$ |
(6,403,199 |
) |
|
$ |
(523,741 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
- |
|
Diluted |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
1,406,244,901 |
|
|
|
- |
|
|
|
1,406,244,901 |
|
Diluted |
|
|
1,406,244,901 |
|
|
|
- |
|
|
|
1,406,244,901 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
|
|
Nine Months
Ended
September 30,
2021 |
|
|
Restatement
Adjustment |
|
|
Nine Months
Ended
September 30,
2021 |
|
|
|
(As
Reported) |
|
|
|
|
|
(As
Restated) |
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
1,660 |
|
|
$ |
-
|
|
|
$ |
1,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues |
|
|
297 |
|
|
|
- |
|
|
|
297 |
|
Advertising |
|
|
18,125 |
|
|
|
- |
|
|
|
18,125 |
|
Payroll and related expense |
|
|
225,603 |
|
|
|
- |
|
|
|
225,603 |
|
Other general and administrative expenses |
|
|
953,927 |
|
|
|
- |
|
|
|
953,927 |
|
Total Operating Expenses |
|
|
1,197,952 |
|
|
|
- |
|
|
|
1,197,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Operations |
|
|
(1,196,292 |
) |
|
|
- |
|
|
|
(1,196,292 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(1,667,413 |
) |
|
|
(492,151 |
) |
|
|
(2,159,564 |
) |
Change in derivative liability for authorized shares shortfall |
|
|
(159,633,797 |
) |
|
|
- |
|
|
|
(159,633,797 |
) |
Change in fair value of derivative liabilities |
|
|
300,885 |
|
|
|
- |
|
|
|
300,885 |
|
Gain (loss) on settlement of convertible notes payable and accrued
interest, warrants and accounts payable and cancelation of common
shares in exchange for Series Y and Series Z preferred shares and
cash |
|
|
179,272,324 |
|
|
|
(5,911,048 |
) |
|
|
173,361,276 |
|
Gain on forgiveness of debt |
|
|
192,521 |
|
|
|
- |
|
|
|
192,521 |
|
Gain (loss) on conversion of convertible notes |
|
|
(880 |
) |
|
|
- |
|
|
|
(880 |
) |
Total Other Income (Expense) |
|
|
18,463,640 |
|
|
|
(6,403,199 |
) |
|
|
12,060,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Before Income Taxes |
|
|
17,267,348 |
|
|
|
(6,403,199 |
) |
|
|
10,864,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes (Benefit) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
|
17,267,348 |
|
|
|
(6,403,199 |
) |
|
|
10,864,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend resulting from amortization of preferred stock
discount |
|
|
(34,798,923 |
) |
|
|
- |
|
|
|
(34,798,923 |
) |
Deemed dividend from warrant price protection |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available to Common Stockholders |
|
$ |
(17,531,575 |
) |
|
$ |
(6,403,199 |
) |
|
$ |
(23,934,774 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
Diluted |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
1,405,511,082 |
|
|
|
- |
|
|
|
1,405,511,082 |
|
Diluted |
|
|
1,405,511,082 |
|
|
|
- |
|
|
|
1,405,511,082 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
(FORMERLY MASSROOTS, INC.)
CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
(unaudited)
|
|
Nine Months
Ended
September 30,
2021 |
|
|
Restatement
Adjustment |
|
|
Nine Months
Ended
September 30,
2021 |
|
|
|
(As
Reported) |
|
|
|
|
|
(As
Restated) |
|
Cash flows from operating
activities: |
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
17,267,348 |
|
|
$ |
(6,403,199 |
) |
|
$ |
10,864,149 |
|
Adjustments to reconcile net income (loss) to net cash used in
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Change
in fair value of derivative liabilities |
|
|
(300,885 |
) |
|
|
-
|
|
|
|
(300,885 |
) |
Change
in derivative liability for authorized shares shortfall |
|
|
159,633,797 |
|
|
|
-
|
|
|
|
159,633,797 |
|
Interest and amortization of debt discount |
|
|
1,665,813 |
|
|
|
492,151 |
|
|
|
2,157,964 |
|
(Gain)
loss on conversion of convertible notes payable |
|
|
880 |
|
|
|
-
|
|
|
|
880 |
|
Gain on
settlement of convertible notes payable and accrued interest,
warrants and accounts payable and cancelation of common shares in
exchange for Series Y and Series Z preferred shares and cash |
|
|
(179,272,324 |
) |
|
|
5,911,048 |
|
|
|
(173,361,276 |
) |
Gain on
forgiveness of debt |
|
|
(192,521 |
) |
|
|
-
|
|
|
|
(192,521 |
) |
Share-based compensation |
|
|
166,855 |
|
|
|
-
|
|
|
|
166,855 |
|
Expenses paid directly by non-convertible note holder on behalf of
company |
|
|
- |
|
|
|
158,371 |
|
|
|
158,371 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid
expenses |
|
|
97,132 |
|
|
|
-
|
|
|
|
97,132 |
|
Accounts payable and accrued expenses |
|
|
187,022 |
|
|
|
-
|
|
|
|
187,022 |
|
Accrued
payroll and related expenses |
|
|
173,243 |
|
|
|
-
|
|
|
|
173,243 |
|
Deferred revenue |
|
|
25,000 |
|
|
|
-
|
|
|
|
25,000 |
|
Net cash used in operating activities |
|
|
(548,640 |
) |
|
|
158,371 |
|
|
|
(390,269 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Bank
overdrafts |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from sale of Series X preferred shares |
|
|
200,000 |
|
|
|
-
|
|
|
|
200,000 |
|
Proceeds from issuance of convertible notes payable |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Proceeds from issuance of non-convertible notes payable |
|
|
1,515,424 |
|
|
|
(1,158,371 |
) |
|
|
357,053 |
|
Repayment of non-convertible notes payable |
|
|
(25,000 |
) |
|
|
25,000 |
|
|
|
-
|
|
Proceeds from advances |
|
|
53,991 |
|
|
|
(25,000 |
) |
|
|
28,991 |
|
Repayments of
advances |
|
|
(20,178 |
) |
|
|
-
|
|
|
|
(20,178 |
) |
Cash paid in settlement of debt and warrants |
|
|
(1,176,000 |
) |
|
|
1,000,000 |
|
|
|
(176,000 |
) |
Net cash provided by financing activities |
|
|
548,237 |
|
|
|
(158,371 |
) |
|
|
389,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
|
(403 |
) |
|
|
-
|
|
|
|
(403 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash,
beginning of period |
|
|
1,485 |
|
|
|
-
|
|
|
|
1,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, end of period |
|
$ |
1,082 |
|
|
$ |
-
|
|
|
$ |
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during period for interest |
|
$ |
1,600 |
|
|
$ |
-
|
|
|
$ |
1,600 |
|
Cash paid during period for taxes |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of discount on preferred stock |
|
$ |
34,798,923 |
|
|
$ |
-
|
|
|
$ |
34,798,923 |
|
Common shares issued upon conversion of convertible notes and
accrued interest |
|
$ |
133,002 |
|
|
$ |
-
|
|
|
$ |
133,002 |
|
Series Y preferred shares issued as settlement for convertible
notes payable, accrued interest and warrants |
|
$ |
1,314,678 |
|
|
$ |
-
|
|
|
$ |
1,314,678 |
|
Issuance of common shares previously to be issued |
|
$ |
1,006 |
|
|
$ |
-
|
|
|
$ |
1,006 |
|
Common shares contributed back to the Company and promptly
retired |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
-
|
|
Deemed dividend related to warrant price protection |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
-
|
|
Derivative liability recognized as debt discount on newly issued
convertible notes |
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
-
|
|
Reclassify accrued interest to convertible notes payable |
|
$ |
93,685 |
|
|
$ |
-
|
|
|
$ |
93,685 |
|
Reduction of derivative liabilities stemming from settlement of
convertible notes payable, accrued interest and warrants in
exchange for Series Y preferred shares |
|
$ |
4,834,911 |
|
|
$ |
-
|
|
|
$ |
4,834,911 |
|
Reduction of derivative liabilities stemming from settlement of
convertible notes payable and accrued interest and cancelation of
common shares and warrants for cash |
|
$ |
169,815,037 |
|
|
$ |
-
|
|
|
$ |
169,815,037 |
|
Series Z preferred shares issued as equity kicker for note
payable |
|
$ |
387,262 |
|
|
$ |
479,951 |
|
|
$ |
867,213 |
|
Series Z preferred shares issued as part of settlement
agreement |
|
$ |
632,020 |
|
|
$ |
5,898,848 |
|
|
$ |
6,530,868 |
|
Expenses paid directly by non-convertible note holder on behalf of
company |
|
$ |
-
|
|
|
$ |
158,371 |
|
|
$ |
158,371 |
|
Settlement paid directly by CEO on behalf of company |
|
$ |
-
|
|
|
$ |
1,000,000 |
|
|
$ |
1,000,000 |
|
Settlement payment made directly by CEO on behalf of company |
|
$ |
-
|
|
|
$ |
25,000 |
|
|
$ |
25,000 |
|
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
NOTE 3 – GOING CONCERN AND MANAGEMENT’S LIQUIDITY PLANS
As of September 30, 2021, the Company had cash of $1,082 and a
working capital deficit (current liabilities in excess of current
assets) of $17,539,723. During the nine months ended September 30,
2021, the net loss available to common stockholders was
$23,934,774 and net cash used in operating activities was
$390,269. These conditions raise substantial doubt about the
Company’s ability to continue as a going concern for one year from
the issuance of the unaudited condensed consolidated financial
statements.
During the nine months ended September 30, 2021, the Company
received proceeds of $200,000 and $357,053 from the issuance of
preferred shares and non-convertible notes, respectively. The
Company does not have sufficient cash to fund operations for the
next fiscal year.
The Company’s primary source of operating funds since inception has
been cash proceeds from the public and private placements of the
Company’s securities, including debt and equity securities, and
proceeds from the exercise of warrants and options. The Company has
experienced net losses and negative cash flows from operations
since inception and expects these conditions to continue for the
foreseeable future. The Company’s ability to continue
its operations is dependent upon its ability to obtain additional
capital through public or private equity offerings, debt financings
or other sources; however, financing may not
be available to the Company on acceptable terms, or at all. The
Company’s failure to raise capital as and when needed could have a
negative impact on its financial condition and its ability to
pursue its business strategy, and the Company may be forced to
curtail or cease operations.
Management’s plans regarding these matters encompass the following
actions: 1) obtain funding from new and current investors to
alleviate the Company’s working capital deficiency; and 2)
implement a plan to increase revenues. The Company’s continued
existence is dependent upon its ability to translate its audience
into revenues. However, the outcome of management’s plans cannot be
determined with any degree of certainty.
Accordingly, the
accompanying unaudited condensed consolidated financial statements
have been prepared on a going concern basis, which contemplates the
realization of assets and satisfaction of liabilities in the normal
course of business for one year from the date the unaudited
condensed consolidated financial statements are issued. The
carrying amounts of assets and liabilities presented in the
unaudited condensed consolidated financial statements do not
necessarily purport to represent realizable or settlement values.
The unaudited condensed consolidated financial statements do not
include any adjustments that might result should the Company
be unable to continue as a going concern.
In March 2020, the World Health Organization declared COVID-19 a
global pandemic. This contagious disease outbreak, which has
continued to spread, and any related adverse public health
developments, has adversely affected workforces, customers,
economies, and financial markets globally, leading to an economic
downturn. It has also disrupted the normal operations of many
businesses, including ours. It is not possible for us to predict
the duration or magnitude of the adverse results of the outbreak of
COVID-19 and its effects on our business including our financial
condition, liquidity, or results of operations at this time.
Management is actively monitoring the global situation and its
impact on the Company’s financial condition, liquidity, operations,
customers, industry, and workforce. Given the daily evolution of
the COVID-19 outbreak and the global responses to curb its spread,
the Company is not able to estimate the effects that the COVID-19
outbreak will have on its results of operations, financial
condition, or liquidity for fiscal year 2021. As of the date of
this Quarterly Report on Form 10-Q/A, the Company has experienced
delays in securing new customers and related revenues and the
longer this pandemic continues there may be additional impacts.
Furthermore, the COVID-19 outbreak has and may continue to impact
the Company’s ability to raise capital.
Although the Company cannot estimate the length or gravity of the
impact of the COVID-19 outbreak at this time, if the pandemic
continues, it may have a material adverse effect on the Company’s
results of future operations, financial position, liquidity, and
capital resources, and those of the third parties on which the
Company relies in fiscal year 2021.
NOTE 4 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The unaudited condensed consolidated financial statements include
the accounts of Greenwave Technology Solutions, Inc. and its
wholly-owned subsidiaries. All intercompany balances and
transactions have been eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America (“U.S. GAAP”) requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Significant
estimates include stock-based compensation, fair values relating to
derivative liabilities, fair value of payroll tax liabilities,
deemed dividends and the valuation allowance related to deferred
tax assets. Actual results may differ from these estimates.
Fair Value of Financial Instruments
The Financial Accounting Standards Board (“FASB”) Accounting
Standards Codification (“ASC”) Subtopic 825-10, “Financial
Instruments” (“ASC 825-10”) requires disclosure of the fair value
of certain financial instruments. The estimated fair value of
certain financial instruments, including cash, accounts payable and
accrued liabilities are carried at historical cost basis, which
approximates their fair value because of the short-term maturity of
these instruments. All other significant financial assets,
financial liabilities and equity instruments of the Company are
either recognized or disclosed in the condensed consolidated
financial statements together with other information relevant for
making a reasonable assessment of future cash flows, interest rate
risk and credit risk.
The Company follows ASC 825-10, which permits entities to choose to
measure many financial instruments and certain other items at fair
value.
Cash
For purposes of the unaudited condensed consolidated statements of
cash flows, the Company considers highly liquid investments with an
original maturity of three months or less to be cash equivalents.
As of September 30, 2021 and December 31, 2020, the Company had no
cash equivalents. The Company maintains its cash in banks insured
by the Federal Deposit Insurance Corporation in accounts that at
times may be in excess of the federally insured limit of $250,000
per bank. The Company minimizes this risk by placing its cash
deposits with major financial institutions. At September 30, 2021
and December 31, 2020, the uninsured balances amounted to $0.
Property and Equipment
Property and equipment are stated at cost and depreciated using the
straight-line method over their estimated useful lives of three to
five years. Repair and maintenance costs are expensed as incurred.
When retired or otherwise disposed, the related carrying value and
accumulated depreciation are removed from the respective accounts
and the net difference less any amount realized from disposition is
reflected in earnings.
Accounts Receivable and Allowance for Doubtful
Accounts
The Company monitors outstanding receivables based on factors
surrounding the credit risk of specific customers, historical
trends, and other information. The allowance for doubtful accounts
is estimated based on an assessment of the Company’s ability to
collect on customer accounts receivable. There is judgment involved
with estimating the allowance for doubtful accounts, and if the
financial condition of the Company’s customers were to deteriorate,
resulting in their inability to make the required payments, the
Company may be required to record additional allowances or charges
against revenues. The Company writes-off accounts receivable
against the allowance when it determines a balance is uncollectible
and no longer actively pursues its collection.
Revenue Recognition and Deferred Revenue
Revenues are accounted for under ASC Topic 606, “Revenue From
Contracts With Customers” (“ASC 606”). ASC 606 is based on the
principle that revenue is recognized to depict the transfer of
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. This ASC also requires
additional disclosure about the nature, amount, timing, and
uncertainty of revenue and cash flows arising from customer
purchase orders, including significant judgments.
In accordance with ASC 606, the Company recognizes revenue in
accordance with that core principle by applying the following:
|
(i) |
Identify
the contract(s) with a customer; |
|
|
|
|
(ii) |
Identify
the performance obligation in the contract; |
|
|
|
|
(iii) |
Determine
the transaction price; |
|
|
|
|
(iv) |
Allocate
the transaction price to the performance obligations in the
contract; and |
|
|
|
|
(v) |
Recognize
revenue when (or as) the Company satisfies a performance
obligation. |
The Company primarily generates revenue by charging businesses to
advertise on the Company’s website and social media channels. In
cases where clients enter advertising contracts for an extended
period of time, the Company recognizes revenue pro rata over the
contract term and any unearned revenue is deferred to future
periods.
Based on the nature of the Company’s revenue streams, revenues
generally do not require significant estimates or judgments. The
sales prices are generally fixed at the point of sale and all
consideration from contracts is included in the transaction price.
The Company’s contracts do not include multiple performance
obligations or material variable consideration.
Deferred revenue represents the amount of prepaid advertising fees
the Company has received from customers and it is included in
current liabilities in the accompanying condensed consolidated
balance sheets. Deferred revenue shall be recognized in the
future as the advertising services are provided.
Advertising
The Company charges the costs of advertising to expense as
incurred. For co-marketing campaigns in which the Company
advertises with a partner, the Company records payment for the
co-marketing campaign as a credit to advertising costs. Advertising
costs were $18,125 and $43,020 for the nine months ended September
30, 2021 and 2020, respectively.
Stock-Based Compensation
Stock-based compensation expense is measured at the grant date fair
value of the award and is expensed over the requisite service
period. For stock-based awards to employees, non-employees and
directors, the Company calculates the fair value of the award on
the date of grant using the Black-Scholes option pricing model.
Determining the fair value of stock-based awards at the grant date
under this model requires judgment, including estimating
volatility, employee stock option exercise behaviors and forfeiture
rates. The assumptions used in calculating the fair value of
stock-based awards represent the Company’s best estimates, but
these estimates involve inherent uncertainties and the application
of management’s judgment.
Income Taxes
The Company follows ASC Subtopic 740-10, “Income Taxes” (“ASC
740-10”) for recording the provision for income taxes. Deferred tax
assets and liabilities are computed based upon the difference
between the financial statement and income tax basis of assets and
liabilities using the enacted marginal tax rate applicable when the
related asset or liability is expected to be realized or settled.
Deferred income tax expenses or benefits are based on the changes
in the asset or liability during each period.
If available evidence suggests that it is more likely than not that
some portion or all of the deferred tax assets will not be
realized, a valuation allowance is required to reduce the deferred
tax assets to the amount that is more likely than not to be
realized. Future changes in such valuation allowance are included
in the provision for deferred income taxes in the period of change.
Deferred income taxes may arise from temporary differences
resulting from income and expense items reported for financial
accounting and tax purposes in different periods.
Convertible Instruments
U.S. GAAP requires companies to bifurcate conversion options from
their host instruments and account for them as freestanding
derivative financial instruments according to certain criteria. The
criteria include circumstances in which (a) the economic
characteristics and risks of the embedded derivative instrument are
not clearly and closely related to the economic characteristics and
risks of the host contract, (b) the hybrid instrument that embodies
both the embedded derivative instrument and the host contract is
not re-measured at fair value under otherwise applicable generally
accepted accounting principles with changes in fair value reported
in earnings as they occur, and (c) a separate instrument with the
same terms as the embedded derivative instrument would be
considered a derivative instrument. An exception to this rule is
when the host instrument is deemed to be conventional, as that term
is described under ASC 480, “Distinguishing Liabilities From
Equity.”
When the Company has determined that the embedded conversion
options should not be bifurcated from their host instruments, the
Company records, when necessary, discounts to convertible notes for
the intrinsic value of conversion options embedded in debt
instruments based upon the differences between the fair value of
the underlying common stock at the commitment date of the note
transaction and the effective conversion price embedded in the
note. Debt discounts under these arrangements are amortized over
the term of the related debt to their stated date of redemption
using the effective interest method.
Beneficial Conversion Features and Deemed Dividends
The Company records a beneficial conversion feature for preferred
stock when, on the date of issuance, the conversion rate is less
than the Company’s stock price. The Company also records, when
necessary, a contingent beneficial conversion resulting from price
protection of the conversion price of preferred stock, based on the
change in the intrinsic value of the conversion options embedded in
such preferred stock.
The Company records, when necessary, deemed dividends for: (i)
warrant price protection, based on the difference between the fair
value of the warrants immediately before and after the repricing
(inclusive of any full ratchet provisions); (ii) the exchange of
preferred shares for convertible notes, based on the amount of the
face value of the convertible notes in excess of the carrying value
of the preferred shares; (iii) the settlement of warrant
provisions, based on the fair value of the shares of common stock
issued; and (iv) amortization of discount on preferred stock
resulting from recognition of a beneficial conversion feature.
Derivative Financial Instruments
The Company classifies as equity any contracts that: (i) require
physical settlement or net-share settlement; or (ii) provide the
Company with a choice of net-cash settlement or settlement in its
own shares (physical settlement or net-share settlement) providing
that such contracts are indexed to the Company’s own stock. The
Company classifies as assets or liabilities any contracts that: (i)
require net-cash settlement (including a requirement to net cash
settle the contract if an event occurs and if that event is outside
the Company’s control); or (ii) gives the counterparty a choice of
net-cash settlement or settlement in shares (physical settlement or
net-share settlement). The Company assesses classification of its
common stock purchase warrants and other freestanding derivatives
at each reporting date to determine whether a change in
classification between assets and liabilities is required.
The Company’s freestanding derivatives consisted of warrants to
purchase common stock that were issued in connection with the
issuance of debt and the sale of shares of common stock, and of
embedded conversion options within convertible notes. The Company
evaluated these derivatives to assess their proper classification
in the balance sheet as of September 30, 2021 and December 31, 2020
using the applicable classification criteria enumerated under ASC
815, “Derivatives and Hedging.” The Company determined that certain
embedded conversion and/or exercise features did not contain fixed
settlement provisions. The convertible notes contained a conversion
feature such that the Company could not ensure it would have
adequate authorized shares to meet all possible conversion demands.
As such, the Company is required to record the derivatives which do
not have fixed settlement provisions as liabilities and mark to
market all such derivatives to fair value at the end of each
reporting period. The Company also records derivative liabilities
for instruments, including convertible notes, preferred stock, and
warrants, in which the Company does not have sufficient authorized
shares to cover the conversion of these instruments into shares of
common stock.
Long-Lived Assets
The Company reviews its property and equipment and any identifiable
intangibles for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not
be recoverable. The test for impairment is required to be performed
by management at least annually. Recoverability of assets to be
held and used is measured by a comparison of the carrying amount of
an asset to the future undiscounted operating cash flow expected to
be generated by the asset. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount
by which the carrying amount of the asset exceeds the fair value of
the asset. Long-lived assets to be disposed of are reported at the
lower of carrying amount or fair value less costs to sell.
Intangible assets are stated at cost and reviewed annually to
examine any impairments, usually assuming an estimated useful life
of three to five years. When retired or otherwise disposed, the
related carrying value and accumulated depreciation are removed
from the respective accounts and the net difference less any amount
realized from disposition, is reflected in earnings.
Indefinite Lived Intangibles and Goodwill
The Company accounts for business combinations under the
acquisition method of accounting in accordance with ASC 805,
“Business Combinations,” where the total purchase price is
allocated to the tangible and identified intangible assets acquired
and liabilities assumed based on their estimated fair values. The
purchase price is allocated using the information currently
available, and may be adjusted, up to one year from acquisition
date, after obtaining more information regarding, among other
things, asset valuations, liabilities assumed and revisions to
preliminary estimates. The purchase price in excess of the fair
value of the tangible and identified intangible assets acquired
less liabilities assumed is recognized as goodwill.
The Company tests indefinite lived intangibles and goodwill for
impairment in the fourth quarter of each year and whenever events
or circumstances indicate that the carrying amount of the asset
exceeds its fair value and may not be recoverable.
Segment Reporting
Operating segments are defined as components of an enterprise for
which separate financial information is available and evaluated
regularly by the Chief Executive Officer, or decision-making group,
in deciding the method to allocate resources and assess
performance. The Company currently has one reportable segment for
financial reporting purposes, which represents the Company’s core
business.
Net Loss Per Common Share
Net loss per share is computed by dividing the net loss by the
weighted average number of shares of common stock outstanding
during the period. Diluted earnings per share includes the dilution
that would occur upon the exercise or conversion of all potentially
dilutive securities into common stock using the “treasury stock”
and/or “if converted” methods, as applicable. The computation of
diluted earnings (loss) per share excludes potentially dilutive
securities when their inclusion would be anti-dilutive, or if their
exercise prices were greater than the average market price of the
common stock during the period.
Potentially dilutive securities excluded from the computation of
basic and diluted net loss per share are as follows:
|
|
September 30, |
|
|
September 30, |
|
|
|
2021 |
|
|
2020 |
|
Shares of common stock
issuable upon conversion of convertible notes |
|
|
226,347,786 |
|
|
|
-
|
|
Options to purchase shares of common
stock |
|
|
27,621,765 |
|
|
|
27,621,765 |
|
Warrants to purchase shares of common
stock |
|
|
11,575,000 |
|
|
|
12,015,002 |
|
Shares of
common stock issuable upon conversion of preferred stock |
|
|
7,817,778,624 |
|
|
|
1,000,000 |
|
Total potentially
dilutive shares |
|
|
8,083,323,175 |
|
|
|
40,636,767 |
|
Recent Accounting Pronouncements
In August 2020, the FASB issued ASU 2020-06, which simplifies the
guidance on accounting for convertible debt instruments by removing
the separation models for: (1) convertible debt with a cash
conversion feature; and (2) convertible instruments with a
beneficial conversion feature. As a result, the Company will not
separately present in equity an embedded conversion feature in such
debt. Instead, we will account for a convertible debt instrument
wholly as debt, unless certain other conditions are met. We expect
the elimination of these models will reduce reported interest
expense and increase reported net income for the Company’s
convertible instruments falling under the scope of those models
before the adoption of ASU 2020-06. Also, ASU 2020-06 requires the
application of the if-converted method for calculating diluted
earnings per share and the treasury stock method will be no longer
available. The provisions of ASU 2020-06 are applicable for fiscal
years beginning after December 15, 2021, with early adoption
permitted no earlier than fiscal years beginning after December 15,
2020. The Company is currently evaluating the impact of ASU 2020-06
on its unaudited condensed consolidated financial statements.
In August 2018, the FASB issued Accounting Standards Update (“ASU”)
2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework
- Changes to the Disclosure Requirements for Fair Value
Measurement” (“ASU 2018-13”). ASU 2018-13 removes certain
disclosure requirements, including the amount of and reasons for
transfers between Level 1 and Level 2 of the fair value hierarchy,
the policy for timing of transfers between levels, and the
valuation processes for Level 3 fair value measurements. ASU
2018-13 also adds disclosure requirements, including changes in
unrealized gains and losses for the period included in other
comprehensive income for recurring Level 3 fair value measurements,
and the range and weighted average of significant unobservable
inputs used to develop Level 3 fair value measurements. The
amendments on changes in unrealized gains and losses, and the range
and weighted average of significant unobservable inputs used to
develop Level 3 fair value measurements, should be applied
prospectively for only the most recent interim or annual period
presented in the initial fiscal year of adoption. All other
amendments should be applied retrospectively to all periods
presented upon their effective date. ASU 2018-13 became effective
for us on January 1, 2020. The adoption of this update did not have
a material impact on the Company’s unaudited condensed consolidated
financial statements and related disclosures.
There are other various updates recently issued, most of which
represented technical corrections to the accounting literature or
application to specific industries and are not expected to have a
material impact on the Company’s financial position, results of
operations or cash flows.
NOTE 5 – PROPERTY AND EQUIPMENT
Property and equipment as of September 30, 2021 and December 31,
2020 is summarized as follows:
|
|
September 30,
2021 |
|
|
December 31,
2020 |
|
Computers |
|
$ |
6,366 |
|
|
$ |
6,366 |
|
Office
equipment |
|
|
17,621 |
|
|
|
17,621 |
|
Subtotal |
|
|
23,987 |
|
|
|
23,987 |
|
Less
accumulated depreciation |
|
|
(23,987 |
) |
|
|
(23,987 |
) |
Property and
equipment, net |
|
$ |
-
|
|
|
$ |
-
|
|
Depreciation expense for the nine months ended September 30, 2021
and 2020 was $0.
NOTE 6 – ADVANCES, NON-CONVERTIBLE NOTES PAYABLE AND PPP NOTE
PAYABLE
Advances
During the nine months ended September 30, 2021 and 2020, the
Company received aggregate proceeds from non-interest bearing
advances of $28,991 and $0 and repaid an aggregate of $20,178 and
$0, respectively, of advances. Included in the nine months ended
September 30, 2021 were $2,091 of advances from and $5,278 of
repayments to the Company’s Chief Information Officer and a $25,000
settlement payment made by Empire Services, Inc. on behalf of the
Company (See Note 15). The remaining advances are primarily for
Simple Agreements for Future Tokens, entered into with accredited
investors issued pursuant to an exemption from the registration
requirements of the Securities Act of 1933, as amended, by virtue
of Section 4(a)(2) thereof and/or Regulation D thereunder
in 2018. As of September 30, 2021 and December 31, 2020, the
Company owed $122,000 and $88,187 in principal and $4,000 and $0 in
accrued interest, respectively, on advances.
Non-Convertible Notes Payable
During the nine months ended September 30, 2021 and 2020, the
Company received proceeds from the issuance of non-convertible
notes of $357,053 and $132,911 and repaid an aggregate of $0 and
$39,641, respectively, of non-convertible notes. Included in the
nine months ended September 30, 2021 and 2020 were $357,053 and
$20,520, respectively, of advances from and $0 of repayments to the
Company’s Chief Executive Officer and Empires Services, Inc. In
addition, Empire Services, Inc. paid the following on behalf of the
Company: (i) the $1,000,000 settlement payment to Iroquois; and
(ii) $158,371 of operating expenses to vendors (See Note 15). The
non-convertible notes have maturity dates ranging from March 31,
2019 to June 24, 2023 and accrue interest at rates ranging from 0%
to 35% (default interest rate) per annum.
On June 2, 2021, one of the holders of non-convertible notes
entered into an agreement to cancel the entire amount owed to him
(including principal of $79,000 and accrued interest of $63,055),
resulting in gain on forgiveness of debt of $142,055 (See Note 9 –
Trawick’s Complaint).
On June 4, 2021, one of the holders of a non-convertible note
payable for $60,000 extended the due date of the note from June 26,
2022 to June 24, 2023.
On June 25, 2021, a law firm the Company formerly used received an
arbitration award of $459,251 for unpaid legal bills. On September
23, 2021, the Company entered into a Resolution Agreement to settle
the arbitration award for an aggregate of $275,000 to be paid as
follows: (i) $25,000 by September 30, 2021; (ii) $15,000 per month
by the last day of each month from October 2021 through January
2023; and (iii) $10,000 by February 28, 2023. The Company imputed
an interest rate of 10% and discounted the note accordingly. The
imputed debt discount of $17,991 is being amortized to interest
expense over the term of the note. The Company recognized a
$202,242 gain on settlement. As of September 30, 2021, the
remaining carrying value of the note was $232,502, net of debt
discount of $17,498.
As of September 30, 2021 and December 31, 2020, the Company owed
principal of $1,888,446 and $219,520 (of which $128,364 and $60,000
is long-term), net of debt discount of $17,498 and $0, and accrued
interest of $372,480 and $251,612, respectively, on non-convertible
notes.
PPP Note Payable
On May 4, 2020, the Company received proceeds of $50,000 from a PPP
note. The note had a maturity date of May 4, 2022 and bore
1% interest per annum. On April 6, 2021, the Small Business
Administration forgave the Company’s Paycheck Protection Program
loan in the principal amount of $50,000 and accrued interest of
$466, resulting in gain on forgiveness of debt of $50,466. As of
September 30, 2021 and December 31, 2020, the Company owed $0 and
$50,000 in principal and $0 and $330 in accrued interest,
respectively, on this note.
NOTE 7 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
As of September 30, 2021 and December 31, 2020, the Company owed
accounts payable and accrued expenses of $4,242,821 and $4,948,890,
respectively. These are primarily comprised of payments to vendors,
accrued interest on debt, and accrued legal bills.
NOTE 8 – ACCRUED PAYROLL AND RELATED EXPENSES
The Company is delinquent in filing its payroll taxes, primarily
related to stock compensation awards in 2016 and 2017, but also
including payroll for 2018 through 2021. As of September 30, 2021
and December 31, 2020, the Company owed payroll tax liabilities,
including penalties, of $4,037,298 and $3,864,055, respectively, to
federal and state taxing authorities. The actual liability may be
higher or lower due to interest or penalties assessed by federal
and state taxing authorities. The Company expects to settle these
liabilities during 2022.
NOTE 9 – COMMITMENTS AND CONTINGENCIES
From time to time, we may become involved in various lawsuits and
legal proceedings, which arise in the ordinary course of business.
Litigation is subject to inherent uncertainties, and an adverse
result in these or other matters may arise from time to time that
may harm our business. Except as set forth below, we are currently
not aware of any such legal proceedings or claims that will have,
individually or in the aggregate, a material adverse effect on our
business, financial condition or operating results.
Power Up Lending Group, Ltd. Complaint
As disclosed in the Company’s Annual Report on Form 10-K filed with
the SEC on April 16, 2021, on October 11, 2019, Power Up Lending
Group, Ltd. (“Power Up”) filed a complaint against the Company and
Isaac Dietrich, a former officer and director of the Company, in
the Supreme Court of the State of New York, County of Nassau. The
complaint alleged, among other things, (i) the occurrence of events
of default in certain notes (the “Power Up Notes”) issued by the
Company to Power Up, (ii) misrepresentations by the Company
including, but not limited to, with respect to the Company’s
obligation to timely file its required reports with the SEC and
(iii) lost profits as a result of the Company’s failure to convert
the Power Up Notes in accordance with the terms thereof.
On April 30, 2021, the Company entered into a settlement agreement
(the “Settlement”) with PowerUp by accepting an offer communicated
to the Company via electronic mail. In accordance with the terms of
the Settlement, PowerUp, the judgment creditor of a judgment
against the Company and Isaac Dietrich, the Company’s former Chief
Information Officer and director, in the total amount of
$350,551.10 entered in the Office of the Clerk of the County of
Nassau on February 23, 2021 (the “Judgement”), agreed to a
settlement and filing of a satisfaction of judgment in
consideration of receipt of the sum of $150,000.00 (the “Settlement
Amount”) on April 30, 2021. The Company accepted the aforementioned
offer by remitting the Settlement Amount timely and in full.
Accordingly, a satisfaction of Judgment was filed by PowerUp with
the Office of the Clerk of the County of Nassau on May 3, 2021.
Sheppard Mullin’s Demand for Arbitration
On December 1, 2020, Sheppard, Mullin, Richter& Hampton LLP
(“Sheppard Mullin”), the Company’s former securities counsel, filed
a demand for arbitration at JAMS in New York, New York against the
Company, alleging the Company’s breach of an engagement agreement
dated January 4, 2018, and a failure of the Company to pay
$487,390.73 of outstanding legal fees to Sheppard Mullin. Sheppard
Mullin was awarded $459,251 in unpaid legal fees, disbursements and
interest on June 25, 2021. A judgement confirming the arbitration
award was entered on September 8, 2021 in the Federal District
Court located in Denver, Colorado.
On September 23, 2021, the Company entered into a Resolution
Agreement with Sheppard, Mullin, Richter & Hampton concerning
the $459,250.88 judgement entered against the Company. Under the
terms of the Resolution Agreement, the Company was required to make
a $25,000 initial payment by September 30, 2021 and is required to
make $15,000 monthly payments from October 2021 to January 2023
with a final $10,000 payment due in February 2023. The Company has
made both the September and October 2021 payments.
Rother Investments’ Petition
On October 28, 2020, Rother Investments, LLC (“Rother Investments”)
filed a complaint in the District Court of 419th Judicial District,
Travis County, Texas against the Company, alleging the Company’s
default under a certain promissory note (the “Rother Investments
Note”) in payment of the outstanding principal amount and interest
under the Note, as described in the complaint. Rother Investments
seeks to collect the amount of $124,750 as of the date of the
complaint with late fees continuing to accrue on a daily basis,
monetary relief of over $100,000 but not more than $200,000
pursuant to Tex. R. Civ. P. 47(c)(3), court’s costs and attorney’s
fees, pre-judgment and post-judgment interest, and such other
relief as the court deems appropriate. On May 19, 2021, Rother
Investments, LLC received a default judgment against the Company in
the amount of $144,950. On June 17, 2021, Greenwave filed a motion
to set aside default and motion for new trial asserting it was
improperly served. On July 20, 2021, the court granted the
Company’s motion finding and ordered a new trial of the matter.
Trawick’s Complaint
As previously reported by the Company in its Annual Report on Form
10-K filed with the Securities and Exchange Commission on April 16,
2021, on or about January 25, 2021, Travis Trawick (“Trawick”)
filed a complaint (“Trawick’s Lawsuit”) against the Company and
Isaac Dietrich, the Company’s former Chief Information Officer and
director, in the Circuit Court for the City of Virginia Beach,
Virginia (the “Court”), asserting the Company’s failure to remit
payments under the certain promissory note, as subsequently amended
and modified, and ancillary documents thereto (collectively, the
“Note”), and Mr. Dietrich’s failure to fulfill its obligations, as
the guarantor, under the Note.
On May 4, 2021, Trawick requested that the Clerk of the Court filed
for entry an order to dismiss Trawick’s Lawsuit with prejudice.
Iroquois Master Fund
On June 30, 2021, the Company received an e-mail containing a
demand (the “Demand”) for arbitration (the “Arbitration”) at
American Arbitration Association in Denver, Colorado, by Iroquois
Master Fund Ltd. (“Iroquois”) against the Company, Isaac Dietrich,
a former officer and director, and Danny Meeks, the Company’s
director, and Empire Services, Inc. (“Empire”). The Demand alleges
breach of contract and various related state law claims against the
defendants, and sought, inter alia, specific performance of
the subject warrant, damages in an amount not less than $12
million, equitable relief, and attorney’s fees for the Company’s
alleged failure to reserve more than 150 million shares of common
stock that Iroquois is allegedly entitled to in connection with the
exercise of a certain warrant issued by the Company on July 21,
2017, and subsequently purchased by Iroquois from an unrelated
third party. As a result of a legal action commenced by Isaac
Dietrich, Danny Meeks, and Empire (See – “Litigation”
below), Iroquois informed the American Arbitration Association (the
arbitral body overseeing the Arbitration) that it would (i) dismiss
the Counterclaim Defendants from the Arbitration without prejudice,
(ii) assert its claims against Isaac Dietrich, Danny Meeks, and
Empire the in the action commended by them, and (iii) proceed with
the Arbitration with respect to the Company only.
Litigation
On July 21, 2021, in response to the Demand, Isaac Dietrich, Danny
Meeks, and Empire, filed a complaint (the “Complaint”) against
Iroquois in the United States District Court of the Southern
District of New York alleging that the aforementioned plaintiffs
were not parties to the warrant the Demand based on, and as such,
the Demand could not have brought against them. Declaratory relief
and injunctive relief were sought in the Complaint. On August 20,
2021, Iroquois submitted an answer with counterclaims stating that
Iroquois informed the American Arbitration Association (the
arbitral body overseeing the Arbitration) that it would (i) dismiss
the Counterclaim Defendants from the Arbitration without prejudice,
(ii) assert its claims against Isaac Dietrich, Danny Meeks, and
Empire the in the action commended by them, and (iii) proceed with
the Arbitration with respect to the Company only. In its answer,
Iroquois made allegations substantially similar to the claims made
in the Arbitration, asserted defenses, and requested an award in
not less than $12 million against Demand, Isaac Dietrich, Danny
Meeks, and Empire, an entry of an award of a constructive trust
against them, and costs and expenses, including its reasonable
attorneys’ fees, incurred in prosecuting said action and the
Arbitration.
Settlement
On September 30, 2021, the Company entered into a
Settlement Agreement (the “Settlement Agreement”)
with Iroquois; Dietrich; Meeks; and Empire.
Pursuant to the Settlement Agreement, in exchange for terminating
any duties owed by the Company to Iroquois under the Warrant, the
Company agreed to pay, on its own behalf and on behalf of Dietrich,
Meeks, and Empire, one million dollars ($1,000,000) and issue
shares of the Series Z Convertible Preferred Stock, par value
$0.001 per share (the “Series Z”), sufficient in number such that
if they are converted into the Company’s common stock, par value
$0.001 per share (“Common Stock”) by Iroquois, such shares of
Common Stock will be equal in number to 9.99% of the issued and
outstanding shares of Common Stock at the time of such conversion.
Accordingly, on September 30, 2021, 250 Series Z Preferred
Shares were issued to the investor (See Note 12). The payment
of $1,000,000 was made to Iroquois on October 5, 2021 due to an
administrative delay.
NOTE 10 – CONVERTIBLE NOTES PAYABLE
On December 17, 2018, the Company issued a secured convertible
promissory note in the principal amount of $2,225,000 (including an
original issuance discount of $225,000) that matured on December
17, 2019 and bears interest at a rate of 8% per annum (which
increased to 22% on July 16, 2019 upon the occurrence of an event
of default). The note is secured by the Security Agreement (as
defined below). The investor has the right to convert the
Outstanding Balance (as defined in the note) of the note at any
time into shares of common stock of the Company at a conversion
price of $0.35 per share, subject to adjustment. Commencing on June
17, 2019, the investor has the right to redeem all or any portion
of the note; provided, however, the investor may not request
redemption in an amount that exceeds $350,000 during any single
calendar month; provided, further however, upon the occurrence of
an event of default, the redemption amount in any calendar month
may exceed $350,000. Payments on redemption amounts may be made in
cash, by converting the redemption amount into shares of the
Company’s common stock at a conversion price of the lesser of: (a)
$0.35 per share, subject to adjustment; and (b) the Market Price
(as defined in the note), or a combination thereof. Upon the
occurrence of an event of default, the investor may accelerate the
note pursuant to which the Outstanding Balance will become
immediately due and payable in cash at the Mandatory Default Amount
(as defined in the note). The Company is prohibited from effecting
a conversion of the note to the extent that, as a result of such
conversion, the investor, together with its affiliates, would
beneficially own more than 4.99% of the number of shares of the
Company’s common stock outstanding immediately after giving effect
to the issuance of shares of common stock upon conversion of the
note, which beneficial ownership limitation may be increased by the
investor up to, but not exceeding, 9.99%.
In connection with the December 2018 note, the Company also entered
into a security agreement (the “Security Agreement”) on the closing
date pursuant to which the Company granted the investor a security
interest in the Collateral (as defined in the Security
Agreement). On July 16, 2019, the Company received a notice
from the noteholder indicating that events of default had occurred
and asserting default penalties of $761,330. During the year ended
December 31, 2019, the noteholder converted $345,000 of principal
into an aggregate of 53,522,295 shares of common stock. During the
year ended December 31, 2020, (i) the noteholder converted $37,000
of principal into an aggregate of 31,109,551 shares of common
stock; and (ii) $1,049,329 of accrued interest was reclassified to
the principal balance of this note. On January 20, 2021, the
noteholder converted $13,345 of principal into an aggregate of
4,448,251 shares of common stock, having a fair value of
$133,002, resulting in a reduction of the derivative liability by
$118,778 and a loss on conversion of $880. As of September
30, 2021 and December 31, 2020, the remaining carrying value of the
note was $2,878,985 and $2,892,330, respectively. As of September
30, 2021 and December 31, 2020, accrued interest payable of
$1,575,001 and $1,073,809, respectively, was outstanding on the
note.
On January 25, 2019, the Company issued a convertible
promissory note in the principal amount of $55,000 (including
original issuance discount of $5,000) that matured July 25, 2019
and bearing a one-time interest fee of 10%. The investor has the
right to convert the Outstanding Balance (as defined in the note)
of the note at any time into shares of common stock of the Company
at a conversion price of $0.075 per share, subject to adjustment.
Upon maturity, payment may be made in cash, by converting the
redemption amount into shares of the Company’s common stock at a
conversion price of the lesser of: (a) $0.075 per share, subject to
adjustment; and (b) the Market Price (as defined in the note), or a
combination thereof. Upon the occurrence of an event of default,
the investor may accelerate the note pursuant to which the
Outstanding Balance will become immediately due and payable in cash
at the Mandatory Default Amount (as defined in the note). The
Company is prohibited from effecting a conversion of any note to
the extent that, as a result of such conversion, the investor,
together with its affiliates, would beneficially own more than
4.99% of the number of shares of the Company’s common stock
outstanding immediately after giving effect to the issuance of
shares of common stock upon conversion of the note, which
beneficial ownership limitation may be increased by the investor up
to, but not exceeding, 9.99%. On May 19, 2021, the investor
received a default judgment against the Company in the amount of
$144,950. In accordance with the judgment, commencing May 19, 2021,
the Company began accruing interest at the rate of 18% per annum.
On June 17, 2021, the Company filed a motion to set aside default
and motion for new trial asserting it was improperly served. On
July 20, 2021, the court granted the Company’s motion finding and
ordered a new trial of the matter. As of September 30, 2021
and December 31, 2020, the remaining carrying value of the note was
$148,685 and $55,000, respectively. As of September 30, 2021 and
December 31, 2020, accrued interest payable of $0 and $92,600,
respectively, was outstanding on the note (See Note 9 –
Rother Investments’ Petition).
From January to June 2019, the Company issued convertible
promissory notes in the aggregate principal amount of $389,000
(including aggregate original issuance discount of $39,000) that
matured at dates ranging from July 15, 2019 to June 6, 2020 and
accruing interest at rates ranging from 5% to 12% per annum. The
investors have the right to convert the Outstanding Balance (as
defined in the notes) of the notes at any time into shares of
common stock of the Company at a conversion price of $0.075 per
share, subject to adjustment. Upon maturity, payment may be made in
cash, by converting the redemption amount into shares of the
Company’s common stock at a conversion price of the lesser of: (a)
$0.075 per share, subject to adjustment; and (b) the Market Price
(as defined in the notes), or a combination thereof. Upon the
occurrence of an event of default, the investors may accelerate the
note pursuant to which the Outstanding Balance will become
immediately due and payable in cash at the Mandatory Default Amount
(as defined in the notes). The Company is prohibited from effecting
a conversion of any note to the extent that, as a result of such
conversion, the investor, together with its affiliates, would
beneficially own more than 4.99% of the number of shares of the
Company’s common stock outstanding immediately after giving effect
to the issuance of shares of common stock upon conversion of the
note, which beneficial ownership limitation may be increased by the
investor up to, but not exceeding, 9.99%. In January 2020, one of
the promissory notes was amended whereby the conversion price for
$9,202 which is a portion of the principal amount of the note was
amended to $0.0004 per share. The amendment was deemed a debt
modification and accounted for accordingly. During the year ended
December 31, 2019, the noteholders converted $31,180 of principal
and $8,000 of accrued interest into an aggregate of 10,000,000
shares of common stock. During the year ended December 31, 2020,
one of the holders converted $24,826 of principal into an aggregate
of 35,005,850 shares of common stock; and one of the holders
converted $168,820 of principal and $362,027 of accrued interest
into 26.54237 shares of Series Y preferred shares having a stated
value of $530,847, resulting in a reduction of the derivative
liability by $719,416 and a gain on settlement of $719,416.
On April 30, 2021, one of the holders of non-convertible notes
entered into an agreement to cancel the entire amount owed to
them (including principal of $131,174 and accrued interest of
$304,485) in exchange for a cash payment of $150,000 by the
Company, resulting in a reduction of the derivative liability of
$300,424 and a gain on settlement of debt of $586,083 (See Note 9 –
Power Up Lending Group, Ltd. Complaint). On May 1,
2021, one of the holders converted $33,000 of principal and
$1,185,200 of accrued interest into 60.91 shares of Series Y
preferred shares having a stated value of $1,218,200, resulting in
a reduction of the derivative liability by $936,405 and a gain on
settlement of $936,405. As of September 30, 2021 and December 31,
2020, the remaining carrying value of the notes was $0 and
$164,174, respectively. As of September 30, 2021 and December 31,
2020, accrued interest payable of $0 and $1,191,998, respectively,
was outstanding on the notes.
On November 13, 2019, the Company issued three convertible
promissory notes in the aggregate principal amount of $108,900,
having an aggregate original issuance discount of $9,900, resulting
in cash proceeds of $99,000. The notes matured on May 13, 2020 and
accrue interest at a rate of 12% per annum. The investors have the
right to convert the Outstanding Balance (as defined in the notes)
of the notes at any time into shares of common stock of the Company
at a conversion price of $0.01 per share, subject to adjustment. In
the event of default, the conversion price shall be 60% of the
average of the three lowest closing bid prices of the Company’s
common stock during the 20 days prior to the conversion date. The
Company is prohibited from effecting a conversion of any note to
the extent that, as a result of such conversion, the investor,
together with its affiliates, would beneficially own more than
4.99% of the number of shares of the Company’s common stock
outstanding immediately after giving effect to the issuance of
shares of common stock upon conversion of the note, which
beneficial ownership limitation may be increased if the Market
Capitalization (as defined in the notes) falls below $2,500,000,
but not exceeding, 9.99%. During the year ended December 31, 2020,
two of the holders converted $72,600 of principal and $112,671 of
accrued interest into 9.26353 shares of Series Y preferred shares
having a stated value of $185,271, resulting in a reduction of the
derivative liability by $301,257 and a gain on settlement of
$301,257. As of September 30, 2021 and December 31, 2020, the
carrying value of the remaining note was $36,300. As of September
30, 2021 and December 31, 2020, accrued interest payable of $87,789
and $57,231, respectively, was outstanding on the remaining
note.
On December 6, 2019, the Company issued convertible
promissory notes in the aggregate principal amount of $110,000,
having an aggregate original issuance discount of $10,000,
resulting in cash proceeds of $100,000. The notes matured on
June 6, 2020 and accrue interest at a rate of 12% per annum. The
investors have the right to convert the Outstanding Balance (as
defined in the notes) of the notes at any time into shares of
common stock of the Company at a conversion price of $0.01 per
share, subject to adjustment. In the event of default, the
conversion price shall be 60% of the average of the three lowest
closing bid prices of the Company’s common stock during the 20 days
prior to the conversion date. The Company is prohibited from
effecting a conversion of any note to the extent that, as a result
of such conversion, the investor, together with its affiliates,
would beneficially own more than 4.99% of the number of shares of
the Company’s common stock outstanding immediately after giving
effect to the issuance of shares of common stock upon conversion of
the note, which beneficial ownership limitation may be increased if
the Market Capitalization (as defined in the notes) falls below
$2,500,000, but not exceeding, 9.99%. During the year ended
December 31, 2020, the holders converted $110,000 of principal and
$123,451 of accrued interest into 11.67255 shares of Series Y
preferred shares having a stated value of $233,451, resulting in a
reduction of the derivative liability by $379,600 and a gain on
settlement of $379,600. As of September 30, 2021 and December 31,
2020, the remaining carrying value of the notes was $0. As of
September 30, 2021 and December 31, 2020, accrued interest payable
of $0 was outstanding on the notes.
In December 2019, the Company and the holders of all of the
outstanding Series A and Series B Preferred Shares (the “Preferred
Shares”) entered into Exchange Agreements whereby 2,800 Series A
Preferred Shares and 1,126 Series B Preferred Shares were canceled
in exchange for the issuance of an aggregate of $3,500,000 and
$1,548,250 of convertible promissory notes, respectively. The notes
matured at dates ranging from December 24, 2019 to May 18, 2020 and
accrue interest at a rate of 12% per annum. The investors have the
right to convert the Outstanding Balance (as defined in the notes)
of the notes at any time into shares of common stock of the Company
at a conversion price of $0.005 per share, subject to adjustment.
In the event of default, the Outstanding Balance shall immediately
increase to 130% of the Outstanding Balance and a penalty of $100
per day shall accrue until the default is remedied. For a period of
two years from the issuance date, in the event the Company issues
or sells any additional shares of common stock or common stock
equivalents at a price less than the Conversion Price (as defined
in the notes) then in effect (a “Dilutive Issuance”), the
Conversion Price of the notes shall be reduced to the Dilutive
Issuance Price and the number of shares issuable upon conversion
shall be increased on a full ratchet basis. The Company is
prohibited from effecting a conversion of any note to the extent
that, as a result of such conversion, the investor, together with
its affiliates, would beneficially own more than 9.99% of the
number of shares of the Company’s common stock outstanding
immediately after giving effect to the issuance of shares of common
stock upon conversion of the note. During the year ended December
31, 2019, the noteholders converted $185,500 of principal and $300
of accrued interest into an aggregate of 30,669,903 shares of
common stock and 37,160,000 shares of common stock to be issued.
During the year ended December 31, 2020, the noteholders converted
$31,137 of principal and $128 of accrued interest into an aggregate
of 6,253,056 shares of common stock; and the noteholders converted
$4,793,113 of principal and $2,564,325 of accrued interest into
367.8719 shares of Series Y preferred shares having a stated value
of $7,357,438, resulting in a reduction of the derivative liability
by $89,648,951 and a gain on settlement of $89,648,951. On January
7, 2021, a noteholder converted $38,500 of principal and $55,261 of
accrued interest into 3.72667 shares of Series Y preferred shares
having a stated value of $74,533, resulting in a reduction of the
derivative liability by $3,880,958 and a gain on settlement of
$3,900,186. As of September 30, 2021 and December 31, 2020, the
remaining carrying value of the notes was $0 and $38,500,
respectively. As of September 30, 2021 and December 31, 2020,
accrued interest payable of $0 and $54,473, respectively, was
outstanding on the notes.
From January to September 2020, the Company issued
convertible promissory notes in the aggregate principal amount of
$700,700, having an aggregate original issuance discount of
$63,700, resulting in cash proceeds of $637,000. The notes mature
from July 2020 to March 2021 and accrue interest at a rate of
12% per annum. During the first 180 days the notes are outstanding,
the Company shall have the right to prepay the notes for an amount
equal to 120% (during the first 90 days) or 135% (during the
subsequent 90 days) of the Outstanding Balance (as defined in the
notes) being prepaid. The investors have the right to convert the
Outstanding Balance of the notes at any time into shares of common
stock of the Company at a conversion price of $0.01 per share,
subject to adjustment. In the event of default, the conversion
price shall be 60% of the average of the three lowest closing bid
prices of the Company’s common stock during the 20 days prior to
the conversion date. Notwithstanding the foregoing, upon the
occurrence of an event of default, the conversion price for the
April 2020 notes, having an aggregate original principal amount of
$330,000, shall not be less than $0.001. The Company is prohibited
from effecting a conversion of any note to the extent that, as a
result of such conversion, the investor, together with its
affiliates, would beneficially own more than 4.99% of the number of
shares of the Company’s common stock outstanding immediately after
giving effect to the issuance of shares of common stock upon
conversion of the note, which beneficial ownership limitation may
be increased if the Market Capitalization (as defined in the notes)
falls below $2,500,000, but not exceeding, 9.99%. During the year
ended December 31, 2020, the noteholders converted $700,700 of
principal and $462,763 of accrued interest into 58.17315 shares of
Series Y preferred shares having a stated value of $1,163,463,
resulting in a reduction of the derivative liability by $1,885,194,
a reduction in debt discount by $72,637 and a gain on settlement of
$1,812,557. On March 23, 2021, a noteholder converted $21,944 of
accrued interest into 1.09721 shares of Series Y preferred shares
having a stated value of $21,945, resulting in a reduction of the
derivative liability by $17,548 and a gain on settlement of
$17,548. As of September 30, 2021 and December 31, 2020, the
remaining carrying value of the notes was $0. As of September 30,
2021 and December 31, 2020, accrued interest payable of $0 and
$13,844 was outstanding on the notes.
On December 15, 2020, $79,143 of accrued compensation owed to
the Company’s former Chief Financial Officer was settled by the
issuance of a convertible note in the amount of $64,143, having a
maturity date of June 15, 2021 and bearing interest of 12% per
annum, resulting in a gain on settlement of accounts payable of
$15,000. The holder has the right to convert the Outstanding
Balance (as defined in the note) of the note at any time into
shares of common stock of the Company at a conversion price of
$0.0003 per share, subject to adjustment. In the event of default,
the conversion price shall be 60% of the average of the three
lowest closing bid prices of the Company’s common stock during the
20 days prior to the conversion date. As a result of the beneficial
conversion feature of the note, debt discount of $64,143 was
recognized with a corresponding increase in additional paid-in
capital. On December 24, 2020, the holder converted $64,143 of
principal into 3.20716 shares of Series Y preferred shares having a
stated value of $64,143, resulting in a reduction in debt discount
by $60,971 and a loss on settlement of $60,971. As of September 30,
2021 and December 31, 2020, the remaining carrying value of the
note was $0. As of September 30, 2021 and December 31, 2020,
accrued interest payable of $0 was outstanding on the
note.
As of September 30, 2021 and December 31, 2020, the remaining
carrying value of the convertible notes was $3,063,970 and
$3,186,303, respectively. As of September 30, 2021 and December 31,
2020, accrued interest payable of $1,661,704 and $2,483,955,
respectively, was outstanding on the notes.
Upon the issuance of certain convertible notes, the Company
determined that the features associated with the embedded
conversion option embedded in the notes, should be accounted for at
fair value, as a derivative liability, as the Company cannot
determine if a sufficient number of shares would be available to
settle all potential future conversion transactions.
The Company does not have enough authorized and unissued shares of
common stock to convert all of the convertible promissory notes
into shares of common stock. As a result of this authorized shares
shortfall, all of the convertible notes payable, including those
where the maturity date has not yet been reached, are in default.
Accordingly, (i) interest has been accrued at the default interest
rate, if applicable, and (ii) the embedded conversion option has
been accounted for, at fair value, as a derivative liability (See
Note 11).
NOTE 11 – DERIVATIVE LIABILITIES AND FAIR VALUE
MEASUREMENTS
Upon the issuance of certain convertible debentures, warrants, and
preferred stock, the Company determined that the features
associated with the embedded conversion option embedded in the
debentures, should be accounted for at fair value, as a derivative
liability, as the Company cannot determine if a sufficient number
of shares would be available to settle all potential future
conversion transactions.
During the nine months ended September 30, 2021, upon issuance
of the instruments underlying the derivative liabilities and
upon revaluation (immediately prior to conversion of the underlying
instrument), the Company estimated the fair value of the
embedded derivatives using the Black-Scholes Pricing Model based on
the following assumptions: (1) dividend yield of 0%, (2) expected
volatility of 133.69% to 138.77%, (3) risk-free interest rate of
0.01% to 0.14%, and (4) expected life of 0.06 to 1.85 years.
On September 30, 2021, the Company estimated the fair value of the
embedded derivatives of $4,289,634 using the Black-Scholes Pricing
Model based on the following assumptions: (1) dividend yield of 0%,
(2) expected volatility of 137.90%, (3) risk-free interest rate of
0.07% to 0.09%, and (4) expected life of 0.01 to 1.33 years.
During the year ended December 31, 2020, upon issuance of the
instruments underlying the derivative liabilities and upon
revaluation (immediately prior to conversion of the underlying
instrument), the Company estimated the fair value of the embedded
derivatives using the Black-Scholes Pricing Model based on the
following assumptions: (1) dividend yield of 0%, (2) expected
volatility of 119.33% to 128.94%, (3) risk-free interest rate of
0.06% to 1.56%, and (4) expected life of 0.06 to 2.11
years.
On December 31, 2020, the Company estimated the fair value of
the embedded derivatives of $25,475,514 using the Black-Scholes
Pricing Model based on the following assumptions: (1) dividend
yield of 0%, (2) expected volatility of 132.11%, (3) risk-free
interest rate of 0.08% to 0.13%, and (4) expected life of 0.04 to
2.08 years.
The Company adopted the provisions of ASC 825-10. ASC 825-10
defines fair value as the price that would be received from selling
an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. When
determining the fair value measurements for assets and liabilities
required or permitted to be recorded at fair value, the Company
considers the principal or most advantageous market in which it
would transact and considers assumptions that market participants
would use when pricing the asset or liability, such as inherent
risk, transfer restrictions, and risk of non-performance. ASC
825-10 establishes a fair value hierarchy that requires an entity
to maximize the use of observable inputs and minimize the use of
unobservable inputs when measuring fair value. ASC 825-10
establishes three levels of inputs that may be used to measure fair
value:
|
● |
Level
1 – Quoted prices in active markets for identical assets or
liabilities. |
|
● |
Level
2 – Observable inputs other than Level 1 prices such as quoted
prices for similar assets or liabilities; quoted prices in markets
with insufficient volume or infrequent transactions (less active
markets); or model-derived valuations in which all significant
inputs are observable or can be derived principally from or
corroborated by observable market data for substantially the full
term of the assets or liabilities. |
|
● |
Level
3 – Unobservable inputs to the valuation methodology that are
significant to the measurement of fair value of assets or
liabilities. |
All items required to be recorded or measured on a recurring basis
are based upon Level 3 inputs.
To the extent that valuation is based on models or inputs that are
less observable or unobservable in the market, the determination of
fair value requires more judgment. In certain cases, the inputs
used to measure fair value may fall into different levels of the
fair value hierarchy. In such cases, for disclosure purposes, the
level in the fair value hierarchy within which the fair value
measurement is disclosed and is determined based on the lowest
level input that is significant to the fair value measurement.
The Company recognizes its derivative liabilities as Level 3 and
values its derivatives using the methods discussed above. While the
Company believes that its valuation methods are appropriate and
consistent with other market participants, it recognizes that the
use of different methodologies or assumptions to determine the fair
value of certain financial instruments could result in a different
estimate of fair value at the reporting date. The primary
assumptions that would significantly affect the fair values using
the methods discussed are that of volatility and market price of
the underlying common stock of the Company.
As of September 30, 2021 and December 31, 2020, the Company did not
have any derivative instruments that were designated as hedges.
Items recorded or measured at fair value on a recurring basis
consisted of the following items as of September 30, 2021 and
December 31, 2020:
|
|
September 30,
2021 |
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Derivative liabilities |
|
$ |
4,289,634 |
|
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
4,289,634 |
|
|
|
December 31,
2020 |
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) |
|
|
Significant
Other
Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Derivative liabilities |
|
$ |
25,475,514 |
|
|
$ |
-
|
|
|
$ |
-
|
|
|
$ |
25,475,514 |
|
The following table provides a summary of changes in fair value of
the Company’s Level 3 financial liabilities for the nine months
ended September 30, 2021:
Balance, December 31, 2020 |
|
$ |
25,475,514 |
|
Transfers out due to conversions of convertible notes, accrued
interest and warrants into shares of Series Y preferred stock |
|
|
(4,834,911 |
) |
Transfers out due to conversions of convertible notes and accrued
interest into shares of common stock |
|
|
(118,778 |
) |
Transfers out due to cash payments made pursuant to settlement
agreements |
|
|
(175,565,103 |
) |
Change in derivative liability due to authorized shares
shortfall |
|
|
159,633,797 |
|
Mark to market to September 30, 2021 |
|
|
(300,885 |
) |
Balance, September 30, 2021 |
|
$ |
4,289,634 |
|
|
|
|
|
|
Gain on change in derivative liabilities for the nine months ended
September 30, 2021 |
|
$ |
300,885 |
|
Fluctuations in the Company’s stock price are a primary driver for
the changes in the derivative valuations during each reporting
period. As the stock price increases/(decreases) for each of the
related derivative instruments, the value to the holder of the
instrument generally increases/(decreases), therefore
increasing/(decreasing) the liability on the Company’s balance
sheet. Decreases in the conversion price of the Company’s
convertible notes are another driver for the changes in the
derivative valuations during each reporting period. As the
conversion price decreases for each of the related derivative
instruments, the value to the holder of the instrument (especially
those with full ratchet price protection) generally increases,
therefore increasing the liability on the Company’s balance sheet.
Additionally, stock price volatility is one of the significant
unobservable inputs used in the fair value measurement of each of
the Company’s derivative instruments. The simulated fair value of
these liabilities is sensitive to changes in the Company’s expected
volatility. Increases in expected volatility would generally result
in higher fair value measurements. A 10% change in pricing inputs
and changes in volatilities and correlation factors would not
result in a material change in our Level 3 fair
value.
NOTE 12 – STOCKHOLDERS’ DEFICIT
Preferred Stock
Series A
The Company is authorized to issue 10,000,000 shares of blank check
preferred stock, par value $0.001 per share.
On July 2, 2019, the Company authorized the issuance of 6,000
Series A preferred stock, par value $0.001 per share. The Series A
preferred stock has a $1,250 stated value per share and is
convertible into shares of common stock at $0.05 per share, subject
to certain adjustments. The Certificate of Designation for the
Series A preferred stock was filed on July 9, 2019.
During
the periods presented, there were 0 shares of Series A Preferred
Stock outstanding.
Series B
On June 24, 2019, the Company authorized the issuance of 2,000
shares of Series B Preferred Stock, par value $0.001 per share. The
Series B Preferred Stock has a $1,250 stated value per share and is
convertible into shares of common stock at $0.05 per share,
subjected to certain adjustments. The Certificate of Designation
for the Series B Preferred Stock was filed on July 9, 2019.
During the periods presented, there were 0 shares of Series B
Preferred Stock outstanding.
Series C
On July 16, 2019, the Company authorized the issuance of 1,000
Series C Preferred Stock, par value $0.001 per share. The 1,000
Series C preferred shares are convertible into 1,000,000 shares of
common stock upon the Company listing on a national exchange and
other conditions. The Certificate of Designation for the Series C
Preferred Stock was filed on July 19, 2019.
As of September 30, 2021 and December 31, 2020, there were 1,000
shares of Series C Preferred Stock outstanding.
Series X
On November 23, 2020, the Company authorized the issuance of 100
shares of Series X Preferred Stock, par value $0.0001 per share.
The Series X Preferred Stock has a $20,000 stated value per share
and is convertible into shares of common stock at $0.002 per share,
subjected to certain adjustments. In the event the Company issues
or sells any securities with an effective price or exercise or
conversion price less than the Conversion Price, the Conversion
Price shall be reduced to the sale price or exercise or conversion
price of the securities issued or sold. The Certificate of
Designation for the Series X Preferred Stock was filed on November
23, 2020.
From November 25 to December 23, 2020, the Company issued an
aggregate of 16.05 shares of Series X Preferred Stock for aggregate
proceeds of $321,000. Upon each issuance of Series X shares, the
conversion price was less than the Company’s stock price.
Accordingly, during the year ended December 31, 2020, the Company
recognized an aggregate beneficial conversion feature of $454,200
upon issuance of the Series X preferred shares with a $454,200
increase in Discount on preferred stock and a corresponding
increase in additional paid-in capital. The preferred stock
discount was amortized over 120 days commencing November 25, 2020
(the date of the initial issuance of the Series X preferred
shares), which is the maximum amount of time the Company had to
conduct a stockholder vote to increase the Company’s authorized
shares. Amortization of the preferred stock discount of $46,448 was
recognized as a deemed dividend for the year ended December 31,
2020. As of December 31, 2020, unamortized debt discount on Series
X Preferred Stock was $407,752.
From February 16 to March 10, 2021, the Company issued an
aggregate of 10.00 shares of Series X Preferred Stock for aggregate
proceeds of $200,000. Upon each issuance of Series X shares, the
conversion price was less than the Company’s stock price.
Accordingly, during the nine months ended September 30, 2021, the
Company recognized an aggregate beneficial conversion feature of
$2,852,500 upon issuance of the Series X preferred shares with a
$2,852,500 increase in Discount on preferred stock and a
corresponding increase in additional paid-in capital. The preferred
stock discount was amortized over 120 days commencing November 25,
2020 (the date of the initial issuance of the Series X preferred
shares), which is the maximum amount of time the Company had to
conduct a stockholder vote to increase the Company’s authorized
shares. Amortization of the preferred stock discount of $3,260,252
was recognized as a deemed dividend for the nine months ended
September 30, 2021. As of September 30, 2021, unamortized debt
discount on Series X Preferred Stock was $0.
As of September 30, 2021 and December 31, 2020, there were 26.05
and 16.05 shares, respectively, of Series X Preferred Stock
outstanding.
Series Y
On December 30, 2020, the Company authorized the issuance of 1,000
shares of Series Y Preferred Stock, par value $0.001 per share. The
Series Y Preferred Stock has a $20,000 stated value per share and
is convertible into shares of common stock at $0.002 per share,
subjected to certain adjustments. In the event the Company issues
or sells any securities with an effective price or exercise or
conversion price less than the Conversion Price, the Conversion
Price shall be reduced to the sale price or exercise or conversion
price of the securities issued or sold. The Certificate of
Designation for the Series Y Preferred Stock was filed on December
30, 2020.
From December 23 to December 30, 2020, the Company issued
654.781794 shares of Series Y Preferred Stock, having a stated
value of $13,095,636, in exchange for convertible notes payable of
$5,775,767 (net of debt discount of $133,608), accrued interest of
$3,625,237, and 14,765,624,721 warrants. The exchanges resulted in
a reduction of derivative liabilities related to the convertible
notes and accrued interest of $92,934,419, a reduction of
derivative liabilities related to the warrants of $72,892,563, and
a net gain on settlement of $162,132,350. Included in the foregoing
amounts is 3.20716 shares of Series Y Preferred Stock, having a
stated value of $64,143, issued to the Company’s Chief Financial
Officer, in exchange for convertible notes of $3,172 (net of debt
discount of $60,971), resulting in a loss on settlement of $60,971.
Upon each issuance of Series Y shares, the conversion price was
less than the Company’s stock price. Accordingly, during the year
ended December 31, 2020, the Company recognized an aggregate
beneficial conversion feature of $21,594,115 upon issuance of the
Series Y preferred shares with a $21,594,115 increase in Discount
on preferred stock and a corresponding increase in additional
paid-in capital. The preferred stock discount was amortized over
120 days commencing December 23, 2020 (the date of the initial
issuance of the Series Y preferred shares), which is the maximum
amount of time the Company had to conduct a stockholder vote to
increase the Company’s authorized shares. Amortization of the
preferred stock discount of $1,028,091 was recognized as a deemed
dividend for the year ended December 31, 2020. As of December 31,
2020, unamortized debt discount on Series Y Preferred Stock was
$20,566,024.
From January 7 to March 23, 2021, the Company issued 4.82388
shares of Series Y Preferred Stock, having a stated value of
$96,478, in exchange for convertible notes payable of $38,500,
accrued interest of $77,205, and 131,249,975 warrants. The
exchanges resulted in a reduction of derivative liabilities related
to the convertible notes and accrued interest of $2,502,223, a
reduction of derivative liabilities related to the warrants of
$1,396,283, and a net gain on settlement of $3,917,734. On May 1,
the Company issued 60.91 shares of Series Y Preferred Stock, having
a stated value of $1,218,200, in exchange for a convertible note
payable of $33,000 and accrued interest of $1,185,200. The exchange
resulted in a reduction of derivative liabilities related to the
convertible notes and accrued interest of $936,405, and a net gain
on settlement of $936,405. Upon each issuance of Series Y shares,
the conversion price was less than the Company’s stock price.
Accordingly, during the nine months ended September 30, 2021, the
Company recognized an aggregate beneficial conversion feature of
$10,972,647 upon issuance of the Series Y preferred shares with a
$10,972,647 increase in Discount on preferred stock and a
corresponding increase in additional paid-in capital. The preferred
stock discount was amortized over 120 days commencing December 23,
2020 (the date of the initial issuance of the Series Y preferred
shares), which is the maximum amount of time the Company had to
conduct a stockholder vote to increase the Company’s authorized
shares. Amortization of the preferred stock discount of $31,538,671
was recognized as a deemed dividend for the nine months ended
September 30, 2021. As of September 30, 2021, unamortized debt
discount on Series Y Preferred Stock was $0.
On March 17, 2021, the Company issued 27.78633 shares of Series Y
Preferred Stock that were recorded as to be issued as of December
31, 2020.
As of September 30, 2021 and December 31, 2020, there were
720.515674 and 626.995464 shares of Series Y Preferred Stock
outstanding and 0 and 27.78633 shares to be issued,
respectively.
Series Z
On September 30, 2021, the Company authorized the issuance of 500
shares of Series Z Preferred Stock, par value $0.001 per share. The
Series Z Preferred Stock has a $20,000 stated value per share and
all 500 Series Z preferred shares, in aggregate, are convertible
into 19.98% of the issued and outstanding common shares of the
Company (post conversion). The conversion rate is applicable on a
pro rata basis to each share of Series Z Preferred Stock upon
conversion. This anti-dilutive conversion feature is in effect
until such time an S-1 Registration Statement is declared effective
by the SEC in conjunction with a NASDAQ listing.
On September 30, 2021, the Company entered into a Series Z
Preferred Stock Issuance Agreement with the Company’s Chief
Executive Officer whereby the Company entered into a non –
convertible note payable agreement for$1,000,000 in exchange for:
(i) a $1,000,000 cash payment directly paid to the warrant holder;
and (ii) the issuance of 250 Series Z Preferred Shares having a
fair value of $6,530,867 (See Note 15). The note bears interest of
8% per annum and is due within three days of the Company’s next
closing of equity financing of $3,000,000 or more. The proceeds
received were allocated to the debt and equity on a relative fair
value basis. Accordingly, debt discount of $867,213 was recognized
with a corresponding increase in additional paid-in capital. Since
the due date is contingent upon a future event, the entire debt
discount was amortized to interest expense immediately.
On September 30, 2021, an investor owning warrants to purchase
156,250,079 common shares at $0.0004 per share entered into an
agreement to cancel the aforementioned warrants in exchange for:
(i) a cash payment of $1,000,000 received directly from the Chief
Executive Officer; and (ii) 250 Series Z Preferred Shares having a
fair value of $6,530,867. The settlement resulted in a reduction in
the derivative liability of $5,750,067, an increase in
non-convertible notes payable of $1,000,000, an increase in
additional paid-in capital of $6,530,867 and a loss on settlement
of debt of $1,780,800.
Common Stock
On September 30, 2021, the Company amended its Articles of
Incorporation to change the number of authorized common shares to
1,200,000,000 shares of common stock, par value $0.001 per share,
which has been reflected retroactively in the accompanying
consolidated financial statements.
On January 8, 2020, the Company issued 37,160,000 shares of the
Company’s common stock previously recorded as to be issued as of
December 31, 2019.
On March 7, 2020, a stockholder returned 69,000 shares of the
Company’s common stock back to the Company. The shares were
immediately retired. Accordingly, common stock was decreased by the
par value of the shares of common stock contributed of $69 with a
corresponding increase in additional paid in capital.
During the year ended December 31, 2020, a warrant exercise in
2019, to purchase 120,000 shares of common stock, was rescinded.
The rescission was recorded as a decrease in common stock to be
issued of $120 and a decrease in additional paid-in capital of
$5,880 with a corresponding increase in accounts payable and
accrued expenses of $6,000.
During the year ended December 31, 2020, the Company issued an
aggregate of 72,368,457 shares of its common stock, having an
aggregate fair value of $370,755, upon the conversion of
convertible notes with a principal amount of $92,964 and accrued
interest of $128, which resulted in the reduction of $278,545 of
derivative liabilities and an aggregate net gain on conversion of
convertible notes of $882. Accordingly, common stock was increased
by the par value of the shares of common stock issued of $72,369
and additional paid in capital was increased by $298,386.
On January 20, 2021, the Company issued 4,448,251 shares of its
common stock, having a fair value of $133,002, upon the
conversion of convertible notes with a principal amount of
$13,345, which resulted in the reduction of $118,778 of
derivative liabilities and a loss on conversion of $880.
On June 2, 2021, the Company issued 1,006,250 shares of the
Company’s common stock previously recorded as to be issued as of
December 31, 2020.
On June 4, 2021, an investor owning 1,485,000 shares of the
Company’s common stock and warrants to purchase 971,562,497 common
shares at $0.0004 per share entered into an agreement to cancel the
aforementioned common shares and warrants in exchange for a cash
payment of $11,000 by the Company. Accordingly, the cancelation
agreement resulted in a reduction in common stock of $1,485 for the
par value of the common shares, a reduction in additional paid-in
capital of $9,515, and a reduction in the derivative liability of
$74,134,327 and a gain on settlement of $74,134,327.
On June 6, 2021, the Company awarded an aggregate of 2,175,431
fully-vested shares of common stock, having a fair value of
$166,855, to the Chief Executive Officer for services rendered.
As of September 30, 2021 and December 31, 2020, there were
499,871,337 and 493,726,405 shares, respectively, of common stock
issued and outstanding.
NOTE 13 – WARRANTS
From January 7 to March 23, 2021, the Company issued 4.82388 shares
of Series Y preferred stock, having a stated value of $96,478, in
exchange for convertible notes payable of $38,500, accrued interest
of $77,205, and 131,249,975 warrants. The exchanges resulted in a
reduction of derivative liabilities related to the convertible
notes and accrued interest of $2,502,223, a reduction of derivative
liabilities related to the warrants of $1,396,283, and a net gain
on settlement of $3,917,734 (See Note 9).
On June 4, 2021, an investor owning 1,485,000 shares of the
Company’s common stock and warrants to purchase 971,562,497 common
shares at $0.0004 per share entered into an agreement to cancel the
aforementioned common shares and warrants in exchange for a cash
payment of $11,000 by the Company. The cancelation agreement
resulted in a reduction in common stock of $1,485 for the par value
of the common shares, a reduction in additional paid-in capital of
$9,515, and a reduction in the derivative liability of $74,134,327
and a gain on settlement of debt of $74,134,327 (See Note 12).
On June 4, 2021, an investor owning warrants to purchase
1,250,000,002 common shares at $0.0004 per share entered into an
agreement to cancel the aforementioned common shares and warrants
in exchange for a cash payment of $15,000 by the Company.
Accordingly, the cancelation agreement resulted in a reduction in
the derivative liability of $95,380,286 and a gain on settlement of
$95,365,286.
On September 30, 2021, an investor owning warrants to purchase
156,250,079 common shares at $0.0004 per share entered into an
agreement to cancel the aforementioned in exchange for: (i) a cash
payment of $1,000,000 received directly from the Chief Executive
Officer; and (ii) 250 Series Z Preferred Shares having a fair value
of $6,530,867. The settlement resulted in a reduction in the
derivative liability of $5,750,067, offset by a reduction in cash
of $1,000,000, an increase in additional paid-in capital of
$6,530,867 and a loss on settlement of debt of $1,780,800.
During the nine months ended September 30, 2021, warrants to
purchase 440,002 shares of common stock expired.
A summary of the Company’s warrant activity during the nine months
ended September 30, 2021, is presented below:
|
|
Shares |
|
|
Weighted-
Average
Exercise
Price |
|
|
Weighted-
Average
Remaining
Contractual
Term |
|
|
Aggregate
Intrinsic
Value |
|
Outstanding at December 31, 2020 |
|
|
2,521,077,555 |
|
|
$ |
0.00109 |
|
|
|
2.04 |
|
|
$ |
14,804,944 |
|
Grants |
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Expired/Canceled |
|
|
(2,509,502,555 |
) |
|
$ |
0.0005 |
|
|
|
|
|
|
|
|
|
Outstanding at September 30,
2021 |
|
|
11,575,000 |
|
|
$ |
0.12927 |
|
|
|
1.17 |
|
|
$ |
9,200 |
|
Exercisable at September 30,
2021 |
|
|
11,575,000 |
|
|
$ |
0.12927 |
|
|
|
1.17 |
|
|
$ |
9,200 |
|
Exercise Price |
|
Warrants
Outstanding |
|
|
Weighted Avg.
Remaining
Life |
|
|
Warrants
Exercisable |
|
$0.0004 – 0.20 |
|
|
11,450,000 |
|
|
|
1.17 |
|
|
|
11,450,000 |
|
0.40 |
|
|
125,000 |
|
|
|
1.25 |
|
|
|
125,000 |
|
|
|
|
11,575,000 |
|
|
|
1.17 |
|
|
|
11,575,000 |
|
The aggregate intrinsic value of outstanding stock warrants was
$9,200, based on warrants with an exercise price less than the
Company’s stock price of $0.0372 as of September 30, 2021, which
would have been received by the warrant holders had those holders
exercised the warrants as of that date.
NOTE 14 – STOCK OPTIONS
Our stockholders approved our 2014 Equity Incentive Plan in June
2014 (the “2014 Plan”), our 2015 Equity Incentive Plan in December
2015 (the “2015 Plan”), our 2016 Equity Incentive Plan in October
2016 (“2016 Plan”), our 2017 Equity Incentive Plan in December 2016
(“2017 Plan” and together with the 2014 Plan, 2015 Plan, 2016 Plan,
the “Prior Plans”), our 2018 Equity Incentive Plan in June 2018
(the “2018 Plan”), and our 2021 Equity Incentive Plan in September
2021 (“2021 Plan” , and together with the Prior Plans, the
“Plans”). The Prior Plans are identical, except
for the number of shares reserved for issuance under
each. As of September 30, 2021, the Company had granted an
aggregate of 64,310,000 securities under the Plans since inception,
with 50,190,000 shares available for future issuances. The Company
has made no grants under the plans thus far in 2021.
The Plans provide for the grant of incentive stock options to our
employees and our subsidiaries’ employees, and for the grant of
stock options, stock bonus awards, restricted stock awards,
performance stock awards and other forms of stock compensation to
our employees, including officers, consultants and directors. The
Prior Plans also provide that the grant of performance stock awards
may be paid out in cash as determined by the committee
administering the Prior Plans.
Option valuation models require the input of highly subjective
assumptions. The fair value of stock-based payment awards was
estimated using the Black-Scholes option pricing model with a
volatility figure derived from historical data. The Company
accounts for the expected life of options based on the contractual
life of the options.
A summary of the Company’s stock option activity during the nine
months ended September 30, 2021, is presented below:
|
|
Shares |
|
|
Weighted-
Average
Exercise
Price |
|
|
Weighted-
Average
Remaining
Contractual
Term |
|
|
Aggregate
Intrinsic
Value |
|
Outstanding at December 31, 2020 |
|
|
27,621,765 |
|
|
$ |
0.49 |
|
|
|
6.59 |
|
|
$ |
-
|
|
Grants |
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired/Canceled |
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at September 30,
2021 |
|
|
27,621,765 |
|
|
$ |
0.49 |
|
|
|
5.74 |
|
|
$ |
-
|
|
Exercisable at September 30,
2021 |
|
|
27,621,765 |
|
|
$ |
0.49 |
|
|
|
5.74 |
|
|
$ |
-
|
|
Exercise Price |
|
Number of
Options |
|
|
Remaining Life
In Years |
|
|
Number of Options
Exercisable |
|
$0.01 – 0.25 |
|
|
13,306,786 |
|
|
|
6.51 |
|
|
|
13,306,786 |
|
0.26 – 0.50 |
|
|
1,939,631 |
|
|
|
5.51 |
|
|
|
1,939,631 |
|
0.51 – 0.75 |
|
|
1,820,112 |
|
|
|
4.93 |
|
|
|
1,820,112 |
|
0.76 – 1.00 |
|
|
9,926,072 |
|
|
|
4.96 |
|
|
|
9,926,072 |
|
1.01 – 2.00 |
|
|
629,164 |
|
|
|
4.85 |
|
|
|
629,164 |
|
|
|
|
27,621,765 |
|
|
|
5.74 |
|
|
|
27,621,765 |
|
The aggregate intrinsic value of outstanding stock options was $0,
based on options with an exercise price less than the Company’s
stock price of $0.0372 as of September 30, 2021, which would have
been received by the option holders had those option holders
exercised their options as of that date.
NOTE 15 – RELATED PARTY TRANSACTIONS
During the nine months ended September 30, 2021 and 2020, the
Company received aggregate advances of $2,091 and $0 and repaid an
aggregate of $5,278 and $0, respectively, to the Company’s Chief
Information Officer and a $25,000 settlement payment was made by
Empire Services, Inc. on behalf of the Company. The advances are
non-interest bearing and due on demand. As of September 30, 2021
and December 31, 2020, the Company owed $0 and $3,187,
respectively, in advances to the Company’s Chief Information
Officer and $25,000 and $0, respectively, in advances to Empire
Services, Inc. (See Note 6).
During the nine months ended September 30, 2021 and 2020, the
Company received aggregate proceeds of $357,053 and $20,520,
respectively, and repaid $0 from the issuance of non-convertible
notes to the Company’s Chief Executive Officer and Empires
Services, Inc. In addition, Empire Services, Inc. paid the
following on behalf of the Company: (i) the $1,000,000 settlement
payment to Iroquois; and (ii) $158,371 of operating expenses to
vendors.The non-convertible notes bear interest from 15% to 20% and
have maturity dates ranging from December 31, 2020 through October
15, 2021. For those notes in default, the interest rate increases
to 35% per annum from the date of default. As of September 30, 2021
and December 31, 2020, the Company owed $1,535,944 and $0,
respectively, in non-convertible notes payable to the Company’s
Chief Executive Officer and Empire Services, Inc. (See Note 6).
On September 30, 2021, the Company entered into a Series Z
Preferred Stock Issuance Agreement with the Company’s Chief
Executive Officer whereby the Company received $1,000,000 in
exchange for the issuance of: (i) a $1,000,000 note payable; and
(ii) 250 Series Z Preferred Shares having a fair value of
$6,530,867 (See Note 15). The note bears interest of 8% per annum
and is due within three days of the Company’s next closing of
equity financing of $3,000,000 or more. The proceeds received were
allocated to the debt and equity on a relative fair value basis.
Accordingly, debt discount of $867,213 was recognized with a
corresponding increase in additional paid-in capital. Since the due
date is contingent upon a future event, the entire debt discount
was amortized to interest expense immediately (See Note
12).
NOTE 16 – SUBSEQUENT EVENTS
The Company evaluates events that have occurred after the balance
sheet date but before the unaudited condensed consolidated
financial statements are issued.
On September 30, 2021, Greenwave Technology Solutions, Inc. entered
into definitive agreements to acquire Empire Services, Inc. for
consideration of (i) 495,000,000 shares of Common Stock, (ii)
within 3 business days of the closing of the Company’s next capital
raise, repayment of a $1 million advance made to purchase Empire’s
Virginia Beach location and (iii) a promissory note in the
principal amount of $3.7 million with a maturity date of September
30, 2023. The acquisition was effective October 1, 2021 upon the
effectiveness of a Certificate of Merger in Virginia.
ITEM 2. MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
You should read the following discussion and analysis in
conjunction with our condensed consolidated financial statements
and related notes contained in Part I, Item 1 of this Quarterly
Report. Please also refer to the note about forward-looking
information for information on such statements contained in this
Quarterly Report immediately preceding Part I, Item 1.
Overview
Greenwave Technology Solutions, Inc. was formed in April 2013 as a
technology company under the name MassRoots, Inc. The Company
recently closed its acquisition of Empire Services, Inc.
(“Empire”), acquiring the entirety of its issued and outstanding
equity. Our primary focus is expanding the number of metal
recycling facilities Empire operates and utilizing technology to
improve its operational efficiency.
COVID-19 Pandemic
In March 2020, the World Health Organization declared COVID-19 a
global pandemic. This contagious disease outbreak, which has
continued to spread, and any related adverse public health
developments, has adversely affected workforces, customers,
economies, and financial markets globally, leading to an economic
downturn. It has also disrupted the normal operations of many
businesses, including ours. It is not possible for us to predict
the duration or magnitude of the adverse results of the outbreak of
COVID-19 and its effects on our business including our financial
condition, liquidity, or results of operations at this time.
Management is actively monitoring the global situation and its
impact on the Company’s financial condition, liquidity, operations,
customers, industry, and workforce. Given the daily evolution of
the COVID-19 outbreak and the global responses to curb its spread,
the Company is not able to estimate the effects that the COVID-19
outbreak will have on its results of operations, financial
condition, or liquidity for fiscal year 2021. As of the date of
this Quarterly Report on Form 10-Q/A, the Company has experienced
delays in securing new customers and related revenues and the
longer this pandemic continues there may be additional impacts.
Furthermore, the COVID-19 outbreak has and may continue to impact
the Company’s ability to raise capital.
Although the Company cannot estimate the length or gravity of the
impact of the COVID-19 outbreak at this time, if the pandemic
continues, it may have a material adverse effect on the Company’s
results of future operations, financial position, liquidity, and
capital resources, and those of the third parties on which the
Company relies in fiscal year 2021.
For the Three Months Ended September 30, 2021 and 2020
|
|
For the three months ended |
|
|
|
Sept 30,
2021 |
|
|
Sept 30,
2020 |
|
|
$
Change |
|
|
%
Change |
|
Revenue |
|
$ |
54 |
|
|
$ |
2,316 |
|
|
$ |
(2,262 |
) |
|
|
(97.67 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
395,312 |
|
|
|
208,238 |
|
|
|
187,074 |
|
|
|
89.84 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(395,258 |
) |
|
|
(205,922 |
) |
|
|
(189,336 |
) |
|
|
91.95 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
(128,483 |
) |
|
|
64,885,144 |
|
|
|
(65,013,627 |
) |
|
|
(100.01 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available to Common
Stockholders |
|
$ |
(523,741 |
) |
|
$ |
64,679,222 |
|
|
$ |
(65,202,963 |
) |
|
|
(100.8 |
%) |
Revenues
For the three months ended September 30, 2021 and 2020, we
generated revenues of $54 and $2,316, respectively, a decrease of
$2,262 primarily due to the relaunch of product placements on the
Company’s YouTube and social media channels.
Operating Expenses
For the three months ended September 30, 2021 and 2020, our
operating expenses were $395,258 and $208,238, respectively, an
increase of $187,074. There was a decrease in advertising expenses
from $43,020 for the three months ended September 30, 2020 to
($4,578) for the same period in 2021, a decrease of $47,598 as the
Company advertised less. There was an increase in payroll and
related expenses of $2,814, as payroll and related expenses
increased to $66,693 for the three months ended September 30, 2021
from $63,879 for same period in 2020. Other general and
administrative expenses increased by $232,008 from $101,189 for the
three months ended September 30, 2020, to $333,197 for the three
months ended September 30, 2021. This increase was attributable to
higher travel and legal costs for the three months ended September
30, 2021 as compared to the same period in 2020.
Loss from Operations
During the three months ended September 30, 2021, we incurred
losses of $395,258 from operations, as compared to losses of
$205,922 during the same period in 2020, a difference of $189,336,
for the reasons stated above.
Other Income (Expense)
For the three months ended September 30, 2021 and 2020, the Company
recorded interest expense of $1,191,405 and $ 1,602,204,
respectively, primarily related to Company’s convertible notes. The
Company recorded $0 and a $0 loss on the conversion of convertible
notes payable for the three months ended September 30, 2021 and
2020, respectively. For the three months ended September 30, 2021
and 2020, the Company recorded a $0 change and a $85,287 loss,
respectively, on the change in fair value of derivative
liabilities. For the three months ended September 30, 2021 and
2020, the Company recorded gains of $2,641,481 and $66,572,635,
respectively, of the change in the fair value of the derivative
liability for the authorized shares shortfall. The Company recorded
a $1,578,559 loss on settlement of convertible notes payable and
accrued interest, warrants and accounts payable during the three
months ended September 30, 2021, as compared to $0 during the same
period in 2020. There was a $0 gain on the forgiveness of debt for
the three months ended September 30, 2021, as compared to $0 during
the same period in 2020.
Net Income (Loss) Available to Common Stockholders
For the three months ended September 30, 2021, we had a net loss
available to common stockholders of $523,741 as compared to a net
loss of $64,679,222 for the same period in 2020, a difference of
$65,202,963 for the reasons discussed above.
For the Nine Months Ended September 30, 2021 and 2020
|
|
For the nine months ended |
|
|
|
Sept 30,
2021 |
|
|
Sept 30,
2020 |
|
|
$
Change |
|
|
%
Change |
|
Revenue |
|
$ |
1,660 |
|
|
$ |
2,316 |
|
|
$ |
(656 |
) |
|
|
(28.32 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
1,197,952 |
|
|
|
696,357 |
|
|
|
501,595 |
|
|
|
72.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Operations |
|
|
(1,196,292 |
) |
|
|
(694,041 |
) |
|
|
(502,251 |
) |
|
|
72.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
12,060,441 |
|
|
|
(46,708,918 |
) |
|
|
58,769,359 |
|
|
|
(125.82 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Available to Common
Stockholders |
|
$ |
(23,934,774 |
) |
|
$ |
(142,405,892 |
) |
|
$ |
118,471,118 |
|
|
|
(83.19 |
%) |
Revenues
For the nine months ended September 30, 2021 and 2020, we generated
revenues of $1,660 and $2,316, respectively, a decrease of $656
primarily due to the relaunch of product placements on the
Company’s YouTube and social media channels.
Operating Expenses
For the nine months ended September 30, 2021 and 2020, our
operating expenses were $1,197,952 and $696,357, respectively, an
increase of $501,595. There was a decrease in advertising expenses
from $43,020 for the nine months ended September 30, 2020 to
$18,125 for the same period in 2021, a decrease of $24,895. There
was a decrease in payroll and related expenses of $14,167 due to
reduction in the number of employees, as payroll and related
expenses decreased to $225,603 for the nine months ended September
30, 2021 from $ 239,770 for same period in 2020. Other general and
administrative expenses increased by $540,510 from $413,417 for the
nine months ended September 30, 2020, to $953,927 for the nine
months ended September 30, 2021. This increase was attributable to
higher travel and legal costs for the nine months ended September
30, 2021 as compared to the same period in 2020.
Loss from Operations
During the nine months ended September 30, 2021, we incurred losses
of $1,196,292 from operations, as compared to losses of $694,041
during the same period in 2020, a difference of $502,251, for the
reasons stated above.
Other Income (Expense)
For the nine months ended September 30, 2021 and 2020, the Company
recorded interest expense of $2,147,364 and $3,607,210,
respectively, primarily related to Company’s convertible notes. The
Company recorded a $880 loss and $882 gain on the conversion of
convertible notes payable for the nine months ended September 30,
2021 and 2020, respectively. For the nine months ended September
30, 2021 and 2020, the Company recorded a $300,885 and a $303,593
gain, respectively, on the change in fair value of derivative
liabilities. For the nine months ended September 30, 2021 and 2020,
the Company recorded losses of $159,633,797 and $43,406,183,
respectively, of changes in the fair value of the derivative
liability for the authorized shares shortfall. The Company recorded
a $173,349,076 gain on settlement of convertible notes payable and
accrued interest, warrants and accounts payable during the nine
months ended September 30, 2021, as compared to $0 during the same
period in 2020. There was a $192,521 gain on the forgiveness of
debt for the nine months ended September 30, 2021, as compared to
$0 during the same period in 2020.
Net Income (Loss) Available to Common Stockholders
For the nine months ended September 30, 2021, we had net losses
available to common stockholders of $23,934,774 as compared to a
net loss of $142,405,892 for the same period in 2020, a difference
of $118,471,118 for the reasons discussed above.
Liquidity and Capital Resources
Net cash used in operations for the nine months ended September 30,
2021 and 2020 was $390,269 and $717,062, respectively. This
$326,793 decrease was primarily caused by an increase in accounts
payable and accrued expenses, accrued payroll and related expenses,
and deferred revenue. Net cash used in operations for the nine
months ended September 30, 2020 was primarily based on the loss for
the nine months ended September 30, 2020, partially offset by
decreases in accounts payable and accrued payroll.
Net cash provided by financing activities for the nine months ended
September 30, 2021 and 2020 was $389,866 and $716,592 respectively.
During the nine months ended September 30, 2021, these funds were
derived mainly from proceeds related to the issuance of preferred
shares and non-convertible notes. During the nine months ended
September 30, 2020, net cash provided by financing activities was
derived from the issuance of convertible notes, offset by repayment
of non-convertible notes.
Capital Resources
As of September 30, 2021, the Company had cash of $1,082 and
working capital deficit (current liabilities in excess of current
assets) of $17,539,723. During the nine months ended September 30,
2021, the net loss available to common stockholders was $23,934,774
and net cash used in operating activities was $390,269. These
conditions raise substantial doubt about our ability to continue as
a going concern for one year from the issuance of the condensed
consolidated financial statements. Our primary source of operating
funds since inception has been cash proceeds from the public and
private placements of our securities, including debt securities,
and proceeds from the exercise of warrants and options. We have
experienced net losses and negative cash flows from operations
since inception and expect these conditions to continue for the
foreseeable future. For the foreseeable future, our ability
to continue our operations is dependent upon our ability to obtain
additional capital through public or private equity offerings, debt
financings or other sources; however, financing may not be
available to us on acceptable terms, or at all. Our failure to
raise capital as and when needed would have a negative impact on
our financial condition and our ability to pursue our business
strategy and we may be forced to curtail or cease
operations.
Management’s plans regarding these matters encompass the following
actions: 1) obtain funding from new and current investors to
alleviate our working capital deficiency; and 2) implement a plan
to generate revenues. Our continued existence is dependent upon our
ability to translate our audience into revenues. However, the
outcome of our plans cannot be determined with any degree of
certainty.
Accordingly, the accompanying condensed consolidated financial
statements have been prepared in conformity with accounting
principles generally accepted in the United States of America,
which contemplates continuation of the Company as a going concern
and the realization of assets and satisfaction of liabilities in
the normal course of business for one year from the date the
condensed consolidated financial statements are issued. The
carrying amounts of assets and liabilities presented in the
condensed consolidated financial statements do not necessarily
purport to represent realizable or settlement values. The condensed
consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty such as the
final settlement amounts of our notes payable and accrued
interest.
Off-Balance Sheet Arrangements
As of September 30, 2021, we did not have any off-balance sheet
arrangements.
Contractual Obligations
Our contractual obligations are included in our notes to the
condensed consolidated financial statements included in Part I,
Item I of this Quarterly Report on Form 10-Q/A. To the extent that
funds generated from our operations, together with our existing
capital resources, are insufficient to meet future requirements, we
will be required to obtain additional funds through equity or debt
financings. No assurance can be given that any additional financing
will be made available to us or will be available on acceptable
terms should such a need arise.
Critical Accounting Policies and Estimates
For a discussion of our accounting policies and related items,
please see the notes to the condensed consolidated financial
statements, included in Part I, Item 1 of this Quarterly
Report on Form 10-Q/A.
ITEM 3. QUANTITATIVE AND
QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
As a “smaller reporting company” we are not required to provide the
information required by this Item.
ITEM 4. CONTROLS AND
PROCEDURES
Evaluation of Disclosure Controls and Procedures
Pursuant to Rules 13a-15(b) and 15-d-15(b) under the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), the Company
carried out an evaluation, with the participation of the Company’s
management, including the Company’s Chief Executive Officer (“CEO”)
and Chief Financial Officer (“CFO”) of the effectiveness of the
Company’s disclosure controls and procedures as of the end of the
period covered by this report. The term “disclosure controls and
procedures,” as defined under Rules 13a-15(e) and 15d-15(e) under
the Exchange Act, means controls and other procedures of a company
that are designed to ensure that information required to be
disclosed by a company in the reports that it files or submits
under the Exchange Act is recorded, processed, summarized, and
reported, within the time periods specified in the SEC’s rules and
forms. Disclosure controls and procedures include, without
limitation, controls and procedures designed to ensure that
information required to be disclosed by a company in the reports
that it files or submits under the Exchange Act is accumulated and
communicated to the company’s management, including its principal
executive officer and principal financial officer, as appropriate
to allow timely decisions regarding required disclosure. Based upon
such evaluation, the Company’s CEO (the principal executive
officer) and CFO (the principal financial officer) concluded that
the Company’s disclosure controls and procedures as of September
30, 2021 were not effective.
Due to identified control deficiencies regarding the lack of
segregation of duties and the need for a stronger internal control
environment, the Company’s principal executive officer and
principal financial officer concluded that the Company’s disclosure
controls and procedures were ineffective as of the end of the
period covered by this report. Specifically, the Company’s controls
and procedures were ineffective because the Company did not have an
adequate process established to ensure appropriate levels of review
of accounting and financial reporting matters, which resulted in
the Company’s closing process not identifying all required
adjustments and disclosures in a timely fashion. The Company
expects that it will need to hire accounting personnel with the
requisite knowledge to improve the levels of review of accounting
and financial reporting matters. The Company may experience delays
in doing so and any such additional employees would require time
and training to learn the Company’s business and operating
processes and procedures. For the near-term future, until such
personnel are in place, this will continue to constitute a material
weakness in the Company’s disclosure controls and procedures that
could result in material misstatements in the Company’s financial
statements not being prevented or detected.
To address the material weaknesses, the Company performed
additional analysis and other procedures in an effort to ensure its
financial statements included in this Quarterly Report on Form
10-Q/A have been prepared in accordance with generally accepted
accounting principles in the United States. Accordingly, management
believes that the financial statements included in this report
fairly present in all material respects the Company’s financial
condition, results of operations and cash flows for the periods
presented.
The Company’s principal executive officer and principal financial
officer do not expect that the Company’s disclosure controls and
procedures or its internal controls will prevent all error or
fraud. A control system, no matter how well conceived and operated,
can provide only reasonable, not absolute, assurance that the
objectives of the control system are met. Further, the design of a
control system must reflect the fact that there are resource
constraints and the benefits of controls must be considered
relative to their costs. Due to the inherent limitations in all
control systems, no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any,
have been detected.
Changes in Internal Control over Financial Reporting
There have been no changes in the Company’s internal control over
financial reporting during its most recent fiscal quarter that have
materially affected, or are reasonably likely to materially affect,
its internal control over financial reporting.
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
As disclosed in Note 9 to the Company’s Condensed Consolidated
Financial Statements, the Company is engaged in certain legal
matters and there have been no material developments since December
31, 2020 with respect to our legal proceedings, except as described
in Note 9. The disclosures set forth in Note 9 relating to certain
legal matters are incorporated herein by reference.
ITEM 1A. RISK FACTORS
As a “smaller reporting company,” we are not required to provide
the information required by this Item 1A. Please see the Risk
Factors in our Annual Report on Form 10-K for the year ended
December 31, 2020 as filed with the SEC on April 16, 2021.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
The Company does not have enough authorized and unissued shares of
common stock to convert all of the convertible promissory notes
into shares of common stock. As a result of this authorized shares
shortfall, all of the convertible notes payable, including those
where the maturity date has not yet been reached, are in default.
Accordingly, (i) interest has been accrued at the default interest
rate, if applicable, and (ii) the embedded conversion option has
been accounted for, at fair value, as a derivative liability The
Company has recorded the full value of the principal, default
penalties, and interest as current liabilities, as fully described
in “Note 10 - Convertible Notes Payable” in the Company’s notes to
the condensed consolidated financial statements included in Part I,
Item I of this Quarterly Report on Form 10-Q/A. The amount of
principal in default pursuant to the convertible notes is
$3,063,970 as of September 30, 2021.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
ITEM 6. EXHIBITS
(b) Exhibit Index
No. |
|
Description |
2.1 |
|
Merger Agreement dated as of September 30, 2021 (Incorporated by
reference to our Current Report on Form 8-K filed with the SEC on
October 6, 2021) |
3.1 |
|
Second
Amended and Restated Certificate of Incorporation of Greenwave
Technology Solutions, Inc. (Incorporated by reference to our
Current Report on Form 8-K filed with the SEC on June 19,
2018) |
3.2 |
|
Bylaws of the Company (Incorporated by reference to our
Registration Statement on Form S-1 filed with the SEC on June 13,
2014) |
3.3 |
|
State of Delaware Certificate of Merger of Domestic Corporation
Into Domestic Corporation, for MassRoots Compliance Technology,
Inc. and Odava Inc., effective as of July 13, 2017 (Incorporated by
reference to our Current Report on Form 8-K filed with the SEC on
July 14, 2017) |
3.4 |
|
Certificate of Designations, Preferences and Rights of the Series A
Preferred Stock (Incorporated by reference to our Current Report on
Form 8-K filed with the SEC on July 12, 2019) |
3.5 |
|
Certificate of Designations, Preferences and Rights of the Series B
Preferred Stock (Incorporated by reference to our Current Report on
Form 8-K filed with the SEC on July 12, 2019) |
3.6 |
|
Certificate of Designations, Preferences and Rights of the Series C
Preferred Stock (Incorporated by reference to our Current Report on
Form 8-K filed with the SEC on July 22, 2019) |
3.7 |
|
Certificate of Correction to the Certificate of Designations,
Preferences and Rights of the Series C Preferred Stock
(Incorporated by reference to our Annual Report on Form 10-K filed
with the SEC on July 16, 2020) |
3.8 |
|
Certificate of Designations, Preferences and Rights of the Series X
Convertible Preferred Stock. (Incorporated by reference to our
Quarterly Report on Form 10-Q filed with the SEC on December 18,
2020) |
3.9 |
|
Certificate of Designations, Preferences and Rights of the Series Y
Preferred Stock (Incorporated by reference to our Annual Report on
Form 10-K filed with the SEC on April 16, 2021) |
3.10 |
|
Certificate of amendment of the certificate of incorporation of the
Company effective May 24, 2021, amending Certificate of
Designations, Preferences, and Rights of the Series X Convertible
Preferred Stock filed with the Secretary of State on May 24, 2021
(Incorporated by reference to our Current Report on Form 8-K filed
with the SEC on May 25, 2021) |
3.11 |
|
Certificate of amendment of the certificate of incorporation of the
Company effective May 24, 2021, amending Certificate of
Designations, Preferences, and Rights of the Series Y Convertible
Preferred Stock filed with the Secretary of State on December 30,
2020 (Incorporated by reference to our Current Report on Form 8-K
filed with the SEC on May 25, 2021) |
3.12 |
|
Certificate of amendment of the certificate of incorporation of the
Company dated increasing the number of authorized shares of the
Company’s common stock to 1,200,000,000 (Incorporated by reference
to our Current Report on Form 8-K filed with the SEC on October 6,
2021) |
3.13 |
|
Certificate
of Designations, Preferences and Rights of the Series Z Preferred
Stock (Incorporated by reference to our Current Report on Form 8-K
filed with the SEC on October 20, 2021) |
10.1** |
|
Employment Agreement by and between the Company and Danny Meeks
dated as of September 30, 2021 (Incorporated by reference to our
Current Report on Form 8-K filed with the SEC on October 6,
2021) |
10.2*+ |
|
Settlement Agreement, dated
September 30, 2021 |
10.3 |
|
Stock Issuance Agreement, dated September 30, 2021 (Incorporated by
reference to our Current Report on Form 8-K filed with the SEC on
October 20, 2021) |
10.4 |
|
Exchange Agreement, dated September 30, 2021 (Incorporated by
reference to our Current Report on Form 8-K filed with the SEC on
October 20, 2021) |
31.1* |
|
Certification
of the Chief Executive Officer pursuant to
Rule 13a-14(a) of the Exchange Act, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002 |
31.2* |
|
Certification
of the Chief Financial Officer pursuant to
Rule 13a-14(a) of the Exchange Act, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002 |
32.1* |
|
Certification
of the Chief Executive Officer pursuant to
Rule 13a-14(b) of the Exchange Act and 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 |
32.2* |
|
Certification
of the Chief Financial Officer pursuant to
Rule 13a-14(b) of the Exchange Act and 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 |
101.INS* |
|
Inline
XBRL Instance Document (the Instance Document does not appear in
the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document). |
101.SCH* |
|
Inline
XBRL Taxonomy Extension Schema Document. |
101.CAL* |
|
Inline
XBRL Taxonomy Extension Calculation Linkbase Document. |
101.DEF* |
|
Inline
XBRL Taxonomy Extension Definition Linkbase Document. |
101.LAB* |
|
Inline
XBRL Taxonomy Extension Label Linkbase Document. |
101.PRE* |
|
Inline
XBRL Taxonomy Extension Presentation Linkbase Document. |
104* |
|
Cover
Page Interactive Data File (formatted as Inline XBRL and contained
in Exhibit 101). |
|
* |
Filed
or furnished herewith. |
+ |
Attachments have been
omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company
hereby undertakes to furnish copies of such omitted materials
supplementally upon request by the U.S. Securities and Exchange
Commission. |
** |
Agreement with
management or compensatory plan or arrangement |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
|
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
|
|
|
Date:
December 7, 2021 |
By: |
/s/
Danny Meeks |
|
|
Danny
Meeks, Chief Executive Officer
(Principal Executive Officer) |
|
|
|
Date:
December 7, 2021 |
By: |
/s/
Danny Meeks |
|
|
Danny
Meeks,Chief Financial Officer
(Principal Financial and Accounting Officer) |
39
MassRoots, Inc. 0.001 0.001 0.001 0.001
0.001 true --12-31 Q3 0001589149 0001589149 2021-01-01 2021-09-30
0001589149 2021-11-22 0001589149 2021-09-30 0001589149 2020-12-31
0001589149 msrt:PreferredStockSeriesXMember 2021-09-30 0001589149
msrt:PreferredStockSeriesXMember 2020-12-31 0001589149
msrt:PreferredStockSeriesYMember 2021-09-30 0001589149
msrt:PreferredStockSeriesYMember 2020-12-31 0001589149
msrt:PreferredStockSeriesZMember 2021-09-30 0001589149
msrt:PreferredStockSeriesZMember 2020-12-31 0001589149
us-gaap:SeriesCPreferredStockMember 2021-09-30 0001589149
us-gaap:SeriesCPreferredStockMember 2020-12-31 0001589149
us-gaap:SeriesAPreferredStockMember 2021-09-30 0001589149
us-gaap:SeriesAPreferredStockMember 2020-12-31 0001589149
us-gaap:SeriesBPreferredStockMember 2021-09-30 0001589149
us-gaap:SeriesBPreferredStockMember 2020-12-31 0001589149
2021-07-01 2021-09-30 0001589149 2020-07-01 2020-09-30 0001589149
2020-01-01 2020-09-30 0001589149 msrt:PreferredStockSeriesXMember
us-gaap:PreferredStockMember 2021-06-30 0001589149
msrt:PreferredStockSeriesYMember us-gaap:PreferredStockMember
2021-06-30 0001589149 msrt:PreferredStockSeriesZMember
us-gaap:PreferredStockMember 2021-06-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2021-06-30 0001589149 us-gaap:CommonStockMember 2021-06-30
0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2021-06-30 0001589149 us-gaap:AdditionalPaidInCapitalMember
2021-06-30 0001589149 msrt:DiscountOnPreferredStockMember
2021-06-30 0001589149 us-gaap:RetainedEarningsMember 2021-06-30
0001589149 2021-06-30 0001589149 msrt:PreferredStockSeriesXMember
us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001589149
msrt:PreferredStockSeriesYMember us-gaap:PreferredStockMember
2021-07-01 2021-09-30 0001589149 msrt:PreferredStockSeriesZMember
us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2021-07-01 2021-09-30 0001589149 us-gaap:CommonStockMember
2021-07-01 2021-09-30 0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2021-07-01 2021-09-30 0001589149
us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30
0001589149 msrt:DiscountOnPreferredStockMember 2021-07-01
2021-09-30 0001589149 us-gaap:RetainedEarningsMember 2021-07-01
2021-09-30 0001589149 msrt:PreferredStockSeriesXMember
us-gaap:PreferredStockMember 2021-09-30 0001589149
msrt:PreferredStockSeriesYMember us-gaap:PreferredStockMember
2021-09-30 0001589149 msrt:PreferredStockSeriesZMember
us-gaap:PreferredStockMember 2021-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2021-09-30 0001589149 us-gaap:CommonStockMember 2021-09-30
0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2021-09-30 0001589149 us-gaap:AdditionalPaidInCapitalMember
2021-09-30 0001589149 msrt:DiscountOnPreferredStockMember
2021-09-30 0001589149 us-gaap:RetainedEarningsMember 2021-09-30
0001589149 msrt:PreferredStockSeriesXMember
us-gaap:PreferredStockMember 2020-12-31 0001589149
msrt:PreferredStockSeriesYMember us-gaap:PreferredStockMember
2020-12-31 0001589149 msrt:PreferredStockSeriesZMember
us-gaap:PreferredStockMember 2020-12-31 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2020-12-31 0001589149 us-gaap:CommonStockMember 2020-12-31
0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2020-12-31 0001589149 us-gaap:AdditionalPaidInCapitalMember
2020-12-31 0001589149 msrt:DiscountOnPreferredStockMember
2020-12-31 0001589149 us-gaap:RetainedEarningsMember 2020-12-31
0001589149 msrt:PreferredStockSeriesXMember
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001589149
msrt:PreferredStockSeriesYMember us-gaap:PreferredStockMember
2021-01-01 2021-09-30 0001589149 msrt:PreferredStockSeriesZMember
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2021-01-01 2021-09-30 0001589149 us-gaap:CommonStockMember
2021-01-01 2021-09-30 0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2021-01-01 2021-09-30 0001589149
us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-09-30
0001589149 msrt:DiscountOnPreferredStockMember 2021-01-01
2021-09-30 0001589149 us-gaap:RetainedEarningsMember 2021-01-01
2021-09-30 0001589149 us-gaap:SeriesBPreferredStockMember
us-gaap:PreferredStockMember 2020-06-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2020-06-30 0001589149 us-gaap:CommonStockMember 2020-06-30
0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2020-06-30 0001589149 us-gaap:AdditionalPaidInCapitalMember
2020-06-30 0001589149 us-gaap:RetainedEarningsMember 2020-06-30
0001589149 2020-06-30 0001589149
us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember
2020-07-01 2020-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2020-07-01 2020-09-30 0001589149 us-gaap:CommonStockMember
2020-07-01 2020-09-30 0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2020-07-01 2020-09-30 0001589149
us-gaap:AdditionalPaidInCapitalMember 2020-07-01 2020-09-30
0001589149 us-gaap:RetainedEarningsMember 2020-07-01 2020-09-30
0001589149 us-gaap:SeriesBPreferredStockMember
us-gaap:PreferredStockMember 2020-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2020-09-30 0001589149 us-gaap:CommonStockMember 2020-09-30
0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2020-09-30 0001589149 us-gaap:AdditionalPaidInCapitalMember
2020-09-30 0001589149 us-gaap:RetainedEarningsMember 2020-09-30
0001589149 2020-09-30 0001589149
us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember
2019-12-31 0001589149 us-gaap:SeriesCPreferredStockMember
us-gaap:PreferredStockMember 2019-12-31 0001589149
us-gaap:CommonStockMember 2019-12-31 0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2019-12-31 0001589149 us-gaap:AdditionalPaidInCapitalMember
2019-12-31 0001589149 us-gaap:RetainedEarningsMember 2019-12-31
0001589149 2019-12-31 0001589149
us-gaap:SeriesBPreferredStockMember us-gaap:PreferredStockMember
2020-01-01 2020-09-30 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2020-01-01 2020-09-30 0001589149 us-gaap:CommonStockMember
2020-01-01 2020-09-30 0001589149
us-gaap:CommonStockIncludingAdditionalPaidInCapitalMember
2020-01-01 2020-09-30 0001589149
us-gaap:AdditionalPaidInCapitalMember 2020-01-01 2020-09-30
0001589149 us-gaap:RetainedEarningsMember 2020-01-01 2020-09-30
0001589149 msrt:SeriesZPreferredSharesMember 2021-09-30 0001589149
srt:ChiefExecutiveOfficerMember 2021-09-30 0001589149
srt:ScenarioPreviouslyReportedMember 2021-09-30 0001589149
srt:RestatementAdjustmentMember 2021-09-30 0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2021-09-30 0001589149 srt:ScenarioPreviouslyReportedMember
us-gaap:SeriesCPreferredStockMember 2021-09-30 0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
us-gaap:SeriesCPreferredStockMember 2021-09-30 0001589149
srt:RestatementAdjustmentMember us-gaap:SeriesCPreferredStockMember
2021-09-30 0001589149 srt:ScenarioPreviouslyReportedMember
us-gaap:SeriesAPreferredStockMember 2021-09-30 0001589149
srt:RestatementAdjustmentMember us-gaap:SeriesAPreferredStockMember
2021-09-30 0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
us-gaap:SeriesAPreferredStockMember 2021-09-30 0001589149
srt:ScenarioPreviouslyReportedMember
us-gaap:SeriesBPreferredStockMember 2021-09-30 0001589149
srt:RestatementAdjustmentMember us-gaap:SeriesBPreferredStockMember
2021-09-30 0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
us-gaap:SeriesBPreferredStockMember 2021-09-30 0001589149
srt:ScenarioPreviouslyReportedMember 2021-07-01 2021-09-30
0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2021-07-01 2021-09-30 0001589149 srt:RestatementAdjustmentMember
2021-07-01 2021-09-30 0001589149
srt:ScenarioPreviouslyReportedMember 2021-01-01 2021-09-30
0001589149 srt:RestatementAdjustmentMember 2021-01-01 2021-09-30
0001589149
srt:RevisionOfPriorPeriodReclassificationAdjustmentMember
2021-01-01 2021-09-30 0001589149
srt:RevisionOfPriorPeriodChangeInAccountingPrincipleAdjustmentMember
2021-01-01 2021-09-30 0001589149
srt:ScenarioPreviouslyReportedMember 2020-12-31 0001589149
srt:RestatementAdjustmentMember 2020-12-31 0001589149
srt:RevisionOfPriorPeriodChangeInAccountingPrincipleAdjustmentMember
2020-12-31 0001589149
srt:RevisionOfPriorPeriodChangeInAccountingPrincipleAdjustmentMember
2021-09-30 0001589149 msrt:SeriesXPreferredSharesMember 2021-01-01
2021-09-30 0001589149 srt:MinimumMember 2021-01-01 2021-09-30
0001589149 srt:MaximumMember 2021-01-01 2021-09-30 0001589149
us-gaap:ComputerEquipmentMember 2021-09-30 0001589149
us-gaap:ComputerEquipmentMember 2020-12-31 0001589149
us-gaap:OfficeEquipmentMember 2021-09-30 0001589149
us-gaap:OfficeEquipmentMember 2020-12-31 0001589149
srt:ChiefExecutiveOfficerMember 2021-01-01 2021-09-30 0001589149
msrt:NonConvertibleNotesMember 2021-01-01 2021-09-30 0001589149
msrt:NonConvertibleNotesMember 2020-01-01 2020-09-30 0001589149
srt:BoardOfDirectorsChairmanMember 2021-09-30 0001589149
srt:BoardOfDirectorsChairmanMember 2020-09-30 0001589149
srt:BoardOfDirectorsChairmanMember 2021-01-01 2021-09-30 0001589149
msrt:NonConvertibleNotesMember 2021-09-30 0001589149
srt:MinimumMember msrt:NonConvertibleNotesMember 2021-01-01
2021-09-30 0001589149 srt:MaximumMember
msrt:NonConvertibleNotesMember 2021-01-01 2021-09-30 0001589149
msrt:NonConvertibleNotesMember 2021-06-02 0001589149
msrt:NonConvertibleNotesMember 2021-06-02 2021-06-02 0001589149
2021-06-04 0001589149 2021-06-01 2021-06-25 0001589149 2021-09-23
0001589149 2023-02-28 0001589149 msrt:NonConvertibleNotesMember
2020-12-31 0001589149 msrt:NonConvertibleNotesMember 2020-01-01
2020-12-31 0001589149 2020-05-01 2020-05-04 0001589149
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2021-02-01 2021-02-23 0001589149 2021-04-01 2021-04-30 0001589149
msrt:SheppardMullinsMember 2020-11-25 2020-12-01 0001589149
msrt:SheppardMullinsMember 2021-06-01 2021-06-25 0001589149
2021-09-01 2021-09-23 0001589149 msrt:RotherInvestmentsLLCMember
2020-10-01 2020-10-28 0001589149 msrt:TravisTrawickMember
2021-05-02 2021-05-19 0001589149 2021-01-01 2021-06-30 0001589149
2021-07-01 2021-07-21 0001589149
msrt:SeriesZConvertiblePreferredStockMember 2021-09-30 0001589149
2020-10-01 2021-10-05 0001589149
msrt:SecuredConvertibleNotesPayableMember 2018-12-17 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-12-17 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-07-16 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-07-01 2019-07-16
0001589149 msrt:SecuredConvertibleNotesPayableMember 2018-12-01
2018-12-17 0001589149 2019-07-01 2019-07-16 0001589149
us-gaap:ConvertibleDebtMember 2019-01-01 2019-12-31 0001589149
us-gaap:ConvertibleDebtMember 2020-01-01 2020-12-31 0001589149
us-gaap:ConvertibleDebtMember 2020-12-31 0001589149
us-gaap:ConvertibleDebtMember 2021-01-10 2021-01-20 0001589149
us-gaap:ConvertibleDebtMember 2021-01-20 0001589149
us-gaap:ConvertibleDebtMember 2021-09-30 0001589149
us-gaap:ConvertibleDebtMember 2021-01-01 2021-09-30 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-01-02 2019-01-25
0001589149 msrt:SecuredConvertibleNotesPayableMember 2019-01-25
0001589149 msrt:SecuredConvertibleNotesPayableMember 2021-01-01
2021-09-30 0001589149 msrt:SecuredConvertibleNotesPayableMember
2019-06-30 0001589149 srt:MinimumMember
msrt:SecuredConvertibleNotesPayableMember 2020-06-06 0001589149
srt:MaximumMember msrt:SecuredConvertibleNotesPayableMember
2020-06-06 0001589149 msrt:SecuredConvertibleNotesPayableMember
2019-01-01 2019-06-30 0001589149
msrt:SecuredConvertibleNotesPayableMember 2020-01-01 2020-01-31
0001589149 msrt:SecuredConvertibleNotesPayableMember 2020-01-31
0001589149 msrt:SecuredConvertibleNotesPayableMember
msrt:StockholdersMember 2019-01-01 2019-12-31 0001589149
msrt:SecuredConvertibleNotesPayableMember msrt:StockholdersMember
2019-12-31 0001589149 msrt:SecuredConvertibleNotesPayableMember
msrt:StockholdersMember 2020-01-01 2020-12-31 0001589149
msrt:SecuredConvertibleNotesPayableMember msrt:StockholdersMember
2020-12-31 0001589149 msrt:SecuredConvertibleNotesPayableMember
msrt:SeriesYPreferredSharesMember msrt:StockholdersMember
2020-12-31 0001589149 2021-04-30 0001589149 2021-05-01 2021-05-01
0001589149 2021-05-01 0001589149 msrt:SeriesYPreferredSharesMember
2021-05-01 0001589149 msrt:SecuredConvertibleNotesPayableMember
msrt:StockholdersMember 2021-09-30 0001589149
msrt:SecuredConvertibleNotesPayableMember msrt:StockholdersMember
2021-01-01 2021-09-30 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-11-13 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-10-22 2019-11-13
0001589149 2019-10-22 2019-11-13 0001589149 2020-05-13 0001589149
msrt:SecuredConvertibleNotesPayableMember 2019-12-01 2019-12-06
0001589149 2019-01-01 2019-12-31 0001589149 2020-01-01 2020-12-31
0001589149 msrt:SecuredConvertibleNotesPayableMember
us-gaap:ConvertibleDebtMember 2020-09-30 0001589149
msrt:SecuredConvertibleNotesPayableMember
us-gaap:ConvertibleDebtMember 2020-01-01 2020-09-30 0001589149
msrt:SecuredConvertibleNotesPayableMember 2020-01-01 2020-12-31
0001589149 msrt:SecuredConvertibleNotesPayableMember 2020-12-31
0001589149 msrt:SecuredConvertibleNotesPayableMember
msrt:SeriesYPreferredSharesMember 2020-12-31 0001589149
msrt:SecuredConvertibleNotesPayableMember 2021-03-01 2021-03-23
0001589149 2020-12-02 2020-12-15 0001589149 2020-12-15 0001589149
msrt:AtTheDateOfInceptionMember 2021-01-01 2021-09-30 0001589149
msrt:AtTheDateOfInceptionMember srt:MinimumMember 2021-01-01
2021-09-30 0001589149 msrt:AtTheDateOfInceptionMember
srt:MaximumMember 2021-01-01 2021-09-30 0001589149
msrt:BlackScholesPricingModelMember 2021-01-01 2021-09-30
0001589149 msrt:BlackScholesPricingModelMember srt:MinimumMember
2021-01-01 2021-09-30 0001589149
msrt:BlackScholesPricingModelMember srt:MaximumMember 2021-01-01
2021-09-30 0001589149 msrt:AtTheDateOfInceptionMember 2020-01-01
2020-12-31 0001589149 msrt:AtTheDateOfInceptionMember
srt:MinimumMember 2020-01-01 2020-12-31 0001589149
msrt:AtTheDateOfInceptionMember srt:MaximumMember 2020-01-01
2020-12-31 0001589149 msrt:BlackScholesPricingModelMember
2020-01-01 2020-12-31 0001589149
msrt:BlackScholesPricingModelMember srt:MinimumMember 2020-01-01
2020-12-31 0001589149 msrt:BlackScholesPricingModelMember
srt:MaximumMember 2020-01-01 2020-12-31 0001589149
us-gaap:FairValueInputsLevel1Member 2021-09-30 0001589149
us-gaap:FairValueInputsLevel2Member 2021-09-30 0001589149
us-gaap:FairValueInputsLevel3Member 2021-09-30 0001589149
us-gaap:FairValueInputsLevel1Member 2020-12-31 0001589149
us-gaap:FairValueInputsLevel2Member 2020-12-31 0001589149
us-gaap:FairValueInputsLevel3Member 2020-12-31 0001589149
us-gaap:PreferredStockMember 2021-09-30 0001589149
us-gaap:SeriesAPreferredStockMember us-gaap:PreferredStockMember
2019-07-02 0001589149 us-gaap:SeriesBPreferredStockMember
us-gaap:PreferredStockMember 2019-06-24 0001589149
us-gaap:SeriesCPreferredStockMember us-gaap:PreferredStockMember
2019-07-16 0001589149 us-gaap:SeriesCPreferredStockMember
us-gaap:PreferredStockMember 2019-07-01 2019-07-16 0001589149
msrt:SeriesXPreferredStockMember us-gaap:PreferredStockMember
2020-11-23 0001589149 msrt:SeriesXPreferredStockMember
us-gaap:PreferredStockMember 2020-11-25 2020-12-23 0001589149
msrt:SeriesXPreferredStockMember us-gaap:PreferredStockMember
2021-02-16 2021-03-10 0001589149 msrt:SeriesXPreferredStockMember
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001589149
msrt:SeriesXPreferredStockMember us-gaap:PreferredStockMember
2021-09-30 0001589149 msrt:SeriesXPreferredStockMember 2021-09-30
0001589149 msrt:SeriesXPreferredStockMember 2020-12-31 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2020-12-30 0001589149 msrt:SeriesYPreferredStockMember
us-gaap:PreferredStockMember 2020-12-24 2020-12-30 0001589149
msrt:SeriesYPreferredStockMember 2020-12-30 0001589149
msrt:SeriesYPreferredStockMember 2020-12-24 2020-12-30 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2020-01-01 2020-12-31 0001589149 msrt:SeriesYPreferredStockMember
us-gaap:PreferredStockMember 2020-12-31 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2021-03-23 0001589149 msrt:SeriesYPreferredStockMember
us-gaap:PreferredStockMember 2021-01-07 2021-03-23 0001589149
us-gaap:WarrantMember 2021-03-23 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2021-05-01 0001589149 msrt:SeriesYPreferredStockMember
us-gaap:PreferredStockMember 2021-05-01 2021-05-01 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2021-01-01 2021-09-30 0001589149 msrt:SeriesYPreferredStockMember
us-gaap:PreferredStockMember 2021-09-30 0001589149
msrt:SeriesYPreferredStockMember us-gaap:PreferredStockMember
2021-03-17 0001589149 msrt:SeriesYPreferredStockMember 2021-09-30
0001589149 msrt:SeriesYPreferredStockMember 2020-12-31 0001589149
us-gaap:PreferredStockMember 2021-01-01 2021-09-30 0001589149
us-gaap:CommonStockMember 2020-01-01 2020-01-08 0001589149
us-gaap:CommonStockMember 2020-03-01 2020-03-07 0001589149
us-gaap:CommonStockMember 2020-01-01 2020-12-31 0001589149
us-gaap:CommonStockMember 2021-01-01 2021-01-20 0001589149
us-gaap:CommonStockMember 2021-01-20 0001589149
us-gaap:CommonStockMember 2021-06-01 2021-06-02 0001589149
us-gaap:CommonStockMember 2021-06-01 2021-06-04 0001589149
us-gaap:CommonStockMember 2021-06-04 0001589149
us-gaap:CommonStockMember 2021-06-01 2021-06-06 0001589149
us-gaap:CommonStockMember 2021-06-06 0001589149
msrt:SeriesYPreferredStockMember 2021-03-23 0001589149 2021-03-23
0001589149 2021-06-01 2021-06-04 0001589149 us-gaap:InvestorMember
2021-06-04 0001589149 msrt:AforementionedCommonShareMember
2021-06-04 0001589149 us-gaap:CashMember 2021-06-01 2021-06-04
0001589149 us-gaap:DerivativeMember 2021-06-04 0001589149
us-gaap:InvestorMember 2021-09-30 0001589149
msrt:AforementionedCommonShareMember 2021-09-30 0001589149
us-gaap:CashMember 2021-01-01 2021-09-30 0001589149
msrt:SeriesZPreferredSharesMember 2021-01-01 2021-09-30 0001589149
us-gaap:DerivativeMember 2021-09-30 0001589149
us-gaap:WarrantMember 2020-12-31 0001589149 us-gaap:WarrantMember
2021-01-01 2021-09-30 0001589149 us-gaap:WarrantMember 2021-09-30
0001589149 srt:MinimumMember msrt:ExercisePricesOneMember
2021-09-30 0001589149 srt:MaximumMember
msrt:ExercisePricesOneMember 2021-09-30 0001589149
msrt:ExercisePricesOneMember 2021-09-30 0001589149
msrt:ExercisePricesOneMember 2021-01-01 2021-09-30 0001589149
msrt:ExercisePricesTwoMember 2021-09-30 0001589149
msrt:ExercisePricesTwoMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember 2020-12-31 0001589149
us-gaap:EmployeeStockOptionMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember 2021-09-30 0001589149
srt:MinimumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesOneMember 2021-01-01 2021-09-30 0001589149
srt:MaximumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesOneMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember msrt:ExercisePricesOneMember
2021-09-30 0001589149 us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesOneMember 2021-01-01 2021-09-30 0001589149
srt:MinimumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesTwoMember 2021-01-01 2021-09-30 0001589149
srt:MaximumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesTwoMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember msrt:ExercisePricesTwoMember
2021-09-30 0001589149 us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesTwoMember 2021-01-01 2021-09-30 0001589149
srt:MinimumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesThreeMember 2021-01-01 2021-09-30 0001589149
srt:MaximumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesThreeMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember msrt:ExercisePricesThreeMember
2021-09-30 0001589149 us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesThreeMember 2021-01-01 2021-09-30 0001589149
srt:MinimumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFourMember 2021-01-01 2021-09-30 0001589149
srt:MaximumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFourMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember msrt:ExercisePricesFourMember
2021-09-30 0001589149 us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFourMember 2021-01-01 2021-09-30 0001589149
srt:MinimumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFiveMember 2021-01-01 2021-09-30 0001589149
srt:MaximumMember us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFiveMember 2021-01-01 2021-09-30 0001589149
us-gaap:EmployeeStockOptionMember msrt:ExercisePricesFiveMember
2021-09-30 0001589149 us-gaap:EmployeeStockOptionMember
msrt:ExercisePricesFiveMember 2021-01-01 2021-09-30 0001589149
srt:ChiefExecutiveOfficerMember 2020-01-01 2020-09-30 0001589149
srt:ChiefExecutiveOfficerMember 2020-01-01 2020-12-31 0001589149
msrt:IroquoisMember 2021-09-30 0001589149
srt:ChiefExecutiveOfficerMember 2020-12-31 xbrli:shares iso4217:USD
iso4217:USD xbrli:shares xbrli:pure