blkbx20210930_10q.htm
 
 
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.   20549
 
FORM 10-Q
(Mark One)
 
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended
September 30, 2021
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from
  to
 
 
Commission File No.
001-41051
 
BLACKBOXSTOCKS INC.
(Exact name of registrant as specified in its charter)
 
Nevada
45-3598066
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
 
5430 LBJ Freeway, Suite 1485 , Dallas , Texas
75240
(Address of principal executive offices)
(Zip Code)
 
( 972 ) 726-9203
(Registrant’s telephone number, including area code)
 
 
(Former name, former address and former fiscal year if changed since last report)
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $0.001 per share
BLBX
The Nasdaq Stock Market LLC
 
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 the 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 ☒
 
The number of shares outstanding of the registrant’s Common Stock as of November 11, 2021 was 10,525,323 .
 
 
Table of Contents
 
 
TABLE OF CONTENTS
 
 
 
 
 
 
Page
INTRODUCTORY COMMENT
1
CAUTION REGARDING FORWARD LOOKING STATEMENTS
1
 
 
PART I –FINANCIAL INFORMATION
2
Item 1.
Financial Statements
2
 
Balance Sheets as of September 30, 2021 (Unaudited) and December 31, 2020
2
 
Statements of Operations for the Three and Nine Months Ended September 30, 2021 and 2020 (Unaudited)
3
 
Statement of Stockholders’ Deficit for the Nine Months Ended September 30, 2021 and 2020 (Unaudited)
4
 
Statements of Cash Flows for the Nine Months Ended September 30, 2021 and 2020 (Unaudited)
5
 
Notes to Financial Statements for the Three and Nine Months Ended September 30, 2021 and 2020
6
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
11
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
13
Item 4.
Controls and Procedures
13
 
 
 
PART II – OTHER INFORMATION
14
Item 1.
Legal Proceedings
14
Item 1A.
Risk Factors
14
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
14
Item 3.
Defaults Upon Senior Securities
14
Item 4.
Mine Safety Disclosures
14
Item 5.
Other Information
14
Item 6.
Exhibits
15
 
 
 
SIGNATURES
 
15
 
 
Table of Contents
 
 
INTRODUCTORY COMMENT
 
Throughout this Quarterly Report on Form 10-Q, the terms “we,” “us,” “our,” “Blackboxstocks,” or the “Company” refers to Blackboxstocks Inc., a Nevada corporation.
 
CAUTION REGARDING FORWARD-LOOKING STATEMENTS
 
Our prospects are subject to uncertainties and risks. In this Quarterly Report on Form 10-Q (the “Report”), we make forward-looking statements that involve substantial uncertainties and risks. When used in this Report, the words “may,” “will,” “expect,” “anticipate,” “continue,” “estimate,” “intend,” and similar expressions are intended to identify forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) regarding events, conditions and financial trends which may affect our future plans of operations, business strategy, operating results and financial position. Such statements are not guarantees of future performance and are subject to risks and uncertainties described herein and actual results may differ materially from those included within the forward-looking statements. Additional factors are described in our other public reports and filings with the Securities and Exchange Commission (the “SEC”). Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date made. We undertake no obligation to publicly release the result of any revision of these forward-looking statements to reflect events or circumstances after the date they are made or to reflect the occurrence of unanticipated events.
 
This Report contains certain estimates and plans related to us and the industry in which we operate, which assume certain events, trends and activities will occur and the projected information based on those assumptions. We do not know that all of our assumptions are accurate. If our assumptions are wrong about any events, trends and activities, then our estimates for future growth for our business may also be wrong. There can be no assurance that any of our estimates as to our business growth will be achieved.
 
The following discussion and analysis should be read in conjunction with our financial statements and the notes associated with them contained elsewhere in this Report. This discussion should not be construed to imply that the results discussed in this Report will necessarily continue into the future or that any conclusion reached in this Report will necessarily be indicative of actual operating results in the future. The discussion represents only the best assessment of management.
 
 
1
Table of Contents
 
 
PART I - FINANCIAL INFORMATION
 
Item 1.    Financial Statements
 
Blackboxstocks Inc.
Balance Sheets
As of September 30, 2021 (Unaudited) and December 31, 2020
 
    September 30,
    December 31
 
    2021
    2020
 
Assets
 
Current assets:
               
Cash
  $ 420,400     $ 972,825  
Accounts receivable, net of allowance for doubtful accounts of $ 68,589 at September 30, 2021 and December 31, 2020, respectively
    16,698       17,990  
Inventory
    23,457       17,661  
Other current assets
    1,804       -  
Prepaid expenses
    112,914       44,643  
Prepaid expenses, related party (Note 5)
    36,700       36,700  
Total current assets
    611,973       1,089,819  
                 
Property and equipment:
               
Office, computer and related equipment, net of depreciation of $ 76,426 and $ 61,961 at September 30, 2021 and December 31, 2020, respectively
    51,827       5,682  
Right of use lease, net of amortization of $ 135,029 and $ 97,725 at September 30, 2021 and December 31, 2020, respectively
    414,070       62,348  
Total property and equipment
    465,897       68,030  
                 
Total assets
  $ 1,077,870     $ 1,157,849  
                 
Liabilities and Stockholders' Deficit
 
                 
Current liabilities:
               
Accounts payable
  $ 533,782     $ 352,545  
Accrued interest
    6,296       10,425  
Unearned subscriptions
    773,139       1,016,157  
Lease liability right of use, current
    60,092       40,473  
Other liabilities
    -       180,000  
Senior secured note payable, current
    10,000       10,000  
Convertible notes payable, net of discount of $- 0 - and $ 194,267 at September 30, 2021 and December 31, 2020, respectively (Note 7)
    35,220       257,150  
Notes payable (Note 7)
    96,795       131,605  
Notes payable, related party (Note 7)
    -       859  
Total current liabilities
    1,515,324       1,999,214  
                 
Long term liabilities:
               
Senior secured note payable, long term, net of debt issuance costs of $ 59,911 and $ 99,852 at September 30, 2021 and December 31, 2020, respectively
    930,089       890,148  
Lease liability right of use, long term
    353,978       26,241  
Total long term liabilities
    1,284,067       916,389  
                 
Commitments and contingencies (Note 8)
                   
                 
Stockholders' deficit
               
Preferred stock, $ 0.001 par value, 5,000,000 shares authorized; no shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    -       -  
Series A Convertible Preferred Stock, $ 0.001 par value, 5,000,000 shares authorized; 3,269,998 and 5,000,000 issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    3,270       5,000  
Common stock, $ 0.001 par value, 100,000,000 shares authorized: 10,320,879 and 8,410,386 issued and outstanding at September 30, 2021 and December 31, 2020, respectively
    10,321       8,410  
Common stock, subscribed
    -       12,500  
Additional paid in capital
    6,186,463       5,401,154  
Accumulated deficit
    ( 7,921,575 )     ( 7,184,818 )
Total stockholders' deficit
    ( 1,721,521 )     ( 1,757,754 )
                 
Total liabilities and stockholders' deficit
  $ 1,077,870     $ 1,157,849  
 
The accompanying notes are an integral part of these financial statements.
 
2
Table of Contents
 
 
Blackboxstocks Inc.
Statements of Operations
For the Three and Nine Months Ended September 30, 2021 and 2020
(Unaudited)
 
 
 
For the three months ended
 
 
For the nine months ended
 
 
 
September 30,
 
 
September 30,
 
 
 
2021
 
 
2020
 
 
2021
 
 
2020
 
Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subscriptions
 
$
1,466,363
 
 
$
1,093,245
 
 
$
4,412,536
 
 
$
2,306,094
 
Other revenues
 
 
5,451
 
 
 
7,084
 
 
 
12,552
 
 
 
18,334
 
Total revenues
 
 
1,471,814
 
 
 
1,100,329
 
 
 
4,425,088
 
 
 
2,324,428
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of revenues
 
 
469,601
 
 
 
288,213
 
 
 
1,274,953
 
 
 
700,723
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross margin
 
 
1,002,213
 
 
 
812,116
 
 
 
3,150,135
 
 
 
1,623,705
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Software development costs
 
 
111,898
 
 
 
83,705
 
 
 
445,591
 
 
 
175,950
 
Selling, general and administrative
 
 
1,098,427
 
 
 
466,225
 
 
 
2,320,841
 
 
 
1,131,661
 
Advertising and marketing
 
 
286,057
 
 
 
173,559
 
 
 
840,557
 
 
 
404,635
 
Depreciation and amortization
 
 
4,760
 
 
 
3,144
 
 
 
14,465
 
 
 
9,972
 
Total operating expenses
 
 
1,501,142
 
 
 
726,633
 
 
 
3,621,454
 
 
 
1,722,218
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
 
( 498,929
)
 
 
85,483
 
 
 
( 471,319
)
 
 
( 98,513
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other (income) expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
30,281
 
 
 
33,469
 
 
 
104,576
 
 
 
128,229
 
Convertible note financing
 
 
-
 
 
 
-
 
 
 
-
 
 
 
500,469
 
Gain on derivative liability
 
 
-
 
 
 
( 10,757
)
 
 
-
 
 
 
( 1,166,242
)
Default expense
 
 
-
 
 
 
-
 
 
 
-
 
 
 
24,750
 
Amortization of debt discount
 
 
10,171
 
 
 
135,482
 
 
 
194,267
 
 
 
250,335
 
Gain on forgiveness of note payable
 
 
( 33,405
)
 
 
-
 
 
 
( 33,405
)
 
 
-
 
Total other (income) expense
 
 
7,047
 
 
 
158,194
 
 
 
265,438
 
 
 
( 262,459
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
 
( 505,976
)
 
 
( 72,711
)
 
 
( 736,757
)
 
 
163,946
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income Taxes
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
 
( 505,976
)
 
 
( 72,711
)
 
 
( 736,757
)
 
 
163,946
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of common
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
shares outstanding - basic
 
 
9,717,580
 
 
 
8,116,112
 
 
 
8,942,024
 
 
 
8,006,006
 
shares outstanding - fully diluted
 
 
 
 
 
 
 
 
 
 
 
13,084,927
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share - basic
 
$
( 0.05
)
 
$
( 0.01
)
 
$
( 0.08
)
 
$
0.02
 
Net income per share - fully diluted
 
 
 
 
 
 
 
 
 
 
$
0.01
 
 
The accompanying notes are an integral part of these financial statements.
 
3
Table of Contents
 
 
Blackboxstocks Inc.
Statement of Stockholders ’ Deficit
For the Nine Months Ended September 30, 2021 and 2020
(Unaudited)
 
 
 
Preferred Stock
 
 
Series A
Preferred Stock
 
 
Common Stock
 
 
Common Stock
 
 
Additional
 
 
Accumulated
 
 
 
 
 
 
 
Shares
 
 
Amount
 
 
Shares
 
 
Amount
 
 
Shares
 
 
Amount
 
 
Subscribed
 
 
Paid in Capital
 
 
Deficit
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, December 31, 2019
 
 
-
 
 
$
-
 
 
 
5,000,000
 
 
$
5,000
 
 
 
7,908,231
 
 
$
7,908
 
 
$
35,060
 
 
$
3,443,640
 
 
$
( 6,829,907
)
 
$
( 3,338,299
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares in settlement of expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
50,005
 
 
 
50
 
 
 
-
 
 
 
99,950
 
 
 
-
 
 
 
100,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
42,829
 
 
 
42,829
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, March 31, 2020
 
 
-
 
 
 
-
 
 
 
5,000,000
 
 
 
5,000
 
 
 
7,958,236
 
 
 
7,958
 
 
 
35,060
 
 
 
3,543,590
 
 
 
( 6,787,078
)
 
 
( 3,195,470
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Warrants issued for amendment of convertible notes payable
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
282,693
 
 
 
-
 
 
 
282,693
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
193,828
 
 
 
193,828
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, June 30, 2020
 
 
-
 
 
 
-
 
 
 
5,000,000
 
 
 
5,000
 
 
 
7,958,236
 
 
 
7,958
 
 
 
35,060
 
 
 
3,826,283
 
 
 
( 6,593,250
)
 
 
( 2,718,949
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares for cash
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
184,617
 
 
 
185
 
 
 
-
 
 
 
135,971
 
 
 
-
 
 
 
136,156
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares in settlement of expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3,334
 
 
 
3
 
 
 
-
 
 
 
6,497
 
 
 
-
 
 
 
6,500
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares in exchange for services
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
25,000
 
 
 
25
 
 
 
-
 
 
 
48,725
 
 
 
-
 
 
 
48,750
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Convertible note forbearance extinguishment of derivative liability
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
522,065
 
 
 
-
 
 
 
522,065
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Warrants issued for amendment of convertible notes payable
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
371,243
 
 
 
-
 
 
 
371,243
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
( 72,711
)
 
 
( 72,711
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, September 30, 2020
 
 
-
 
 
$
-
 
 
 
5,000,000
 
 
$
5,000
 
 
 
8,171,187
 
 
$
8,171
 
 
$
35,060
 
 
$
4,910,784
 
 
$
( 6,665,961
)
 
$
( 1,706,946
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, December 31, 2020
 
 
-
 
 
$
-
 
 
 
5,000,000
 
 
$
5,000
 
 
 
8,410,386
 
 
$
8,410
 
 
$
12,500
 
 
$
5,401,154
 
 
$
( 7,184,818
)
 
$
( 1,757,754
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares for cash
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
70,772
 
 
 
71
 
 
 
-
 
 
 
137,935
 
 
 
-
 
 
 
138,006
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of subscribed shares
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6,411
 
 
 
6
 
 
 
( 12,500
)
 
 
12,494
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of shares in settlement of liabilities
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
92,308
 
 
 
93
 
 
 
-
 
 
 
179,907
 
 
 
-
 
 
 
180,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
12,555
 
 
 
12,555
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, March 31, 2021
 
 
-
 
 
 
-
 
 
 
5,000,000
 
 
 
5,000
 
 
 
8,579,877
 
 
 
8,580
 
 
 
-
 
 
 
5,731,490
 
 
 
( 7,172,263
)
 
 
( 1,427,193
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of in settlement of services
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
11,000
 
 
 
11
 
 
 
-
 
 
 
21,439
 
 
 
-
 
 
 
21,450
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
( 243,336
)
 
 
( 243,336
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, June 30, 2021
 
 
-
 
 
 
-
 
 
 
5,000,000
 
 
 
5,000
 
 
 
8,590,877
 
 
 
8,591
 
 
 
-
 
 
 
5,752,929
 
 
 
( 7,415,599
)
 
 
( 1,649,079
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of common shares from conversion of Series A preferred shares
 
 
-
 
 
 
-
 
 
 
( 1,730,002
)
 
 
( 1,730
)
 
 
1,730,002
 
 
 
1,730
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of warrants for compensation
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
10,635
 
 
 
-
 
 
 
10,635
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Issuance of options for compensation
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
422,899
 
 
 
-
 
 
 
422,899
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
( 505,976
)
 
 
( 505,976
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balances, September 30, 2021
 
 
-
 
 
$
-
 
 
 
3,269,998
 
 
$
3,270
 
 
 
10,320,879
 
 
$
10,321
 
 
$
-
 
 
$
6,186,463
 
 
$
( 7,921,575
)
 
$
( 1,721,521
)
 
4
Table of Contents
 
 
Blackboxstocks Inc.
Statements of Cash Flows
For the Nine Months Ended September 30, 2021 and 2020
(Unaudited)
 
 
 
For the nine months ended
 
 
 
September 30,
 
 
 
2021
 
 
2020
 
Cash flows from operating activities:
 
 
 
 
 
 
 
 
Net income (loss)
 
$
( 736,757
)
 
$
163,946
 
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
 
 
 
 
 
Depreciation and amortization expense
 
 
14,465
 
 
 
9,972
 
Amortization of note discount and issuance costs
 
 
234,208
 
 
 
250,335
 
Shares issued in settlement of financing costs
 
 
-
 
 
 
100,000
 
Shares issued in settlement of services
 
 
21,450
 
 
 
55,250
 
Stock based compensation
 
 
433,534
 
 
 
-
 
Expenses paid by lender
 
 
-
 
 
 
6,030
 
Convertible note financing
 
 
-
 
 
 
500,469
 
Change in fair value of derivative liability
 
 
-
 
 
 
( 1,166,242
)
Convertible note default expense
 
 
-
 
 
 
24,750
 
Gain on forgiveness of note payable
 
 
( 33,405
)
 
 
-
 
Right of use lease
 
 
( 4,366
)
 
 
1,086
 
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
Accounts receivable
 
 
1,292
 
 
 
( 14,489
)
Inventory
 
 
( 5,796
)
 
 
( 14,757
)
Other current assets
 
 
( 1,804
)
 
 
-
 
Prepaid expenses
 
 
( 68,271
)
 
 
-
 
Accounts payable
 
 
181,237
 
 
 
( 50,764
)
Accrued interest
 
 
( 4,129
)
 
 
( 11,901
)
Accrued interest, related party
 
 
-
 
 
 
10,960
 
Unearned subscriptions
 
 
( 243,018
)
 
 
227,734
 
Net cash provided by (used in) operating activities
 
 
( 211,360
)
 
 
92,379
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
Purchase of property and equipment
 
 
( 60,610
)
 
 
-
 
Cash repayments from related parties
 
 
-
 
 
 
6,890
 
Net cash used in investing activities
 
 
( 60,610
)
 
 
6,890
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
Common stock issued for cash
 
 
138,006
 
 
 
136,156
 
Proceeds from issuance of notes payable
 
 
-
 
 
 
127,100
 
Proceeds from issuance of convertible notes payable
 
 
-
 
 
 
100,000
 
Proceeds from Payroll Protection Program
 
 
-
 
 
 
130,200
 
Principal payments on notes payable
 
 
( 1,405
)
 
 
( 331,573
)
Principal payments on convertible notes payable
 
 
( 416,197
)
 
 
( 13,289
)
Principal payments on notes payable, related parties
 
 
( 859
)
 
 
( 103,558
)
Net cash provided by (used in) financing activities
 
 
( 280,455
)
 
 
45,036
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash
 
$
( 552,425
)
 
$
144,305
 
Cash - beginning of year
 
 
972,825
 
 
 
21,172
 
Cash - end of period
 
$
420,400
 
 
$
165,477
 
 
 
 
 
 
 
 
 
 
Supplemental disclosures:
 
 
 
 
 
 
 
 
Interest paid
 
$
108,705
 
 
$
-
 
Income taxes paid
 
$
-
 
 
$
-
 
 
 
 
 
 
 
 
 
 
Non-cash investing and financing activities:
 
 
 
 
 
 
 
 
Repayment of note in exchange for note payable
 
$
-
 
 
$
39,370
 
Common stock issued in settlement of accrued liabilities
 
$
180,000
 
 
$
-
 
Discount on notes payable
 
$
-
 
 
$
69,500
 
Repayment of note payable, related party in exchange for advances
 
$
-
 
 
$
2,933
 
Issuance of warrants for forbearance agreements
 
$
-
 
 
$
371,243
 
Preferred Series A shares converted to common shares
 
$
1,730
 
 
$
-
 
 
The accompanying notes are an integral part of these financial statements.
 
5
Table of Contents
 
Blackboxstocks Inc.
Notes to Financial Statements
For the Three and Nine Months Ended September 30, 2021 and 2020
 
 
1. Organization
 
Blackboxstocks Inc. was incorporated on October 4, 2011 under the laws of the State of Nevada under the name SMSA Ballinger Acquisition Corp. to effect the reincorporation of Senior Management Services of Heritage Oaks at Ballinger, Inc., a Texas corporation, mandated by a Plan of Reorganization confirmed by the United States Bankruptcy Court for the Northern District of Texas for reorganization under Chapter 11 of the United States Bankruptcy Code.
 
The Company changed its name to Blackboxstocks, Inc. and began operating as a financial technology and social media platform in March 2016. The platform offers real-time proprietary analytics and news for stock and options traders of all levels. The Company believes its web-based software employs “predictive technology” enhanced by artificial intelligence to find volatility and unusual market activity that may result in the rapid change in the price of a stock or option. The software continuously scans the NASDAQ, New York Stock Exchange, CBOE, and other options markets, analyzing over 8,000 stocks and up to 1,000,000 options contracts multiple times per second. The Company also provides users with a fully interactive social media platform that is integrated into our dashboard, enabling users to exchange information and ideas quickly and efficiently through a common network. Recently, the Company also introduced a live audio/video feature that allows members to broadcast on their own channels to share trade strategies and market insight within the community. The platform was initially made available to subscribers in September 2016. Subscriptions for the use of the platform are sold on a monthly and/or annual subscription basis to individual consumers through the Company website at http://www.blackboxstocks.com.
 
 
2. Summary of Significant Accounting Policies
 
The accompanying interim unaudited financial statements and footnotes of Blackboxstocks Inc. have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and the instructions to Rule 10 - 01 of Regulation S- X of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, these unaudited consolidated financial statements contain all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of the results of the interim periods, but are not necessarily indicative of the results of operations to be anticipated for the full year ending December 31, 2021. These financial statements should be read in conjunction with the audited financial statements and the notes thereto included in the Company’s Annual Report on Form 10 -K for the year ended December 31, 2020.
 
Use of Estimates - The Company’s financial statement preparation requires that management make estimates and assumptions which affect the reporting of assets and liabilities and the related disclosure of contingent assets and liabilities in order to report these financial statements in conformity with GAAP. Actual results could differ from those estimates.
 
Cash - Cash includes all highly liquid investments that are readily convertible to known amounts of cash and have original maturities at the date of purchase of three months or less.
 
Recently Issued Accounting Pronouncements - During the nine months ended September 30, 2021 there were several new accounting pronouncements issued by the FASB. Each of the pronouncements, as applicable, has been or will be adopted by the Company. Management does not believe the adoption of any of these accounting pronouncements has had or will have a material impact on the Company’s financial statements.
 
Earnings or (Loss) Per Share - Basic earnings per share (or loss per share), is computed by dividing the earnings (loss) for the period by the weighted average number of common stock shares outstanding for the period.  Diluted earnings per share reflects the potential dilution of securities by including other potentially issuable shares of common stock, including shares issuable upon conversion of convertible securities or exercise of outstanding stock options and warrants, in the weighted average number of common shares outstanding for the period.
 
Revenue Recognition - Revenue is recognized from the sale of subscriptions for the use of the Blackbox System web application, on a monthly or annual basis. Revenue generally is recognized net of allowances for returns and any taxes collected from customers and subsequently remitted to governmental authorities. The performance obligation by the Company is in exchange for the monthly subscription fee, the subscriber is allowed access to the Blackbox System on the website for the calendar month. Revenue related to annual subscriptions is recognized each month with unearned subscriptions reflected as a current liability.
 
6
Table of Contents
 
 
3.     Stockholders ’ Deficit
 
The Company has authorized 10,000,000 shares of preferred stock at $ 0.001 par value, 5,000,000 of which are designated as “Series A Convertible Preferred Stock” at $ 0.001 par value and 100,000,000 authorized shares of common stock at $ 0.001 par value (“Common Stock”).
 
Shares of Series A Convertible Preferred Stock do not accumulate dividends, have no liquidation preferences and are convertible into shares of Common Stock on a one -for- one basis. Additionally, each share entitles the holder to 100 votes and, with respect to dividend and liquidation rights, the shares rank pari passu with the Company’s Common Stock. Until May 27, 2021 all shares were held by Gust C. Kepler, Director, Chief Executive Officer, President and Chief Financial Officer (“Mr. Kepler”). On May 27, 2021 Mr. Kepler sold and transferred 1,130,002 shares of the Series A Convertible Preferred Stock, all of which were converted into 1,130,002 shares of common stock during July 2021. During August 2021, Mr. Kepler converted an additional 600,000 shares of the Series A Convertible Preferred Stock into 600,000 shares of common stock. As of September 30, 2021 Mr. Kepler held 3,269,998 shares.
 
During the nine months ended September 30, 2021, the Company exchanged a liability of $ 180,000 for the purchase of a Simple Agreement for Future Tokens into 92,308 shares of common stock at $ 1.95 per share.
 
During the nine months ended September 30, 2021, the Company sold 70,772 shares of common stock to third parties for $ 138,006 and issued 6,411 shares of common stock previously subscribed for $ 12,500 .
 
During the nine months ended September 30, 2021, the Company issued 11,000 shares of common stock at $ 1.95 per share in settlement of services provided to the Company totaling $ 21,450 to Winspear Investments LLC.
 
 
4. Warrants to Purchase Common Stock
 
Costs attributable to the issuance of warrants to purchase common stock are measured at fair value at the date of issuance and offset with a corresponding increase in ‘Additional Paid in Capital’ at the time of issuance.
 
Until January 1, 2021, the fair value cost was computed utilizing the Black-Scholes model using the following inputs: the price of the Company’s common stock on the date of issuance, a risk-free interest rate based on applicable treasury rates, and expected volatility of the Company’s common stock of based on historical volatility, various exercise prices, and terms reflecting the term of the warrant issued.
 
Concurrently with the execution of certain securities purchase agreements during 2020, the Company issued warrants to purchase Common Stock. Each warrant is exercisable for a period of one to five years from the date of the securities purchase agreement. The fair value cost at the date of issuance of these warrants was $ 639,194 .
 
In conjunction with the issuance of convertible notes payable as described in Note 7, a warrant for the purchase of up to 115,385 shares of common Stock exercisable for a one -year period was issued at an exercise price of $ 0.01 per share and another warrant for the purchase of up to 360,000 shares of Common Stock exercisable for a five -year period was issued at an exercise price of $ 1.00 per share.
 
Beginning January 1, 2021, the Company computes fair value cost using the Cox-Ross-Rubinstein binomial model. During the period ended September 30, 2021, the Company estimated the fair value of the warrants based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock on the date of issuance, a risk-free interest rate of 1.30 %, and expected volatility of 50 % based on the volatility of comparable publicly traded entities, various exercise prices, and terms of up to 10 years.
 
On September 11, 2021, the Company issued Robert Winspear, Chief Financial Officer, Secretary and a director of the Company, a warrant to purchase up to 100,000 shares of common stock exercisable for a ten -year period at an exercise price of $ 1.95 . The warrants vest monthly over 36 months after the issuance date. The fair value of these warrants at the issuance date was $ 382,571 , which is being expensed as vesting occurs.
 
7
Table of Contents
 
The following table presents the Company’s warrants as of September 30, 2021 and December 31, 2020:
 
    Number of Shares
    Weighted Average
Exercise Price
    Weighted Average Remaining Life
(in years)
 
Warrants as of December 31, 2019
    84,295     $ 1.95       4.45  
Issued
    510,644     $ 0.84       5.00  
Exercised
    ( 115,385 )   $ 0.01       -  
Warrants as of December 31, 2020
    479,554     $ 1.24       4.34  
Issued
    152,602     $ 1.80       10.00  
Exercised
    -     $ -       -  
Warrants as of September 30, 2021
    632,156     $ 1.37       4.64  
 
At September 30, 2021, warrants for the purchase of 534,937 shares were vested and warrants for the purchase of 97,219 shares remained unvested. The Company expects to incur expenses for the unvested warrants totaling $ 371,936 as they vest.
 
 
5. Incentive Stock Plan
 
On August 11, 2021, the Company filed an information statement with the SEC disclosing that the Company had created the 2021 Blackboxstocks, Inc. Incentive Stock Plan (the “Plan”). The Plan provides for the grant of stock options and restricted stock grants to employees, directors and certain non-employee consultants. The Plan is administered by the Company’s board of directors or a committee thereof. 750,000 shares of the common stock are reserved for issuance under the plan.
 
During the period ended September 30, 2021, the Company estimated the fair value of the options based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock on the date of issuance; a risk-free interest rate of 1.30 %, and expected volatility of 50 % based on the volatility of comparable publicly traded entities, various exercise prices, and terms of 10 years.
 
On August 31, 2021, options to purchase up to 597,500 shares of common stock exercisable for a ten -year period were issued at an exercise price of $ 2.99 . The fair value of these options at the issuance date was $ 1,076,340 , which is being expensed as vesting occurs over the applicable service periods.
 
On September 11, 2021, options to purchase up to 15,000 shares of common stock exercisable for a ten -year period were issued at an exercise price of $ 4.96 . The fair value of these options at the issuance date was $ 44,823 , which is being expensed as vesting occurs over the applicable service periods. In addition, 6,048 shares of restricted common stock were granted on Spetember 11, 2021 and vest monthly over twelve months. As of September 30, 2021, none of the restricted common stock shares have vested or been issued.
 
The following table presents the Company’s options as of September 30, 2021 and December 31, 2020:
 
    Number of Shares
    Weighted Average
Exercise Price
    Weighted Average
Remaining Life
(in years)
 
Options as of December 31, 2020
    -     $ -       -  
Issued
    612,500     $ 3.04       10.00  
Exercised
    -     $ -       -  
Options as of September 30, 2021
    612,500     $ 3.04       9.92  
 
At September 30, 2021, options to purchase 222,085 shares were vested and options to purchase 390,415 shares remained unvested. The Company expects to incur expenses for the unvested options totaling $ 698,264 as they vest.
 
 
6.    Related Party Transactions
 
G2 International, Inc. ( “G2” ), which does business as IPA Tech Group (“IPA”), is a company wholly owned by Mr. Kepler. As of September 30, 2021 and 2020 the Company had a prepaid balance of $ 36,700 for public relations and marketing services with G2/IPA. These funds are expected to be used over the next three to six months.
 
8
Table of Contents
 
 
7. Debt
 
A summary of the Company’s debt at September 30, 2021 and December 31, 2020, by counterparty, is as follows:
 
    9/30/2021
    12/31/2020
 
$ 1,000,000 12 % Senior secured note due November 12 2022
  $ 1,000,000     $ 1,000,000  
$ 130,200 loan bearing interest at 1 % per annum maturing May 1, 2022 issued under the Payroll Protection Program
    96,795       130,200  
$ 108,000 related party note payable due November 30, 2020
    -       859  
$ 385,000 8 % convertible note payable due July 2021
    35,220       318,012  
$ 165,000 8 % convertible note payable due July 2021
    -       133,405  
Miscellaneous equipment loans
    -       1,405  
      1,132,015       1,583,881  
Less unamortized discount and debt issuance costs
    ( 59,911 )     ( 294,119 )
Total notes payable
  $ 1,072,104     $ 1,289,762  
Current portion of long-term debt
    142,015       399,614  
Long-term portion
  $ 930,089     $ 890,148  
 
Notes Payable
 
On May 1, 2020, pursuant to the Paycheck Protection Program under the Coronavirus Aid Relief and Economic Security Act (“CARES Act”) the Company was awarded a loan of $ 130,200 . The loan carries an interest rate of 1 % and matures on May 1, 2022. During August 2021, the Company received partial loan forgiveness from the SBA reducing the principal balance of the note to $ 96,795 .
 
On November 12, 2020, the Company executed a Loan Agreement with certain Lenders (“the Lenders”) and FVP Servicing LLC, as agent for the Lenders in connection with the issuance of a Note in the amount of $ 1,000,000 bearing interest at 12 % per annum with an initial maturity of November 12, 2022. Simultaneously, with the execution of the Loan Agreement, the Company also entered into an agreement with an affiliate of FVP to provide certain credit and debit card processing services for the Company, which services will continue for a period of one year after the loan is repaid and contains a right of first refusal to continue to provide such services in the future subject to certain limitations. Mr. Kepler executed a guaranty in favor of FVP in connection with the loan. Proceeds from the loan were used to repay the existing senior secured loan balance of $ 100,000 along with accrued interest, certain outstanding trade payables in the amount of $ 133,880 and for general working capital purposes. In addition, the Company granted the Lender a security interest in substantially all of its assets.
 
Notes Payable, related party
 
On December 6, 2018, Mr. Kepler, advanced $ 108,000 to the Company for payment to a third party note holder in exchange for an unsecured promissory note. During the nine months ended September 30, 2021 and year ended December 31, 2020 the Company repaid $ 859 and $ 107,141 , respectively, reducing the balance due as of September 30, 2021 to $ 0 .
 
Convertible Notes Payable
 
On May 21, 2019, the Company issued an 8% Fixed Convertible Promissory Note payable to a third party with a face value of $ 385,000 , which included an original issue discount of 10 % on the investment amount. On July 17, 2019, the Company issued another 8 % Fixed Convertible Promissory Note with a face value of $ 165,000 which also included an original discount of 10 % on the investment amount. The two notes contain substantially identical terms. The Company recorded the value of the notes conversion feature in the amount of $ 342,308 at inception. The Company defaulted on the notes and incurred default fees of $ 57,750 and $ 24,750 for the years ended December 31, 2019 and 2020, respectively which amounts were added to the principal balance.
 
On July 10, 2020, the Company entered into Forbearance and Note Settlement Agreements (“Agreements”) with the holders of the 8% Fixed Convertible Promissory Notes agreeing to take no further action to avail themselves of the remedies of default defined in the Notes. The Agreements stipulate the Company remit payment of all accrued interest and principal outstanding beginning on July 20, 2020 for thirteen agreed upon payments and until the note is repaid in full. Upon execution of these Agreements, effectively extinguishing the above-described notes, the Company recognized a cancellation of the derivative liability previously related to the conversion feature of $ 522,065 . As additional consideration for the Agreements, the holders were issued warrants to purchase up to 360,000 shares of the Company’s Common Stock at a price of $ 1.00 per share, exercisable beginning January 10, 2021 and expiring on July 10, 2025. The fair value of the warrants at the date of issuance was $ 371,243 , and was reflected in paid in capital and the related debt discount was amortized over the term of the Agreements.
 
During the nine months ended September 30, 2021, the Company repaid $ 133,405 of the principal on the July 17, 2019 note, reducing the balance due as of September 30, 2021 to $ 0 . During the nine months ended September 30, 2021, the Company repaid $ 282,792 of the principal on the May 21, 2019 note, reducing the balance due as of September 30, 2021 to $ 35,220 .
 
9
Table of Contents
 
 
8. Commitments and Contingencies
 
On August 11, 2020 the Company entered into a letter agreement with Winspear Investments, LLC (“Winspear”), an entity controlled by Robert Winspear, Winspear, Chief Financial Officer, Secretary and a director of the Company, pursuant to which the Company retained Winspear to provide strategic advisory services for financial and business matters. The agreement provided for a minimum three -month term and that Winspear would be compensated with the grant of 20,000 shares of the Company’s common stock at inception and an additional 5,000 shares per month for the initial three months and an additional grant of 3,000 shares per month thereafter. The agreement also provides that Winspear shall be granted 80,000 shares if the Company achieves a listing with NASDAQ. As of September 30, 2021, 59,000 common shares have been issued and 9,000 shares remain payable to Winspear. On November 9, 2021, the Company was approved for listing on the NASDAQ Capital Market and the remaining 80,000 shares became payable to Winspear (see Note 9 Subsequent Events).
 
On February 22, 2021 the Company amended its lease with Teachers Insurance and Annuity Association of America (“TIAA”) to expand its space by approximately 847 square feet for a total of 2,685 square feet and extended the expiration date to September 30, 2025. On April 14, 2021, the Company amended its lease with TIAA extending the lease expiration until September 30, 2028.
 
The table below shows the future lease payment obligations:
 
Year Ending
December 31,
 
Amount
 
2021
 
$
22,291
 
2022
 
 
88,792
 
2023
 
 
87,934
 
2024
 
 
89,948
 
2025
 
 
9,112
 
Thereafter
 
 
260,781
 
 
 
$
558,858
 
 
The Company is not currently a defendant in any material litigation or any threatened litigation that could have a material effect on the Company’s financial statements.
 
 
9. Subsequent Events
 
On November 9, 2021 the Company entered into an underwriting agreement with Alexander Capital LP as representative for the underwriters named therein, pursuant to which the Company sold 2,400,000 shares of its Common Stock at an offering price of $ 5.00 in an underwritten public offering upon which its shares became listed on the NASDAQ Capital Market. Net proceeds to the Company after underwring discounts and offering expenses were approximately $ 10,610,000 .  The underwriting agreement grants the underwriter(s) an over-allotment option whereby they may purchase up to 360,000 additional shares of the Company’s Common Stock at $ 5.00 per share for a period of 45 days. The Company also granted the underwriter a warrant to purchase up to 6 % of the total shares offered ( 144,000 shares) at a price equal to 125 % of the oferring price for a period term of five years.The agreement also includes standard indemnification provisions between the Company and the Underwriter.
 
On November 1, 2021, the Company issued 204,444 shares of common stock undrer the cashless exercise provision of warrants exercisable for the purchase of 240,000 shares of Common Stock.
 
10
Table of Contents
 
 
Item 2. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations
 
We urge you to read the following discussion in conjunction with management’s discussion and analysis contained in our Annual Report on Form 10-K for the year ended December 31, 2020 as well as with our condensed financial statements and the notes thereto included elsewhere herein.
 
Overview
 
Blackboxstocks, Inc. is a financial technology and social media hybrid platform offering real-time proprietary analytics and news for stock and options traders of all levels. Our web-based software (the “Blackbox System”) employs “predictive technology” enhanced by artificial intelligence to find volatility and unusual market activity that may result in the rapid change in the price of a stock or option. We continuously scan the New York Stock Exchange (“NYSE”), NASDAQ, Chicago Board Options Exchange (the “CBOE”) and other options markets, analyzing over 8,000 stocks and over 1,000,000 options contracts multiple times per second. We provide our users with a fully interactive social media platform that is integrated into our dashboard, enabling our users to exchange information and ideas quickly and efficiently through a common network. We recently introduced a live audio/video feature that allows our members to broadcast on their own channels to share trading strategies and market insight within the Blackbox community. We employ a subscription based Software as a Service (“SaaS”) business model and maintain a growing base of users that spans 42 countries.
 
The Blackbox System is a unique and disruptive financial technology platform combining proprietary analytics and broadcast enabled social media to connect traders of all types worldwide on an intuitive, user-friendly system. The complexity of our backend analytics is neatly hidden from the end user by our simple and easy to navigate dashboard which includes real-time alerts, scanners, financial news, institutional grade charting and proprietary analytics.
 
We launched the Blackbox System web application for domestic use and made it available to subscribers in September 2016. Subscriptions for the use of the Blackbox System web application are sold on a monthly and/or annual subscription basis to individual consumers through our website at http://www.blackboxstocks.com.
 
Our principal office is located at 5430 LBJ Freeway, Suite 1485, Dallas, Texas 75240 and our telephone number is (972) 726-9203. Our Common Stock is quoted on the Nasdaq Stock Market LLC (the “Nasdaq”) under the symbol “BLBX.” Our corporate website is located at http://www.blackboxstocks.com. We are not including the information contained in our website as part of, or incorporating it by reference into, this Report on Form 10-Q.
 
Significant Accounting Policies
 
There have been no changes from the Summary of Significant Accounting Policies described in our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 31, 2021.
 
Liquidity and Capital Resources
 
At September 30, 2021, we had a cash balance of $420,400 and a working capital deficit of $903,351 as compared to a cash balance of $972,825 and a working capital deficit of $990,738 at December 31, 2020. Our cash flows from operations were ($211,360) for the nine months ended September 30, 2021 as compared to $92,379 for the prior year period. For the nine months ended September 30, 2021, the net loss was largely offset by amortization of debt discount and debt issuance costs as well as stock based compensation. During the nine months ended September 30, 2021, the Company also incurred capital expenditures in the amount of $60,610 related primarily to the purchase of new servers. We do not expect this level of capital expenditures to continue for the next twelve months.
 
Net cash used in financing activities was $280,455 for the nine months ended September 30, 2021. This consisted of $418,461 of principal repayments that was partially offset by $138,006 in stock issuances. The Company has only $35,220 in principal payments remaining on its convertible notes payable which are expected to be paid in the fourth quarter of 2021. Principal payments on our $1,000,000 senior debt begin in December 2021 at $10,000 per month until its maturity in November 2022, which can be extended. As a result of retiring our convertible notes payable, the Company’s debt service requirements will be significantly lower for the next twelve months.
 
On November 9, 2021 the Company enter into an underwriting ageeement pursuant to which it sold 2,400,000 shares of its Common Stock at an offering price of $5.00 in an underwritten public offering upon which our shares became listed on the NASDAQ Capital Market. Net proceeds to the Company after underwring discounts and offering expenses were approximately $11,610,000. We expect to use proceeds from this offering to further develop our Blackbox System platform, expand our product offerings, fund marketing efforts to grow our subscriber base, as well as for general and administration expenses and other general corporate purposes.
 
We believe that the Company has sufficient capital resources to fund current operations and debt service requirements.
 
11
Table of Contents
 
Results of Operations
 
Comparison of Three Months Ended September 30, 2021 and 2020
 
For the three months ended September 30, 2021 and 2020, our revenue was $1,471,814 and $1,100,329, respectively, an increase of 34%. The $371,485 increase in revenue resulted from growth in our subscriber base which we beleve resultred from additional marketing and advertising expenditures and continued subscriber acceptance and use of our platform. Cost of revenues for the three months ended September 30, 2021 and 2020 were $469,601 and $288,213, resulting in gross margins of 68% and 74%, respectively. The primary components of cost of revenues include costs related to data and news feed expenses for exchange information which comprise the majority of the costs, as well as the costs for program moderators. Costs for online program moderators increased 44% for the quarter ended September 30, 2021 as compared to the 2020 period and comprise the second largest portion of our cost of revenues. We do not expect our gross margins to change significantly from their current level unless we add additional products with different margins or incur unexpected cost increases.
 
For the three months ended September 30, 2021, operating expenses were $1,501,142 compared to $726,633 for the same period in 2020, an increase of $774,509 or 107%. We experienced significantly higher expenditures in most of our expense categories for the 2021 period. Selling, general and administrative expenses increased from $466,225 for the three months ended September 30, 2020 compared to $1,098,427 for the three months ended September 30, 2021, an increase of 136%. The increase in selling, general and administrative expenses of $632,202 was the largest dollar value component of the operating expense increase. The primary components of the increase were increases in referral expenses, professional and outside consulting services, and salary and stock based compensation. Stock based compensation expense was $433,544 for the three months ended Spetember 30, 2021. Advertising and marketing expenses increased by $112,498 or 65% from $173,559 in the three months ended September 30, 2020 to $286,057 in the three months ended September 30, 2021. Software development costs also increased by $28,193 or 34% from $83,705 in the three months ended September 30, 2020 as compared to $111,898 in same period in 2021. The increased software development costs were incurred for improvements to our platform including our online social media component, development of a native application and new product development.
 
We expect to continue to incur increases in our operating costs for the foreseeable future. Expense increases for advertising and marketing activities should correlate most closely to sales growth, but as seen in the 2021 quarter, will not necessarily be directly correlated. Software development costs were relatively low in the quarter ended September 30, 2020 due to limited capital resources of the Company at that time. We anticipate that software development costs will remain relatively consistent with their current level through the balance of calendar 2021 and that any significant increases will be attributable to new product development.
 
Loss from operations for the three months ended September 30, 2021 was $498,929 as compared to income from operations of $85,483 for the prior year period due to higher sales and gross margins being offset by increased operating expenses as delineated above with stock based compensation of $433,544 accounting for approximately 74% of the change. Non-operating expenses for the three months ended September 30, 2021 consisted of interest expense of $30,281 and amortization of debt discount of $10,171, as well as non-operating income of $33,405 from the gain on forgiveness of notes payable, resulting in a net loss for the period of $505,976. Non-operating expenses for the three months ended September 30, 2020 included interest expense of 33,469 and amortization of debt discount of $135,482. In addition, during the 2020 period we also had a gain on derivative liabilities of 10,757. These non-recurring losses offset the gain from operations and result in net loss for the period of $72,711. The amortization of debt discount has declined in the third quarter of 2021 and will be eliminated with the retirement of the related debt resulting in net interest expense that should remain consistent at its current levels for the next year.
 
Comparison of Nine Months Ended September 30, 2021 and 2020
 
For the nine months ended September 30, 2021 and 2020, the our revenue was $4,425,088 and $2,324,428, respectively, an increase of 90%. The $2,100,660 increase in revenue resulted from growth in our subscriber base which we believe resulted from additional marketing and advertising expenditures and continued subscriber acceptance and use of our platform throughout the year. Relative growth was stronger in the first quarter of 2021 than the second quarter as the first quarter of 2020 was when the Company’s aggressive growth began, as well as significant gains in the first quarter of 2021 which we believe may have been attributable to unusual market activity in stocks such as Gamestop and AMC which we believe could have drove short term subscriptions. Cost of revenues for the nine months ended September 30, 2021 and 2020 were $1,274,953 and $700,723 resulting in gross margins of 71% and 70%, respectively. As noted above, we do not expect our gross margins to change significantly from their current level unless we add additional products with different margins or incur unexpected cost increases.
 
12
Table of Contents
 
For the nine months ended September 30, 2021, we incurred operating expenses totaling $3,621,454 compared to $1,722,218 for the same period in 2020, an increase of $1,899,236 or 110%. We experienced significantly higher expenditures in most of our expense categories for the 2021 period. Selling, general and administrative expenses increased from $1,722,218 for the nine months ended September 30, 2020 to $3,621,454 for the nine months ended September 30, 2021, an increase of 105%. The primary components of the $1,189,180 increase were increases in referral expenses, professional and outside consulting services, and salary and stock based compensation. Advertising and marketing expenses increased by $435,922 or 108% from $404,635 in the nine months ended September 30, 2020 to $840,557 in the nine months ended September 30, 2021. Software development costs also significantly increased by $269,641 or 153% from $175,950 in the nine months ended September 30, 2020 as compared to $445,591 in same period in 2021. As noted above, the increased software development costs were incurred for improvements to our platform including our online social media component, development of a native application and new product development.
 
For the nine months ended September 30, 2021 we recorded a loss from operations of $471,319 as compared to a loss from operations of $98,513 for the nine months ended September 30, 2020, an increase of $372,806 due to increased operating expenses. Non-operating expenses for the nine months ended September 30, 2021 consisted of interest expense of $104,576, amortization of debt discount of $194,267, and a gain on the foregiveness of a note payable of $33,405 resulting in a net loss for the period of $736,757. Non-operating expenses for the nine months ended September 30, 2020 included interest expense of $128,229, amortization of debt discount of $250,335, and default expense of $24,750. In addition, during 2020, we incurred $500,469 of convertible debt expense and a gain on derivative liabilities of $1,166,242. These non-recurring items more than offset the loss from operations as well as interest expense and amortization of debt discount to result in net income for the period of $163,946.
 
Off Balance Sheet Arrangements
 
As of September 30, 2021, we did not have any material off-balance sheet arrangements.
 
Item 3. Quantitative and Qualitative Disclosures About Market Risk
 
We are a “smaller reporting company” as defined by Rule 12b-2 of the Exchange Act, and as such, we are not required to provide the information required under this Item.
 
Item 4. Controls and Procedures
 
Evaluation of Disclosure Controls and Procedures
 
Gust Kepler, our principal executive officer and Robert Winspear, our principal financial officer, conducted an evaluation of the effectiveness of the design and operation of the Company's disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Exchange Act) as of September 30, 2021, pursuant to Exchange Act Rule 13a-15. Such disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company is accumulated and communicated to the appropriate management on a basis that permits timely decisions regarding disclosure. Based upon that evaluation, our principal executive officer and principal financial officer concluded that the Company's disclosure controls and procedures as of September 30, 2021, were not effective to provide reasonable assurance that information required to be disclosed in the Company’s periodic filings under the Exchange Act is accumulated and communicated to our management to allow timely decisions regarding required disclosure.
 
Changes in Internal Control Over Financial Reporting
 
On September 11, 2021 the Company appointed Robert Winspear as its Chief Financial Officer and Secretary. This appointment provides for additional segregation of duties as both of these offices were previously held by our Chief Executive Officer.  In addition, the Company also appointed three new independent directors and created an audit committee, compensation committee and a nominating and governance committee. Part of Mr. Winspear’s responsibilities will be to design and implement improved internal controls. Except as provided above, there were no other changes in our internal controls over financial reporting during the quarter ended September 30, 2021 that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting.
 
13
Table of Contents
 
Limitations on the Effectiveness of Controls
 
Our disclosure controls and procedures provide our principal executive officer and principal financial officer with reasonable assurances that our disclosure controls and procedures will achieve their objectives. However, our management does not expect that our disclosure controls and procedures or our internal control over financial reporting can or will prevent all human error. A control system, no matter how well designed and implemented, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Furthermore, the design of a control system must reflect the fact that there are internal resource constraints, and the benefit of controls must be weighed relative to their corresponding costs. Because of the limitations in all control systems, no evaluation of controls can provide complete assurance that all control issues and instances of error, if any, within our company are detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur due to human error or mistake. Additionally, controls, no matter how well designed, could be circumvented by the individual acts of specific persons within the organization. The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated objectives under all potential future conditions.
 
 
PART II - OTHER INFORMATION
 
Item 1.    Legal Proceedings
 
None.
 
Item 1A.    Risk Factors
 
We are a “smaller reporting company” as defined by Rule 12b-2 of the Exchange Act, and as such, we are not required to provide the information required under this Item.
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
 
On August 31, 2021, our Board of Directors granted stock options for the purchase of an aggregate of 597,500 shares of common stock to certain employees and consultants and on September 11, 2021 granted options on an additional 15,000 shares to our independent directors under the terms of our 2021 Stock Incentive Plan.
 
On September 11, 2021, we issued a warrant to Robert Winspear for the purchase of 100,000 shares of our Common Stock at an exercise price of $1.95 per share. The warrant vests ratably over 36 months and has a term of ten years.
 
The securities described above were privately offered and sold in reliance upon exemptions from registration pursuant to Section 4(a)(2) under the Securities Act. We reasonably believed that each of the purchasers of such securities had access to information concerning its operations and financial condition, were acquiring the securities for their own account and not with a view to the distribution thereof, and each investor qualified as an "accredited investor" as such term is defined in Rule 501(a) of Regulation D promulgated under the Securities Act. Furthermore, no "general solicitation" was made by the Company with respect to sale of any of the securities. At the time of their issuance, the securities described above were deemed to be restricted securities for purposes of the Securities Act and the documentation representing the securities bear legends and/or non-transfer provisions to that effect.
 
All of the our other sales of unregistered securities during the period covered by the Report have been previously reported as required in Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and/or current reports on Form 8-K.
 
Item 3. Defaults Upon Senior Securities
 
None.
 
Item 4. Mine Safety Disclosures
 
Not applicable.
 
Item 5. Other Information
 
None.
 
14
Table of Contents
 
Item 6. Exhibits
 
The following exhibits are filed with this Quarterly Report on Form 10-Q or are incorporated by reference as described below.
 
Exhibit
Description
31.1
Certification of Principal Executive Officer pursuant to Rule 13a-14a/Rule 14d-14(a)*
31.2
Certification of Principal Financial Officer pursuant to Rule 13a-14a/Rule 14d-14(a)*
32.1
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350**
32.2
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350**
101.1
Inline Interactive data files pursuant to Rule 405 of Regulation S-T*
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*          Filed herewith.
**       Furnished herewith
 
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.
 
November 15, 2021
BLACKBOXSTOCKS INC.
 
 
 
 
 By:
      /s/ Gust Kepler
 
Gust Kepler
 
President, Chief Executive Officer and Secretary
(Principal Executive Officer)
 
 
 By:
      /s/ Robert Winspear
 
Robert Winspear
 
Chief Financial Officer and Secretary (Principal Financial
and Accounting Officer)
 
15
Table of Contents
 
EXHIBIT INDEX
 
Exhibit
Description
31.1
Certification of Principal Executive Officer pursuant to Rule 13a-14a/Rule 14d-14(a)*
31.2
Certification of Principal Financial Officer pursuant to Rule 13a-14a/Rule 14d-14(a)*
32.1
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350**
32.2
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350**
101.1
Inline Interactive data files pursuant to Rule 405 of Regulation S-T*
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*          Filed herewith.
**       Furnished herewith
 
16
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.