2 unchanged sentences
Current assets
−Removed: Prepaid expenses and other assets
−Removed: Total current assets
−Removed: Noncurrent assets
−Removed: Property and equipment (net)
−Removed: Liabilities and Stockholders’ Deficit
+Added: expenses and other assets
+Added: current assets
+Added: and equipment (net)
+Added: and Stockholders’
+Added: convertible notes
+Added: notes payable
+Added: notes payable
+Added: capital lease obligation
current liabilities
−Removed: Accounts payable
−Removed: Accrued expenses
−Removed: Accrued interest
−Removed: Senior convertible notes
−Removed: Promissory notes payable
−Removed: Convertible notes payable
−Removed: Current capital lease obligation
−Removed: Total current liabilities
+Added: notes payable
+Added: notes payable
+Added: lease obligation
noncurrent liabilities
−Removed: Promissory notes payable
−Removed: Convertible notes payable
−Removed: Capital lease obligation
−Removed: Derivative liabilities
−Removed: Total noncurrent liabilities
−Removed: Total Liabilities
−Removed: Stockholders’ deficit
−Removed: Common stock, $ .001 par value, 600,000,000 shares authorized, 211,434,302 and 75,828,064 shares issued and outstanding, respectively
−Removed: Additional paid in capital
−Removed: Accumulated deficit
−Removed: ( 16,564,146 )
+Added: Stockholders’
+Added: stock, $.001 par value, 600,000,000 shares authorized, 130,226,748 and 75,828,064 shares issued and outstanding, respectively
+Added: paid in capital
(16,516,380 )
−Removed: Total stockholders’ deficit
(18,130,455 )
+Added: stockholders’
(11,773,386 )
−Removed: Total liabilities and stockholders’ deficit
+Added: liabilities and stockholders’
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
Consolidated Statements of Operations
−Removed: Three Months Ended
−Removed: Three Months Ended
−Removed: Six Months Ended
−Removed: Six Months Ended
+Added: and administrative
operating expenses
−Removed: General and administrative
−Removed: Total operating expenses
−Removed: Operating loss
−Removed: Other Expenses (Income)
−Removed: Gain on change in fair value of derivative liabilities
−Removed: ( 2,113,589 )
−Removed: Gain on settlement of liabilities
+Added: Other Expenses
+Added: loss on change in fair value of derivative liabilities
+Added: on settlement of liabilities
Loss on sale of assets
−Removed: Amortization and accretion of debt discount and deferred financing costs
−Removed: Interest expense
−Removed: Total other expenses (income)
−Removed: ( 1,739,956 )
−Removed: Income (loss) from operations before income taxes
+Added: and accretion of debt discount and deferred financing costs
+Added: other expenses (income)
+Added: (loss) from operations before income taxes
Provision for income taxes
−Removed: Net Income (Loss)
−Removed: $ ( 218,960 )
−Removed: $ ( 437,156 )
−Removed: Net income (loss) per share – basic
−Removed: Net income (loss) per share – diluted
−Removed: Weighted average common shares – basic
−Removed: Weighted average common shares - diluted
+Added: income (loss)
+Added: income (loss) per share –
+Added: income (loss) per share –
+Added: average common shares –
+Added: average common shares –
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
−Removed: Statements of Changes in Stockholders’ Deficit
−Removed: and Six Months ended June 30, 2021 and 2020
+Added: Statements of Changes in Stockholders’
Stockholders'
−Removed: Balance as of December 31, 2019
−Removed: $ ( 14,198,142 )
−Removed: $ ( 7,964,853 )
−Removed: Fair value of warrants
−Removed: Balance as of June 30, 2020
−Removed: $ ( 14,635,298 )
−Removed: $ ( 8,399,385 )
−Removed: Balance as of December 31, 2020
−Removed: $ ( 18,130,455 )
−Removed: $ ( 11,773,386 )
−Removed: Shares issued for note conversion
−Removed: Fair value of warrants
−Removed: Balance as of June 30, 2021
−Removed: $ ( 16,564,146 )
−Removed: $ ( 9,693,485 )
−Removed: Balance as of March 31, 2020
+Added: Balance as of
+Added: December 31, 2019
$ (14,198,142 )
$ (7,964,853 )
−Removed: Fair value of warrants
−Removed: Balance as of June 30, 2020
+Added: as of March 31, 2020
$ (14,416,338 )
$ (8,183,049 )
−Removed: Balance as of March 31, 2021
+Added: as of December 31, 2020
$ (18,130,455 )
2 unchanged sentences
Fair value of warrants
−Removed: Balance as of June 30, 2021
+Added: as of March 31, 2021
$ (16,516,380 )
2 unchanged sentences
Consolidated Statements of Cash Flows
−Removed: Six Months Ended
−Removed: Six Months Ended
−Removed: Cash Flows from Operating Activities
−Removed: Net income (loss)
−Removed: $ ( 437,156 )
−Removed: Adjustments to reconcile net income (loss) to net cash used in operating activities:
−Removed: Stock based compensation
−Removed: Amortization and accretion of debt discount and deferred financing costs
−Removed: Gain on settlement of liabilities
−Removed: Gain on change in fair value of derivative liabilities
−Removed: ( 2,113,589 )
+Added: Cash Flows from Operating
+Added: income (loss)
+Added: to reconcile net income (loss) to net cash used in operating activities:
+Added: based compensation
+Added: and accretion of debt discount and deferred financing costs
+Added: on settlement of liabilities
+Added: loss on change in fair value of debt and warrant liabilities
Loss on sale of assets
−Removed: Changes in operating assets and liabilities:
−Removed: Accounts receivable
−Removed: Prepaid expenses and other assets
−Removed: Accounts payable and accrued expenses
−Removed: Accrued interest
−Removed: Amount due to officers
−Removed: Net cash used in operating activities
−Removed: Cash Flows from Investing Activities:
−Removed: Proceeds from sale of property and equipment
−Removed: Net cash provided by investing activities
−Removed: Cash Flows from Financing Activities
−Removed: Proceeds from convertible notes
−Removed: Repayments of capital lease obligations
−Removed: Repayment of convertible notes
−Removed: Repayments of promissory notes
−Removed: Net cash provided by (used in) financing activities
−Removed: Net increase (decrease) in cash
+Added: in operating assets and liabilities:
+Added: expenses and other assets
+Added: payable and accrued expenses
+Added: due to officers
+Added: cash used in operating activities
+Added: from Investing Activities:
+Added: from sale of property and equipment
+Added: cash provided by investing activities
+Added: from Financing Activities
+Added: from convertible notes
+Added: of capital lease obligations
+Added: of promissory notes
+Added: cash provided by (used in) financing activities
+Added: Net decrease in cash
Cash, beginning of period
−Removed: Cash, end of period
+Added: end of period
Supplemental disclosures:
−Removed: Interest paid
−Removed: Income taxes paid
−Removed: Supplemental disclosures of non-cash items:
−Removed: Accounts payable and accrued payable exchanged for convertible note
+Added: Supplemental disclosures of
+Added: non-cash items:
+Added: payable and accrued expenses exchanged for convertible note
+Added: assets under lease exchanged in settlement of lease liability
convertible notes converted to common stock
−Removed: Accrued interest on convertible notes converted to common stock
+Added: interest on senior convertible notes converted to common stock
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
to Condensed Consolidated Financial Statements
−Removed: the Six months Ended June 30, 2021 and 2020
+Added: the Three months Ended March 31, 2021 and 2020
Nature of the Business
−Removed: (formerly U-Vend Inc.) (the “Company”) formerly developed, marketed and distributed various self-serve electronic
+Added: (formerly U-Vend Inc.) (the “Company”) formerly developed, marketed and distributed various self-serve electronic
kiosks and mall/airport co-branded islands throughout North America.
13 unchanged sentences
generally accepted accounting principles
−Removed: (“GAAP”) for interim financial information and with the instructions to Form 10-Q.
+Added: (“GAAP”) for interim financial information and with the instructions to Form 10-Q.
Accordingly, they do not include all the
2 unchanged sentences
of normal recurring accruals considered necessary for a fair and non-misleading presentation of the financial statements have been included.
−Removed: Operating results for the six months ended June 30, 2021 are not necessarily indicative of the results that may be expected for the year
−Removed: ending December 31, 2021.
+Added: Operating results for the three months ended March 31, 2021 are not necessarily indicative of the results that may be expected for the
+Added: year ending December 31, 2021.
The balance sheet as of December 31, 2020 has been derived from the audited consolidated financial statements
31 unchanged sentences
amount of the asset group exceeds its fair value.
−Removed: Earnings Per Share
−Removed: The Company presents basic and diluted earnings
−Removed: per share in accordance with ASC 260, “Earnings per Share.” Basic earnings per share reflect the actual weighted average of
−Removed: shares issued and outstanding during the period.
−Removed: Diluted earnings per share are computed including the number of additional shares that
−Removed: would have been outstanding if dilutive potential shares had been issued.
−Removed: In a loss period, the calculation for basic and diluted earnings
−Removed: per share is considered to be the same, as the impact of potential common shares is anti-dilutive.
−Removed: As of June 30, 2021 and December 31, 2020, there
−Removed: were approximately 162 million and 166 million shares potentially issuable under convertible debt agreements, options, and warrants that
−Removed: could dilute basic earnings per share if converted that were included in the calculation of diluted earnings per share for the six months
−Removed: ended June 30, 2021.
−Removed: These if-converted shares were excluded from the other periods presented because their inclusion would have been
−Removed: anti-dilutive to the Company’s losses during those periods.
+Added: Company presents basic and diluted earnings per share in accordance with ASC 260, “Earnings per Share.”
+Added: Basic earnings per
+Added: share reflect the actual weighted average of shares issued and outstanding during the period.
+Added: Diluted earnings per share are computed
+Added: including the number of additional shares that would have been outstanding if dilutive potential shares had been issued.
+Added: In a loss period,
+Added: the calculation for basic and diluted earnings per share is considered to be the same, as the impact of potential common shares is anti-dilutive.
+Added: As of March 31, 2021 and December 31, 2020, there were approximately 167
+Added: million and 166 million shares, respectively, potentially issuable under convertible debt agreements, options, and warrants that could
+Added: dilute basic earnings per share in the future that were excluded from the calculation of diluted earnings per share because their inclusion
+Added: would have been anti-dilutive to the Company’s losses during the periods presented.
Three Months Ended
−Removed: Six Months Ended
Net income (loss)
5 unchanged sentences
Net income (loss) per common share:
−Removed: Derivative Financial Instruments
−Removed: The Company evaluates its financial instruments
−Removed: to determine if such instruments are derivatives or contain features that qualify as embedded derivatives.
−Removed: Certain warrants issued by
−Removed: the Company contain terms that result in the warrants being classified as derivative liabilities for accounting purposes.
−Removed: For derivative
−Removed: financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value
−Removed: and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement of operations.
−Removed: does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
−Removed: Fair Value of Financial
−Removed: For certain of the Company’s
−Removed: financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued liabilities and short-term debt,
−Removed: the carrying amounts approximate their fair values due to their short maturities.
−Removed: ASC Topic 820, “Fair Value Measurements and Disclosures,”
+Added: For the three
+Added: months ended March 31, 2020, the convertible instruments are anti-dilutive and therefore, have been excluded from earnings (loss) per
+Added: Financial Instruments
+Added: Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded
+Added: Certain warrants issued by the Company contain terms that result in the warrants being classified as derivative liabilities
+Added: for accounting purposes.
+Added: For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially
+Added: recorded at its fair market value and then is revalued at each reporting date, with changes in fair value reported in the consolidated
+Added: statement of operations.
+Added: The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency
+Added: Value of Financial Instruments
+Added: certain of the Company’s financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued
+Added: liabilities and short-term debt, the carrying amounts approximate their fair values due to their short maturities.
+Added: ASC Topic 820, “Fair
+Added: Value Measurements and Disclosures,”
requires disclosure of the fair value of financial instruments held by the Company.
−Removed: ASC Topic 825, “Financial Instruments,”
−Removed: defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure
−Removed: requirements for fair value measures.
−Removed: The three levels of valuation hierarchy are defined as follows:
−Removed: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
−Removed: The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume
−Removed: to provide pricing information on an ongoing basis
−Removed: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the
−Removed: full term of the asset or liability.
−Removed: This category includes those derivative instruments that the Company values using observable market
−Removed: Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instruments, can be derived
−Removed: from observable data, or supported by observable levels at which transactions are executed in the marketplace.
−Removed: Measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less
−Removed: observable from objective sources (i.e.
−Removed: supported by little or no market activity).
+Added: 825, “Financial Instruments,”
+Added: defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair
+Added: value measurement that enhances disclosure requirements for fair value measures.
+Added: The three levels of valuation hierarchy are defined
+Added: Unadjusted quoted prices in active markets that are accessible at the measurement date
+Added: for identical, unrestricted assets or liabilities.
+Added: The Company considers active markets as
+Added: those in which transactions for the assets or liabilities occur in sufficient frequency and
+Added: volume to provide pricing information on an ongoing basis
+Added: Quoted prices in markets that are not active, or inputs which are observable, either directly
+Added: or indirectly, for substantially the full term of the asset or liability.
+Added: This category includes
+Added: those derivative instruments that the Company values using observable market data.
+Added: Substantially
+Added: all of these inputs are observable in the marketplace throughout the term of the derivative
+Added: instruments, can be derived from observable data, or supported by observable levels at which
+Added: transactions are executed in the marketplace.
+Added: Measured based on prices or valuation models that require inputs that are both significant
+Added: to the fair value measurement and less observable from objective sources (i.e.
+Added: by little or no market activity).
Level 3 instruments include derivative warrant instruments.
−Removed: The Company does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 1 or Level 2.
−Removed: Certain of the Company’s debt and equity
−Removed: instruments include embedded derivatives that require bifurcation from the host contract under the provisions of ASC 815-40, “Derivatives
−Removed: and Hedging.”
−Removed: The following table sets forth by level within
−Removed: the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of June 30,
−Removed: 2021 and December 31, 2020:
−Removed: Fair Value Measurement at
−Removed: June 30, 2021
−Removed: Derivative liabilities, debt and equity instruments
−Removed: Fair Value Measurement at
+Added: The Company does not have sufficient corroborating evidence to support classifying these
+Added: assets and liabilities as Level 1 or Level 2.
+Added: of the Company’s debt and equity instruments include embedded derivatives that require bifurcation from the host contract under
+Added: the provisions of ASC 815-40, “Derivatives and Hedging.”
+Added: following table sets forth by level within the fair value hierarchy our financial assets and liabilities that were accounted for at fair
+Added: value on a recurring basis as of March 31, 2021 and December 31, 2020:
+Added: Value Measurement at
+Added: Derivative liabilities,
+Added: debt and equity instruments
+Added: Value Measurement at
+Added: Derivative liabilities,
+Added: debt and equity instruments
+Added: Company accounts for stock-based compensation in accordance with ASC 718, “Compensation –
+Added: Stock Compensation,”
+Added: requires all stock-based awards granted to employees, directors, and non-employees to be measured at grant date fair value of the equity
+Added: instrument issued, and recognized as expense.
+Added: Stock-based compensation expense is recognized on a straight-line basis over the requisite
+Added: service period of the award, which is generally equivalent to the vesting period.
+Added: The fair value of each stock option granted is estimated
+Added: using the Black-Scholes option pricing model.
+Added: The measurement date for the non-forfeitable awards to nonemployees that vest immediately
+Added: is the date the award is issued.
+Added: on Liabilities Settlement
+Added: the three months ended March 31, 2021 creditors forgave aggregate amount of $ $15,252 associated with accrued expenses.
+Added: the Company recorded a gain on capital lease settlement of $16,074 as detailed in Note 6, resulting in total gain on settlement of liabilities
+Added: recognize revenue under Accounting Standards Codification Topic 606, Revenue from Contracts with Customers (“ASC 606”), the
+Added: core principle of which is that an entity should recognize revenue to depict the transfer of control for promised goods or services to
+Added: customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
+Added: In applying the revenue recognition principles, an entity is required to identify the contract(s) with a customer, identify the performance
+Added: obligations, determine the transaction price, allocate the transaction price to the performance obligations and recognize revenue as
+Added: the performance obligations are satisfied (i.e., either over time or at a point in time).
+Added: ASC 606 further requires that companies disclose
+Added: sufficient information to enable readers of financial statements to understand the nature, amount, timing and uncertainty of revenue
+Added: and cash flows arising from contracts with customers.
+Added: Accounting Pronouncements
+Added: August 5, 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
+Added: and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in an
+Added: Entity’s Own Equity, which simplifies the accounting for certain financial instruments with characteristics of liabilities
+Added: and equity, including convertible instruments and contracts on an entity’s own equity.
+Added: This ASU is effective for public business
+Added: entities, excluding smaller reporting companies, for fiscal years beginning after December 15, 2021, and for all other entities for fiscal
+Added: years beginning after December 15, 2023.
+Added: Early adoption is permitted for all entities no earlier than for fiscal years beginning after
December 15, 2020.
−Removed: Derivative liabilities, debt and equity instruments
−Removed: Stock-Based Compensation
−Removed: The Company accounts for stock-based compensation
−Removed: in accordance with ASC 718, “Compensation – Stock Compensation,” that requires all stock-based awards granted to employees,
−Removed: directors, and non-employees to be measured at grant date fair value of the equity instrument issued, and recognized as expense.
−Removed: compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is generally equivalent
−Removed: to the vesting period.
−Removed: The fair value of each stock option granted is estimated using the Black-Scholes option pricing model.
−Removed: The measurement
−Removed: date for the non-forfeitable awards to nonemployees that vest immediately is the date the award is issued.
−Removed: Gain on Liabilities Settlement
−Removed: During the six months ended June 30, 2021 creditors
−Removed: forgave aggregate amount of $ 15,252 associated with accrued expenses.
−Removed: In addition, the Company recorded a gain on capital lease settlement
−Removed: of $ 16,074 as detailed in Note 6, resulting in total gain on settlement of liabilities of $ 31,326 .
−Removed: Revenue Recognition
−Removed: We recognize revenue under ASC 606, Revenue from
−Removed: Contracts with Customers, the core principle of which is that an entity should recognize revenue to depict the transfer of control for
−Removed: promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange
−Removed: for those goods or services.
−Removed: In applying the revenue recognition principles, an entity is required to identify the contract(s) with a
−Removed: customer, identify the performance obligations, determine the transaction price, allocate the transaction price to the performance obligations
−Removed: and recognize revenue as the performance obligations are satisfied (i.e., either over time or at a point in time).
−Removed: ASC 606 further requires
−Removed: that companies disclose sufficient information to enable readers of financial statements to understand the nature, amount, timing and
−Removed: uncertainty of revenue and cash flows arising from contracts with customers.
−Removed: The Company recognized $ 0 revenue during the six
−Removed: months ended June 30, 2021 and 2020.
−Removed: Recent Accounting Pronouncements
−Removed: On August 5, 2020, the FASB issued ASU 2020-06, Debt—Debt
−Removed: with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
−Removed: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies the accounting
−Removed: for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an
−Removed: entity’s own equity.
−Removed: This ASU is effective for public business entities, excluding smaller reporting companies, for fiscal years
−Removed: beginning after December 15, 2021, and for all other entities for fiscal years beginning after December 15, 2023.
−Removed: Early adoption is permitted
−Removed: for all entities no earlier than for fiscal years beginning after December 15, 2020.
−Removed: The Company is currently evaluating the effects this
−Removed: ASU will have on its financial statements.
−Removed: The Company has examined
−Removed: all other recent accounting pronouncements and determined that they will not have a material impact on its financial position, results
−Removed: of operations, or cash flows.
−Removed: Note 3 – Going Concern
−Removed: The accompanying consolidated financial statements
−Removed: have been prepared on a going concern basis.
−Removed: The Company reported net income of $ 1,566,309 for the six months ended June 30, 2021 and
−Removed: has incurred accumulated losses totaling $ 16,564,146 through June 30, 2021.
−Removed: In addition, the Company has incurred negative cash flows
−Removed: from operating activities since its inception.
−Removed: The Company has relied on the proceeds from loans and private sales of its stock, in addition
−Removed: to its revenues, to finance its operations.
−Removed: These factors, among others, indicate that the Company may be unable to continue as a going
−Removed: The consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.
−Removed: With the onset of the Covid 19 pandemic, the reduction
−Removed: of foot traffic and closure of retail locations, management has been proactively looking at new business models and opportunities to stabilize
−Removed: revenues and continue to grow the Company.
−Removed: Until the Company can generate significant cash from operations, its ability to continue as
−Removed: a going concern is dependent upon obtaining additional financing.
−Removed: The Company hopes to raise additional financing, potentially through
−Removed: the sale of debt or equity instruments, or a combination, to fund its operations for the next 12 months and allow the Company to continue
−Removed: the development of its business plans and satisfy its obligations on a timely basis.
−Removed: Should additional financing not be available, the
−Removed: Company will have to negotiate with its lenders to extend the repayment dates of its indebtedness.
−Removed: There can be no assurance that the
−Removed: Company will be able to successfully restructure its debt obligations in the event it fails to obtain additional financing.
−Removed: These conditions
−Removed: have raised substantial doubt as to the Company’s ability to continue as a going concern for one year from the issuance of the financial
−Removed: statements, which has not been alleviated.
−Removed: Note 4 – Property and Equipment
−Removed: Property and equipment consist of the following as of June 30, 2021
−Removed: and December 31, 2020:
−Removed: Freezers and other equipment
+Added: The Company is currently evaluating the effects this ASU will have on its financial statements.
+Added: Company has examined all recent accounting pronouncements and determined that they will not have a material impact on its financial position,
+Added: results of operations, or cash flows.
+Added: Going Concern
+Added: accompanying consolidated financial statements have been prepared on a going concern basis.
+Added: The Company reported net gain of $1,614,075
+Added: for the three months ended March 31, 2021 and has incurred accumulated losses totaling $16,516,380 through March 31, 2021.
+Added: the Company has incurred negative cash flows from operating activities since its inception.
+Added: The Company has relied on the proceeds from
+Added: loans and private sales of its stock, in addition to its revenues, to finance its operations.
+Added: These factors, among others, indicate that
+Added: the Company may be unable to continue as a going concern.
+Added: The consolidated financial statements do not include any adjustments that might
+Added: result from the outcome of these uncertainties.
+Added: the onset of the Covid 19 pandemic, the reduction of foot traffic and closure of retail locations, management has been proactively looking
+Added: at new business models and opportunities to stabilize revenues and continue to grow the Company.
+Added: Until the Company can generate significant
+Added: cash from operations, its ability to continue as a going concern is dependent upon obtaining additional financing.
+Added: The Company hopes
+Added: to raise additional financing, potentially through the sale of debt or equity instruments, or a combination, to fund its operations for
+Added: the next 12 months and allow the Company to continue the development of its business plans and satisfy its obligations on a timely basis.
+Added: Should additional financing not be available, the Company will have to negotiate with its lenders to extend the repayment dates of its
+Added: indebtedness.
+Added: There can be no assurance that the Company will be able to successfully restructure its debt obligations in the event it
+Added: fails to obtain additional financing.
+Added: These conditions have raised substantial doubt as to the Company’s ability to continue as
+Added: a going concern for one year from the issuance of the financial statements, which has not been alleviated.
+Added: Property and Equipment
+Added: and equipment consist of the following as of March 31, 2021 and December 31, 2020:
+Added: Freezers and other
Delivery vans
accumulated depreciation
−Removed: During the six months ended June 30, 2020, the
−Removed: Company received proceeds of $ 18,000 for the sale of certain freezers and other equipment, resulting in a loss on sale of assets of $ 12,074 .
−Removed: During the six months ended June 30, 2021, the Company remitted leased assets with a carrying value of $ 44,100 back to the lessors in
−Removed: settlement of the underlying lease liability (Note 6).
−Removed: Note 5 – Debt
−Removed: Senior Convertible Notes
−Removed: During the year ended December 31, 2018, a Senior
−Removed: Convertible Note in the aggregate principal amount of $ 310,000 and a maturity date of December 31, 2018 payable to Cobrador Multi-Strategy
−Removed: Partners, LP (“Cobrador 1”), was extended until December 31, 2019.
−Removed: The Company also extended the expiration dates of Series
−Removed: A Warrants issued in connection with Cobrador 1 by one year.
−Removed: The fair value of the Series A Warrants did not materially change due to
−Removed: the extension.
−Removed: During the year ended December 31, 2020, principal and accrued interest in the amount of $ 55,788 were converted into 14,760,086
−Removed: shares of common stock.
+Added: the three months ended March 31, 2020, the Company received proceeds of $18,000 from the sale of freezers and other equipment, resulting
+Added: in a loss on sale of assets of $ $12,074.
+Added: During the three months ended March 31, 2021, the Company remitted leased assets with a carrying
+Added: value of $44,100 back to the lessors in settlement of the underlying lease liability (Note 6).
+Added: Convertible Notes
+Added: the year ended December 31, 2018, a Senior Convertible Note in the aggregate principal amount of $310,000 and a maturity date of December
+Added: 31, 2018 payable to Cobrador Multi-Strategy Partners, LP (“Cobrador 1”), was extended until December 31, 2019.
+Added: also extended the expiration dates of Series A Warrants issued in connection with Cobrador 1 by one year.
+Added: The fair value of the Series
+Added: A Warrants did not materially change due to the extension.
+Added: During the year ended December 31, 2020, principal and accrued interest in
+Added: the amount of $55,788 were converted into 14,760,086 shares of common stock.
The carrying value as of December 31, 2020 was $268,900.
−Removed: During the six months ended June 30, 2021, total principal
−Removed: of $ 208,900 and accrued interest in the amount of $ 147,523 were converted into 93,770,939 shares of common stock resulting in carrying
−Removed: value of $ 60,000 as of June 30, 2021.
−Removed: On June 30, 2016, the Company issued a Senior
−Removed: Convertible Note in the face amount of $ 108,804 to Cobrador (“Cobrador 2”) in settlement of previously accrued interest, additional
−Removed: interest, fees and penalties.
−Removed: The additional interest, fees and penalties was $ 72,734 and this amount was charged to operations as debt
−Removed: discount amortization during the year ended December 31, 2016.
−Removed: The Senior Convertible Note was extended during the year ended December
−Removed: 31, 2018 and was due on December 31, 2019.
−Removed: It is convertible into shares of common stock at a conversion price $ 0.05 per share and bears
−Removed: interest at 7 % per annum.
−Removed: The Company determined that Cobrador 2 had a beneficial conversion feature based on the difference between the
−Removed: conversion price and the market price on the date of issuance and allocated $ 87,043 as debt discount representing the beneficial conversion
−Removed: feature which was fully amortized at December 31, 2017.
−Removed: The carrying value as of June 30, 2021 and December 31, 2020, was $ 108,804 .
−Removed: During December 2017, the Company issued a Senior
−Removed: Convertible Note in the amount of $ 25,000 to Cobrador.
−Removed: The note bears interest at 7 %, was due in December 2019, and is convertible into
−Removed: common shares at a conversion price of $ 0.05 per share.
−Removed: In addition, in conjunction with this note, the Company issued 500,000 warrants
−Removed: to purchase common shares at $ 0.05 with a contractual term of 5 years.
−Removed: The estimated value of the warrants was determined to be $ 1,421
−Removed: and was recorded as interest expense during 2017 and a warrant liability due to the down round provision in the note agreement.
−Removed: value as of June 30, 2021 and December 31, 2020, was $ 25,000 .
−Removed: As of the date of release of these financial statements,
−Removed: all senior convertible notes were in default.
−Removed: Promissory Notes Payable
−Removed: During 2014, the Company issued an unsecured promissory
−Removed: note to a former employee of U-Vend Canada.
−Removed: The original amount of this note was $ 10,512 has a term of 3 years and accrues interest at
−Removed: 17 % per annum.
−Removed: The total principal outstanding on this promissory note as of June 30, 2021 and December 31, 2020, was $ 6,235 .
−Removed: Starting of 2015, the Company entered into a series
−Removed: of promissory notes from the same lender.
−Removed: All of the notes bear interest at a rate of 19 % per annum and are payable together with interest
−Removed: over a period of six (6) months from the date of borrowing.
−Removed: As of December 31, 2015, note balance was $ 11,083 .
−Removed: In 2016, the Company borrowed
−Removed: $ 76,500 and repaid $ 63,497 .
−Removed: The balance outstanding on these notes was $ 24,116 at December 31, 2016.
−Removed: In 2017, the Company borrowed $ 36,400
−Removed: and repaid $ 44,449 .
−Removed: The balance outstanding on these notes was $ 16,067 at December 31, 2017.
−Removed: In 2018, the Company borrowed $ 143,908 and
−Removed: repaid $ 125,931 .
−Removed: The balance outstanding on these notes was $ 34,044 at December 31, 2018.
−Removed: During the year ended December 31, 2019, the
−Removed: Company borrowed additional $ 38,325 and recorded additional original discount in the amount of $ 3,325 associated with the new borrowing.
−Removed: During the year ended December 31, 2019, the Company repaid $ 46,584 in principal and fully amortized $ 3,325 of debt discount.
−Removed: 30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 25,784 .
−Removed: During the year ended December 31, 2016, the Company
−Removed: issued two unsecured promissory notes and borrowed an aggregate amount of $ 80,000 .
−Removed: The promissory notes bear interest at 10 % per annum,
−Removed: with a provision for an increase in the interest rate upon an event of default as defined therein and were due at various due dates in
−Removed: May and September 2017.
+Added: During the three months ended March 31, 2021, total principal and accrued interest in the amount of $206,715 were converted into 54,398,684
+Added: shares of common stock resulting in carrying value of $155,000 as of March 31, 2021.
+Added: June 30, 2016, the Company issued a Senior Convertible Note in the face amount of $108,804 to Cobrador (“Cobrador 2”) in
+Added: settlement of previously accrued interest, additional interest, fees and penalties.
+Added: The additional interest, fees and penalties was $72,734
+Added: and this amount was charged to operations as debt discount amortization during the year ended December 31, 2016.
+Added: The Senior Convertible
+Added: Note was extended during the year ended December 31, 2018 and was due on December 31, 2019.
+Added: It is convertible into shares of common stock
+Added: at a conversion price $0.05 per share and bears interest at 7% per annum.
+Added: The Company determined that Cobrador 2 had a beneficial conversion
+Added: feature based on the difference between the conversion price and the market price on the date of issuance and allocated $87,043 as debt
+Added: discount representing the beneficial conversion feature which was fully amortized at December 31, 2017.
+Added: The carrying value as of March
+Added: 31, 2021 and December 31, 2020, was $108,804.
+Added: December 2017, the Company issued a Senior Convertible Note in the amount of $25,000 to Cobrador.
+Added: The note bears interest at 7%, was
+Added: due in December 2019, and is convertible into common shares at a conversion price of $0.05 per share.
+Added: In addition, in conjunction with
+Added: this note, the Company issued 500,000 warrants to purchase common shares at $0.05 with a contractual term of 5 years.
+Added: The estimated value
+Added: of the warrants was determined to be $1,421 and was recorded as interest expense during 2017 and a warrant liability due to the down
+Added: round provision in the note agreement.
+Added: The carrying value as of March 31, 2021 and December 31, 2020, was $25,000.
+Added: of the date of release of these financial statements, all senior convertible notes were in default.
+Added: Notes Payable
+Added: 2014, the Company issued an unsecured promissory note to a former employee of U-Vend Canada.
+Added: The original amount of this note was $10,512
+Added: has a term of 3 years and accrues interest at 17% per annum.
+Added: The total principal outstanding on this promissory note as of March 31,
+Added: 2021 and December 31, 2020, was $6,235.
+Added: of 2015, the Company entered into a series of promissory notes from the same lender.
+Added: All of the notes bear interest at a rate of 19%
+Added: per annum and are payable together with interest over a period of six (6) months from the date of borrowing.
+Added: As of December 31, 2015,
+Added: note balance was $11,083.
+Added: In 2016, the Company borrowed $76,500 and repaid $63,497.
+Added: The balance outstanding on these notes was $24,116
+Added: at December 31, 2016.
+Added: In 2017, the Company borrowed $36,400 and repaid $44,449.
+Added: The balance outstanding on these notes was $16,067 at
+Added: December 31, 2017.
+Added: In 2018, the Company borrowed $143,908 and repaid $125,931.
+Added: The balance outstanding on these notes was $34,044 at
+Added: December 31, 2018.
+Added: During the year ended December 31, 2019, the Company borrowed additional $38,325 and recorded additional original
+Added: discount in the amount of $3,325 associated with the new borrowing.
+Added: During the year ended December 31, 2019, the Company repaid $46,584
+Added: in principal and fully amortized $3,325 of debt discount.
+Added: As of March 31, 2021 and December 31, 2020, the balance outstanding on these
+Added: notes was $25,784.
+Added: the year ended December 31, 2016, the Company issued two unsecured promissory notes and borrowed an aggregate amount of $80,000.
+Added: promissory notes bear interest at 10% per annum, with a provision for an increase in the interest rate upon an event of default as defined
+Added: therein and were due at various due dates in May and September 2017.
The due dates of both notes were extended to December 31, 2019.
−Removed: As of June 30, 2021 and December 31, 2020, the
−Removed: balance outstanding on these notes was $ 80,000 .
−Removed: In December 2017, the Company issued promissory
−Removed: notes in the aggregate principal balance of $ 28,000 to Cobrador.
−Removed: The notes accrue interest at 7 % and have a two-year term.
−Removed: 30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 28,000 .
−Removed: On April 13, 2018, the Company issued a promissory
−Removed: note in the principal amount of $ 115,000 .
−Removed: This note bears interest at the rate of 7 % per annum, due on December 31, 2019.
−Removed: Company borrowed an additional $ 25,000 and repaid $ 60,000 .
−Removed: The balance outstanding on this note as of June 30, 2021 and December 31, 2020,
−Removed: was $ 80,000 .
−Removed: On November 19, 2018, the Company issued a promissory
−Removed: note in the principal amount of $ 124,000 with net proceeds of $ 112,840 .
−Removed: This note matures in 64 weeks.
−Removed: The Company recorded $ 11,160 to
−Removed: debt discount.
−Removed: During the year ended December 31, 2018, the Company repaid $ 9,784 in principal and amortized $ 872 of debt discount resulting
−Removed: in an unamortized debt discount of $ 10,288 and carrying value of $ 103,928 at December 31, 2018.
+Added: As of March 31, 2021 and December 31, 2020, the balance outstanding on these notes was $80,000.
+Added: December 2017, the Company issued promissory notes in the aggregate principal balance of $28,000 to Cobrador.
+Added: The notes accrue interest
+Added: at 7% and have a two-year term.
+Added: As of March 31, 2021 and December 31, 2020, the balance outstanding on these notes was $28,000.
+Added: April 13, 2018, the Company issued a promissory note in the principal amount of $115,000.
+Added: This note bears interest at the rate of 7%
+Added: per annum, due on December 31, 2019.
+Added: In 2019, the Company borrowed an additional $25,000 and repaid $60,000.
+Added: The balance outstanding
+Added: on this note as of March 31, 2021 and December 31, 2020, was $80,000.
+Added: November 19, 2018, the Company issued a promissory note in the principal amount of $124,000 with net proceeds of $112,840.
+Added: matures in 64 weeks.
+Added: The Company recorded $11,160 to debt discount.
+Added: During the year ended December 31, 2018, the Company repaid $9,784
+Added: in principal and amortized $872 of debt discount resulting in an unamortized debt discount of $10,288 and carrying value of $103,928
+Added: at December 31, 2018.
+Added: During the year ended December 31, 2019, the Company repaid $48,154 in principal and amortized $9,744 of debt discount
+Added: resulting in an unamortized debt discount of $544 and carrying value of $65,518 at December 31, 2019.
During the year ended December
−Removed: the Company repaid $ 48,154 in principal and amortized $ 9,744 of debt discount resulting in an unamortized debt discount of $ 544 and carrying
−Removed: value of $ 65,518 at December 31, 2019.
−Removed: During the year ended December 31, 2020, the Company repaid $ 15,000 in principal and fully amortized
−Removed: $ 544 of debt discount.
−Removed: As of December 31, 2020, the balance outstanding on this note was $ 51,062 .
−Removed: During the six months ended June 30,
−Removed: 2021, the Company repaid $ 25,000 in principal resulting in carrying value of $ 26,062 as of June 30, 2021.
−Removed: During the year ended December 31, 2019, the Company
−Removed: issued two promissory notes in the aggregate principal amount of $ 135,000 , bearing interest of 7 % and mature on August 31, 2019 .
−Removed: June 30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 135,000 .
−Removed: As of the date of release of these financial statements,
−Removed: promissory notes were in default.
−Removed: On March 5, 2019, the Company issued a non-equity
−Removed: linked promissory note for $ 100,000 to an investor with an annual 10 % rate of interest and a one (1) year maturity.
−Removed: This investor also
−Removed: received a warrant for 500,000 shares at a strike price of $ 0.07 per share with a five (5) year maturity.
−Removed: The fair value of warrant was
−Removed: not material.
+Added: 31, 2020, the Company repaid $15,000 in principal and fully amortized $544 of debt discount.
+Added: As of December 31, 2020, the balance outstanding
+Added: on this note was $51,062.
+Added: During the three months ended March 31, 2021, the Company repaid $15,000 in principal resulting in carrying
+Added: value of $36,062 as of March 31, 2021.
+Added: the year ended December 31, 2019, the Company issued two promissory notes in the aggregate principal amount of $135,000, bearing interest
+Added: of 7% and mature on August 31, 2019.
+Added: As of March 31, 2021 and December 31, 2020, the balance outstanding on these notes was $135,000.
+Added: of the date of release of these financial statements, promissory notes were in default.
+Added: March 5, 2019, the Company issued a non-equity linked promissory note for $100,000 to an investor with an annual 10% rate of interest
+Added: and a one (1) year maturity.
+Added: This investor also received a warrant for 500,000 shares at a strike price of $0.07 per share with a five
+Added: (5) year maturity.
+Added: The fair value of warrant was not material.
As of December 31, 2019, the outstanding balance was $100,000.
−Removed: On December 23, 2020, total principal and accrued interest
−Removed: in the amount of $ 118,250 were converted into a new promissory note in the principal amount of $ 118,250 with an annual 10 % rate of interest
−Removed: and mature on January 15, 2022.
−Removed: As of June 30, 2021 and December 31, 2020, the outstanding balance was $ 118,250 .
−Removed: Convertible Notes Payable
+Added: 23, 2020, total principal and accrued interest in the amount of $118,250 were converted into a new promissory note in the principal amount
+Added: of $118,250 with an annual 10% rate of interest and mature on January 15, 2022.
+Added: As of March 31, 2021 and December 31, 2020, the outstanding
+Added: balance was $118,250.
+Added: Notes Payable
Stock Purchase Agreement
−Removed: In 2014 and 2015 the Company entered into the
−Removed: 2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued eight (8) convertible notes in the aggregate
−Removed: face amount of $ 146,000 due at various dates between August 2015 and March 2016.
−Removed: The principal on these notes is due at the holder’s
−Removed: option in cash or common shares at a conversion rate of $ 0.30 per share.
−Removed: In connection with these borrowings the Company granted a total
−Removed: of 360,002 warrants with an exercise price of $ 0.35 per share and a 5 year contractual term.
−Removed: The warrants issued have a down round provision
−Removed: and as a result are classified as a liability in the accompanying consolidated balance sheets.
−Removed: Pursuant to the down round provision, the
−Removed: exercise price of the warrants was reduced to $ 0.22 at December 31, 2016.
−Removed: During 2017 the Company repaid one of the notes in the amount
−Removed: of $ 50,000 .
−Removed: On May 1, 2018, the Company granted 1,000,000 warrants with an exercise price of $ 0.15 per share and a 5 year contractual
−Removed: term, valued at $ 2,841 , which was recorded as debt discount.
−Removed: As of June 30, 2021 and December 31, 2020, outstanding balance of these notes
−Removed: was $ 121,000 .
−Removed: As of the date of release of these financial statements, these notes were in default.
−Removed: The Company and Cobrador held three of the convertible
−Removed: notes in the aggregate face amount of $ 45,000 and agreed to extend the repayment date to November 17, 2020.
−Removed: The Company agreed to a revised
−Removed: conversion price of $ 0.05 per share and a revised warrant exercise price of $ 0.07 per share.
−Removed: As of June 30, 2021 and December 31, 2020,
−Removed: outstanding balance of these notes was $ 45,000 .
+Added: 2014 and 2015 the Company entered into the 2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued
+Added: eight (8) convertible notes in the aggregate face amount of $146,000 due at various dates between August 2015 and March 2016.
+Added: The principal
+Added: on these notes is due at the holder’s option in cash or common shares at a conversion rate of $0.30 per share.
+Added: In connection with
+Added: these borrowings the Company granted a total of 360,002 warrants with an exercise price of $0.35 per share and a 5 year contractual term.
+Added: The warrants issued have a down round provision and as a result are classified as a liability in the accompanying consolidated balance
+Added: Pursuant to the down round provision, the exercise price of the warrants was reduced to $0.22 at December 31, 2016.
+Added: the Company repaid one of the notes in the amount of $50,000.
+Added: On May 1, 2018, the Company granted 1,000,000 warrants with an exercise
+Added: price of $0.15 per share and a 5 year contractual term, valued at $2,841, which was recorded as debt discount.
+Added: As of March 31, 2021 and
+Added: December 31, 2020, outstanding balance of these notes was $121,000.
+Added: As of the date of release of these financial statements, these notes
+Added: were in default.
+Added: Company and Cobrador held three of the convertible notes in the aggregate face amount of $45,000 and agreed to extend the repayment date
+Added: to November 17, 2020.
+Added: The Company agreed to a revised conversion price of $0.05 per share and a revised warrant exercise price of $0.07
+Added: The change in the value of warrants was not material and was charged to operations during the year ended December 31, 2017.
+Added: As of March 31, 2021 and December 31, 2020, outstanding balance of these notes was $45,000.
Stock Purchase Agreement
−Removed: During the year ended December 31, 2015, the Company
−Removed: issued eleven subordinated convertible notes bearing interest at 9.5 % per annum with an aggregate principal balance of $ 441,000 pursuant
−Removed: to the 2015 Stock Purchase Agreement (the “2015 SPA”).
−Removed: The notes were due in December 2017 and are payable at the noteholder’s
−Removed: option in cash or common shares at a conversion rate of $ 0.30 per share.
−Removed: The conversion rate was later revised to $ 0.05 due to down round
−Removed: provisions contained in the 2015 SPA, and the due date was extended to November 17, 2020.
−Removed: In connection with these borrowings, the Company
−Removed: issued a warrant to purchase 735,002 shares of the Company’s common stock at an exercise price of $ 0.40 per share and a 5 year contractual
−Removed: The exercise price was later revised to $ 0.22 per share pursuant to the down round provisions in the 2015 SPA.
−Removed: The Company allocated
−Removed: $ 8,113 of proceeds received to debt discount based on the computed fair value of the convertible notes and warrants issued.
−Removed: year ended December 31, 2016, the noteholder converted one note in the face amount of $ 35,000 into 700,000 shares of common stock.
−Removed: the six months ended June 30, 2021, principal in the amount of $ 93,100 was converted into 24,500,000 shares of common stock resulting
−Removed: in carrying value of $ 312,900 as of June 30, 2021.
+Added: the year ended December 31, 2015, the Company issued eleven subordinated convertible notes bearing interest at 9.5% per annum with an
+Added: aggregate principal balance of $441,000 pursuant to the 2015 Stock Purchase Agreement (the “2015 SPA”).
+Added: The notes were due
+Added: in December 2017 and are payable at the noteholder’s option in cash or common shares at a conversion rate of $0.30 per share.
+Added: conversion rate was later revised to $0.05 due to down round provisions contained in the 2015 SPA, and the due date was extended to November
+Added: In connection with these borrowings, the Company issued a warrant to purchase 735,002 shares of the Company’s common
+Added: stock at an exercise price of $0.40 per share and a 5 year contractual term.
+Added: The exercise price was later revised to $0.22 per share
+Added: pursuant to the down round provisions in the 2015 SPA.
+Added: The Company allocated $8,113 of proceeds received to debt discount based on the
+Added: computed fair value of the convertible notes and warrants issued.
+Added: During the year ended December 31, 2016, the noteholder converted one
+Added: note in the face amount of $35,000 into 700,000 shares of common stock.
+Added: As of March 31, 2021 and December 31, 2020, the 2015 SPA had
+Added: a balance of $406,000.
+Added: The debt discount was fully amortized as of December 31, 2016.
Stock Purchase Agreement
−Removed: On June 30, 2016, the Company entered into the
−Removed: 2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five convertible notes in the aggregate principal
−Removed: amount of $ 761,597 .
−Removed: The 2016 SPA notes were due in November 2020 and bear interest at 9.5 % per annum.
−Removed: The notes are convertible into shares
+Added: June 30, 2016, the Company entered into the 2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five
+Added: convertible notes in the aggregate principal amount of $761,597.
+Added: The 2016 SPA notes were due in November 2020 and bear interest at 9.5%
+Added: The notes are convertible into shares of common stock at a conversion price of $0.17 per share.
+Added: With these notes, the Company
+Added: satisfied its obligations for:
+Added: previously issued promissory notes of $549,000, accrued interest of $38,615, lease principal installments
+Added: of $47,466, previously accrued registration rights penalties of $22,156, due to a former officer of $81,250, and additional interest,
+Added: expenses, fine and penalties of $23,110.
+Added: The Company charged additional interest, expenses, fines and penalties $23,110 to operations
+Added: as amortization of debt discount and deferred financing costs during the year ended December 31, 2016.
+Added: connection with the 2016 SPA, the Company granted a total of 2,239,900 warrants with an exercise price of $0.30 per share which was later
+Added: revised to $0.05 per share due to down round provisions, with a 5 year contractual life.
+Added: The Company allocated $19,242 to debt discount
+Added: based on the computed fair value of the convertible notes and warrants issued and classified the debt discount is as a warrant liability
+Added: due to the down round provision in the warrants.
+Added: July 11, 2019, $85,000 in principal were converted into 1,700,000 shares of common stock.
+Added: of March 31, 2021 and December 31, 2020, the 2016 SPA had a carrying value of $676,597.
+Added: As of the date of release of these financial
+Added: statements, these notes were in default.
+Added: 2016 Financings
+Added: the year ended December 31, 2016, the Company issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate
+Added: principal amount of $115,000.
+Added: The Cobrador 2016 Notes have a 2 year term, bear interest at 9.5% per annum, and are convertible into shares
of common stock at a conversion price of $0.17 per share.
−Removed: With these notes, the Company satisfied its obligations for:
−Removed: previously issued
−Removed: promissory notes of $ 549,000 , accrued interest of $ 38,615 , lease principal installments of $ 47,466 , previously accrued registration rights
−Removed: penalties of $ 22,156 , due to a former officer of $ 81,250 , and additional interest, expenses, fine and penalties of $ 23,110 .
−Removed: charged additional interest, expenses, fines and penalties $ 23,110 to operations as amortization of debt discount and deferred financing
−Removed: costs during the year ended December 31, 2016.
−Removed: In connection with the 2016 SPA, the Company granted
−Removed: a total of 2,239,900 warrants with an exercise price of $ 0.30 per share which was later revised to $ 0.05 per share due to down round provisions,
−Removed: with a 5 year contractual life.
+Added: The conversion price was subsequently revised to $0.05 per the down round provisions
+Added: and the maturity date was extended to September 26, 2021.
+Added: In connection with the Cobrador 2016 Notes, the Company granted a total of
+Added: 338,235 warrants with an exercise price of $0.30 per share which was subsequently revised to $0.05 per share due to down round provisions
+Added: with a 5 year contractual term.
The Company allocated $1,994 to debt discount based on the computed fair value of the convertible notes
−Removed: and warrants issued and classified the debt discount is as a warrant liability due to the down round provision in the warrants.
−Removed: On July 11, 2019, $ 85,000 in principal were converted
−Removed: into 1,700,000 shares of common stock.
−Removed: As of June 30, 2021 and December 31, 2020, the
−Removed: 2016 SPA had a carrying value of $ 676,597 .
−Removed: As of the date of release of these financial statements, these notes were in default.
−Removed: During the year ended December 31, 2016, the Company
−Removed: issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate principal amount of $ 115,000 .
−Removed: The Cobrador 2016
+Added: and warrants issued and classified the debt discount as a warrant liability due to the down round provision in the warrants.
+Added: year ended December 31, 2019, $20,000 was converted into 400,000 shares.
+Added: As of March 31, 2021 and December 31, 2020, the Cobrador 2016
+Added: Notes had a carrying value of $95,000.
+Added: the fourth quarter of 2016, the Company issued three additional convertible notes in the aggregate principal amount of $250,000.
notes have a 2 year term, bear interest at 9.5% per annum and are convertible into shares of common stock at a conversion price of $0.05
−Removed: The conversion price was subsequently revised to $ 0.05 per the down round provisions and the maturity date was extended to
−Removed: September 26, 2021.
−Removed: In connection with the Cobrador 2016 Notes, the Company granted a total of 338,235 warrants with an exercise price
−Removed: of $ 0.30 per share which was subsequently revised to $ 0.05 per share due to down round provisions with a 5 year contractual term.
−Removed: Company allocated $ 1,994 to debt discount based on the computed fair value of the convertible notes and warrants issued and classified
−Removed: the debt discount as a warrant liability due to the down round provision in the warrants.
−Removed: During the year ended December 31, 2019, $20,000
−Removed: was converted into 400,000 shares.
−Removed: As of June 30, 2021 and December 31, 2020, the Cobrador 2016 Notes had a carrying value of $ 95,000 .
−Removed: During the fourth quarter of 2016, the Company
−Removed: issued three additional convertible notes in the aggregate principal amount of $ 250,000 .
−Removed: The notes have a 2 year term, bear interest at
−Removed: 9.5 % per annum and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: In connection with these borrowings,
−Removed: the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise price of $ 0.07 per share.
−Removed: The Company allocated
−Removed: $ 27,585 to debt discount based on the computed fair value of the convertible notes and warrants issued, and the debt discount is classified
−Removed: as a warrant liability due to the down round provision in the warrants.
−Removed: As of June 30, 2021 and December 31, 2020, the carrying value
−Removed: of the notes was $ 250,000 .
−Removed: As of the date of release of these financial statements, these notes were in default.
−Removed: 2017 Financings
−Removed: During the year ended December 31, 2017, the Company
−Removed: entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)” in the aggregate principal amount of
−Removed: The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5 %, and are convertible into shares of common stock at
−Removed: a conversion price of $ 0.05 per share.
−Removed: In connection with the 2017 Convertible Notes, the Company issued a total of 16,537,926 warrants
−Removed: with an exercise price of $ 0.07 per share with a 5 year term.
−Removed: The Company allocated $ 59,403 to a debt discount based on the computed fair
−Removed: value of the convertible notes and warrants issued and classified the debt discount as a warrant liability due to the down round provision
−Removed: in the warrants.
−Removed: During the year ended December 31, 2018, the Company amortized $ 31,940 of debt discount resulting in unamortized debt
−Removed: discount of $ 13,278 and carrying value of $ 910,608 at December 31, 2018.
−Removed: During the year ended December 31, 2019, the Company fully amortized
−Removed: remaining $ 13,278 of debt discount.
−Removed: As of June 30, 2021 and December 31, 2020, the carrying value of the notes was $ 924,282 .
−Removed: date of release of these financial statements, these notes were in default.
−Removed: 2018 Financings
−Removed: During the year ended December 31, 2018, the Company
−Removed: entered into seventeen separate convertible notes agreements (the “2018 Convertible Notes)” in the aggregate principal amount
−Removed: of $ 537,500 .
−Removed: The 2018 Convertible Notes each have a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and
−Removed: are convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: In connection with the 2018 Convertible Notes, the
−Removed: Company issued a total of 10,750,000 warrants with an exercise price of $ 0.07 per share with a 5 year term.
−Removed: The Company allocated $ 33,384
−Removed: to a debt discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a
−Removed: warrant liability due to the down round provision in the warrants.
−Removed: During the year ended December 31, 2018, the Company amortized $ 12,803
−Removed: of debt discount resulting in an unamortized debt discount of $ 20,581 and carrying value of $ 516,919 at December 31, 2018.
−Removed: year ended December 31, 2019, the Company amortized $ 16,692 of debt discount resulting in an unamortized debt discount of $ 3,889 and carrying
−Removed: value of $ 533,611 as of December 31, 2019.
−Removed: During the year ended December 31, 2020, the Company fully amortized $ 3,889 of debt discount
−Removed: resulting in carrying value of $ 537,500 as of June 30, 2021 and December 31, 2020.
+Added: In connection with these borrowings, the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise
+Added: price of $0.07 per share.
+Added: The Company allocated $27,585 to debt discount based on the computed fair value of the convertible notes and
+Added: warrants issued, and the debt discount is classified as a warrant liability due to the down round provision in the warrants.
+Added: 31, 2021 and December 31, 2020, the carrying value of the notes was $250,000.
As of the date of release of these financial statements,
−Removed: convertible notes were in default.
−Removed: On November 20, 2018, two officers converted $ 436,500
−Removed: accrued compensation into two convertible note agreements in the principal amount of $ 436,500 in exchange.
−Removed: The notes have a 2 year term,
−Removed: bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price
−Removed: of $ 0.05 per share.
−Removed: As of June 30, 2021 and December 31, 2020, the carrying value of the notes was $ 436,500 .
−Removed: As of the date of release
−Removed: of these financial statements, convertible notes were in default.
+Added: these notes were in default.
+Added: the year ended December 31, 2017, the Company entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)”
+Added: in the aggregate principal amount of $923,882.
+Added: The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5%, and are convertible
+Added: into shares of common stock at a conversion price of $0.05 per share.
+Added: In connection with the 2017 Convertible Notes, the Company issued
+Added: a total of 16,537,926 warrants with an exercise price of $0.07 per share with a 5 year term.
+Added: The Company allocated $59,403 to a debt
+Added: discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a warrant
+Added: liability due to the down round provision in the warrants.
+Added: During the year ended December 31, 2018, the Company amortized $31,940 of
+Added: debt discount resulting in unamortized debt discount of $13,278 and carrying value of $910,608 at December 31, 2018.
+Added: During the year
+Added: ended December 31, 2019, the Company fully amortized remaining $13,278 of debt discount.
+Added: As of March 31, 2021 and December 31, 2020,
+Added: the carrying value of the notes was $924,282.
+Added: As of the date of release of these financial statements, these notes were in default.
+Added: the year ended December 31, 2018, the Company entered into seventeen separate convertible notes agreements (the “2018 Convertible
+Added: Notes)”
+Added: in the aggregate principal amount of $537,500.
+Added: The 2018 Convertible Notes each have a 2 year term, bear interest at 9.5%
+Added: if paid in cash, 15% if paid in common stock, and are convertible into shares of common stock at a conversion price of $0.05 per share.
+Added: In connection with the 2018 Convertible Notes, the Company issued a total of 10,750,000 warrants with an exercise price of $0.07 per
+Added: share with a 5 year term.
+Added: The Company allocated $33,384 to a debt discount based on the computed fair value of the convertible notes
+Added: and warrants issued and classified the debt discount as a warrant liability due to the down round provision in the warrants.
+Added: year ended December 31, 2018, the Company amortized $12,803 of debt discount resulting in an unamortized debt discount of $20,581 and
+Added: carrying value of $516,919 at December 31, 2018.
+Added: During the year ended December 31, 2019, the Company amortized $16,692 of debt discount
+Added: resulting in an unamortized debt discount of $3,889 and carrying value of $533,611 as of December 31, 2019.
During the year ended December
−Removed: the Company entered into three convertible notes agreements in the aggregate principal amount of $ 240,500 with a net proceed of $ 214,000 .
+Added: 31, 2020, the Company fully amortized $3,889 of debt discount resulting in carrying value of $537,500 as of March 31, 2021 and December
+Added: As of the date of release of these financial statements, convertible notes were in default.
+Added: November 20, 2018, two officers converted $436,500 accrued compensation into two convertible note agreements in the principal amount
+Added: of $436,500 in exchange.
+Added: The notes have a 2 year term, bear interest at 9.5% if paid in cash, 15% if paid in common stock, and are convertible
+Added: into shares of common stock at a conversion price of $0.05 per share.
+Added: As of March 31, 2021 and December 31, 2020, the carrying value
+Added: of the notes was $436,500.
+Added: As of the date of release of these financial statements, convertible notes were in default.
+Added: year ended December 31, 2018, the Company entered into three convertible notes agreements in the aggregate principal amount of $240,500
+Added: with a net proceed of $214,000.
These notes had a 1-year term, and bear interest at 8%-12%.
−Removed: The notes are convertible into common stock at 60 % to 61 % multiplied by the
−Removed: lowest one to two trading price(s) during fifteen to twenty-five trading day period prior to the Conversion Date.
−Removed: The embedded conversion
−Removed: features were valued at $ 59,027 , which were recorded as debt discount.
−Removed: In addition, the Company also recorded $ 26,500 as original debt
−Removed: These notes were in default due to failure to comply with the reporting requirements of the Exchange Act, as the result, the
−Removed: Company recorded additional $ 120,250 penalty in principal as of December 31, 2018.
−Removed: During the year ended December 31, 2018, the Company
−Removed: amortized $ 21,382 of debt discount resulting in unamortized debt discount of $ 64,145 and carrying value of $ 296,605 at December 31, 2018.
−Removed: During the year ended December 31, 2019, the Company repaid $ 64,300 in principal and amortized $ 21,381 of debt discount, recorded $ 42,764
−Removed: in accretion of debt discount, resulting in unamortized debt discount of $ 0 and carrying value of $ 296,450 at December 31, 2019.
−Removed: the year ended December 31, 2020, total principal and accrued interest in the amount of $ 37,712 were converted into 9,924,132 shares of
−Removed: common stock resulting in carrying value of $ 281,250 as of December 31, 2020.
−Removed: During the six months ended June 30, 2021, the Company repaid
−Removed: $ 117,500 in principal, accrued interest in the amount of $ 31,860 was converted into 7,737,705 shares of common stock resulting in carrying
−Removed: value of $ 88,750 as of June 30, 2021.
−Removed: 2019 Financings
−Removed: On March 18, 2019, the Company issued a convertible
−Removed: promissory note for $85,250 with net proceed of $75,000 to an investor with an 8.0% rate of interest and a one (1) year maturity.
−Removed: Company has the option to pre-pay the note (principal and accrued interest) in cash within the 1st 90 days from issuance at a 25% premium,
−Removed: and 40% premium 91-180 days from the issuance date.
−Removed: Subsequent to 181 days, the Company shall have no right of prepayment and the holder
−Removed: may convert at a 40% discount to the prevailing market price.
−Removed: The note matured on December 11, 2019.
−Removed: The note is convertible into shares
−Removed: of common stock at the lesser of 1) lowest trading price of twenty-five days prior to March 18, 2019 or 2) 60% of lowest trading price
−Removed: of twenty-five days prior to the Conversion Day.
−Removed: The embedded conversion features were valued at $0 due to default.
−Removed: In addition, the Company
−Removed: also recorded $ 10,250 as original debt discount.
−Removed: These notes were in default due to failure to comply with the reporting requirements
−Removed: of the Exchange Act, as the result, the Company recorded additional $ 42,625 penalty in principal as of December 31, 2019.
−Removed: the year ended December 31, 2019, the Company fully amortized $ 23,384 of debt discount.
−Removed: During the year ended December 31, 2020, accrued
−Removed: interest in the amount of $ 24,508 was converted into 13,426,091 shares of common stock resulting in carrying value of $ 127,875 as of December
−Removed: During the six months ended June 30, 2021, total principal of $ 12,572 and accrued interest in the amount of $ 16,489 were converted
−Removed: into 9,597,594 shares of common stock resulting in carrying value of $ 115,303 as of June 30, 2021.
+Added: The notes are convertible into common stock
+Added: at 60% to 61% multiplied by the lowest one to two trading price(s) during fifteen to twenty-five trading day period prior to the Conversion
+Added: The embedded conversion features were valued at $59,027, which were recorded as debt discount.
+Added: In addition, the Company also recorded
+Added: $26,500 as original debt discount.
+Added: These notes were in default due to failure to comply with the reporting requirements of the Exchange
+Added: Act, as the result, the Company recorded additional $120,250 penalty in principal as of December 31, 2018.
+Added: During the year ended December
+Added: 31, 2018, the Company amortized $21,382 of debt discount resulting in unamortized debt discount of $64,145 and carrying value of $296,605
+Added: at December 31, 2018.
+Added: During the year ended December 31, 2019, the Company repaid $64,300 in principal and amortized $21,381 of debt
+Added: discount, recorded $42,764 in accretion of debt discount, resulting in unamortized debt discount of $0 and carrying value of $296,450
+Added: at December 31, 2019.
+Added: During the year ended December 31, 2020, total principal and accrued interest in the amount of $37,712 were converted
+Added: into 9,924,132 shares of common stock.
+Added: As of March 31, 2021 and December 31, 2020, the carrying value of the notes was $281,250
+Added: March 18, 2019, the Company issued a convertible promissory note for $85,250 with net proceed of $75,000 to an investor with an 8.0%
+Added: rate of interest and a one (1) year maturity.
+Added: The Company has the option to pre-pay the note (principal and accrued interest) in cash
+Added: within the 1st 90 days from issuance at a 25% premium, and 40% premium 91-180 days from the issuance date.
+Added: Subsequent to 181 days, the
+Added: Company shall have no right of prepayment and the holder may convert at a 40% discount to the prevailing market price.
+Added: The note matured
+Added: on December 11, 2019.
+Added: The note is convertible into shares of common stock at the lesser of 1) lowest trading price of twenty-five days
+Added: prior to March 18, 2019 or 2) 60% of lowest trading price of twenty-five days prior to the Conversion Day.
+Added: The embedded conversion features
+Added: were valued at $0 due to default.
+Added: In addition, the Company also recorded $10,250 as original debt discount.
+Added: These notes were in default
+Added: due to failure to comply with the reporting requirements of the Exchange Act, as the result, the Company recorded additional $42,625
+Added: penalty in principal as of December 31, 2019.
+Added: During the year ended December 31, 2019, the Company fully amortized $23,384 of debt
+Added: During the year ended December 31, 2020, accrued interest in the amount of $24,508 was converted into 13,426,091 shares of
+Added: common stock.
+Added: As of March 31, 2021 and December 31, 2020, the carrying value of the note was $127,875.
As of the date of release of these
financial statements, convertible note was in default.
−Removed: On March 14, 2019, the Company converted accounts
−Removed: payable of approximately $ 105,000 payables into a convertible note agreement in the principal amount of $ 60,000 , remaining balance of
−Removed: the amount owed was released and recorded as a settlement of liability.
−Removed: The note has a 2 year term, bears interest at 9.5 % if paid in
−Removed: cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: The outstanding
−Removed: principal balance was $ 60,000 as of June 30, 2021 and December 31, 2020.
−Removed: As of the date of release of these financial statements, convertible
−Removed: note was in default.
−Removed: On April 1, 2019, The Company converted an aggregate
−Removed: amount of principal and accrued interest of Perkins promissory note in the amount of $ 321,824 and accounts payable of $ 10,000 into two
−Removed: convertible notes.
−Removed: Both Notes have a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible
−Removed: into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: The outstanding principal balance was $ 331,824 as of June 30, 2021
−Removed: and December 31, 2020.
−Removed: On April 15, 2019, The Company converted an accrued
−Removed: payable of $ 108,572 , which was used to purchase vending machine, into a convertible note.
−Removed: The note has a 2 year term, bear interest at
−Removed: 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.07 per
−Removed: The outstanding principal balance was $ 108,572 as of June 30, 2021 and December 31, 2020.
−Removed: On May 30, 2019, the Company issued a series of
−Removed: convertible notes under a $ 250,000 revolving Senior Secured credit facility to an investor, for working capital purposes.
−Removed: The notes carry
−Removed: an interest rate of 9.5 % and a two-year term.
−Removed: The notes are convertible into common stock at $ 0.07 per share and are redeemable after
−Removed: one-year at the company’s option.
−Removed: The notes also contain a 4.99 % limitation of ownership on conversion.
−Removed: The investor had consented
−Removed: to higher draws on the facility in excess of the limit per the initial agreement.
−Removed: On April 15, 2020, the Company issued a convertible
−Removed: note in the amount of $ 206,231 .
−Removed: The note has a 2 year term, bears interest of 9.5 % if paid in cash, 15 % if paid in common stock, and is
−Removed: convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: On December 24, 2020, the Company issued a convertible
−Removed: promissory note in the amount of $ 147,000 .
−Removed: The note has a 2 year term, bears interest of 9.5% if paid in cash, 15% if paid in common stock,
−Removed: and is convertible into shares of common stock at a conversion price of $0.03 per share and is redeemable at the principal amount plus
−Removed: accrued unpaid interest after one year, at the Company’s option.
−Removed: As of June 30, 2021 and December 31, 2020, $ 603,231 was drawn under
−Removed: these agreements.
−Removed: During the year ended December 31, 2019, the Company
−Removed: entered into several convertible notes agreements in the amount of $ 68,000 .
−Removed: The Notes have a 2 year term, bear interest at 9.5 % if paid
−Removed: in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.07 per share.
−Removed: The outstanding
−Removed: principal balance was of $ 68,000 as of June 30, 2021 and December 31, 2020.
−Removed: During the year ended December 31, 2019, the Company
−Removed: entered into a convertible notes agreement in the amount of $ 50,000 .
−Removed: The Note has a 6 month term, bears interest at 9.5 % if paid in cash,
−Removed: 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.01 per share.
−Removed: In connection with
−Removed: the Note, the Company issued 10,000,000 warrants with an exercise price of $ 0.02 per share with a 5 year term.
−Removed: The outstanding balance
−Removed: was of $ 50,000 as of June 30, 2021 and December 31, 2020.
−Removed: 2020 Financings
−Removed: During the year ended December 31, 2020, the Company
−Removed: entered into several convertible notes agreements in the amount of $ 73,118 .
−Removed: The notes have a 2 year term, bear interest of 9.5 % if paid
−Removed: in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
+Added: March 14, 2019, the Company converted accounts payable of approximately $105,000 payables into a convertible note agreement in the principal
+Added: amount of $60,000, remaining balance of the amount owed was released and recorded as a settlement of liability.
+Added: The note has a 2 year
+Added: term, bears interest at 9.5% if paid in cash, 15% if paid in common stock, and is convertible into shares of common stock at a conversion
+Added: price of $0.05 per share.
+Added: The outstanding principal balance was $60,000 as of March 31, 2021 and December 31, 2020.
+Added: As of the date of
+Added: release of these financial statements, convertible note was in default.
+Added: April 1, 2019, The Company converted an aggregate amount of principal and accrued interest of Perkins promissory note in the amount of
+Added: $321,824 and accounts payable of $10,000 into two convertible notes.
+Added: Both Notes have a 2 year term, bear interest at 9.5% if paid in
+Added: cash, 15% if paid in common stock, and are convertible into shares of common stock at a conversion price of $0.05 per share.
The outstanding
−Removed: principal balance was $ 73,118 as of June 30, 2021 and December 31, 2020.
−Removed: 2021 Financings
−Removed: During the six months ended June 30, 2021, the
−Removed: Company entered into several convertible notes agreements in the amount of $ 365,000 .
−Removed: The notes have a 2 year term, bear interest of 9.5 %
−Removed: if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: The outstanding principal balance was $ 365,000 as of June 30, 2021.
−Removed: On March 1, 2021, the Company issued a convertible
−Removed: note for deferred compensation in the principal amount of $ 94,600 .
−Removed: The note bears interest at the rate of 9.5 % per annum and is due and
−Removed: payable in two years .
−Removed: The note is convertible into shares of the Company’s common stock at $ 0.05 per share and is redeemable at
−Removed: the principal amount plus accrued unpaid interest after one year , at the Company’s option.
−Removed: the six months ended June 30, 2021, the Company repaid $ 50,000 in principal resulting in carrying value of $ 44,600 as of June 30, 2021.
−Removed: Scheduled maturities of debt remaining as of June
−Removed: 30, 2021 for each respective fiscal year end are as follows:
+Added: principal balance was $331,824 as of March 31, 2021 and December 31, 2020.
+Added: April 15, 2019, The Company converted an accrued payable of $108,572, which was used to purchase vending machine, into a convertible
+Added: The note has a 2 year term, bear interest at 9.5% if paid in cash, 15% if paid in common stock, and are convertible into shares
+Added: of common stock at a conversion price of $0.07 per share.
+Added: The outstanding principal balance was $108,572 as of March 31, 2021 and December
+Added: May 30, 2019, the Company issued a series of convertible notes under a $250,000 revolving Senior Secured credit facility to an investor,
+Added: for working capital purposes.
+Added: The notes carry an interest rate of 9.5% and a two-year term.
+Added: The notes are convertible into common stock
+Added: at $0.07 per share and are redeemable after one-year at the company’s option.
+Added: The notes also contain a 4.99% limitation of ownership
+Added: on conversion.
+Added: The investor had consented to higher draws on the facility in excess of the limit per the initial agreement.
+Added: April 15, 2020 , the Company issued a convertible note in the amount of $206,231.
+Added: The note has a 2 year term, bears interest of 9.5% if paid in cash, 15% if paid in common stock, and is convertible into shares
+Added: of common stock at a conversion price of $0.05 per share.
+Added: On December 24, 2020 , the Company
+Added: issued a convertible promissory note in the amount of $147,000.
+Added: The note has a 2 year term,
+Added: bears interest of 9.5% if paid in cash, 15% if paid in common stock, and is convertible into shares of common stock at a conversion price
+Added: of $0.03 per share and is redeemable at the principal amount plus accrued unpaid interest after one year, at the Company’s option.
+Added: As of March 31, 2021 and December 31, 2020, $603,231 was drawn under these agreements.
+Added: the year ended December 31, 2019, the Company entered into several convertible notes agreements in the amount of $68,000.
+Added: The Notes have
+Added: a 2 year term, bear interest at 9.5% if paid in cash, 15% if paid in common stock, and are convertible into shares of common stock at
+Added: a conversion price of $0.07 per share.
+Added: The outstanding principal balance was of $68,000 as of March 31, 2021 and December 31, 2020.
+Added: the year ended December 31, 2019, the Company entered into a convertible notes agreement in the amount of $50,000.
+Added: The Note has a 6 month
+Added: term, bears interest at 9.5% if paid in cash, 15% if paid in common stock, and is convertible into shares of common stock at a conversion
+Added: price of $0.01 per share.
+Added: In connection with the Note, the Company issued 10,000,000 warrants with an exercise price of $0.02 per share
+Added: with a 5 year term.
+Added: The outstanding balance was of $50,000 as of March 31, 2021 and December 31, 2020.
+Added: the year ended December 31, 2020, the Company entered into several convertible note agreements in the amount of $73,118.
+Added: The notes have
+Added: a 2 year term, bear interest of 9.5% if paid in cash, 15% if paid in common stock, and are convertible into shares of common stock at
+Added: a conversion price of $0.05 per share.
+Added: The outstanding principal balance was $73,118 as of March 31, 2021 and December 31, 2020.
+Added: the three months ended March 31, 2021, the Company entered into several convertible note agreements in the amount of $125,000.
+Added: have a 2 year term, bear interest of 9.5% if paid in cash, 15% if paid in common stock, and are convertible into shares of common stock
+Added: at a conversion price of $0.05 per share.
+Added: The outstanding principal balance was $125,000 as of March 31, 2021.
+Added: the three months ended March 31, 2021, the Company issued a convertible note for deferred compensation in the principal amount of $94,600,
+Added: which is comprised of $47,500 of deferred compensation already included in an existing convertible note at December 31, 2020, and $47,100
+Added: of current period accrual conversions.
+Added: The note bears interest at the rate of 9.5% per annum and is due and payable in two years.
+Added: note is convertible into shares of the Company’s common stock at $0.05 per share and is redeemable at the principal amount plus
+Added: accrued unpaid interest after one year, at the Company’s option.
+Added: The outstanding principal balance was $94,600 as of March 31,
+Added: maturities of debt remaining as of March 31, 2021 for each respective fiscal year end are as follows:
unamortized debt discount
−Removed: The following table reconciles, for the six months
−Removed: ended June 30, 2021 and 2020, the beginning and ending balances for financial instruments related to the embedded conversion features
−Removed: that are recognized at fair value in the consolidated financial statements.
−Removed: Balance of embedded derivative at the beginning of the period
−Removed: Change in fair value of conversion features
−Removed: ( 2,113,589 )
−Removed: Balance of embedded derivatives at the end of the period
−Removed: Note 6 – Capital Lease Obligations
−Removed: The Company acquired capital assets under capital
−Removed: lease obligations.
−Removed: Pursuant to the agreement with the lessor, the Company makes quarterly lease payments and will make a guaranteed residual
−Removed: payment at the end of the lease as summarized below.
−Removed: At the end of the lease, the Company will own the equipment.
−Removed: During the year ended December 31, 2018 the Company
−Removed: entered into various capital lease agreements.
+Added: following table reconciles, for the three months ended March 31, 2021 and 2020, the beginning and ending balances for financial instruments
+Added: related to the embedded conversion features that are recognized at fair value in the consolidated financial statements.
+Added: Balance of embedded
+Added: derivative at the beginning of the period
+Added: in fair value of conversion features
+Added: of embedded derivatives at the end of the period
+Added: Capital Lease Obligations
+Added: Company acquired capital assets under capital lease obligations.
+Added: Pursuant to the agreement with the lessor, the Company makes quarterly
+Added: lease payments and will make a guaranteed residual payment at the end of the lease as summarized below.
+Added: At the end of the lease, the
+Added: Company will own the equipment.
+Added: During the year ended December 31, 2018 the
+Added: Company entered into various minimal capital lease agreements.
The leases expire at various points through the year ended December 31,
−Removed: six months ended June 30, 2021, the Company settled lease liability amounts totaling $ 117,174 by paying the lessors $ 57,000 and returning
−Removed: the leased property and equipment with a carrying value of $ 44,100 , resulting in a gain on settlement of liability of $ 16,074 .
−Removed: The following schedule provides minimum future
−Removed: rental payments required as of June 30, 2021, under the current portion of capital leases.
+Added: During the three months ended March 31, 2021, the Company settled lease liability amounts totaling $117,174 by paying the lessors
+Added: $57,000 and returning the leased property and equipment with a carrying value of $44,100, resulting in a gain on settlement of liability
+Added: following schedule provides minimum future rental payments required as of March 31, 2021, under the current portion of capital leases.
Total minimum lease payments
Amount represented interest
−Removed: Present value of minimum lease payments and guaranteed residual value
−Removed: Note 7 – Capital Stock
−Removed: Preferred Stock
−Removed: The Company has authorization for “blank
−Removed: check” preferred stock, which could be issued with voting, liquidation, dividend and other rights superior to common stock.
−Removed: June 30, 2021 and December 31, 2020, there are 10,000,000 shares of preferred stock authorized, and no shares issued or outstanding.
−Removed: The Company has authorized 600,000,000 shares
−Removed: of common stock.
−Removed: During the six months ended June 30, 2021, the
−Removed: Company issued 135,606,238 shares of its common stock, in conversion of $ 510,444 of convertible notes and accrued interest.
−Removed: There were no stock issuances during the six months
−Removed: ended June 30, 2021.
−Removed: Total common shares issued and outstanding at June 30, 2021 and December 31, 2020 were 211,434,302 and 75,828,064 ,
−Removed: respectively.
−Removed: Note 8 – Stock Options and Warrants
−Removed: At December 31, 2020 the Company had the following warrant securities
−Removed: 2016 Warrants - Convertible notes
+Added: value of minimum lease payments and guaranteed residual value
+Added: Capital Stock
+Added: Company has authorization for “blank check”
+Added: preferred stock, which could be issued with voting, liquidation, dividend and
+Added: other rights superior to common stock.
+Added: As of March 31, 2021 and December 31, 2020, there are 10,000,000 shares of preferred stock authorized,
+Added: and no shares issued or outstanding.
+Added: Company has authorized 600,000,000 shares of common stock.
+Added: the three months ended March 31, 2021, the Company issued 54,398,674 shares of its common stock, in conversion of $206,715 of convertible
+Added: notes and accrued interest.
+Added: Stock Options and Warrants
+Added: March 31, 2021, the Company had the following warrant securities outstanding:
+Added: 2016 Warrants
+Added: - 2016 SPA convertible debt
+Added: 2016 Warrants for services
+Added: 2016 Warrants - Convertible
August - September 2021
2016 Warrants for services
−Removed: 2016 Warrants issued with Convertible Notes
+Added: 2016 Warrants issued with
+Added: Convertible Notes
November -December 2021
−Removed: 2017 Warrants – 2017 financing
+Added: 2017 Warrants –
December 2022
−Removed: 2018 Warrants – 2019 financing
+Added: 2018 Warrants –
January - November 2023
1 unchanged sentence
October - December 2023
−Removed: 2019 Warrants – 2020 financing
+Added: 2019 Warrants –
2019 Warrants for services
Warrants for services
−Removed: February 2025
−Removed: During the six months ended June 30, 2020, the Company
−Removed: issued warrants exercisable into 3,000,000 shares of common stock to its officer.
−Removed: The fair value of warrants was determined to be $ 12,594 ,
−Removed: and was estimated using the Black-Scholes-Merton option-pricing model with the following assumptions:
−Removed: expected volatility of 339 %, risk-free
−Removed: interest rate 1.35 %, expected dividend yield of 0 %.
−Removed: During the six months ended June 30, 2021 and 2020, the Company recorded $ 3,148 and
−Removed: $ 2,624 , respectively, in warrant expense related to vesting of these warrants.
−Removed: A summary of all warrants activity for the six months ended June 30,
−Removed: 2021 is as follows:
−Removed: Balance outstanding at December 31, 2020
−Removed: ( 3,089,990 )
−Removed: Balance outstanding at June 30, 2021
−Removed: Exercisable at June 30, 2021
−Removed: Equity Incentive Plan
−Removed: On July 22, 2011, the Board of Directors of the
−Removed: Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”) and on July 26, 2011, stockholders holding a
−Removed: majority of shares of the Company approved, by written consent, the Plan and the issuance under the Plan of 5,000,000 shares.
−Removed: 16, 2017, the Board of Directors approved an increase of 10,000,000 shares to be made available for issuance under the Plan.
−Removed: the total number of shares of common stock available for issuance under the Plan is 15,000,000 shares.
−Removed: Awards may be granted to employees,
−Removed: officers, directors, consultants, agents, advisors and independent contractors of the Company and its related companies.
−Removed: may be designated at the time of grant as either incentive stock options or nonqualified stock options.
−Removed: Stock-based compensation includes
−Removed: expense charges related to all stock-based awards.
−Removed: Such awards include options, warrants and stock grants.
−Removed: Generally, the Company issues
−Removed: stock options that vest over three years and expire in 5 to 10 years.
−Removed: A summary of all stock option activity for the
−Removed: six months ended June 30, 2021 is as follows:
−Removed: Balance outstanding at December 31, 2020
−Removed: Cancelled or expired
−Removed: Balance outstanding at June 30, 2021
−Removed: Exercisable at June 30, 2021
−Removed: Note 10 – Subsequent Events
−Removed: The Company has evaluated events occurring subsequent
−Removed: to June 30, 2021 through the date these financial statements were issued and determined the following significant events require disclosure:
−Removed: Subsequent to June 30, 2021, the Company issued
−Removed: multiple convertible promissory notes in the aggregate principal amount of $ 150,000 to unaffiliated investors.
−Removed: The notes bear interest
−Removed: at the rate of 9.5 % per annum and are due and payable in two years .
−Removed: The notes are convertible into shares of the Company’s common
−Removed: stock at $ 0.05 per share and are redeemable at the principal amount plus accrued unpaid interest after one year , at the Company’s
−Removed: Subsequent to June 30, 2021, the Company issued
−Removed: 15,169,737 of its common stock in conversion of $ 57,645 of convertible notes.
−Removed: Subsequent to June 30, 2021, the Company hired
−Removed: Patrick Avery as the Company’s Chief Operating Officer with a salary of $ 84,000 .
+Added: During the three months ended March 31, 2020, the Company issued warrants
+Added: exercisable into 3,000,000 shares of common stock to its officer.
+Added: The fair value of warrants was determined to be $12,594, and was estimated
+Added: using the Black-Scholes-Merton option-pricing model with the following assumptions:
+Added: expected volatility of 339%, risk-free interest rate
+Added: 1.35%, expected dividend yield of 0%.
+Added: During the three months ended March 31, 2021, the Company recorded $1,574 in warrant expense related
+Added: to vesting of these warrants.
+Added: A summary of all warrant activity as
+Added: of and for the three months ended March 31, 2021 is as follows:
+Added: Balance outstanding
+Added: at December 31, 2020
+Added: outstanding at March 31, 2021
+Added: at March 31, 2021
+Added: Incentive Plan
+Added: July 22, 2011, the Board of Directors of the Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”)
+Added: and on July 26, 2011, stockholders holding a majority of shares of the Company approved, by written consent, the Plan and the issuance
+Added: under the Plan of 5,000,000 shares.
+Added: On November 16, 2017, the Board of Directors approved an increase of 10,000,000 shares to be made
+Added: available for issuance under the Plan.
+Added: Accordingly, the total number of shares of common stock available for issuance under the Plan
+Added: is 15,000,000 shares.
+Added: Awards may be granted to employees, officers, directors, consultants, agents, advisors and independent contractors
+Added: of the Company and its related companies.
+Added: Such options may be designated at the time of grant as either incentive stock options or nonqualified
+Added: stock options.
+Added: Stock-based compensation includes expense charges related to all stock-based awards.
+Added: Such awards include options, warrants
+Added: and stock grants.
+Added: Generally, the Company issues stock options that vest over three years and expire in 5 to 10 years.
+Added: summary of all stock option activity as of and for the three months ended March 31, 2021 is as follows:
+Added: Balance outstanding
+Added: at December 31, 2020
+Added: outstanding at March 31, 2021
+Added: Exercisable at March 31,
+Added: Subsequent Events
+Added: Company has evaluated events occurring subsequent to March 31, 2021 through the date these financial statements were issued and determined
+Added: the following significant events require disclosure:
+Added: to March 31, 2021, the Company issued multiple convertible promissory notes in the aggregate principal amount of $390,000 to unaffiliated
+Added: The notes bear interest at the rate of 9.5% per annum and are due and payable in two years.
+Added: The notes are convertible into
+Added: shares of the Company’s common stock at $0.05 per share and are redeemable at the principal amount plus accrued unpaid interest
+Added: after one year, at the Company’s option.
+Added: to March 31, 2021, the Company issued 96,377,291 of its common stock in conversion of $361,874 of convertible notes.
+Added: to March 31, 2021, the Company hired Patrick Avery as the Company’s Chief Operating Officer with a salary of $84,000.
+Added: Management’s Discussion and Analysis of Financial Condition and Results of Operations
+Added: Forward-Looking
+Added: statements contained herein constitute “forward-looking statements”
+Added: within the meaning of the Private Securities Litigation
+Added: Reform Act of 1995 (the “1995 Reform Act”).
+Added: BoxScore Brands, Inc.
+Added: desires to avail itself of certain “safe harbor”
+Added: provisions of the 1995 Reform Act and is therefore including this special note to enable us to do so.
+Added: Except for the historical information
+Added: contained herein, this report contains forward-looking statements (identified by the words “estimate,”
+Added: “project,”
+Added: “anticipate,”
+Added: “plan,”
+Added: “expect,”
+Added: “intend,”
+Added: “believe,”
+Added: “hope,”
+Added: “strategy”
+Added: and similar expressions), which are based on our current expectations and speak only as of the date made.
+Added: forward-looking statements are subject to various risks, uncertainties and factors that could cause actual results to differ materially
+Added: from the results anticipated in the forward-looking statements, including, without limitation, those discussed under Part I, Item 1A
+Added: “Risk Factors”
+Added: in the Annual Report on Form 10-K for the year ended December 31, 2020, and those described herein that could
+Added: cause actual results to differ materially from the results anticipated in the forward-looking statements, and the following:
+Added: limited operating history with our business model;
+Added: low cash balance and limited financing currently available to us.
+Added: We may in the near future have a number of obligations that we
+Added: will be unable to meet without generating additional income or raising additional capital;
+Added: cost reductions or curtailment in future operations due to our low cash balance and negative cash flow;
+Added: ability to effect a financing transaction to fund our operations which could adversely affect the value of our stock;
+Added: limited cash resources may not be sufficient to fund continuing losses from operations;
+Added: failure of our products and services to achieve market acceptance;
+Added: inability to compete in our market, especially against established industry competitors with greater market presence and financial
+Added: following discussion and analysis provides information that our management believes is relevant to an assessment and understanding of
+Added: our results of operations and financial condition, and should be read in conjunction with the consolidated financial statements and footnotes
+Added: that appear elsewhere in this report.
+Added: (formerly U-Vend Inc.) (the “Company”) formerly developed, marketed and distributed various self-serve electronic
+Added: kiosks and mall/airport co-branded islands throughout North America.
+Added: Due to the nationwide shutdown related to the COVID-19 pandemic,
+Added: the Company spent a portion of 2020 restructuring and retiring certain corporate debt and obligations.
+Added: The Company focused on implementing
+Added: a new operational direction.
+Added: After a thorough evaluation process, the Company found that there is a substantial long-term demand
+Added: for specific commodities relating to battery and new energy technologies.
+Added: This presents a timely and unique opportunity based on rising
+Added: demand characteristics.
+Added: By capitalizing on market trends and current sustainable energy government mandates and ESG initiatives,
+Added: we will focus on bringing a vertically-integrated solution to market.
+Added: of Operations
+Added: months Ended March 31, 2021 Compared to Three months Ended March 31, 2020
+Added: the three months ended March 31, 2021 and 2020, the Company had no revenue.
+Added: and Administrative Expenses
+Added: and administrative expenses for the three months ended March 31, 2021 were $73,495, an increase of $21,913 or 42%, compared to $51,582
+Added: for the three months ended March 31, 2021.
+Added: The increase in general and administrative expenses was mainly due
+Added: to increase in wages and professional fees .
+Added: on Fair Value of Derivative Liabilities
+Added: the three months ended March 31, 2021, the Company recorded a gain on the change in fair value of derivative liabilities of $1,852,133,
+Added: as compared to a loss on the change in fair value of derivative liabilities $394 during the three months ended March 31, 2020.
+Added: of Debt Discount and Deferred Financing Costs
+Added: of debt discount and deferred financing costs for the three months ended March 31, 2021 were $0, compared to $2,657 for the three months
+Added: ended March 31, 2020.
+Added: expense for the three months ended March 31, 2021 was $195,889, as compared to $151,489 during the three months ended March 31, 2020.
+Added: a result of the foregoing, the net income for the three months ended March 31, 2021 was $1,614,075 as compared to a net loss of $218,196
+Added: incurred during the three months ended March 31, 2020.
+Added: and Capital Resources
+Added: accompanying consolidated financial statements have been prepared on a going concern basis.
+Added: The Company had net income of $1,614,075
+Added: during the three months ended March 31, 2021, has accumulated losses totaling $16,516,380, and has a working capital deficit of $8,197,708
+Added: as of March 31, 2021.
+Added: These factors, among others, indicate that the Company may be unable to continue as a going concern.
+Added: The consolidated
+Added: financial statements do not include any adjustments that might result from the outcome of these uncertainties.
+Added: Company will need to raise additional financing in order to fund its operations for the next 12 months, and to allow the Company to continue
+Added: the development of its business plans and satisfy its obligations on a timely basis.
+Added: Should additional financing not be available, the
+Added: Company will have to negotiate with its lenders to extend the repayment dates of its indebtedness.
+Added: There can be no assurance that the
+Added: Company will be able to successfully restructure its debt obligations in the event it fails to obtain additional financing.
+Added: the three months ended March 31, 2021, the Company used $55,652 of cash in operating activities primarily as a result of the Company’s
+Added: net income of $1,614,075, offset by share-based compensation of $1,574, change in fair market value of derivative liability of $1,852,133,
+Added: gain on settlement of liabilities of $31,326, and net changes in operating assets and liabilities of $212,158.
+Added: the three months ended March 31, 2020, the Company used $15,079 of cash in operating activities primarily as a result of the Company’s
+Added: net loss of $218,196, offset by loss on change in fair value of derivative liabilities of $394, loss on sale of asset of $12,074, $2,657
+Added: in amortization and accretion of debt discount, and net changes in operating assets and liabilities of $187,992.
+Added: the three months ended March 31, 2021, the Company had no investing activities.
+Added: the three months ended March 31, 2020, investing activities provided $18,000 in cash in proceeds from sale of property and equipment.
+Added: the three months ended March 31, 2021, financing activities provided $53,000, resulting from $125,000 in proceeds from convertible notes,
+Added: $57,000 in repayments of capital lease obligations and $15,000 in repayments of promissory notes.
+Added: the three months ended March 31, 2020, we used $2,921 in financing activities, resulting from $7,500 in proceeds from convertible notes
+Added: and $10,421 in repayments of capital lease obligations.
+Added: Sheet Arrangements
+Added: Company does not have any off-balance sheet arrangements that have, or are reasonably likely to have, an effect on its financial condition,
+Added: financial statements, revenues or expenses.
+Added: the Company’s operations are influenced by general economic conditions, it does not believe that inflation had a material effect
+Added: on its results of operations during the last two years as it is generally able to pass the increase in material and labor costs to its
+Added: customers or absorb them as it improves the efficiency of its operations.
+Added: Accounting Policies
+Added: preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United
+Added: States requires management to make judgments, assumptions and estimates that affect the amounts reported in our consolidated financial
+Added: statements and accompanying notes.
+Added: The consolidated financial statements as of March 31, 2021 describe the significant accounting policies
+Added: and methods used in the preparation of the consolidated financial statements.
+Added: Actual results could differ from those estimates and be
+Added: based on events different from those assumptions.
+Added: Future events and their effects cannot be predicted with certainty;
+Added: estimating therefore,
+Added: requires the exercise of judgment.
+Added: Thus, accounting estimates change as new events occur, as more experience is acquired or as additional
+Added: information is obtained.
+Added: The following critical accounting policies are impacted significantly by judgments, assumptions and estimates
+Added: used in the preparation of our consolidated financial statements:
+Added: Value of Financial Instruments
+Added: certain of the Company’s financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued
+Added: liabilities and short-term debt, the carrying amounts approximate their fair values due to their short maturities.
+Added: ASC Topic 820, “Fair
+Added: Value Measurements and Disclosures,”
+Added: requires disclosure of the fair value of financial instruments held by the Company.
+Added: 825, “Financial Instruments,”
+Added: defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair
+Added: value measurement that enhances disclosure requirements for fair value measures.
+Added: The three levels of valuation hierarchy are defined
+Added: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
+Added: The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and
+Added: volume to provide pricing information on an ongoing basis
+Added: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially
+Added: the full term of the asset or liability.
+Added: This category includes those derivative instruments that the Company values using observable
+Added: Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instruments,
+Added: can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace.
+Added: Measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less
+Added: observable from objective sources (i.e.
+Added: supported by little or no market activity).
+Added: Level 3 instruments include derivative warrant
+Added: The Company does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level
+Added: 1 or Level 2.
+Added: Financial Instruments
+Added: Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded
+Added: Certain warrants issued by the Company contain terms that result in the warrants being classified as derivative liabilities
+Added: for accounting purposes.
+Added: For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially
+Added: recorded at its fair market value and then is revalued at each reporting date, with changes in fair value reported in the consolidated
+Added: statement of operations.
+Added: The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency
+Added: Quantitative and Qualitative Disclosures about Market Risk
+Added: required for smaller reporting companies.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.