UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2021
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission
File Number: 333-165972
BOXSCORE
BRANDS, INC.
(Exact
name of Registrant as specified in its charter)
Delaware 22-3956444
(State or Other Jurisdiction of
Incorporation or Organization) (IRS Employer
Identification No.)
3275 S. Jones Blvd , Suite 104 , Las Vegas , NV 89146
(Address of principal executive offices) (Zip Code)
800-998-7962
(Registrant’s
telephone number, including area code)
1759
Clear River Falls Lane, Henderson, NV 89012
(Former
Name, Former Address and Former Fiscal Year, if changed since last report)
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant
to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The
number of shares outstanding of the registrant’s common stock, $0.001 par value per share, was 226,604,039 as of September
27, 2021.
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
BOXSCORE
BRANDS, INC.
FORM
10-Q
For
the Six months Ended June 30, 2021
INDEX
PAGE
PART
I - FINANCIAL INFORMATION
1
Item
1. Financial Statements
1
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
Item
3. Quantitative and Qualitative Disclosure About Market Risk
18
Item
4. Controls and Procedures
19
PART II
– OTHER INFORMATION
20
Item
2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities
20
Item
3. Defaults Upon Senior Securities
20
Item
4. Mine Safety Disclosures
20
Item
5. Other Information
20
Item
6. Exhibits
20
SIGNATURES
21
EXHIBIT INDEX
i
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements
BOXSCORE
BRANDS, INC.
Condensed
Consolidated Balance Sheets
(Unaudited)
June 30,
December 31,
2021
2020
Assets
Current assets
Cash
$ -
$ 23,586
Prepaid expenses and other assets
2,632
9,789
Total current assets
2,632
33,375
Noncurrent assets
Property and equipment (net)
17,500
61,600
Total assets
$ 20,132
$ 94,975
Liabilities and Stockholders’ Deficit
Current Liabilities:
Accounts payable
$ 310,460
$ 314,533
Accrued expenses
354,033
390,398
Accrued interest
1,927,853
1,720,766
Senior convertible notes
193,804
402,704
Promissory notes payable
499,331
406,081
Convertible notes payable
4,838,458
4,769,400
Current capital lease obligation
44,691
146,734
Total current liabilities
8,168,630
8,150,616
Noncurrent liabilities:
Promissory notes payable
-
118,250
Convertible notes payable
558,719
481,350
Capital lease obligation
16,602
34,890
Derivative liabilities
969,666
3,083,255
Total noncurrent liabilities
1,544,987
3,717,745
Total Liabilities
9,713,617
11,868,361
Stockholders’ deficit
Common stock, $ .001 par value, 600,000,000 shares authorized, 211,434,302 and 75,828,064 shares issued and outstanding, respectively
211,433
75,828
Additional paid in capital
6,659,228
6,281,241
Accumulated deficit
( 16,564,146 )
( 18,130,455 )
Total stockholders’ deficit
( 9,693,485 )
( 11,773,386 )
Total liabilities and stockholders’ deficit
$ 20,132
$ 94,975
The
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
1
BOXSCORE
BRANDS, INC.
Condensed
Consolidated Statements of Operations
(Unaudited)
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2021
2020
2021
2020
Revenue
$ -
$ -
$ -
$ -
Operating Expenses
General and administrative
100,152
63,302
173,647
114,884
Total operating expenses
100,152
63,302
173,647
114,884
Operating loss
( 100,152 )
( 63,302 )
( 173,647 )
( 114,884 )
Other Expenses (Income)
Gain on change in fair value of derivative liabilities
( 261,456 )
( 394 )
( 2,113,589 )
-
Gain on settlement of liabilities
-
-
( 31,326 )
-
Loss on sale of assets
-
-
-
12,074
Amortization and accretion of debt discount and deferred financing costs
-
1,403
-
4,060
Interest expense
209,070
154,649
404,959
306,138
Total other expenses (income)
( 52,386 )
155,658
( 1,739,956 )
322,272
Income (loss) from operations before income taxes
( 47,766 )
( 218,960 )
1,566,309
( 437,156 )
Provision for income taxes
-
-
-
-
Net Income (Loss)
$ ( 47,766 )
$ ( 218,960 )
$ 1,566,309
$ ( 437,156 )
Net income (loss) per share – basic
$ ( 0.00 )
$ ( 0.01 )
$ 0.01
$ ( 0.01 )
Net income (loss) per share – diluted
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.01 )
Weighted average common shares – basic
174,843,415
37,717,755
137,531,124
37,717,755
Weighted average common shares - diluted
174,843,415
37,717,755
299,242,739
37,717,755
The
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
2
BOXSCORE
BRANDS, INC.
Consolidated
Statements of Changes in Stockholders’ Deficit
Three
and Six Months ended June 30, 2021 and 2020
(Unaudited)
Common stock
Additional
Paid in
Accumulated
Total
Stockholders'
Shares
Amount
Capital
Deficit
Deficit
Balance as of December 31, 2019
37,717,755
$ 37,716
$ 6,195,573
$ ( 14,198,142 )
$ ( 7,964,853 )
Fair value of warrants
-
-
2,624
-
2,624
Net loss
-
-
-
( 437,156 )
( 437,156 )
Balance as of June 30, 2020
37,717,755
$ 37,716
$ 6,198,197
$ ( 14,635,298 )
$ ( 8,399,385 )
Balance as of December 31, 2020
75,828,064
$ 75,828
$ 6,281,241
$ ( 18,130,455 )
$ ( 11,773,386 )
Shares issued for note conversion
135,606,238
135,605
374,839
-
510,444
Fair value of warrants
-
-
3,148
-
3,148
Net loss
-
-
-
1,566,309
1,566,309
Balance as of June 30, 2021
211,434,302
$ 211,433
$ 6,659,228
$ ( 16,564,146 )
$ ( 9,693,485 )
Balance as of March 31, 2020
37,717,755
$ 37,716
$ 6,195,573
$ ( 14,416,338 )
$ ( 8,183,049 )
Fair value of warrants
-
-
2,624
-
2,624
Net loss
-
-
-
( 218,960 )
( 218,960 )
Balance as of June 30, 2020
37,717,755
$ 37,716
$ 6,198,197
$ ( 14,635,298 )
$ ( 8,399,385 )
Balance as of March 31, 2021
130,226,748
$ 130,226
$ 6,435,132
$ ( 16,516,380 )
$ ( 9,951,022 )
Shares issued for note conversion
81,207,554
81,207
222,522
-
303,729
Fair value of warrants
-
-
1,574
-
1,574
Net loss
-
-
-
( 47,766 )
( 47,766 )
Balance as of June 30, 2021
211,434,302
$ 211,433
$ 6,659,228
$ ( 16,564,146 )
$ ( 9,693,485 )
The
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
3
BOXSCORE
BRANDS, INC.
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
Six Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
Cash Flows from Operating Activities
Net income (loss)
$ 1,566,309
$ ( 437,156 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Stock based compensation
3,148
2,624
Amortization and accretion of debt discount and deferred financing costs
-
4,060
Gain on settlement of liabilities
( 31,326 )
-
Gain on change in fair value of derivative liabilities
( 2,113,589 )
-
Loss on sale of assets
-
12,074
Changes in operating assets and liabilities:
Accounts receivable
-
1,530
Prepaid expenses and other assets
2,000
-
Accounts payable and accrued expenses
31,413
174,339
Accrued interest
402,959
296,571
Amount due to officers
-
( 67,022 )
Net cash used in operating activities
( 139,086 )
( 12,980 )
Cash Flows from Investing Activities:
Proceeds from sale of property and equipment
-
18,000
Net cash provided by investing activities
-
18,000
Cash Flows from Financing Activities
Proceeds from convertible notes
365,000
10,500
Repayments of capital lease obligations
( 57,000 )
( 15,520 )
Repayment of convertible notes
( 167,500 )
-
Repayments of promissory notes
( 25,000 )
-
Net cash provided by (used in) financing activities
115,500
( 5,020 )
Net increase (decrease) in cash
( 23,586 )
-
Cash, beginning of period
23,586
-
Cash, end of period
$ -
$ -
Supplemental disclosures:
Interest paid
$ -
$ -
Income taxes paid
$ -
$ -
Supplemental disclosures of non-cash items:
Accounts payable and accrued payable exchanged for convertible note
$ 54,599
$ 79,385
Convertible notes converted to common stock
$ 314,572
$ -
Accrued interest on convertible notes converted to common stock
$ 195,872
$ -
The
accompanying notes are an integral part of the condensed consolidated unaudited financial statements.
4
BOXSCORE
BRANDS, INC.
Notes
to Condensed Consolidated Financial Statements
For
the Six months Ended June 30, 2021 and 2020
(Unaudited)
Note
1 – Nature of the Business
BoxScore
Brands, Inc. (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. Due to the nationwide shutdown related to the COVID-19 pandemic,
the Company spent a portion of 2020 restructuring and retiring certain corporate debt and obligations. The Company focused on implementing
a new operational direction. After a thorough evaluation process, the Company found that there is a substantial long-term demand
for specific commodities relating to battery and new energy technologies. This presents a timely and unique opportunity based on rising
demand characteristics. By capitalizing on market trends and current sustainable energy government mandates and environmental,
social, and corporate governance (ESG) initiatives, we will focus on bringing a vertically-integrated solution to market.
Note
2 – Summary of Significant Accounting Policies
Basis
of Presentation and Principles of Consolidation
The
accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles
(“GAAP”) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all the
information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments consisting
of normal recurring accruals considered necessary for a fair and non-misleading presentation of the financial statements have been included.
Operating results for the six months ended June 30, 2021 are not necessarily indicative of the results that may be expected for the year
ending December 31, 2021. The balance sheet as of December 31, 2020 has been derived from the audited consolidated financial statements
at that date but does not include all the information and footnotes required by GAAP for complete financial statements. These interim
consolidated financial statements should be read in conjunction with the December 31, 2020 audited consolidated financial statements
and the notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2020, as filed with the Securities
and Exchange Commission on September 27, 2021.
The
accompanying consolidated financial statements include the accounts of BoxScore Brands, Inc. and the operations of its wholly owned subsidiaries,
U-Vend America, Inc., U-Vend Canada, Inc. U-Vend USA LLC. All intercompany balances and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates and be based on
events different from those assumptions. Future events and their effects cannot be predicted with certainty; estimating, therefore, requires
the exercise of judgment. Thus, accounting estimates change as new events occur, as more experience is acquired, or as additional information
is obtained.
Property
and Equipment
Property
and equipment are stated at cost less depreciation. Depreciation is provided using the straight-line method over the estimated useful
life of the assets. Equipment has estimated useful lives between three and seven years . Expenditures for repairs and maintenance are
charged to expense as incurred.
Impairment
of Long-lived Assets
Long-lived
assets, such as property and equipment and intangible assets subject to amortization are reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset group may not be recoverable. Recoverability of assets to be held and
used is measured by comparing the carrying amount to the estimated future undiscounted cash flows expected to be generated by the asset
group. If it is determined that an asset group is not recoverable, an impairment charge is recognized for the amount by which the carrying
amount of the asset group exceeds its fair value.
5
Earnings Per Share
The Company presents basic and diluted earnings
per share in accordance with ASC 260, “Earnings per Share.” Basic earnings per share reflect the actual weighted average of
shares issued and outstanding during the period. Diluted earnings per share are computed including the number of additional shares that
would have been outstanding if dilutive potential shares had been issued. In a loss period, 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.
As of June 30, 2021 and December 31, 2020, there
were approximately 162 million and 166 million shares potentially issuable under convertible debt agreements, options, and warrants that
could dilute basic earnings per share if converted that were included in the calculation of diluted earnings per share for the six months
ended June 30, 2021. These if-converted shares were excluded from the other periods presented because their inclusion would have been
anti-dilutive to the Company’s losses during those periods.
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Numerator:
Net income (loss)
( 47,766
)
( 218,960
)
1,566,310
( 437,047
)
(Gain) loss on change in fair value of derivatives
-
-
( 2,113,589
)
-
Interest on convertible debt
-
-
404,959
-
Net income (loss) - diluted
( 47,766
)
( 218,960
)
( 142,320
)
( 437,047
)
Denominator:
Weighted average common shares outstanding
174,843,415
37,717,755
137,531,124
37,717,755
Effect of dilutive shares
-
-
161,711,615
-
Diluted
174,843,415
37,717,755
299,242,739
37,717,755
Net income (loss) per common share:
Basic
$
( 0.00
)
$
( 0.01
)
$
0.01
$
( 0.01
)
Diluted
$
( 0.00
)
$
( 0.01
)
$
( 0.00
)
$
( 0.01
)
Derivative Financial Instruments
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. Certain warrants issued by
the Company contain terms that result in the warrants being classified as derivative liabilities for accounting purposes. For derivative
financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value
and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement of operations. The Company
does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
Fair Value of Financial
Instruments
For certain of the Company’s
financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued liabilities and short-term debt,
the carrying amounts approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,”
requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,”
defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure
requirements for fair value measures. The three levels of valuation hierarchy are defined as follows:
● Level
1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume
to provide pricing information on an ongoing basis
● Level
2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the
full term of the asset or liability. This category includes those derivative instruments that the Company values using observable market
data. Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instruments, can be derived
from observable data, or supported by observable levels at which transactions are executed in the marketplace.
● Level
3: Measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less
observable from objective sources (i.e. supported by little or no market activity). Level 3 instruments include derivative warrant instruments.
The Company does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 1 or Level 2.
Certain of the Company’s debt and equity
instruments include embedded derivatives that require bifurcation from the host contract under the provisions of ASC 815-40, “Derivatives
and Hedging.”
The following table sets forth by level within
the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of June 30,
2021 and December 31, 2020:
Fair Value Measurement at
Carrying
June 30, 2021
Value
Level 1
Level 2
Level 3
Derivative liabilities, debt and equity instruments
$ 969,666
—
—
$ 969,666
6
Fair Value Measurement at
Carrying
December 31, 2020
Value
Level 1
Level 2
Level 3
Derivative liabilities, debt and equity instruments
$ 3,083,255
—
—
$ 3,083,255
Stock-Based Compensation
The Company accounts for stock-based compensation
in accordance with ASC 718, “Compensation – Stock Compensation,” that requires all stock-based awards granted to employees,
directors, and non-employees to be measured at grant date fair value of the equity instrument issued, and recognized as expense. Stock-based
compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is generally equivalent
to the vesting period. The fair value of each stock option granted is estimated using the Black-Scholes option pricing model. The measurement
date for the non-forfeitable awards to nonemployees that vest immediately is the date the award is issued.
Gain on Liabilities Settlement
During the six months ended June 30, 2021 creditors
forgave aggregate amount of $ 15,252 associated with accrued expenses. In addition, 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 of $ 31,326 .
Revenue Recognition
We recognize revenue under ASC 606, Revenue from
Contracts with Customers, the core principle of which is that an entity should recognize revenue to depict the transfer of control for
promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange
for those goods or services. In applying the revenue recognition principles, an entity is required to identify the contract(s) with a
customer, identify the performance obligations, determine the transaction price, allocate the transaction price to the performance obligations
and recognize revenue as the performance obligations are satisfied (i.e., either over time or at a point in time). ASC 606 further requires
that companies disclose sufficient information to enable readers of financial statements to understand the nature, amount, timing and
uncertainty of revenue and cash flows arising from contracts with customers.
The Company recognized $ 0 revenue during the six
months ended June 30, 2021 and 2020.
Recent Accounting Pronouncements
On August 5, 2020, the FASB issued ASU 2020-06, Debt—Debt
with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies the accounting
for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an
entity’s own equity. This ASU is effective for public business entities, excluding smaller reporting companies, for fiscal years
beginning after December 15, 2021, and for all other entities for fiscal years beginning after December 15, 2023. Early adoption is permitted
for all entities no earlier than for fiscal years beginning after December 15, 2020. The Company is currently evaluating the effects this
ASU will have on its financial statements.
The Company has examined
all other recent accounting pronouncements and determined that they will not have a material impact on its financial position, results
of operations, or cash flows.
Note 3 – Going Concern
The accompanying consolidated financial statements
have been prepared on a going concern basis. The Company reported net income of $ 1,566,309 for the six months ended June 30, 2021 and
has incurred accumulated losses totaling $ 16,564,146 through June 30, 2021. In addition, the Company has incurred negative cash flows
from operating activities since its inception. The Company has relied on the proceeds from loans and private sales of its stock, in addition
to its revenues, to finance its operations. These factors, among others, indicate that the Company may be unable to continue as a going
concern. The consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.
With the onset of the Covid 19 pandemic, the reduction
of foot traffic and closure of retail locations, management has been proactively looking at new business models and opportunities to stabilize
revenues and continue to grow the Company. Until the Company can generate significant cash from operations, its ability to continue as
a going concern is dependent upon obtaining additional financing. The Company hopes to raise additional financing, potentially through
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
the development of its business plans and satisfy its obligations on a timely basis. Should additional financing not be available, the
Company will have to negotiate with its lenders to extend the repayment dates of its indebtedness. There can be no assurance that the
Company will be able to successfully restructure its debt obligations in the event it fails to obtain additional financing. These conditions
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
statements, which has not been alleviated.
7
Note 4 – Property and Equipment
Property and equipment consist of the following as of June 30, 2021
and December 31, 2020:
June 30,
2021
December 31,
20120
Freezers and other equipment
$ 17,500
$ 61,600
Delivery vans
-
-
Less: accumulated depreciation
-
-
Total
$ 17,500
$ 61,600
During the six months ended June 30, 2020, the
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 .
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
settlement of the underlying lease liability (Note 6).
Note 5 – Debt
Senior Convertible Notes
During the year ended December 31, 2018, a Senior
Convertible Note in the aggregate principal amount of $ 310,000 and a maturity date of December 31, 2018 payable to Cobrador Multi-Strategy
Partners, LP (“Cobrador 1”), was extended until December 31, 2019. The Company also extended the expiration dates of Series
A Warrants issued in connection with Cobrador 1 by one year. The fair value of the Series A Warrants did not materially change due to
the extension. During the year ended December 31, 2020, principal and accrued interest in 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 . During the six months ended June 30, 2021, total principal
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
value of $ 60,000 as of June 30, 2021.
On June 30, 2016, the Company issued a Senior
Convertible Note in the face amount of $ 108,804 to Cobrador (“Cobrador 2”) in settlement of previously accrued interest, additional
interest, fees and penalties. The additional interest, fees and penalties was $ 72,734 and this amount was charged to operations as debt
discount amortization during the year ended December 31, 2016. The Senior Convertible Note was extended during the year ended December
31, 2018 and was due on December 31, 2019. It is convertible into shares of common stock at a conversion price $ 0.05 per share and bears
interest at 7 % per annum. The Company determined that Cobrador 2 had a beneficial conversion feature based on the difference between the
conversion price and the market price on the date of issuance and allocated $ 87,043 as debt discount representing the beneficial conversion
feature which was fully amortized at December 31, 2017. The carrying value as of June 30, 2021 and December 31, 2020, was $ 108,804 .
During December 2017, the Company issued a Senior
Convertible Note in the amount of $ 25,000 to Cobrador. The note bears interest at 7 %, was due in December 2019, and is convertible into
common shares at a conversion price of $ 0.05 per share. In addition, in conjunction with this note, the Company issued 500,000 warrants
to purchase common shares at $ 0.05 with a contractual term of 5 years. The estimated value 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 round provision in the note agreement. The carrying
value as of June 30, 2021 and December 31, 2020, was $ 25,000 .
As of the date of release of these financial statements,
all senior convertible notes were in default.
Promissory Notes Payable
During 2014, the Company issued an unsecured promissory
note to a former employee of U-Vend Canada. The original amount of this note was $ 10,512 has a term of 3 years and accrues interest at
17 % per annum. The total principal outstanding on this promissory note as of June 30, 2021 and December 31, 2020, was $ 6,235 .
Starting of 2015, the Company entered into a series
of promissory notes from the same lender. All of the notes bear interest at a rate of 19 % per annum and are payable together with interest
over a period of six (6) months from the date of borrowing. As of December 31, 2015, note balance was $ 11,083 . In 2016, the Company borrowed
$ 76,500 and repaid $ 63,497 . The balance outstanding on these notes was $ 24,116 at December 31, 2016. In 2017, the Company borrowed $ 36,400
and repaid $ 44,449 . The balance outstanding on these notes was $ 16,067 at December 31, 2017. In 2018, the Company borrowed $ 143,908 and
repaid $ 125,931 . The balance outstanding on these notes was $ 34,044 at December 31, 2018. During the year ended December 31, 2019, the
Company borrowed additional $ 38,325 and recorded additional original discount in the amount of $ 3,325 associated with the new borrowing.
During the year ended December 31, 2019, the Company repaid $ 46,584 in principal and fully amortized $ 3,325 of debt discount. As of June
30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 25,784 .
8
During the year ended December 31, 2016, the Company
issued two unsecured promissory notes and borrowed an aggregate amount of $ 80,000 . The 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 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. As of June 30, 2021 and December 31, 2020, the
balance outstanding on these notes was $ 80,000 .
In December 2017, the Company issued promissory
notes in the aggregate principal balance of $ 28,000 to Cobrador. The notes accrue interest at 7 % and have a two-year term. As of June
30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 28,000 .
On April 13, 2018, the Company issued a promissory
note in the principal amount of $ 115,000 . This note bears interest at the rate of 7 % per annum, due on December 31, 2019. In 2019, the
Company borrowed an additional $ 25,000 and repaid $ 60,000 . The balance outstanding on this note as of June 30, 2021 and December 31, 2020,
was $ 80,000 .
On November 19, 2018, the Company issued a promissory
note in the principal amount of $ 124,000 with net proceeds of $ 112,840 . This note matures in 64 weeks. The Company recorded $ 11,160 to
debt discount. During the year ended December 31, 2018, the Company repaid $ 9,784 in principal and amortized $ 872 of debt discount resulting
in an unamortized debt discount of $ 10,288 and carrying value of $ 103,928 at December 31, 2018. During the year ended December 31, 2019,
the Company repaid $ 48,154 in principal and amortized $ 9,744 of debt discount resulting in an unamortized debt discount of $ 544 and carrying
value of $ 65,518 at December 31, 2019. During the year ended December 31, 2020, the Company repaid $ 15,000 in principal and fully amortized
$ 544 of debt discount. As of December 31, 2020, the balance outstanding on this note was $ 51,062 . During the six months ended June 30,
2021, the Company repaid $ 25,000 in principal resulting in carrying value of $ 26,062 as of June 30, 2021.
During the year ended December 31, 2019, the Company
issued two promissory notes in the aggregate principal amount of $ 135,000 , bearing interest of 7 % and mature on August 31, 2019 . As of
June 30, 2021 and December 31, 2020, the balance outstanding on these notes was $ 135,000 .
As of the date of release of these financial statements,
promissory notes were in default.
On 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 and a one (1) year maturity. This investor also
received a warrant for 500,000 shares at a strike price of $ 0.07 per share with a five (5) year maturity. The fair value of warrant was
not material. As of December 31, 2019, the outstanding balance was $ 100,000 . On December 23, 2020, total principal and accrued interest
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
and mature on January 15, 2022. As of June 30, 2021 and December 31, 2020, the outstanding balance was $ 118,250 .
Convertible Notes Payable
2014 Stock Purchase Agreement
In 2014 and 2015 the Company entered into the
2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued eight (8) convertible notes in the aggregate
face amount of $ 146,000 due at various dates between August 2015 and March 2016. The principal on these notes is due at the holder’s
option in cash or common shares at a conversion rate of $ 0.30 per share. In connection with 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. The warrants issued have a down round provision
and as a result are classified as a liability in the accompanying consolidated balance sheets. Pursuant to the down round provision, the
exercise price of the warrants was reduced to $ 0.22 at December 31, 2016. During 2017 the Company repaid one of the notes in the amount
of $ 50,000 . 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
term, valued at $ 2,841 , which was recorded as debt discount. As of June 30, 2021 and December 31, 2020, outstanding balance of these notes
was $ 121,000 . As of the date of release of these financial statements, these notes were in default.
The Company and Cobrador held three of the convertible
notes in the aggregate face amount of $ 45,000 and agreed to extend the repayment date to November 17, 2020. The Company agreed to a revised
conversion price of $ 0.05 per share and a revised warrant exercise price of $ 0.07 per share. As of June 30, 2021 and December 31, 2020,
outstanding balance of these notes was $ 45,000 .
9
2015 Stock Purchase Agreement
During the year ended December 31, 2015, the Company
issued eleven subordinated convertible notes bearing interest at 9.5 % per annum with an aggregate principal balance of $ 441,000 pursuant
to the 2015 Stock Purchase Agreement (the “2015 SPA”). The notes were due 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. The 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 17, 2020. In connection with these borrowings, the Company
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
term. The exercise price was later revised to $ 0.22 per share pursuant to the down round provisions in the 2015 SPA. The Company allocated
$ 8,113 of proceeds received to debt discount based on the computed fair value of the convertible notes and warrants issued. During the
year ended December 31, 2016, the noteholder converted one note in the face amount of $ 35,000 into 700,000 shares of common stock. During
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
in carrying value of $ 312,900 as of June 30, 2021.
2016 Stock Purchase Agreement
On June 30, 2016, the Company entered into the
2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five convertible notes in the aggregate principal
amount of $ 761,597 . The 2016 SPA notes were due in November 2020 and bear interest at 9.5 % per annum. The notes are convertible into shares
of common stock at a conversion price of $ 0.17 per share. With these notes, the Company satisfied its obligations for: previously issued
promissory notes of $ 549,000 , accrued interest of $ 38,615 , lease principal installments of $ 47,466 , previously accrued registration rights
penalties of $ 22,156 , due to a former officer of $ 81,250 , and additional interest, expenses, fine and penalties of $ 23,110 . The Company
charged additional interest, expenses, fines and penalties $ 23,110 to operations as amortization of debt discount and deferred financing
costs during the year ended December 31, 2016.
In 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 revised to $ 0.05 per share due to down round provisions,
with a 5 year contractual life. The Company allocated $ 19,242 to debt discount based on the computed fair value of the convertible notes
and warrants issued and classified the debt discount is as a warrant liability due to the down round provision in the warrants.
On July 11, 2019, $ 85,000 in principal were converted
into 1,700,000 shares of common stock.
As of June 30, 2021 and December 31, 2020, the
2016 SPA had a carrying value of $ 676,597 . As of the date of release of these financial statements, these notes were in default.
During the year ended December 31, 2016, the Company
issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate principal amount of $ 115,000 . 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. The conversion price was subsequently revised to $ 0.05 per the down round provisions and the maturity date was extended to
September 26, 2021. In connection with the Cobrador 2016 Notes, the Company granted a total of 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 with a 5 year contractual term. The
Company allocated $ 1,994 to debt discount based on the computed fair value of the convertible notes and warrants issued and classified
the debt discount as a warrant liability due to the down round provision in the warrants. During the year ended December 31, 2019, $20,000
was converted into 400,000 shares. As of June 30, 2021 and December 31, 2020, the Cobrador 2016 Notes had a carrying value of $ 95,000 .
During the fourth quarter of 2016, the Company
issued three additional convertible notes in the aggregate principal amount of $ 250,000 . The 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 per share. In connection with these borrowings,
the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise price of $ 0.07 per share. The Company allocated
$ 27,585 to debt discount based on the computed fair value of the convertible notes and warrants issued, and the debt discount is classified
as a warrant liability due to the down round provision in the warrants. As of June 30, 2021 and December 31, 2020, the carrying value
of the notes was $ 250,000 . As of the date of release of these financial statements, these notes were in default.
10
2017 Financings
During the year ended December 31, 2017, the Company
entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)” in the aggregate principal amount of
$ 923,882 . The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5 %, and are convertible into shares of common stock at
a conversion price of $ 0.05 per share. In connection with the 2017 Convertible Notes, the Company issued a total of 16,537,926 warrants
with an exercise price of $ 0.07 per share with a 5 year term. The Company allocated $ 59,403 to a debt discount based on the computed fair
value of the convertible notes and warrants issued and classified the debt discount as a warrant liability due to the down round provision
in the warrants. During the year ended December 31, 2018, the Company amortized $ 31,940 of debt discount resulting in unamortized debt
discount of $ 13,278 and carrying value of $ 910,608 at December 31, 2018. During the year ended December 31, 2019, the Company fully amortized
remaining $ 13,278 of debt discount. As of June 30, 2021 and December 31, 2020, the carrying value of the notes was $ 924,282 . As of the
date of release of these financial statements, these notes were in default.
2018 Financings
During the year ended December 31, 2018, the Company
entered into seventeen separate convertible notes agreements (the “2018 Convertible Notes)” in the aggregate principal amount
of $ 537,500 . 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
are convertible into shares of common stock at a conversion price of $ 0.05 per share. 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 share with a 5 year term. The Company allocated $ 33,384
to a debt discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a
warrant liability due to the down round provision in the warrants. During the year ended December 31, 2018, the Company amortized $ 12,803
of debt discount resulting in an unamortized debt discount of $ 20,581 and carrying value of $ 516,919 at December 31, 2018. During the
year ended December 31, 2019, the Company amortized $ 16,692 of debt discount 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 31, 2020, the Company fully amortized $ 3,889 of debt discount
resulting in carrying value of $ 537,500 as of June 30, 2021 and December 31, 2020. As of the date of release of these financial statements,
convertible notes were in default.
On November 20, 2018, two officers converted $ 436,500
accrued compensation into two convertible note agreements in the principal amount of $ 436,500 in exchange. 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 into shares of common stock at a conversion price
of $ 0.05 per share. As of June 30, 2021 and December 31, 2020, the carrying value of the notes was $ 436,500 . As of the date of release
of these financial statements, convertible notes were in default.
During the year ended December 31, 2018,
the Company entered into three convertible notes agreements in the aggregate principal amount of $ 240,500 with a net proceed of $ 214,000 .
These notes had a 1 -year term, and bear interest at 8 %- 12 %. The notes are convertible into common stock 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 Date. The embedded conversion
features were valued at $ 59,027 , which were recorded as debt discount. In addition, the Company also recorded $ 26,500 as original debt
discount. These notes were in default due to failure to comply with the reporting requirements of the Exchange Act, as the result, the
Company recorded additional $ 120,250 penalty in principal as of December 31, 2018. During the year ended December 31, 2018, the Company
amortized $ 21,382 of debt discount resulting in unamortized debt discount of $ 64,145 and carrying value of $ 296,605 at December 31, 2018.
During the year ended December 31, 2019, the Company repaid $ 64,300 in principal and amortized $ 21,381 of debt discount, recorded $ 42,764
in accretion of debt discount, resulting in unamortized debt discount of $ 0 and carrying value of $ 296,450 at December 31, 2019. During
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
common stock resulting in carrying value of $ 281,250 as of December 31, 2020. During the six months ended June 30, 2021, the Company repaid
$ 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
value of $ 88,750 as of June 30, 2021.
2019 Financings
On 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% rate of interest and a one (1) year maturity. The
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,
and 40% premium 91-180 days from the issuance date. Subsequent to 181 days, the Company shall have no right of prepayment and the holder
may convert at a 40% discount to the prevailing market price. The note matured on December 11, 2019. The note is convertible into shares
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
of twenty-five days prior to the Conversion Day. The embedded conversion features were valued at $0 due to default. In addition, the Company
also recorded $ 10,250 as original debt discount. These notes were in default due to failure to comply with the reporting requirements
of the Exchange Act, as the result, the Company recorded additional $ 42,625 penalty in principal as of December 31, 2019. During
the year ended December 31, 2019, the Company fully amortized $ 23,384 of debt discount. During the year ended December 31, 2020, accrued
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
31, 2020. During the six months ended June 30, 2021, total principal of $ 12,572 and accrued interest in the amount of $ 16,489 were converted
into 9,597,594 shares of common stock resulting in carrying value of $ 115,303 as of June 30, 2021. As of the date of release of these
financial statements, convertible note was in default.
On March 14, 2019, the Company converted accounts
payable of approximately $ 105,000 payables into a convertible note agreement in the principal amount of $ 60,000 , remaining balance of
the amount owed was released and recorded as a settlement of liability. The note has a 2 year 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 price of $ 0.05 per share. The outstanding
principal balance was $ 60,000 as of June 30, 2021 and December 31, 2020. As of the date of release of these financial statements, convertible
note was in default.
11
On April 1, 2019, The Company converted an aggregate
amount of principal and accrued interest of Perkins promissory note in the amount of $ 321,824 and accounts payable of $ 10,000 into two
convertible notes. 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
into shares of common stock at a conversion price of $ 0.05 per share. The outstanding principal balance was $ 331,824 as of June 30, 2021
and December 31, 2020.
On April 15, 2019, The Company converted an accrued
payable of $ 108,572 , which was used to purchase vending machine, into a convertible note. 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 of common stock at a conversion price of $ 0.07 per
share. The outstanding principal balance was $ 108,572 as of June 30, 2021 and December 31, 2020.
On May 30, 2019, the Company issued a series of
convertible notes under a $ 250,000 revolving Senior Secured credit facility to an investor, for working capital purposes. The notes carry
an interest rate of 9.5 % and a two-year term. The notes are convertible into common stock at $ 0.07 per share and are redeemable after
one-year at the company’s option. The notes also contain a 4.99 % limitation of ownership on conversion. The investor had consented
to higher draws on the facility in excess of the limit per the initial agreement. On April 15, 2020, the Company issued a convertible
note in the amount of $ 206,231 . 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 of common stock at a conversion price of $ 0.05 per share. On December 24, 2020, the Company issued a convertible
promissory note in the amount of $ 147,000 . 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 of common stock at a conversion price of $0.03 per share and is redeemable at the principal amount plus
accrued unpaid interest after one year, at the Company’s option. As of June 30, 2021 and December 31, 2020, $ 603,231 was drawn under
these agreements.
During the year ended December 31, 2019, the Company
entered into several convertible notes agreements in the amount of $ 68,000 . 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 into shares of common stock at a conversion price of $ 0.07 per share. The outstanding
principal balance was of $ 68,000 as of June 30, 2021 and December 31, 2020.
During the year ended December 31, 2019, the Company
entered into a convertible notes agreement in the amount of $ 50,000 . The Note has a 6 month 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 price of $ 0.01 per share. In connection with
the Note, the Company issued 10,000,000 warrants with an exercise price of $ 0.02 per share with a 5 year term. The outstanding balance
was of $ 50,000 as of June 30, 2021 and December 31, 2020.
2020 Financings
During the year ended December 31, 2020, the Company
entered into several convertible notes agreements in the amount of $ 73,118 . The notes 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 at a conversion price of $ 0.05 per share. The outstanding
principal balance was $ 73,118 as of June 30, 2021 and December 31, 2020.
2021 Financings
During the six months ended June 30, 2021, the
Company entered into several convertible notes agreements in the amount of $ 365,000 . The notes 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 at a conversion price of $ 0.05 per share.
The outstanding principal balance was $ 365,000 as of June 30, 2021.
On March 1, 2021, the Company issued a convertible
note for deferred compensation in the principal amount of $ 94,600 . The note bears interest at the rate of 9.5 % per annum and is due and
payable in two years . The note is convertible into shares of the Company’s common stock at $ 0.05 per share and is redeemable at
the principal amount plus accrued unpaid interest after one year , at the Company’s option. During
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.
Scheduled maturities of debt remaining as of June
30, 2021 for each respective fiscal year end are as follows:
2021
$ 5,121,113
2022
604,199
2023
365,000
6,090,312
Less: unamortized debt discount
-
$ 6,090,312
12
The following table reconciles, for the six months
ended June 30, 2021 and 2020, the beginning and ending balances for financial instruments related to the embedded conversion features
that are recognized at fair value in the consolidated financial statements.
June 30,
2021
June 30,
2020
Balance of embedded derivative at the beginning of the period
$
3,083,255
$
13,553
Change in fair value of conversion features
( 2,113,589 )
-
Balance of embedded derivatives at the end of the period
$
969,666
$
13,553
Note 6 – Capital Lease Obligations
The Company acquired capital assets under capital
lease obligations. Pursuant to the agreement with the lessor, the Company makes quarterly lease payments and will make a guaranteed residual
payment at the end of the lease as summarized below. At the end of the lease, the Company will own the equipment.
During the year ended December 31, 2018 the Company
entered into various capital lease agreements. The leases expire at various points through the year ended December 31, 2023 . During the
six months ended June 30, 2021, the Company settled lease liability amounts totaling $ 117,174 by paying the lessors $ 57,000 and returning
the leased property and equipment with a carrying value of $ 44,100 , resulting in a gain on settlement of liability of $ 16,074 .
The following schedule provides minimum future
rental payments required as of June 30, 2021, under the current portion of capital leases.
2021
52,480
2022
10,424
2023
5,212
Total minimum lease payments
68,116
Less: Amount represented interest
( 6,823 )
Present value of minimum lease payments and guaranteed residual value
$ 61,293
Note 7 – Capital Stock
Preferred Stock
The Company has authorization for “blank
check” preferred stock, which could be issued with voting, liquidation, dividend and other rights superior to common stock. As of
June 30, 2021 and December 31, 2020, there are 10,000,000 shares of preferred stock authorized, and no shares issued or outstanding.
Common Stock
The Company has authorized 600,000,000 shares
of common stock.
During the six months ended June 30, 2021, the
Company issued 135,606,238 shares of its common stock, in conversion of $ 510,444 of convertible notes and accrued interest.
There were no stock issuances during the six months
ended June 30, 2021. Total common shares issued and outstanding at June 30, 2021 and December 31, 2020 were 211,434,302 and 75,828,064 ,
respectively.
Note 8 – Stock Options and Warrants
Warrants
At December 31, 2020 the Company had the following warrant securities
outstanding:
Warrants
Exercise
Price
Expiration
2016 Warrants - Convertible notes
338,236
$ 0.05
August - September 2021
2016 Warrants for services
200,000
$ 0.07
October 2020
2016 Warrants issued with Convertible Notes
5,000,000
$ 0.07
November -December 2021
2017 Warrants – 2017 financing
15,109,354
$ 0.07
December 2022
2018 Warrants – 2019 financing
9,991,905
$ 0.07
January - November 2023
2018 Warrants for services
2,250,000
$ 0.07
October - December 2023
2019 Warrants – 2020 financing
10,500,000
$ 0.07
March 2024
2019 Warrants for services
3,500,000
$ 0.07
March 2024
2020 Warrants for services
3,000,000
$ 0.05
February 2025
Total
49,889,495
13
During the six months ended June 30, 2020, the Company
issued warrants exercisable into 3,000,000 shares of common stock to its officer. The fair value of warrants was determined to be $ 12,594 ,
and was estimated using the Black-Scholes-Merton option-pricing model with the following assumptions: expected volatility of 339 %, risk-free
interest rate 1.35 %, expected dividend yield of 0 %. During the six months ended June 30, 2021 and 2020, the Company recorded $ 3,148 and
$ 2,624 , respectively, in warrant expense related to vesting of these warrants.
A summary of all warrants activity for the six months ended June 30,
2021 is as follows:
Number of
Warrants
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Balance outstanding at December 31, 2020
52,979,485
$ 0.06
2.34
Granted
-
-
-
Exercised
-
-
-
Forfeited
-
-
-
Cancelled
-
-
-
Expired
( 3,089,990 )
0.05
-
Balance outstanding at June 30, 2021
49,889,495
$ 0.06
1.96
Exercisable at June 30, 2021
49,889,495
$ 0.06
1.96
Equity Incentive Plan
On July 22, 2011, the Board of Directors of the
Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”) and on July 26, 2011, stockholders holding a
majority of shares of the Company approved, by written consent, the Plan and the issuance under the Plan of 5,000,000 shares. On November
16, 2017, the Board of Directors approved an increase of 10,000,000 shares to be made available for issuance under the Plan. Accordingly,
the total number of shares of common stock available for issuance under the Plan is 15,000,000 shares. Awards may be granted to employees,
officers, directors, consultants, agents, advisors and independent contractors of the Company and its related companies. Such options
may be designated at the time of grant as either incentive stock options or nonqualified stock options. Stock-based compensation includes
expense charges related to all stock-based awards. Such awards include options, warrants and stock grants. Generally, the Company issues
stock options that vest over three years and expire in 5 to 10 years.
A summary of all stock option activity for the
six months ended June 30, 2021 is as follows:
Number of
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Balance outstanding at December 31, 2020
2,500
$ 60
0.5
Granted
-
-
-
Exercised
-
-
-
Cancelled or expired
-
-
-
Balance outstanding at June 30, 2021
2,500
$ 60
0.0
Exercisable at June 30, 2021
2,500
$ 60
0.0
Note 10 – Subsequent Events
The Company has evaluated events occurring subsequent
to June 30, 2021 through the date these financial statements were issued and determined the following significant events require disclosure:
Subsequent to June 30, 2021, the Company issued
multiple convertible promissory notes in the aggregate principal amount of $ 150,000 to unaffiliated investors. The notes bear interest
at the rate of 9.5 % per annum and are due and payable in two years . The notes are convertible into shares of the Company’s common
stock at $ 0.05 per share and are redeemable at the principal amount plus accrued unpaid interest after one year , at the Company’s
option.
Subsequent to June 30, 2021, the Company issued
15,169,737 of its common stock in conversion of $ 57,645 of convertible notes.
Subsequent to June 30, 2021, the Company hired
Patrick Avery as the Company’s Chief Operating Officer with a salary of $ 84,000 .
14
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
Forward-Looking Statements
Certain statements contained herein constitute
“forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “1995 Reform
Act”). BoxScore Brands, Inc. desires to avail itself of certain “safe harbor” provisions of the 1995 Reform Act and
is therefore including this special note to enable us to do so. Except for the historical information contained herein, this report contains
forward-looking statements (identified by the words “estimate,” “project,” “anticipate,” “plan,”
“expect,” “intend,” “believe,” “hope,” “strategy” and similar expressions),
which are based on our current expectations and speak only as of the date made. These forward-looking statements are subject to various
risks, uncertainties and factors that could cause actual results to differ materially from the results anticipated in the forward-looking
statements, including, without limitation, those discussed under Part I, Item 1A “Risk Factors” in the Annual Report on Form
10-K for the year ended December 31, 2020, and those described herein that could cause actual results to differ materially from the results
anticipated in the forward-looking statements, and the following:
● Our
limited operating history with our business model;
● The
low cash balance and limited financing currently available to us. We may in the near future have a number of obligations that we will
be unable to meet without generating additional income or raising additional capital;
● Further
cost reductions or curtailment in future operations due to our low cash balance and negative cash flow;
● Our
ability to effect a financing transaction to fund our operations which could adversely affect the value of our stock;
● Our
limited cash resources may not be sufficient to fund continuing losses from operations;
● The
failure of our products and services to achieve market acceptance; and
● The
inability to compete in our market, especially against established industry competitors with greater market presence and financial resources.
The following discussion and analysis provides
information that our management believes is relevant to an assessment and understanding of our results of operations and financial condition,
and should be read in conjunction with the consolidated financial statements and footnotes that appear elsewhere in this report.
Overview
BoxScore Brands, Inc. (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. Due to the nationwide shutdown related to the COVID-19 pandemic, the Company spent a portion of 2020 restructuring
and retiring certain corporate debt and obligations. The Company focused on implementing a new operational direction. After a thorough
evaluation process, the Company found that there is a substantial long-term demand for specific commodities relating to battery and new
energy technologies. This presents a timely and unique opportunity based on rising demand characteristics. By capitalizing on market
trends and current sustainable energy government mandates and ESG initiatives, we will focus on bringing a vertically-integrated solution
to market.
Results of Operations
Three months Ended June 30, 2021 Compared to
Three months Ended June 30, 2020
Revenue
For the three months ended June 30, 2021 and 2020,
the Company had no revenue.
General and Administrative Expenses
General and administrative expenses for the three
months ended June 30, 2021 were $100,152, an increase of $36,850 or 58%, compared to $63,302 for the three months ended June 30, 2021.
The increase in general and administrative expenses was mainly due to increase in professional
fees .
15
Gain on Fair Value of Derivative Liabilities
During the three months ended June 30, 2021, the
Company recorded a gain on the change in fair value of derivative liabilities of $261,456, as compared to $394 during the three months
ended June 30, 2020.
Amortization of Debt Discount and Deferred
Financing Costs
Amortization of debt discount and deferred financing
costs for the three months ended June 30, 2021 were $0, compared to $1,403 for the three months ended June 30, 2020 due to the discounts
being fully amortized prior to December 31, 2020.
Interest Expense
Interest expense for the three months ended June
30, 2021 was $209,070, as compared to $154,649 during the three months ended June 30, 2020.
Net Loss
As a result of the foregoing, the net loss for
the three months ended June 30, 2021 was $47,766 as compared to $218,960 incurred during the three months ended June 30, 2020.
Six months Ended June 30, 2021 Compared to
Six months Ended June 30, 2020
Revenue
For the six months ended June 30, 2021 and 2020,
the Company had no revenue.
General and Administrative Expenses
General and administrative expenses for the six
months ended June 30, 2021 were $173,647, an increase of $58,763 or 51%, compared to $114,884 for the six months ended June 30, 2021.
The increase in general and administrative expenses was mainly due to increase in wages and
professional fees .
Gain on Fair Value of Derivative Liabilities
During the six months ended June 30, 2021, the
Company recorded a gain on the change in fair value of derivative liabilities of $2,113,589, as compared to $0 during the six months ended
June 30, 2020.
Amortization of Debt Discount and Deferred
Financing Costs
Amortization of debt discount and deferred financing
costs for the six months ended June 30, 2021 were $0, compared to $4,060 for the six months ended June 30, 2020.
Interest Expense
Interest expense for the six months ended June
30, 2021 was $404,959, as compared to $306,138 during the six months ended June 30, 2020.
Net Loss
As a result of the foregoing, the net income for
the six months ended June 30, 2021 was $1,566,309 as compared to a net loss $437,156 incurred during the six months ended June 30, 2020.
16
Liquidity and Capital Resources
The accompanying consolidated financial statements
have been prepared on a going concern basis. The Company had net income of $1,566,309 during the six months ended June 30, 2021, has accumulated
losses totaling $16,564,146, and has a working capital deficit of $8,165,998 at June 30, 2021. These factors, among others, indicate that
the Company may be unable to continue as a going concern. The consolidated financial statements do not include any adjustments that might
result from the outcome of these uncertainties.
The Company will need to raise additional financing
in order to fund the its operations for the next 12 months, and to allow the Company to continue the development of its business plans
and satisfy its obligations on a timely basis. Should additional financing not be available, the Company will have to negotiate with its
lenders to extend the repayment dates of its indebtedness. There can be no assurance that the Company will be able to successfully restructure
its debt obligations in the event it fails to obtain additional financing.
Operating Activities
During the six months ended June 30, 2021, the Company
used $139,086 of cash in operating activities as a result of the Company’s net income of $1,566,309, offset by share-based compensation
of $3,148, change in fair market value of derivative liability of $2,113,589, gain on settlement of liabilities of $31,326, and net changes
in operating assets and liabilities of $436,372.
During the six months ended June 30, 2020, the
Company used $12,980 of cash in operating activities as a result of the Company’s net loss of $437,156, offset by loss on sale of
assets of $12,074, share-based compensation of $2,624, $4,060 in amortization and accretion of debt discount, and net changes in operating
assets and liabilities of $405,418.
Investing Activities
During the six months ended June 30, 2021, the
Company had no investing activities.
During the six months ended June 30, 2020, investing
activities provided $18,000 in cash in proceeds from sale of property and equipment.
Financing Activities
During the six months ended June 30, 2021, financing
activities provided $115,500, resulting from $365,000 in proceeds from convertible notes, $57,000 in repayments of capital lease obligations,
$167,500 in repayments of convertible notes, and $25,000 in repayments of promissory notes.
During the six months ended June 30, 2020, we
used $5,020 in financing activities, resulting from $10,500 in proceeds from convertible notes and $15,520 in repayments of capital lease
obligations.
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet
arrangements that have, or are reasonably likely to have, an effect on its financial condition, financial statements, revenues or expenses.
Inflation
Although the Company’s operations are influenced
by general economic conditions, it does not believe that inflation had a material effect 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 customers or absorb them as it improves the
efficiency of its operations.
17
Critical Accounting Policies
The preparation of financial statements and related
disclosures in conformity with accounting principles generally accepted in the United States requires management to make judgments, assumptions
and estimates that affect the amounts reported in our consolidated financial statements and accompanying notes. The consolidated financial
statements as of June 30, 2021 describe the significant accounting policies and methods used in the preparation of the consolidated financial
statements. Actual results could differ from those estimates and be based on events different from those assumptions. Future events and
their effects cannot be predicted with certainty; estimating therefore, requires the exercise of judgment. Thus, accounting estimates
change as new events occur, as more experience is acquired or as additional information is obtained. The following critical accounting
policies are impacted significantly by judgments, assumptions and estimates used in the preparation of our consolidated financial statements:
Fair Value of Financial
Instruments
For certain of the Company’s
financial instruments, including cash and equivalents, accounts receivable, accounts payable, accrued liabilities and short-term debt,
the carrying amounts approximate their fair values due to their short maturities. ASC Topic 820, “Fair Value Measurements and Disclosures,”
requires disclosure of the fair value of financial instruments held by the Company. ASC Topic 825, “Financial Instruments,”
defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure
requirements for fair value measures. The three levels of valuation hierarchy are defined as follows:
●
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an ongoing basis
●
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. This category includes those derivative instruments that the Company values using observable market data. Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instruments, can be derived from observable data, or supported by observable levels at which transactions are executed in the marketplace.
●
Level 3: Measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less observable from objective sources (i.e. supported by little or no market activity). Level 3 instruments include derivative warrant instruments. The Company does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 1 or Level 2.
Derivative Financial Instruments
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. Certain warrants issued by
the Company contain terms that result in the warrants being classified as derivative liabilities for accounting purposes. For derivative
financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value
and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement of operations. The Company
does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
Item 3. Quantitative and Qualitative Disclosures about Market
Risk
Not required for smaller reporting companies.
18
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures:
As of the end of the period covered by this Form
10-Q, management performed, with the participation of our principal executive officer and principal financial officer, an evaluation of
the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange
Act of 1934, as amended (the “Exchange Act”). Our disclosure controls and procedures are designed to ensure that information
required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within
the time periods specified in the SEC’s forms, and that such information is accumulated and communicated to our management, including
our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures. Based on the
evaluation, our principal executive officer and principal financial officer concluded that, as of June 30, 2021, our disclosure controls
and procedures were not effective.
A material weakness is a deficiency, or a combination
of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement
of our annual or interim financial statements will not be prevented or detected on a timely basis. We identified the following material
weaknesses as of June 30, 2021:
●
Insufficient personnel resources within the accounting function to segregate the duties over financial transaction processing and reporting;
●
Inability to apply GAAP consistently for routine transactions, and to unique transactions and contracts;
●
Inability to evaluate the adoption of new reporting standards; and
●
A lack of consistent management involvement during the financial statement preparation process.
To remediate our internal control weaknesses,
management intends to implement the following measures, as finances allow:
●
Adding sufficient accounting personnel or outside consultants to properly segregate duties and to effect a timely, accurate preparation of the financial statements;
●
Adhering to internal procedures for timely submission of supporting documents to outside consultants;
●
Developing and maintaining adequate written accounting policies and procedures, once we hire additional accounting personnel or outside consultants.
The additional hiring is contingent upon our efforts
to obtain additional funding and the results of our operations. Management expects to secure funds in the coming fiscal year but provides
no assurances that it will be able to do so.
(b) Changes in Internal Control over Financial
Reporting:
There were no changes in the Company’s internal
control over financial reporting during the three months ended June 30, 2021 that have materially affected, or are reasonably likely to
materially affect, the Company’s internal control over financial reporting. However, our management is currently seeking to improve
our controls and procedures in an effort to remediate the deficiency described above.
19
PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
None.
Item 1A. Risk Factors.
In addition to the other information set forth
in this report, you should carefully consider the factors discussed under “Risk Factors” in our Annual Report on Form 10-K
for the period ended December 31, 2020, as filed with the Securities and Exchange Commission on September 24, 2021. These factors could
materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and could cause
our actual results to differ materially from our historical results or the results contemplated by any forward-looking statements contained
in this report.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
None.
Item 5. Other Information.
None.
Item 6. Exhibits
31.1
Certification of Principal Executive Officer Pursuant to Rule 13a-14(a) and15d-14(a)
32.1
Certification of Principal Executive Officer Pursuant to 18 U.S.C. 1350
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema
Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase
Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase
Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase
Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
20
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BOXSCORE BRANDS, INC.
September 27, 2021
By:
/s/ Andrew Boutsikakis
Andrew Boutsikakis
Chief Executive Officer, President and
Chief Financial Officer
21
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.