Item 7. Management’s Discussion and Analysis
ITEM 7 - MANAGEMENT’S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
Certain statements contained herein constitute
“forward-looking statements”. 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 this Annual Report, 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 environmental, social, and corporate governance (ESG) initiatives, we aim to bring a vertically-integrated solution to market.
On November 5, 2021, the Company acquired the
rights to 102 Federal Mining Claims located in San Juan County, Utah for the purchase price of $100,000. The acquisition decision was
driven by historical mineral data from seven (7) existing wells with brine aquifer access, supporting what we believe to be a commercially
viable project. The historical data show a substantial concentration of Lithium Brine in the targeted area.
Results of Operations
Year Ended December 31, 2021 Compared to Year
Ended December 31, 2020
Revenue
For the year ended December 31, 2021 and 2020,
the Company had no revenue.
General and Administrative Expenses
General and administrative expenses for the year
ended December 31, 2021 were $393,376, an increase of $147,565 or 60%, compared to $245,811 for the year ended December 31, 2021. The
increase in general and administrative expenses was mainly due to increase in professional fees.
Gain on Fair Value of Derivative Liabilities
During the year ended December 31, 2021, the Company
recorded a gain on the change in fair value of derivative liabilities of $2,871,910, as compared to a loss of $3,069,702 during the year
ended December 31, 2020.
9
Gain on Settlement of Liabilities
During the year ended December 31, 2021, creditors
forgave aggregate amount of $19,959 associated with accrued expenses and $26,062 related to notes payable. In addition, the Company recorded
a gain on capital lease settlement of $16,074, resulting in total gain on settlement of liabilities of $62,095. During the year ended
December 31, 2020, the Company recorded a gain on settlement of liabilities of $11,000.
Loss on Sale of Asset
During the year ended December 31, 2020, the Company
recorded loss on sale of assets of $12,074. No such losses were noted during the year ended December 31, 2021.
Loss on Asset Write-off
During the year ended December 31, 2021, the Company
recorded asset impairment charges of $17,500. No such impairments were noted during the year ended December 31, 2020.
Amortization of Debt Discount and Deferred
Financing Costs
Amortization of debt discount and deferred financing
costs for the year ended December 31, 2021 were $0, compared to $4,432 for the year ended December 31, 2020 due to the discounts being
fully amortized prior to December 31, 2020.
Interest Expense
Interest expense for the year ended December 31,
2021 was $760,663, as compared to $611,294 during the year ended December 31, 2020.
Net Loss
As a result of the foregoing, the net income for
the year ended December 31, 2021 was $1,762,466 as compared to a net loss of $3,932,313 incurred during the year ended December 31, 2020.
Liquidity and Capital Resources
The accompanying consolidated financial statements
have been prepared on a going concern basis. The Company had net income of $1,762,466 during the year ended December 31, 2021, has accumulated
losses totaling $16,367,989, and has a working capital deficit of $8,016,326 at December 31, 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 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 year ended December 31, 2021, the Company
used $392,445 of cash in operating activities as a result of the Company’s net income of $1,762,466, offset by share-based compensation
of $6,296, change in fair market value of derivative liability of $2,871,910, gain on settlement of liabilities of $62,095, write-off
of assets of $17,500, and net changes in operating assets and liabilities of $755,298.
During the year ended December 31, 2020, the Company
used $40,394 of cash in operating activities primarily as a result of the Company’s net loss of $3,932,313, offset by change in
fair value of derivative liabilities of $3,069,702, loss on sale of asset of $12,074, share-based compensation of $5,772, $4,432 in amortization
and accretion of debt discount, gain on settlement of liabilities of $11,000, and net changes in operating assets and liabilities of $810,939.
Investing Activities
During the year ended December 31, 2021, the Company
purchased $100,000 in mineral claims.
During the year ended December 31, 2020, investing
activities provided $18,000 in cash in proceeds from sale of property and equipment.
Financing Activities
During the year ended December 31, 2021, financing
activities provided $477,150, resulting from $885,000 in proceeds from convertible notes, offset by $82,000 in repayments of capital lease
obligations, $300,850 in repayments of convertible notes, and $25,000 in repayments of promissory notes.
During the year ended December 31, 2020, financing
activities provided $45,980, resulting from $76,500 in proceeds from convertible notes, $15,000 repayments of promissory notes and $15,520
in repayments of capital lease obligations.
10
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet
arrangements.
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.
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 December 31, 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, restricted cash, 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 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
Not required by smaller companies.
11
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.