UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
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
For
the transition period from ________________ to ___________________
Commission
File Number: 000-55131
BARFRESH FOOD GROUP INC.
(Exact
name of registrant as specified in its charter)
Delaware
27-1994406
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
3600 Wilshire Blvd. , Suite 1720 ,
Los Angeles , California
90010
(Address
of principal executive offices)
(Zip
Code)
310 - 598-7113
(Registrant’s
telephone number, including area code)
Not Applicable
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act: None
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
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 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 the 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 ☒
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 167,601,435
shares as of August 11, 2021.
TABLE
OF CONTENTS
Page
Number
PART I - FINANCIAL INFORMATION
Item
1.
Financial Statements.
3
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
17
Item
3.
Quantitative and Qualitative Disclosures About Market Risk.
26
Item
4.
Controls and Procedures.
26
PART II - OTHER INFORMATION
Item
1.
Legal Proceedings.
27
Item
1A.
Risk Factors.
27
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds.
27
Item
3.
Defaults Upon Senior Securities.
27
Item
4.
Mine Safety Disclosures.
27
Item
5.
Other Information.
27
Item
6.
Exhibits.
27
SIGNATURES
28
2
Item
1. Financial Statements.
Barfresh
Food Group Inc.
Condensed
Consolidated Balance Sheets
June 30, 2021
December 31, 2020
(Unaudited)
(Audited)
Assets
Current assets:
Cash
$ 6,821,636
$ 1,816,887
Restricted cash
142,382
142,382
Accounts receivable, net
544,558
425,029
Inventory, net
1,032,325
870,190
Prepaid expenses and other current assets
46,673
47,066
Total current assets
8,587,574
3,301,554
Property, plant and equipment, net of depreciation
1,700,796
1,922,912
Operating lease right-of-use assets, net
118,068
147,947
Intangible assets, net of amortization
399,756
430,216
Deposits
6,746
14,817
Total Assets
$ 10,812,940
$ 5,817,446
Liabilities And Stockholders’ Equity
Current liabilities:
Accounts payable
$ 641,243
$ 353,046
Accrued expenses
360,173
298,489
Advance payment
401,306
401,306
Accrued payroll
232,037
191,137
Accrued vacation
91,440
117,166
Accrued interest
33,600
68,627
Lease liability
69,512
65,007
Loan payable – Paycheck Protection Program
12,912
410,317
Convertible note, net of discount
-
158,243
Derivative liabilities
-
41,475
Total current liabilities
1,842,223
2,104,813
Long term liabilities:
Accrued interest
-
127,664
Lease liability
58,259
94,170
Loan payable – Paycheck Protection Program
555,219
157,814
Convertible note - related party, net of discount
-
197,804
Convertible note, net of discount
-
810,995
Total liabilities
2,455,701
3,493,260
Commitments and contingencies (Note 6 and 9)
-
-
Stockholders’ equity:
Preferred stock, $ 0.000001 par value, 5,000,000 shares authorized, none issued or outstanding
-
-
Common stock, $ 0.000001 par value; 295,000,000 shares authorized; 167,601,435 and 149,133,372 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively
168
149
Additional paid in capital
60,145,458
53,223,665
Accumulated deficit
( 51,788,387 )
( 50,899,628 )
Total stockholders’ equity
8,357,239
2,324,186
Total Liabilities and Stockholders’ Equity
$ 10,812,940
$ 5,817,446
See
the accompanying notes to the condensed consolidated financial statements
3
Barfresh
Food Group Inc.
Condensed
Consolidated Statements of Operations
(Unaudited)
For the three months
ended June 30,
For the six months
ended June 30,
2021
2020
2021
2020
Revenue
$ 1,301,211
$ 506,276
$ 2,316,062
$ 1,240,156
Cost of revenue
728,272
389,815
1,387,696
718,449
Depreciation of manufacturing equipment
11,564
1,155
17,673
9,602
Gross profit
561,375
115,306
910,693
512,105
Operating expenses:
General and administrative
1,017,364
1,084,040
1,768,965
2,308,465
Depreciation and amortization
146,364
153,500
293,297
303,648
Total operating expenses
1,163,728
1,237,540
2,062,262
2,612,113
Operating loss
( 602,353 )
( 1,122,234 )
( 1,151,569 )
( 2,100,008 )
Other (income)/expenses
Other (income)/expenses/loss from derivative liability
483
( 6,197 )
( 16,305 )
( 157,099 )
Other (income) from debt extinguishment - PPP
( 568,131 )
-
( 568,131 )
-
Other (income)/expenses/loss from debt extinguishment
193,562
-
193,562
( 379,200 )
Interest
68,973
63,483
128,064
358,877
Total other (income) expense
( 305,113 )
57,286
( 262,810 )
( 177,422 )
Net (loss)
$ ( 297,240 )
$ ( 1,179,520 )
$ ( 888,759 )
$ ( 1,922,586 )
Per share information - basic and fully diluted:
Weighted average shares outstanding
156,858,706
143,498,391
152,996,039
137,598,082
Net (loss) per share
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.01 )
$ ( 0.01 )
See
the accompanying notes to the condensed consolidated financial statements
4
Barfresh
Food Group Inc.
Condensed
Consolidated Statements of Cash Flows
For
the six months ended June 30, 2021 and 2020
(Unaudited)
2021
2020
Net Cash (used for) operating activities
$ ( 651,255 )
$ ( 1,930,045 )
Investing Activities
Purchase of property and equipment
( 38,970 )
( 34,365 )
Purchase of intangibles
( 1,751 )
( 4,293 )
Net Cash (used for) investing activities
( 40,721 )
( 38,658 )
Financing Activities
Cash received for stock
6,000,000
3,825,000
Proceeds from note payable
568,131
568,131
Repayment of convertible notes
( 840,000 )
( 90,166 )
Payments of operating leases
( 31,406 )
( 27,360 )
Net Cash from financing activities
5,696,725
4,275,605
Net change in cash and restricted cash
5,004,749
2,306,902
Cash and restricted cash, beginning of year
1,959,269
1,091,374
Cash and restricted cash, end of year
$ 6,964,018
$ 3,398,276
Accrued interest paid in stock
$ 151,138
$ 379,350
Net carrying value of convertible notes and accrued interest settled through issuance of stock (debt extinguishment)
$ 466,658
$ 1,170,963
Extinguishment of derivative liability
$ 25,170
$ -
Executive deferred compensation settled through issuance of warrants
$ -
$ 167,892
Debt discount warrant and derivative liability
$ -
$ 107,611
Offering and debt issuance costs included in accounts payable
$ -
$ 39,208
See
the accompanying notes to the condensed consolidated financial statements
5
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Note
1. Summary of Significant Accounting Policies
Barfresh
Food Group Inc., (“we,” “us,” “our,” and the “Company”) was incorporated on February
25, 2010 in the State of Delaware. We are engaged in the manufacturing and distribution of ready to blend beverages, particularly, smoothies,
shakes and frappes.
The
accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the
United States of America (“GAAP”).
Basis
of Consolidation
The
consolidated financial statements include the financial statements of the Company and our wholly owned subsidiaries, Barfresh Inc. and
Barfresh Corporation Inc. (formerly known as Smoothie, Inc.). All inter-company balances and transactions among the companies have been
eliminated upon consolidation.
Use
of Estimates
The
preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results may differ
from these estimates.
Concentration
of Credit Risk
The
amount of cash on deposit with financial institutions can be in excess of the $ 250,000 federally insured limit. However, we believe that
cash on deposit that exceeds $ 250,000 in the financial institutions is financially sound and the risk of loss is minimal.
Restricted
Cash
At
June 30, 2021 and December 31, 2020, the Company had $ 142,382 and $ 142,382 , respectively, in restricted cash related to a co-packing
agreement.
Fair
Value Measurement
Financial
Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements
and Disclosures (“ASC 820”), provides a comprehensive framework for measuring fair value and expands disclosures which are
required about fair value measurements. Specifically, ASC 820 sets forth a definition of fair value and establishes a hierarchy prioritizing
the inputs to valuation techniques, giving the highest priority to quoted prices in active markets for identical assets and liabilities
and the lowest priority to unobservable value inputs. ASC 820 defines the hierarchy as follows:
Level
1 – Quoted prices are available in active markets for identical assets or liabilities as of the reported date. The types of assets
and liabilities included in Level 1 are highly liquid and actively traded instruments with quoted prices, such as equities listed on
the New York Stock Exchange.
Level
2 – Pricing inputs are other than quoted prices in active markets but are either directly or indirectly observable as of the reported
date. The types of assets and liabilities in Level 2 are typically either comparable to actively traded securities or contracts or priced
with models using highly observable inputs.
Level
3 – Significant inputs to pricing that are unobservable as of the reporting date. The types of assets and liabilities included
in Level 3 are those with inputs requiring significant management judgment or estimation, such as complex and subjective models and forecasts
used to determine the fair value.
Our
financial instruments consist of cash, accounts receivable, accounts payable, advanced payments, restricted cash, and the PPP loan. The
carrying value of our financial instruments approximates their fair value. The PPP loan approximates fair value as forgiveness is expected
in the near term.
6
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Accounts
Receivable
Accounts
receivable are typically unsecured. Our credit policy calls for payment generally within 30 days. The credit worthiness of a customer
is evaluated prior to a sale. As of June 30, 2021 and December 31, 2020, the Company’s allowance for doubtful accounts was $ 128,230
and $ 133,424 , respectively. The allowance was estimated based on evaluation of collectability of outstanding accounts receivable.
Inventory
Inventory
consists of raw materials and finished goods and is carried at the lower of cost or net realizable value on a first in first out basis.
The Company monitors the remaining useful life of its inventory and establishes a reserve of obsolescence where appropriate. As of June
30, 2021 and December 31, 2020, the Company’s inventory reserve was $ 55,701 and $ 59,093 , respectively.
Intangible
Assets
Intangible
assets are comprised of patents, net of amortization and trademarks. The patent costs are being amortized over the life of the patent,
which is twenty years from the date of filing the patent application. In accordance with ASC Topic 350 Intangibles – Goodwill and
Other (“ASC 350”), the costs of internally developing other intangible assets, such as patents, are expensed as incurred.
However, as allowed by ASC 350, costs associated with the acquisition of patents from third parties, legal fees and similar costs relating
to patents have been capitalized.
In
accordance with ASC 350 legal costs related to trademarks have been capitalized. We have determined that trademarks have an indeterminable
life and therefore are not being amortized.
Long-Lived
Assets and Other Acquired Intangible Assets
We
evaluate the recoverability of property and equipment and finite-lived intangible assets for possible impairment whenever events or circumstances
indicate that the carrying amount of such assets may not be recoverable. The evaluation is performed at the lowest level for which identifiable
cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of these assets is measured by a
comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate. If such review indicates
that the carrying amount of property and equipment and intangible assets is not recoverable, the carrying amount of such assets is reduced
to fair value. We have not recorded any impairment charges during the periods presented.
Property,Plant,
and Equipment
Property,
plant, and equipment is stated at cost less accumulated depreciation and accumulated impairment loss, if any. Depreciation is calculated
on a straight-lined basis over the estimated useful lives of the assets. Leasehold improvements are being amortized over the shorter
of the useful life of the asset or the lease term that includes any expected renewal periods that are deemed to be reasonably assured.
The estimated useful lives used for financial statement purposes are:
Furniture and fixtures: 5 years
Manufacturing
equipment and customer equipment: 3
years to 7 years
Vehicles:
5 years
7
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Revenue
Recognition
In
accordance with ASC 606, Revenue from Contracts with Customers, revenue is recognized when a customer obtains ownership of promised goods.
The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these
goods. The Company applies the following five steps:
1)
Identify the contract with a customer
A
contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s
rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration
for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also be
supplemented by other agreements that formalize various terms and conditions with customers.
2)
Identify the performance obligation in the contract
Performance
obligations promised in a contract are identified based on the goods or services that will be transferred to the customer. For the Company,
this consists of the delivery of frozen beverages, which provide immediate benefit to the customer.
3)
Determine the transaction price
The
transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods and
is generally stated on the approved sales order. Variable consideration, which typically includes volume-based rebates or discounts,
are estimated utilizing the most likely amount method.
4)
Allocate the transaction price to performance obligations in the contract
Since
our contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated to that single
performance obligation.
5)
Recognize Revenue when or as the Company satisfies a performance obligation
The
Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods, which
generally occurs at the time of delivery to a customer warehouse. Customer sales incentives such as volume-based rebates or discounts
are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfillment costs
and presented in distribution, selling and administrative costs.
Payments
that are received before performance obligations are recorded are shown as current liabilities.
The
Company evaluated the requirement to disaggregate revenue and concluded that substantially all of its revenue comes from a single product,
frozen beverages.
Research
and Development
Expenditures
for research activities relating to product development and improvement are charged to expense as incurred. We incurred $ 70,304 and $ 93,730 ,
in research and development expenses for the three months ending June 30, 2021 and 2020, respectively. For the six months ending June
30, 2021 and 2020, research and development costs totaled $ 138,446 and $ 179,154 , respectively.
Shipping
and Storage Costs
Shipping
and handling costs are included in general and administrative expenses. For the three months ending June 30, 2021 and 2020, shipping
and storage costs totaled $ 237,403 and $ 96,425 , respectively. For the six months ending June 30, 2021 and 2020, shipping and storage
costs totaled $ 381,137 and $ 229,533 , respectively.
Leases
We
determine if an arrangement is a lease upon inception. A contract is or contains a lease if the contract conveys the right to control
the use of an identified asset for a period of time in exchange for consideration. The right to control the use of an asset includes
the right to obtain substantially all of the economic benefits of the underlying asset and the right to direct how and for what purpose
the asset is used.
After
adoption of ASU 2016-02 and related standards, operating lease right-of-use assets and liabilities are recognized at commencement date
based on the present value of lease payments over the lease term. Lease expense is recognized on a straight-line basis over the lease
term. As a lessee, the Company leases office space.
8
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Income
Taxes
The
provision for income taxes is determined in accordance with the provisions of ASC Topic 740, Accounting for Income Taxes (“ASC
740”). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences
between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets
and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date. ASC 740 prescribes a comprehensive model for how companies should recognize,
measure, present, and disclose in their financial statements, uncertain tax positions taken or expected to be taken on a tax return.
Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will
be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount
of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full
knowledge of the position and relevant facts. ASC 740 requires a valuation allowance to reduce the deferred tax assets reported if, based
on the weight of evidence, it is more than likely than not that some portion or all of the deferred tax assets will not be recognized.
Derivative
Liability
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components
of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.”
The result of this accounting treatment is that the fair value of any derivative is marked-to-market each balance sheet date and recorded
as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of
operations as gain/loss from derivative liability. Upon conversion or exercise of a derivative instrument, the instrument is marked to
fair value at the conversion date and then that fair value is reclassified to equity. We analyzed the derivative financial instruments
in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed
to an entity’s own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted
for under the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 “Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock” also hinges on whether
the instrument is indexed to an entity’s own stock. A non-derivative instrument that is not indexed to an entity’s own stock
cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining whether an instrument
or embedded feature is indexed to an entity’s own stock. First, the instrument’s contingent exercise provisions, if any,
must be evaluated, followed by an evaluation of the instrument’s settlement provisions. The Company utilized the fair value standard
set forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or incurred)
or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation sale.
Debt
Extinguishment
The
Company evaluates its convertible instruments in accordance with ASC 470-50, “Debt Modifications and Extinguishments.” For
all extinguishments of debt, ASC 470-50 requires the difference between the reacquisition price (including any premium) and the net carrying
amount of the debt being extinguished (including any deferred debt issuance costs) to be recognized as a gain or loss when the debt is
extinguished. Accordingly, the Company recorded a net loss of $ 193,562 and net gain of $ 379,200 , respectively, non-cash gain/loss on
extinguishment of debt in its statements of operations for the six months ended June 30, 2021 and 2020, and a net loss of $ 193,562 and
$ 0 for the three months ended June 30, 2021 and 2020 respectively.
Earnings
per Share
We
calculate net loss per share in accordance with ASC Topic 260. Basic net loss per share is computed by dividing net loss by the weighted
average number of shares of common stock outstanding for the period, and diluted earnings per share is computed by including common stock
equivalents outstanding for the period in the denominator. At June 30, 2021 and 2020 any equivalents would have been anti-dilutive as
we had losses for the years then ended.
9
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Stock
Based Compensation
We
calculate stock compensation in accordance with ASC Topic 718, Compensation-Stock Based Compensation (“ASC 718”). ASC 718
requires that the cost resulting from all share-based payment transactions be recognized in the financial statements and establishes
fair value as the measurement objective in accounting for share-based payment arrangements and requires all entities to apply a fair-value
based measurement method in accounting for share-based payment transactions with employees except for equity instruments held by employee
stock ownership plans.
Note
2. Inventory
Inventory
consists of the following at June 30, 2021 and December 31, 2020:
Schedule of Inventory
2021
2020
Raw materials
$ 159,718
$ 130,296
Finished goods, net of reserve
872,607
739,894
Inventory, net
$ 1,032,325
$ 870,190
Note
3. Property Plant and Equipment
Major
classes of property and equipment at June 30, 2021 and December 31, 2020:
Schedule
of Major Classes of Property and Equipment
2021
2020
Furniture and fixtures
$ 1,524
$ 1,524
Manufacturing Equipment and customer equipment
3,599,851
3,573,527
Leasehold Improvements
4,886
4,886
Vehicles
29,696
29,696
3,635,957
3,609,633
Less: accumulated depreciation
( 2,592,120 )
( 2,331,034 )
1,043,837
1,278,599
Equipment not yet placed in service
656,959
644,313
Property and equipment, net of depreciation
$ 1,700,796
$ 1,922,912
We
recorded depreciation expense related to these assets of $ 130,258 and $ 153,500 for the three-months ended June 30, 2021 and 2020, respectively
and $ 261,086 and $ 303,648 for the six months ended June 30, 2021 and 2020, respectively. Depreciation expense in Cost of Goods Sold was
$ 11,564 and $ 1,155 for three months ended June 30, 2021 and 2020, respectively, and $ 17,673 and $ 9,602 for the six months ended June
30, 2021 and 2020, respectively.
Note
4. Intangible Assets
As
of June 30, 2021, intangible assets consist of patent costs of $ 768,138 , trademarks of $ 121,661 and accumulated amortization of $ 490,043 .
As
of December 31, 2020, intangible assets consist of patent costs of $ 768,138 , trademarks of $ 119,911 and accumulated amortization of $ 457,833 .
10
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
The
amounts carried on the balance sheet represent cost to acquire, legal fees and similar costs relating to the patents incurred by the
Company. Amortization is calculated through the expiration date of the patents, which is December 2025 . The amount charged to amortization
was $ 16,105 and $ 15,902 for the three months ended June 30, 2021 and 2020, respectively, and $ 32,210 and $ 31,805 for the six months ended
June 30, 2021 and 2020, respectively.
Estimated
future amortization expense related to patents as of June 30, 2021, is as follows:
Schedule of Estimated Future Amortization Expense Related to Intangible Property
Total Amortization
Years ending December 31,
2021
$ 32,211
2022
64,421
2023
64,421
2024
64,219
2025
52,823
Intangible
asset, net of amortization
$ 278,095
Note
5. Related Parties
As
disclosed below in Note 7, members of management and directors invested in the Company’s convertible notes; and in Note 10, members
of management and directors have received shares of stock and options in exchange for services.
Note
6. Paycheck Protection Program (PPP) loan
On
May 7, 2020 the Company was granted a $ 568,131 loan under the PPP administered by a Small Business Administration (SBA) approved partner.
The loan, which matures in two years , is uncollateralized and is fully guaranteed by the Federal government. The Company is eligible
for loan forgiveness of up to 100 % of the loan, upon meeting certain requirements. On May 20, 2021 the loan for $ 568,131 was legally
released and forgiven by the SBA. Forgiveness income of $ 568,131 has been recorded for the three and six months ended June 30, 2021.
On
January 27, 2021, the Company was granted a second $ 568,131 loan under the PPP administered by an SBA approved partner. The loan, which
matures in five years , at an interest rate of 1 %, and is uncollateralized and is fully guaranteed by the Federal government. The deferral
period is 24 weeks plus 10 months from the loan note date . The Company is eligible for loan forgiveness of up to 100 % of the loan, upon
meeting certain requirements. The Company has recorded a note payable and will record the forgiveness upon being legally released from
the loan obligation by the SBA. The Company will be required to repay any remaining balance, plus interest accrued at 1 percent, in monthly
payments commencing upon notification that the loan will not be forgiven or only partially forgiven.
The
repayment for the PPP loan as of June 30, 2021, are as follows:
Schedule of Repayment of Paycheck Protection Program (PPP) Loan
Total Repayment
Years ending December 31,
2021 (six months remaining)
$ -
2022
90,384
2023
154,945
2024
154,945
2025
154,945
Later years
12,912
Repayment of debt
$ 568,131
11
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Note
7. Convertible Notes (Related and Unrelated Party)
As
of June 30, 2021, the Company settled all outstanding convertible note which included the $ 1,071,000
Series CN Note 1 noteholders. The debt settlement
consisted of debt converted to company stock of $ 231,000
($ 30,000
related party) in principal and $ 192,663
($ 37,689
related party) in interest into 1,159,243
shares of common stock, and debt in the amount
of $ 840,000
($ 180,000
related party) was repaid.
The
convertible notes consist of the following components as of June 30, 2021 and December 31, 2020:
Schedule of Convertible Notes
June 30, 2021
December 31, 2020
Convertible notes
$ 1,181,167
$ 1,181,167
Less: Debt discount (warrant value)
( 92,266 )
( 92,266 )
Less: Debt discount (derivative value) (Note 8)
Less: Debt discount (issuance costs paid)
( 6,004 )
( 6,004 )
Less: Note conversion/settlements
( 1,181,167 )
( 110,166 )
Add: Debt discount amortization
98,270
38,173
Total convertible notes
$ -
$ 1,010,904
As
of June 30, 2021, the Company settled all outstanding convertible note holders which included the $ 168,000
Series CN Note 2 noteholders. The debt settlement consisted of debt converted to company stock of $ 168,000
in principal and $ 41,747
in interest into 582,630
shares of common stock.
The
convertible notes consist of the following components as of June 30, 2021 and December 31, 2020:
Schedule of Convertible Notes
June 30, 2021
December 31, 2020
Convertible notes
$ 235,200
$ 235,200
Less: Debt discount (warrant value)
( 1,817 )
( 1,817 )
Less: Debt discount (derivative value) (Note 8)
( 13,528 )
( 13,528 )
Less: Debt discount (issuance costs paid)
( 6,004 )
( 6,004 )
Less: Note conversion/settlements
( 235,200 )
( 67,200 )
Add: Debt discount amortization
21,349
9,487
Total convertible notes
$ -
$ 156,138
The
total of $ 1,167,042 shown in the two tables above at December 31, 2020, are presented in the balance sheet as Current Liabilities: $ 158,243
Convertible Note-Net of Discount and Long-Term Liabilities: Convertible Note – related party net of Discount of $ 197,804 , and Convertible
Note – net of Discount $ 810,995 .
Note
8. Derivative Liabilities
As
discussed in Note 7, Convertible Notes, the Company had $ 168,000 of principal outstanding in CN Notes 2 that contained variable conversion
provisions. The conversion terms of the convertible notes are variable based on certain factors, such as the future price of the Company’s
common stock. The number of shares of common stock to be issued was based on the future price of the Company’s common stock, therefore
the number of shares of common stock issuable upon conversion of the promissory note is indeterminate. The Company fair valued the variable
conversion provisions each reporting period. The fair value was reported as a derivative liability in the accompanying consolidated balance
sheets and the change in value was recorded as a gain or loss in the accompanying consolidated statements of operations.
The
fair values of the Company’s derivative liabilities are estimated at the issuance date and are revalued at each subsequent reporting
date. As of June 30, 2021, the Convertible Noteholders discussed in Note 7 were settled. Upon debt extinguishment the Company’s
derivative liability was revalued at May 26, 2021 with value of $ 25,170 ,
which resulted in a loss of $ 483
for the three months
ended June 30, 2021, and a gain of $ 16,305
for the six months
ended June 30, 2021.
12
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
The
fair value of the derivative liabilities for CN Notes 2 was calculated using the Black-Scholes model using the following assumptions.
Schedule of Fair Value of the Derivative Liability
26-May-21
31-Dec-20
Expected life
0.46
0.92
Volatility (based on comparable company)
101.32 %
120.38 %
Risk Free interest rate
0.04 %
0.1 %
Dividend yield (on common stock)
-
-
Reconciliation
of the derivative liability measured at fair value on a recurring basis with the use of significant unobservable inputs (level 3) from
December 31, 2020 to June 30, 2021:
Schedule of Derivative Liability Measured at Fair Value on a Recurring Basis
Jun.
30, 2021
December 31, 2020
$ 41,475
Net gain from change in value
( 16,305 )
Extinguishment change in derivative from debt settlement
( 25,170 )
June 30, 2021
$ -
The
following table presents the Company’s fair value hierarchy for applicable assets and liabilities measured at fair value as of
December 31, 2020 and June 30, 2021:
Schedule of Fair Value Hierarchy of Assets and Liabilities
Level 1
Level 2
Level 3
Total
Derivative Liability December 31, 2020
$ -
-
41,475
$ 41,475
Level 1
Level 2
Level 3
Total
Derivative Liability June 30, 2021
$ -
-
-
$ -
Note
9. Commitments and Contingencies
We
lease office space under non-cancelable operating lease which expires on March
31, 2023 . Our periodic lease cost and operating
cash flows was $ 19,752 and
$ 19,782 for
the three months ended June 30, 2021 and 2020, respectively. Our periodic lease cost and operating cash flow was $ 39,670
and $ 34,844
for the six months ended June 30, 2021 and 2020,
respectively. As of June 30, 2021, our right of use asset and related liability was $ 118,068
and $ 127,771 .
In
determining the present value of our operating lease right-of-use asset and liability, we used a 10 % discount rate (which approximated
our borrowing rate). The remaining term on the lease is 3 years .
The
following table presents the future operating lease payment as of June 30, 2021.
Schedule
of Estimate Future Maturities of Lease Liabilities
Jun.
30, 2021
2021 (six months remaining)
39,297
2022
80,361
2023
20,238
Total Lease payments
139,896
Less: imputed interest
( 12,125 )
Total lease liability
$ 127,771
From
time to time, various lawsuits and legal proceedings may arise in the ordinary course of business. However, litigation is subject to
inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are
currently the defendant in one legal proceeding for an amount less than $ 100,000 . Our legal counsel and management believe a material
unfavorable outcome to be remote.
13
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
Note
10. Stockholders’ Equity
During
the six months ended June 30, 2021, we issued 520,000 options to purchase our common stock to employees. The exercise price of the options
were $ 0.43 -$ 0.46 per share, with a combination of both cliff and graded vesting over 3 years and are exercisable for a period of 8 years.
The
fair value of the options issued ($ 177,751 , in the aggregate) was calculated using the Black-Sholes option pricing model, based on the
criteria shown below.
Summary of Fair Value of Options Using Black-Sholes Option Pricing Model
Expected
life (in years)
5.5 - 8
Volatility
(based on a comparable company)
88.83 %- 89.37
%
Risk
Free interest rate
1.25 %- 1.32 %
%
Dividend
yield (on common stock)
-
For
the six months ended June 30, 2021, the Company issued 148,810 options for board director compensation, and 450,000 options were cancelled.
The total amount of equity-based compensation included in additional paid in capital was $ 44,869
and $ 55,812 for the three-months ended June 30, 2021 and 2020, respectively. The total amount of equity-based compensation included in
additional paid in capital was $ 10,284 and $ 194,524 for the six-months ended June 30, 2021 and 2020, respectively.
The following
is a summary of outstanding stock options issued to employees and directors as of June 30, 2021:
Summary of Outstanding Stock Options Issued to Employees and Directors
Number
of Options
Exercise
price per share $
Average
remaining term
in years
Aggregate
intrinsic value
at date of
grant $
Outstanding January 1, 2021
7,640,959
.34 - .87
3.23
-
Issued - Employees
520,000
.43 - .46
7.69
-
Issued - Directors
148,810
.42
7.8
Cancelled/Expired
( 450,000 )
Outstanding June 30 2021
7,859,769
.34 - .87
3.45
-
Exercisable, June 30, 2021
6,693,669
.34 - .87
3.10
-
As
of June 30, 2021, the Company has $ 230,519
of total unrecognized
share-based compensation expense related to unvested options, which is expected to be amortized over the remaining weighted average period
of 2.85 years .
14
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
The following
is Changes in Stockholders’ Equity as of June 30, 2020 and June 30, 2021:
Schedule of Changes in Stockholders' Equity
Shares
Amount
Capital
(Deficit)
Total
Additional
Common Stock
paid in
Accumulated
Shares
Amount
Capital
(Deficit)
Total
Balance January 1, 2020
130,341,737
$ 130
$ 47,030,716
( 46,747,122 )
$ 283,724
Issuance of stock for capital raise, net of offering costs of $ 27,200
7,650,000
8
3,797,792
-
3,797,800
Conversion of debt and accrued interest
Conversion of debt and accrued interest,shares
Conversion of debt
4,770,030
5
13,333,757
-
1,333,762
Interest paid in shares
632,251
-
379,350
-
379,350
Issuance of stock for services
27,601
-
25,000
-
25,000
Equity based compensation
-
-
194,524
-
194,524
Warrants issued to management
-
-
167,892
-
167,892
Warrant Modification
-
-
18,899
-
18,899
Warrant issued for note extension
-
-
75,184
-
75,184
Restricted stock issuance
121,527
-
-
-
-
Net (loss) for the year
-
-
-
( 1,922,586 )
( 1,922,586 )
Balance June 30, 2020
143,543,146
$ 143
$ 53,023,114
( 48,669,708 )
$ 4,353,549
Additional
Common Stock
paid in
Accumulated
Shares
Amount
Capital
(Deficit)
Total
Balance January 1, 2021
149,133,372
$ 149
$ 53,223,665
( 50,899,628 )
$ 2,324,186
Balance
149,133,372
$ 149
$ 53,223,665
( 50,899,628 )
$ 2,324,186
Issuance of stock for capital raise,
16,666,666
17
5,999,983
-
6,000,000
Conversion of debt and accrued interest
1,489,976
2
685,388
-
685,390
Interest paid in shares
251,897
-
151,138
-
151,138
Issuance of stock for services
59,524
-
75,000
-
75,000
Equity based compensation
-
-
10,284
-
10,284
Net (loss) for the year
-
-
-
( 888,759 )
( 888,759 )
Balance June 30, 2021
167,601,435
$ 168
$ 60,145,458
( 51,788,387 )
$ 8,357,239
Balance
167,601,435
$ 168
$ 60,145,458
( 51,788,387 )
$ 8,357,239
15
Barfresh
Food Group Inc.
Notes
to Condensed Consolidated Financial Statements
June
30, 2021
(Unaudited)
On
June 1, 2021, the Company completed a private placement of 16,666,666 shares of its common stock at $ 0.36 per share, resulting in gross
proceeds of $ 6,000,000 . In addition, holders of debt converted a total of $ 399,000 in principal and $ 234,410 in interest into 1,741,873
shares of common stock, and debt in the amount of $ 840,000 was retired.
Note
11. Outstanding Warrants
The
following is a summary of all outstanding warrants as of June 30, 2021:
Summary of Outstanding Warrants
Number of
warrants
Price
per share
Remaining term
in years
Intrinsic value
at date of grant
Warrants issued in connection with private placements of common stock
20,873,817
$ 0.50 - $ 1.00
1.009
$ -
Warrants issued in connection with private placement of notes
3,465,501
$ 0.60
1.10
$ -
Warrants issued in connection with settlement of deferred compensation
3,169,599
$ 0.60
3.25
$ -
Note
12. Income Taxes
ASC
740 requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of evidence, it is more than likely
than not that some portion or all of the deferred tax assets will not be recognized. Accordingly, at this time the Company has placed
a valuation allowance on all tax assets. As of June 30, 2021, the estimated effective tax rate for the year will be zero .
There
are open statutes of limitations for taxing authorities in federal and state jurisdictions to audit our tax returns from 2009 through
the current period. Our policy is to account for income tax related interest and penalties in income tax expense in the statement of
operations.
16
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion should be read in conjunction with the financial information included elsewhere in this Quarterly Report on Form
10-Q (this “Report”), including our unaudited condensed consolidated financial statements and the related notes. References
in this Management’s Discussion and Analysis of Financial Condition and Results of Operations section to “us”, “we”,
“our” and similar terms refer to Barfresh Food Group Inc. This discussion includes forward-looking statements, as that term
is defined in the federal securities laws, based upon current expectations that involve risks and uncertainties, such as plans, objectives,
expectations and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking
statements as a result of a number of factors. Words such as “anticipate”, “estimate”, “plan”, “continuing”,
“ongoing”, “expect”, “believe”, “intend”, “may”, “will”, “should”,
“could” and similar expressions are used to identify forward-looking statements.
We
caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks
and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon
which the statements are based. Any one or more of these uncertainties, risks and other influences could materially affect our results
of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and
achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation
to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.
The
Company’s products are made in four formats. The first is in portion controlled single serving beverage ingredient packs, suitable
for smoothies, shakes and frappes that can also be utilized for cocktails and mocktails. These packs contain all of the ingredients necessary
to make a smoothie, shake or frappe, including the ice. Simply add water, empty the packet into a blender, blend and serve. The second
format is the bulk “Easy Pour” format. The Company’s bulk “Easy Pour” format also contains all of the solid
ingredients necessary to make the beverage, packaged in gallon containers in a concentrated formula that is mixed “one to one”
with water. The third format is the Company’s new WHIRLZ 100% Juice Concentrates. These new 5:1 juice concentrates are a perfect
complement to the company’s current existing 1:1 bulk Easy Pour products used in beverage dispensing equipment. The fourth format
is the Company’s new ready-to-drink bottled smoothie, “Twist & Go”™,
This sweet fruit and creamy yogurt smoothie contains four ounces of yogurt and a half-cup of fruit/fruit juice and comes in two different
flavors.
Domestic
and international patents and patents pending are owned by Barfresh, as well as related trademarks for all of the single serve products.
Patent rights have been granted in 13 jurisdictions including the United States. In addition, the Company has purchased all of the trademarks
related to the patented products.
The
Company conducts sales through several channels, including National Accounts, Regional Accounts, and Broadline Distributors. Barfresh’s
primary broadline distribution arrangement is through an exclusive nationwide agreement with Sysco Corporation (“Sysco”),
the U.S.’s largest broadline distributor, which was entered into during July 2014. Pursuant to that agreement, all Barfresh products
are included in Sysco’s national core selection of beverage items, making Barfresh its exclusive single-serve, pre-portioned beverage
provider. The agreement is mutually exclusive; however, Barfresh may also sell the products to other foodservice distributors, but only
to the extent required for such foodservice distributors to service multi-unit chain operators with at least 20 units and where Sysco
is not such multi- unit chain operator’s nominated distributor for our products. On October 2, 2019, the exclusive distribution
agreement with Sysco expired, opening the possibility to expand distribution with other distributors outside of the Sysco system.
During
2016 and 2017, the Company announced that it had signed supply agreements with several of the major global on-site foodservice operators.
On March 8, 2018, the Company announced that it had signed a new supply agreement with one of the largest of these foodservice operators,
for exclusive distribution of four Barfresh single serve SKUs. On November 14, 2018, the Company announced that it had received approval
for multiple products to be rolled out to a national restaurant chain with over 2,500 locations. The Company has multiple SKUs developed
and approved by the customer which are awaiting placement on the marketing calendar.
17
On
October 26, 2015, Barfresh signed a five-year agreement with PepsiCo North America Beverages, a division of PepsiCo, to become its exclusive
sales representative within the food service channel to present the Barfresh line of ready-to-blend smoothies and frozen beverages throughout
the United States and Canada. Through this agreement, Barfresh’ products are included as part of PepsiCo’s offerings to its
significant customer base. The agreement facilitates access to potential National customer accounts, through introductions provided by
PepsiCo’s one thousand plus person foodservice sales team. Barfresh products have become part of PepsiCo’s customer presentations
at national trade shows and similar venues. On May 30, 2019, the Company amended its agreement with Pepsi which included a reduction
in the commission fee and a clause which allows either party the right to terminate the agreement upon 90 days written notice. Neither
party has exercised its right to terminate the agreement. This agreement remains in effect.
Barfresh
utilizes contract manufacturers to manufacture all of the products in the United States.
During
November 2016, the Company received an equity investment from Unibel, the majority shareholder of the Bel Group (“Unibel”).
The Bel Group is headquartered in Paris, France, with global operations in 33 countries, 30 production sites on 4 continents and nearly
12,000 employees. Its many branded products, including The Laughing Cow®, Mini Babybel® and Boursin®, are sold in over 130
countries around the world. Pursuant to the securities purchase agreement, Unibel purchased 15,625,000 shares of common stock at $0.64
per share (“Shares”) and warrants to purchase 7,812,500 shares of common stock (“Warrants”) for aggregate gross
proceeds to Barfresh of $10 million. The Warrants are exercisable for a term of five years at a per share price of $.88 for cash. Pursuant
to the Investor Rights agreement, Barfresh has registered the Shares and the Warrants, and Unibel was granted a seat on the Barfresh
Board. This strategic investment provided Barfresh with necessary capital while leveraging Unibel’s more than 150 years of industrial
expertise, innovative capabilities, world-class marketing and branding expertise to accelerate our growth in new and existing markets
and product channels.
On
February 14, 2018, the Company announced the private placement of convertible notes with gross proceeds of $4.1 million. The closing
of the first 60% of this amount occurred between March 12 and 22, 2018, after notice was issued by the Company that it had entered into
a material agreement or series of related agreements with a national account for the sale of its products into approximately 1,000 new
locations. The remaining 40% of the principal amount was to be received upon achieving a second milestone, which is entering into a material
agreement or series of related agreements with a national account for the sale of its products into approximately 2,500 new locations.
During November of 2018, the Company and several of the Convertible Note investors agreed to amend the definition of Milestone 2 to allow
for the funding the remaining 40% of the principal amount upon the Company receiving approval from a National Restaurant Chain with over
2,500 for the rollout of its products. Such approval was received during the fourth quarter of 2018, and the Company received an additional
$1.4 million of convertible note proceeds.
The
convertible notes were unsecured and had (i) a two-year term, and (ii) a 10% annual coupon to be paid in cash or stock at the Company’s
discretion at a conversion price equal to 85% of the average closing bid prices of the Common Stock over the twenty (20) consecutive
trading day period immediately preceding the payment date, but in no event lower than sixty cents ($0.60) per share of Common Stock.
The investors could elect to convert their principal into common stock at a conversion price equal to the lower of: (i) $0.88 per share
of Common Stock, or (ii) 85% of the average closing bid prices of the Common Stock over the twenty (20) consecutive trading day period
immediately preceding the date of investor’s election to convert, but in no event lower than $0.60 per share of Common Stock. Investors
also received warrant coverage of 25% of the number of shares that would be issuable upon a full conversion of the principal amount at
an average of the twenty consecutive trading day period immediately preceding the applicable closing date. If any principal amount were
to remain outstanding after the one-year anniversary of the closing, investors would be granted an additional warrant with identical
terms. The warrants are exercisable for a period of three years for cash at the greater of 120% of the closing price or $0.70 per share
of common stock. After the initial private placement, investors were offered the opportunity to accelerate the issuance of the additional
warrant by increasing their convertible note investment by 10% to 20%. After the close of the first quarter 2018, a number of investors
took advantage of this acceleration opportunity, resulting in an increase in the amount of the total convertible note by $177,300 and
the issuance of 930,332 additional warrants. During the fourth quarter 2018, four of the convertible note investors elected to convert
their notes into stock, with a total of $453,000 of convertible debt, plus accrued interest being converted into stock.
During
the fourth quarter of 2018, one investor exercised 833,333 N warrants for cash, at $0.45 per share. $221,918 of the proceeds of that
transaction were used to pay down a short term note payable, held by the same investor, in the amount of $200,000, plus accrued interest.
The balance of the proceeds of the N warrant exercise, in the amount of $153,082 were received by the Company.
18
During
the first quarter of 2019, the Company completed additional funding, including a Private Placement Offering for common shares priced
at $0.60 per share, resulting in the receipt of capital investment in the amount of $2.4 million and the issuance of 4,000,000 shares.
In addition, during the first quarter of 2019 the Company offered to reduce the exercise price on its I Warrants from $1 to $0.60, for
a limited time. During the time this offer was open, I Warrant holders converted 2,841,454 warrants at $0.60, resulting in the receipt
of capital investment in the amount of $1.7 million. In addition, during the first quarter of 2019, one investor exercised G series warrants,
resulting in the receipt of capital investment in the amount of $180,000, and the issuance of 300,000 shares. In total, during the first
quarter of 2019 the Company raised $4.3 million and issued 7,141,454 shares, and no additional warrants were issued.
On
March 23, 2020, the Company completed additional funding, including a Private Placement Offering for common shares priced at $0.50 per
share (subject to adjustment) resulting in the receipt of proceeds in the amount of $3,825,000 million and the issuance of 7,650,000
shares. The investors of this Private Placement Offering were granted O warrants which are eligible to purchase an additional 0.50 shares
for every share issued to each purchaser, exercisable for a period of 3 years at an exercise price of $0.60 per share (subject to adjustment).
If the volume-weighted average trading price for the 20 consecutive trading days that concluded 6 months after the initial closing (the
“Six Month Price”) exceeded or equaled $0.50 per share (the “Target Price”), the per share purchase price would
not be adjusted. If the Six Month Price was less than the Target Price, the per share purchase price would be automatically reduced to
the Six Month Price, but in no event less than $0.35 per share, in which case the Company would issue to each investor, pro-rata based
on such investor’s investment: (a) shares in a quantity that equaled the difference between the number of shares issued to such
purchaser at closing and the number of shares that would have been issued to such purchaser at closing at the Six Month Price; and (b)
a warrant for a number of shares of common stock equal to 50% of the difference between the number of shares issued to such investor
at closing and the number of shares that would have been issued to such investor at closing at the Six Month Price, with an exercise
price equal to the sum of $0.10 per share and the Six Month Price, but in no event less than $0.45 per share. The exercise price per
share for each warrant would automatically adjust to the sum of $0.10 per share and the Six-Month Price, but in no event less than $0.45
per share. On September 28, 2020, the Company determined the volume-weighted average price was below the $0.35 per share and consequently
issued 5,322,868 additional shares in accordance with provisions of the Private Placement Offering. Similarly, the Company issued an
additional 2,652,868 Warrants to investors that contributed capital or exercised the conversion of their convertible note. Lastly, the
Company issued an additional 459,000 Warrants for convertible noteholders that extended their convertible notes.
In
addition, the Company obtained a 24 month extension on $1,071,000 in principal, and conversion of $720,000 of principal of the Milestone
I Convertible Notes at a conversion price of $0.50 per share. The remaining $110,166 was extended for thirty days. The interest rate
on the principal balance of the extended Milestone I Convertible Notes was amended to 15%. Furthermore, the Company obtained a 12 month
extension on $168,000 in principal, and conversion of $1,128,000 in principal of the Milestone II Convertible Notes. The Convertible
Noteholders of the Milestone I and II Convertible Notes were granted additional interest depending upon their election to convert or
extend their Convertible Notes.
On
June 1, 2021, the Company completed a private placement of 16,666,666 shares of its common stock at $0.36 per share, resulting in gross
proceeds of $6,000,000. In addition, holders of debt converted a total of $399,000 in principal and $234,410 in interest into
1,741,873 shares of common stock, debt in the amount of $840,000 was retired, and a PPP loan in the amount of $568,131 was forgiven,
leaving the Company with no debt except for a PPP loan in the amount of $568,131.
Currently
we have 14 employees and 3 consultants.
Critical
Accounting Policies
Our
financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
19
Revenue
Recognition
In
accordance with ASC 606, “Revenue from Contracts with Customers”, revenue is recognized when a customer obtains ownership
of promised goods. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive
in exchange for these goods. The Company applies the following five steps:
1)
Identify
the contract with a customer
A
contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s
rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration
for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also
be supplemented by other agreements that formalize various terms and conditions with customers.
2)
Identify
the performance obligation in the contract
Performance
obligations promised in a contract are identified based on the goods or that will be transferred to the customer. For the Company,
this consists of the delivery of frozen beverages, which provide immediate benefit to the customer.
3)
Determine
the transaction price
The
transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods
and is generally stated on the approved sales order. Variable consideration, which typically includes volume-based rebates or discounts,
are estimated utilizing the most likely amount method.
4)
Allocate
the transaction price to performance obligations in the contract
Since
our contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated to that single
performance obligation.
5)
Recognize
Revenue when or as the Company satisfies a performance obligation
The
Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods,
which generally occurs at the time of delivery to a customer warehouse. Customer sales incentives such as volume-based rebates or
discounts are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfillment
costs and presented in distribution, selling and administrative costs.
Stock-based
Compensation
We
account for share-based employee compensation plans under the fair value recognition and measurement provisions in accordance with applicable
accounting standards, which require all share-based payments to employees, including grants of stock options and restricted stock units
(RSUs), to be measured based on the grant date fair value of the awards, with the resulting expense generally recognized on a straight-line
basis over the period during which the employee is required to perform service in exchange for the award.
20
Results
of Operations
Results
of Operation for Three Months Ended June 30, 2021 as Compared to the Three Months Ended June 30, 2020
Revenue
and cost of revenue
Revenue
increased $794,935 (157%) from $506,276 in 2020 to $1,301,211 in 2021. The overall revenue for the second quarter 2021 was higher due
to growing “Twist & Go”™ revenue and the gradual return of single
serve demand.
Cost
of revenue for 2021 was $728,272 as compared to $389,815 in 2020. Our gross profit was $561,375 (43%) and $115,306 (23%) for 2021 and
2020, respectively. Gross margins increased in the second quarter primarily due to higher sales volume and product mix. We anticipate
margins will improve based on improving Twist and Go margins and having a greater mix of higher margin bulk and single serve revenue.
As a result, the gross profit percentage for the remainder of 2021 is expected to be approximately 40%.
Operating
expenses
Our
operations were primarily directed towards increasing sales and expanding our distribution network.
Our
general and administrative expenses decreased slightly $66,676 (6%) from $1,084,040 in 2020 to $1,017,364 in 2021. Shipping and storage
costs were higher offset by lower legal and professional fees, and personnel costs. The following is a breakdown of our general and administrative
expenses for the three months ended June 30, 2021 and 2020:
Three months ended June 30,
Three months ended June 30,
2021
2020
Difference
Personnel costs
$ 353,946
$ 427,500
$ (73,554 )
Stock based compensation/options
44,869
55,812
(10,943 )
Legal and professional fees
44,712
151,035
(106,323 )
Travel
12,643
12,917
(274 )
Rent
19,753
19,782
(29 )
Marketing and selling
40,832
57,837
(17,005 )
Consulting fees
56,715
34,621
22,094
Director fees
72,870
50,000
22,870
Research and development
70,304
93,730
(23,426 )
Shipping and storage
237,403
96,425
140,978
Other expenses
63,317
84,381
(21,064 )
$ 1,017,364
$ 1,084,040
$ (66,676 )
Personnel
cost represents the cost of employees including salaries, bonuses, employee benefits and employment taxes and continues to be our largest
cost. Personnel cost decreased $73,554 (17%) from $427,500 to $353,946. We had 17 full time employees at the end of the second quarter
of 2020, and we currently have 14 full time employees.
Stock
based compensation is used as an incentive to attract new employees and to compensate existing employees. Stock based compensation includes
stock issued and options granted to employees and non-employees. Stock based compensation for the current quarter was $44,869, a decrease
of $10,943, or 20%, from the year ago quarter expense of $55,812. The Company issues additional stock options to its employees from time
to time under its Equity Compensation Plan.
21
Legal
and professional fees decreased $106,323 (70%) from $151,035 in 2020 to $44,712 in 2021. The decrease was primarily due to renegotiated
fees for legal services. We anticipate legal fees related to our business and financing activities to decrease as we have renegotiated
arrangements with existing service providers.
Travel
expenses decreased $274 (2%) from $12,917 in 2020 to $12,643 in 2021. We anticipate that travel expenses for the remainder of this year
will gradually pick up and for the second half of 2021 comparable to 2019 trends.
Rent
expense remained flat for the three months ended June 30, 2020 compared to the three months ended June 30, 2021. Rent expense is for
our location in Los Angeles, California. Rent expense for the Los Angeles office is approximately $6,500 per month. We lease office space
at 3600 Wilshire Boulevard, Los Angeles, California pursuant to a new lease that commenced on April 1, 2019 and expires March 31, 2023.
Marketing
and selling expenses decreased $17,005 (29%) from $57,837 in 2020 to $40,832 in 2021. Lower marketing and selling expenses were primarily
due to changes that were made to certain sales commission agreements.
Consulting
fees were $56,715 in 2021, as compared with $34,621 in 2020, an increase of 64%. Our consulting fees vary based on needs. We engaged
consultants in the areas of finance during the quarter due to reduced headcount. The need for future consulting services will be variable.
Director
fees increased $22,870 (46%) from $50,000 in 2020 to $72,870 in 2021. Annual director fees are anticipated at $50,000 per non-employee
director of which six directors will be compensated in 2021.
Research
and development expenses decreased $23,426 (25%) from $93,730 in 2020 to $70,304 in 2021. These expenses relate to the services performed
by our Director of Manufacturing and Product Development, and consultants supporting that employee. The reduction is primarily due to
a reduction in labor hours for our development staff.
Shipping
and storage expense increased $140,978 (146%) from $96,425 in 2020 to $237,403 in 2021. This is primarily due to higher sales volume,
higher fuel costs, and from relocating materials from one location to another. We anticipate that shipping and storage expense as a percentage
of sales will reduce during the balance of the year, as the Company is able to take advantage of more efficient distribution arrangements
as well as an increased volume per load due to higher sales volume in 2021.
Other
expenses decreased $21,064 (25%) from $84,381 in 2020 to $63,317 in 2021, primarily due to lower insurance expense and the results
of the cash and accrued expense reconciliations. Other expenses consist of ordinary operating expenses such as investor relations, office,
telephone, insurance, and stock related costs. We anticipate these expenses to be comparable to 2020 for the balance of the year.
We
had operating losses of $602,353 and $1,122,234 for the three-month periods ended June 30, 2021 and 2020, respectively. The improvement
of $519,881 or 46%, was primarily due to higher sales volume and related product margin and lower General and Administrative expenses.
The
change in the value of the derivative liability is based upon the Black-Scholes model from one period to another. The loss is a result
of the change in components of the Black-Scholes model. Components include the Company’s stock price, conversion price, remaining
term, volatility, and current discount rate. The derivative liability was settled upon conversion and repayment of the convertible notes.
The
PPP loan in the amount of $568,131 was forgiven and debt extinguished, resulting in other operating income of $568,131.
The
debt settlement in the quarter resulted in debt converted of $399,000 in principal and $280,610 in interest into 1,741,873 shares
of common stock, with debt in the amount of $840,000 repaid, resulted in a loss of $193,562.
Interest
expense for the three months ended June 30, 2021 was $68,973, as compared with $63,483 for the three months ended June 30, 2020. Interest
relates to the unconverted portion of convertible debt of $1,071,000 that was issued on March 14, 2018, and in the unconverted portion
of convertible debt in the amount of $168,000 that was issued on November 30, 2018. This compares to the unconverted portion of convertible
debt of $1,071,000 and in the unconverted portion of convertible debt of $235,200 as of June 30, 2020.
22
We
had net losses of $297,240 and $1,179,520 in the three-month periods ended June 30, 2021 and 2020, respectively.
Results
of Operation for Six Months Ended June 30, 2021 as Compared to the Six Months Ended June 30, 2020
Revenue
and cost of revenue
Revenue
increased $1,075,906 (87%) from $1,240,156 in 2020 to $2,316,062 in 2021. The overall revenue for the second quarter 2021 was higher
due to growing “Twist & Go”™ revenue and the gradual return of single
serve demand.
Cost
of revenue for 2021 was $1,387,696 as compared to $718,449 in 2020. Our gross profit was $910,693 (39%) and $512,105 (41%) for 2021 and
2020, respectively. Gross margins decreased in the second quarter primarily due to product mix which includes “Twist
& Go”™ at lower product margins. We anticipate margins will improve based on improving Twist and Go margins and
having a greater mix of higher margin bulk and single serve revenue. As a result, the gross profit percentage for the remainder of 2021
is expected to be approximately 40%.
Operating
expenses
Our
operations were primarily directed towards increasing sales and expanding our distribution network.
Our
general and administrative expenses decreased $539,500 (23%) from $2,308,465 in 2020 to $1,768,965 in 2021, with the improvement primarily
driven by personnel and marketing and selling expenses resulting from lower headcount and the renegotiation of certain sales commission
agreements, lower stock based compensation, and legal and professional fees. The following is a breakdown of our general and administrative
expenses for the six months ended June 30, 2021 and 2020:
Six months ended June 30,
Six months ended June 30,
2021
2020
Difference
Personnel costs
$ 665,501
$ 847,680
$ (182,179 )
Stock based compensation/options
10,284
194,524
(184,240 )
Legal and professional fees
108,387
243,497
(135,110 )
Travel
17,964
51,836
(33,872 )
Rent
39,671
39,844
(173 )
Marketing and selling
81,865
136,812
(54,947 )
Consulting fees
69,212
60,188
9,024
Director fees
150,000
100,000
50,000
Research and development
138,446
179,154
(40,708 )
Shipping and storage
381,137
229,533
151,604
Other expenses
106,498
225,397
(118,899 )
$ 1,768,965
$ 2,308,465
$ (539,500 )
Personnel
cost represents the cost of employees including salaries, bonuses, employee benefits and employment taxes and continues to be our largest
cost. Personnel cost decreased $182,179 (21%) from $847,680 to $665,501. We had 17 full time employees at the end of the second
quarter of 2020, and we currently have 14 full time employees.
Stock
based compensation is used as an incentive to attract new employees and to compensate existing employees. Stock based compensation includes
stock issued and options granted to employees and non-employees. Stock based compensation for the six months ended June 30, 2021 was
$10,284, a decrease of $184,240, or 95%, from the year ago period expense of $194,524. The Company issues additional stock options to
its employees from time to time under its Equity Compensation Plan.
23
Legal
and professional fees decreased $135,110 (55%) from $243,497 in 2020 to $108,387 in 2021. The decrease was primarily due to renegotiated
fees for legal services. We anticipate legal fees related to our business and financing activities to decrease as we have renegotiated
arrangements with existing service providers.
Travel
expenses decreased $33,872 (65%) from $51,836 in 2020 to $17,964 in 2021. The decrease is primarily due to reduction in travel costs
associated with terminated employees, tighter controls over sales territories, and reduced travel due to COVID-19. We anticipate that
travel expenses for the remainder of this year will gradually pick up and for the second half of 2021 be comparable to 2019 trends.
Rent
expense remained flat for the six months ended June 30, 2020 compared to the six months ended June 30, 2021. Rent expense is for our
location in Los Angeles, California. Rent expense for the Los Angeles office is approximately $6,500 per month. We lease office space
at 3600 Wilshire Boulevard, Los Angeles, California pursuant to a new lease that commenced on April 1, 2019 and expires March 31, 2023.
Marketing
and selling expenses decreased $54,947 (40%) from $136,812 in 2020 to $81,865 in 2021. Lower marketing and selling expenses were primarily
due to changes that were made to certain sales commission agreements.
Consulting
fees were $69,212 in 2021, as compared with $60,188 in 2020, an increase of $9,024 (15%). Our consulting fees vary based on needs.
We engaged consultants in the areas of finance during the quarter due to reduced headcount. The need for future consulting services will
be variable.
Director
fees increased $50,000 (50%) from $100,000 in 2020 to $150,000 in 2021. Annual director fees are anticipated at $50,000 per non-employee
director of which two additional directors will be compensated in 2021.
Research
and development expenses decreased $40,708 (23%) from $179,154 in 2020 to $138,446 in 2021. These expenses relate to the services performed
by our Director of Manufacturing and Product Development, and consultants supporting that employee. The reduction is primarily due to
a reduction in labor hours for our development staff.
Shipping
and storage expense increased $151,604 (66%) from $229,533 in 2020 to $381,137 in 2021. This is primarily due to higher sales volume,
higher fuel costs, and from relocating materials from one location to another. We anticipate that shipping and storage expense as a percentage
of sales will reduce during the balance of the year, as the Company is able to take advantage of more efficient distribution arrangements
as well as an increased volume per load due to higher sales volume in 2021.
Other
expenses decreased $118,899 (53%) from $225,397 in 2020 to $106,498 in 2021, primarily due to lower insurance expense and the
results of the vendor, cash and accrued expenses reconciliation. Other expenses consist of ordinary operating expenses such as investor
relations, office, telephone, insurance, and stock related costs. We anticipate these expenses to be comparable to 2020 for the balance
of the year.
We
had operating losses of $1,151,569 and $2,100,008 for the six-month periods ended June 30, 2021 and 2020, respectively. The improvement
of $948,439 or 45%, was primarily to higher sales volume and related product margin.
The
change in the value of the derivative liability is based upon the Black-Scholes model from one period to another. The gain is a result
of the change in components of the Black-Scholes model. Components include the Company’s stock price, conversion price, remaining
term, volatility, and current discount rate. The derivative liability was settled upon conversion and repayment of the convertible notes.
The
PPP loan in the amount of $568,131 was forgiven and debt extinguished, resulting in other operating income of $568,131.
The
debt settlement in the second quarter resulted in debt converted of $399,000 in principal and $280,610 in interest into 1,741,873 shares
of common stock, with debt in the amount of $840,000 repaid, resulting in a loss of $193,562.
24
Interest
expense for the six months ended June 30, 2021 was $128,064, as compared with $358,877 for the six months ended June 30, 2020. Interest
decreased $230,813 (64%) due to conversion and repayment of $2,005,366 in convertible notes during the first quarter of 2020.
We
had net losses of $888,759 and $1,922,586 in the six-month periods ended June 30, 2021 and 2020, respectively.
Liquidity
and Capital Resources
As
of June 30, 2021, we had a working capital surplus of $6,745,351 as compared with a working capital surplus of $1,196,741 at December
31, 2020. The increase in working capital surplus is primarily due to the completion of the private placement of our common stock
which resulted in gross proceeds of $6,000,000, offset by the debt extinguishment of all convertible debt of which $840,000 of the principal
debt was paid in cash.
In
2020, the Company was granted a $568,131 loan under the PPP administered by a Small Business Administration (SBA) approved partner. The
loan, which matures in two years, is uncollateralized and is fully guaranteed by the Federal government. The Company was eligible for
loan forgiveness of up to 100% of the loan, upon meeting certain requirements, and recorded the forgiveness upon being legally released
from the loan obligation by the SBA during the three months ended June 30, 2021.
On
January 27, 2021, the Company was granted a $568,131 loan under the PPP administered by a SBA approved partner. The loan, which matures
in five years, at an interest rate of 1%, and is uncollateralized and is fully guaranteed by the Federal government. The deferral period
is 24 weeks plus 10 months from the loan note date. The Company is eligible for loan forgiveness of up to 100% of the loan, upon meeting
certain requirements. The Company has recorded a note payable and will record the forgiveness upon being legally released from the loan
obligation by the SBA. The Company will be required to repay any remaining balance, plus interest accrued at 1 percent, in monthly payments
commencing upon notification that the loan will not be forgiven or only partially forgiven. The Company anticipates the loan to be forgiven
in the second half of 2021.
On
June 1, 2021, the Company completed a private placement of 16,666,666 shares of its common stock at $0.36 per share, resulting in gross
proceeds of $6,000,000. In addition, holders of debt converted a total of $399,000 in principal and $234,410 in interest into
1,741,873 shares of common stock and debt in the amount of $840,000 was retired, leaving the Company with no debt except for the PPP
loan in the amount of $568,131.
During
the six months ended June 30, 2021, we used cash of $651,255 in operations, $38,970 for the purchase of equipment, and $1,751 for patents
and trademarks.
Our
liquidity needs will depend on how quickly we are able to profitably ramp up sales, as well as our ability to control and reduce variable
operating expenses, and to continue to control and reduce fixed overhead expense.
Our
operations to date have been financed by the sale of securities, the issuance of convertible debt and the issuance of short-term debt,
including related party advances. If we are unable to generate sufficient cash flow from operations with the capital raised we will be
required to raise additional funds either in the form of equity or in the form of debt. There are no assurances that we will be able
to generate the necessary capital to carry out our current plan of operations.
We
have entered into a direct lease for premises covering the period April 1, 2019 to March 31, 2023. The aggregate minimum requirements
under the non-cancellable direct lease as of June 30, 2021 is $127,771.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that
are material to stockholders.
25
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
Not
required because we are a smaller reporting company.
Item
4 . Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
Under
the supervision and with the participation of our management, including our Chief Executive Officer (who is presently also serving as
our interim principal financial officer) and our Controller, we conducted an evaluation of our disclosure controls and procedures, as
such term is defined under Securities and Exchange Act of 1934 Rule 15(d)-15(e). Disclosure controls and procedures are designed to provide
reasonable assurance that the information required to be disclosed in the reports that we file or submit under the Exchange Act has been
appropriately recorded, processed, summarized and reported on a timely basis and are effective in ensuring that such information is accumulated
and communicated to the Company’s management, as appropriate to allow timely decisions regarding required disclosure. Based on
this evaluation, our Chief Executive Officer and our Controller concluded that as of June 30, 2021, although process improvements have
been implemented which addresses internal control weaknesses, our disclosure on controls and procedures remain the same and are not effective.
Management
has identified the following material weaknesses in our internal control over financial reporting:
Management
has concluded that there is a material weakness due to the control environment. The control environment is impacted due to the company’s
inadequate segregation of duties
In
an effort to remediate the identified material weakness and enhance our internal control over financial reporting, we have hired additional
personnel and are reassigning control responsibilities to help ensure that we are able to properly implement internal control procedures.
New processes have since been implemented to address segregation of duty issues which also includes transactional signs offs between
preparer and reviewer as well as documenting discussions around financial results and metrics including reserves and balance sheet reconciliations.
Management
believes that the material weakness set forth above did not have an effect on our financial results.
Changes
in Internal Control over Financial Reporting
There have been changes in the Company’s internal
controls as described above; however, such changes did not affect our financial reporting during the three months ended
June 30, 2021.
26
PART
II-OTHER INFORMATION
Item
1. Legal Proceedings.
Neither
the Company nor its subsidiaries are party to or have property that is the subject of any material pending legal proceedings. We may
be subject to ordinary legal proceedings incidental to our business from time to time that are not required to be disclosed under this
Item 1.
Item
1A. Risk Factors.
Not
required because we are a smaller reporting company.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
On
June 1, 2021, the registrant completed a private placement of 16,666,666 shares of its common stock at $0.36 per share, resulting in
gross proceeds of $6,000,000. In addition, holders of debt converted a total of $399,000 in principal and $234,410 in interest
into 1,741,873 shares of common stock.
The
registrant relied upon the exemption from registration contained in Rule 506(b) and Section 4(a)(2) of the Securities Act, and corresponding
provisions of state securities laws, on the basis that (i) offers were made to a limited number of prospective investors and existing
debt holders, (ii) each offer was made through direct communication with the offerees by the registrant, (iii) each of the offerees had
the requisite sophistication and financial ability to bear risks of investing in the registrant’s common stock, (iv) the registrant
provided extensive disclosure to the offerees, and (v) there was no general solicitation and no commission or remuneration was paid in
connection with the offers.
Item
3. Defaults Upon Senior Securities.
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
None.
Item
6. Exhibits.
Exhibit
No.
Description
31.1
Rule 15d-14(a) Certification (filed herewith)
32.1
Certification pursuant to 18 U.S.C. Section 1350 (filed herewith)
101.INS
XBRL
Instance Document*
101.SCH
XBRL
Taxonomy Extension Schema Document*
101.CAL
XBRL
Taxonomy Extension Calculation Linkbase Document*
101.DEF
XBRL
Taxonomy Extension Definition Linkbase Document*
101.LAB
XBRL
Taxonomy Extension Label Linkbase Document*
101.PRE
XBRL
Taxonomy Extension Presentation Linkbase Document*
*XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
In
accordance with SEC Release 33-8238, Exhibit 32.1 is furnished and not filed.
27
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.
BARFRESH
FOOD GROUP INC.
Date:
August 11, 2021
By:
/s/
Riccardo Delle Coste
Riccardo
Delle Coste
Chief
Executive Officer
(Principal
Executive Officer)
Date:
August 11, 2021
By:
/s/
Eric Narimatsu
Controller
(Principal
Accounting Officer)
28
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.