UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended: June 30, 2021
or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
File No. 001-39500
Creatd,
Inc.
(Exact
name of registrant as specified in its charter)
Nevada 87-0645394
(State or other jurisdiction
of incorporation) (I.R.S. Employer
Identification No.)
2050
Center Avenue Suite 640
Fort
Lee , New Jersey 07024
(Address
of principal executive offices)
(201)
258-3770
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.001 CRTD The Nasdaq Stock Market LLC
Common Stock Purchase Warrants CRTDW The Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Yes
☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
Yes
☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of a “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes
☐ No ☒
As of August 13, 2021, the registrant had
13,848,057 shares of its common stock, par value $0.001 per share, outstanding.
FORM
10-Q FOR THE QUARTER ENDED JUNE 30, 2021
TABLE
OF CONTENTS
Page
Special
Note Regarding Forward-Looking Statements and Other Information Contained in this Report
ii
PART
I – FINANCIAL INFORMATION
Item
1.
Financial
Statements
1
Item
2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
37
Item
3.
Quantitative
and Qualitative Disclosures About Market Risk
43
Item
4.
Controls
and Procedures
43
PART
II – OTHER INFORMATION
Item
1.
Legal
Proceedings
44
Item 1A.
Risk
Factors
44
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
44
Item
3.
Defaults
Upon Senior Securities
45
Item
4.
Mine
Safety Disclosures
45
Item
5.
Other
Information
45
Item
6.
Exhibits
46
i
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS AND
OTHER INFORMATION CONTAINED IN THIS REPORT
This
Quarterly Report on Form 10-Q (this “Form 10-Q”) contains forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”),
and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements give
our current expectations or forecasts of future events. You can identify these statements by the fact that they do not relate strictly
to historical or current facts. You can find many (but not all) of these statements by looking for words such as “approximates,”
“believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,”
“intends,” “plans,” “would,” “should,” “could,” “may” or other
similar expressions in this Form 10-Q. In particular, these include statements relating to future actions; prospective products, applications,
customers and technologies; future performance or results of anticipated products; anticipated expenses; and projected financial results.
These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially
from our historical experience and our present expectations or projections. Factors that could cause actual results to differ from those
discussed in the forward-looking statements include, but are not limited to:
●
our
ability to continue as a going concern;
●
our
operating expenses exceed our revenues and will likely continue to do so for the foreseeable future;
●
our
ability to obtain additional capital, which may be difficult to raise as a result of our limited operating history or any number
of other reasons;
●
our ability to provide digital content that is useful to users;
●
our
ability to retain existing users or add new users;
●
competition
from traditional media companies;
●
general
economic conditions and events and the impact they may have on us and our users; and
●
other
factors discussed in this Form 10-Q.
We
may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place
undue reliance on our forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations
disclosed in the forward-looking statements we make. We have included important factors in the cautionary statements included in this
Form 10-Q, particularly in the “Risk Factors” section, that we believe could cause actual results or events to differ materially
from the forward-looking statements that we make. Our forward-looking statements do not reflect the potential impact of any future acquisitions,
mergers, dispositions, joint ventures or investments we may make or collaborations or strategic partnerships we may enter into.
You
should read this Form 10-Q and the documents that we have filed as exhibits to this Form 10-Q completely and with the understanding that
our actual future results may be materially different from what we expect. We do not assume any obligation to update any forward-looking
statements, whether as a result of new information, future events or otherwise, except as required by law.
Unless
otherwise stated or the context otherwise requires, the terms “Creatd,” “we,” “us,” “our”
and the “Company” refer collectively to Creatd, Inc. and its subsidiaries.
ii
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements.
Creatd,
Inc.
June 30, 2021
Index
to the Condensed Consolidated Financial Statements
Contents
Page(s)
Condensed
Consolidated Balance Sheets as of June 30, 2021 (unaudited) and December 31, 2020
2
Condensed
Consolidated Statements of Comprehensive Loss for the Three and Six Months Ended June 30, 2021 and 2020 (unaudited)
3
Condensed
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three and Six Months Ended June 30, 2021 and 2020
(unaudited)
4
Condensed
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 and 2020 (unaudited)
8
Notes
to the Condensed Consolidated Financial Statements (unaudited)
9
1
Creatd,
Inc.
Condensed
Consolidated Balance Sheets
June 30,
2021
December 31,
2020
(Unaudited)
Assets
Current Assets
Cash
$ 2,124,656
$ 7,906,782
Accounts receivable, net
284,419
90,355
Prepaid expenses and other current assets
888,788
23,856
Total Current Assets
3,297,863
8,020,993
Property and equipment, net
60,412
56,258
Intangible assets
1,493,864
960,611
Goodwill
1,037,992
1,035,795
Deposits and other assets
148,450
191,836
Marketable securities
-
62,733
Minority investment in business
367,096
217,096
Operating lease right of use asset
199,441
239,158
Total Assets
$ 6,605,118
$ 10,784,480
Liabilities and Stockholders’ Deficit
Current Liabilities
Accounts payable and accrued liabilities
$ 2,952,353
$ 2,638,688
Derivative liabilities
436,295
42,231
Convertible Notes, net of debt discount and issuance costs
67,048
897,516
Current portion of operating lease payable
95,579
79,816
Note payable - related party, net of debt discount
7,890
-
Note payable, net of debt discount and issuance costs
1,054,600
1,221,539
Deferred revenue
208,517
88,637
Total Current Liabilities
4,822,282
4,968,427
Non-current Liabilities:
Note payable
34,036
213,037
Convertible Notes
2,099,400
-
Operating lease payable
102,231
157,820
Total Non-current Liabilities
2,235,667
370,857
Total Liabilities
7,057,949
5,339,284
Commitments and contingencies
Stockholders’ Equity
Series E Preferred stock, $ 0.001 par value, 1,048 and 7,738 shares issued and outstanding, respectively
1
8
Common stock par value $ 0.001 : 100,000,000 shares authorized; 11,857,675 issued and 11,852,018 outstanding as of June 30, 2021 and 8,736,378 issued and 8,727,028 outstanding as of December 31, 2020
11,858
8,737
Additional paid in capital
87,131,333
77,505,013
Subscription receivable
-
( 40,000 )
Less: Treasury stock, 5,657 and 5,657 shares, respectively
( 62,406 )
( 62,406 )
Accumulated deficit
( 87,544,953 )
( 71,928,922 )
Accumulated other comprehensive income
( 45,097 )
( 37,234 )
Total Creatd, Inc. Stockholders’ Equity
( 509,264 )
5,445,196
Non-controlling interest in consolidated subsidiary
56,433
-
( 452,831 )
5,445,196
Total Liabilities and Stockholders’ Equity
$ 6,605,118
$ 10,784,480
The
accompanying notes are an integral part of these condensed consolidated financial statements.
2
Creatd,
Inc.
Condensed
Consolidated Statements of Comprehensive Loss (Unaudited)
For the
Three Months Ended
For the
Three Months Ended
For the
Six Months Ended
For the
Six Months Ended
June 30,
2021
June 30,
2020
June 30,
2021
June 30,
2020
Net revenue
$ 970,857
$ 322,540
$ 1,714,770
$ 615,682
Operating expenses
Research and development
56,598
35,705
385,450
171,275
Marketing
4,194,524
422,733
6,237,179
855,564
Stock based compensation
1,940,250
1,602,649
3,510,489
1,994,792
General and administrative
3,160,280
1,796,705
5,908,444
2,955,252
Total operating expenses
9,351,652
3,857,792
16,041,562
5,976,883
Loss from operations
( 8,380,795 )
( 3,535,252 )
( 14,326,792 )
( 5,361,201 )
Other income (expenses)
Other income
-
14,229
-
77,785
Interest expense
( 60,760 )
( 491,206 )
( 259,431 )
( 866,736 )
Accretion of debt discount and issuance cost
( 354,199 )
( 140,274 )
( 851,364 )
( 327,221 )
Derivative expense
-
-
( 100,502 )
-
Change In derivative liability
( 65,442 )
-
( 262,831 )
-
Impairment of investment
( 62,733 )
-
( 62,733 )
-
Gain (loss) on settlement of vendor liabilities
-
-
92,909
( 126,087 )
Gain on marketable securities
-
10,042
-
10,042
Gain (loss) on extinguishment of debt
82,431
470
286,009
( 534,570 )
Gain on Forgiveness of debt
279,022
-
279,022
-
Other expenses, net
( 181,681 )
( 606,739 )
( 878,921 )
( 1,766,787 )
Loss before income tax provision
( 8,562,476 )
( 4,141,991 )
( 15,205,713 )
( 7,127,988 )
Income tax provision
-
-
-
-
Net loss
$ ( 8,562,476 )
$ ( 4,141,991 )
$ ( 15,205,713 )
$ ( 7,127,988 )
Non-controlling interest in net loss
432
-
432
-
Net Loss attributable to Creatd, Inc.
( 8,562,044 )
( 4,141,991 )
( 15,205,281 )
( 7,127,988 )
Deemed dividend
( 410,750 )
-
( 410,750 )
-
Net loss attributable to common shareholders
( 8,972,794 )
( 4,141,991 )
( 15,616,031 )
( 7,127,988 )
Comprehensive loss
Net loss
( 8,562,476 )
( 4,141,991 )
( 15,205,713 )
( 7,127,988 )
Currency translation gain (loss)
( 552 )
( 19,291 )
( 7,863 )
( 28,530 )
Comprehensive loss
$ ( 8,563,028 )
$ ( 4,161,282 )
$ ( 15,213,576 )
$ ( 7,156,518 )
Per-share data
Basic and diluted loss per share
$ ( 0.81 )
$ ( 1.30 )
$ ( 1.49 )
$ ( 2.28 )
Weighted average number of common shares outstanding
11,081,354
3,194,321
10,465,815
3,122,926
The
accompanying notes are an integral part of these condensed consolidated financial statements.
3
Creatd,
Inc.
Condensed
Consolidated Statement of Changes in Stockholders’ Equity (Deficit)
For
the Three Months Ended June 30, 2021 (Unaudited)
Series E
Additional
Non-
Other
Preferred
Stock
Common
Stock
Treasury
stock
Paid
In
Accumulated
Controlling
Comprehensive
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Income
Equity
Balance, April 1, 2021
1,088
$ 1
10,925,026
$ 10,925
5,657
$ ( 62,406 )
$ 80,633,380
$ ( 78,572,159 )
$ -
$ ( 44,545 )
$ 1,965,196
Stock based compensation
-
-
89,050
89
-
-
2,064,575
-
-
-
2,064,664
Conversion of warrants to stock
-
-
18,259
18
-
-
( 18 )
-
-
-
-
Stock warrants issued with note payable
-
-
-
-
-
-
1,601,452
-
-
-
1,601,452
Cash received for common stock
-
-
750,000
750
-
-
2,212,750
-
-
-
2,213,500
Shares issued for prepaid services
-
-
10,000
10
-
-
34,490
-
-
-
34,500
Common stock issued upon conversion
of notes payable
-
-
55,631
56
-
-
173,964
-
-
-
174,020
Conversion of preferred series E
to stock
( 40 )
-
9,709
10
-
-
( 10 )
-
-
-
-
Foreign currency translation adjustments
-
-
-
-
-
-
-
-
-
( 552 )
( 552 )
Non-controlling interest in consolidated
subsidiary from acquisition
-
-
-
-
-
-
-
-
56,865
-
56,865
Dividends
-
-
-
-
-
-
410,750
( 410,750 )
-
-
-
Net loss for the three months
ended June 30, 2021
-
-
-
-
-
-
-
( 8,562,044 )
( 432 )
-
( 8,562,476 )
Balance, June 30, 2021
1,048
$ 1
11,857,675
$ 11,858
5,657
$ (62,406 )
$ 87,131,333
$ (87,544,953 )
$ 56,433
$ (45,097 )
$ (452,831 )
The
accompanying notes are an integral part of these condensed consolidated financial statements.
4
Creatd, Inc.
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit)
For
the Six Months Ended June 30, 2021 (Unaudited)
Series E
Additional
Non-
Other
Preferred
Stock
Common
Stock
Treasury
stock
Paid
In
Subscription
Accumulated
Controlling
Comprehensive
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Receivable
Deficit
Interest
Income
Equity
Balance, January 1, 2021
7,738
$ 8
8,736,378
$ 8,737
5,657
$ ( 62,406 )
$ 77,505,013
$ ( 40,000 )
$ ( 71,928,922 )
$ -
$ ( 37,234 )
$ 5,445,196
Stock based compensation
-
-
201,311
201
-
-
3,410,380
-
-
-
-
3,410,581
Shares issued for prepaid services
-
-
50,000
50
-
-
226,450
-
-
-
-
226,500
Shares issued to settle vendor liabilities
-
-
44,895
45
-
-
181,341
-
-
-
-
181,386
Common stock issued upon conversion
of notes payable
-
-
120,959
121
-
-
316,699
-
-
-
-
316,820
Exercise of warrants to stock
-
-
320,693
321
-
-
1,272,350
-
-
-
-
1,272,671
Cash received for common
-
-
750,000
750
-
-
2,212,750
-
-
-
-
2,213,500
Cash received for preferred series
E and warrants
40
-
-
-
-
-
( 4,225 )
40,000
-
-
-
35,775
Conversion of preferred series E
to stock
( 6,730 )
( 7 )
1,633,439
1,633
-
-
( 1,626 )
-
-
-
-
-
Stock warrants issued with note payable
-
-
-
-
-
-
1,601,451
-
-
-
-
1,601,451
Foreign currency translation adjustments
-
-
-
-
-
-
-
-
-
-
( 7,863 )
( 7,863 )
Non-controlling interest in consolidated
subsidiary from acquisition
-
-
-
-
-
-
-
-
-
56,865
-
56,865
Dividends
-
-
-
-
-
-
410,750
-
( 410,750 )
-
-
-
Net loss for the six months
ended June 30, 2021
-
-
-
-
-
-
-
-
( 15,205,281 )
( 432 )
-
( 15,205,713 )
Balance, June 30, 2021
1,048
$ 1
11,857,675
$ 11,858
5,657
$ ( 62,406 )
$ 87,131,333
$ -
$ ( 87,544,953 )
$ 56,433
$ ( 45,097 )
$ ( 452,831 )
The
accompanying notes are an integral part of these condensed consolidated financial statements.
5
Creatd,
Inc.
Condensed
Consolidated Statement of Changes in Stockholders’ Equity (Deficit)
For
the Three Months Ended June 30, 2020 (Unaudited)
Additional
Other
Common
Stock
Treasury
stock
Paid
In
Accumulated
Comprehensive
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Income
Equity
Balance,
April 1, 2020
3,140,894
$ 3,141
159,850
$ ( 367,174 )
$ 37,754,638
$ ( 47,566,434 )
$ ( 15,234 )
$ ( 10,191,063 )
Shares
Issued with note payable
5,424
5
-
-
27,292
-
-
27,297
Coversion
of warrants to stock
2,239
2
-
-
( 10,002 )
-
-
( 10,000 )
Conversion
of options to stock
229,491
229
-
-
1,405,435
-
-
1,405,664
Stock
warrants issued with note payable
-
-
-
-
247,281
-
-
247,281
Cancellation
of Treasury stock
( 50,650 )
( 51 )
( 151,951 )
349,030
( 348,979 )
-
-
-
Purchase
of treasury stock
-
-
14,484
( 42,018 )
-
-
-
( 42,018 )
Foreign
currency translation adjustments
-
-
-
-
-
-
( 19,291 )
( 19,291 )
Net
loss for the three months ended June 30, 2020
-
-
-
-
-
( 4,141,991 )
-
( 4,141,991 )
Balance,
June 30, 2020
3,327,398
$ 3,326
22,383
$ (60,162 )
$ 39,075,665
$ (51,708,425 )
$ (34,525 )
$ (12,724,121 )
The
accompanying notes are an integral part of these condensed consolidated financial statements.
6
Creatd,
Inc.
Condensed
Consolidated Statement of Changes in Stockholders’ Equity (Deficit)
For
the Six Months Ended June 30, 2020 (Unaudited)
Additional
Other
Common
Stock
Treasury
stock
Paid
In
Accumulated
Comprehensive
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Income
Equity
Balance,
Jan 1, 2019
3,059,646
$ 3,060
159,850
$ ( 367,174 )
$ 36,391,818
$ ( 44,580,437 )
$ ( 5,995 )
$ ( 8,558,728 )
Shares
issued with notes payable
8,107
8
-
-
58,928
-
-
58,936
Shares
issued for services
50,000
50
-
-
584,948
-
-
584,998
Shares
issued to settle vendor liabilities
23,565
24
-
-
235,611
-
-
235,635
Conversion
of warrants to stock
7,239
7
-
-
( 4,235 )
-
-
( 4,228 )
Conversion
of options to stock
229,491
229
-
-
1,405,435
-
-
1,405,664
Stock
warrants issued with note payable
-
-
-
-
752,138
-
-
752,138
Cancellation
of Treasury stock
( 50,650 )
( 51 )
( 151,951 )
349,030
( 348,979 )
-
-
-
Purchase
of treasury stock
-
-
14,484
( 42,018 )
-
-
-
( 42,018 )
Foreign
currency translation adjustments
-
-
-
-
-
-
( 28,530 )
( 28,530 )
Net
loss for the six months ended June 30, 2020
-
-
-
-
-
( 7,127,988 )
-
( 7,127,988 )
Balance,
June 30, 2020
3,327,398
$ 3,327
22,383
$ ( 60,162 )
$ 39,075,664
$ ( 51,708,425 )
$ ( 34,525 )
$ ( 12,724,121 )
The
accompanying notes are an integral part of these condensed consolidated financial statements.
7
Creatd,
Inc.
Condensed
Consolidated Statements of Cash Flows (Unaudited)
For the
Six Months Ended
For the
Six Months Ended
June 30,
2021
June 30,
2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 15,205,713 )
$ ( 7,127,988 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
91,042
76,939
Impairment of investment
62,733
-
Accretion of debt discount and issuance cost
851,364
327,221
Share-based compensation
3,510,489
1,994,792
Bad debt expense
-
34,737
Gain on marketable securities
-
( 10,042 )
Gain on Forgiveness of debt
( 279,022 )
-
(Gain) loss on settlement of vendor liabilities
( 92,909 )
126,087
Change in fair value of derivative liability
262,831
-
Derivative Expense
100,502
-
(Gain) loss on extinguishment of debt
( 286,009 )
534,570
Non cash lease expense
39,717
34,969
Changes in operating assets and liabilities:
Prepaid expenses
( 742,565 )
-
Accounts receivable
( 186,420 )
( 60,350 )
Deposits and other assets
63,356
( 2,137 )
Deferred revenue
119,209
5,268
Accounts payable and accrued expenses
734,643
1,213,615
Operating lease liability
( 39,826 )
( 33,064 )
Net Cash Used In Operating Activities
( 10,996,578 )
( 2,885,383 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Cash paid for property and equipment
( 25,650 )
( 6,339 )
Deposits
( 100,000 )
( 166,283 )
Cash paid for minority investment in business
( 150,000 )
( 30,000 )
Cash consideration for acquisition, net
( 469,768 )
-
Net Cash Used In Investing Activities
( 745,418 )
( 202,622 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the exercise of warrant
1,312,672
-
Net proceeds from issuance of notes
199,788
1,349,094
Repayment of notes
( 276,838 )
( 58,226 )
Proceeds from issuance of demand loan
-
250,000
Proceeds from issuance of convertible note
3,460,491
1,920,460
Repayment of convertible notes
( 941,880 )
( 75,000 )
Proceeds from issuance of note payable - related party
-
152,989
Repayment of note payable - related party
-
( 327,773 )
Proceeds from issuance of common stock and warrants
2,213,500
-
Purchase of treasury stock and warrants
-
( 62,018 )
Net Cash Provided By Financing Activities
5,967,733
3,149,526
Effect of exchange rate changes on cash
( 7,863 )
( 28,530 )
Net Change in Cash
( 5,782,126 )
32,991
Cash - Beginning of Period
7,906,782
11,637
Cash - End of period
$ 2,124,656
$ 44,628
SUPPLEMENTARY CASH FLOW INFORMATION:
Cash Paid During the Period for:
Income taxes
$ -
$ -
Interest
$ 55,276
$ 55,859
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Settlement of vendor liabilities
$ 168,667
$ 109,548
Warrants issued with debt
$ 1,601,452
$ 752,136
Shares issued with debt
$ -
$ 58,935
Issuance of common stock for prepaid services
$ 226,500
$ 585,000
Cancellation of Treasury stock
$ -
$ 349,030
Conversion of note payable and interest into convertible notes
$ -
$ 385,000
Conversion of Demand loan into notes payable
$ -
$ 150,000
Deferred offering costs
$ 4,225
$ -
Common stock and warrants issued upon conversion of notes payable
$ 316,820
$ -
The
accompanying notes are an integral part of these condensed consolidated financial statements.
8
Creatd,
Inc.
June
30, 2021
Notes
to the Condensed Consolidated Financial Statements
Note
1 – Organization and Operations
Creatd,
Inc., formerly Jerrick Media Holdings, Inc. (“we,” “us,” the “Company,” or “Creatd”),
is a technology company focused on the development of digital communities, marketing branded digital content, and e-commerce opportunities.
Creatd’s content distribution platform, Vocal, delivers a robust long-form, digital publishing platform organized into highly engaged
niche-communities capable of hosting all forms of rich media content. Through Creatd’s proprietary algorithm dynamics, Vocal enhances
the visibility of content and maximizes viewership, providing advertisers access to target markets that most closely match their interests.
The
Company was originally incorporated under the laws of the State of Nevada on December 30, 1999 under the name LILM, Inc. The Company
changed its name on December 3, 2013 to Great Plains Holdings, Inc. as part of its plan to diversify its business.
On
February 5, 2016 (the “Closing Date”), GTPH, GPH Merger Sub, Inc., a Nevada corporation and wholly-owned subsidiary of GTPH
(“Merger Sub”), and Jerrick Ventures, Inc., a privately-held Nevada corporation headquartered in New Jersey (“Jerrick”),
entered into an Agreement and Plan of Merger (the “Merger”) pursuant to which the Merger Sub was merged with and into Jerrick,
with Jerrick surviving as a wholly-owned subsidiary of GTPH (the “Merger”). GTPH acquired, pursuant to the Merger, all of
the outstanding capital stock of Jerrick in exchange for issuing Jerrick’s shareholders (the “Jerrick Shareholders”),
pro-rata, a total of 475,000 shares of GTPH’s common stock. In connection therewith, GTPH acquired 33,415 shares of Jerrick’s
Series A Convertible Preferred Stock (the “Jerrick Series A Preferred”) and 8,064 shares of Series B Convertible Preferred
Stock (the “Jerrick Series B Preferred”).
In
connection with the Merger, on the Closing Date, GTPH and Kent Campbell entered into a Spin-Off Agreement (the “Spin-Off Agreement”),
pursuant to which Mr. Campbell purchased from GTPH (i) all of GTPH’s interest in Ashland Holdings, LLC, a Florida limited liability
company, and (ii) all of GTPH’s interest in Lil Marc, Inc., a Utah corporation, in exchange for the cancellation of 39,091 shares
of GTPH’s Common Stock held by Mr. Campbell. In addition, Mr. Campbell assumed all debts, obligations and liabilities of GTPH,
including any existing prior to the Merger, pursuant to the terms and conditions of the Spin-Off Agreement.
Upon
closing of the Merger on February 5, 2016, the Company changed its business plan to that of Jerrick.
Effective
February 28, 2016, GTPH entered into an Agreement and Plan of Merger (the “Statutory Merger Agreement”) with Jerrick, pursuant
to which GTPH became the parent company of Jerrick Ventures, LLC, a wholly-owned operating subsidiary of Jerrick (the “Statutory
Merger”) and GTPH changed its name to Jerrick Media Holdings, Inc. to better reflect its new business strategy.
On
September 11, 2019, the Company acquired 100 % of the membership interests of Seller’s Choice, LLC, a New Jersey limited liability
company (“Seller’s Choice”). Seller’s Choice is a digital e-commerce agency based in New Jersey (see Note 4).
On
September 9, 2020, the Company filed a certificate of amendment with the Secretary of State of the State of Nevada to change our name
to “Creatd, Inc.”, which became effective on September 10, 2020.
On
June 4, 2021, the Company acquired 89 % of the membership interests of Plant Camp, LLC, a Delaware limited liability company (“Plant
Camp”). Plant Camp is a CPG company that creates healthy upgrades to kid-friendly foods.
Note
2 – Significant Accounting Policies and Practices
Management
of the Company is responsible for the selection and use of appropriate accounting policies and the appropriateness of accounting policies
and their application. Critical accounting policies and practices are those that are both most important to the portrayal of the Company’s
financial condition and results and require management’s most difficult, subjective, or complex judgments, often as a result of
the need to make estimates about the effects of matters that are inherently uncertain. The Company’s significant and critical accounting
policies and practices are disclosed below as required by the accounting principles generally accepted in the United States of America.
9
Basis
of Presentation
The
Company’s condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) and following the requirements of the U.S. Securities and Exchange Commission
(“SEC”) for interim reporting. As permitted under those rules, certain footnotes or other financial information that are
normally required by U.S. GAAP can be condensed or omitted. These interim financial statements have been prepared on the same basis as
the Company’s annual financial statements and, in the opinion of management, reflect all adjustments, consisting only of normal
recurring adjustments, which are necessary for a fair statement of the Company’s financial information. These interim results are
not necessarily indicative of the results to be expected for the year ending December 31, 2021 or any other interim period or for any
other future year. These unaudited condensed financial statements should be read in conjunction with the Company’s audited consolidated
financial statements and the notes thereto for the year ended December 31, 2020, included in the Company’s 2020 Annual Report on
Form 10-K filed with the SEC. The balance sheet as of December 31, 2020 has been derived from audited financial statements at that date
but does not include all of the information required by U.S. GAAP for complete financial statements.
Use
of Estimates and Critical Accounting Estimates and Assumptions
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements
and the reported amounts of revenues and expenses during the reporting periods.
These
significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these
estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.
Management
bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial
statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Management
regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes
in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates
are adjusted accordingly.
Actual
results could differ from those estimates.
Principles
of consolidation
The
Company consolidates all majority-owned subsidiaries, if any, in which the parent’s power to control exists.
As
of June 30, 2021, the Company’s consolidated subsidiaries and/or entities are as follows:
Name
of combined affiliate
State
or other
jurisdiction of
incorporation
or organization
Company
Ownership
Interest
Jerrick
Ventures LLC
Delaware
100 %
Abacus
Tech Pty Ltd
Australia
100 %
Seller’s
Choice, LLC
New Jersey
100 %
Recreatd,
LLC
Delaware
100 %
Give,
LLC
Delaware
100 %
Creatd
Partners LLC
Delaware
100 %
Plant
Camp LLC
Delaware
89 %
Sci-Fi
Shop, LLC
Delaware
100 %
OG
Collection LLC
Delaware
100 %
VMENA
LLC
Delaware
100 %
Vocal
For Brands, LLC
Delaware
100 %
Vocal
Ventures LLC
Delaware
100 %
What
to Buy, LLC
Delaware
100 %
All
inter-company balances and transactions have been eliminated.
10
Fair
Value of Financial Instruments
The
fair value measurement disclosures are grouped into three levels based on valuation factors:
●
Level
1 – quoted prices in active markets for identical investments
●
Level
2 – other significant observable inputs (including quoted prices for similar investments and market corroborated inputs)
●
Level
3 – significant unobservable inputs (including our own assumptions in determining the fair value of investments)
The
Company’s Level 1 assets/liabilities include cash, accounts receivable, marketable trading securities, accounts payable, prepaid
and other current assets, line of credit and due to related parties. Management believes the estimated fair value of these accounts at
June 30, 2021 approximate their carrying value as reflected in the balance sheets due to the short-term nature of these instruments or
the use of market interest rates for debt instruments.
The
Company’s Level 2 assets/liabilities include certain of the Company’s notes payable and capital lease obligations. Their
carrying value approximates their fair values based upon a comparison of the interest rate and terms of such debt given the level of
risk to the rates and terms of similar debt currently available to the Company in the marketplace.
The
Company’s Level 3 assets/liabilities include goodwill, intangible assets, marketable debt securities, equity investments at
cost, and derivative liabilities, when they are recorded at fair value due to an impairment charge. Inputs to determine fair value are
generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing
the asset or liability. The fair values are therefore determined using model-based techniques, including option pricing models and discounted
cash flow models. Unobservable inputs used in the models are significant to the fair values of the assets and liabilities.
The
following table provides a summary of the relevant assets and liabilities that are measured at fair value on recurring basis:
Fair
Value Measurements as of
June
30, 2021
Total
Quoted
Prices in
Active
Markets for
Identical
Assets or
Liabilities
(Level 1)
Quoted
Prices for
Similar
Assets or
Liabilities
in Active
Markets
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets:
Marketable
securities - debt securities
$ -
$ -
$ -
$ -
Total
assets
$ -
$ -
$ -
$ -
Liabilities:
Derivative
liabilities
$ 436,295
$ -
$ -
$ 436,295
Total
Liabilities
436,295
$ -
$ -
$ 436,295
11
The
following table shows the valuation methodology and unobservable inputs for Level 3 assets and liabilities measured at fair value on
recurring basis as of June 30, 2021:
Fair
Value
Valuation
Methodology
Unobservable
Inputs
Marketable
securities - debt securities
$ -
Discounted cash flow analysis
Expected cash flows from the investment
Derivative
liabilities
$ 436,295
Monte Carlo simulations and Binomial model
Risk free rate
Expected volatility; Drift rate
The
following table provides a summary of the relevant assets that are measured at fair value on non-recurring basis:
Fair
Value Measurements as of
June
30, 2021
Total
Quoted
Prices in
Active
Markets for
Identical
Assets or
Liabilities
(Level 1)
Quoted
Prices for
Similar
Assets or
Liabilities
in Active Markets
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Assets:
Equity
investments, at cost
$ 367,096
$ -
$ -
$ 367,096
Total
assets
$ 367,096
$ -
$ -
$ 367,096
The
following table shows the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on non-recurring basis
as of June 30, 2021:
Fair
Value
Valuation
Methodology
Unobservable
Inputs
Equity
investments, at cost
$ 367,096
Qualitative assessment per ASC 321-10-35
Qualitative factors
The
Company valued the initial value of debt securities, which are investments in convertible notes receivable, by assessing the separate
values of the debt and equity components for similar instruments convertible into private company equity (Level 3). The investment was
initially measured at cost, which was determined to approximate fair value due to the lack of marketability of the conversion shares
underlying these convertible instruments and the expected recoverability of the note principal. The key assumption affecting the level
3 fair values would be collectability of the notes. The Company monitors for impairment indicators at each balance sheet date.
12
Cash
Equivalents
The
Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents.
At
times, cash balances may exceed the Federal Deposit Insurance Corporation (“FDIC”) insurable limits. The Company has never
experienced any losses related to these balances. As of June 30, 2021, and December 31, 2020, cash amounts in excess of $ 250,000 were
not fully insured. The uninsured cash balance as of June 30, 2021 was approximately $ 1.9 million. The Company does not believe it is
exposed to significant credit risk on cash and cash equivalents.
Long-lived
Assets Including Goodwill and Other Acquired Intangibles Assets
We
evaluate the recoverability of property and equipment and acquired 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
from the use and eventual disposition. 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
for these type of assets during the six months ended June 30, 2021.
Acquired
finite-lived intangible assets are amortized on a straight-line basis over the estimated useful lives of the assets. We routinely review
the remaining estimated useful lives of property and equipment and finite-lived intangible assets. If we change the estimated useful
life assumption for any asset, the remaining unamortized balance is amortized or depreciated over the revised estimated useful life.
During
the year ended December 31, 2020 the Company completed its annual impairment test of goodwill. The Company performed the qualitative
assessment as permitted by ASC 350-20 and determined that the fair value of the reporting unit was more likely than not equal or greater
than the carrying value, including Goodwill. Based on completion of this annual impairment test, no impairment was indicated.
Investments
Marketable
securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities
and are reported at fair value, with unrealized gains and losses recognized in earnings. Debt securities not classified as held-to-maturity
or as trading are classified as available-for-sale, and are carried at fair market value, with the unrealized gains and losses, net of
tax, included in the determination of comprehensive income and reported in stockholders’ equity.
The
Company accounts for its investments in available-for-sale debt securities, in accordance with sub-topic 320-10 of the FASB ASC (“Sub-Topic
320-10”). Accrued interest on these securities is included in fair value and amortized cost.
13
Pursuant
to Paragraph 320-10-35, investments in debt securities that are classified as available for sale shall be measured subsequently at fair
value in the statement of financial position. Unrealized holding gains and losses for available-for-sale securities (including those
classified as current assets) shall be excluded from earnings and reported in other comprehensive income until realized.
The
Company follows FASB ASC 320-10-35 to assess whether an investment in debt securities is impaired in each reporting period. An investment
in debt securities is impaired if the fair value of the investment is less than its amortized cost. If the Company intends to sell the
debt security (that is, it has decided to sell the security), an other-than-temporary impairment shall be considered to have occurred.
If the Company more likely than not will be required to sell the security before recovery of its amortized cost basis or it otherwise
does not expect to recover the entire amortized cost basis of the security, an other-than-temporary impairment shall be considered to
have occurred. The Company considers the expected cash flows from the investment based on reasonable and supportable forecasts as well
as several other factors to estimate whether a credit loss exists. If the Company intends to sell the security or more likely than not
will be required to sell the security before recovery of its amortized cost basis less any current-period credit loss, the other-than-temporary
impairment shall be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its
fair value at the balance sheet date.
The
following table sets forth a summary of the changes in marketable securities - available-for-sale debt securities that are measured at
fair value on a recurring basis:
For the
three and
six months ended
June 30,
2021
Total
Beginning
of period
$ 62,733
Purchase
of marketable securities
-
Interest
due at maturity
-
Other
than temporary impairment
( 62,733 )
Conversion
of marketable securities
-
June
30, 2021
$ -
We invest in debt securities. Our investments in debt securities are
subject to interest rate risk. To minimize the exposure due to an adverse shift in interest rates, we invest in securities with maturities
of two years or less and maintain a weighted average maturity of one year or less. As of June 30, 2021, all of our investments had maturities
between one and three years. The marketable debt security investments are evaluated for impairment if events or circumstances arise that
indicate that the carrying amount of such assets may not be recoverable. During the three and six months ended June 30, 2021 the Company
recognized a $ 62,733 impairment of the debt security.
The
following table sets forth a summary of the changes in equity investments, at cost that are measured at fair value on a non-recurring
basis:
For
the
three months ended
June 30,
2021
For
the
six months ended
June 30,
2021
Total
Total
Beginning
of period
$ 317,096
$ 217,096
Purchase
of equity investments
50,000
150,000
June
30, 2021
$ 367,096
$ 367,096
14
The
Company has elected to measure its equity securities without a readily determinable fair value at cost minus impairment, if any, plus
or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same
issuer. An election to measure an equity security in accordance with this paragraph shall be made for each investment separately.
The
Company performed a qualitative assessment considering impairment indicators to evaluate whether these investments were impaired. Impairment
indicators that the Company considered included the following: a) a significant deterioration in the earnings performance, credit rating,
asset quality or business prospects of the investee; b) a significant adverse change in the regulatory, economic or technology environment
of the investee; c) a significant adverse change in the general market condition of either the geographical area or the industry in which
the investee operates; d) a bona fide offer to purchase or an offer by the investee to sell the investment; e) factors that raise significant
concerns about the investee’s ability to continue as a going concern.
Commitments
and Contingencies
The
Company follows subtopic 450-20 of the FASB ASC to report accounting for contingencies. Certain conditions may exist as of the date the
condensed consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when
one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves
an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted
claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims
as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s condensed consolidated financial statements. If
the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot
be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material,
would be disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
Foreign
Currency
Foreign
currency denominated assets and liabilities are translated into U.S. dollars using the exchange rates in effect at our Consolidated Balance
Sheet dates. Results of operations and cash flows are translated using the average exchange rates throughout the periods. The effect
of exchange rate fluctuations on the translation of assets and liabilities is included as a component of stockholders’ equity in
accumulated other comprehensive income. Gains and losses from foreign currency transactions, which are included in operating expenses, have not
been significant in any period presented.
Derivative
Liability
The
Company evaluates its debt and equity issuances to determine if those contracts or embedded components of those contracts qualify as
derivatives to be separately accounted for in accordance with paragraph 815-10-05-4 and Section 815-40-25 of the FASB Accounting Standards
Codification. The result of this accounting treatment is that the fair value of the embedded derivative is marked-to-market each balance
sheet date and recorded as either an asset or a liability. In the event that the fair value is recorded as a liability, the change in
fair value is recorded in the consolidated statement of operations as other income or expense. Upon conversion, exercise or cancellation
of a derivative instrument, the instrument is marked to fair value at the date of conversion, exercise or cancellation and then the related
fair value is reclassified to equity.
In
circumstances where the embedded conversion option in a convertible instrument is required to be bifurcated and there are also other
embedded derivative instruments in the convertible instrument that are required to be bifurcated, the bifurcated derivative instruments
are accounted for as a single, compound derivative instrument.
15
The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed
at the end of each reporting period. Equity instruments that are initially classified as equity that become subject to reclassification
are reclassified to liability at the fair value of the instrument on the reclassification date. Derivative instrument liabilities will
be classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument
is expected within 12 months of the balance sheet date.
The
Company adopted Section 815-40-15 of the FASB Accounting Standards Codification (“Section 815-40-15”) to determine whether
an instrument (or an embedded feature) is indexed to the Company’s own stock. Section 815-40-15 provides that an entity should
use a two-step approach to evaluate whether an equity-linked financial instrument (or embedded feature) is indexed to its own stock,
including evaluating the instrument’s contingent exercise and settlement provisions. The Company changed its method of accounting
for the debt and warrants through the early adoption of ASU 2017-11 during the three months ended December 31, 2017, on a retrospective
basis.
The Company utilizes a Monte Carlo simulation model for the make whole
feature and a binomial option model for convertible notes that have an option to convert at a variable number of shares to compute the
fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date. The inputs utilized in
the application of the Monte Carlo model included a starting stock price, an expected term of each debenture remaining from the valuation
date to maturity, an estimated volatility, drift, and a risk-free rate. The inputs utilized in the application of the Binomial model included
a stock price on valuation date, an expected term of each debenture remaining from the valuation date to maturity, an estimated volatility,
and a risk-free rate. The Company records the change in the fair value of the derivative as other income or expense in the consolidated
statements of operations.
Revenue
Recognition
Under
Topic 606, revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects
the consideration we expect to be entitled to in exchange for those goods or services.
We
determine revenue recognition through the following steps:
●
identification
of the contract, or contracts, with a customer;
●
identification
of the performance obligations in the contract;
● determination of the transaction price. The transaction price for any given subscriber could decrease based on any payments made to that subscriber. A subscriber may be eligible for payment through one or more of the monetization features offered to Vocal creators, including earnings through reads (on a cost per mile basis) and cash prizes offered to Challenge winners;
●
allocation
of the transaction price to the performance obligations in the contract; and
●
recognition
of revenue when, or as, we satisfy a performance obligation.
Revenue
disaggregated by revenue source for the three and six months ended June 30, 2021 and 2020 consists of the following:
Three Months
Ended
Six Months
Ended
June 30,
June 30,
2021
2020
2021
2020
Agency
(Managed Services + Branded Content)
$ 488,836
$ 258,834
$ 917,136
$ 507,085
Platform
(Creator Subscriptions)
451,965
54,972
758,867
90,934
Ecommerce
5,526
-
5,526
-
Affiliate
Sales
7,798
8,195
15,806
16,344
Other
Revenue
16,732
539
17,435
1,319
$ 970,857
$ 322,540
$ 1,714,770
$ 615,682
16
Timing of revenue recognition for the three and
six months ended June 30, 2021 and 2020 consists of the following:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Products and services transferred over time
$ 940,801
$ 313,806
$ 1,676,003
$ 598,019
Products transferred at a point in time
30,056
8,734
38,767
17,663
$ 970,857
$ 322,540
$ 1,714,770
$ 615,682
Agency
Revenue
Managed
Services
The Company provides Studio/Agency Service offerings
to business-to-business (B2B) and business-to-consumer (B2C) product and service brands which encompasses a full range of digital marketing
and e-commerce solutions. The Company’s services include the setup and ongoing management of clients’ websites, Amazon and
Shopify storefronts and listings, social media pages, search engine marketing, and other various tools and sales channels utilized by
e-commerce sellers for sales and growth optimization. Contracts are broken into three categories: Partners, Monthly Services, and Projects.
Contract amounts for Partner and Monthly Services clients range from approximately $ 500 -$ 7,500 per month while Project amounts vary depending
on the scope of work. Partner and Monthly clients are billed monthly for the work completed within that month. Partner Clients may or
may not have an additional billing component referred to as Sales Performance Fee, which is a fee based upon a previously agreed upon
percentage point of the client’s total sales for the month. Some Partners may also have projects within their contracts that get
billed and recognized as agreed upon project milestones are achieved. Revenue is recognized over time as service obligations and milestones
in the contract are met.
Branded
Content
Branded
content represents the revenue recognized from the Company’s obligation to create and publish branded articles for clients on the
Vocal platform and promote said stories, tracking engagement for the client. The performance obligation is satisfied when the Company
successfully publishes the articles on its platform and meets any required promotional milestones as per the contract. The revenue is
recognized over time as the services are performed and any required milestones are met.
Below
are the significant components of a typical agreement pertaining to branded content revenue:
● The Company collects fixed fees ranging from $ 10,000 to $ 110,000 .
● The articles are created and published within three months of the signed agreement, or as previously negotiated with the client.
● The articles are promoted per the contract and engagement reports are provided to the client.
● Most billing for contracts occurs 50% at signing and 50% upon completion of the services, with net payment terms varying per client.
● Most contracts include provisions for clients to acquire content rights at the end of the campaign for a flat fee.
Platform
Revenue
Creator
Subscriptions
Vocal+
is a premium subscription offering for Vocal creators. In addition to joining for free, Vocal creators now have the option to sign up
for a Vocal+ membership for either $9.99 monthly or $99 annually, though these amounts are occasionally subject to promotional discounts.
Vocal+ subscribers receive access to value-added features such as increased rate of cost per mille (thousand) (“CPM”) monetization,
a decreased minimum withdrawal threshold, a discount on platform processing fees, member badges for their profiles, access to exclusive
Vocal+ Challenges, and early access to new Vocal features. Subscription revenues stem from both monthly and annual subscriptions, the
latter of which is amortized over a twelve-month period. Any customer payments received are recognized over the subscription period,
with any payments received in advance being deferred until they are earned.
The
transaction price for any given subscriber could decrease based on any payments made to that subscriber. A subscriber may be eligible
for payment through one or more of the monetization features offered to Vocal creators, including earnings through reads (on a cost per
mille basis) and cash prizes offered to Challenge winners. Estimates are utilized for payments made for earnings through reads, by establishing
the lifetime a subscriber has had a Vocal account, determining the percentage of that lifetime that the subscriber has been a paying
customer, and applying that percentage to payments for earnings through reads in the relevant reporting period.
17
Affiliate
Sales Revenue
Affiliate
sales represents the commission the Company receives when a purchase is made through affiliate links placed within content hosted on
the Vocal platform. Affiliate revenue is earned on a “click through” basis, upon referring visitors, via said links, to an
affiliate’s site and having them complete a specific outcome, most commonly a product purchase. The Company uses multiple affiliate
platforms, such as Skimlinks, Amazon, and Tune, to form and maintain thousands of vendor relationships. Each vendor establishes their
own commission percentage, which typically range from 2 - 20 %. The revenue is recognized upon receipt as reliable estimates could not be
made.
E-Commerce Revenue
The Company generates revenue through the sale
of consumer products through its e-commerce distribution channels. The Company satisfies its performance obligation upon receipt of product
by its customers.
Deferred
Revenue
Deferred revenue consists
of billings and payments from clients in advance of revenue recognition. As of June 30, 2021, and December 31, 2020, the Company
had deferred revenue of $ 208,517 and $ 88,637 , respectively.
Accounts
Receivable and Allowances
Accounts receivable are recorded and carried when
the Company has performed the work in accordance with managed services, project, partner, consulting and branded content agreements. For
example, we bill a managed service client monthly when we have updated their Amazon store, modified SEO or completed the other services
listed in the agreement. For projects and branded content, we will bill the client and record the receivable once milestones are reached
that are set in the agreement. We make estimates for the allowance for doubtful accounts and allowance for unbilled receivables based
upon our assessment of various factors, including historical experience, the age of the accounts receivable balances, credit quality of
our customers, current economic conditions, and other factors that may affect our ability to collect from customers. During the six months
ended June 30, 2021, the Company recorded $ 0 as a bad debt expense. As of June 30, 2021, and December 31, 2020, the Company has an allowance
for doubtful accounts of $ 76,340 and $ 80,509 , respectively.
Stock-Based
Compensation
The
Company recognizes compensation expense for all equity–based payments granted in accordance with Accounting Standards Codification
(“ASC”) 718 “Compensation – Stock Compensation”. Under fair value recognition provisions,
the Company recognizes equity–based compensation net of an estimated forfeiture rate and recognizes compensation cost only for
those shares expected to vest over the requisite service period of the award.
Restricted stock awards are granted at the discretion
of the Company. These awards are restricted as to the transfer of ownership and generally vest over the requisite service periods.
The
fair value of an option award is estimated on the date of grant using the Black–Scholes option valuation model. The Black–Scholes
option valuation model requires the development of assumptions that are inputs into the model. These assumptions are the value of the
underlying share, the expected stock volatility, the risk–free interest rate, the expected life of the option, the dividend yield
on the underlying stock and the expected forfeiture rate. Expected volatility is benchmarked against similar companies in a similar industry
over the expected option life and other appropriate factors. Risk–free interest rates are calculated based on continuously compounded
risk–free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or declared any
cash dividends on its Common stock and does not intend to pay dividends on its Common stock in the foreseeable future. The expected forfeiture
rate is estimated based on management’s best estimate.
Determining
the appropriate fair value model and calculating the fair value of equity–based payment awards requires the input of the subjective
assumptions described above. The assumptions used in calculating the fair value of equity–based payment awards represent management’s
best estimates, which involve inherent uncertainties and the application of management’s judgment. As a result, if factors change
and the Company uses different assumptions, our equity–based compensation could be materially different in the future. The Company
issues awards of equity instruments, such as stock options and restricted stock units, to employees and certain non-employee directors.
Compensation expense related to these awards is based on the fair value of the underlying stock on the award date and is amortized over
the service period, defined as the vesting period, using the cliff straight-line method. The vesting period is generally one to three
years. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common
stock at the date of grant is used for restricted stock units. Compensation expense is reduced for actual forfeitures as they occur.
18
Loss
Per Share
Basic
net loss per common share is computed by dividing net loss attributable to common stockholders by the weighted-average number of common
shares outstanding during the period. Diluted net loss per common share is determined using the weighted-average number of common shares
outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, which
is the case for the three and six months ended June 30, 2021 and 2020 presented in these condensed consolidated financial statements,
the weighted-average number of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
The
Company had the following common stock equivalents at June 30, 2021 and 2020:
June
30,
2021
2020
Options
2,363,187
452,523
Warrants
7,496,070
936,240
Convertible
notes - related party
-
5,574
Convertible
notes
1,008,798
1,562,138
Totals
10,868,055
2,956,475
Reclassifications
Certain prior year amounts in the consolidated
financial statements and the notes thereto have been reclassified where necessary to conform to the current year's presentation. These
reclassifications did not affect the prior period's total assets, total liabilities, stockholders’ deficit, net loss or net cash
used in operating activities.
Recently
Adopted Accounting Guidance
In
December 2019, the FASB issued authoritative guidance intended to simplify the accounting for income taxes (ASU 2019-12, “Income
Taxes (Topic 740): Simplifying the Accounting for Income Taxes”). This guidance eliminates certain exceptions to the general approach
to the income tax accounting model and adds new guidance to reduce the complexity in accounting for income taxes. This guidance is effective
for annual periods after December 15, 2020, including interim periods within those annual periods. The updated guidance, which became
effective for fiscal years beginning after December 15, 2020, did not have a material impact on the Company’s condensed consolidated
financial statements.
Recent
Accounting Guidance Not Yet Adopted
In
June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial
Instruments (“ASU-2016-13”). ASU 2016-13 affects loans, debt securities, trade receivables, and any other financial assets
that have the contractual right to receive cash. The ASU requires an entity to recognize expected credit losses rather than incurred
losses for financial assets. ASU 2016-13 is effective for the fiscal year beginning after December 15, 2022, including interim periods
within that fiscal year. The Company is currently evaluating the impact of the new guidance on its condensed consolidated financial statements.
In
August 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.
This ASU amends the guidance on convertible instruments and the derivatives scope exception for contracts in an entity’s own equity,
and also improves and amends the related EPS guidance for both Subtopics. The ASU will be effective for annual reporting periods after
December 15, 2021, and interim periods within those annual periods and early adoption is permitted. The Company is currently evaluating
the impact of the new guidance on its condensed consolidated financial statements.
In
May 2021, the FASB issued authoritative guidance intended to clarify and reduce diversity in an issuer’s accounting for modifications
or exchanges of freestanding equity-classified written call options that remain equity classified after modification or exchange. (ASU
2021-04), “Derivatives and Hedging Contracts in Entity’s Own Equity (Topic 815). This guidance amendments provide measurement,
recognition, and disclosure guidance for an issuer’s accounting for modifications or exchanges of freestanding equity-classified
written call options that remain equity classified after modification or exchange. This guidance is effective for annual periods after
December 15, 2021, including interim periods within those annual periods. The Company is currently evaluating the impact of the new guidance
on its condensed consolidated financial statements.
Management
does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material effect
on the accompanying condensed consolidated financial statements.
19
Note
3 – Going Concern
The
Company’s condensed consolidated financial statements have been prepared assuming that it will continue as a going concern, which
contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As
reflected in the condensed consolidated financial statements, as of June 30, 2021, the Company had an accumulated deficit of $ 87.5 million,
a net loss of $ 15.2 million and net cash used in operating activities of $ 11 million for the reporting period then ended. The Company
is in default on debentures as of the date of this filing. These factors raise substantial doubt about the Company’s ability to
continue as a going concern for a period of one year from the issuance of these financial statements.
On
January 30, 2020, the World Health Organization declared the COVID-19 novel coronavirus outbreak a “Public Health Emergency of
International Concern” and on March 10, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the
spread of the coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain types of
public places and businesses. The COVID-19 coronavirus and actions taken to mitigate it have had and are expected to continue to have
an adverse impact on the economies and financial markets of many countries, including the geographical area in which the Company operates.
While it is unknown how long these conditions will last and what the complete financial impact will be to the Company, capital raising
efforts and our operations may be negatively affected.
The
Company is attempting to further implement its business plan and generate sufficient revenues; however, its cash position may not be
sufficient to support its daily operations. While the Company believes in the viability of its strategy to further implement its business
plan and generate sufficient revenues and in its ability to raise additional funds by way of a public or private offering of its debt
or equity securities, there can be no assurance that it will be able to do so on reasonable terms, or at all. The ability of the Company
to continue as a going concern is dependent upon its ability to further implement its business plan and generate sufficient revenues
and its ability to raise additional funds by way of a public or private offering.
The
condensed consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded
asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a
going concern.
Note
4 – Equity investments, at cost
The
Company has elected to measure its equity securities without a readily determinable fair value at cost minus impairment, if any, plus
or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same
issuer. An election to measure an equity security in accordance with this paragraph shall be made for each investment separately.
The
Company performed a qualitative assessment considering impairment indicators to evaluate whether these investments were impaired. Impairment
indicators that the Company considered included the following: a) a significant deterioration in the earnings performance, credit rating,
asset quality or business prospects of the investee; b) a significant adverse change in the regulatory, economic or technology environment
of the investee; c) a significant adverse change in the general market condition of either the geographical area or the industry in which
the investee operates; d) a bona fide offer to purchase or an offer by the investee to sell the investment; e) factors that raise significant
concerns about the investee’s ability to continue as a going concern.
On
October 2, 2020, the Company converted $ 102,096 of its marketable debt security into 119,355 shares of preferred stock or a 1.3 % equity
investment in a private company.
On
October 23, 2020, the Company entered into an equity interest purchase agreement whereas the Company purchased 3.8 % ownership of a private
company for $ 115,000 .
On February 17, 2021, the
Company entered into a membership interest purchase agreement whereas the Company purchased another 3.3 % ownership of a private company
for $ 100,000 .
On May 21, 2021, the Company entered into a common
stock purchase agreement whereas the Company purchased 10.0 % ownership of a private company for $ 50,000 .
On May 27, 2021, the Company made a deposit of
$ 110,000 towards future ownership in a private company. As of June 30, 2021, had no voting control nor equity in the private company related
to this deposit.
20
Note
5 – Notes Payable
Notes
payable as of June 30, 2021 and December 31, 2020 is as follows:
Outstanding Principal as of
June 30,
2021
December 31,
2020
Interest
Rate
Maturity
Date
Seller’s Choice Note
$ 660,000
$ 660,000
30 %
September 2020
The May 2020 PPP Loan Agreement
252,432
412,500
1 %
April 2022
The April 2020 PPP Loan Agreement
-
282,432
1 %
May 2022
The October 2020 Loan Agreement
56,796
55,928
14 %
July 21
The November 2020 Loan Agreement
-
23,716
14 %
May 2021
The February 2021 Loan Agreement
85,372
-
14 %
July 21
The April 2021 Loan Agreement
41,585
-
10 %
October 22
1,096,185
1,434,576
Less: Debt Discount
( 7,549 )
-
Less: Debt Issuance Costs
-
-
1,088,636
1,434,576
Less: Current Debt
( 1,054,600 )
( 1,221,539 )
Total Long-Term Debt
$ 34,036
$ 213,037
Seller’s
Choice Note
On September 11, 2019,
the Company entered into Seller’s Choice Purchase Agreement with Home Revolution LLC (see Note 4). As a part of the consideration
provided pursuant to the Seller’s Choice Acquisition, the Company issued the Seller’s Choice Note to the Seller in the principal
amount of $ 660,000 . The Seller’s Choice Note bears interest at a rate of 9.5 % per annum and is payable on March 11, 2020 (the “Seller’s
Choice Maturity Date”) at which time all outstanding principal, accrued and unpaid interest and other amounts become due. Upon
maturity the Company utilized an automatic extension up to 6 months. This resulted in a 5 % increase in the interest rate every month
the Seller’s Choice Note is outstanding. As of June 30, 2021, the Company is in default on the Seller’s Choice note.
During the six months ended June 30, 2021, the
Company accrued interest of $ 98,186 .
The
April 2020 PPP Loan Agreement
On April 30, 2020, the Company was granted a loan with a principal
amount of $ 282,432 (the “Loan”), pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title
I of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020. The Loan,
which was in the form of a Note dated April 30, 2020, matures on April 30, 2022, and bears interest at a fixed rate of 1.00 % per annum,
payable monthly commencing on October 30, 2020. The Note may be prepaid by the Company at any time prior to maturity without payment of
any premium. Funds from the Loan may only be used to retain workers and maintain payroll or make mortgage payments, lease payments and
utility payments.
During
the six months ended June 30, 2021, the Company accrued interest of $ 1,145 .
During
the six months ended June 30, 2021, the Company repaid $ 30,000 in principal.
The
Company is in the process of returning the funds received from the Loan.
When
the applications for PPP first opened up, there was limited available funding and much confusion surrounding the application process.
The Company initially submitted its application for the May 2020 PPP Loan in early April but received no response in the aftermath of
submitting the application. After consulting multiple advisors, the Company made the decision to apply elsewhere, due to the rampant
media coverage of institutions running out of funding and the Company’s need for the capital and belief that if 2 separate loans
were approved, the remaining application could simply be withdrawn.
21
Therefore,
in late April, the company proceeded with applying for the April 2020 PPP Loan. After some conflicting communications regarding acceptance,
the Company attempted to contact the lender to clarify but got no response. After continued attempts to follow up with both lenders,
the Company received approval for the May 2020 PPP Loan and funding for the April 2020 PPP Loan on the same day, followed the next day
by the funding of the May 2020 PPP Loan. The Company immediately separated the funds for the April 2020 PPP Loan into a separate reserved
bank account with the intention of returning the funds. However, after several attempts to contact the lender with no response, the Company
was faced with difficulty raising funds in the early-Covid economy and made the decision to utilize the funds for operations and pursue
an installment repayment plan when they were able to reach the lender. As of the date of this filing, the Company has begun making repayments
on the loan, absent a formal installment agreement due to difficulties reaching the lender. The Company intends to complete repayment
before the end of 2021.
As
each company is only permitted one loan under the CARES Act, there is a possibility the loan may be called by the SBA and the Company
would have to repay the loan in full at such time.
The
May 2020 PPP Loan Agreement
On
May 4, 2020, Jerrick Ventures, LLC (“Jerrick Ventures”), the Company’s wholly-owned subsidiary, was granted a loan
from PNC Bank, N.A. with a principal amount of $ 412,500 , pursuant to the Paycheck Protection Program (the “PPP”). The Loan,
which was in the form of a Note dated May 4, 2020, matures on May 4, 2022, and bears interest at a fixed rate of 1.00 % per annum, payable
monthly commencing on November 4, 2020. The Note may be prepaid by Jerrick Ventures at any time prior to maturity without payment of
any premium. Funds from the Loan may only be used to retain workers and maintain payroll or make mortgage payments, lease payments and
utility payments. Jerrick Ventures intends to use the entire Loan amount for qualifying expenses. Under the terms of the PPP, certain
amounts of the Loan may be forgiven if they are used for qualifying expenses as described in the CARES Act.
During
the six months ended June 30, 2021, the Company accrued interest of $ 1,017 .
During
the six months ended June 30, 2021, the Company repaid $136,597 in principal and was forgiven $275,903 of principal and $3,119 of accrued
interest.
The
October 2020 Loan Agreement
On October 6, 2020, the Company entered into a
secured loan agreement (the “October 2020 Loan Agreement”) with a lender (the “October 2020 Lender”), whereby
the October 2020 Lender issued the Company a secured promissory note of A$74,300 AUD or $56,796 United States Dollars (the “October
2020 Note”). Pursuant to the October 2020 Loan Agreement, the October 2020 Note has an effective interest rate of 14%. The maturity
date of the October 2020 Note is September 30, 2021 (the “October 2020 Maturity Date”) at which time all outstanding principal,
accrued and unpaid interest and other amounts due under the October 2020 Loan Agreement are due. The loan is secured by the Australian
research & development credit.
During
the six months ended June 30, 2021, the Company accrued A$ 5,158 in interest.
The
November 2020 Loan Agreement
On November
24, 2020, the Company entered into a loan agreement (the “November 2020 Loan Agreement”) with a lender (the “November
2020 Lender”) whereby the November 2020 Lender issued the Company a promissory note of $ 34,000 (the “November 2020 Note”).
Pursuant to the November 2020 Loan Agreement, the November 2020 Note has an effective interest rate of 14 %. The maturity date of the
November 2020 Note is May 25, 2021 (the “November 2020 Maturity Date”), at which time all outstanding principal, accrued
and unpaid interest and other amounts due under the November 2020 Note are due.
During
the six months ended June 30, 2021, the Company repaid $ 23,716 in principal and $ 4,736 of accrued interest.
22
The
February 2021 Loan Agreement
On
February 24, 2021, the Company entered into a secured loan agreement (the “February 2021 Loan Agreement”) with a lender (the
“February 2021 Lender”), whereby the February 2021 Lender issued the Company a secured promissory note of A$111,683 AUD or
$85,372 United States Dollars (the “February 2021 Note”). Pursuant to the February 2021 Loan Agreement, the February 2021
Note has an effective interest rate of 14%. The maturity date of the February 2021 Note is July 31, 2021 (the “February 2021 Maturity
Date”) at which time all outstanding principal, accrued and unpaid interest and other amounts due under the February 2021 Loan
Agreement are due. The loan is secured by the Australian research & development credit .
During
the six months ended June 30, 2021, the Company accrued A$ 5,398 in interest.
The
April 2021 Loan Agreement
On April
9, 2021, the Company entered into a loan agreement (the “April 2021 Loan Agreement”) with a lender (the “April 2021
Lender”) whereby the April 2021 Lender issued the Company a promissory note of $ 128,110 (the “April 2021 Note”). Pursuant
to the April 2021 Loan Agreement, the April 2021 Note has an effective interest rate of 11%. The maturity date of the April 2021 Note
is October 8, 2022 (the “April 2021 Maturity Date”), at which time all outstanding principal, accrued and unpaid interest
and other amounts due under the April 2021 Note are due.
During
the six months ended June 30, 2021, the Company repaid $ 86,525 in principal.
Note
6 – Convertible Note Payable
Convertible
notes payable as of June 30, 2021, and December 31, 2020 is as follows:
Outstanding Principal as of
Warrants
granted
June 30,
2021
December 31,
2020
Interest
Rate
Conversion
Price
Maturity
Date
Quantity
Exercise
Price
The September 2020 convertible
Loan Agreement
$ -
$ 341,880
12 %
-
(*)
September-21
85,555
5
The First December 2020 convertible Loan Agreement
-
600,000
12 %
-
(*)
December-21
-
-
The October 2020 convertible Loan Agreement
-
169,400
6 %
-
(*)
October-21
-
-
The Second December 2020 convertible Loan Agreement
169,400
169,400
6 %
-
(*)
December-21
-
-
The May 2021 Loan
4,666,669
-
-
%
5.00
(*)
November-22
1,090,908
4.50 -
4,836,069
1,280,680
Less: Debt Discount
( 2,174,294 )
( 309,637 )
Less: Debt Issuance
Costs
( 495,327 )
( 73,527 )
2,166,448
897,516
Less: Current Debt
( 67,048 )
( 897,516 )
Total Long-Term Debt
$ 2,099,400
$ -
(*)
As
subject to adjustment as further outlined in the notes
23
The
First July 2020 Convertible Loan Agreement
On July 01, 2020, the Company entered into a loan agreement (the “First
July 2020 Loan Agreement”) with an individual (the “First July 2020 Lender”), whereby the First July 2020 Lender issued
the Company a promissory note of $ 68,000 (the “First July 2020 Note”). Pursuant to the First July 2020 Loan Agreement, the
First July 2020 Note has interest of ten percent ( 10 %). The First July 2020 Note matures on June 29, 2021 .
Upon
default or 180 days after issuance the First July 2020 Note is convertible into shares of the Company’s common stock, par value
$.001 per share (“Conversion Shares”) equal to 61% multiplied by the lowest trade of the common stock during the twenty (15)
consecutive trading day period immediately preceding the date of the respective conversion .t
During
the six months ended June 30, 2021, the First July 2020 Note became convertible. Due to the fact that these convertible notes have an
option to convert at a variable amount, they are subject to derivative liability treatment. The Company has applied ASC 815, due to the
potential for settlement in a variable quantity of shares. The conversion feature has been measured at fair value using a Binomial model
at the conversion date and the period end. The conversion feature of First July 2020 Note gave rise to a derivative liability of $ 112,743 .
The Company recorded $ 68,000 as a debt discount and $ 44,743 was recorded to derivative expense. The debt discount is charged to accretion
of debt discount over the remaining term of the convertible note.
During the six months ended
June 30, 2021 the Company converted $ 68,000 in principal and $ 3,400 in interest into 35,469 shares of the Company’s common stock.
The
August 2020 Convertible Loan Agreement
On
August 17, 2020, the Company entered into a loan agreement (the “August 2020 Loan Agreement”) with an individual (the “August
2020 Lender”), whereby the August 2020 Lender issued the Company a promissory note of $ 68,000 (the “August 2020 Note”).
Pursuant to the August 2020 Loan Agreement, the August 2020 Note has interest of twelve percent ( 12 %). The August 2020 Note matures on
August 17, 2021.
Upon
default or 180 days after issuance the August 2020 Convertible Note is convertible into shares of the Company’s common stock, par
value $.001 per share (“Conversion Shares”) equal to 61% multiplied by the lowest trade of the common stock during the twenty
(15) consecutive trading day period immediately preceding the date of the respective conversion.
The
Company recorded a $ 3,000 debt discount relating to original issue discount associated with this note. The debt discount is being accreted
over the life of the note to accretion of debt discount and issuance cost.t
During
the six months ended June 30, 2021, the August 2020 Note became convertible. Due to the fact that these convertible notes have an option
to convert at a variable amount, they are subject to derivative liability treatment. The Company has applied ASC 815, due to the potential
for settlement in a variable quantity of shares. The conversion feature has been measured at fair value using a Binomial model at the
conversion date and the period end. The conversion feature of August 2020 Note gave rise to a derivative liability of $ 120,759 . The Company
recorded $ 65,000 was recorded as a debt discount and $ 55,759 was recorded to derivative expense. The debt discount is charged to accretion
of debt discount over the remaining term of the convertible note.
During
the six months ended June 30, 2021 the Company converted $ 68,000 in principal and $ 3,400 in interest into 29,859 shares of the Company’s
common stock.
The
September 2020 Convertible Loan Agreement
On
September 23, 2020, the Company entered into a loan agreement (the “September 2020 Loan Agreement”) with an individual (the
“September 2020 Lender”), whereby the September 2020 Lender issued the Company a promissory note of $ 385,000 (the “September
2020 Note”). Pursuant to the September 2020 Loan Agreement, the September 2020 Note has interest of twelve percent ( 12 %). The September
2020 Note matures on September 23, 2021.
24
Upon
default or 180 days after issuance the Second July 2020 Note is convertible into shares of the Company’s common stock, par value
$.001 per share equal to the closing bid price of the Company’s common stock on the trading day immediately preceding the date
of the respective conversion.
The
Company recorded a $ 68,255 debt discount relating to original issue discount associated with this note. The Company recorded a $ 146,393
debt discount relating to 85,555 warrants issued to investors based on the relative fair value of each equity instrument on the dates
of issuance. The debt discount is being accreted over the life of the note to accretion of debt discount and issuance cost.
During
the six months ended June 30, 2021 the Company repaid $ 341,880 in principal and $ 46,200 in interest.
The
October 2020 Convertible Loan Agreement
On
October 2, 2020, the Company entered into a loan agreement (the “October 2020 Loan Agreement”) with an individual (the “October
2020 Lender”), whereby the October 2020 Lender issued the Company a promissory note of $ 169,400 (the “October 2020 Note”).
Pursuant to the October 2020 Loan Agreement, the October 2020 Note has interest of six percent ( 6 %). The October 2020 Note matures on
the first (12 th ) month anniversary of its issuance date.
Upon
default or 180 days after issuance the October 2020 Note is convertible into shares of the Company’s common stock, par value $0.001
per share (“Conversion Shares”) equal to 75% of average the lowest three trading prices of the Company’s common stock
on the fifteen-trading day immediately preceding the date of the respective conversion.
The
Company recorded a $ 19,400 debt discount relating to original issue discount associated with this note. The debt discount is being accreted
over the life of the note to accretion of debt discount and issuance cost.
During
the six months ended June 30, 2021 the Second July 2020 Note became convertible. Due to the fact that these convertible notes have an
option to convert at a variable amount, they are subject to derivative liability treatment. The Company has applied ASC 815, due to the
potential for settlement in a variable quantity of shares. The conversion feature has been measured at fair value using a Binomial model
at the conversion date and the period end. The conversion feature of Second July 2020 Note gave rise to a derivative liability of $ 74,860 .
The Company recorded this as a debt discount. The debt discount is charged to accretion of debt discount over the remaining term of the
convertible note.
During
the six months ended June 30, 2021 the Company converted $ 169,400 in principal and $ 4,620 in interest into 55,631 shares of the Company’s
common stock.
The
First December 2020 convertible Loan Agreement
On
December 9, 2020, the Company entered into a loan agreement (the “First December 2020 Loan Agreement”) with an individual
(the “First December 2020 Lender”), whereby the First December 2020 Lender issued the Company a promissory note of $ 600,000
(the “First December 2020 Note”). Pursuant to the First December 2020 Loan Agreement, the First December 2020 Note has interest
of twelve percent ( 12 %). As additional consideration for entering in the First December 2020 convertible Loan Agreement, the Company
issued 45,000 shares of the Company’s common stock. The First December 2020 Note matures on the first (12 th ) month anniversary
of its issuance date.
Upon
default the First December 2020 Note is convertible into shares of the Company’s common stock, par value $.001 per share (“Conversion
Shares”) equal to the closing bid price of the Company’s common stock on the trading day immediately preceding the date of
the respective conversion.
The
Company recorded a $ 110,300 debt discount relating to original issue discount associated with this note. The Company recorded a $ 113,481
debt discount relating to 45,000 shares issued to investors based on the relative fair value of each equity instrument on the dates of
issuance. The debt discount is being accreted over the life of the note to accretion of debt discount and issuance cost.
During
the six months ended June 30, 2021 the Company repaid $ 600,000 in principal and $ 4,340 in interest.
25
The
Second December 2020 Convertible Loan Agreement
On
December 30, 2020, the Company entered into a loan agreement (the “Second December 2020 Loan Agreement”) with an individual
(the “Second December 2020 Lender”), whereby the Second December 2020 Lender issued the Company a promissory note of $ 169,400
(the “Second December 2020 Note”). Pursuant to the Second December 2020 Loan Agreement, the Second December 2020 Note has
interest of six percent ( 6 %). The Second December 2020 Note matures on the first (12 th ) month anniversary of its issuance
date.
Upon
default the Second December 2020 Note is convertible into shares of the Company’s common stock, par value $0.001 per share (“Conversion
Shares”) equal to 75% of average the lowest three trading prices of the Company’s common stock on the fifteen-trading day
immediately preceding the date of the respective conversion.
The
Company recorded a $ 18,900 debt discount relating to original issue discount associated with this note. The debt discount is being accreted
over the life of the note to accretion of debt discount and issuance cost.
During
the six months ended June 30, 2021 the Second December 2020 Note became convertible. Due to the fact that these convertible notes have
an option to convert at a variable amount, they are subject to derivative liability treatment. The Company has applied ASC 815, due to
the potential for settlement in a variable quantity of shares. The conversion feature has been measured at fair value using a Binomial
model at the conversion date and the period end. The conversion feature of Second December 2020 Note gave rise to a derivative liability
of $ 108,880 . The Company recorded this as a debt discount. The debt discount is charged to accretion of debt discount over the remaining
term of the convertible note.
The
May 2021 Convertible Note Offering
On
May 14, 2021, the Company conducted multiple closings of a private placement offering to accredited investors (the “May 2021 Convertible
Note Offering”) of units of the Company’s securities by entering into subscription agreements with “accredited investors”
(the “May 2021 Investors”) for aggregate gross proceeds of $ 3,690,491 . The May 2021 convertible notes are convertible into
shares of the Company’s common stock, par value $. 001 per share at a conversion price of $ 5.00 per share. As additional consideration
for entering in the May 2021 Convertible Note Offering, the Company issued 1,090,908 warrants of the Company’s common stock. The
May 2021 Convertible Note matures on November 14, 2022.
The
Company recorded a $ 1,601,452 debt discount relating to 1,090,908 warrants issued to investors based on the relative fair value of each
equity instrument on the dates of issuance. The debt discount is being accreted over the life of these notes to accretion of debt discount
and issuance cost.
The
Company recorded a $ 666,669 debt discount relating to an original issue discount and $ 539,509 of debt issuance costs related to fees
paid to vendors relating to the offering. The debt discount and debt issuance costs are being accreted over the life of the note to accretion
of debt discount and issuance cost.
Note
7 – Related Party
Notes
payable
Notes
payable – related party as of June 30, 2021 and December 31, 2020 is as follows:
Outstanding Principal as of
Warrants
granted
June 30,
2021
December 31,
2020
Interest
Rate
Maturity
Date
Quantity
Exercise
Price
The
September 2020 Goldberg Loan Agreement
16,705
16,705
7 %
September 2022
-
-
The
September 2020 Rosen Loan Agreement
3,295
3,295
7 %
September 2022
-
-
20,000
20,000
Less:
Debt Discount
( 12,110 )
( 17,068 )
Less:
Debt Issuance Costs
-
-
7,890
2,932
Less:
Current Debt
( 7,890 )
( 2,932 )
$ -
$ -
26
The
September 2020 Goldberg Loan Agreement
On
September 15, 2020, the Company entered into a loan agreement (the “September 2020 Goldberg Loan Agreement”) with Goldberg
whereby the Company issued a promissory note of $ 16,705 (the “September 2020 Goldberg Note”). Pursuant to the September 2020
Goldberg Loan Agreement, the September 2020 Goldberg Note has an interest rate of 7 %. The maturity date of the September 2020 Goldberg
Note is September 15, 2022 (the “September 2020 Goldberg Maturity Date”), at which time all outstanding principal, accrued
and unpaid interest and other amounts due under note are due. The September 2020 Goldberg Loan is secured by the tangible and intangible
property of the Company.
Since the September 2020 Goldberg Note has a make-whole provision if
the shares of the Company’s common stock issued to the lender in accordance with the Lender’s Exchange Agreement (see note
11) have a value equal to or less than $6,463,363 determined by using the lowest VWAP of the last 30 days prior to September 14, 2021.
The principal amount of the September 2020 Goldberg Note shall increase by 200% of the difference between the initial consideration and
the September 14, 2021 value. The Company has applied ASC 815, due to the potential for settlement in a variable quantity of shares. The
make-whole feature gave rise to a derivative liability of $ 2,557,275 , of which $ 2,540,570 was recorded as a loss on extinguishment of
debt and $ 16,705 as a debt discount. The debt discount is being accreted over the life of the note to accretion of debt discount and issuance
cost. The derivative liability is marked to market as of June 30, 2021, and the change in derivative liability is recorded on Condensed
Consolidated Statements of Comprehensive Loss. See note 8.
During
the six months ended June 30, 2021 the Company accrued interest of $ 580 .
The
September 2020 Rosen Loan Agreement
On
September 15, 2020, the Company entered into a loan agreement (the “September 2020 Rosen Loan Agreement”) with Rosen whereby
the Company issued a promissory note of $ 3,295 (the “September 2020 Rosen Note”). Pursuant to the September 2020 Rosen Loan
Agreement, the September 2020 Rosen Note has an interest rate of 7 %. The maturity date of the September 2020 Rosen Note is September
15, 2022 (the “September 2020 Rosen Maturity Date”), at which time all outstanding principal, accrued and unpaid interest
and other amounts due under the note are due. The September 2020 Rosen Loan is secured by the tangible and intangible property of the
Company.
Since the September 2020
Rosen Note has a make-whole provision if the shares of the Company’s common stock issued to the lender in accordance with the Lender’s
Exchange Agreement (see note 11) have a value equal to or less than $1,274,553 determined by using the lowest VWAP of the last 30 days
prior to September 14, 2021. The principal amount of the September 2020 Rosen Note shall increase by 200% of the difference the initial
consideration and the September 14, 2021 value. The Company has applied ASC 815, due to the potential for settlement in a variable quantity
of shares. The make-whole feature of gave rise to a derivative liability of $ 504,413 , of which $ 501,118 was recorded as a loss on extinguishment
of debt and $ 3,295 as a debt discount. The debt discount is being accreted over the life of the note to accretion of debt discount and
issuance cost. The derivative liability is marked to market as of June 30, 2021, and the change in derivative liability is recorded on
Condensed Consolidated Statements of Comprehensive Loss. See note 8.
During
the six months ended June 30, 2021 the Company accrued interest of $ 114 .
Officer
compensation
During
the six months ended June 30, 2021 the Company paid $ 72,328 for living expenses for officers of the Company.
27
Note
8 – Derivative Liabilities
The
Company has identified derivative instruments arising from a make-whole feature in the Company’s notes payable at June 30, 2021.
For the terms of the make-whole features see the September 2020 Rosen Loan Agreement and the September 2020 Goldberg Loan Agreement in
Note 7. The Company has also identified derivative instruments arising from convertible notes that have an option to convert at a variable
number of shares in the Company’s convertible notes payable at June 30, 2021. For the terms of the conversion features see Note
7. The Company had no derivative assets measured at fair value on a recurring basis as of June 30, 2021.
The Company utilizes a Monte Carlo simulation model for the make whole
feature and a binomial option model for convertible notes that have an option to convert at a variable number of shares to compute the
fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date. The inputs utilized in
the application of the Monte Carlo model included a starting stock price, an expected term of each debenture remaining from the valuation
date to maturity, an estimated volatility, drift, and a risk-free rate. The inputs utilized in the application of the Binomial model included
a stock price on valuation date, an expected term of each debenture remaining from the valuation date to maturity, an estimated volatility,
and a risk-free rate. The Company records the change in the fair value of the derivative as other income or expense in the consolidated
statements of operations.
Risk-free interest rate: The Company uses the
risk-free interest rate of a U.S. Treasury Note adjusted to be on a continuous return basis to align with the Monte Carlo simulation model
and binomial model.
Dividend
yield: The Company uses a 0 % expected dividend yield as the Company has not paid dividends to date and does not anticipate declaring
dividends in the near future.
Volatility:
The Company calculates the expected volatility based on the company’s historical stock prices with a look back period commensurate
with the period to maturity.
Expected
term: The Company’s remaining term is based on the remaining contractual maturity of the convertible notes.
The
following are the changes in the derivative liabilities during the three and six months ended June 30, 2021.
Three
Months Ended June 30, 2021
Level
1
Level
2
Level
3
Derivative
liabilities as April 1, 2021
$ -
$ -
$ 344,404
Addition
-
-
108,880
Extinguishment
( 82,431 )
Changes
in fair value
-
-
65,442
Derivative
liabilities as June 30, 2021
$ -
$ -
$ 436,295
Six
Months Ended June 30, 2021
Level
1
Level
2
Level
3
Derivative liabilities as January
1, 2021
$ -
$ -
$ 42,231
Addition
-
-
417,241
Extinguishment
( 286,009 )
Changes
in fair value
-
-
262,831
Derivative liabilities
as June 30, 2021
$ -
$ -
$ 436,295
28
Note
9 – Stockholders’ Equity
Shares
Authorized
Prior
to July 13, 2020, the Company was authorized to issue up to thirty-five million ( 35,000,000 ) shares of capital stock, of which fifteen
million ( 15,000,000 ) shares are designated as common stock, par value $ 0.001 per share, and twenty million ( 20,000,000 ) are designated
as “blank check” preferred stock, par value $ 0.001 per share. The designations, rights, and preferences of such preferred
stock are to be determined by the Company’s board of directors.
On
July 13, 2020, the Company filed the Second Amended and Restated Articles of Incorporation with the Secretary of State of the State of
Nevada, which authorize the issuance of 100,000,000 shares of common stock, and 20,000,000 shares of preferred stock.
On August 17, 2020, following board of
directors approval, the Company filed a Certificate of Change to its Articles of Incorporation (the “Amendment”), with
the Secretary of State of the State of Nevada to effectuate a one-for-twenty (1:3) reverse stock split (the “Reverse Stock
Split”) of its common stock, par value $0.001 per share, without any change to its par value. The Amendment became effective
on August 17, 2020. No fractional shares were issued in connection with the Reverse Stock Split as all fractional shares were
“rounded up” to the next whole share. As a result, all share information in the accompanying condensed consolidated
financial statements has been adjusted as if the reverse stock split happened on the earliest date presented.
Preferred
Stock
Series
E Convertible Preferred Stock
On
December 29, 2020 the Company entered into securities purchase agreements with thirty-three accredited investors whereby the Investors
have agreed to purchase from the Company an aggregate of 7,778 shares of the Company’s Series E Convertible Preferred Stock, par
value $0.001 per share and 2,831,715 warrants to purchase shares of the Company’s common stock, par value $0.001 per share. The
Series E Preferred Stock is convertible into a total of 1,887,810 shares of Common Stock. The combined purchase price of one Conversion
Share and one and a half warrant was $4.12. The aggregate purchase price for the Series E Preferred Stock and warrants was $7,777,777.
The Company has recorded $817,353 to stock issuance costs, which are part of Additional Paid-in Capital.
The
warrants are exercisable for a term of five-years from the date of issuance, at an exercise price of $ 4.50 per share. The warrants provide
for cashless exercise to the extent that there is no registration statement available for the underlying shares of Common Stock.
The
placement agent for the transaction and received cash compensation equal to 10% of the aggregate purchase price and warrants to purchase
471,953 shares of the Company’s common stock, at an exercise price of $5.15 per share (the “PA Warrants”). The PA Warrants
are exercisable for a term of five-years from the date of issuance.
During
the six months ended June 30, 2021, the Company received the $ 40,000 of the subscription receivable for the Series E Convertible Preferred
Stock. The Company has recorded $ 4,225 to stock issuance costs, which are part of Additional Paid-in Capital.
During
the six months ended June 30, 2021, investors converted 6,730 shares of the Company’s Series E Convertible Preferred Stock into
1,633,439 shares of the Company’s common stock.
Common
Stock
On
January 14, 2021, the Company issued 30,000 shares of its restricted common stock to consultants in exchange for services at a fair value
of $ 133,200 .
On January 20, 2021, the Company issued 40,000
shares of its restricted common stock to consultants in exchange for a year of services at a fair value of $ 192,000 . On May 24, 2021,
the Company amended the contract and issued and additional 10,000 shares of its restricted common stock. these shares had a fair value
of $ 34,500 . The shares issued to the consultant were recorded as common stock issued for prepaid services and will be expensed over the
life of the consulting contract to share based payments. During the six months ended June 30, 2021 the Company recorded $ 99,908 to stock-based
compensation expense related to these shares.
On
February 1, 2021, the Company issued 50,000 shares of its restricted common stock to consultants in exchange for services at a fair value
of $ 196,000 .
On
February 3, 2021, the Company issued 1,929 shares of its restricted common stock to consultants in exchange for services at a fair value
of $ 8,198 .
29
On
February 8, 2021, the Company entered into a consulting agreement whereas the Company issued a total of 2,092 shares of common stock
in exchange for services at a fair value of $ 7,502 .
On
February 18, 2021, the Company issued 10,000 shares of its restricted common stock to consultants in exchange for services at a fair
value of $ 48,000 .
On
February 18, 2021, the Company issued 10,417 shares of its restricted common stock to consultants in exchange for services at a fair
value of $ 50,002 .
On
February 26, 2021, the Company issued 291 shares of its restricted common stock to consultants in exchange for services at a fair value
of $ 1,499 .
On
March 17, 2021, the Company issued 9,624 shares of its restricted common stock to consultants in exchange for services at a fair value
of $ 49,371 .
On
March 28, 2021, the Company issued 31,782 shares of its restricted common stock to settle outstanding vendor liabilities of $ 125,000 .
On
March 31, 2021, the Company issued 13,113 shares of its restricted common stock to settle outstanding vendor liabilities of $ 43,667 .
In connection with this transaction the Company also recorded a loss on settlement of vendor liabilities of $ 12,719 .
On April 10, 2021, the
Company issued 16,275 shares of its restricted common stock to consultants in exchange for services at a fair value of $ 69,332 .
On
April 21, 2021, the Company entered into a consulting agreement whereas the Company issued a total of 1,048 shares of common stock in
exchange for services at a fair value of $ 3,587 .
On
June 17, 2021, the Company entered into an underwriting agreement with The Benchmark Company LLC, pursuant to which we agreed to sell
to the Underwriter in a firm commitment underwritten public offering an aggregate of 750,000 shares of the Company’s common stock,
at a public offering price of $ 3.40 per share. The Company also granted the Underwriter a 30-day option to purchase up to an additional
112,500 shares of Common Stock to cover over-allotments, if any. The Offering closed on June 21, 2021. The net proceeds to the Company
from the equity raise was $ 2,213,500 . As part of the underwriting agreement the Company issued 46,667 warrants of the Company’s
common stock to Benchmark. The warrants have an exercise price $ 5.40 and a term of five years.
Stock
Options
The
Company applied fair value accounting for all share-based payments awards. The fair value of each option granted is estimated on the
date of grant using the Black-Scholes option-pricing model.
The assumptions used for options granted during
the six months ended June 30, 2021, are as follows:
June 30,
2021
Exercise
price
$ 2.55 – 14.10
Expected
dividends
0 %
Expected
volatility
223.15 – 242.98 %
Risk
free interest rate
0.46 – 0.98 %
Expected
life of option
5 - 7 years
30
The
following is a summary of the Company’s stock option activity:
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (in years)
Balance
– December 31, 2020 – outstanding
541,021
12.75
3.27
Granted
1,825,500
6.37
6.21
Exercised
-
-
-
Forfeited/Cancelled
( 3,334 )
15.00
-
Balance
– June 30, 2021 – outstanding and exercisable
2,363,187
7.82
5.13
Option
Outstanding
Option
Exercisable
Exercise
price
Number
Outstanding
Weighted
Average
Remaining
Contractual
Life (in years)
Weighted
Average
Exercise
Price
Number
Exercisable
Weighted
Average
Remaining
Contractual
Life (in years)
$ 7.82
2,363,187
5.13
12.73
537,687
3.82
During
the ended December 31, 2018 the Company granted options of 11,667 to consultants that has a fair value of $ 57,123 . As of the date of
this filing the company has not issued these options and they are recorded as an accrued liability on the Consolidated Balance Sheet.
Stock-based
compensation for stock options has been recorded in the consolidated statements of operations and totaled $ 2,552,855 , for the six months
ended June 30, 2021.
As
of June 30, 2021, there was $ 6,122,329 of total unrecognized compensation expense related to unvested employee options granted under
the Company’s share-based compensation plans that is expected to be recognized over a weighted average period of approximately
1.23 year.
Warrants
The
Company applied fair value accounting for all share-based payments awards. The fair value of each warrant granted is estimated on the
date of grant using the Black-Scholes option-pricing model.
The
assumptions used for warrants granted during the six months ended June 30, 2020 are as follows:
June 30,
2021
Exercise price
$ 4.50
Expected dividends
0 %
Expected volatility
237.14 %
Risk free interest rate
0.82 %
Expected life of warrant
5 years
31
Warrant
Activities
The
following is a summary of the Company’s warrant activity:
Warrant
Weighted
Average
Exercise
Price
Balance
– December 31, 2020 – outstanding
6,130,948
4.96
Granted
1,751,892
5.68
Exercised
( 376,214 )
4.67
Forfeited/Cancelled
( 10,556 )
24.00
Balance
– June 30, 2021 – outstanding
7,496,070
4.88
Balance
– June 30, 2021 – exercisable
7,496,070
$ 4.88
Warrants
Outstanding Warrants Exercisable
Exercise
price
Number
Outstanding
Weighted
Average
Remaining
Contractual
Life (in years)
Weighted
Average
Exercise Price Number
Exercisable
Weighted
Average
Exercise
Price
$ 4.88
7,496,070
4.33
4.88
7,496,070
4.33
During the six months ended June 30, 2021, the
Company issued 320,693 shares of common stock to a certain warrant holder upon the cashless exercise of a warrant to purchase 376,214
shares of common stock. The Company received $ 1,272,672 in connection with the exercise of the warrant.
During
the six months ended June 30, 2021, a total of 486,516 warrants were issued in connection with the Series E Convertible Preferred Stock
raise.
During
the six months ended June 30, 2021, a total of 1,090,908 warrants were issued with convertible notes (See Note 6 above). The warrants
have a grant date fair value of $ 3,067,617 using a Black-Scholes option-pricing model and the above assumptions.
During the six months ended June 30, 2021, some
of the Company’s warrants had a reset provision triggered that also resulted in an additional 127,801 warrants to be issued. A deemed
dividend of $ 410,750 was recorded to the Statements of Comprehensive Loss.
On June 17, 2021, the Company issued 46,667 warrants
in connection with the underwriting agreement.
Share-based
awards, restricted stock award (“RSAs”)
On
February 4, 2021 the Board resolved that, the Company shall pay each member of the Board, for each calendar quarter during which such
member continues to serve on the Board, compensation as a group amounts to $62,500 per quarter. The shares vest one year after issuance.
32
A
summary of the activity related to RSUs for the six months ended June 30, 2021 is presented below:
Restricted
stock units (RSUs)
Total
shares
Grant date
fair value
RSAs
non-vested at January 1, 2021
-
$ -
RSAs
granted
69,635
$ 3.75 – 4.32
RSAs
vested
-
$ -
RSAs
forfeited
-
$ -
RSAs
non-vested June 30, 2021
69,635
$ 375
– 4.32
Stock-based
compensation for RSA’s has been recorded in the consolidated statements of operations and totaled $ 291,035 , for the six months
ended June 30, 2021.
Note
10 – Commitments and Contingencies
The
CARES Act lifts certain deduction limitations originally imposed by the Tax Cuts and Jobs Act of 2017 (“2017 Tax Act”). Corporate
taxpayers may carry back net operating losses (NOLs) originating between 2018 and 2020 for up to five years, which was not previously
allowed under the 2017 Tax Act. The CARES Act also eliminates the 80% of taxable income limitations by allowing corporate entities to
fully utilize NOL carryforwards to offset taxable income in 2018, 2019 or 2020. Taxpayers may generally deduct interest up to the sum
of 50% of adjusted taxable income plus business interest income (30% limit under the 2017 Tax Act) for 2019 and 2020. The CARES Act allows
taxpayers with alternative minimum tax credits to claim a refund in 2020 for the entire amount of the credits instead of recovering the
credits through refunds over a period of years, as originally enacted by the 2017 Tax Act.
In
addition, the CARES Act raises the corporate charitable deduction limit to 25 % of taxable income and makes qualified improvement property
generally eligible for 15 -year cost-recovery and 100 % bonus depreciation. The enactment of the CARES Act did not result in any material
adjustments to our income tax provision for the year ended December 31, 2020.
On
March 26, 2020 and April 30, 2020, the Company received 2 separate loans pursuant to the Paycheck Protection Program (the “PPP”)
under Division A, Title I of the CARES Act.
When
the applications for PPP first opened up, there was limited available funding and much confusion surrounding the application process.
The Company initially submitted its application for the May 2020 PPP Loan in early April but received no response in the aftermath of
submitting the application. After consulting multiple advisors, the Company made the decision to apply elsewhere, due to the rampant
media coverage of institutions running out of funding and the Company’s need for the capital and belief that if 2 separate loans
were approved, the remaining application could simply be withdrawn.
Therefore,
in late April, the company proceeded with applying for the April 2020 PPP Loan. After some conflicting communications regarding acceptance,
the Company attempted to contact the lender to clarify but got no response. After continued attempts to follow up with both lenders,
the Company received approval for the May 2020 PPP Loan and funding for the April 2020 PPP Loan on the same day, followed the next day
by the funding of the May 2020 PPP Loan. The Company immediately separated the funds for the April 2020 PPP Loan into a separate reserved
bank account with the intention of returning the funds. However, after several attempts to contact the lender with no response, the Company
was faced with difficulty raising funds in the early-Covid economy and made the decision to utilize the funds for operations and pursue
an installment repayment plan when they were able to reach the lender. As of the date of this filing, the Company has begun making repayments
on the loan, absent a formal installment agreement due to difficulties reaching the lender. The Company intends to complete repayment
before the end of 2021.
As
each company is only permitted one loan under the CARES Act, there is a possibility the loan may be called by the SBA and the Company
would have to repay the loan in full at such time.
As of June 30, 2021, the May 2020 PPP Loan is no longer outstanding,
as during the six months ended June 30, 2021, the Company repaid $ 136,597 in principal and was forgiven $ 275,903 of principal and $ 3,119
of accrued interest. As of June 30, 2021 there was $ 255,426 in principal outstanding on the April 2020 PPP Loan.
33
Litigation
On
or about June 25, 2020, Home Revolution, LLC (“Home Revolution”) filed a lawsuit in the United States District Court for
the District of New Jersey, Home Revolution, LLC, et al . v. Jerrick Media Holdings, Inc. et al .,
Case No. 2:20-cv-07775-JMV-MF. The Complaint alleges, among other things, that Creatd, Inc. breached the Membership Interest Purchase
Agreement, as modified, and ancillary transaction documents in connection with the acquisition of Seller’s Choice, LLC, from Home
Revolution in September 2019. The Complaint additionally alleges violation of the New Jersey Uniform Securities Law, violations of the
Exchange Act and Rule 10b-5 thereunder, fraud, equitable accounting, breach of fiduciary duty, conversion and unjust enrichment. After
filing the Complaint but prior to our Answer date, Home Revolution moved by order to show cause to have a receiver appointed
by the Court to take over Creatd’s operations.
We
submitted an opposition, and after oral arguments on August 13, 2020, the Court denied the receiver request in its entirety. We
then filed a Motion to Dismiss on August 14, 2020 on a number of grounds, the most significant of which is that this is a simple (alleged)
breach of Promissory Note case. Creatd is current on all payments under the Note, and because both parties are New Jersey entities
a mere breach of contract and/or collection-based case is not appropriately venued in federal court. Upon receipt of our Motion to Dismiss,
Home Revolution submitted an Amended Complaint, presumably in an effort to cure the problems with the Complaint which we identified in
the Motion to Dismiss. Home Revolution has subsequently initiated a series of atypical procedures and, as a result, has (without following
the Federal Rules of Civil Procedure) moved for both default and to submit yet another newly Amended Complaint (the one precludes
the other and vice versa).
After
we submitted a motion to clear up the above, the Court reinstated the matter to the docket and permitted Plaintiff to file the Second
Amended Complaint (we had no objection). We have filed a motion to dismiss the Second Amended Complaint. That will take some time to
be decided. We expect no major event to occur for the next 12 months. Finally, we believe the lawsuit lacks merit and will vigorously
challenge the action.
Lease
Agreements
On
May 5, 2018, the Company signed a 5 -year lease for approximately 2,300 square feet of office space at 2050 Center Avenue Suite 640, Fort
Lee, New Jersey 07024. Commencement date of the lease is June 1, 2018. The total amount due under this lease is $ 411,150 .
On
April 1, 2019, the Company signed a 4 -year lease for approximately 796 square feet of office space at 2050 Center Avenue Suite 660, Fort
Lee, New Jersey 07024. Commencement date of the lease is April 1, 2019. The total amount due under this lease is $ 108,229 .
The
components of lease expense were as follows:
Three Months Ended
June 30,
2021
Operating lease cost
$ 20,117
Short term lease cost
3,714
Total net lease cost
$ 23,831
Six Months Ended
June 30,
2021
Operating lease cost
$ 39,826
Short term lease cost
7,428
Total net lease cost
$ 47,254
Supplemental
cash flow and other information related to leases was as follows:
Six
Months Ended
June 30,
2021
Cash
paid for amounts included in the measurement of lease liabilities:
Operating
lease payments
53,977
Weighted
average remaining lease term (in years):
2.0
Weighted
average discount rate:
13 %
34
Total
future minimum payments required under the lease as of December 31, 2020 are as follows:
Twelve
Months Ending December 31,
2021
$ 55,348
2022
114,627
2023
53,094
Total
$ 223,069
Rent
expense for the six months ended June 30, 2021 and 2020 was $ 53,869 and $ 59,168 , respectively.
Note
11 – Acquisition
On June 1, 2021, the Company, entered into a
Membership Interest Purchase Agreement (the “MIPA”) with Angela Hein (“Hein”) and Heidi Brown (“Brown”,
and together with Hein, the “ Sellers ”), pursuant to which the Purchaser acquired 490,863 common units (the “Membership
Interests”) of Plant Camp LLC, a Delaware limited liability company (“Plant Camp”) from the Sellers, resulting in the
Purchaser owning 33 % of the issued and outstanding equity of Plant Camp. The Membership Interests were purchased for $ 175,000 .
On June 4, 2021, the Company, entered into a MIPA
with Sellers, pursuant to which the Purchaser acquired 841,005 common units of Plant Camp from the Sellers, resulting in the Purchaser
owning a total of 89 % of the issued and outstanding equity of Plant Camp. The additional Membership Interests were purchased for $ 300,000 .
The
following sets forth the components of the purchase price:
Purchase price:
Cash paid to seller
$ 300,000
Fair value of equity investment purchased on June 1, 2021
175,000
Total purchase price
475,000
Assets acquired:
Cash
5,232
Accounts Receivable
7,645
Inventory
19,970
Total assets acquired
32,847
Liabilities assumed:
Accounts payable and accrued expenses
5,309
Deferred Revenue
671
Loan Payable
100,000
Total liabilities assumed
105,980
Net assets acquired
( 73,133 )
Non-controlling interest in consolidated subsidiary
56,865
Excess purchase price
$ 604,998
The excess purchase price amounts are provisional and may be adjusted
during the one-year measurement period as required by U.S. GAAP. The following table provides a summary of the preliminary allocation
of the excess purchase price.
Goodwill
$ 2,198
Trade Names & Trademarks
105,500
Know-How and Intellectual Property
422,000
Website
51,300
Customer Relationships
24,000
Excess purchase price
$ 604,998
35
Note
12 – Subsequent Events
On July 20, 2021, the Company entered into a Stock
Purchase Agreement to purchase 44 % ownership and 55 % of voting power of the issued and outstanding shares of WHE Agency, Inc., (“WHE”).
The aggregate closing consideration was $ 935,000 , which consists of a combination of $ 144,750 in cash and $ 790,250 in the form of 224,503
shares of the Company’s restricted common stock at a price of $ 3.52 per share. Based on the purchase price of $ 935,000 for 44 % ownership,
the fair value of the non-controlling interest would be approximately $ 1,190,000 .
WHE is a talent management and public relations
agency dedicated to the representation and management of family- and lifestyle-focused influencers and digital creators. The transaction
leverages the existing synergies between Creatd and WHE, specifically enabling WHE to utilize the Vocal platform and technology to further
expand its creator network, introduce new verticals, and deepen existing brand ties. At the same time, the addition of WHE enables Creatd
to expand its existing agency offerings, specifically within the scope of influencer marketing. With WHE in its portfolio, Creatd has
expanded the pool of talent available to partner with its brand clients. Additionally, the transaction created immense opportunity for
Creatd in terms of both human capital and market expansion. First, the transaction enables Creatd to enhance its own talent pool; gaining
access to WHE’s highly skilled talent managers and brand liaisons fuels new capacity for innovation and growth. Second, WHE’s
influencers work with a large set of brand partners, all of whom stand to benefit by working with Creatd Partners on Vocal for Brands
marketing campaigns. Integrating WHE and its influencer network into Creatd provides Creatd the benefit of a significantly expanded customer
base.
The required separate audited financials and pro
forma condensed interim statements will be completed and filed as soon as practicable, and in any event not later than October 3, 2021.
Subsequent to June 30, 2021, a total of 1,062,574
warrants were exercised, resulting in the cancellation of 1,062,574 warrants, the issuance of 954,568 shares of common stock, and gross
proceeds of $ 4,199,396 to the Company.
Subsequent to June 30, 2021, a total of $ 3,525,000
in principal of convertible notes converted into shares of common stock, resulting in the issuance of 705,000 shares of common stock.
Subsequent to June 30, 2021, 438 shares of Series
E Preferred Stock converted into common stock, resulting in the issuance of 106,311 shares of common stock.
On July 8, 2021, the Company made a deposit of
$ 100,000 towards future ownership in a private company related to the Memorandum of Understanding announced on August 2, 2021, below.
At this time, the Company has no voting control nor equity in the private company related to this deposit.
On July 28, 2021, the Company entered into a
non-binding Memorandum of Understanding to purchase a majority stake in direct-to-consumer company, Wobble Wedge®. Wobble Wedges®,
sold through both direct-to-consumer (DTC) and wholesale avenues, are an interlocking modular system of tapered shims that are adaptable
to hundreds of uses. Pursuant to the MOU, Creatd intends to acquire a 55% equity stake in Wobble Wedge, in exchange for a combination
of cash and stock consideration totaling $500,000. The Company expects to execute definitive agreements in early fourth quarter 2021
and to close shortly thereafter, subject to the completion of due diligence and other closing conditions.
On August 2, 2021, the Company entered into a Memorandum of Understanding
to acquire a majority equity stake in Dune, Inc., a direct-to-consumer brand focused on promoting wellness through its range of health-oriented
beverages. Pursuant to the MOU, Creatd intends to acquire a 50.4% equity stake in Dune in exchange for a combination of cash and stock.
The Company expects to execute definitive agreements early in the fourth quarter 2021 and to close shortly thereafter, subject to the
completion of due diligence and other closing conditions.
36
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
This
Form 10-Q and other reports filed by Creatd, Inc. (the “Company”), from time to time with the SEC (collectively, the “Filings”)
contain or may contain forward-looking statements and information that are based upon beliefs of, and information currently available
to, the Company’s management as well as estimates and assumptions made by Company’s management. Readers are cautioned not
to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used
in the Filings, the words “anticipate,” “believe,” “estimate,” “expect,” “future,”
“intend,” “plan,” or the negative of these terms and similar expressions as they relate to the Company or the
Company’s management identify forward-looking statements. Such statements reflect the current view of the Company with respect
to future events and are subject to risks, uncertainties, assumptions, and other factors, including the risks relating to the Company’s
business, industry, and the Company’s operations and results of operations. Should one or more of these risks or uncertainties
materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed,
estimated, expected, intended, or planned.
Although
the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future
results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the
United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).
These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments
and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments
and assumptions are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of
the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial
statements would be affected to the extent there are material differences between these estimates and actual results. In many cases,
the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment
in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce
a materially different result. The following discussion should be read in conjunction with our financial statements and notes thereto
appearing elsewhere in this Form 10-Q.
We
intend for this discussion to provide information that will assist in understanding our financial statements, the changes in certain
key items in those financial statements, and the primary factors that accounted for those changes, as well as how certain accounting
principles affect our financial statements. This discussion should be read in conjunction with our financial statements and accompanying
notes for the year ended December 31, 2020, which are included in the Company’s Annual Report on Form 10-K that was filed with
the SEC on March 31, 2021.
Overview
Creatd is a technology company focused on providing
economic opportunities for creators. We accomplish this through four main business pillars: Creatd Labs, Creatd Partners, Creatd Ventures,
and Creatd Studios. Together, Creatd's pillars work together to create multiple flywheel effects and growth drivers, supporting our core
vision of creating a viable ecosystem for all stakeholders in the creator economy.
Creatd Labs, our first pillar, is dedicated to
building a home base for creators of all kinds. Creatd Labs houses our proprietary technology platforms, including Creatd’s flagship
product, Vocal and its 39 niche communities. Vocal is an all-in-one platform where creators can share their stories, build an audience,
and earn money. To date, over 1 million creators now call Vocal their home, from bloggers to podcasters, makers, musicians, photographers,
and more.
Creatd Partners, Creatd’s second
pillar, fosters relationships between creators and brands. This pillar houses Creatd’s three primary agency businesses: Vocal
for Brands (content marketing), Seller’s Choice (performance marketing), and WHE Agency (influencer marketing). Creatd
Partners leverages its network of brands and influencers, along with resources from across Creatd, to help direct-to-consumer brands
achieve conversions and reach their target audiences, while driving success for all of Creatd’s stakeholders.
Creatd Ventures, our third pillar, invests in
creators and helps them evolve into entrepreneurs, by providing needed capital, operational resources, and marketing expertise. This
pillar houses Creatd's portfolio of e-commerce businesses, both majority and minority-owned, including Plant Camp, Untamed Photographer,
with additional transactions still in progress. The ideal candidate for a Creatd Ventures partnership is an individual that shares in
our mission of serving the creator economy and are accretive to our pillars.
37
Creatd Studios is our fourth pillar, focused on
identifying opportunities to leverage Creatd’s stories–including those from Vocal creators and from our owned IP library–for
transmedia production and adaptation to print, podcasts, TV, film, digital video, games, comics, and more. Housed under Creatd Studios
is Creatd’s intellectual property and legacy media assets, including acquired artwork, photographs and media memorabilia. Creatd
Studios represents an initiative by Creatd to revitalize and transform this content, by partnering with the entertainment and publishing
industries on bespoke productions, while utilizing Vocal’s technology, data, and marketing capabilities for optimal distribution.
Creatd Labs
Creatd Labs is building the home base for creators.
Vocal
Vocal, Creatd’s flagship product, is a robust,
proprietary technology platform that provides best-in-class tools, safe and curated communities, and monetization opportunities that enable
creators to find a receptive audience and get rewarded. Creators of all types call Vocal their home, from bloggers to podcasters, makers,
musicians, photographers, and more.
Vocal+
is Creatd’s premium subscription membership program. Vocal+ members pay a membership fee for premium features, including receiving
increased earnings for their content, reduced platform processing fees for Tips received, a Vocal+ badge on their creator page, eligibility
to participate in exclusive Vocal+ Challenges, and more. Creators may sign up for a Vocal+ membership when they create an account, or
they can upgrade an existing Vocal Free account to a Vocal+ account at any time.
Since its initial launch in 2016, Vocal has
grown to be one of the fastest growing communities for content creators of all shapes and sizes. As of June 30, 2021, Vocal had
reached over 1 million freemium creators and over 30,000 Vocal+ paid subscribers across its 39 owned and operated niche communities.
Subsequent to the second quarter 2021, the Company announced that Vocal reached a new high with over 1.1 million freemium
creators.
Vocal provides a broad stage for creators to connect
with fans and find new audiences. In addition to enabling access to millions of unique monthly visitors, the platform provides creators
with a full suite of tools and services for content creation, discovery, distribution, and monetization.
Why Over 1 Million Creators Choose Vocal:
●
Easy-to-use, Open-Canvas Content Creation Editor: Vocal’s storytelling tools enable creators to produce beautiful and engaging stories in a simple, user-friendly interface, and incorporate rich-media content of all kinds, including streaming content, photos, videos, podcasts, product links, written text, and more. Vocal’s open canvas content creation editor makes it easy to create high-quality and engaging stories and is a cost-effective alternative to managing a blog content management system (CMS).
●
Numerous Monetization Features: Both of Vocal’s membership tiers–Vocal freemium and the Vocal+ premium tier – provide multiple monetization opportunities for creators. Creators can earn money i) every time their story is read, ii) by competing in Challenges, iii) by receiving Bonuses, iv) by collaborating on branded content campaigns through the company’s in-house agency, Vocal for Brands, v) through ‘Subscribe,’ which enables creators to receive payment directly from their audience via monthly subscriptions and one-off microtransactions. vi) through the Vocal Ambassador Program, which enables creators to receive additional rewards whenever they refer a new Vocal+ member. For freemium members, content ‘reads’ are monetized at a rate of $3.80 per 1,000 reads (calculated based on time on page, scrolling behavior, and other internal metrics), whereas Vocal+ members monetize at $6.00 per 1,000 reads. These rates are subject to change based on market trends or the introduction of additional features and plan tiers.
●
Brand-safe
advertising platform : Vocal was designed to target consumers in an authentic, non-interruptive way. Brand partnerships and collaborations
allow companies tap into the power of Vocal through campaign-optimized stories, authored by real Vocal creators, that build brand
affinity, trust, and drive sales.
●
Transparent
Performance Data: Creators can view their “Stats” at any time to view their individual performance data, such as
how many Reads a given story received, how much money they have earned, and how many Tips, Bonuses, or ‘Likes,’ they
received. Additionally, Vocal users have the ability to view key metrics such as community-specific data and Vocal+ membership data.
●
Valuable
Audience: The nature of Vocal’s genre-specific (niche) community structure is such that it generates a positively selected
audience, a quality which makes Vocal an attractive prospect for creators and brands alike. In a niche community, audiences are inherently
more likely to be interested in the particular content housed in that community.
38
Creatd Partners
Creatd Partners fosters relationships between brands and creators through
its agency services, which encompass content marketing, performance marketing, and influencer marketing.
Vocal for Brands
All brands have a story to tell, and our creator community helps them
tell it. Vocal for Brands, Creatd's internal content marketing studio, specializes in pairing leading brands with authentic Vocal creators
to produce marketing campaigns that are non-interruptive, engaging, and direct-response driven.
●
Authentic
Storytelling : Our internal data group partners brands with real Vocal creators to tell their brand’s story in a way that
is both engaging and trustworthy. In addition, brands can opt to sponsor a Challenge, which effectively yield a collection of crowdsourced
branded content for brands and help them reach a wider audience.
●
Valuable
Audience: Vocal’s first-party data provides an opportunity to create highly targeted and segmented audiences to promote
branded content. Most importantly, Vocal’s technology helps brands target the right audience by utilizing and applying that
first-party data.
●
Transparent
Analytics: For every campaign we produce, our brand clients have access to story performance data, engagement data, behavioral
data, and interest data. Brands can apply this data to further increase awareness and optimize audience targeting.
Vocal’s
first-party data enables our team to create highly targeted and segmented audiences for Vocal for Brands campaigns, and help the brand
reach their ideal audience. Brands can access story performance data, engagement data, behavioral data, and sentiment data, all of which
is used to further optimize the campaign’s success. The combination of Vocal’s hyper-engaged audiences, user-generated communities,
and brand-safe environment help brands achieve maximum ROAS (return on ad spend).
Vocal for Brands typically collects fixed fees
ranging from $30,000 to $50,000, depending on campaign duration and specific client objectives.
Additionally, brands can collaborate with Vocal
on a sponsored Challenge, prompting the creation of high-quality stories that are centered around the brand’s mission and further
disseminated through creators’ respective social channels and promotional outlets.
Seller’s
Choice
In
addition to Vocal for Brands, Creatd supports brands by providing managed and performance marketing services through Seller’s Choice.
an in-house marketing agency for DTC (direct-to-consumer) and e-commerce clients. Acquired by Creatd in September 2019, Seller’s
Choice provides direct-to-consumer brands with design, development, strategy, and sales optimization services. Its status as an Amazon
Solution Provider and its weighty operational structure made it an ideal candidate for acquisition in late 2019. Creatd’s business
model is built to absorb distressed operational infrastructures, integrate the few best components, and shed the non-essential costs.
WHE
Agency
The WHE Agency, acquired by Creatd in 2021, was
founded by Tracy Willis with the goal of supporting top creators and influencers, by connecting them with leading family and lifestyle
brands and global audiences. Today, WHE represents a roster of over 60 family and lifestyle-focused creators, that collectively reach
an audience of over 55 million.
Creatd Ventures
Creatd Ventures houses Creatd's portfolio of e-commerce businesses,
both majority and minority-owned as well as associated e-commerce technology and infrastructure. The Company supports founders by providing
capital, as well as a host of services including design and development, marketing and distribution, and go-to-market strategy. Currently,
the Creatd Ventures portfolio includes:
● Camp,
previously Plant Camp, creates healthy upgrades of classic kid-friendly foods, combining
the delicious flavors kids love and the hidden veggies and nutrients that parents want. Camp,
launched in 2020, represents the first investment in the Creatd Ventures portfolio.
● Launched
in second quarter 2021, Untamed Photographer is an online art marketplace that couples limited-edition,
hand-selected wildlife photography, with the compelling stories behind each shot. Untamed
Photographer has cultivated a network of international environmental artists who preserve
the beauty of the planet through their art, donating a portion of profits back to environmental
causes.
● In
third quarter 2021, the Company announced its intent to purchase a controlling stake in Wobble
Wedge. Originally a Creatd Partners client, Wobble Wedge has disrupted the home improvement
category with its multi-patented product: an innovative system of tapered shims that have
become a staple tool for home improvement, restaurant owners, plumbers, artists, hobbyists,
and more.
● Additionally
in third quarter 2021, the Company announced its intent to purchase a controlling stake in
Dune Glow Remedy. Brought to market in 2021, Dune Glow Remedy is a beverage brand focused
on promoting wellness and beauty from within. Each beverage in its product line is meticulously
crafted with functional ingredients that nourish skin from the inside out and enhance one's
natural glow.
39
Opportunistic Acquisition
Strategy
Creatd’s extensive brand and founder network
creates a positively-selected pool of potential targets for opportunistic e-commerce ventures. The ideal candidate is one that shares
in our mission of serving the creator economy and that is aligned with our pillars.
Investment framework:
●
Revenues accretive immediately, or soon thereafter
●
Flexible cap structure
●
Strong management team
●
Lean operations & outsourced business model
●
Cash & stock structured transactions
Crea td
Studios
The goal of Creatd Studios is to elevate creators’
stories to TV, film, books, podcasts, video, and more.
● Transmedia
Assets
With
millions of compelling stories in its midst, Creatd’s technology surfaces the best candidates for transmedia adaptations,
through community and creator data insights. Then, Creatd Studios helps creators tell their existing stories in new ways, by partnering
them with entertainment and publishing studios to create unique content experiences that accelerate earnings, discoverability, and open
doors.
● OG Gallery
Acquired by Creatd's founders, the OG
Collection is an extensive library of original artwork and imagery from the archives of some of the most iconic magazines of the 20th
century. OG Gallery is an exploratory initiative aimed at identifying opportunities to propel the OG Collection into a new technological
sphere: the NFT marketplace.
Results
of Operations
Liquidity
and Capital Resources
The
following table summarizes total current assets, liabilities and working capital at June 30, 2021 compared to December 31, 2020:
June 30,
2021
December 31,
2020
Increase /
(Decrease)
Current Assets
$ 3,297,863
$ 8,020,993
$ (4,723,130 )
Current Liabilities
$ 4,822,282
$ 4,968,427
$ (146,145 )
Working Capital (Deficit)
$ (1,524,419 )
$ 3,052,566
$ (4,576,985 )
At June 30, 2021, we had a working capital (deficit)
of $(1,524,419) as compared to a working capital of $3,052,566 at December 31, 2020, a decrease in working capital of $4,576,985. The
decrease is primarily attributable to a reduction in cash and an increase in derivative liability, deferred revenue, and notes payable.
This was offset by an increase in prepaid expense and a decrease in accounts payable and convertible notes payable.
Net
Cash
Net cash used in operating
activities for the six months ended June 30, 2021, and 2020, was $10,996,578 and $2,885,383, respectively. The net loss for the six months
ended June 30, 2021, and 2020 was $15,205,713 and $7,127,988, respectively. This change is primarily attributable to the net loss for
the current period offset by share-based payments in the amount of $3,510,488 to employees and consultants for services rendered, the
accretion of debt discount and debt issuance costs of $851,365 due to the incentives given with debentures, and a gain on extinguishment
of debt of $279,022 in addition to a change in accounts payable and accrued expenses of $734,643.
Net cash used in investing activities for the
six months ended June 30, 2021, was $745,418. This is primarily attributable to the purchase of Plant Camp, property and equipment, deposits
on investments related to the Memorandum of Understanding with Dune, Inc., and cash paid for the purchase of investments.
40
Net cash provided
by financing activities for the six months ended June 30, 2021, and 2020 was $5,967,733 and $3,149,526. During the six months ended June
30, 2021, the Company’s operations were predominantly financed by net proceeds of $1,312,672 from the exercise of warrants, the proceeds from loans
and notes of $3,660,279, and proceeds from the issuance of stock and warrants to fund operations, the proceeds of which were partially
offset by the repayment of notes and loans of $1,218,718. Similarly, the Company’s financing activity for the six months ended
June 30, 2020, generated $3,269,554 from loans and notes, the proceeds of which were partially offset from repayment of notes of $460,999.
Summary of Statements
of Operations for the Three Months Ended June 30, 2021, and 2020:
Three
Months Ended
June 30,
2021
2020
Revenue
$ 970,857
$ 322,540
Operating
Expenses
$ (9,351,652 )
$ (3,857,792 )
Loss
from operations
$ (8,380,795 )
$ (3,535,252 )
Other
Expenses
$ (181,681 )
$ (606,739 )
Net
loss
$ (8,562,476 )
$ (4,141,991 )
Loss
per common share – basic and diluted
$ (0.81 )
$ (1.30 )
Revenue
Revenue was $970,857 for the three months ended June 30, 2021, as compared
to $322,540 for the comparable three months ended June 30, 2020, an increase of $648,317. The year-over-year increase in quarterly revenue
is attributable to the steady growth of Vocal+ memberships as well as growth in the Company’s agency businesses, Vocal for Brands
and Seller’s Choice, which have experienced an acceleration in revenues.
Operating
Expenses
Operating expenses for the three months ended
June 30, 2021, were $9,351,652 as compared to $3,857,792 for the three months ended June 30, 2020. The increase of $5,493,860 in operating
expenses is mainly related to a $3.8 million increase in marketing expenditure. The vast majority of the over $4 million in marketing
went toward significant research, development, and experimentation utilizing our internal data to generate a lower creator acquisition
cost, resulting in significant Vocal+ membership growth, with the Company ending the quarter having achieved a new milestone of over 30,000
Vocal+ members. We expect marketing expenditure to significantly decrease in future quarters, beginning in Q3 2021, as the Company moves
from a research and development phase into an execution phase with its newly refined marketing strategy.
Additionally, the increased operating expenses
during the quarter are partially attributable to a $1.3 million increase in compensation, including a $338,000 increase in stock-based
compensation to consultants, directors, and employees. Given the Company’s current cash level and its near completion of its current
acquisition pipeline, the Company should see a significant reduction in its financing-related expenditures and other transaction-related
fees in upcoming quarters.
Loss
from Operations
Loss from operations for the three months ended
June 30, 2021, was $8,380,795 as compared to $3,535,252 for the three months ended June 30, 2020. The increase in the loss from operations
this quarter primarily reflects an increase in marketing and redundancies in new staff members and outsourced costs that will be eliminated
over time. Going forward, the Company expects the loss from operations to decrease to levels that reflect these eliminations, as well
as a reduction in marketing expenditures.
Other
Income and Expenses
Other expenses for the three months ended June
30, 2021, was $181,681 as compared to $606,739 for the three months ended June 30, 2020. The decrease in second quarter 2021 other expenses
was predominantly due to a gain on forgiveness of debt of $279,022 related to the forgiveness of the May 2020 PPP Loan, and a reduction
in interest expense. This was offset by an increase in derivative expense, change in fair value of derivative liability, and accretion
of debt discount and issuance cost.
Net
Loss
Net loss attributable to common shareholders for the three months ended
June 30, 2021, was $8,972,794, or loss per share of $0.81, as compared to a net loss attributable to common shareholders of $4,141,991,
or loss per share of $1.30, for the three months ended June 30, 2020.
41
Summary
of Statements of Operations for the Six Months Ended June 30, 2021, and 2020:
Six
Months Ended
June 30,
2021
2020
Revenue
$ 1,714,770
$ 615,682
Operating
Expenses
$ (16,041,562 )
$ (5,976,883 )
Loss
from operations
$ (14,326,792 )
$ (5,361,201 )
Other
Expenses
$ (878,921 )
$ (1,766,787 )
Net
loss
$ (15,205,713 )
$ (7,127,988 )
Loss
per common share – basic and diluted
$ (1.49 )
$ (2.28 )
Revenue
Revenue was $1,714,770 for the six months ended
June 30, 2021, as compared to $615,682 for the comparable six months ended June 30, 2020, an increase of $1,099,088. The year-over-year
increase in quarterly revenue is attributable to the steady growth of Vocal+ memberships as well as growth in the Company’s agency
businesses, Vocal for Brands and Seller’s Choice, which have experienced an acceleration in revenues.
Operating
Expenses
Operating expenses for the six months ended June
30, 2021, were $16,041,562 as compared to $5,976,883 for the six months ended June 30, 2020. The increase of $10,064,679 in operating
expenses is mainly related to a $5.4 million increase in marketing expenditure. The increased marketing expenditure went toward
significant research, development, and experimentation utilizing our internal data to generate a lower creator acquisition cost, resulting
in significant Vocal+ membership growth, with the Company ending the second quarter 2021 having achieved a new milestone of over 30,000
Vocal+ members. We expect marketing expenditure to significantly decrease in future quarters, beginning in Q3 2021, as the Company moves
from a research and development phase into an execution phase with its newly refined marketing strategy.
Additionally, the increased operating expenses during this six-month
period are partially attributable to and a $3.9 million increase in compensation, including a $2 million increase in stock-based compensation
to consultants, directors, and employees. Given the Company’s current cash level and its near completion of its current acquisition
pipeline, the Company should see a significant reduction in its financing-related expenditures and other transaction-related fees in upcoming
quarters.
Loss
from Operations
Loss from operations for the six months ended
June 30, 2021, was $14,326,792 as compared to $5,361,201 for the six months ended June 30, 2020. The increase in the loss from operations
this quarter primarily reflects an increase in marketing and redundancies in new staff members and outsourced costs that will be eliminated
over time. Going forward, the Company expects the loss from operations to decrease to levels that reflect these eliminations, as well
as a reduction in marketing expenditures.
Other
Income and Expenses
Other expenses for the six months ended June 30,
2021, was $878,921 as compared to $1,766,787 for the six months ended June 30, 2020. The decrease in other expenses was predominantly
due to a gain on forgiveness of debt of $279,022, gain on extinguishment of debt of $286,009 and a reduction in interest expense. This
was offset by an increase in derivative expense, change in fair value of derivative liability, and accretion of debt discount and issuance
cost.
Net
Loss
Net loss attributable to common shareholders for
the six months ended June 30, 2021, was $15,616,031, or loss per share of $1.49, as compared to a net loss attributable to common shareholders
of $7,127,988, or loss per share of $2.28, for the six months ended June 30, 2020.
42
Off-Balance
Sheet Arrangements
As
of June 30, 2021, we had no off-balance sheet arrangements.
Significant
Accounting Policies
Our
significant accounting policies are described in Note 2 of the Financial Statements. During the three and six months ended June 30, 2021,
we were not required to make any material estimates and assumptions that affect the reported amounts and related disclosures of assets,
liabilities, revenue and expenses. However, if we complete an acquisition, we will be required to make estimates and assumptions typical
of other companies. For example, we will be required to make critical accounting estimates related to valuation and accounting for business
combinations. The estimates will require us to rely upon assumptions that were highly uncertain at the time the accounting estimates are
made, and changes in them are reasonably likely to occur from period to period. Changes in estimates used in these and other items could
have a material impact on our financial statements in the future. Our estimates will be based on our experience and our interpretation
of economic, political, regulatory, and other factors that affect our business prospects. Actual results may differ significantly from
our estimates . For detailed information regarding our critical accounting policies
and estimates, see our financial statements and notes thereto included in this Report and in our Annual Report on Form 10-K for the year
ended December 31, 2020. There have been no material changes to our critical accounting policies and estimates from those disclosed in
our most recent Annual Report on Form 10-K.
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
There
have been no material changes in our exposures to market risk since December 31, 2020. For details on the Company’s interest rate,
foreign currency exchange, and credit risks, see “Item 7A. Quantitative and Qualitative Information About Market Risks” in
our 2020 Annual Report.
Item
4. Controls and Procedures.
Disclosure
Controls and Procedures
The
Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated
the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report
(the “Evaluation Date”). Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer
have concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures are not effective.
Changes
in Internal Control Over Financial Reporting
There
have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f)
and 15d-15(f) under the Exchange Act) during the quarter ended June 30, 2021 that have materially affected, or are reasonably likely
to materially affect, the Company’s internal control over financial reporting. However, during second quarter 2021, the Company
continued the complete review of all of its financial procedures and controls that was requisitioned and begun during 2020 and is continuing
the process of updating and optimizing its infrastructure around these controls. This review is ongoing, and the Company believes that
this process will positively affect our internal control over financial reporting in the future.
43
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings.
From
time to time, we may become involved in various lawsuits and legal proceedings which 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.
On June 25, 2020, Home Revolution, LLC (“Home
Revolution”) filed a lawsuit in the United States District Court for the District of New Jersey (the “Court”), entitled
Home Revolution, LLC, et al v. Jerrick Media Holdings, Inc. et al, Case No. 2:20-cv-07775-JMV-MF (the “Action”). The complaint
for the lawsuit alleges, among other things, that the Company breached the Membership Interest Purchase Agreement, as modified, and ancillary
transaction documents in connection with the acquisition of Seller’s Choice, LLC, from Home Revolution in September 2019. The complaint
additionally alleges violation of the New Jersey Uniform Securities Law, violations of the Exchange Act and Rule 10b-5 thereunder, fraud,
equitable accounting, breach of fiduciary duty, conversion and unjust enrichment. After filing the Complaint but prior to our Answer date,
Home Revolution moved by order to show cause to have a receiver appointed by the Court to take over Creatd’s operations.
We submitted an opposition, and after oral arguments
on August 13, 2020, the Court denied the receiver request in its entirety. We then filed a Motion to Dismiss on August 14, 2020, on
a number of grounds, the most significant of which is that this is a simple (alleged) breach of Promissory Note case. Creatd is current on
all payments under the Note, and because both parties are New Jersey entities a mere breach of contract and/or collection-based case is
not appropriately venued in federal court. Upon receipt of our Motion to Dismiss, Home Revolution submitted an Amended Complaint, presumably
in an effort to cure the problems with the Complaint which we identified in the Motion to Dismiss. Home Revolution has subsequently initiated
a series of atypical procedures and, as a result, has (without following the Federal Rules of Civil Procedure) moved for both default
and to submit yet another newly Amended Complaint (the one precludes the other and vice versa).
After we submitted a motion to clear up the above,
the Court reinstated the matter to the docket and permitted Plaintiff to file the Second Amended Complaint (we had no objection). We have
filed a motion to dismiss the Second Amended Complaint. That will take some time to be decided. We expect no major event to occur for
the next 12 months. Finally, we believe the lawsuit lacks merit and will vigorously challenge the action.
Item
1A. Risk Factors.
Our
business, financial condition, results of operations, and cash flows may be impacted by a number of factors, many of which are beyond
our control, including those set forth in our most recent Annual Report on Form 10-K for the year ended December 31, 2020,
the occurrence of any one of which could have a material adverse effect on our actual results.
There
have been no material changes to the Risk Factors previously disclosed in our Annual Report on Form 10-K for the year ended
December 31, 2020.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds.
During
the three months ended June 30, 2021, we issued securities that were not registered under the Securities Act and were not previously
disclosed in a Current Report on Form 8-K or Quarterly Report on Form 10-Q as listed below. All of the securities
discussed in this Item 2 were issued in reliance on the exemption under Section 4(a)(2) of the Securities Act.
Board
Issuances
During
the six months ended June 30, 2021, the Company issued 69,635 shares of common stock and options to purchase 352,500 shares of common
stock to members of the board of directors under the Jerrick Media Holdings, Inc. 2020 Omnibus Equity Incentive Plan. The options have
an exercise price ranging from $2.55 - $14.10, vest on the one year anniversary and expire 5 years from the date of vesting.
Consultant
Shares
During
the three mont hs ended June 30, 2021, the Company issued 29,415 shares of Common Stock to consultants and employees.
Debt
Conversion
During
the three months ended June 30, 2021, a lender converted $169,400 in promissory notes into 55,631 shares of Common Stock.
44
Item
3. Defaults Upon Senior Securities.
There
has been no default in the payment of principal, interest, sinking or purchase fund installment, or any other material default, with
respect to any indebtedness of the Company.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information.
There
is no other information required to be disclosed under this item which was not previously disclosed.
45
Item
6. Exhibits.
Exhibit No.
Description
4.1
Form of Underwriter Warrant (incorporated by reference to Exhibit 4.1 to the Company’s current report on Form 8-K filed with the Commission on June 17, 2021).
10.1
Membership Interest Purchase Agreement, dated as of June 4, 2017, by and among, Creatd Partners, LLC, Angela Hein and Heidi Brown (incorporated by reference to Exhibit 10.1 to the Company’s current report on Form 8-K filed with the Commission on June 10, 2021).
10.2
Second Amended and Restated Limited Liability Company Agreement of Plant Camp (incorporated by reference to Exhibit 10.2 to the Company’s current report on Form 8-K filed with the Commission on June 10, 2021).
10.3
Stock Purchase Agreement, dated as of July 20, 2021, by and among, Creatd Partners, LLC, WHE Agency, Inc., and individuals named therein (incorporated by reference to Exhibit 10.1 to the Company’s current report on Form 8-K filed with the Commission on July 26, 2021).
10.4
Voting Agreement and Proxy, dated as of July 19, 2021, by and among, Creatd Partners, LLC, and individuals named therein (incorporated by reference to Exhibit 10.2 to the Company’s current report on Form 8-K filed with the Commission on July 26, 2021).
31.1*
Certification by the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
31.2*
Certification by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)).
32.1#
Certification by the Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2#
Certification by the Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
Inline XBRL Instance Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE *
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed
herewith
#
This
certification is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (Exchange Act), or
otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities
Act of 1933, as amended, or the Exchange Act.
46
SIGNATURES
Pursuant
to the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
CREATD,
INC.
Date:
August 13, 2021
By:
/s/
Jeremy Frommer
Name:
Jeremy
Frommer
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
August 13, 2021
By:
/s/
Chelsea Pullano
Name:
Chelsea
Pullano
Title:
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
47
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.