FINANCIAL STATEMENTS
+Added: TECHNOLOGY SOLUTIONS, INC.
MASSROOTS, INC.)
−Removed: CONDENSED CONSOLIDATED BALANCE SHEETS
−Removed: September 30,
+Added: CONSOLIDATED BALANCE SHEETS
Current assets:
1 unchanged sentence
Total current assets
−Removed: LIABILITIES AND STOCKHOLDERS' DEFICIT
+Added: Property and equipment, net
+Added: Operating lease right of use assets, net - related party
+Added: Operating lease right of use assets, net
+Added: Licenses, net
+Added: Customer list, net
+Added: Intellectual property, net
+Added: Security deposit
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
1 unchanged sentence
Accrued payroll and related expenses
−Removed: Deferred revenue
−Removed: Non-convertible notes payable, current portion, net of debt discount of $ 15,862 and $ 0 , respectively
+Added: Contract liabilities
+Added: Non-convertible notes payable, current portion, net of unamortized debt discount of $ 9,611 and $ 11,724 , respectively
Derivative liabilities
−Removed: Convertible notes payable
+Added: Convertible notes payable, net of unamortized debt discount of $ 12,502,199 and $ 31,255,497 , respectively
+Added: Due to related parties
+Added: Operating lease obligations, current portion - related party
+Added: Operating lease obligations, current portion
+Added: Environmental remediation
Total current liabilities
−Removed: Non-convertible notes payable, net of debt discount of $ 1,636 and $ 0 , respectively
−Removed: PPP note payable
+Added: Operating lease obligations, less current portion - related party
+Added: Operating lease obligations, less current portion
+Added: Non-convertible notes payable, net of unamortized debt discount of $ 0 and $ 289 , respectively
Total liabilities
Commitments and contingencies (See Note 9)
−Removed: Stockholders' deficit:
+Added: Stockholders’ equity (deficit):
Preferred stock - 10,000,000 shares authorized:
−Removed: Preferred stock - Series X, $ 0.0001 par value, $ 20,000 stated value, 100 shares authorized;
−Removed: 26.05 and 16.05 shares issued and outstanding, respectively
−Removed: Preferred stock - Series Y, $ 0.001 par value, $ 20,000 stated value, 1,000 shares authorized;
−Removed: 720.515674 and 654.781794 shares issued;
−Removed: 720.515674 and 626.995464 shares outstanding, and 0 and 27.78633 to be issued, respectively
Preferred stock - Series Z, $ 0.001 par value, $ 20,000 stated value, 500 shares authorized;
−Removed: 500 and 0 shares issued;
−Removed: 0 and 0 shares outstanding, and 500 and 0 to be issued, respectively
−Removed: Preferred stock - Series C, $ 0.001 par value, 1,000 shares authorized;
−Removed: 1,000 shares issued and outstanding
−Removed: Preferred stock - Series A, $ 0.001 par value, 6,000 shares authorized;
−Removed: 0 shares issued and outstanding
−Removed: Preferred stock - Series B, $ 0.001 par value, 2,000 shares authorized;
−Removed: 0 shares issued and outstanding
−Removed: Common stock, $0.001par value, 1,200,000,000 shares authorized;
500 and 500 shares issued and outstanding, respectively
+Added: Common stock, $ 0.001 par value, 1,200,000,000 and 500,000,000 shares authorized;
+Added: 3,338,416 and 3,331,916 shares issued and outstanding, respectively
Common stock to be issued, 2,000 and 8,000 shares, respectively
1 unchanged sentence
Discount on preferred stock
−Removed: ( 20,973,776 )
Accumulated deficit
1 unchanged sentence
( 298,409,685 )
−Removed: Total stockholders' deficit
−Removed: ( 17,643,687 )
+Added: Total stockholders’ equity (deficit)
( 23,348,062 )
−Removed: Total liabilities and stockholders' deficit
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: Total liabilities and stockholders’ equity (deficit)
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: TECHNOLOGY SOLUTIONS, INC.
MASSROOTS, INC.)
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: Three Months Ended
−Removed: September 30,
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: Operating Expenses:
+Added: CONSOLIDATED STATEMENTS OF OPERATIONS
+Added: For the Three Months Ended March 31,
Cost of Revenues
+Added: Operating Expenses:
Payroll and related expense
+Added: Rent, utilities and property maintenance ($ 502,761 and $ 0 , respectively, to related party)
+Added: Hauling and equipment maintenance
+Added: Depreciation and amortization expense
+Added: Consulting, accounting and legal
Other general and administrative expenses
1 unchanged sentence
Loss From Operations
−Removed: ( 1,196,292 )
−Removed: Other Income (Expense):
−Removed: Interest expense
−Removed: ( 1,602,204 )
−Removed: ( 1,667,413 )
+Added: Other Expense:
+Added: Interest expense and amortization of debt discount
( 19,405,677 )
1 unchanged sentence
( 29,453,448 )
−Removed: ( 43,406,183 )
Change in fair value of derivative liabilities
−Removed: Gain on settlement of convertible notes payable and accrued interest, warrants and accounts payable and cancelation of common shares in exchange for Series Y and Series Z preferred shares and cash
−Removed: Gain on forgiveness of debt
+Added: Gain on settlement of convertible notes payable and accrued interest, warrants and accounts payable and cancelation of common shares
Gain (loss) on conversion of convertible notes
−Removed: Total Other Income (Expense)
−Removed: ( 46,708,918 )
−Removed: Net Income (Loss) Before Income Taxes
−Removed: ( 47,402,959 )
−Removed: Provision for Income Taxes (Benefit)
−Removed: Net Income (Loss)
−Removed: ( 47,402,959 )
−Removed: Deemed dividend resulting from amortization of preferred stock discount
−Removed: ( 34,798,923 )
−Removed: Deemed dividend from warrant price protection
−Removed: ( 95,002,933 )
−Removed: Net Income (Loss) Available to Common Stockholders
−Removed: $ ( 17,531,575 )
+Added: Total Other Expense
( 4,977,781 )
−Removed: Net Income (Loss) Per Common Share:
−Removed: Weighted Average Common Shares Outstanding:
( 25,753,349 )
+Added: Net Loss Before Income Taxes
( 5,175,475 )
( 26,055,097 )
+Added: Provision for Income Taxes (Benefit)
( 5,175,475 )
( 26,055,097 )
+Added: Deemed dividend resulting from amortization of preferred stock discount
( 21,138,841 )
+Added: Net Loss Available to Common Stockholders
$ ( 5,175,475 )
$ ( 47,193,938 )
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: Net Loss Per Common Share:
+Added: Weighted Average Common Shares Outstanding:
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: TECHNOLOGY SOLUTIONS, INC.
MASSROOTS, INC.)
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
−Removed: FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021
−Removed: Balance at June
−Removed: 30, 2021 (unaudited)
−Removed: $ 298,648,071
−Removed: $ ( 324,596,745 )
−Removed: $ ( 24,542,427 )
−Removed: Series Z preferred shares
−Removed: issued as equity kicker for note payable
−Removed: Series Z preferred shares
−Removed: issued as part of settlement agmt
−Removed: at September 30, 2021 (unaudited)
−Removed: $ 299,667,352
−Removed: $ ( 318,717,287 )
−Removed: $ ( 17,643,687 )
+Added: CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
+Added: THE THREE MONTHS ENDED MARCH 31, 2022
+Added: Preferred Stock Series Z
+Added: Common Stock to be Issued
+Added: Additional Paid
Balance at December 31, 2021
2 unchanged sentences
$ ( 23,348,062 )
−Removed: $ ( 37,733,852 )
−Removed: Issuance of common shares
−Removed: previously to be issued
−Removed: ( 1,006,250 )
−Removed: Issuance of common shares
−Removed: for services rendered
−Removed: Common shares issued upon
−Removed: conversion of convertible notes
−Removed: Cancelation of common shares
−Removed: and warrants in exchange for cash paid per cancelation agreement
−Removed: ( 1,485,000 )
−Removed: Sale of Series X preferred
−Removed: BCF recognized upon issuance
−Removed: of Series X preferred shares
−Removed: ( 2,852,500 )
−Removed: Series Y preferred shares
−Removed: issued in exchange for convertible notes, accrued interest and warrants
−Removed: BCF recognized upon issuance
−Removed: of Series Y preferred shares
−Removed: ( 10,972,647 )
−Removed: Deemed dividend resulting
−Removed: from amortization of preferred stock discount
+Added: Issuance of common stock previously recorded as to be issued
+Added: Elimination of derivative liabilities due to resolution of authorized share shortfall
$ ( 5,175,475 )
−Removed: Series Z preferred shares
−Removed: issued as equity kicker for note payable
−Removed: Series Z preferred shares
−Removed: issued as part of settlement agmt
−Removed: at September 30, 2021 (unaudited)
$ ( 5,175,475 )
+Added: Balance at March 31, 2022
$ 304,818,048 -
$ ( 303,585,160 )
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: TECHNOLOGY SOLUTIONS, INC.
MASSROOTS, INC.)
−Removed: CONDENSED CONSOLIDATED STATEMENTS
−Removed: OF CHANGES IN STOCKHOLDERS' DEFICIT
−Removed: FOR THE THREE AND NINE MONTHS ENDED
−Removed: SEPTEMBER 30, 2020
−Removed: Preferred Stock
−Removed: Balance at June 30, 2020 (unaudited)
+Added: CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
+Added: THE THREE MONTHS ENDED MARCH 31, 2021
+Added: Common Stock to
+Added: Balance at December 31, 2020
$ 284,420,948
$ ( 20,973,776 )
−Removed: Balance at September 30, 2020 (unaudited)
$ ( 301,185,712 )
$ ( 37,733,852 )
−Removed: Preferred Stock
−Removed: Balance at December 31, 2019
+Added: Common stock issued upon conversion of convertible notes
+Added: Sale of Series X preferred shares
+Added: BCF recongized upon issuance of Series X preferred shares
$ ( 2,852,500 )
+Added: Series Y preferred shares issued in exchange for convertible notes, accrued
+Added: interest and warrants
+Added: BCF recongized upon issuance of Series Y preferred shares
$ ( 557,037 )
−Removed: Issuance of common shares previously to be issued
+Added: Deemed dividend resulting from amortization of preferred stock discount
$ ( 21,138,841 )
−Removed: Common shares issued upon conversion of convertible notes and accrued interest
−Removed: Common shares contributed back to the Company and promptly retired
−Removed: Deemed dividend related to warrant price protection
$ ( 26,055,097 )
$ ( 26,055,097 )
+Added: Balance at March 31, 2021
$ 288,259,950
−Removed: Balance at September 30, 2020 (unaudited)
$ ( 3,244,472 )
$ ( 348,379,650 )
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: $ ( 63,359,469 )
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: TECHNOLOGY SOLUTIONS, INC.
MASSROOTS, INC.)
−Removed: CONDENSED CONSOLIDATED STATEMENTS
−Removed: Nine Months Ended
−Removed: September 30,
+Added: CONSOLIDATED STATEMENTS OF CASHFLOWS
+Added: For the Three Months Ended March 31,
Cash flows from operating activities:
−Removed: Net income (loss)
$ ( 5,175,475 )
+Added: $ ( 26,055,097 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
+Added: Depreciation and amortization
+Added: Amortization of right of use assets, net - related party
+Added: Amortization of right of use assets, net
Change in fair value of derivative liabilities
+Added: ( 14,264,476 )
Change in derivative liability for authorized shares shortfall
3 unchanged sentences
( 3,917,734 )
−Removed: Gain on forgiveness of debt
−Removed: Share-based compensation
Changes in operating assets and liabilities:
+Added: Payment of accrued rent due to related party
Prepaid expenses
1 unchanged sentence
Accrued payroll and related expenses
−Removed: Deferred revenue
−Removed: Net cash used in operating activities
+Added: Environmental remediation
+Added: Principal payments made on operating lease liabilities - related party
+Added: Principal payments made on operating lease liabilities
+Added: Net cash generated by operating activities
+Added: Cash flows from investing activities:
+Added: Purchases of property and equipment - related party
+Added: Purchases of property and equipment
+Added: Net cash used in investing activities
+Added: ( 1,121,793 )
Cash flows from financing activities:
−Removed: Bank overdrafts
Proceeds from sale of Series X preferred shares
−Removed: Proceeds from issuance of convertible notes payable
Proceeds from issuance of non-convertible notes payable
−Removed: Repayment of non-convertible notes payable
+Added: Repayment of a non-convertible note payable
Proceeds from advances
Repayments of advances
−Removed: Cash paid in settlement of debt and warrants
−Removed: ( 1,176,000 )
−Removed: Net cash provided by financing activities
+Added: Net cash provided by (used in) financing activities
Net decrease in cash
+Added: ( 1,168,029 )
Cash, beginning of period
4 unchanged sentences
Supplemental disclosure of non-cash investing and financing activities:
−Removed: Amortization of discount on preferred stock
−Removed: Common shares issued upon conversion of convertible notes and accrued interest
Series Y preferred shares issued as settlement for convertible notes payable, accrued interest and warrants
+Added: Increase in right of use assets and operating lease liabilities
Issuance of common shares previously to be issued
−Removed: Common shares contributed back to the Company and promptly retired
−Removed: Deemed dividend related to warrant price protection
−Removed: Derivative liability recognized as debt discount on newly issued convertible notes
−Removed: Reclassify accrued interest to convertible notes payable
−Removed: Reduction of derivative liabilities stemming from settlement of convertible notes payable, accrued interest and warrants in exchange for Series Y preferred shares
−Removed: Reduction of derivative liabilities stemming from settlement of convertible notes payable and accrued interest and cancelation of common shares and warrants for cash
−Removed: $ 169,815,037
−Removed: Series Z preferred shares issued as equity kicker for note payable
−Removed: Series Z preferred shares issued as part of settlement agreement
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
−Removed: MASSROOTS, INC.
−Removed: Notes to Condensed
−Removed: Consolidated Financial Statements
−Removed: September 30, 2021
−Removed: NOTE 1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
+Added: Amortization of discount on preferred stock
+Added: Common shares issued upon conversion of convertible notes and accrued interest
+Added: Reclassification of derivative liability to additional paid in capital due to
+Added: resolution of authorized share shortfall
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: TECHNOLOGY SOLUTIONS, INC.
MassRoots, Inc.)
−Removed: (“MassRoots” or the
−Removed: “Company”) is a technology company focused on developing cloud-based solutions to deliver informative content and improve
−Removed: operating efficiencies.
−Removed: The Company was incorporated in the State of Delaware on April 26, 2013.
−Removed: Our unaudited condensed consolidated
−Removed: financial statements include the accounts of DDDigtal, Inc., Odava, Inc., MassRoots Supply Chain, Inc., and MassRoots Blockchain Technologies,
−Removed: Inc., our wholly-owned subsidiaries.
−Removed: Basis of Presentation
−Removed: The interim unaudited condensed
−Removed: consolidated financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and regulations
−Removed: of the Securities and Exchange Commission (the “SEC”).
−Removed: In the opinion of the Company’s management, all adjustments (consisting
−Removed: of normal recurring adjustments and reclassifications and non-recurring adjustments) necessary to present fairly the Company’s results
−Removed: of operations for the three and nine months ended September 30, 2021 and 2020, its cash flows for the nine months ended September 30,
−Removed: 2021 and 2020, and its financial position as of September 30, 2021 have been made.
−Removed: The results of operations for such interim periods
−Removed: are not necessarily indicative of the operating results to be expected for the full year.
−Removed: Certain information and disclosures normally included
−Removed: in the notes to the annual consolidated financial statements have been condensed or omitted from these interim unaudited condensed consolidated
−Removed: financial statements.
−Removed: Accordingly, these interim unaudited condensed consolidated financial statements should be read in conjunction with
−Removed: the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December
−Removed: 31, 2020 as filed with the SEC on April 16, 2021 (the “Annual Report”).
−Removed: The December 31, 2020 balance sheet is derived from
−Removed: those statements.
−Removed: NOTE 2 – GOING CONCERN AND MANAGEMENT’S
−Removed: LIQUIDITY PLANS
−Removed: As of September 30, 2021, the Company had cash
−Removed: of $ 1,082 and a working capital deficit (current liabilities in excess of current assets) of $ 17,514,830 .
−Removed: During the nine months ended
−Removed: September 30, 2021, the net loss available to common stockholders was $ 17,531,575 and net
−Removed: cash used in operating activities was $ 548,640 .
−Removed: These conditions raise substantial doubt about the Company’s ability to continue
−Removed: as a going concern for one year from the issuance of the unaudited condensed consolidated financial statements.
−Removed: During the nine months ended September 30, 2021,
−Removed: the Company received proceeds of $ 200,000 and $ 1,515,424 from the issuance of preferred shares and non-convertible notes, respectively.
−Removed: The Company does not have sufficient cash to fund operations for the next fiscal year.
−Removed: The Company’s primary source of operating
−Removed: funds since inception has been cash proceeds from the public and private placements of the Company’s securities, including debt
−Removed: and equity securities, and proceeds from the exercise of warrants and options.
−Removed: The Company has experienced net losses and negative cash
−Removed: flows from operations since inception and expects these conditions to continue for the foreseeable future.
−Removed: Company’s ability to continue its operations is dependent upon its ability to obtain additional capital through public or private
−Removed: equity offerings, debt financings or other sources;
−Removed: however, financing may not
−Removed: be available to the Company on acceptable terms, or at all.
−Removed: The Company’s failure to raise capital as and when needed could have
−Removed: a negative impact on its financial condition and its ability to pursue its business strategy, and the Company may be forced to curtail
−Removed: or cease operations.
−Removed: Management’s plans
−Removed: regarding these matters encompass the following actions:
−Removed: 1) obtain funding from new and current investors to alleviate the Company’s
−Removed: working capital deficiency;
−Removed: and 2) implement a plan to increase revenues.
−Removed: The Company’s continued existence is dependent upon its
−Removed: ability to translate its audience into revenues.
−Removed: However, the outcome of management’s plans cannot be determined with any degree
−Removed: of certainty.
−Removed: Accordingly, the accompanying
−Removed: unaudited condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
−Removed: of assets and satisfaction of liabilities in the normal course of business for one year from the date the unaudited condensed consolidated
−Removed: financial statements are issued.
−Removed: The carrying amounts of assets and liabilities presented in the unaudited condensed consolidated financial
−Removed: statements do not necessarily purport to represent realizable or settlement values.
−Removed: The unaudited condensed consolidated financial statements
−Removed: do not include any adjustments that might result should the Company be unable to continue as a going
−Removed: In March 2020, the World
−Removed: Health Organization declared COVID-19 a global pandemic.
−Removed: This contagious disease outbreak, which has continued to spread, and any related
−Removed: adverse public health developments, has adversely affected workforces, customers, economies, and financial markets globally, leading to
−Removed: an economic downturn.
+Added: to Condensed Consolidated Financial Statements
+Added: 31, 2022 (Unaudited)
+Added: 1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
+Added: Technology Solutions, Inc.
+Added: (“Greenwave” or the “Company”) was incorporated in the State of Delaware on April
+Added: 26, 2013 as a technology platform developer under the name MassRoots, Inc.
+Added: The Company sold its social media assets in October 2021 and
+Added: has discontinued all operations related to this business.
+Added: On September 30, 2021, we closed our acquisition of Empire Services, Inc.
+Added: which operates 11 metal recycling facilities in Virginia and North Carolina.
+Added: The acquisition was effective October 1, 2021 upon the effectiveness
+Added: of the Certificate of Merger in Virginia.
+Added: accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted
+Added: in the United States of America (“U.S.
+Added: GAAP”) for financial information and pursuant to the rules and regulations of the
+Added: Securities and Exchange Commission (the “SEC”).
+Added: Our condensed consolidated financial statements include the accounts of Empire
+Added: Services, Inc., Empire Staffing, LLC, Liverman Metal Recycling, Inc., our wholly owned subsidiaries.
+Added: All intercompany transactions were
+Added: eliminated during consolidation.
+Added: of Presentation
+Added: interim unaudited condensed consolidated financial statements included herein have been prepared by the Company, without audit, pursuant
+Added: to the rules and regulations of the SEC.
+Added: In the opinion of the Company’s management, all adjustments (consisting of normal recurring
+Added: adjustments and reclassifications and non-recurring adjustments) necessary to present fairly the Company’s results of operations
+Added: for the three months ended March 31, 2022 and 2021, its cash flows for the three months ended March 31, 2022 and 2021, and its financial
+Added: position as of March 31, 2022 have been made.
+Added: The results of operations for such interim periods are not necessarily indicative of the
+Added: operating results to be expected for the full year.
+Added: information and disclosures normally included in the notes to the annual consolidated financial statements have been condensed or omitted
+Added: from these interim unaudited condensed consolidated financial statements.
+Added: Accordingly, these interim unaudited condensed consolidated
+Added: financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual
+Added: Report on Form 10-K for the fiscal year ended December 31, 2021 as filed with the SEC on April 14, 2022 (the “Annual Report”).
+Added: The December 31, 2021 balance sheet is derived from those statements.
+Added: 2 – GOING CONCERN AND MANAGEMENT’S LIQUIDITY PLANS
+Added: of March 31, 2022, the Company had cash of $ 1,790,264 and
+Added: a working capital deficit (current liabilities in excess of current assets) of $( 32,250,552 ).
+Added: The accumulated deficit as of March 31, 2022 was $( 303,585,160 ).
+Added: These conditions raise substantial doubt about the
+Added: Company’s ability to continue as a going concern for one year from the issuance of the consolidated financial statements.
+Added: the Company’s consummation of the Empire acquisition, the Company had experienced net losses and negative cash flows from operations.
+Added: The Company believes it could generate positive cashflows from operations going forward but in the event its outstanding debt notes are
+Added: not converted to common stock, the market for recycled metals experiences a sharp downturn, or if it experiences delays in its growth
+Added: plans, the Company may need to raise additional capital.
+Added: The Company’s failure to raise capital as and when needed could have a
+Added: negative impact on its financial condition and its ability to pursue its business strategy.
+Added: the accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
+Added: of assets and satisfaction of liabilities in the normal course of business for one year from the date the condensed consolidated financial
+Added: statements are issued.
+Added: The carrying amounts of assets and liabilities presented in the condensed consolidated financial statements do
+Added: not necessarily purport to represent realizable or settlement values.
+Added: The condensed consolidated financial statements do not include
+Added: any adjustments that might result should the Company be unable to continue as a going concern.
+Added: March 2020, the World Health Organization declared COVID-19 a global pandemic.
+Added: This contagious disease outbreak, which has continued
+Added: to spread, and any related adverse public health developments, has adversely affected workforces, customers, economies, and financial
+Added: markets globally, leading to an economic downturn.
It has also disrupted the normal operations of many businesses, including ours.
−Removed: It is not possible for us to predict
−Removed: the duration or magnitude of the adverse results of the outbreak of COVID-19 and its effects on our business including our financial condition,
−Removed: liquidity, or results of operations at this time.
−Removed: Management is actively monitoring the global situation and its impact on the Company’s
−Removed: financial condition, liquidity, operations, customers, industry, and workforce.
−Removed: Given the daily evolution of the COVID-19 outbreak and
−Removed: the global responses to curb its spread, the Company is not able to estimate the effects that the COVID-19 outbreak will have on its results
−Removed: of operations, financial condition, or liquidity for fiscal year 2021.
−Removed: As of the date of this Quarterly Report on Form 10-Q, the Company
−Removed: has experienced delays in securing new customers and related revenues and the longer this pandemic continues there may be additional impacts.
−Removed: Furthermore, the COVID-19 outbreak has and may continue to impact the Company’s ability to raise capital.
−Removed: Although the Company cannot
−Removed: estimate the length or gravity of the impact of the COVID-19 outbreak at this time, if the pandemic continues, it may have a material
−Removed: adverse effect on the Company’s results of future operations, financial position, liquidity, and capital resources, and those of
−Removed: the third parties on which the Company relies in fiscal year 2021.
−Removed: NOTE 3 – SUMMARY
−Removed: OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: Principles of Consolidation
−Removed: The unaudited condensed consolidated financial
−Removed: statements include the accounts of MassRoots, Inc.
+Added: is not possible for us to predict the duration or magnitude of the adverse results of the outbreak of COVID-19 and its effects on our
+Added: business including our financial condition, liquidity, or results of operations at this time.
+Added: Management is actively monitoring the global
+Added: situation and its impact on the Company’s financial condition, liquidity, operations, customers, industry, and workforce.
+Added: the daily evolution of the COVID-19 outbreak and the global responses to curb its spread, the Company is not able to estimate the effects
+Added: that the COVID-19 outbreak will have on its results of operations, financial condition, or liquidity for fiscal year 2022.
+Added: the Company cannot estimate the length or gravity of the impact of the COVID-19 outbreak at this time, if the pandemic continues, it
+Added: may have a material adverse effect on the Company’s results of future operations, financial position, liquidity, and capital resources,
+Added: and those of the third parties on which the Company relies in fiscal year 2022.
+Added: 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
+Added: of Consolidation
+Added: condensed consolidated financial statements include the accounts of Greenwave Technology Solutions, Inc.
and its wholly owned subsidiaries.
−Removed: All intercompany balances and transactions have
−Removed: been eliminated in consolidation.
−Removed: Use of Estimates
−Removed: The preparation of financial statements in conformity
−Removed: with accounting principles generally accepted in the United States of America (“U.S.
−Removed: GAAP”) requires management to make estimates
−Removed: and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date
−Removed: of the financial statements and the reported amounts of revenues and expenses during the reporting period.
−Removed: Significant estimates include
−Removed: stock-based compensation, fair values relating to derivative liabilities, fair value of payroll tax liabilities, deemed dividends and
−Removed: the valuation allowance related to deferred tax assets.
+Added: All intercompany balances and transactions have been eliminated in consolidation.
+Added: preparation of financial statements in conformity with U.S.
+Added: GAAP requires management to make estimates and assumptions that affect the
+Added: reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and
+Added: the reported amounts of revenues and expenses during the reporting period.
+Added: Significant estimates include estimates used in the calculation
+Added: of stock-based compensation, fair values relating to derivative liabilities, payroll tax liabilities with interest and penalties, deemed
+Added: dividends, assumptions used in right-of-use and lease liability calculations, valuations and impairments of goodwill and intangible assets
+Added: acquired in business combination, estimated useful life of long-lived assets and finite life tangible assets, determination of environmental
+Added: remediation liabilities, and the valuation allowance related to deferred tax assets.
Actual results may differ from these estimates.
−Removed: Fair Value of Financial
−Removed: The Financial Accounting
−Removed: Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic 825-10, “Financial Instruments”
−Removed: (“ASC 825-10”) requires disclosure of the fair value of certain financial instruments.
−Removed: The estimated fair value of certain
−Removed: financial instruments, including cash, accounts payable and accrued liabilities are carried at historical cost basis, which approximates
−Removed: their fair value because of the short-term maturity of these instruments.
−Removed: All other significant financial assets, financial liabilities
−Removed: and equity instruments of the Company are either recognized or disclosed in the condensed consolidated financial statements together with
−Removed: other information relevant for making a reasonable assessment of future cash flows, interest rate risk and credit risk.
−Removed: The Company follows ASC 825-10, which permits
−Removed: entities to choose to measure many financial instruments and certain other items at fair value.
−Removed: For purposes of the unaudited
−Removed: condensed consolidated statements of cash flows, the Company considers highly liquid investments with an original maturity of three months
−Removed: or less to be cash equivalents.
−Removed: As of September 30, 2021 and December 31, 2020, the Company had no cash equivalents.
−Removed: The Company maintains
−Removed: its cash in banks insured by the Federal Deposit Insurance Corporation in accounts that at times may be in excess of the federally insured
−Removed: limit of $ 250,000 per bank.
+Added: Value of Financial Instruments
+Added: Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic 825-10, “Financial
+Added: Instruments” (“ASC 825-10”) requires disclosure of the fair value of certain financial instruments.
+Added: The estimated fair
+Added: value of certain financial instruments, including cash, accounts payable and accrued liabilities are carried at historical cost basis,
+Added: which approximates their fair value because of the short-term maturity of these instruments.
+Added: All other significant financial assets,
+Added: financial liabilities and equity instruments of the Company are either recognized or disclosed in the condensed consolidated financial
+Added: statements together with other information relevant for making a reasonable assessment of future cash flows, interest rate risk and credit
+Added: Company follows ASC 825-10, which permits entities to choose to measure many financial instruments and certain other items at fair value.
+Added: purposes of the condensed consolidated statements of cash flows, the Company considers highly liquid investments with an original maturity
+Added: of three months or less to be cash equivalents.
+Added: As of March 31, 2022 and December 31, 2021, the Company had no cash equivalents.
+Added: Company maintains its cash in banks insured by the Federal Deposit Insurance Corporation in accounts that at times may be in excess of
+Added: the federally insured limit of $ 250,000 per bank.
The Company minimizes this risk by placing its cash deposits with major financial institutions.
−Removed: 30, 2021 and December 31, 2020, the uninsured balances amounted to $ 0 .
−Removed: Property and Equipment
−Removed: Property and equipment are stated at cost and
−Removed: depreciated using the straight-line method over their estimated useful lives of three to five years.
−Removed: Repair and maintenance costs are
−Removed: expensed as incurred.
−Removed: When retired or otherwise disposed, the related carrying value and accumulated depreciation are removed from the
−Removed: respective accounts and the net difference less any amount realized from disposition is reflected in earnings.
−Removed: Accounts Receivable and
−Removed: Allowance for Doubtful Accounts
−Removed: The Company monitors outstanding
−Removed: receivables based on factors surrounding the credit risk of specific customers, historical trends, and other information.
−Removed: The allowance
−Removed: for doubtful accounts is estimated based on an assessment of the Company’s ability to collect on customer accounts receivable.
−Removed: is judgment involved with estimating the allowance for doubtful accounts, and if the financial condition of the Company’s customers
−Removed: were to deteriorate, resulting in their inability to make the required payments, the Company may be required to record additional allowances
−Removed: or charges against revenues.
−Removed: The Company writes-off accounts receivable against the allowance when it determines a balance is uncollectible
−Removed: and no longer actively pursues its collection.
−Removed: Revenue Recognition and
−Removed: Deferred Revenue
−Removed: Revenues are accounted
−Removed: for under ASC Topic 606, “Revenue From Contracts With Customers” (“ASC 606”).
−Removed: ASC 606 is based on the principle
−Removed: that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which
−Removed: the entity expects to be entitled in exchange for those goods or services.
−Removed: This ASC also requires additional disclosure about the nature,
−Removed: amount, timing, and uncertainty of revenue and cash flows arising from customer purchase orders, including significant judgments.
−Removed: In accordance with ASC 606, the Company recognizes
+Added: At March 31, 2022 and December 31, 2021, the uninsured balances amounted to $ 1,540,264 and $ 2,727,928 , respectively.
+Added: and Equipment, net
+Added: state property and equipment at cost or, if acquired through a business combination, fair value at the date of acquisition.
+Added: depreciation and amortization using the straight-line method over the estimated useful lives of the assets, except for our leasehold
+Added: improvements, which are depreciated over the shorter of their estimated useful lives or their related lease term.
+Added: Upon the sale or retirement
+Added: of assets, the cost and related accumulated depreciation are removed from our accounts and the resulting gain or loss is credited or
+Added: charged to income.
+Added: We expense costs for repairs and maintenance when incurred.
+Added: Property and equipment includes assets recorded under
+Added: operating leases, see “Note 15 —Leases.” Our property and equipment is pledged as collateral for our Senior Secured
+Added: Debt, see “Note 10 – Convertible Note Payable.”
+Added: Company’s cost of revenue consists primarily of the costs of purchasing metal from its customers.
+Added: Party Transactions
+Added: are considered related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled
+Added: by, or are under common control with the Company.
+Added: Related parties also include principal owners of the Company, its management, members
+Added: of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if
+Added: one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
+Added: parties might be prevented from fully pursuing its own separate interests.
+Added: The Company discloses all related party transactions.
+Added: Note 17 – Related Party Transactions.
+Added: Company accounts for its leases under ASC 842, Leases.
+Added: Under this guidance, arrangements meeting the definition of a lease are classified
+Added: as operating or financing leases and are recorded on the condensed consolidated balance sheet as both a right of use asset and lease
+Added: liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or the Company’s
+Added: incremental borrowing rate.
+Added: Lease liabilities are increased by interest and reduced by payments each period, and the right of use asset
+Added: is amortized over the lease term.
+Added: For operating leases, interest on the lease liability and the amortization of the right of use asset
+Added: result in straight-line rent expense over the lease term.
+Added: Variable lease expenses, if any, are recorded when incurred.
+Added: calculating the right of use asset and lease liability, the Company elected to combine lease and non-lease components.
+Added: The Company excluded
+Added: short-term leases having initial terms of 12 months or less from the new guidance as an accounting policy election and recognizes rent
+Added: expense on a straight-line basis over the lease term.
+Added: See Note 15 – Leases.
+Added: Protection Program Notes
+Added: classified the loan we received under the Paycheck Protection Program (“PPP”) and the PPP note we assumed upon consummation
+Added: of the Empire acquisition as non-convertible notes.
+Added: We accrued interest on the PPP notes through the date of forgiveness of the respective
+Added: notes by the Small Business Administration (“SBA”).
+Added: On the date of forgiveness of the respective PPP notes by the SBA, the
+Added: principal and interest due under the PPP notes were recorded as gains on forgiveness of debt.
+Added: and Contingencies
+Added: time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business.
+Added: 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.
+Added: Except as set forth below, we are currently not aware of any such legal proceedings or claims that will have, individually or in the
+Added: aggregate, a material adverse effect on our business, financial condition or operating results.
+Added: See Note 9 – Commitments and Contingencies.
+Added: Company recognizes revenue when services are realized or realizable and earned, less estimated future doubtful accounts.
+Added: Company’s revenues are accounted for under ASC Topic 606, “Revenue From Contracts With Customers” (“ASC 606”)
+Added: and generally do not require significant estimates or judgments based on the nature of the Company’s revenue streams.
+Added: prices are generally fixed at the point of sale and all consideration from contracts is included in the transaction price.
+Added: The Company’s
+Added: contracts do not include multiple performance obligations or material variable consideration.
+Added: accordance with ASC 606, the Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount
+Added: that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
+Added: The Company recognizes
revenue in accordance with that core principle by applying the following:
−Removed: Identify the contract(s) with a customer;
−Removed: Identify the performance obligation in the contract;
−Removed: Determine the transaction price;
−Removed: Allocate the transaction price to the performance obligations in the contract;
−Removed: Recognize revenue when (or as) the Company satisfies a performance obligation.
−Removed: The Company primarily generates
−Removed: revenue by charging businesses to advertise on the Company’s website and social media channels.
−Removed: In cases where clients enter advertising
−Removed: contracts for an extended period of time, the Company recognizes revenue pro rata over the contract term and any unearned revenue is deferred
−Removed: to future periods.
−Removed: Based on the nature of
−Removed: the Company’s revenue streams, revenues generally do not require significant estimates or judgments.
−Removed: The sales prices are generally
−Removed: fixed at the point of sale and all consideration from contracts is included in the transaction price.
−Removed: The Company’s contracts do
−Removed: not include multiple performance obligations or material variable consideration.
−Removed: Deferred revenue represents the amount of prepaid
−Removed: advertising fees the Company has received from customers and it is included in current liabilities in the accompanying condensed consolidated
−Removed: balance sheets.
−Removed: Deferred revenue shall be recognized in the future as the advertising services are provided.
−Removed: The Company charges the costs of advertising to
−Removed: expense as incurred.
−Removed: Advertising costs were $ 18,125 and $ 43,020 for the nine months ended September 30, 2021 and 2020, respectively.
−Removed: Stock-Based Compensation
−Removed: Stock-based compensation
−Removed: expense is measured at the grant date fair value of the award and is expensed over the requisite service period.
−Removed: For stock-based awards
−Removed: to employees, non-employees and directors, the Company calculates the fair value of the award on the date of grant using the Black-Scholes
+Added: the contract(s) with a customer;
+Added: the performance obligation in the contract;
+Added: the transaction price;
+Added: the transaction price to the performance obligations in the contract;
+Added: revenue when (or as) the Company satisfies a performance obligation.
+Added: Company primarily generates revenue by purchasing scrap metal from businesses and retail customers, processing it, and selling the ferrous
+Added: and non-ferrous metals to clients.
+Added: Company realizes revenue upon the fulfillment of its performance obligations to customers.
+Added: As of March 31, 2022 and December 31, 2021,
+Added: the Company had a contract liability of $ 25,000 and $ 25,000 , respectively, for contracts under which the customer had paid for and the
+Added: Company had not yet delivered.
+Added: we ship the ferrous and non-ferrous metals we purchase to customers multiple times per day, we do maintain inventories.
+Added: the value of the inventories we do carry, which consist of processed and unprocessed scrap metal (ferrous and nonferrous), used and salvaged
+Added: vehicles, and supplies, based on the net realizable value or the cost of the inventories, whichever is less.
+Added: We calculate the value of
+Added: the inventory based on the first-in-first-out (FIFO) methodology.
+Added: We calculate the value of finished products based on their net realizable
+Added: value as their cost basis is not readily available.
+Added: The value of our inventories was $ 729,075 and $ 381,002 , respectively, as of March
+Added: 31, 2022 and December 31, 2021.
+Added: Company charges the costs of advertising to expense as incurred.
+Added: Advertising costs were $ 16,230 and $ 18,553 for the three months ended
+Added: March 31, 2022 and 2021, respectively.
+Added: compensation expense is measured at the grant date fair value of the award and is expensed over the requisite service period.
+Added: For stock-based
+Added: awards to employees, non-employees and directors, the Company calculates the fair value of the award on the date of grant using the Black-Scholes
option pricing model.
4 unchanged sentences
of management’s judgment.
−Removed: The Company follows ASC Subtopic
−Removed: 740-10, “Income Taxes” (“ASC 740-10”) for recording the provision for income taxes.
−Removed: Deferred tax assets and liabilities
−Removed: are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using the enacted
−Removed: marginal tax rate applicable when the related asset or liability is expected to be realized or settled.
−Removed: Deferred income tax expenses or
−Removed: benefits are based on the changes in the asset or liability during each period.
−Removed: If available evidence suggests
−Removed: that it is more likely than not that some portion or all of the deferred tax assets will not be realized, a valuation allowance is required
−Removed: to reduce the deferred tax assets to the amount that is more likely than not to be realized.
−Removed: Future changes in such valuation allowance
−Removed: are included in the provision for deferred income taxes in the period of change.
−Removed: Deferred income taxes may arise from temporary differences
−Removed: resulting from income and expense items reported for financial accounting and tax purposes in different periods.
−Removed: Convertible Instruments
−Removed: GAAP requires companies
−Removed: to bifurcate conversion options from their host instruments and account for them as freestanding derivative financial instruments according
−Removed: to certain criteria.
−Removed: The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative
−Removed: instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument
−Removed: that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value under otherwise applicable
−Removed: generally accepted accounting principles with changes in fair value reported in earnings as they occur, and (c) a separate instrument
−Removed: with the same terms as the embedded derivative instrument would be considered a derivative instrument.
−Removed: An exception to this rule is when
−Removed: the host instrument is deemed to be conventional, as that term is described under ASC 480, “Distinguishing Liabilities From Equity.”
−Removed: When the Company has determined
−Removed: that the embedded conversion options should not be bifurcated from their host instruments, the Company records, when necessary, discounts
−Removed: to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between the
−Removed: fair value of the underlying common stock at the commitment date of the note transaction and the effective conversion price embedded in
−Removed: Debt discounts under these arrangements are amortized over the term of the related debt to their stated date of redemption using
−Removed: the effective interest method.
−Removed: Beneficial Conversion Features and Deemed
−Removed: The Company records a
−Removed: beneficial conversion feature for preferred stock when, on the date of issuance, the conversion rate is less than the Company’s
−Removed: The Company also records, when necessary, a contingent beneficial conversion resulting from price protection of the conversion
−Removed: price of preferred stock, based on the change in the intrinsic value of the conversion options embedded in such preferred stock.
−Removed: The Company records,
−Removed: when necessary, deemed dividends for:
−Removed: (i) warrant price protection, based on the difference between the fair value of the warrants immediately
−Removed: before and after the repricing (inclusive of any full ratchet provisions);
−Removed: (ii) the exchange of preferred shares for convertible notes,
−Removed: based on the amount of the face value of the convertible notes in excess of the carrying value of the preferred shares;
−Removed: (iii) the settlement
−Removed: of warrant provisions, based on the fair value of the shares of common stock issued;
−Removed: and (iv) amortization of discount on preferred stock
−Removed: resulting from recognition of a beneficial conversion feature.
−Removed: Derivative Financial Instruments
−Removed: The Company classifies as
−Removed: equity any contracts that:
+Added: Company follows ASC Subtopic 740-10, “Income Taxes” (“ASC 740-10”) for recording the provision for income taxes.
+Added: Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets
+Added: and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled.
+Added: Deferred income tax expenses or benefits are based on the changes in the asset or liability during each period.
+Added: available evidence suggests that it is more likely than not that some portion or all of the deferred tax assets will not be realized,
+Added: a valuation allowance is required to reduce the deferred tax assets to the amount that is more likely than not to be realized.
+Added: changes in such valuation allowance are included in the provision for deferred income taxes in the period of change.
+Added: Deferred income
+Added: taxes may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes
+Added: in different periods.
+Added: business combinations are accounted for under the acquisition method of accounting in accordance with ASC Topic 805, “Business
+Added: Combinations” (“ASC 805”).
+Added: Under the acquisition method, we recognize 100% of the assets we acquire and liabilities
+Added: we assume, regardless of the percentage we own, at their estimated fair values as of the date of acquisition.
+Added: Any excess of the purchase
+Added: price over the fair value of the net assets and other identifiable intangible assets we acquire is recorded as goodwill.
+Added: To the extent
+Added: the fair value of the net assets we acquire, including other identifiable assets, exceeds the purchase price, a bargain purchase gain
+Added: is recognized.
+Added: The assets we acquire, and liabilities we assume from contingencies, are recognized at fair value if we can readily determine
+Added: the fair value during the measurement period.
+Added: The operating results of businesses we acquire are included in our condensed consolidated
+Added: statement of operations from the date of acquisition.
+Added: Acquisition-related costs are expensed as incurred.
+Added: See “Note 4— Acquisition
+Added: GAAP requires companies to bifurcate conversion options from their host instruments and account for them as freestanding derivative financial
+Added: instruments according to certain criteria.
+Added: The criteria include circumstances in which (a) the economic characteristics and risks of
+Added: the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract,
+Added: (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value
+Added: under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur, and
+Added: (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.
+Added: to this rule is when the host instrument is deemed to be conventional, as that term is described under ASC 480, “Distinguishing
+Added: Liabilities From Equity.”
+Added: the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, the Company records,
+Added: when necessary, discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon
+Added: the differences between the fair value of the underlying common stock at the commitment date of the note transaction and the effective
+Added: conversion price embedded in the note.
+Added: Debt discounts under these arrangements are amortized over the term of the related debt to their
+Added: stated date of redemption using the effective interest method.
+Added: Conversion Features and Deemed Dividends
+Added: Company records a beneficial conversion feature for preferred stock when, on the date of issuance, the conversion rate is less than the
+Added: Company’s stock price.
+Added: The Company also records, when necessary, a contingent beneficial conversion resulting from price protection
+Added: of the conversion price of preferred stock, based on the change in the intrinsic value of the conversion options embedded in such preferred
+Added: Company records, when necessary, deemed dividends for:
+Added: (i) warrant price protection, based on the difference between the fair value of
+Added: the warrants immediately before and after the repricing (inclusive of any full ratchet provisions);
+Added: (ii) the exchange of preferred shares
+Added: for convertible notes, based on the amount of the face value of the convertible notes in excess of the carrying value of the preferred
+Added: (iii) the settlement of warrant provisions, based on the fair value of the common shares issued;
+Added: and (iv) amortization of discount
+Added: on preferred stock resulting from recognition of a beneficial conversion feature.
+Added: Financial Instruments
+Added: Company classifies as equity any contracts that:
(i) require physical settlement or net-share settlement;
−Removed: or (ii) provide the Company with a choice of net-cash
−Removed: settlement or settlement in its own shares (physical settlement or net-share settlement) providing that such contracts are indexed to
−Removed: the Company’s own stock.
+Added: or (ii) provide the Company
+Added: with a choice of net-cash settlement or settlement in its own shares (physical settlement or net-share settlement) providing that such
+Added: contracts are indexed to the Company’s own stock.
The Company classifies as assets or liabilities any contracts that:
−Removed: (i) require net-cash settlement (including
−Removed: a requirement to net cash settle the contract if an event occurs and if that event is outside the Company’s control);
−Removed: or (ii) gives
−Removed: the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
−Removed: The Company assesses
−Removed: classification of its common stock purchase warrants and other freestanding derivatives at each reporting date to determine whether a
−Removed: change in classification between assets and liabilities is required.
−Removed: The Company’s freestanding
−Removed: derivatives consisted of warrants to purchase common stock that were issued in connection with the issuance of debt and the sale of shares
−Removed: of common stock, and of embedded conversion options within convertible notes.
−Removed: The Company evaluated these derivatives to assess their
−Removed: proper classification in the balance sheet as of September 30, 2021 and December 31, 2020 using the applicable classification criteria
−Removed: enumerated under ASC 815, “Derivatives and Hedging.” The Company determined that certain embedded conversion and/or exercise
−Removed: features did not contain fixed settlement provisions.
−Removed: The convertible notes contained a conversion feature such that the Company could
−Removed: not ensure it would have adequate authorized shares to meet all possible conversion demands.
−Removed: As such, the Company is required to record
−Removed: the derivatives which do not have fixed settlement provisions as liabilities and mark to market all such derivatives to fair value at
−Removed: the end of each reporting period.
−Removed: The Company also records derivative liabilities for instruments, including convertible notes, preferred
−Removed: stock, and warrants, in which the Company does not have sufficient authorized shares to cover the conversion of these instruments into
−Removed: shares of common stock.
−Removed: Long-Lived Assets
−Removed: The Company reviews its property
−Removed: and equipment and any identifiable intangibles for impairment whenever events or changes in circumstances indicate that the carrying amount
−Removed: of an asset may not be recoverable.
−Removed: The test for impairment is required to be performed by management at least annually.
−Removed: Recoverability
−Removed: of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted operating cash
−Removed: flow expected to be generated by the asset.
−Removed: If such assets are considered to be impaired, the impairment to be recognized is measured
−Removed: by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
−Removed: Long-lived assets to be disposed of are reported
−Removed: at the lower of carrying amount or fair value less costs to sell.
−Removed: Intangible assets are stated at cost and reviewed annually to examine
−Removed: any impairments, usually assuming an estimated useful life of three to five years .
−Removed: When retired or otherwise disposed, the related carrying
−Removed: value and accumulated depreciation are removed from the respective accounts and the net difference less any amount realized from disposition,
−Removed: is reflected in earnings.
−Removed: Indefinite Lived Intangibles and Goodwill
−Removed: The Company accounts for
−Removed: business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,” where
−Removed: the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on their
−Removed: estimated fair values.
−Removed: The purchase price is allocated using the information currently available, and may be adjusted, up to one year
−Removed: from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and revisions
−Removed: to preliminary estimates.
−Removed: The purchase price in excess of the fair value of the tangible and identified intangible assets acquired less
−Removed: liabilities assumed is recognized as goodwill.
−Removed: The Company tests indefinite
−Removed: lived intangibles and goodwill for impairment in the fourth quarter of each year and whenever events or circumstances indicate that the
−Removed: carrying amount of the asset exceeds its fair value and may not be recoverable.
−Removed: Segment Reporting
−Removed: Operating segments are defined
−Removed: as components of an enterprise for which separate financial information is available and evaluated regularly by the Chief Executive Officer,
−Removed: or decision-making group, in deciding the method to allocate resources and assess performance.
−Removed: The Company currently has one reportable
−Removed: segment for financial reporting purposes, which represents the Company’s core business.
+Added: net-cash settlement (including a requirement to net cash settle the contract if an event occurs and if that event is outside the Company’s
+Added: or (ii) gives the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
+Added: The Company assesses classification of its common stock purchase warrants and other freestanding derivatives at each reporting date to
+Added: determine whether a change in classification between assets and liabilities is required.
+Added: Company’s freestanding derivatives consisted of warrants to purchase common stock that were issued in connection with the issuance
+Added: of debt and the sale of common shares, and of embedded conversion options within convertible notes.
+Added: The Company evaluated these derivatives
+Added: to assess their proper classification in the balance sheet as of March 31, 2022 and December 31, 2021 using the applicable classification
+Added: criteria enumerated under ASC 815, “Derivatives and Hedging.” The Company determined that certain embedded conversion and/or
+Added: exercise features did not contain fixed settlement provisions.
+Added: The convertible notes contained a conversion feature such that the Company
+Added: could not ensure it would have adequate authorized shares to meet all possible conversion demands.
+Added: As such, the Company was required
+Added: to record the derivatives which do not have fixed settlement provisions as liabilities and mark to market all such derivatives to fair
+Added: value at the end of each reporting period.
+Added: The Company also records derivative liabilities for instruments, including convertible notes,
+Added: preferred stock, and warrants, in which the Company does not have sufficient authorized shares to cover the conversion of these instruments
+Added: into shares of common stock.
+Added: Upon elimination of derivative liabilities an authorized share shortfall, the Company reclassifies the
+Added: carrying value of the derivative liabilities at the date of the resolution of the authorized share shortfall to additional paid in capital.
+Added: Environmental
+Added: Remediation Liability
+Added: operations of the Company, like those of other companies in its industry, are subject to various domestic and foreign environmental laws
+Added: and regulations.
+Added: These laws and regulations not only govern current operations and products, but also impose potential liability on the
+Added: Company for past operations.
+Added: Management expects environmental laws and regulations to impose increasingly stringent requirements upon
+Added: the Company and the industry in the future.
+Added: Management believes that the Company conducts its operations in compliance with applicable
+Added: environmental laws and regulations and has implemented various programs designed to protect the environment and promote continued compliance.
+Added: Company continuously assesses its potential liability for remediation-related activities and adjusts its environmental-related accruals
+Added: as information becomes available upon which more accurate costs can be reasonably estimated and as additional accounting guidelines are
+Added: As of March 31, 2022 and December 31, 2021, the Company had accruals reported on the balance sheet as current liabilities
+Added: of $ 0 and $ 22,207 , respectively, as the Company had paid all civil penalties and completed all remediation activities required under
+Added: the Virginia DEQ Consent Order dated June 30, 2021.
+Added: See “Note 9—Commitments and Contingencies”
+Added: costs incurred may vary from the accrued estimates due to the inherent uncertainties involved including, among others, the nature and
+Added: magnitude of the wastes involved, the various technologies that can be used for remediation and the determination of acceptable remediation
+Added: with respect to a particular site.
+Added: Additionally, costs for environmental-related activities may not be reasonably estimable and therefore
+Added: would not be included in our current liabilities.
+Added: believes these contingent environmental-related liabilities have been resolved.
+Added: Company reviews its property and equipment and any identifiable intangibles for impairment whenever events or changes in circumstances
+Added: indicate that the carrying amount of an asset may not be recoverable.
+Added: The test for impairment is required to be performed by management
+Added: at least annually.
+Added: Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the
+Added: future undiscounted operating cash flow expected to be generated by the asset.
+Added: If such assets are considered to be impaired, the impairment
+Added: to be recognized is measured by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
+Added: assets to be disposed of are reported at the lower of carrying amount or fair value less costs to sell.
+Added: Intangible assets are stated
+Added: at cost and reviewed annually to examine any impairments, usually assuming an estimated useful life of five to ten years .
+Added: or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts and the net difference
+Added: less any amount realized from disposition, is reflected in earnings.
+Added: The estimated useful lives of the Intellectual Property, Customer
+Added: List, and Licenses assumed in the Empire acquisition is 5 years , 10 years , and 10 years , respectively.
+Added: See Note 18 – Amortization
+Added: of Intangible Assets.
+Added: Lived Intangibles
+Added: Company accounts for business combinations under the acquisition method of accounting in accordance with ASC 805, “Business Combinations,”
+Added: where the total purchase price is allocated to the tangible and identified intangible assets acquired and liabilities assumed based on
+Added: their estimated fair values.
+Added: The purchase price is allocated using the information currently available, and may be adjusted, up to one
+Added: year from acquisition date, after obtaining more information regarding, among other things, asset valuations, liabilities assumed and
+Added: revisions to preliminary estimates.
+Added: The purchase price in excess of the fair value of the tangible and identified intangible assets acquired
+Added: less liabilities assumed is recognized as goodwill.
+Added: Company tests indefinite lived intangibles and goodwill for impairment in the fourth quarter of each year and whenever events or circumstances
+Added: indicate that the carrying amount of the asset exceeds its fair value and may not be recoverable.
+Added: is the excess of the purchase price paid over the fair value of the net assets of the acquired business.
+Added: Goodwill is tested annually
+Added: at December 31 for impairment.
+Added: The annual qualitative or quantitative assessments involve determining an estimate of the fair value
+Added: of reporting units in order to evaluate whether an impairment of the current carrying amount of goodwill exists.
+Added: A qualitative
+Added: assessment evaluates whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount
+Added: before applying the two-step quantitative goodwill impairment test.
+Added: The first step of a quantitative goodwill impairment test
+Added: compares the fair value of the reporting unit to its carrying amount including goodwill.
+Added: If the carrying amount of the reporting
+Added: unit exceeds its fair value, an impairment loss may be recognized.
+Added: The amount of impairment loss is determined by comparing the
+Added: implied fair value of the reporting unit’s goodwill with the carrying amount.
+Added: If the carrying amount exceeds the implied fair
+Added: value then an impairment loss is recognized equal to that excess.
+Added: The Company has adopted the provisions of Accounting Standards
+Added: Update (“ASU”)_2017-04, “Intangibles—Goodwill and Other (Topic 350):
+Added: Simplifying the Test for Goodwill Impairment”
+Added: (“ASU 2017-04”).
+Added: ASU 2017-04 requires goodwill impairments to be measured on the basis of the fair value of a
+Added: reporting unit relative to the reporting unit’s carrying amount rather than on the basis of the implied amount of goodwill
+Added: relative to the goodwill balance of the reporting unit.
+Added: Thus, ASU 2017-04 permits an entity to record a goodwill impairment that is
+Added: entirely or partly due to a decline in the fair value of other assets that, under existing U.S.
+Added: GAAP, would not be impaired
+Added: or have a reduced carrying amount.
+Added: Furthermore, ASU 2017-04 removes “the requirements for any reporting unit with a
+Added: zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of
+Added: the goodwill impairment test.” Instead, all reporting units, even those with a zero or negative carrying amount will apply the
+Added: same impairment test.
+Added: Accordingly, the goodwill of reporting unit or entity with zero or negative carrying values will not be
+Added: impaired, even when conditions underlying the reporting unit/entity may indicate that goodwill is impaired.
+Added: test our goodwill for impairment annually, or, under certain circumstances, more frequently, such as when events or circumstances indicate
+Added: there may be impairment.
+Added: As of March 31, 2022, no such circumstances had occurred.
+Added: We are required to write down the value of goodwill
+Added: only when our testing determines the recorded amount of goodwill exceeds the fair value.
+Added: Our annual measurement date for testing goodwill
+Added: impairment is December 31.
+Added: of the goodwill is deductible for income tax purposes.
+Added: segments are defined as components of an enterprise for which separate financial information is available and evaluated regularly by
+Added: the Chief Executive Officer, or decision-making group, in deciding the method to allocate resources and assess performance.
+Added: currently has one reportable segment for financial reporting purposes, which represents the Company’s core business.
+Added: Earnings (Loss) Per Common Share
+Added: Company computes earnings (loss) per common share under ASC Subtopic 260-10, Earnings Per Share.
Net loss per common share
−Removed: Net loss per share is computed
−Removed: by dividing the net loss by the weighted average number of shares of common stock outstanding during the period.
−Removed: Diluted earnings per
−Removed: share includes the dilution that would occur upon the exercise or conversion of all potentially dilutive securities into common stock
−Removed: using the “treasury stock” and/or “if converted” methods, as applicable.
−Removed: The computation of diluted earnings (loss)
−Removed: per share excludes potentially dilutive securities when their inclusion would be anti-dilutive, or if their exercise prices were greater
−Removed: than the average market price of the common stock during the period.
−Removed: Potentially dilutive securities
−Removed: excluded from the computation of basic and diluted net loss per share are as follows:
−Removed: September 30,
−Removed: September 30,
−Removed: Shares of common stock issuable upon conversion of convertible notes
−Removed: 5,722,267,406
−Removed: Options to purchase shares of common stock
−Removed: Warrants to purchase shares of common stock
−Removed: 17,161,702,276
−Removed: Shares of common stock issuable upon conversion of preferred stock
−Removed: 7,817,778,624
−Removed: 18,017,191,930
+Added: is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period.
+Added: earnings per share, if presented, would include the dilution that would occur upon the exercise or conversion of all potentially dilutive
+Added: securities into common stock using the “treasury stock” and/or “if converted” methods, as applicable.
+Added: computation of basic and diluted income (loss) per share, for the three months ended March 31, 2022 and 2021 excludes potentially dilutive
+Added: securities when their inclusion would be anti-dilutive, or if their exercise prices were greater than the average market price of the
+Added: common stock during the period.
+Added: dilutive securities are as follows:
+Added: OF POTENTIALLY DILUTED SECURITIES EXCLUDED FROM THE COMPUTATION OF BASIC AND DILUTED NET LOSS PER SHARE
+Added: Common shares issuable upon conversion of convertible notes
+Added: Options to purchase common shares
+Added: Warrants to purchase common shares
+Added: Common shares issuable upon conversion of preferred stock
Total potentially dilutive shares
−Removed: 8,083,323,175
+Added: February 28, 2022 the Company completed 1-for-300 reverse stock split .
+Added: Pursuant to GAAP, the Company retrospectively recasted and restated
+Added: the weighted-average common shares included within its condensed consolidated statements of operations for the three months ended
+Added: March 31, 2022 and 2021.
+Added: The basic and diluted weighted-average common shares are retroactively converted to shares of the Company’s
+Added: common stock to conform to the recasted condensed consolidated statements of stockholders’ equity.
+Added: Reclassifications
+Added: reclassifications have been made to the prior years’ data to conform to the current year presentation.
+Added: These reclassifications
+Added: had no effect on reported income (losses).
+Added: Accounting Pronouncements
+Added: December 2019, the FASB issued ASU 2019-12, which is intended to simplify various aspects related to accounting for income taxes.
+Added: 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve
+Added: consistent application.
+Added: This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December
+Added: 15, 2020, with early adoption permitted.
+Added: The Company adopted ASU 2019-12 effective January 1, 2021, and the adoption did not have
+Added: a material impact on its financial statements and related disclosures.
+Added: August 2020, the FASB issued ASU 2020-06, which simplifies the guidance on accounting for convertible debt instruments by removing the
+Added: separation models for:
+Added: (1) convertible debt with a cash conversion feature;
+Added: and (2) convertible instruments with a beneficial conversion
+Added: As a result, the Company will not separately present in equity an embedded conversion feature in such debt.
+Added: Instead, we will
+Added: account for a convertible debt instrument wholly as debt, unless certain other conditions are met.
+Added: We expect the elimination of these
+Added: models will reduce reported interest expense and increase reported net income for the Company’s convertible instruments falling
+Added: under the scope of those models before the adoption of ASU 2020-06.
+Added: Also, ASU 2020-06 requires the application of the if-converted method
+Added: for calculating diluted earnings per share and the treasury stock method will be no longer available.
+Added: The provisions of ASU 2020-06 are
+Added: applicable for fiscal years beginning after December 15, 2021, with early adoption permitted no earlier than fiscal years beginning after
+Added: December 15, 2020.
+Added: The Company adopted ASU 2020-06 on January 1, 2022 which did not have a material impact on the Company’s financial
+Added: statements and related disclosures.
+Added: August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820):
+Added: Framework - Changes to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”).
+Added: ASU 2018-13 removes
+Added: certain disclosure requirements, including the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy,
+Added: the policy for timing of transfers between levels, and the valuation processes for Level 3 fair value measurements.
+Added: ASU 2018-13 also
+Added: adds disclosure requirements, including changes in unrealized gains and losses for the period included in other comprehensive income
+Added: for recurring Level 3 fair value measurements, and the range and weighted average of significant unobservable inputs used to develop
+Added: Level 3 fair value measurements.
+Added: The amendments on changes in unrealized gains and losses, and the range and weighted average of significant
+Added: unobservable inputs used to develop Level 3 fair value measurements, should be applied prospectively for only the most recent interim
+Added: or annual period presented in the initial fiscal year of adoption.
+Added: All other amendments should be applied retrospectively to all periods
+Added: presented upon their effective date.
+Added: ASU 2018-13 became effective for us on January 1, 2020.
+Added: The adoption of this update did not have
+Added: a material impact on the Company’s consolidated financial statements and related disclosures.
+Added: October 2021, the FASB issued ASU 2021-08, “Business Combinations (Topic 805):
+Added: Accounting for Contract Assets and Contract
+Added: Liabilities from Contracts with Customers” (ASU 2021-08).
+Added: which requires that an acquirer recognize and measure contract
+Added: assets and contract liabilities acquired in a business combination in accordance with ASC 606, as if it had originated the contracts.
+Added: Prior to ASU 2021-08, an acquirer generally recognizes contract assets acquired and contract liabilities assumed that arose from
+Added: contracts with customers at fair value on the acquisition date.
+Added: ASU 2021-08 is effective for fiscal years beginning after December
+Added: 15, 2022, with early adoption permitted.
+Added: ASU 2021-08 is to be applied prospectively to business combinations occurring on or after
+Added: the effective date of the amendment (or if adopted early as of an interim period, as of the beginning of the fiscal year that includes
+Added: the interim period of early application).
+Added: We are still assessing this standard’s impact on our consolidated financial statements.
+Added: are other various updates recently issued, most of which represented technical corrections to the accounting literature or application
+Added: to specific industries and are not expected to have a material impact on the Company’s financial position, results of operations
+Added: or cash flows.
+Added: 4 – ACQUISITION OF EMPIRE
+Added: On September 30, 2021, the
+Added: Company entered into an agreement and plan of merger (the “Merger Agreement”) to acquire Empire Services, Inc.
+Added: a Virginia Corporation (the “Empire Acquisition”).
+Added: The Empire Acquisition became effective on October 1, 2021
+Added: upon the filings of the certificate or articles of merger with the Delaware Secretary of State and State Corporation
+Added: Commission of Virginia on October 1, 2021.
+Added: a company headquartered in Virginia, operates 11 metal recycling facilities in Virginia and North Carolina, where it collects, classifies
+Added: and processes raw scrap metals (ferrous and nonferrous) for recycling, such as iron, steel, aluminum, copper, lead, stainless steel and
+Added: Empire’s business consists of purchasing scrap metals from retail customers, municipal governments and large corporations,
+Added: and selling both processed and unprocessed scrap metals to steel mills and other purchasers across the country.
+Added: Empire utilizes technology
+Added: to create operating efficiencies and competitive advantages over other scrap metal recyclers.
+Added: the effective time of the Empire Acquisition, each share of Empire’s common stock was converted into the right to receive consideration
+Added: consisting of:
+Added: (i) 1,650,000 shares of newly-issued restricted shares of the Company’s common stock, par value $ 0.001 per share,
+Added: (ii) within 3 business days of the closing of the Company’s next capital raise, repayment of a $ 1 million advance made to purchase
+Added: Empire’s Virginia Beach location to Empire’s sole shareholder and Greenwave’s Chief Executive Officer and (iii)
+Added: a promissory note in the principal amount of $ 3.7 million with a maturity date of September 30, 2023 to Empire’s sole shareholder
+Added: and Greenwave’s Chief Executive Officer.
+Added: Merger Agreement contained representations, warranties and covenants customary for transactions of this type.
+Added: Investors in, and
+Added: security holders of, the Company should not rely on the representations and warranties as characterizations of the actual state of facts
+Added: since they were made only as of the date of the Empire Acquisition.
+Added: Moreover, information concerning the subject matter of such representation
+Added: and warranties may change after the date of the Empire Acquisition, which subsequent information may or may not be fully reflected in
+Added: public disclosures.
+Added: September 30, 2021, the Company entered into an employment agreement with the sole owner of Empire.
+Added: fair value of the assets acquired and liabilities assumed are based on management’s initial estimates of the fair values on October
+Added: 1, 2021 and on subsequent measurement adjustments as of December 31, 2021.
+Added: Based upon the purchase price allocation, the following table
+Added: summarizes the estimated fair value of the assets acquired and liabilities assumed at the date of acquisition:
+Added: OF BUSINESS ACQUISITION
+Added: Assets acquired:
+Added: Notes receivable – related party
+Added: Property and equipment, net
+Added: Right of use and other assets
+Added: Intellectual Property
+Added: Customer Base
+Added: Total assets acquired at fair value
+Added: Liabilities assumed:
+Added: Accounts payable
+Added: Advances and environmental remediation liabilities
+Added: Other liabilities
+Added: Total liabilities assumed
+Added: Net assets acquired
+Added: Purchase consideration paid:
+Added: Promissory Note
+Added: Promissory Note
+Added: Total purchase consideration paid
+Added: assets acquired and liabilities assumed are recorded at their estimated fair values on the acquisition date as adjusted during the measurement
+Added: period with subsequent changes recognized in earnings or loss.
+Added: The Company utilized an independent specialist for the valuation of the
+Added: intangible assets.
+Added: following unaudited pro forma condensed consolidated results of operations have been prepared as if the acquisition of Empire had occurred
+Added: as of the beginning of the following period:
+Added: OF BUSINESS ACQUISITION PRO FORMA
+Added: Three Months Ended
+Added: March 31, 2021
+Added: Net Income (Loss) Available to Common Shareholders
$ ( 46,279,929 )
−Removed: Recent Accounting Pronouncements
−Removed: In August 2020, the FASB issued ASU 2020-06, which
−Removed: simplifies the guidance on accounting for convertible debt instruments by removing the separation models for:
−Removed: (1) convertible debt with
−Removed: a cash conversion feature;
−Removed: and (2) convertible instruments with a beneficial conversion feature.
−Removed: As a result, the Company will not separately
−Removed: present in equity an embedded conversion feature in such debt.
−Removed: Instead, we will account for a convertible debt instrument wholly as debt,
−Removed: unless certain other conditions are met.
−Removed: We expect the elimination of these models will reduce reported interest expense and increase
−Removed: reported net income for the Company’s convertible instruments falling under the scope of those models before the adoption of ASU
−Removed: Also, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and the treasury
−Removed: stock method will be no longer available.
−Removed: The provisions of ASU 2020-06 are applicable for fiscal years beginning after December 15, 2021,
−Removed: with early adoption permitted no earlier than fiscal years beginning after December 15, 2020.
−Removed: The Company is currently evaluating the
−Removed: impact of ASU 2020-06 on its unaudited condensed consolidated financial statements.
−Removed: In August 2018, the FASB
−Removed: issued Accounting Standards Update (“ASU”) 2018-13, “Fair Value Measurement (Topic 820):
−Removed: Disclosure Framework - Changes
−Removed: to the Disclosure Requirements for Fair Value Measurement” (“ASU 2018-13”).
−Removed: ASU 2018-13 removes certain disclosure requirements,
−Removed: including the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers
−Removed: between levels, and the valuation processes for Level 3 fair value measurements.
−Removed: ASU 2018-13 also adds disclosure requirements, including
−Removed: changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements,
−Removed: and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements.
−Removed: The amendments
−Removed: on changes in unrealized gains and losses, and the range and weighted average of significant unobservable inputs used to develop Level
−Removed: 3 fair value measurements, should be applied prospectively for only the most recent interim or annual period presented in the initial
−Removed: fiscal year of adoption.
−Removed: All other amendments should be applied retrospectively to all periods presented upon their effective date.
−Removed: 2018-13 became effective for us on January 1, 2020.
−Removed: The adoption of this update did not have a material impact on the Company’s
−Removed: unaudited condensed consolidated financial statements and related disclosures.
−Removed: There are other various
−Removed: updates recently issued, most of which represented technical corrections to the accounting literature or application to specific industries
−Removed: and are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
−Removed: NOTE 4 – PROPERTY AND EQUIPMENT
−Removed: Property and equipment as of September 30, 2021
−Removed: and December 31, 2020 is summarized as follows:
−Removed: September 30,
−Removed: Office equipment
+Added: Net Basic Earnings (Loss) per Share
+Added: Net Diluted Earnings (Loss) per Share
+Added: forma data does not purport to be indicative of the results that would have been obtained had these events actually occurred at the beginning
+Added: of the period presented and is not intended to be a projection of future results.
+Added: 5 – PROPERTY AND EQUIPMENT
+Added: and equipment as of March 31, 2022 and December 31, 2021 is summarized as follows:
+Added: OF PROPERTY AND EQUIPMENT
Less accumulated depreciation
+Added: ( 2,045,851 )
+Added: ( 1,911,719 )
Property and equipment, net
−Removed: Depreciation expense for the nine months ended September 30, 2021 and
−Removed: 2020 was $ 0 .
−Removed: NOTE 5 – ADVANCES, NON-CONVERTIBLE NOTES PAYABLE AND PPP NOTE
−Removed: During the nine months
−Removed: ended September 30, 2021 and 2020, the Company received aggregate proceeds from non-interest bearing advances of $ 53,991 and $ 0 and repaid
−Removed: an aggregate of $ 20,178 and $ 0 , respectively, of advances.
−Removed: Included in the nine months ended September 30, 2021 were $ 2,091 of advances
−Removed: from and $ 5,278 of repayments to the Company’s Chief Information Officer and $ 25,000 of advances from Empire Services, Inc.
−Removed: The remaining advances are primarily for Simple Agreements for Future Tokens, entered into with accredited investors issued
−Removed: pursuant to an exemption from the registration requirements of the Securities Act of 1933, as amended, by virtue of Section 4(a)(2)
−Removed: thereof and/or Regulation D thereunder in 2018.
−Removed: As of September 30, 2021 and December 31, 2020, the Company owed $ 122,000 and $ 88,187
−Removed: in principal and $ 4,000 and $ 0 in accrued interest, respectively, on advances.
−Removed: Non-Convertible Notes
−Removed: During the nine months ended
−Removed: September 30, 2021 and 2020, the Company received proceeds from the issuance of non-convertible notes of $ 1,515,424 and $ 132,911 and repaid
−Removed: an aggregate of $ 25,000 and $ 39,641 , respectively, of non-convertible notes.
−Removed: Included in the nine months ended September 30, 2021 and
−Removed: 2020 were $ 1,515,424 and $ 20,520 , respectively, of advances from and $ 0 of repayments to the Company’s Chief Executive Officer and
−Removed: Empires Services, Inc., (See Note 14).
−Removed: The non-convertible notes have maturity dates ranging from March 31, 2019 to June 24, 2023 and
−Removed: accrue interest at rates ranging from 0 % to 35 % (default interest rate) per annum.
−Removed: On June 2, 2021, one of the
−Removed: holders of non-convertible notes entered into an agreement to cancel the entire amount owed to him (including principal of $ 79,000 and
−Removed: accrued interest of $ 63,055 ), resulting in gain on forgiveness of debt of $ 142,055 (See Note 8 – Trawick’s Complaint).
−Removed: On June 4, 2021, one of the
−Removed: holders of a non-convertible note payable for $ 60,000 extended the due date of the note from June 26, 2022 to June 24, 2023.
−Removed: On June 25, 2021, a law firm
−Removed: the Company formerly used received an arbitration award of $ 459,251 for unpaid legal bills.
−Removed: On September 23, 2021, the Company entered
−Removed: into a Resolution Agreement to settle the arbitration award for an aggregate of $ 275,000 to be paid as follows:
−Removed: (i) $ 25,000 by September
−Removed: (ii) $ 15,000 per month by the last day of each month from October 2021 through January 2023;
−Removed: and (iii) $ 10,000 by February 28,
−Removed: The Company imputed an interest rate of 10 % and discounted the note accordingly.
−Removed: The imputed debt discount of $ 17,991 is being amortized
−Removed: to interest expense over the term of the note.
−Removed: The Company recognized a $ 202,242 gain on settlement.
−Removed: As of September 30, 2021, the remaining
−Removed: carrying value of the note was $ 232,502 , net of debt discount of $ 17,498 .
−Removed: As of September 30, 2021
−Removed: and December 31, 2020, the Company owed principal of $ 1,888,446 and $ 219,520 (of which $ 128,857 and $ 60,000 is long-term), net of debt
−Removed: discount of $ 17,498 and $ 0 , and accrued interest of $ 372,480 and $ 251,612 , respectively, on non-convertible notes.
−Removed: PPP Note Payable
−Removed: On May 4, 2020, the Company
−Removed: received proceeds of $50,000 from a PPP note.
−Removed: The note had a maturity date of May 4, 2022 and bore 1% interest per annum.
−Removed: 6, 2021, the Small Business Administration forgave the Company’s Paycheck Protection Program loan in the principal amount of $50,000
−Removed: and accrued interest of $466, resulting in gain on forgiveness of debt of $50,466.
−Removed: As of September 30, 2021 and December 31, 2020, the
−Removed: Company owed $0 and $50,000 in principal and $0 and $330 in accrued interest, respectively, on this note.
−Removed: NOTE 6 – ACCOUNTS
−Removed: PAYABLE AND ACCRUED EXPENSES
−Removed: As of September 30, 2021 and December 31, 2020,
−Removed: the Company owed accounts payable and accrued expenses of $ 4,218,421 and $ 4,948,890 , respectively.
−Removed: These are primarily comprised of payments
−Removed: to vendors, accrued interest on debt, and accrued legal bills.
−Removed: NOTE 7 – ACCRUED PAYROLL AND RELATED
−Removed: The Company is delinquent in filing its payroll
−Removed: taxes, primarily related to stock compensation awards in 2016 and 2017, but also including payroll for 2018 through 2021.
−Removed: As of September
−Removed: 30, 2021 and December 31, 2020, the Company owed payroll tax liabilities, including penalties, of $ 4,037,298 and $ 3,864,055 , respectively,
−Removed: to federal and state taxing authorities.
−Removed: The actual liability may be higher or lower due to interest or penalties assessed by federal
−Removed: and state taxing authorities.
−Removed: The Company expects to settle these liabilities during 2022.
−Removed: NOTE 8 – COMMITMENTS AND CONTINGENCIES
−Removed: From time to time, we may become involved in various
−Removed: lawsuits and legal proceedings, which arise in the ordinary course of business.
−Removed: Litigation is subject to inherent uncertainties, and an
−Removed: adverse result in these or other matters may arise from time to time that may harm our business.
−Removed: Except as set forth below, we are currently
−Removed: not aware of any such legal proceedings or claims that will have, individually or in the aggregate, a material adverse effect on our business,
−Removed: financial condition or operating results.
−Removed: Power Up Lending Group, Ltd.
−Removed: As disclosed in the Company’s Annual Report
−Removed: on Form 10-K filed with the SEC on April 16, 2021, on October 11, 2019, Power Up Lending Group, Ltd.
−Removed: (“Power Up”) filed a
−Removed: complaint against the Company and Isaac Dietrich, an officer and director of the Company, in the Supreme Court of the State of New York,
−Removed: County of Nassau.
−Removed: The complaint alleged, among other things, (i) the occurrence of events of default in certain notes (the “Power
−Removed: Up Notes”) issued by the Company to Power Up, (ii) misrepresentations by the Company including, but not limited to, with respect
−Removed: to the Company’s obligation to timely file its required reports with the SEC and (iii) lost profits as a result of the Company’s
−Removed: failure to convert the Power Up Notes in accordance with the terms thereof.
−Removed: On April 30, 2021, the Company entered into a
−Removed: settlement agreement (the “Settlement”) with PowerUp by accepting an offer communicated to the Company via electronic mail.
−Removed: In accordance with the terms of the Settlement, PowerUp, the judgment creditor of a judgment against the Company and Isaac Dietrich, the
−Removed: Company’s Chief Information Officer and director, in the total amount of $ 350,551.10 entered in the Office of the Clerk of the County
−Removed: of Nassau on February 23, 2021 (the “Judgement”), agreed to a settlement and filing of a satisfaction of judgment in consideration
−Removed: of receipt of the sum of $ 150,000.00 (the “Settlement Amount”) on April 30, 2021.
−Removed: The Company accepted the aforementioned
−Removed: offer by remitting the Settlement Amount timely and in full.
−Removed: Accordingly, a satisfaction of Judgment was filed by PowerUp with the Office
−Removed: of the Clerk of the County of Nassau on May 3, 2021.
−Removed: Sheppard Mullin’s Demand for Arbitration
−Removed: On December 1, 2020, Sheppard, Mullin, Richter&
−Removed: Hampton LLP (“Sheppard Mullin”), the Company’s former securities counsel, filed a demand for arbitration at JAMS in
−Removed: New York, New York against the Company, alleging the Company’s breach of an engagement agreement dated January 4, 2018, and a failure
−Removed: of the Company to pay $ 487,390.73 of outstanding legal fees to Sheppard Mullin.
−Removed: Sheppard Mullin was awarded $ 459,251 in unpaid legal fees,
−Removed: disbursements and interest on June 25, 2021.
−Removed: A judgement confirming the arbitration award was entered on September 8, 2021 in the Federal
−Removed: District Court located in Denver, Colorado.
−Removed: On September 23, 2021, the Company entered into a Resolution Agreement
−Removed: with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88 judgement entered against the Company.
−Removed: Under the terms of the
−Removed: Resolution Agreement, the Company was required to make a $25,000 initial payment by September 30, 2021 and is required to make $15,000
−Removed: monthly payments from October 2021 to January 2023 with a final $10,000 payment due in February 2023.
−Removed: The Company has made both the September
−Removed: and October 2021 payments.
−Removed: Rother Investments’ Petition
−Removed: On October 28, 2020, Rother Investments, LLC (“Rother
−Removed: Investments”) filed a complaint in the District Court of 419th Judicial District, Travis County, Texas against the Company, alleging
−Removed: the Company’s default under a certain promissory note (the “Rother Investments Note”) in payment of the outstanding
−Removed: principal amount and interest under the Note, as described in the complaint.
−Removed: Rother Investments seeks to collect the amount of $124,750
−Removed: as of the date of the complaint with late fees continuing to accrue on a daily basis, monetary relief of over $100,000 but not more than
−Removed: $200,000 pursuant to Tex.
−Removed: 47(c)(3), court’s costs and attorney’s fees, pre-judgment and post-judgment interest,
−Removed: and such other relief as the court deems appropriate.
−Removed: On May 19, 2021, Rother Investments, LLC received a default judgment against the
−Removed: Company in the amount of $ 144,950 .
−Removed: On June 17, 2021, MassRoots filed a motion to set aside default and motion for new trial asserting
−Removed: it was improperly served.
−Removed: On July 20, 2021, the court granted the Company’s motion finding and ordered a new trial of the matter.
−Removed: Trawick’s Complaint
−Removed: As previously reported by the Company in its Annual
−Removed: Report on Form 10-K filed with the Securities and Exchange Commission on April 16, 2021, on or about January 25, 2021, Travis Trawick
−Removed: (“Trawick”) filed a complaint (“Trawick’s Lawsuit”) against the Company and Isaac Dietrich, the Company’s
−Removed: Chief Information Officer and director, in the Circuit Court for the City of Virginia Beach, Virginia (the “Court”), asserting
−Removed: the Company’s failure to remit payments under the certain promissory note, as subsequently amended and modified, and ancillary documents
−Removed: thereto (collectively, the “Note”), and Mr.
−Removed: Dietrich’s failure to fulfill its obligations, as the guarantor, under the
−Removed: On May 4, 2021, Trawick requested that the Clerk
−Removed: of the Court filed for entry an order to dismiss Trawick’s Lawsuit with prejudice.
−Removed: Iroquois Master Fund
−Removed: On June 30, 2021, the Company received an e-mail
−Removed: containing a demand (the “Demand”) for arbitration (the “Arbitration”) at American Arbitration Association in
−Removed: Denver, Colorado, by Iroquois Master Fund Ltd.
−Removed: (“Iroquois”) against the Company, Isaac Dietrich and Danny Meeks, the Company’s
−Removed: directors, and Empire Services, Inc.
−Removed: The Demand alleges breach of contract and various related state law claims
−Removed: against the defendants, and sought, inter alia , specific performance of the subject warrant, damages in an amount not less than
−Removed: $12 million, equitable relief, and attorney’s fees for the Company’s alleged failure to reserve more than 150 million shares
−Removed: of common stock that Iroquois is allegedly entitled to in connection with the exercise of a certain warrant issued by the Company on July
−Removed: 21, 2017, and subsequently purchased by Iroquois from an unrelated third party.
−Removed: As a result of a legal action commenced by Isaac Dietrich,
−Removed: Danny Meeks, and Empire (See – “ Litigation ” below), Iroquois informed the American Arbitration Association (the
−Removed: arbitral body overseeing the Arbitration) that it would (i) dismiss the Counterclaim Defendants from the Arbitration without prejudice,
−Removed: (ii) assert its claims against Isaac Dietrich, Danny Meeks, and Empire the in the action commended by them, and (iii) proceed with the
−Removed: Arbitration with respect to the Company only.
−Removed: On July 21, 2021, in response to the Demand, Isaac
−Removed: Dietrich, Danny Meeks, and Empire, filed a complaint (the “Complaint”) against Iroquois in the United States District Court
−Removed: of the Southern District of New York alleging that the aforementioned plaintiffs were not parties to the warrant the Demand based on,
−Removed: and as such, the Demand could not have brought against them.
−Removed: Declaratory relief and injunctive relief were sought in the Complaint.
−Removed: August 20, 2021, Iroquois submitted an answer with counterclaims stating that Iroquois informed the American Arbitration Association (the
−Removed: arbitral body overseeing the Arbitration) that it would (i) dismiss the Counterclaim Defendants from the Arbitration without prejudice,
−Removed: (ii) assert its claims against Isaac Dietrich, Danny Meeks, and Empire the in the action commended by them, and (iii) proceed with the
−Removed: Arbitration with respect to the Company only.
−Removed: In its answer, Iroquois made allegations substantially similar to the claims made in the
−Removed: Arbitration, asserted defenses, and requested an award in not less than $ 12 million against Demand, Isaac Dietrich, Danny Meeks, and Empire,
−Removed: an entry of an award of a constructive trust against them, and costs and expenses, including its reasonable attorneys’ fees, incurred
−Removed: in prosecuting said action and the Arbitration.
−Removed: On September 30, 2021,
−Removed: the Company entered into a Settlement Agreement (the “Settlement Agreement”) with Iroquois ;
−Removed: Pursuant to the Settlement Agreement, in exchange for terminating any duties owed by the Company to Iroquois
−Removed: under the Warrant, the Company agreed to pay, on its own behalf and on behalf of Dietrich, Meeks, and Empire, one million dollars ($ 1,000,000 )
−Removed: and issue shares of the Series Z Convertible Preferred Stock, par value $ 0.001 per share (the “Series Z”), sufficient in number
−Removed: such that if they are converted into the Company’s common stock, par value $ 0.001 per share (“Common Stock”) by Iroquois,
−Removed: such shares of Common Stock will be equal in number to 9.99 % of the issued and outstanding shares of Common Stock at the time of such
−Removed: NOTE 9 – CONVERTIBLE
+Added: expense for the three months ended March 31, 2022 and 2021 was $ 134,131 and $ 0 , respectively.
+Added: 6 – ADVANCES, NON-CONVERTIBLE NOTES PAYABLE
+Added: the three months ended March 31, 2022 and 2021, the Company received aggregate proceeds from non-interest bearing advances of $ 0 and
+Added: $ 2,998 and repaid an aggregate of $ 0 and $ 3,385 , respectively, of advances.
+Added: Included in the three months ended March 31, 2022 and 2021
+Added: were $ 0 and $ 198 of advances from and $ 0 and $ 3,386 of repayments to the Company’s former Chief Executive Officer.
+Added: The remaining
+Added: advances are primarily for Simple Agreements for Future Tokens, entered into with accredited investors issued pursuant to an exemption
+Added: from the registration requirements of the Securities Act of 1933, as amended, by virtue of Section 4(a)(2) thereof and/or Regulation
+Added: D thereunder in 2018.
+Added: As of March 31, 2022 and December 31, 2021, the Company owed $ 97,000 and $ 97,000 in principal and $ 4,000 and $ 4,000
+Added: in accrued interest, respectively, on advances.
+Added: Non-Convertible
Notes Payable
−Removed: On December 17, 2018,
−Removed: the Company issued a secured convertible promissory note in the principal amount of $ 2,225,000 (including an original issuance discount
−Removed: of $ 225,000 ) that matured on December 17, 2019 and bears interest at a rate of 8 % per annum (which increased to 22 % on July 16, 2019 upon
−Removed: the occurrence of an event of default).
−Removed: The note is secured by the Security Agreement (as defined below).
−Removed: The investor has the right to
−Removed: convert the Outstanding Balance (as defined in the note) of the note at any time into shares of common stock of the Company at a conversion
−Removed: price of $0.35 per share, subject to adjustment.
−Removed: Commencing on June 17, 2019, the investor has the right to redeem all or any portion
−Removed: provided, however, the investor may not request redemption in an amount that exceeds $350,000 during any single calendar
−Removed: provided, further however, upon the occurrence of an event of default, the redemption amount in any calendar month may exceed $350,000.
−Removed: Payments on redemption amounts may be made in cash, by converting the redemption amount into shares of the Company’s common stock
−Removed: at a conversion price of the lesser of:
−Removed: (a) $0.35 per share, subject to adjustment;
−Removed: and (b) the Market Price (as defined in the note),
−Removed: or a combination thereof.
−Removed: Upon the occurrence of an event of default, the investor may accelerate the note pursuant to which the Outstanding
−Removed: Balance will become immediately due and payable in cash at the Mandatory Default Amount (as defined in the note).
−Removed: The Company is prohibited
−Removed: from effecting a conversion of the note to the extent that, as a result of such conversion, the investor, together with its affiliates,
−Removed: would beneficially own more than 4.99% of the number of shares of the Company’s common stock outstanding immediately after giving
−Removed: effect to the issuance of shares of common stock upon conversion of the note, which beneficial ownership limitation may be increased by
−Removed: the investor up to, but not exceeding, 9.99%.
−Removed: In connection with the
−Removed: December 2018 note, the Company also entered into a security agreement (the “Security Agreement”) on the closing date pursuant
−Removed: to which the Company granted the investor a security interest in the Collateral (as defined in the Security Agreement).
−Removed: 2019, the Company received a notice from the noteholder indicating that events of default had occurred and asserting default penalties
−Removed: of $ 761,330 .
−Removed: During the year ended December 31, 2019, the noteholder converted $ 345,000 of principal into an aggregate of 53,522,295 shares
−Removed: of common stock.
−Removed: During the year ended December 31, 2020, (i) the noteholder converted $ 37,000 of principal into an aggregate of 31,109,551
−Removed: shares of common stock;
−Removed: and (ii) $ 1,049,329 of accrued interest was reclassified to the principal balance of this note.
−Removed: On January 20,
−Removed: 2021, the noteholder converted $ 13,345 of principal into an aggregate of 4,448,251 shares of common stock, having
−Removed: a fair value of $ 133,002 , resulting in a reduction of the derivative liability by $ 118,778 and a loss on conversion of $ 880 .
−Removed: of September 30, 2021 and December 31, 2020, the remaining carrying value of the note was $ 2,878,985 and $ 2,892,330 , respectively.
−Removed: of September 30, 2021 and December 31, 2020, accrued interest payable of $ 1,575,001 and $ 1,073,809 , respectively, was outstanding on the
−Removed: 25, 2019, the Company issued a convertible promissory note in the principal amount of $ 55,000 (including original issuance discount of
−Removed: $ 5,000 ) that matured July 25, 2019 and bearing a one-time interest fee of 10 %.
−Removed: The investor has the right to convert the Outstanding Balance
−Removed: (as defined in the note) of the note at any time into shares of common stock of the Company at a conversion price of $0.075 per share,
−Removed: subject to adjustment.
−Removed: Upon maturity, payment may be made in cash, by converting the redemption amount into shares of the Company’s
−Removed: common stock at a conversion price of the lesser of:
−Removed: (a) $0.075 per share, subject to adjustment;
−Removed: and (b) the Market Price (as defined
−Removed: in the note), or a combination thereof.
−Removed: Upon the occurrence of an event of default, the investor may accelerate the note pursuant to which
−Removed: the Outstanding Balance will become immediately due and payable in cash at the Mandatory Default Amount (as defined in the note).
−Removed: Company is prohibited from effecting a conversion of any note to the extent that, as a result of such conversion, the investor, together
−Removed: with its affiliates, would beneficially own more than 4.99% of the number of shares of the Company’s common stock outstanding immediately
−Removed: after giving effect to the issuance of shares of common stock upon conversion of the note, which beneficial ownership limitation may be
−Removed: increased by the investor up to, but not exceeding, 9.99%.
−Removed: On May 19, 2021, the investor received a default judgment against the
−Removed: Company in the amount of $144,950.
−Removed: In accordance with the judgment, commencing May 19, 2021, the Company began accruing interest at the
−Removed: rate of 18% per annum.
−Removed: On June 17, 2021, the Company filed a motion to set aside default and motion for new trial asserting it was improperly
−Removed: On July 20, 2021, the court granted the Company’s motion finding and ordered a new trial of the matter.
−Removed: of September 30, 2021 and December 31, 2020, the remaining carrying value of the note was $148,685 and $55,000, respectively.
−Removed: As of September
−Removed: 30, 2021 and December 31, 2020, accrued interest payable of $0 and $92,600, respectively, was outstanding on the note (See Note 8 –
−Removed: Rother Investments’ Petition ).
−Removed: to June 2019, the Company issued convertible promissory notes in the aggregate principal amount of $ 389,000 (including aggregate original
−Removed: issuance discount of $ 39,000 ) that matured at dates ranging from July 15, 2019 to June 6, 2020 and accruing interest at rates ranging
−Removed: from 5 % to 12 % per annum.
−Removed: The investors have the right to convert the Outstanding Balance (as defined in the notes) of the notes at any
−Removed: time into shares of common stock of the Company at a conversion price of $0.075 per share, subject to adjustment.
−Removed: Upon maturity, payment
−Removed: may be made in cash, by converting the redemption amount into shares of the Company’s common stock at a conversion price of the
−Removed: (a) $0.075 per share, subject to adjustment;
−Removed: and (b) the Market Price (as defined in the notes), or a combination thereof.
−Removed: Upon the occurrence of an event of default, the investors may accelerate the note pursuant to which the Outstanding Balance will become
−Removed: immediately due and payable in cash at the Mandatory Default Amount (as defined in the notes).
−Removed: The Company is prohibited from effecting
−Removed: a conversion of any note to the extent that, as a result of such conversion, the investor, together with its affiliates, would beneficially
−Removed: own more than 4.99% of the number of shares of the Company’s common stock outstanding immediately after giving effect to the issuance
−Removed: of shares of common stock upon conversion of the note, which beneficial ownership limitation may be increased by the investor up to, but
−Removed: not exceeding, 9.99%.
−Removed: In January 2020, one of the promissory notes was amended whereby the conversion price for $ 9,202 which is a portion
−Removed: of the principal amount of the note was amended to $ 0.0004 per share.
−Removed: The amendment was deemed a debt modification and accounted for accordingly.
−Removed: During the year ended December 31, 2019, the noteholders converted $ 31,180 of principal and $ 8,000 of accrued interest into an aggregate
−Removed: of 10,000,000 shares of common stock.
−Removed: During the year ended December 31, 2020, one of the holders converted $ 24,826 of principal into
−Removed: an aggregate of 35,005,850 shares of common stock;
−Removed: and one of the holders converted $ 168,820 of principal and $ 362,027 of accrued interest
−Removed: into 26.54237 shares of Series Y preferred shares having a stated value of $ 530,847 , resulting in a reduction of the derivative liability
−Removed: by $ 719,416 and a gain on settlement of $ 719,416 .
−Removed: On April 30, 2021, one of the holders of non-convertible notes entered into an
−Removed: agreement to cancel the entire amount owed to them (including principal of $ 131,174 and accrued
−Removed: interest of $ 304,485 ) in exchange for a cash payment of $ 150,000 by the Company, resulting in a reduction of the derivative liability
−Removed: of $ 300,424 and a gain on settlement of debt of $ 586,083 (See Note 8 – Power Up Lending Group, Ltd.
−Removed: 2021 , one of the holders converted $ 33,000 of principal and $ 1,185,200 of accrued interest into
−Removed: 60.91 shares of Series Y preferred shares having a stated value of $ 1,218,200 , resulting in a reduction of the derivative liability by
−Removed: $ 936,405 and a gain on settlement of $ 936,405 .
−Removed: As of September 30, 2021 and December 31, 2020, the remaining carrying value of the notes
−Removed: was $ 0 and $ 164,174 , respectively.
−Removed: As of September 30, 2021 and December 31, 2020, accrued interest payable of $ 0 and $ 1,191,998 , respectively,
−Removed: was outstanding on the notes.
−Removed: November 13, 2019, the Company issued three convertible promissory notes in the aggregate principal amount of $ 108,900 , having an aggregate
−Removed: original issuance discount of $ 9,900 , resulting in cash proceeds of $ 99,000 .
−Removed: The notes matured on May 13, 2020 and accrue interest at
−Removed: a rate of 12 % per annum.
−Removed: The investors have the right to convert the Outstanding Balance (as defined in the notes) of the notes at any
−Removed: time into shares of common stock of the Company at a conversion price of $0.01 per share, subject to adjustment.
−Removed: In the event of default,
−Removed: the conversion price shall be 60% of the average of the three lowest closing bid prices of the Company’s common stock during the
−Removed: 20 days prior to the conversion date.
−Removed: The Company is prohibited from effecting a conversion of any note to the extent that, as a result
−Removed: of such conversion, the investor, together with its affiliates, would beneficially own more than 4.99% of the number of shares of the
−Removed: Company’s common stock outstanding immediately after giving effect to the issuance of shares of common stock upon conversion of
−Removed: the note, which beneficial ownership limitation may be increased if the Market Capitalization (as defined in the notes) falls below $2,500,000,
−Removed: but not exceeding, 9.99%.
−Removed: During the year ended December 31, 2020, two of the holders converted $72,600 of principal and $112,671 of accrued
−Removed: interest into 9.26353 shares of Series Y preferred shares having a stated value of $185,271, resulting in a reduction of the derivative
−Removed: liability by $301,257 and a gain on settlement of $301,257.
−Removed: As of September 30, 2021 and December 31, 2020, the carrying value of the
−Removed: remaining note was $36,300.
−Removed: As of September 30, 2021 and December 31, 2020, accrued interest payable of $87,789 and $57,231, respectively,
−Removed: was outstanding on the remaining note.
−Removed: December 6, 2019, the Company issued convertible promissory notes in the aggregate principal amount of $110,000, having an aggregate original
−Removed: issuance discount of $10,000, resulting in cash proceeds of $100,000.
−Removed: The notes matured on June 6, 2020 and accrue interest at a
−Removed: rate of 12% per annum.
−Removed: The investors have the right to convert the Outstanding Balance (as defined in the notes) of the notes at
−Removed: any time into shares of common stock of the Company at a conversion price of $0.01 per share, subject to adjustment.
−Removed: In the event of default,
−Removed: the conversion price shall be 60% of the average of the three lowest closing bid prices of the Company’s common stock during the
−Removed: 20 days prior to the conversion date.
−Removed: The Company is prohibited from effecting a conversion of any note to the extent that, as a result
−Removed: of such conversion, the investor, together with its affiliates, would beneficially own more than 4.99% of the number of shares of the
−Removed: Company’s common stock outstanding immediately after giving effect to the issuance of shares of common stock upon conversion of
−Removed: the note, which beneficial ownership limitation may be increased if the Market Capitalization (as defined in the notes) falls below $2,500,000,
−Removed: but not exceeding, 9.99%.
−Removed: During the year ended December 31, 2020, the holders converted $110,000 of principal and $123,451 of accrued
−Removed: interest into 11.67255 shares of Series Y preferred shares having a stated value of $233,451, resulting in a reduction of the derivative
−Removed: liability by $379,600 and a gain on settlement of $379,600.
−Removed: As of September 30, 2021 and December 31, 2020, the remaining carrying value
−Removed: of the notes was $0.
−Removed: As of September 30, 2021 and December 31, 2020, accrued interest payable of $0 was outstanding on the notes.
−Removed: December 2019, the Company and the holders of all of the outstanding Series A and Series B Preferred Shares (the “Preferred Shares”)
−Removed: entered into Exchange Agreements whereby 2,800 Series A Preferred Shares and 1,126 Series B Preferred Shares were canceled in exchange
−Removed: for the issuance of an aggregate of $3,500,000 and $1,548,250 of convertible promissory notes, respectively.
−Removed: The notes matured at dates
−Removed: ranging from December 24, 2019 to May 18, 2020 and accrue interest at a rate of 12% per annum.
−Removed: The investors have the right to convert
−Removed: the Outstanding Balance (as defined in the notes) of the notes at any time into shares of common stock of the Company at a conversion
−Removed: price of $0.005 per share, subject to adjustment.
−Removed: In the event of default, the Outstanding Balance shall immediately increase to 130%
−Removed: of the Outstanding Balance and a penalty of $100 per day shall accrue until the default is remedied.
−Removed: For a period of two years from the
−Removed: issuance date, in the event the Company issues or sells any additional shares of common stock or common stock equivalents at a price less
−Removed: than the Conversion Price (as defined in the notes) then in effect (a “Dilutive Issuance”), the Conversion Price of the notes
−Removed: shall be reduced to the Dilutive Issuance Price and the number of shares issuable upon conversion shall be increased on a full ratchet
−Removed: The Company is prohibited from effecting a conversion of any note to the extent that, as a result of such conversion, the investor,
−Removed: together with its affiliates, would beneficially own more than 9.99 % of the number of shares of the Company’s common stock outstanding
−Removed: immediately after giving effect to the issuance of shares of common stock upon conversion of the note.
−Removed: During the year ended December
−Removed: 31, 2019, the noteholders converted $ 185,500 of principal and $ 300 of accrued interest into an aggregate of 30,669,903 shares of common
−Removed: stock and 37,160,000 shares of common stock to be issued.
−Removed: During the year ended December 31, 2020, the noteholders converted $ 31,137 of
−Removed: principal and $ 128 of accrued interest into an aggregate of 6,253,056 shares of common stock;
−Removed: and the noteholders converted $4,793,113
−Removed: of principal and $2,564,325 of accrued interest into 367.8719 shares of Series Y preferred shares having a stated value of $7,357,438,
−Removed: resulting in a reduction of the derivative liability by $89,648,951 and a gain on settlement of $89,648,951.
−Removed: On January 7, 2021, a noteholder
−Removed: converted $38,500 of principal and $55,261 of accrued interest into 3.72667 shares of Series Y preferred shares having a stated value
−Removed: of $74,533, resulting in a reduction of the derivative liability by $3,880,958 and a gain on settlement of $3,900,186.
−Removed: As of September
−Removed: 30, 2021 and December 31, 2020, the remaining carrying value of the notes was $0 and $38,500, respectively.
−Removed: As of September 30, 2021 and
−Removed: December 31, 2020, accrued interest payable of $0 and $54,473, respectively, was outstanding on the notes.
−Removed: January to September 2020, the Company issued convertible promissory notes in the aggregate principal amount of $ 700,700 , having an aggregate
−Removed: original issuance discount of $ 63,700 , resulting in cash proceeds of $ 637,000 .
−Removed: The notes mature from July 2020 to March 2021 and
−Removed: accrue interest at a rate of 12 % per annum.
−Removed: During the first 180 days the notes are outstanding, the Company shall have the right to prepay
−Removed: the notes for an amount equal to 120% (during the first 90 days) or 135% (during the subsequent 90 days) of the Outstanding Balance (as
−Removed: defined in the notes) being prepaid.
−Removed: The investors have the right to convert the Outstanding Balance of the notes at any time into shares
−Removed: of common stock of the Company at a conversion price of $0.01 per share, subject to adjustment.
−Removed: In the event of default, the conversion
−Removed: price shall be 60% of the average of the three lowest closing bid prices of the Company’s common stock during the 20 days prior
−Removed: to the conversion date.
−Removed: Notwithstanding the foregoing, upon the occurrence of an event of default, the conversion price for the April
−Removed: 2020 notes, having an aggregate original principal amount of $330,000, shall not be less than $0.001.
−Removed: The Company is prohibited from effecting
−Removed: a conversion of any note to the extent that, as a result of such conversion, the investor, together with its affiliates, would beneficially
−Removed: own more than 4.99% of the number of shares of the Company’s common stock outstanding immediately after giving effect to the issuance
−Removed: of shares of common stock upon conversion of the note, which beneficial ownership limitation may be increased if the Market Capitalization
−Removed: (as defined in the notes) falls below $2,500,000, but not exceeding, 9.99%.
−Removed: During the year ended December 31, 2020, the noteholders converted
−Removed: $ 700,700 of principal and $ 462,763 of accrued interest into 58.17315 shares of Series Y preferred shares having a stated value of $ 1,163,463 ,
−Removed: resulting in a reduction of the derivative liability by $ 1,885,194 , a reduction in debt discount by $ 72,637 and a gain on settlement of
−Removed: $ 1,812,557 .
−Removed: On March 23, 2021 , a noteholder converted $21,944 of accrued interest into 1.09721 shares of Series Y preferred shares having
−Removed: a stated value of $21,945, resulting in a reduction of the derivative liability by $17,548 and a gain on settlement of $17,548.
−Removed: September 30, 2021 and December 31, 2020, the remaining carrying value of the notes was $0.
−Removed: As of September 30, 2021 and December 31,
−Removed: 2020, accrued interest payable of $0 and $13,844 was outstanding on the notes.
−Removed: December 15, 2020, $ 79,143 of accrued compensation owed to the Company’s former Chief Financial Officer was settled by the issuance
−Removed: of a convertible note in the amount of $ 64,143 , having a maturity date of June 15, 2021 and bearing interest of 12 % per annum, resulting
−Removed: in a gain on settlement of accounts payable of $ 15,000 .
−Removed: The holder has the right to convert the Outstanding Balance (as defined in the
−Removed: note) of the note at any time into shares of common stock of the Company at a conversion price of $0.0003 per share, subject to adjustment.
−Removed: In the event of default, the conversion price shall be 60% of the average of the three lowest closing bid prices of the Company’s
−Removed: common stock during the 20 days prior to the conversion date.
−Removed: As a result of the beneficial conversion feature of the note, debt discount
−Removed: of $64,143 was recognized with a corresponding increase in additional paid-in capital.
−Removed: On December 24, 2020, the holder converted $64,143
−Removed: of principal into 3.20716 shares of Series Y preferred shares having a stated value of $64,143, resulting in a reduction in debt discount
−Removed: by $60,971 and a loss on settlement of $60,971.
−Removed: As of September 30, 2021 and December 31, 2020, the remaining carrying value of the note
−Removed: As of September 30, 2021 and December 31, 2020, accrued interest payable of $0 was outstanding on the note.
−Removed: As of September 30, 2021
−Removed: and December 31, 2020, the remaining carrying value of the convertible notes was $ 3,063,970 and $ 3,186,303 , respectively.
−Removed: As of September
−Removed: 30, 2021 and December 31, 2020, accrued interest payable of $ 1,661,704 and $ 2,483,955 , respectively, was outstanding on the notes.
−Removed: Upon the issuance of
−Removed: certain convertible notes, the Company determined that the features associated with the embedded conversion option embedded in the notes,
−Removed: should be accounted for at fair value, as a derivative liability, as the Company cannot determine if a sufficient number of shares would
−Removed: be available to settle all potential future conversion transactions.
−Removed: The Company does not
−Removed: have enough authorized and unissued shares of common stock to convert all of the convertible promissory notes into shares of common stock.
−Removed: As a result of this authorized shares shortfall, all of the convertible notes payable, including those where the maturity date has not
−Removed: yet been reached, are in default.
−Removed: Accordingly, (i) interest has been accrued at the default interest rate, if applicable, and (ii) the
−Removed: embedded conversion option has been accounted for, at fair value, as a derivative liability (See Note 10).
−Removed: NOTE 10 – DERIVATIVE
−Removed: LIABILITIES AND FAIR VALUE MEASUREMENTS
−Removed: Upon the issuance of
−Removed: certain convertible debentures, warrants, and preferred stock, the Company determined that the features associated with the embedded conversion
−Removed: option embedded in the debentures, should be accounted for at fair value, as a derivative liability, as the Company cannot determine if
−Removed: a sufficient number of shares would be available to settle all potential future conversion transactions.
−Removed: During the nine months
−Removed: ended September 30, 2021, upon issuance of the instruments underlying the derivative liabilities
−Removed: and upon revaluation (immediately prior to conversion of the underlying instrument) , the Company estimated the fair value of the
−Removed: embedded derivatives using the Black-Scholes Pricing Model based on the following assumptions:
−Removed: (1) dividend yield of 0 %, (2) expected
−Removed: volatility of 133.69 % to 138.77 %, (3) risk-free interest rate of 0.01 % to 0.14 %, and (4) expected life of 0.06 to 1.85 years.
−Removed: On September 30, 2021,
−Removed: the Company estimated the fair value of the embedded derivatives of $ 4,289,634 using the Black-Scholes Pricing Model based on the following
−Removed: (1) dividend yield of 0 %, (2) expected volatility of 137.90 %, (3) risk-free interest rate of 0.07 % to 0.09 %, and (4) expected
−Removed: life of 0.01 to 1.33 years.
−Removed: the year ended December 31, 2020, upon issuance of the instruments underlying the derivative liabilities and upon revaluation (immediately
−Removed: prior to conversion of the underlying instrument), the Company estimated the fair value of the embedded derivatives using the Black-Scholes
−Removed: Pricing Model based on the following assumptions:
−Removed: (1) dividend yield of 0 %, (2) expected volatility of 119.33 % to 128.94 %, (3) risk-free
−Removed: interest rate of 0.06 % to 1.56 %, and (4) expected life of 0.06 to 2.11 years.
−Removed: On December 31, 2020,
−Removed: the Company estimated the fair value of the embedded derivatives of $ 25,475,514 using the Black-Scholes Pricing Model based on the following
−Removed: (1) dividend yield of 0 %, (2) expected volatility of 132.11 %, (3) risk-free interest rate of 0.08 % to 0.13 %, and (4) expected
−Removed: life of 0.04 to 2.08 years.
+Added: the three months ended March 31, 2022 and 2021, the Company received proceeds from the issuance of non-convertible notes of $ 0 and $ 24,647 ,
+Added: repaid aggregate principal of $ 100,000 and $ 0 , and paid interest of $ 195,000 , and $ 0 , respectively, on non-convertible notes.
+Added: September 23, 2021, the Company entered into a Resolution Agreement with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88
+Added: judgement entered against the Company (See Note 9).
+Added: Under the terms of the Resolution Agreement, which the Company has classified as
+Added: a non-convertible note, the Company was required to make a $25,000 initial payment by September 30, 2021 and is required to make $15,000
+Added: monthly payments from October 2021 to January 2023 with a final $10,000 payment due in February 2023.
+Added: The Company has made the October
+Added: 2021 to April 2022 monthly payments .
+Added: During the year ended December 31, 2021, the Company made $ 70,000 in payments towards the
+Added: Resolution Agreement.
+Added: During the three months ended March 31, 2022, the Company made $ 45,000 in payments towards the Resolution Agreement.
+Added: As of March 31, 2022, the Resolution Agreement had a balance of $ 150,389 , net an unamortized debt discount of $ 9,611 .
+Added: January 24, 2022, the Company settled a non-convertible note in the principal amount of $ 55,000 with accrued interest and penalties of
+Added: $ 358,420 for a cash payment of $ 250,000 .
+Added: The Company realized a gain on settlement of debt of debt of $ 163,420 .
+Added: following table details the current and long-term principal due under non-convertible notes as of March 31, 2022.
+Added: OF CURRENT AND LONG TERM PRINCIPAL DUE UNDER NON CONVERTIBLE NOTE
+Added: Principal (Current)
+Added: Non-Convertible Note
+Added: Sheppard Mullin Resolution Agreement
+Added: Debt Discount
+Added: Total Principal of Non-Convertible Notes, net
+Added: 7 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
+Added: of March 31, 2022 and December 31, 2021, the Company owed accounts payable and accrued expenses of $ 3,170,753 and $ 2,773,894 , respectively.
+Added: These are primarily comprised of payments to vendors, accrued interest on debt, and accrued legal bills.
+Added: OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
+Added: Accounts Payable
+Added: Accrued Interest
+Added: Accrued Expenses
+Added: Total Accounts Payable and Accrued Expenses
+Added: 8 – ACCRUED PAYROLL AND RELATED EXPENSES
+Added: Company is delinquent in filing its payroll taxes, primarily related to stock compensation awards in 2016 and 2017, but also including
+Added: payroll for 2018, 2019, 2020, and 2021.
+Added: As of March 31, 2022 and December 31, 2021, the Company owed payroll tax liabilities, including
+Added: penalties, of $ 4,057,000 and $ 4,001,470 , respectively, to federal and state taxing authorities.
+Added: The actual liability may be higher or
+Added: lower due to interest or penalties assessed by federal and state taxing authorities.
+Added: 9 – COMMITMENTS AND CONTINGENCES
+Added: time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business.
+Added: 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.
+Added: Except as set forth below, we are currently not aware of any such legal proceedings or claims that will have, individually or in the
+Added: aggregate, a material adverse effect on our business, financial condition or operating results.
+Added: Mullin’s Demand for Arbitration
+Added: December 1, 2020, Sheppard, Mullin, Richter & Hampton LLP (“Sheppard Mullin”), the Company’s former securities
+Added: counsel, filed a demand for arbitration at JAMS in New York, New York against the Company, alleging the Company’s breach of an
+Added: engagement agreement dated January 4, 2018, and a failure of the Company to pay $ 487,390.73 of outstanding legal fees to Sheppard Mullin.
+Added: Sheppard Mullin was awarded $ 459,251 in unpaid legal fees, disbursements and interest on June 25, 2021.
+Added: A judgement confirming the arbitration
+Added: award was entered on September 8, 2021 in the Federal District Court located in Denver, Colorado.
+Added: September 23, 2021, the Company entered into a Resolution Agreement with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88
+Added: judgement entered against the Company.
+Added: Under the terms of the Resolution Agreement, the Company was required to make a $25,000 initial
+Added: payment by September 30, 2021 and is required to make $15,000 monthly payments from October 2021 to January 2023 with a final $10,000
+Added: payment due in February 2023 .
+Added: The Company has made the October 2021 to April 2022 monthly payments.
+Added: DEQ Consent Order
+Added: June 30, 2021, the Company entered into a Consent Order with the Virginia State Water Control Board.
+Added: Under the Consent Order, the Company
+Added: is required to pay a civil penalty of $ 90,000 , improve its internal control plans regarding recycled and waste materials, remediate certain
+Added: environmental concerns on the properties it leases, among other requirements.
+Added: The Company believes it is appropriate to recognize an
+Added: environmental remediation liability as a regulatory claim that was asserted in the Notices of Violations issued to the Company in November
+Added: 2019, for which the June 2021 Consent Order rectifies.
+Added: effectiveness of the Company’s acquisition of Empire on October 1, 2021, the Company incurred $ 71,017 in environmental remediation
+Added: liabilities, of which $ 15,017 was a fair estimate of the cost to remediate the properties it leases and a balance of $ 56,000 for the
+Added: civil penalty as of the acquisition date.
+Added: The Company paid $ 34,983 towards the remediation of the properties and $ 42,000 towards the
+Added: civil penalty from October 1, 2021 to December 31, 2021.
+Added: The Company paid $ 22,207 towards the remediation of the properties and $ 14,000
+Added: towards the civil penalty during the three months ended March 31, 2022.
+Added: As of March 31, 2022, the Company had $ 0 in civil penalties and
+Added: $ 0 in costs remaining to remediate the properties in accordance with the Consent Order.
+Added: The Company is committed to improving its processes
+Added: and controls to ensure its operations have minimal environmental impact with the goal of minimizing the number of comments and citations
+Added: received by the Department of Environmental Quality going forward.
+Added: 10 – CONVERTIBLE NOTES PAYABLE
+Added: November 29, 2021, the Company entered into a securities purchase agreement with certain institutional investors (“Investors”)
+Added: as purchasers.
+Added: Pursuant to the securities purchase agreement, the Company sold, and the Investors purchased, approximately $ 37,714,966 ,
+Added: which consisted of approximately $ 27,585,450 in cash and $ 4,762,838 of existing debt of the Company which was exchanged for the notes
+Added: and warrants issued in this offering principal amount of senior secured convertible notes and 2,514,331 warrants valued at $ 36,516,852 .
+Added: The senior notes were issued with an original issue discount of 6 %, bear interest at the rate of 6 % per annum, and mature after 6 months,
+Added: on May 30, 2022 .
+Added: The senior notes are convertible into shares of the Company’s common stock, par value $ 0.001 per share at a conversion
+Added: price per share of $ 15.00 , subject to adjustment under certain circumstances described in the senior notes.
+Added: To secure its obligations
+Added: thereunder and under the securities purchase agreement, the Company has granted a security interest over substantially all of its assets
+Added: to the collateral agent for the benefit of the Investors, pursuant to a pledge and security agreement.
+Added: Upon the listing of the common
+Added: stock on a national exchange and certain other conditions being met, the senior notes issued in this offering will automatically convert
+Added: into common stock at the conversion price set forth in the senior notes.
+Added: The Company paid $ 2,200,000 and a warrant to purchase
+Added: 200,000 shares of common stock valued at $ 2,904,697 as commission for the offering.
+Added: maturity date of the senior notes may be extended by the Company prior to the initial maturity date to November 30, 2022 if no equity
+Added: conditions failure is occurring.
+Added: The maturity date of the senior notes also may be extended by the holders under other circumstances
+Added: specified therein.
+Added: If the Company is unable to extend the senior notes or elects not to do so, the Company will be required to repay
+Added: the senior notes through equity issuances, additional borrowings, cash flows from operations and/or other sources of liquidity.
+Added: The warrants are exercisable for five ( 5 ) years to purchase an aggregate of 2,514,331 shares of common stock at an exercise price
+Added: per share of $ 19.50 , subject to adjustment under certain circumstances described in the warrants.
+Added: the issuance of certain convertible notes, the Company determined that the features associated with the embedded conversion option embedded
+Added: in the notes, should be accounted for at fair value, as a derivative liability, as the Company cannot determine if a sufficient number
+Added: of shares would be available to settle all potential future conversion transactions.
+Added: maturity dates of the convertible notes outstanding at March 31, 2022:
+Added: OF MATURITY DATES OF CONVERTIBLE NOTES
+Added: Maturity Date
+Added: Total Principal Outstanding
+Added: of March 31, 2022 and December 31, 2021, the remaining carrying value of the convertible notes was $ 25,212,767 and $ 6,459,469 , net of
+Added: unamortized debt discount of $ 12,502,199 and $ 31,255,497 , respectively.
+Added: As of March 31, 2022 and December 31, 2021, accrued interest
+Added: payable of $ 743,966 and $ 192,191 , respectively, was outstanding on the notes.
+Added: 11 – DERIVATIVE LIABILITIES AND FAIR VALUE MEASUREMENTS
+Added: As of December 31, 2021, the Company did not have
+Added: sufficient authorized but unissued shares to satisfy the conversion or exercise of its convertible notes, warrants, preferred shares,
+Added: As such, the Company recorded a derivative liability for these instruments.
+Added: Upon the consummation of a 1:300 reverse stock
+Added: split on February 17, 2022, the Company rectified this authorized share shortfall and reclassified the carrying value of its
+Added: derivative liabilities as of that date to additional paid in capital.
+Added: the year ended December 31, 2021, upon issuance of convertible debt and warrants, the Company estimated the fair value of the embedded
+Added: derivatives using the Black-Scholes Pricing Model based on the following assumptions:
+Added: (1) dividend yield of 0 %, (2) expected volatility
+Added: of 110.59 % to 138.73 %, (3) risk-free interest rate of 0.07 % to 1.14 %, and (4) expected life of 0.50 to 5.0 years.
+Added: December 31, 2021, the Company estimated the fair value of the embedded derivatives of $ 44,024,242 using the Black-Scholes Pricing Model
+Added: based on the following assumptions:
+Added: (1) dividend yield of 0 %, (2) expected volatility of 136.12 %, (3) risk-free interest rate of 0.19 %
+Added: to 1.15 %, and (4) expected life of 0.41 to 5.0 years.
+Added: February 17, 2022, the Company estimated the fair value of the embedded derivatives of $ 29,759,766 using the Black-Scholes Pricing Model
+Added: based on the following assumptions:
+Added: (1) dividend yield of 0 %, (2) expected volatility of 155.45 %, (3) risk-free interest rate of 0.06 %
+Added: to 1.85 %, and (4) expected life of 0.28 to 4.79 years.
Company adopted the provisions of ASC 825-10.
3 unchanged sentences
value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal
−Removed: or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset
−Removed: or liability, such as inherent risk, transfer restrictions, and risk of non-performance.
+Added: or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the
+Added: asset or liability, such as inherent risk, transfer restrictions, and risk of non-performance.
ASC 825-10 establishes a fair value hierarchy
1 unchanged sentence
ASC 825-10 establishes three levels of inputs that may be used to measure fair value:
−Removed: Level 1 – Quoted prices in active markets for identical assets or liabilities.
−Removed: Level 2 – Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities;
−Removed: quoted prices in markets with insufficient volume or infrequent transactions (less active markets);
−Removed: or model-derived valuations in which all significant inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
−Removed: Level 3 – Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
+Added: 1 – Quoted prices in active markets for identical assets or liabilities.
+Added: 2 – Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities;
+Added: quoted prices in markets
+Added: with insufficient volume or infrequent transactions (less active markets);
+Added: or model-derived valuations in which all significant inputs
+Added: are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the
+Added: assets or liabilities.
+Added: 3 – Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
items required to be recorded or measured on a recurring basis are based upon Level 3 inputs.
4 unchanged sentences
and is determined based on the lowest level input that is significant to the fair value measurement.
−Removed: Company recognizes its derivative liabilities as Level 3 and values its derivatives using the methods discussed above.
+Added: Company recognizes its derivative liabilities as Level 3 and values its derivatives using the methods discussed below.
While the Company
2 unchanged sentences
value at the reporting date.
−Removed: The primary assumptions that would significantly affect the fair values using the methods discussed are that
−Removed: of volatility and market price of the underlying common stock of the Company.
−Removed: of September 30, 2021 and December 31, 2020, the Company did not have any derivative instruments that were designated as hedges.
−Removed: recorded or measured at fair value on a recurring basis consisted of the following items as of September 30, 2021 and December 31, 2020:
−Removed: September 30,
+Added: The primary assumptions that would significantly affect the fair values using the methods discussed are
+Added: that of volatility and market price of the underlying common stock of the Company.
+Added: of March 31, 2022, the Company did not have any derivative instruments that were designated as hedges.
+Added: recorded or measured at fair value on a recurring basis in the accompanying condensed consolidated financial statements consisted of
+Added: the following items as of March 31, 2022 and December 31, 2021:
+Added: OF FAIR VALUE ON A RECURRING BASIS IN THE ACCOMPANYING FINANCIAL STATEMENTS
Quoted Prices
Identical Assets
−Removed: Derivative liabilities
+Added: Derivative liability
Quoted Prices
−Removed: Identical Assets
−Removed: Derivative liabilities
−Removed: The following table provides a summary of changes
−Removed: in fair value of the Company’s Level 3 financial liabilities for the nine months ended September 30, 2021:
+Added: Markets for Identical Assets
+Added: Derivative liability
+Added: following table provides a summary of changes in fair value of the Company’s Level 3 financial liabilities for the three months
+Added: ended March 31, 2022:
+Added: OF CHANGES IN FAIR VALUE OF THE COMPANY’S LEVEL 3 FINANCIAL LIABILITIES
Balance, December 31, 2021
−Removed: Transfers out due to conversions of convertible notes, accrued interest and warrants into shares of Series Y preferred stock
+Added: Transfers out due to elimination of the authorized share shortfall (reclassified to additional paid
( 29,759,766 )
−Removed: Transfers out due to conversions of convertible notes and accrued interest into shares of common stock
−Removed: Transfers out due to cash payments made pursuant to settlement agreements
+Added: Mark to market to February 17, 2022
( 14,264,476 )
−Removed: Change in derivative liability due to authorized shares shortfall
−Removed: Mark to market to September 30, 2021
−Removed: Balance, September 30, 2021
−Removed: Gain on change in derivative liabilities for the nine months ended September 30, 2021
−Removed: Fluctuations in the Company’s stock price
−Removed: are a primary driver for the changes in the derivative valuations during each reporting period.
−Removed: As the stock price increases/(decreases)
−Removed: for each of the related derivative instruments, the value to the holder of the instrument generally increases/(decreases), therefore increasing/(decreasing)
−Removed: the liability on the Company’s balance sheet.
−Removed: Decreases in the conversion price of the Company’s convertible notes are another
−Removed: driver for the changes in the derivative valuations during each reporting period.
−Removed: As the conversion price decreases for each of the related
−Removed: derivative instruments, the value to the holder of the instrument (especially those with full ratchet price protection) generally increases,
−Removed: therefore increasing the liability on the Company’s balance sheet.
−Removed: Additionally, stock price volatility is one of the significant
−Removed: unobservable inputs used in the fair value measurement of each of the Company’s derivative instruments.
−Removed: The simulated fair value
−Removed: of these liabilities is sensitive to changes in the Company’s expected volatility.
−Removed: Increases in expected volatility would generally
−Removed: result in higher fair value measurements.
−Removed: A 10% change in pricing inputs and changes in volatilities and correlation factors would not
−Removed: result in a material change in our Level 3 fair value.
−Removed: NOTE 11 – STOCKHOLDERS’ DEFICIT
+Added: Balance, March 31, 2022
+Added: Gain on change in derivative liabilities for the three months ended March 31, 2022
+Added: in the Company’s stock price are a primary driver for the changes in the derivative valuations during each reporting period.
+Added: the stock price increases/(decreases) for each of the related derivative instruments, the value to the holder of the instrument generally
+Added: increases/(decreases), therefore increasing/(decreasing) the liability on the Company’s balance sheet.
+Added: Decreases in the conversion
+Added: price of the Company’s convertible notes are another driver for the changes in the derivative valuations during each reporting
+Added: As the conversion price decreases for each of the related derivative instruments, the value to the holder of the instrument (especially
+Added: those with full ratchet price protection) generally increases, therefore increasing the liability on the Company’s balance sheet.
+Added: Additionally, stock price volatility is one of the significant unobservable inputs used in the fair value measurement of each of the
+Added: Company’s derivative instruments.
+Added: The simulated fair value of these liabilities is sensitive to changes in the Company’s
+Added: expected volatility.
+Added: Increases in expected volatility would generally result in higher fair value measurements.
+Added: A 10% change in pricing
+Added: inputs and changes in volatilities and correlation factors would not result in a material change in our Level 3 fair value.
+Added: 12 – STOCKHOLDERS’ EQUITY
Company is authorized to issue 10,000,000 shares of blank check preferred stock, par value $ 0.001 per share.
−Removed: On July 2, 2019, the
−Removed: Company authorized the issuance of 6,000 Series A preferred stock, par value $ 0.001 per share.
−Removed: The Series A preferred stock has a $ 1,250
−Removed: stated value per share and is convertible into shares of common stock at $ 0.05 per share, subject to certain adjustments.
−Removed: The Certificate
−Removed: of Designation for the Series A preferred stock was filed on July 9, 2019.
−Removed: During the periods presented, there were 0
−Removed: shares of Series A Preferred Stock outstanding.
−Removed: June 24, 2019, the Company authorized the issuance of 2,000 shares of Series B Preferred Stock, par value $ 0.001 per share.
−Removed: B Preferred Stock has a $ 1,250 stated value per share and is convertible into shares of common stock at $ 0.05 per share, subjected to
−Removed: certain adjustments.
−Removed: The Certificate of Designation for the Series B Preferred Stock was filed on July 9, 2019.
−Removed: the periods presented, there were 0 shares of Series B Preferred Stock outstanding.
−Removed: July 16, 2019, the Company authorized the issuance of 1,000 Series C Preferred Stock, par value $ 0.001 per share.
−Removed: The 1,000 Series C preferred
−Removed: shares are convertible into 1,000,000 shares of common stock upon the Company listing on a national exchange and other conditions.
−Removed: Certificate of Designation for the Series C Preferred Stock was filed on July 19, 2019.
−Removed: of September 30, 2021 and December 31, 2020, there were 1,000 shares of Series C Preferred Stock outstanding.
−Removed: November 23, 2020, the Company authorized the issuance of 100 shares of Series X Preferred Stock, par value $ 0.0001 per share.
−Removed: X Preferred Stock has a $ 20,000 stated value per share and is convertible into shares of common stock at $ 0.002 per share, subjected to
−Removed: certain adjustments.
−Removed: In the event the Company issues or sells any securities with an effective price or exercise or conversion price less
−Removed: than the Conversion Price, the Conversion Price shall be reduced to the sale price or exercise or conversion price of the securities issued
−Removed: The Certificate of Designation for the Series X Preferred Stock was filed on November 23, 2020.
−Removed: November 25 to December 23, 2020, the Company issued an aggregate of 16.05 shares of Series X Preferred Stock for aggregate proceeds of
−Removed: Upon each issuance of Series X shares, the conversion price was less than the Company’s stock price.
−Removed: Accordingly, during
−Removed: the year ended December 31, 2020, the Company recognized an aggregate beneficial conversion feature of $454,200 upon issuance of the Series
−Removed: X preferred shares with a $454,200 increase in Discount on preferred stock and a corresponding increase in additional paid-in capital.
−Removed: The preferred stock discount was amortized over 120 days commencing November 25, 2020 (the date of the initial issuance of the Series
−Removed: X preferred shares), which is the maximum amount of time the Company had to conduct a stockholder vote to increase the Company’s
−Removed: authorized shares.
−Removed: Amortization of the preferred stock discount of $46,448 was recognized as a deemed dividend for the year ended December
−Removed: As of December 31, 2020, unamortized debt discount on Series X Preferred Stock was $407,752.
−Removed: February 16 to March 10, 2021, the Company issued an aggregate of 10.00 shares of Series X Preferred Stock for aggregate proceeds of $200,000.
−Removed: Upon each issuance of Series X shares, the conversion price was less than the Company’s stock price.
−Removed: Accordingly, during the nine
−Removed: months ended September 30, 2021, the Company recognized an aggregate beneficial conversion feature of $ 2,852,500 upon issuance of the
−Removed: Series X preferred shares with a $ 2,852,500 increase in Discount on preferred stock and a corresponding increase in additional paid-in
−Removed: The preferred stock discount was amortized over 120 days commencing November 25, 2020 (the date of the initial issuance of the
−Removed: Series X preferred shares), which is the maximum amount of time the Company had to conduct a stockholder vote to increase the Company’s
−Removed: authorized shares.
−Removed: Amortization of the preferred stock discount of $ 3,260,252 was recognized as a deemed dividend for the nine months
−Removed: ended September 30, 2021.
−Removed: As of September 30, 2021, unamortized debt discount on Series X Preferred Stock was $ 0 .
−Removed: of September 30, 2021 and December 31, 2020, there were 26.05 and 16.05 shares, respectively, of Series X Preferred Stock outstanding.
−Removed: December 30, 2020, the Company authorized the issuance of 1,000 shares of Series Y Preferred Stock, par value $ 0.001 per share.
−Removed: Y Preferred Stock has a $ 20,000 stated value per share and is convertible into shares of common stock at $ 0.002 per share, subjected to
−Removed: certain adjustments.
−Removed: In the event the Company issues or sells any securities with an effective price or exercise or conversion price less
−Removed: than the Conversion Price, the Conversion Price shall be reduced to the sale price or exercise or conversion price of the securities issued
−Removed: The Certificate of Designation for the Series Y Preferred Stock was filed on December 30, 2020.
−Removed: December 23 to December 30, 2020, the Company issued 654.781794 shares of Series Y Preferred Stock, having a stated value of $ 13,095,636 ,
−Removed: in exchange for convertible notes payable of $ 5,775,767 (net of debt discount of $ 133,608 ), accrued interest of $ 3,625,237 , and 14,765,624,721
−Removed: The exchanges resulted in a reduction of derivative liabilities related to the convertible notes and accrued interest of $ 92,934,419 ,
−Removed: a reduction of derivative liabilities related to the warrants of $ 72,892,563 , and a net gain on settlement of $ 162,132,350 .
−Removed: the foregoing amounts is 3.20716 shares of Series Y Preferred Stock, having a stated value of $ 64,143 , issued to the Company’s Chief
−Removed: Financial Officer, in exchange for convertible notes of $ 3,172 (net of debt discount of $ 60,971 ), resulting in a loss on settlement of
−Removed: Upon each issuance of Series Y shares, the conversion price was less than the Company’s stock price.
−Removed: Accordingly, during
−Removed: the year ended December 31, 2020, the Company recognized an aggregate beneficial conversion feature of $ 21,594,115 upon issuance of the
−Removed: Series Y preferred shares with a $ 21,594,115 increase in Discount on preferred stock and a corresponding increase in additional paid-in
−Removed: The preferred stock discount was amortized over 120 days commencing December 23, 2020 (the date of the initial issuance of the
−Removed: Series Y preferred shares), which is the maximum amount of time the Company had to conduct a stockholder vote to increase the Company’s
−Removed: authorized shares.
−Removed: Amortization of the preferred stock discount of $ 1,028,091 was recognized as a deemed dividend for the year ended December
−Removed: As of December 31, 2020, unamortized debt discount on Series Y Preferred Stock was $ 20,566,024 .
−Removed: January 7 to March 23, 2021, the Company issued 4.82388 shares of Series Y Preferred Stock, having a stated value of $ 96,478 , in exchange
−Removed: for convertible notes payable of $ 38,500 , accrued interest of $ 77,205 , and 131,249,975 warrants.
−Removed: The exchanges resulted in a reduction
−Removed: of derivative liabilities related to the convertible notes and accrued interest of $ 2,502,223 , a reduction of derivative liabilities related
−Removed: to the warrants of $ 1,396,283 , and a net gain on settlement of $ 3,917,734 .
−Removed: On May 1, the Company issued 60.91 shares of Series Y Preferred
−Removed: Stock, having a stated value of $ 1,218,200 , in exchange for a convertible note payable of $ 33,000 and accrued interest of $ 1,185,200 .
−Removed: The exchange resulted in a reduction of derivative liabilities related to the convertible notes and accrued interest of $ 936,405 , and
−Removed: a net gain on settlement of $ 936,405 .
−Removed: Upon each issuance of Series Y shares, the conversion price was less than the Company’s stock
−Removed: Accordingly, during the nine months ended September 30, 2021, the Company recognized an aggregate beneficial conversion feature
−Removed: of $ 10,972,647 upon issuance of the Series Y preferred shares with a $ 10,972,647 increase in Discount on preferred stock and a corresponding
−Removed: increase in additional paid-in capital.
−Removed: The preferred stock discount was amortized over 120 days commencing December 23, 2020 (the date
−Removed: of the initial issuance of the Series Y preferred shares), which is the maximum amount of time the Company had to conduct a stockholder
−Removed: vote to increase the Company’s authorized shares.
−Removed: Amortization of the preferred stock discount of $ 31,538,671 was recognized as
−Removed: a deemed dividend for the nine months ended September 30, 2021.
−Removed: As of September 30, 2021, unamortized debt discount on Series Y Preferred
−Removed: Stock was $ 0 .
−Removed: March 17, 2021, the Company issued 27.78633 shares of Series Y Preferred Stock that were recorded as to be issued as of December 31, 2020.
−Removed: of September 30, 2021 and December 31, 2020, there were 720.515674 and 626.995464 shares of Series Y Preferred Stock outstanding and 0
−Removed: and 27.78633 shares to be issued, respectively.
−Removed: On September 30, 2021,
−Removed: the Company authorized the issuance of 500 shares of Series Z Preferred Stock, par value $ 0.001 per share.
−Removed: The Series Z Preferred Stock
−Removed: has a $ 20,000 stated value per share and all 500 Series Z preferred shares, in aggregate, are convertible into 19.98 % of the issued and
−Removed: outstanding common shares of the Company (post conversion).
−Removed: The conversion rate is applicable on a pro rata basis to each share of Series
−Removed: Z Preferred Stock upon conversion.
−Removed: This anti-dilutive conversion feature is in effect until such time an S-1 Registration Statement is
−Removed: declared effective by the SEC in conjunction with a NASDAQ listing.
−Removed: September 30, 2021, the Company entered into a Series Z Preferred Stock Issuance Agreement with the Company’s Chief Executive Officer
−Removed: whereby the Company received $ 1,000,000 in exchange for the issuance of:
−Removed: (i) a $1,000,000 note payable;
−Removed: and (ii) 250 Series Z Preferred
−Removed: Shares having a fair value of $632,019 (See Note 14).
−Removed: The note bears interest of 8 % per annum and is due within three days of the Company’s
−Removed: next closing of equity financing of $ 3,000,000 or more.
−Removed: The proceeds received were allocated to the debt and equity on a relative fair
−Removed: Accordingly, debt discount of $ 387,262 was recognized with a corresponding increase in additional paid-in capital.
−Removed: the due date is contingent upon a future event, the entire debt discount was amortized to interest expense immediately.
−Removed: On September 30, 2021,
−Removed: an investor owning warrants to purchase 156,250,079 common shares at $ 0.0004 per share entered into an agreement to cancel the aforementioned
−Removed: warrants in exchange for:
−Removed: (i) a cash payment of $1,000,000 by the Company;
−Removed: and (ii) 250 Series Z Preferred Shares having a fair value
−Removed: The settlement resulted in a reduction in the derivative liability of $ 5,750,067 , offset by a reduction in cash of $ 1,000,000 ,
−Removed: an increase in additional paid-in capital of $ 632,019 and a gain on settlement of debt of $ 4,118,048 .
−Removed: September 30, 2021, the Company amended its Articles of Incorporation to change the number of authorized common shares to 1,200,000,000
−Removed: shares of common stock, par value $ 0.001 per share, which has been reflected retroactively in the accompanying consolidated financial
−Removed: January 8, 2020, the Company issued 37,160,000 shares of the Company’s common stock previously recorded as to be issued as of December
−Removed: On March 7, 2020, a stockholder
−Removed: returned 69,000 shares of the Company’s common stock back to the Company.
−Removed: The shares were immediately retired.
−Removed: Accordingly, common
−Removed: stock was decreased by the par value of the shares of common stock contributed of $ 69 with a corresponding increase in additional paid
−Removed: the year ended December 31, 2020, a warrant exercise in 2019, to purchase 120,000 shares of common stock, was rescinded.
−Removed: The rescission
−Removed: was recorded as a decrease in common stock to be issued of $ 120 and a decrease in additional paid-in capital of $ 5,880 with a corresponding
−Removed: increase in accounts payable and accrued expenses of $ 6,000 .
−Removed: During the year ended
−Removed: December 31, 2020, the Company issued an aggregate of 72,368,457 shares of its common stock, having an aggregate fair value of $ 370,755 ,
−Removed: upon the conversion of convertible notes with a principal amount of $ 92,964 and accrued interest of $ 128 , which resulted in the reduction
−Removed: of $ 278,545 of derivative liabilities and an aggregate net gain on conversion of convertible notes of $ 882 .
−Removed: Accordingly, common stock
−Removed: was increased by the par value of the shares of common stock issued of $72,369 and additional paid in capital was increased by $298,386.
−Removed: On January 20, 2021,
−Removed: the Company issued 4,448,251 shares of its common stock, having a fair value of $ 133,002 , upon the
−Removed: conversion of convertible notes with a principal amount of $ 13,345 , which resulted in the
−Removed: reduction of $ 118,778 of derivative liabilities and a loss on conversion of $ 880 .
−Removed: June 2, 2021, the Company issued 1,006,250 shares of the Company’s common stock previously recorded as to be issued as of December
−Removed: On June 4, 2021, an investor
−Removed: owning 1,485,000 shares of the Company’s common stock and warrants to purchase 971,562,497 common shares at $ 0.0004 per share entered
−Removed: into an agreement to cancel the aforementioned common shares and warrants in exchange for a cash payment of $ 11,000 by the Company.
−Removed: the cancelation agreement resulted in a reduction in common stock of $ 1,485 for the par value of the common shares, a reduction in additional
−Removed: paid-in capital of $ 9,515 , and a reduction in the derivative liability of $ 74,134,327 and a gain on settlement of $ 74,134,327 .
−Removed: June 6, 2021, the Company awarded an aggregate of 2,175,431 fully-vested shares of common stock, having a fair value of $ 166,855 , to the
−Removed: Chief Executive Officer for services rendered.
−Removed: As of September 30, 2021
−Removed: and December 31, 2020, there were 499,871,337 and 493,726,405 shares, respectively, of common stock issued and outstanding.
−Removed: NOTE 12 – WARRANTS
−Removed: From January 7 to March 23, 2021, the Company
−Removed: issued 4.82388 shares of Series Y preferred stock, having a stated value of $ 96,478 , in exchange for convertible notes payable of $ 38,500 ,
−Removed: accrued interest of $ 77,205 , and 131,249,975 warrants.
−Removed: The exchanges resulted in a reduction of derivative liabilities related to the
−Removed: convertible notes and accrued interest of $ 2,502,223 , a reduction of derivative liabilities related to the warrants of $ 1,396,283 , and
−Removed: a net gain on settlement of $ 3,917,734 (See Note 9).
−Removed: On June 4, 2021, an investor
−Removed: owning 1,485,000 shares of the Company’s common stock and warrants to purchase 971,562,497 common shares at $ 0.0004 per share entered
−Removed: into an agreement to cancel the aforementioned common shares and warrants in exchange for a cash payment of $ 11,000 by the Company.
−Removed: cancelation agreement resulted in a reduction in common stock of $ 1,485 for the par value of the common shares, a reduction in additional
−Removed: paid-in capital of $ 9,515 , and a reduction in the derivative liability of $ 74,134,327 and a gain on settlement of debt of $ 74,134,327
−Removed: (See Note 11).
−Removed: On June 4, 2021, an investor
−Removed: owning warrants to purchase 1,250,000,002 common shares at $ 0.0004 per share entered into an agreement to cancel the aforementioned common
−Removed: shares and warrants in exchange for a cash payment of $ 15,000 by the Company.
−Removed: Accordingly, the cancelation agreement resulted in a reduction
−Removed: in the derivative liability of $ 95,380,286 and a gain on settlement of $ 95,365,286 .
−Removed: On September 30, 2021,
−Removed: an investor owning warrants to purchase 156,250,079 common shares at $ 0.0004 per share entered into an agreement to cancel the aforementioned
−Removed: warrants in exchange for:
−Removed: (i) a cash payment of $ 1,000,000 by the Company;
−Removed: and (ii) 250 Series Z Preferred Shares having a fair value
−Removed: of $ 632,019 .
−Removed: The settlement resulted in a reduction in the derivative liability of $ 5,750,067 , offset by a reduction in cash of $ 1,000,000 ,
−Removed: an increase in additional paid-in capital of $ 632,019 and a gain on settlement of debt of $ 4,118,048 .
−Removed: A summary of the Company’s warrant activity
−Removed: during the nine months ended September 30, 2021, is presented below:
+Added: September 30, 2021, the Company authorized the issuance of 500 shares of Series Z Preferred Stock, par value $ 0.001 per share.
+Added: Z Preferred Stock has a $ 20,000 stated value per share and all 500 Series Z preferred shares, in aggregate, are convertible into 19.98 %
+Added: of the issued and outstanding common shares of the Company (post conversion).
+Added: The conversion rate is applicable on a pro rata basis to
+Added: each share of Series Z Preferred Stock upon conversion.
+Added: This anti-dilutive conversion feature is in effect until such time an S-1 Registration
+Added: Statement is declared effective by the SEC in conjunction with a NASDAQ listing.
+Added: of March 31, 2022 and December 31, 2021, there were 500 shares of Series Z Preferred Stock issued and outstanding.
+Added: Company is authorized to issue 1,200,000,000 shares of common stock, par value $ 0.001 per share.
+Added: the three months ended March 31, 2022, the Company issued 6,500 shares of the Company’s common stock previously recorded as to
+Added: be issued as of December 31, 2021.
+Added: of March 31, 2022 and December 31, 2021, there were 3,338,416 and 3,331,916 shares, respectively, of common stock issued and outstanding.
+Added: 13 – WARRANTS
+Added: summary of the warrant activity for the three months ended March 31, 2022 is as follows:
+Added: OF WARRANT ACTIVITY
Outstanding at December 31, 2021
−Removed: 2,521,077,555
−Removed: Expired/Canceled
−Removed: ( 2,509,502,555 )
−Removed: Outstanding at September 30, 2021
−Removed: Exercisable at September 30, 2021
+Added: Canceled/Exchanged
+Added: Outstanding at March 31, 2022
+Added: Exercisable at March 31, 2022
+Added: OF STOCK OUTSTANDING AND EXERCISABLE
Exercise Price
Weighted Avg.
+Added: Remaining Life
22.50 – 60.00
−Removed: The aggregate intrinsic value
−Removed: of outstanding stock warrants was $ 9,200 , based on warrants with an exercise price less than the Company’s stock price of $ 0.0372
−Removed: as of September 30, 2021, which would have been received by the warrant holders had those holders exercised the warrants as of that date.
−Removed: NOTE 13 – STOCK OPTIONS
−Removed: Our stockholders approved
−Removed: our 2014 Equity Incentive Plan in June 2014 (the “2014 Plan”), our 2015 Equity Incentive Plan in December 2015 (the “2015
−Removed: Plan”), our 2016 Equity Incentive Plan in October 2016 (“2016 Plan”), our 2017 Equity Incentive Plan in December 2016
−Removed: (“2017 Plan” and together with the 2014 Plan, 2015 Plan, 2016 Plan, the “Prior Plans”), our 2018 Equity Incentive
−Removed: Plan in June 2018 (the “2018 Plan”), and our 2021 Equity Incentive Plan in September 2021 (“2021 Plan” , and together
−Removed: with the Prior Plans, the “Plans”).
−Removed: The Prior Plans are identical, except for the number of shares reserved for
−Removed: issuance under each.
−Removed: As of September 30, 2021, the Company had granted an aggregate of 64,310,000 securities under the Plans, with
−Removed: 50,190,000 shares available for future issuances.
−Removed: The Plans provide for the
−Removed: grant of incentive stock options to our employees and our subsidiaries’ employees, and for the grant of stock options, stock bonus
−Removed: awards, restricted stock awards, performance stock awards and other forms of stock compensation to our employees, including officers,
−Removed: consultants and directors.
−Removed: The Prior Plans also provide that the grant of performance stock awards may be paid out in cash as determined
−Removed: by the committee administering the Prior Plans.
−Removed: Option valuation models require the input of highly
−Removed: subjective assumptions.
−Removed: The fair value of stock-based payment awards was estimated using the Black-Scholes option pricing model with a
−Removed: volatility figure derived from historical data.
−Removed: The Company accounts for the expected life of options based on the contractual life of
−Removed: A summary of the Company’s stock option
−Removed: activity during the nine months ended September 30, 2021, is presented below:
+Added: aggregate intrinsic value of outstanding stock warrants was $ 6,489 , based on warrants with an exercise price less than the Company’s
+Added: stock price of $ 7.90 as of March 31, 2022 which would have been received by the warrant holders had those holders exercised the warrants
+Added: as of that date.
+Added: 14 – STOCK OPTIONS
+Added: stockholders approved our 2014 Equity Incentive Plan in June 2014 (the “2014 Plan”), our 2015 Equity Incentive Plan in December
+Added: 2015 (the “2015 Plan”), our 2016 Equity Incentive Plan in October 2016 (“2016 Plan”), our 2017 Equity Incentive
+Added: Plan in December 2016 (“2017 Plan”), our 2018 Equity Incentive Plan in June 2018 (the “2018 Plan” and
+Added: together with the 2014 Plan, 2015 Plan, 2016 Plan, the “Prior Plans”), and our 2021 Equity Incentive Plan in September
+Added: 2021 (“2021 Plan” , and together with the Prior Plans, the “Plans”).
+Added: The Prior Plans are identical, except for
+Added: the number of shares reserved for issuance under each.
+Added: As of March 31, 2022, the Company had granted an aggregate of 214,367 securities
+Added: under the Plans since inception, with 167,300 shares available for future issuances.
+Added: The Company made no grants under the pPans
+Added: during the three months ended March 31, 2022.
+Added: Plans provide for the grant of incentive stock options to our employees and our subsidiaries’ employees, and for the grant of stock
+Added: options, stock bonus awards, restricted stock awards, performance stock awards and other forms of stock compensation to our employees,
+Added: including officers, consultants and directors.
+Added: The Prior Plans also provide that the grant of performance stock awards may be paid out
+Added: in cash as determined by the committee administering the Prior Plans.
+Added: valuation models require the input of highly subjective assumptions.
+Added: The fair value of stock-based payment awards was estimated using
+Added: the Black-Scholes option pricing model with a volatility figure derived from historical data.
+Added: The Company accounts for the expected life
+Added: of options based on the contractual life of the options.
+Added: were no options issued during the three months ended March 31, 2022.
+Added: There was no options activity during the year ended December 31,
+Added: summary of the stock option activity for the three months ended March 31, 2022 as follows:
+Added: OF STOCK OPTION ACTIVITY
Outstanding at December 31, 2021
−Removed: Expired/Canceled
−Removed: Outstanding at September 30, 2021
−Removed: Exercisable at September 30, 2021
+Added: Forfeiture/Cancelled
+Added: Outstanding at March 31, 2022
+Added: Exercisable at March 31, 2022
+Added: OF STOCK OUTSTANDING AND EXERCISABLE
Exercise Price
Remaining Life
−Removed: Number of Options
$ 30.00 - 75.00
−Removed: The aggregate intrinsic value
−Removed: of outstanding stock options was $ 0 , based on options with an exercise price less than the Company’s stock price of $ 0.0372 as of
−Removed: September 30, 2021, which would have been received by the option holders had those option holders exercised their options as of that date.
−Removed: NOTE 14 – RELATED PARTY TRANSACTIONS
−Removed: During the nine months ended
−Removed: September 30, 2021 and 2020, the Company received aggregate advances of $ 2,091 and $ 0 and repaid an aggregate of $ 5,278 and $ 0 , respectively,
−Removed: to the Company’s Chief Information Officer and $ 25,000 of advances from Empire Services, Inc.
−Removed: The advances are non-interest bearing
−Removed: and due on demand.
−Removed: As of September 30, 2021 and December 31, 2020, the Company owed $ 0 and $ 3,187 , respectively, in advances to the Company’s
−Removed: Chief Information Officer and $ 25,000 and $ 0 , respectively, in advances to Empire Services, Inc.
−Removed: (See Note 5).
−Removed: During the nine months ended
−Removed: September 30, 2021 and 2020, the Company received aggregate proceeds of $ 1,515,424 and $ 20,520 , respectively, and repaid $ 0 from the issuance
−Removed: of non-convertible notes to the Company’s Chief Executive Officer and Empires Services, Inc.
−Removed: The non-convertible notes bear interest
−Removed: from 15 % to 20 % and have maturity dates ranging from December 31, 2020 through October 15, 2021.
−Removed: For those notes in default, the interest
−Removed: rate increases to 35 % per annum from the date of default.
−Removed: As of September 30, 2021 and December 31, 2020, the Company owed $ 1,535,944
−Removed: and $ 0 , respectively, in non-convertible notes payable to the Company’s Chief Executive Officer and Empire Services, Inc.
−Removed: On September 30, 2021,
−Removed: the Company entered into a Series Z Preferred Stock Issuance Agreement with the Company’s Chief Executive Officer whereby the Company
−Removed: received $ 1,000,000 in exchange for the issuance of:
−Removed: (i) a $ 1,000,000 note payable;
−Removed: and (ii) 250 Series Z Preferred Shares having a fair
−Removed: value of $ 632,019 .
−Removed: The note bears interest of 8 % per annum and is due within three days of the Company’s next closing of equity
−Removed: financing of $ 3,000,000 or more.
−Removed: The proceeds received were allocated to the debt and equity on a relative fair value basis.
−Removed: debt discount of $ 387,262 was recognized with a corresponding increase in Additional paid-in capital.
−Removed: Since the due date is contingent
−Removed: upon a future event, the entire debt discount was amortized to interest expense immediately (See Note 11).
−Removed: NOTE 15 – SUBSEQUENT EVENTS
−Removed: The Company evaluates events that have occurred
−Removed: after the balance sheet date but before the unaudited condensed consolidated financial statements are issued.
−Removed: On September 30, 2021, MassRoots, Inc.
−Removed: into definitive agreements to acquire the Company for consideration of (i) 495,000,000 shares of
−Removed: Common Stock, (ii) within 3 business days of the closing of the Company’s next capital raise, repayment of a $ 1 million advance
−Removed: made to purchase Empire’s Virginia Beach location and (iii) a promissory note in the principal amount of $ 3.7 million with a maturity
−Removed: date of September 30, 2023.
−Removed: The acquisition was effective October 1, 2021 upon the effectiveness of a Certificate of Merger in Virginia.
+Added: 75.01 - 150.00
+Added: 150.01 - 225.00
+Added: 225.01 - 300.00
+Added: 300.01 - 600.00
+Added: aggregate intrinsic value of outstanding stock options was $ 0 , based on options with an exercise price less than the Company’s
+Added: stock price of $ 7.90 as of March 31, 2022, which would have been received by the option holders had those option holders exercised their
+Added: options as of that date.
+Added: fair value of all options that vested during the three months ended March 31, 2022 and 2021 was $ 0 and $ 0 , respectively.
+Added: compensation expense of $ 0 as of March 31, 2022 will be expensed in future periods.
+Added: Leases (Operating Leases)
+Added: Company leases its facilities and certain automobiles under operating leases which expire on various dates through 2025.
+Added: determines if an arrangement is a lease at inception and whether it is a finance or operating leases.
+Added: Right of Use (“ROU”)
+Added: assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation
+Added: to make lease payments from the lease.
+Added: Operating lease ROU assets and liabilities are recognized at the commencement date of the lease
+Added: based on the present value of lease payments over the lease term.
+Added: When readily determinable, the Company uses the implicit rate in determining
+Added: the present value of lease payments.
+Added: The ROU asset also includes any fixed lease payments, including in-substance fixed lease payments
+Added: and excludes lease incentives.
+Added: Lease expense for lease payments is recognized on a straight-line basis over the lease term.
+Added: is determined at lease commencement and includes any non-cancellable period for which the Company has the right to use the underlying
+Added: asset, together with any options to extend that the Company is reasonably certain to exercise.
+Added: effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 3,492,531 in ROU assets and $ 3,650,358 in lease liabilities
+Added: for the leasing of scrap metal yards from an entity controlled by the Company’s Chief Executive Officer.
+Added: Under the terms of the
+Added: leases, Empire is required to pay an aggregate of $ 145,821 per month and increasing by 3% on January 1st of every year.
+Added: expire on January 1, 2024 and the Company has two options to extend the leases by 5 years per option .
+Added: In the event the Company does not
+Added: exercise the options, the leases will continue on a month-to-month basis.
+Added: The Company cannot sublease any of the properties under the
+Added: lease agreements.
+Added: effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 30,699 in ROU assets and $ 31,061 in lease liabilities
+Added: for an office lease.
+Added: Under the terms of the lease, Empire is required to pay $ 1,150 per month and increasing by 3% on April 1st of every
+Added: year beginning on April 1, 2022 .
+Added: The lease expires on March 31, 2024 and Empire was required to make a security deposit of $ 1,150 .
+Added: Company does not have an option to extend the lease .
+Added: The Company cannot sublease the office under the lease agreements.
+Added: October 11, 2021, Empire entered into leasing agreements with a company owned by the Chief Executive Officer of Empire for the leasing
+Added: of the Company’s Virginia Beach metal recycling location.
+Added: Under the terms of the leases, Empire is required to pay $9,677 for the
+Added: prorated first month and $15,000 per month for the facilities beginning November 1, 2021 and increasing by 3% on January 1st of
+Added: every year thereafter.
+Added: The leases expire on January 1, 2024 and the Company has two options to extend the leases by 5 years per option .
+Added: In the event the Company does not exercise the options, the leases will continue on a month-to-month basis.
+Added: The Company cannot sublease
+Added: any of the properties under the lease agreements.
+Added: Leases (Operating Leases)
+Added: effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 26,804 in ROU assets and $ 18,661 in lease liabilities
+Added: for an automobile lease.
+Added: Under the terms of the lease, Empire is required to pay $ 750 per month until the lease expires on February 18,
+Added: 2025 and the Company does not have an option to renew or extend .
+Added: The Company is responsible for any damage to the automobile under
+Added: the terms of the lease.
+Added: effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 34,261 in ROU assets and $ 27,757 in lease liabilities
+Added: for an automobile lease.
+Added: Under the terms of the lease, Empire is required to pay $ 650 per month until the lease expires on February 15,
+Added: 2026 and the Company does not have an option to renew or extend.
+Added: The Company is responsible for any damage to the automobile under
+Added: the terms of the lease.
+Added: December 23, 2021, Empire entered into a lease agreement for the leasing of an automobile.
+Added: Under the terms of the lease, Empire was required
+Added: to pay $18,000 for the first month and $1,000 per month thereafter for 60 months.
+Added: The lease expires on December 23, 2025 and the Company
+Added: does not have an option to renew or extend .
+Added: The Company is responsible to any damage for the automobile under the terms of the
+Added: January 24, 2022, the Company entered into leasing agreements for 3,521 square feet of office space commencing upon the completion of
+Added: tenant improvements which was expected to be on April 1, 2022 but shall be no later than May 1, 2022 (“Commencement Date”).
+Added: Under the terms of the leases, the Company is required to pay $3,668 for the first twelve months of the lease and increasing by approximately
+Added: 3% every 12 months thereafter until the expiration of the lease.
+Added: The lease is for a period of five years from the Commencement Date and
+Added: the Company was required to make a security deposit of $ 3,668 .
+Added: The Company does not have an option to extend the lease.
+Added: The Company cannot
+Added: sublease any of the office space under the lease agreement.
+Added: February 1, 2022, the Company entered into an office space/land lease agreement with an entity owned by the Chief Executive Officer of
+Added: Greenwave for the leasing of the Company’s Fairmont metal scrap yard located at 406 Sandy Street, Fairmont, NC 28340.
+Added: terms of the lease, the Company is required to pay $ 8,000 per month for the facility beginning February 1, 2022 and increasing by 3%
+Added: on January 1, 2023.
+Added: The lease expires on January 1, 2024 and the Company has two options to extend the lease by 5 years per option.
+Added: Company also has the option to extend the term of the lease for an additional year for the next 5 years upon the same terms and conditions.
+Added: In the event the Company does not exercise the options, the lease will continue on a month-to-month basis .
+Added: The Company cannot sublease
+Added: the property under the lease agreement.
+Added: assets and liabilities consist of the following:
+Added: OF ASSETS AND LIABILITIES
+Added: Current portion of lease liabilities
+Added: Long term lease liabilities, net of current portion
+Added: Total lease liabilities
+Added: minimum future commitments under non-cancelable operating leases and other obligations at December 31, 2021 were as follows:
+Added: OF NON CANCELABLE OPERATING LEASES AND OTHER OBLIGATIONS
+Added: Year ended December 31,
+Added: 2022 (remaining)
+Added: Total Minimum Lease Payments
+Added: Imputed Interest
+Added: $ ( 320,721 )
+Added: Present Value of Lease Payments
+Added: Current Portion
+Added: $ ( 2,142,504 )
+Added: Long Term Portion
+Added: Company leases its facilities, automobiles, and offices under operating leases which expire on various dates through 2024.
+Added: related to these leases is recognized based on the payment amount charged under the lease.
+Added: Rent expense for the three months ended March
+Added: 31, 2022 and 2021 was $ 515,223 and $ 3,510 , respectively.
+Added: At March 31, 2022, the leases had a weighted average remaining lease term of
+Added: 1.75 years and a weighted average discount rate of 9.12 %.
+Added: 16 – CONCENTRATIONS OF REVENUE
+Added: Company has a concentration of customers.
+Added: For the three months ended March 31, 2022, one customer accounted for $ 6,150,365 , or approximately
+Added: 61.99 %, of our revenue.
+Added: Company’s sales are concentrated in the Virginia and northeastern North Carolina markets.
+Added: 17 – RELATED PARTY TRANSACTIONS
+Added: of March 31, 2022, the Company leases 12 scrap yard facilities by an entity controlled by the Company’s Chief Executive Officer.
+Added: During the three months ended March 31, 2022, the Company paid rents of $ 477,140 to an entity controlled by the Company’s Chief
+Added: Executive Officer.
+Added: Additionally, during the three months ended March 31, 2022, the Company paid $ 122,866 in accrued rents owed to an
+Added: entity controlled by the Company’s Chief Executive Officer at December 31, 2021.
+Added: See “Note 15 – Leases.”
+Added: the three months ended March 31, 2022, the Company purchased equipment for $ 152,500 from an entity controlled by the spouse of the Chief
+Added: Executive Officer.
+Added: 18 – AMORTIZATION OF INTANGIBLE ASSETS
+Added: of the Company’s current identified intangible assets were assumed upon consummation of the Empire acquisition on October 1, 2021.
+Added: Identified intangible assets consisted of the following at the dates indicated below:
+Added: OF INTANGIBLE ASSETS
+Added: March 31, 2022
+Added: Gross carrying
+Added: Estimated remaining
+Added: Intellectual Property
+Added: $ ( 303,600 )
+Added: Customer List
+Added: ( 1,063,700 )
+Added: Total finite-lived intangibles
+Added: ( 1,479,250 )
+Added: Total intangible assets, net
+Added: $ ( 1,479,250 )
+Added: expense for intangible assets was $ 739,625 and $ 0 for the three months ended March 31, 2022 and 2021, respectively.
+Added: Total estimated amortization
+Added: expense for our intangible assets for the years 2021 through 2026 is as follows:
+Added: SCHEDULE OF AMORTIZATION EXPENSES FOR
+Added: INTANGIBLE ASSETS
+Added: Year ended December 31,
+Added: 19 – INCOME TAX PROVISIONS
+Added: tax provision or benefit from income taxes for interim periods is determined using an estimate of our annual effective tax rate, adjusted
+Added: for discrete items, if any, that are taken into account in the relevant period.
+Added: Each quarter we update our estimate of the annual effective
+Added: tax rate, and if our estimated tax rate changes, we make a cumulative adjustment.
+Added: quarterly tax provision, and our quarterly estimate of our annual effective tax rate, is computed
+Added: on the basis of several factors where applicable.
+Added: These include the variability in accurately predicting our pre-tax
+Added: and taxable income and loss and the mix of jurisdictions to which they relate, intercompany transactions, the applicability of special
+Added: tax regimes, changes in how we do business, acquisitions, investments, developments in tax controversies, changes in our stock price,
+Added: changes in our deferred tax assets and liabilities and their underlying valuation, changes in statutes, regulations, case law,
+Added: and administrative practices, principles, and interpretations related to tax, including changes to the global tax framework, competition,
+Added: and other laws and accounting rules in various jurisdictions, and relative changes of expenses or losses for which tax benefits are not
+Added: Our effective tax rate can be more or less volatile based on the amount of pre-tax income or loss.
+Added: For example, the impact
+Added: of discrete items and non-deductible expenses on our effective tax rate is greater when our pre-tax income is lower.
+Added: In addition, we
+Added: record valuation allowances against deferred tax assets when there is uncertainty about our ability to generate future income in relevant
+Added: jurisdictions.
+Added: income tax provision for the three months ended March 31, 2022 was $0.
+Added: At December 31, 2021, the Company has available for income tax
+Added: purposes approximately $ 82,507,844 in federal and $ 69,144,542 in Colorado state, net operating loss carry forwards which begin
+Added: expiring in the year 2033, that can be used to offset future taxable income.
+Added: The Company has provided a valuation reserve against
+Added: the full amount of the net operating loss benefit given the earnings history of the Company.
+Added: As such, it is the opinion of management
+Added: that it is more likely than not that the benefits will not be realized.
+Added: All or portion of the remaining valuation allowance
+Added: may be reduced in future years based on an assessment of earnings sufficient to fully utilize these potential tax benefits.
+Added: year ended December 31, 2021, the Company has increased the valuation allowance from $ 18,379,120 to $ 21,515,047 .
+Added: 20 – SUBSEQUENT EVENTS
+Added: Company evaluates events that have occurred after the balance sheet date but before the unaudited condensed consolidated financial statements
+Added: April 18, 2022, the Company appointed Howard Jordan as Chief Financial Officer.
+Added: April 18, 2022, the Company appointed Cheryl Lanthorn and John Wood to its Board of Directors, along with its audit, compensation, and
+Added: nomination and corporate governance committees.
+Added: April 19, 2022, the Company appointed J.
+Added: Bryan Plumlee to its Board of Directors, along with its audit, compensation, and nomination
+Added: and corporate governance committees.
+Added: April 26, 2022, The Company issued 2,000 shares of common stock recorded as to be issued at March 31, 2022.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.