UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934
For
the period ended September 30, 2023
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934
For
the transition period from ___________to ____________
Commission
File Number 001-41452
GREENWAVE
TECHNOLOGY SOLUTIONS, INC .
(f/k/a
MassRoots, Inc.)
(Exact
name of business as specified in its charter)
Delaware
46-2612944
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
4016
Raintree Rd , Ste 300 , Chesapeake , VA
23321
(Address of principal executive
offices)
(Zip code)
(800)
966-1432
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common Stock, $0.001 par
value per share
GWAV
The Nasdaq Stock Market,
LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth company
☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of November 14, 2023, there were 16,557,083 shares of the registrant’s common stock issued and outstanding.
TABLE
OF CONTENTS
PART I. FINANCIAL
INFORMATION
ITEM 1.
Financial
Statements
Condensed Consolidated Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022
1
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2023 and 2022 (unaudited)
2
Condensed Consolidated Statements of Stockholders’ Equity for the Three and Nine Months Ended September 30, 2023 and 2022 (unaudited)
3
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2023 and 2022 (unaudited)
5
Notes to Condensed Consolidated Financial Statements (unaudited)
6
ITEM 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
29
ITEM 3.
Quantitative and Qualitative Disclosures About Market Risk
35
ITEM 4.
Controls and Procedures
35
PART II. OTHER INFORMATION
37
ITEM 1.
Legal Proceedings
37
ITEM 1A.
Risk Factors
37
ITEM 2.
Unregistered Sales of Equity Securities and Use of Proceeds
37
ITEM 3.
Defaults Upon Senior Securities
37
ITEM 4.
Mine Safety Disclosures
37
ITEM 5.
Other Information
37
ITEM 6.
Exhibits
38
SIGNATURES
39
- i -
FORWARD-LOOKING
STATEMENTS
Statements
in this Quarterly Report on Form 10-Q may be “forward-looking statements.”
Forward-looking
statements include, but are not limited to, statements that express our intentions, beliefs, expectations, strategies, predictions or
any other statements relating to our future activities or other future events or conditions. These statements are often, but not always,
made through the use of words or phrases such as “believe,” “will,” “expect,” “anticipate,”
“estimate,” “intend,” “plan,” and “would.” These statements are based on current expectations,
estimates and projections about our business based in part on assumptions made by management. These statements are not guarantees of
future performance and involve risks, uncertainties and assumptions that are difficult to predict. Therefore, actual outcomes and results
may, and are likely to, differ materially from what is expressed or forecasted in the forward-looking statements due to numerous factors,
including those set forth in “Item 1A. Risk Factors” in our Annual Report on Form 10-K, and our other filings with SEC.
You
are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Quarterly Report
on Form 10-Q. Any forward-looking statements speak only as of the date on which they are made, and we disclaim any obligation to publicly
update or release any revisions to these forward-looking statements, whether as a result of new information, future events or otherwise,
after the date of this Quarterly Report on Form 10-Q or to reflect the occurrence of unanticipated events, except as required by applicable
law.
- ii -
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
September 30,
December 31,
2023
2022
(Unaudited)
ASSETS
Current assets:
Cash
$ 1,449,340
$ 821,804
Inventories
146,701
189,646
Accounts receivable
493,128
215,256
Prepaid expenses
485,143
12,838
Total current assets
2,574,312
1,239,544
Property and equipment, net
24,470,605
13,167,535
Advance for asset
-
1,193,380
Operating lease right of use assets, net - related party
128,190
2,419,338
Operating lease right of use assets, net
226,980
590,608
Licenses, net
17,019,200
18,614,750
Customer list, net
1,791,200
1,959,125
Intellectual property, net
1,821,600
2,277,000
Finite lived intangible assets, net
1,821,600
2,277,000
Security deposit
31,893
6,893
Total assets
$ 48,063,980
$ 41,468,173
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Bank overdraft
$ 205,719
$ -
Accounts payable and accrued expenses
5,328,114
5,035,330
Accrued payroll and related expenses
4,290,199
3,946,411
Contract liabilities
25,000
25,000
Factoring, net of unamortized debt discount of $ 0 and $ 1,221,022 , respectively
-
4,893,207
Non-convertible notes payable, current portion, net of unamortized debt discount of $ 887,343 and $ 500,250 , respectively
2,619,147
1,820,819
Convertible notes payable, current portion, net of unamortized debt discount of $ 3,163,619 and $ 0 , respectively
4,836,381
Due to related parties
1,264,433
317,781
Operating lease obligations, current portion - related party
110,430
2,742,140
Operating lease obligations, current portion
101,842
232,236
Total current liabilities
18,781,265
19,012,924
Operating lease obligations, less current portion - related party
64,890
-
Operating lease obligations, less current portion
66,294
116,262
Related party note payable
17,218,350
Convertible notes payable, net of unamortized debt discount of $ 3,954,524 and $ 0 , respectively
6,045,476
Non-convertible notes payable, net of unamortized debt discount of $ 2,161,888 and $ 1,965,113 , respectively
6,195,897
7,001,422
Total liabilities
48,372,172
26,130,608
Commitments and contingencies (See Note 9)
-
-
Stockholders’ equity:
Preferred stock - 10,000,000 shares authorized:
Preferred stock - Series Z, $ 0.001 par value, $ 20,000 stated value, 0 and 500 shares authorized; 0 and 322 shares issued and outstanding, respectively
-
-
Preferred stock, value
Common stock, $ 0.001 par value, 1,200,000,000 shares authorized; 15,880,742 and 10,962,319 shares issued and outstanding, respectively
15,881
10,962
Additional paid in capital
391,388,858
377,595,618
Accumulated deficit
( 391,712,931 )
( 362,269,015 )
Total stockholders’ equity
( 308,192 )
15,337,565
Total liabilities and stockholders’ equity
$ 48,063,980
$ 41,468,173
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
2023
2022
2023
2022
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2023
2022
2023
2022
Revenues
$ 8,181,948
$ 7,347,223
$ 26,641,644
$ 27,972,612
Cost of Revenues
5,251,001
4,862,334
15,685,232
17,157,707
Gross Profit
2,930,947
2,484,889
10,956,412
10,814,905
Operating Expenses:
Advertising
395,000
9,662
410,851
69,963
Payroll and related expense
1,473,131
2,055,442
4,921,669
4,936,882
Rent, utilities and property maintenance ($ 337,617 and $ 670,938 ; $ 1,476,002 and $ 1,183,876 , to related party)
643,550
810,786
2,700,777
2,573,449
Hauling and equipment maintenance
604,032
926,761
2,424,165
2,760,755
Depreciation and amortization expense
1,562,221
1,151,540
4,181,802
2,966,907
Consulting, accounting and legal
939,345
31,215
1,414,592
552,527
Loss on asset
9,850,850
-
9,850,850
-
Common stock issued for services
171,240
-
171,240
-
Other general and administrative expenses
777,135
793,645
2,391,476
1,410,034
Total Operating Expenses
16,416,504
5,779,051
28,467,422
15,270,517
Loss From Operations
( 13,485,557 )
( 3,294,162 )
( 17,511,010 )
( 4,455,612 )
Other Income (Expense):
Interest expense and amortization of debt discount
( 3,672,861 )
( 688,570 )
( 6,730,214 )
( 33,265,639 )
Gain on tax credit
-
-
717,064
-
Gain on lease termination
108,863
-
108,863
-
Change in fair value of derivative liabilities
-
-
-
14,264,476
Warrant expense for liquidated damages settlements
-
( 7,408,681 )
-
( 7,408,681 )
Gain on conversion of convertible notes
-
2,625,378
-
2,625,378
Gain on settlement of non-convertible notes payable and advances
557,535
188,500
632,540
351,920
Total Other Income (Expense)
( 3,006,463 )
( 5,283,373 )
( 5,271,747 )
( 23,432,546 )
Net Loss Before Income Taxes
( 16,492,020 )
( 8,577,535 )
( 22,782,757 )
( 27,888,158 )
Provision for Income Taxes (Benefit)
-
-
-
-
Net Loss
( 16,492,020 )
( 8,577,535 )
( 22,782,757 )
( 27,888,158 )
Deemed dividend for the reduction of exercise price of warrants
( 1,638,952 )
-
( 1,638,952 )
Deemed dividend for the reduction of the conversion price of a debt note
( 5,022,207 )
-
( 5,022,200 )
-
Deemed dividend for Series Z price protection trigger upon uplisting
-
( 7,237,572 )
-
( 7,237,572 )
Deemed dividend for triggering of warrant price protection upon uplisting
-
( 21,115,910 )
-
( 21,115,910 )
Deemed dividend for repricing of certain warrants for liquidated damages waiver
-
( 462,556 )
-
( 462,556 )
Net Income (Loss) Available to Common Stockholders
$ ( 23,153,172 )
$ ( 37,393,573 )
$ ( 29,443,909 )
$ ( 56,704,196 )
Net Income (Loss) Per Common Share:
Basic
$ ( 1.75 )
$ ( 4.30 )
$ ( 2.47 )
$ ( 9.43 )
Diluted
$ ( 1.75 )
$ ( 4.30 )
$ ( 2.47 )
$ ( 9.43 )
Weighted Average Common Shares Outstanding:
Basic
13,220,232
8,696,483
11,900,762
6,012,047
Diluted
13,220,232
8,696,483
11,900,762
6,012,047
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2023
(Unaudited)
Shares
Amount
Shares
Amount
In Capital
Deficit
Total
Preferred Stock
Series Z
Common Stock
Additional Paid
Accumulated
Shares
Amount
Shares
Amount
In Capital
Deficit
Total
Balance at December 31, 2022
322
$ -
10,962,319
$ 10,962 -
$ 377,595,618
$ ( 362,269,015 )
$ 15,337,565
Issuance of common stock upon conversion of Series Z Preferred
( 322 )
-
1,301,994
$ 1,303
$ ( 1,301 )
-
-
Common stock issued for cash, net issuance costs
-
-
2,511,166
$ 2,511
$ 2,838,670
-
$ 2,841,181
Common stock issued for services rendered and to be rendered
-
-
275,929
$ 276
$ 254,172
-
$ 254,448
Common stock issued for the exercise of warrants for cash
-
-
679,398
$ 680
$ 7,560
-
$ 8,240
Common stock issued for the exercise of warrants pursuant to cashless exercise provisions
-
-
149,936
$ 149
$ ( 149 )
-
-
Debt discount for warrants issued in senior secured debt placement
-
-
-
$ 3,279,570
-
$ 3,279,570
Debt discount for warrants issued as commission for senior secured debt placement
-
-
-
$ 753,567
-
$ 753,567
Deemed dividend for the reduction of the conversion price of a debt note
-
-
-
-
$ 5,022,200
$ ( 5,022,207 )
( 7 )
Deemed dividend for the reduction of the exercise price of warrants
-
-
-
-
$ 1,638,952
$ ( 1,638,952 )
-
Net loss
-
-
-
- -
-
$ ( 22,782,757 )
$ ( 22,782,757 )
Balance at September 30, 2023
-
$ -
15,880,742
$ 15,881 -
$ 391,388,758
$ ( 391,712,931 )
$ ( 308,192 )
Balance at June 30, 2023
250
$ -
11,250,813
$ 11,251 -
$ 377,595,330
$ ( 368,559,752 )
$ 9,046,829
Issuance of common stock upon conversion of Series Z Preferred
( 250 )
-
1,013,500
$ 1,014
$ ( 1,013 )
-
-
Common stock issued for cash, net issuance costs
-
-
2,511,166
$ 2,511
$ 2,838,670
-
$ 2,841,181
Common stock issued for services rendered and to be rendered
-
-
275,929
$ 276
$ 254,172
-
$ 254,448
Common stock issued for the exercise of warrants for cash
-
-
679,398
$ 680
$ 7,560
-
$ 8,240
Common stock issued for the exercise of warrants pursuant to cashless exercise provisions
-
-
149,936
$ 149
$ ( 149 )
-
-
Debt discount for warrants issued in senior secured debt placement
-
-
-
-
$ 3,279,570
-
$ 3,279,570
Debt discount for warrants issued as commission for senior secured debt placement
-
-
-
-
$ 753,567
-
$ 753,567
Deemed dividend for the reduction of the conversion price of a debt note
-
-
-
-
$ 5,022,200
$ ( 5,022,207 )
( 7 )
Deemed dividend for the reduction of the exercise price of warrants
-
-
-
-
$ 1,638,952
$ ( 1,638,952 )
-
Net loss
-
-
-
- -
-
$ ( 16,492,020 )
$ ( 16,492,020 )
Balance at September 30, 2023
-
$ -
15,880,742
$ 15,881 -
$ 391,388,758
$ ( 391,712,931 )
$ ( 308,192 )
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
In Capital
Deficit
Total
Series Z
Common Stock
Common Stock to be Issued
Additional Paid
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
In Capital
Deficit
Total
Balance at December 31, 2021
500
$ 1
3,331,916
$ 3,332
8,500
$ 8
$ 275,058,282
$ ( 298,409,685 )
$ ( 23,348,062 )
Issuance of common stock previously recorded as to be issued
-
-
8,500
$ 8
( 8,500 )
( 8 )
-
-
-
Elimination of derivative liabilities due to resolution of authorized share shortfall
-
-
-
-
-
-
$ 29,759,766
-
$ 29,759,765
Issuance of common stock upon conversion of convertible debt at uplisting
-
-
6,896,903
$ 6,897
-
-
$ 36,553,575
-
$ 36,560,471
Issuance of common stock upon conversion of Series Z Preferred
( 117 )
-
475,000
$ 475
-
-
$ 1,453,025
$ ( 1,453,501 )
-
Warrant expense for liquidated damages waiver
-
-
-
-
-
-
$ 7,408,681
-
$ 7,408,681
Deemed dividend for Series Z price protection trigger upon uplisting
-
-
-
-
-
-
$ 7,237,572
$ ( 7,237,572 )
-
Deemed dividend for repricing & issuance of additional warrants upon uplisting
-
-
-
-
-
-
$ 21,115,910
$ ( 21,115,910 )
-
Deemed dividend for repricing of certain warrants for liquidated damages waiver
-
-
-
-
-
-
$ 462,556
$ ( 462,556 )
-
Net loss
-
-
-
-
-
-
-
$ ( 27,888,158 )
$ ( 27,888,158 )
Balance at September 30, 2022
383
$ 1
10,712,319
$ 10,712
-
$ -
$ 379,049,367
$ ( 356,567,382 )
$ 22,492,697
Balance at June 30, 2022
500
$ 1
3,340,416
$ 3,340
-
-
$ 304,818,048
$ ( 317,720,309 )
$ ( 12,898,920 )
Issuance of common stock upon conversion of convertible debt at uplisting
-
-
6,896,903
$ 6,897
-
-
$ 36,553,575
-
$ 36,560,471
Issuance of common stock upon conversion of Series Z Preferred
( 117 )
-
475,000
$ 475
-
-
$ 1,453,025
$ ( 1,453,500 )
-
Warrant expense for liquidated damages waiver
-
-
-
-
-
-
$ 7,408,681
-
$ 7,408,681
Deemed dividend for Series Z price protection trigger upon uplisting
-
-
-
-
-
-
$ 7,237,572
$ ( 7,237,572 )
-
Deemed dividend for repricing & issuance of additional warrants upon uplisting
-
-
-
-
-
-
$ 21,115,910
$ ( 21,115,910 )
-
Deemed dividend for repricing of certain warrants for liquidated damages waiver
-
-
-
-
-
-
$ 462,556
$ ( 462,556 )
-
Net loss
-
-
-
-
-
-
-
$ ( 8,577,535 )
$ ( 8,577,535 )
Balance at September 30, 2022
383
$ 1
10,712,319
$ 10,712
-
$ -
$ 379,049,367
$ ( 356,567,382 )
$ 22,492,697
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASHFLOWS
(Unaudited)
2023
2022
For the Nine Months Ended September 30 ,
2023
2022
Cash flows from operating activities:
Net (loss)
$ ( 22,782,757 )
$ ( 27,888,158 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation and amortization of intangible assets
4,181,802
2,790,714
Amortization of right of use assets, net - related-party
1,404,791
1,590,136
Amortization of right of use assets, net
184,757
304,349
Change in fair value of derivative liabilities
-
( 14,264,476 )
Interest and amortization of debt discount
6,730,214
33,265,639
Warrant expense for liquidated damages settlement
-
7,408,681
Impairments recognized on property and equipment
-
176,192
(Gain) on conversion of convertible notes payable
-
( 2,625,378 )
(Gain) on termination of operating lease liability
( 108,863 )
Loss on asset
9,850,850
-
Gain on settlement of non-convertible notes payable and accrued interest
( 632,540 )
( 351,920 )
Stock based compensation
171,239
Changes in operating assets and liabilities:
Changes in due to related party
1,018,349
( 107,884 )
Inventories
42,945
( 336,677 )
Accounts receivable
( 277,871 )
( 672,664 )
Prepaid expenses
( 388,972 )
( 38,635 )
Security deposit
( 25,000 )
994
Accounts payable and accrued expenses
( 607,900 )
( 922,318 )
Accrued payroll and related expenses
224,204
( 69,296 )
Environmental remediation
-
( 22,207 )
Principal payments made on operating lease liability - related-party
( 1,572,248 )
( 304,349 )
Principal payments made on operating lease liability
-
Net cash used in operating activities
( 2,587,000 )
( 2,067,257 )
Cash flows from investing activities:
Purchases of property and equipment - related party
-
( 172,500 )
Purchases of property and equipment
( 1,660,537 )
( 3,511,807 )
Cash received for the advance given for asset
82,769
Net cash used in investing activities
( 1,577,768 )
( 3,684,307 )
Cash flows from financing activities:
Proceeds from sale of common stock
2,841,181
Proceeds from warrant exercises
8,240
Proceeds from issuance of convertible notes
13,118,750
Proceeds from bridge financing
825,000
Bank overdrafts
205,719
Proceeds from issuance of non-convertible notes payable
1,000,000
6,162,500
Repayment of a non-convertible notes payable
( 4,381,809 )
( 1,788,458 )
Proceeds from factoring
3,746,109
-
Repayments of factoring
( 12,570,886 )
( 12,000 )
Net cash provided by financing activities
4,792,304
4,362,042
Net increase (decrease) in cash
627,536
( 1,389,522 )
Cash, beginning of period
821,804
2,958,293
Cash, end of period
$ 1,449,340
$ 1,568,771
Supplemental disclosures of cash flow information:
Cash paid during period for interest
$ 49,296
$ 198,000
Cash paid during period for taxes
$ -
$ -
Supplemental disclosure of non-cash investing and financing activities:
Reclassification of derivative liability to additional paid in capital due to elimination of authorized share shortfall
$ -
$ 29,759,766
Increase in right of use assets and operating lease liabilities
$ 199,466
$ 2,677,544
Land purchased with deed of trust notes
$ -
$ 1,200,000
Note proceeds for equipment purchases
$ 3,059,634
$ 590,000
Issuance of common shares previously to be issued
$ -
$ 8
Equipment purchases in accounts payable and accrued expenses
$ -
$ 311,805
Equipment purchases from issuance of related-party note payable
$ 7,367,500
$ -
Deemed dividend for warrant repricing at uplisting
$ -
$ 21,115,910
Deemed dividend for price protection trigger in Series Z Preferred at uplisting
$ -
$ 7,237,572
Deemed dividend for repricing of certain warrants for liquidated damages waiver
$ -
$ 462,556
Debt discount for warrants issued in senior secured debt placement
$ 4,033,036
$ 4,033,036
Deemed dividend for exercise price reduction of warrants
$ 1,638,952
$ -
Deemed dividend for conversion price reduction of note
$ 5,022,200
$ -
Common shares issued upon conversion of convertible notes and accrued interest
$ -
$ 6,897
Common shares issued upon conversion of Series Z Preferred
$ 1,303
$ 475
Factoring proceeds utilized for payoff of factoring liabilities
$ 5,004,393
$ -
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
Notes
to Condensed Consolidated Financial Statements
September
30, 2023 (Unaudited)
NOTE
1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Overview
Greenwave
Technology Solutions, Inc. (“Greenwave” or the “Company”) was incorporated in the State of Delaware on April
26, 2013 as a technology platform developer under the name MassRoots, Inc. The Company sold its social media assets in October 2021 and
has discontinued all operations related to this business. On September 30, 2021, we closed our acquisition of Empire Services, Inc. (“Empire”),
which operates 13 metal recycling facilities in Virginia and North Carolina. The acquisition was effective October 1, 2021 upon the effectiveness
of the Certificates of Merger in Virginia and Delaware.
In
December 2022, we began offering hauling services to corporate clients. We haul sand, dirt, asphalt, metal, and other materials in a
fleet of approximately 50 trucks which we own, manage, and maintain.
The
accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) for financial information and pursuant to the rules and regulations of the
Securities and Exchange Commission (the “SEC”). Our condensed consolidated financial statements include the accounts of Empire
Services, Inc., Empire Staffing, LLC, Liverman Metal Recycling, Inc., Scrap App, Inc. (formed September 2023 in Delaware), Greenwave
Elite Sports Facility, Inc., our wholly owned subsidiaries. All intercompany transactions were eliminated during consolidation.
Basis
of Presentation
The
interim unaudited condensed consolidated financial statements included herein have been prepared by the Company, without audit, pursuant
to the rules and regulations of the SEC. In the opinion of the Company’s management, all adjustments (consisting of normal recurring
adjustments and reclassifications and non-recurring adjustments) necessary to present fairly the Company’s results of operations
for the three and nine months ended September 30, 2023 and 2022, its cash flows for the nine months ended September 30, 2023 and 2022,
and its financial position as of September 30, 2023 have been made. The results of operations for such interim periods are not necessarily
indicative of the operating results to be expected for the full year.
Certain
information and disclosures normally included in the notes to the annual consolidated financial statements have been condensed or omitted
from these interim unaudited condensed consolidated financial statements. Accordingly, these interim unaudited condensed consolidated
financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual
Report on Form 10-K for the fiscal year ended December 31, 2022 as filed with the SEC on March 31, 2023 and amended on April 13, 2023
(the “Annual Report”). The December 31, 2022 balance sheet is derived from those statements.
NOTE
2 – GOING CONCERN AND MANAGEMENT’S LIQUIDITY PLANS
As
of September 30, 2023, the Company had cash of $ 1,449,340 and a working capital deficit (current liabilities in excess of current assets)
of $ 16,206,953 . The accumulated deficit as of September 30, 2023 was $ 391,712,931 . These conditions raise substantial doubt about the
Company’s ability to continue as a going concern for one year from the issuance of the consolidated financial statements.
The
Company believes it has sufficient capital to become cashflow positive from operating activities. Should the Company choose to raise
capital, it believes it can do so through non-equity based instruments such as non-convertible notes, lines of credit, and cash advances.
6
If
the Company raises additional funds by issuing equity securities, its stockholders would experience dilution. Additional debt financing,
if available, may involve covenants restricting its operations or its ability to incur additional debt. Any additional debt financing
or additional equity that the Company raises may contain terms that are not favorable to it or its stockholders and require significant
debt service payments, which diverts resources from other activities. The Company’s ability to raise additional capital will be
impacted by market conditions and the price of the Company’s common stock.
Accordingly,
the accompanying unaudited condensed consolidated financial statements have been prepared on a going concern basis, which contemplates
the realization of assets and satisfaction of liabilities in the normal course of business for one year from the date the condensed consolidated
financial statements are issued. The carrying amounts of assets and liabilities presented in the unaudited condensed consolidated financial
statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements
do not include any adjustments that might result should the Company be unable to continue as a going concern.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation
The
unaudited condensed consolidated financial statements include the accounts of Greenwave Technology Solutions, Inc. and its wholly owned
subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates include estimates
used in the, payroll tax liabilities with interest and penalties, assumptions used in right-of-use and lease liability calculations,
impairments of intangible assets acquired in business combination, estimated useful life of long-lived assets and finite life
tangible assets, fair value of warrants, and the valuation allowance related to deferred tax assets. Actual results may differ from
these estimates.
Fair
Value of Financial Instruments
The
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Subtopic 825-10, “Financial
Instruments” (“ASC 825-10”) requires disclosure of the fair value of certain financial instruments. The estimated fair
value of certain financial instruments, including cash, accounts payable and accrued liabilities are carried at historical cost basis,
which approximates their fair value because of the short-term maturity of these instruments. All other significant financial assets,
financial liabilities and equity instruments of the Company are either recognized or disclosed in the condensed consolidated financial
statements together with other information relevant for making a reasonable assessment of future cash flows, interest rate risk and credit
risk.
The
Company follows ASC 825-10, which permits entities to choose to measure many financial instruments and certain other items at fair value.
Cash
For
purposes of the condensed consolidated statements of cash flows, the Company considers highly liquid investments with an original maturity
of three months or less to be cash equivalents. As of September 30, 2023 and December 31, 2022, the Company had no cash equivalents.
The Company maintains its cash in banks insured by the Federal Deposit Insurance Corporation in accounts that at times may be in excess
of the federally insured limit of $ 250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial
institutions. As of September 30, 2023 and December 31, 2022, the uninsured balances amounted to $ 1,130,252 and $ 434,399 , respectively.
7
Accounts
Receivable
Accounts
receivable represent amounts primarily due from customers on product and other sales. These accounts receivable, which are reduced by
an allowance for credit losses, are recorded at the invoiced amount and do not bear interest. The Company delivers shipments of scrap
metal to customers and typically receives payment within 45 days of delivery.
The
Company evaluates the collectability of its accounts receivable based on a combination of factors, including the aging of customer receivable
balances, the financial condition of the Company’s customers, historical collection rates, and economic trends. Management uses
this evaluation to estimate the amount of customer receivables that may not be collected in the future and records a provision for expected
credit losses. Accounts are written off when all efforts to collect have been exhausted. As of September 30, 2023 and December 31, 2022,
the accounts receivable balances amounted to $ 493,128 and $ 215,256 , respectively.
Property
and Equipment, net
We
state property and equipment at cost or, if acquired through a business combination, fair value at the date of acquisition. We calculate
depreciation and amortization using the straight-line method over the estimated useful lives of the assets, except for our leasehold
improvements, which are depreciated over the shorter of their estimated useful lives or their related lease term. Upon the sale or retirement
of assets, the cost and related accumulated depreciation are removed from our accounts and the resulting gain or loss is credited or
charged to income. We expense costs for repairs and maintenance when incurred. Our property and equipment is pledged as collateral for
certain factoring advances and promissory notes, see Note 8 – Factoring Advances and Non-Convertible Notes .
Cost
of Revenue
The
Company’s cost of revenue consists primarily of the costs of purchasing metal from its suppliers. For the Company’s hauling
business line, cost of revenue mainly consists of fuel and payroll for drivers.
Related
Party Transactions
Parties
are considered related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled
by, or are under common control with the Company. Related parties also include principal owners of the Company, its management, members
of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if
one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions. See
Note 17 – Related Party Transactions .
Leases
The
Company accounts for its leases under ASC 842, Leases. Under this guidance, arrangements meeting the definition of a lease are classified
as operating or financing leases and are recorded on the condensed consolidated balance sheet as both a right of use asset and lease
liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or the Company’s
incremental borrowing rate. Lease liabilities are increased by interest and reduced by payments each period, and the right of use asset
is amortized over the lease term. For operating leases, interest on the lease liability and the amortization of the right of use asset
result in straight-line rent expense over the lease term. Variable lease expenses, if any, are recorded when incurred.
In
calculating the right of use asset and lease liability, the Company elected to combine lease and non-lease components. The Company excluded
short-term leases having initial terms of 12 months or less from the new guidance as an accounting policy election and recognizes rent
expense on a straight-line basis over the lease term. See Note 11 – Leases .
8
Commitments
and Contingencies
From
time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation
is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.
Except as set forth below, we are currently not aware of any such legal proceedings or claims that will have, individually or in the
aggregate, a material adverse effect on our business, financial condition or operating results. See Note 13 – Commitments and
Contingencies .
Revenue
Recognition
The
Company recognizes revenue when services are realized or realizable and earned, less estimated future doubtful accounts.
The
Company’s revenues are accounted for under ASC Topic 606, “Revenue From Contracts With Customers” (“ASC 606”)
and generally do not require significant estimates or judgments based on the nature of the Company’s revenue streams. The sales
prices are generally fixed at the point of sale and all consideration from contracts is included in the transaction price. The Company’s
contracts do not include multiple performance obligations or material variable consideration.
In
accordance with ASC 606, the Company recognizes revenue to depict the transfer of promised goods or services to customers in an amount
that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services. The Company recognizes
revenue in accordance with that core principle by applying the following:
(i)
Identify the contract(s) with a customer;
(ii)
Identify the performance obligation in the contract;
(iii)
Determine the transaction price;
(iv)
Allocate the transaction price to the performance obligations
in the contract; and
(v)
Recognize revenue when (or as) the Company satisfies
a performance obligation.
The
Company primarily generates revenue by purchasing scrap metal from businesses and retail suppliers, processing it, and selling the ferrous
and non-ferrous metals to clients.
The
Company realizes revenue upon the fulfillment of its performance obligations to customers. As of September 30, 2023 and December 31,
2022, the Company had a contract liability of $ 25,000 and $ 25,000 , respectively, for contracts under which the customer had paid for
and the Company had not yet delivered.
Inventories
Although
we ship the ferrous and non-ferrous metals we purchase from suppliers multiple times per day, we do maintain inventories. We calculate
the value of the inventories we do carry, which consist of processed and unprocessed scrap metal (ferrous and nonferrous), used and salvaged
vehicles, and supplies, based on the net realizable value or the cost of the inventories, whichever is less. We calculate the value of
the inventory based on the first-in-first-out (FIFO) methodology. We calculate the value of finished products based on their net realizable
value as their cost basis is not readily available. The value of our inventories was $ 146,701 and $ 189,646 , respectively, as of September
30, 2023 and December 31, 2022.
Advertising
The
Company charges the costs of advertising to expense as incurred. Advertising costs were $ 395,000 and $ 9,662 for the three months ended
September 30, 2023 and 2022, respectively. Advertising costs were $ 410,851 and $ 69,963 for the nine months ended September 30, 2023 and
2022, respectively.
9
Stock-Based
Compensation
Stock-based
compensation expense is measured at the grant date fair value of the award and is expensed over the requisite service period. For stock-based
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. Determining the fair value of stock-based awards at the grant date under this model requires judgment, including
estimating volatility, employee stock option exercise behaviors and forfeiture rates. The assumptions used in calculating the fair value
of stock-based awards represent the Company’s best estimates, but these estimates involve inherent uncertainties and the application
of management’s judgment.
Income
Taxes
The
Company follows ASC Subtopic 740-10, “Income Taxes” (“ASC 740-10”) for recording the provision for income taxes.
Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets
and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled.
Deferred income tax expenses or benefits are based on the changes in the asset or liability during each period.
If
available evidence suggests 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 to reduce the deferred tax assets to the amount that is more likely than not to be realized. Future
changes in such valuation allowance are included in the provision for deferred income taxes in the period of change. Deferred income
taxes may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes
in different periods.
Convertible
Instruments
U.S.
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as freestanding derivative financial
instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and risks of
the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract,
(b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at fair value
under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur, and
(c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception
to this rule is when the host instrument is deemed to be conventional, as that term is described under ASC 480, “Distinguishing
Liabilities From Equity.”
The
Company records, when necessary, deemed dividends for: (i) warrant price protection, based on the difference between the fair value of
the warrants immediately before and after the repricing (inclusive of any full ratchet provisions); (ii) the exchange of preferred shares
for convertible notes, based on the amount of the face value of the convertible notes in excess of the carrying value of the preferred
shares; (iii) the settlement of warrant provisions, based on the fair value of the common shares issued; and (iv) amortization of discount
on preferred stock resulting from recognition of a beneficial conversion feature.
Issuance of Debt Instruments With Detachable Stock Purchase Warrants
Proceeds from the issuance of a debt instrument with
stock purchase warrants (detachable call options) are allocated to the two elements based on the relative fair values of the debt instrument
without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to the warrants are recorded
as additional paid-in capital. The remainder of the proceeds are allocated to the debt instrument portion of the transaction. Such issuances
generally result in a discount (or, occasionally, a reduced premium) relative to the debt instrument, which is amortized to interest expense
using the effective interest rate method.
Derivative
Financial Instruments
The
Company classifies as equity any contracts that: (i) require physical settlement or net-share settlement; or (ii) provide the Company
with a choice of net-cash settlement or settlement in its own shares (physical settlement or net-share settlement) providing that such
contracts are indexed to the Company’s own stock. The Company classifies as assets or liabilities any contracts that: (i) require
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
control); or (ii) gives the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
The Company assesses classification of its common stock purchase warrants and other freestanding derivatives at each reporting date to
determine whether a change in classification between assets and liabilities is required.
10
Environmental
Remediation Liability
The
operations of the Company, like those of other companies in its industry, are subject to various domestic and foreign environmental laws
and regulations. These laws and regulations not only govern current operations and products, but also impose potential liability on the
Company for past operations. Management expects environmental laws and regulations to impose increasingly stringent requirements upon
the Company and the industry in the future. Management believes that the Company conducts its operations in compliance with applicable
environmental laws and regulations and has implemented various programs designed to protect the environment and promote continued compliance.
The
Company continuously assesses its potential liability for remediation-related activities and adjusts its environmental-related accruals
as information becomes available upon which more accurate costs can be reasonably estimated and as additional accounting guidelines are
issued. As of September 30, 2023 and December 31, 2022, the Company had accruals reported on the balance sheet as current liabilities
of $ 0 and $ 0 , respectively, as the Company had paid all civil penalties and completed all remediation activities required under the Virginia
DEQ Consent Order dated June 30, 2021. See Note 13 —Commitments and Contingencies .
Actual
costs incurred may vary from the accrued estimates due to the inherent uncertainties involved including, among others, the nature and
magnitude of the wastes involved, the various technologies that can be used for remediation and the determination of acceptable remediation
with respect to a particular site. Additionally, costs for environmental-related activities may not be reasonably estimable and therefore
would not be included in our current liabilities.
Management
believes these contingent environmental-related liabilities have been resolved.
Long-Lived
Assets
The
Company reviews its property and equipment and any identifiable intangibles for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable. The test for impairment is required to be performed by management
at least annually. Recoverability 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 flow expected to be generated by the asset. If such assets are considered to be impaired, the impairment
to be recognized is measured by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Long-lived
assets to be disposed of are reported at the lower of carrying amount or fair value less costs to sell. Intangible assets are stated
at cost and reviewed annually to examine any impairments, usually assuming an estimated useful life of five to ten years . When retired
or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts and the net difference
less any amount realized from disposition, is reflected in earnings. The estimated useful lives of the Intellectual Property, Customer
List, and Licenses assumed in the Empire acquisition is 5 years, 10 years, and 10 years, respectively. See Note 7 – Amortization
of Intangible Assets .
Factoring
Agreements
We
have entered into factoring agreements with various financial institutions to receive cash for our future revenues. These transactions
are treated as a debt instrument and are accounted for as a liability because the Company makes weekly payments towards the balance and
fees. We utilize factoring arrangements as an integral part of our financing for working capital. Any change in the availability of these
factoring arrangements could have a material adverse effect on our financial condition. As of September 30, 2023 and December 31, 2022,
the Company owed $ 0 and $ 4,893,207 , net debt discounts of $ 0 and $ 1,221,022 , respectively for factoring advances. See “Note 9 –
Advances, Non-Convertible Notes Payable.”
11
Goodwill
Goodwill
is the excess of the purchase price paid over the fair value of the net assets of the acquired business. Goodwill is tested annually
at December 31 for impairment. The annual qualitative or quantitative assessments involve determining an estimate of the fair value of
reporting units in order to evaluate whether an impairment of the current carrying amount of goodwill exists. A qualitative assessment
evaluates whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount before applying
the two-step quantitative goodwill impairment test. The first step of a quantitative goodwill impairment test compares the fair value
of the reporting unit to its carrying amount including goodwill. If the carrying amount of the reporting unit exceeds its fair value,
an impairment loss may be recognized. The amount of impairment loss is determined by comparing the implied fair value of the reporting
unit’s goodwill with the carrying amount. If the carrying amount exceeds the implied fair value then an impairment loss is recognized
equal to that excess. The Company has adopted the provisions of Accounting Standards Update (“ASU”)_2017-04, “Intangibles—Goodwill
and Other (Topic 350): Simplifying the Test for Goodwill Impairment” (“ASU 2017-04”). ASU 2017-04 requires goodwill
impairments to be measured on the basis of the fair value of a reporting unit relative to the reporting unit’s carrying amount
rather than on the basis of the implied amount of goodwill relative to the goodwill balance of the reporting unit. Thus, ASU 2017-04
permits an entity to record a goodwill impairment that is entirely or partly due to a decline in the fair value of other assets that,
under existing U.S. GAAP, would not be impaired or have a reduced carrying amount. Furthermore, ASU 2017-04 removes “the requirements
for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative
test, to perform Step 2 of the goodwill impairment test.” Instead, all reporting units, even those with a zero or negative carrying
amount will apply the same impairment test. Accordingly, the goodwill of reporting unit or entity with zero or negative carrying values
will not be impaired, even when conditions underlying the reporting unit/entity may indicate that goodwill is impaired.
We
test our goodwill for impairment annually, or, under certain circumstances, more frequently, such as when events or circumstances indicate
there may be impairment. We are required to write down the value of goodwill only when our testing determines the recorded amount of
goodwill exceeds the fair value. Our annual measurement date for testing goodwill impairment is December 31. We fully impaired our goodwill
as of December 31, 2022.
None
of the goodwill is deductible for income tax purposes.
Segment
Reporting
Operating
segments are defined as components of an enterprise for which separate financial information is available and evaluated regularly by
the Chief Financial Officer, or decision-making group, in deciding the method to allocate resources and assess performance. The Company
currently has one reportable segment for financial reporting purposes, which represents the Company’s core business.
Net
Earnings (Loss) Per Common Share
The
Company computes earnings (loss) per common share under ASC Subtopic 260-10, Earnings Per Share. Net loss per common share is computed
by dividing net loss by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share,
if presented, would include the dilution that would occur upon the exercise or conversion of all potentially dilutive securities into
common stock using the “treasury stock” and/or “if converted” methods, as applicable.
The
computation of basic and diluted income (loss) per share, for the three and nine months ended September 30, 2023 and 2022 excludes potentially
dilutive securities when their inclusion would be anti-dilutive, or if their exercise prices were greater than the average market price
of the common stock during the period.
Potentially
dilutive securities are as follows:
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES EXCLUDED FROM THE COMPUTATION OF BASIC AND DILUTED NET LOSS PER SHARE
September 30, 2023
September 30, 2022
Common shares issuable upon conversion of convertible notes
22,058,824
-
Options to purchase common shares
92,166
92,166
Warrants to purchase common shares
19,737,044
9,789,048
Common shares issuable upon conversion of preferred stock
-
1,551,989
Total potentially dilutive shares
41,888,034
11,433,153
On
February 17, 2022 the Company effectuated a 1-for-300 reverse stock split . Pursuant to GAAP, the Company retrospectively recasted and
restated the weighted-average common shares included within its condensed consolidated statements of operations for the three and nine
months ended September 30, 2023 and 2022. The basic and diluted weighted-average common shares are retroactively converted to shares
of the Company’s common stock to conform to the recasted condensed consolidated statements of stockholders’ equity.
12
Recent
Accounting Pronouncements
In
October 2021, the FASB issued ASU 2021-08, “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities
from Contracts with Customers” (ASU 2021-08). which requires that an acquirer recognize and measure contract assets and contract
liabilities acquired in a business combination in accordance with ASC 606, as if it had originated the contracts. Prior to ASU 2021-08,
an acquirer generally recognizes contract assets acquired and contract liabilities assumed that arose from contracts with customers at
fair value on the acquisition date. ASU 2021-08 is effective for fiscal years beginning after December 15, 2022, with early adoption
permitted. ASU 2021-08 is to be applied prospectively to business combinations occurring on or after 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 the interim period of early application).
The adoption of ASU 2021-08 did not have an impact on the Company’s condensed consolidated financial statements and related disclosures.
There
are other various updates recently issued, most of which represented technical corrections to the accounting literature or application
to specific industries and are not expected to have a material impact on the Company’s financial position, results of operations
or cash flows.
In
June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-13, Financial Instruments-Credit
Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments , which eliminates the probable initial recognition threshold
for credit losses requiring, instead, that all financial assets (or group of financial assets) measured at amortized cost be presented
at the net amount expected to be collected inclusive of the entity’s current estimate of all lifetime expected credit losses. The
ASU also applies to certain off-balance-sheet credit exposures such as unfunded commitments and non-derivative financial guarantees.
The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) in order
to present the net carrying value at the amount expected to be collected on the financial asset. The measurement of expected credit losses
is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable
forecasts that affect the collectability of the reported amount. The income statement under this ASU will reflect the initial recognition
of current expected credit losses for newly recognized assets, as well as any increases or decreases of expected credit losses that have
occurred during the period. ASU 2016-13 retains many currently-existing disclosures related to the credit quality of an entity’s
assets and the related allowance for credit losses amended to reflect the change to an expected credit loss methodology, as well as enhanced
disclosures to provide information to users at a more disaggregated level. Upon adoption, ASU 2016-13 provides for a modified retrospective
transition by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is effective,
except for debt securities for which an other-than-temporary impairment has previously been recognized. For these debt securities, a
prospective transition is provided in order to maintain the same amortized cost prior to and subsequent to the effective date of the
ASU. ASU 2016-13 is effective for annual reporting periods beginning after December 15, 2019, and interim periods within those annual
periods with early adoption permitted for fiscal years beginning after December 15, 2018, and interim periods within those annual periods.
The adoption of ASU 2016-13 did not have an impact on the Company’s condensed consolidated financial statements and related disclosures.
NOTE
4 – CONCENTRATIONS OF RISK
Accounts
Receivable
The
Company has a concentration of credit risk with its accounts receivable balance. Three customers individually accounted for $ 103,182 , $ 125,799 , and $ 61,961 or 21 %, 26 %, and 13 %, respectively, of our accounts receivable at September 30, 2023.
The Company has adopted (ASU) 2016-13 as of January 1, 2023 and not had a material impact on the Company’s financial statements
as of September 30, 2023.
13
Customer
Concentrations
The
Company has a concentration of customers. For the three months ended September 30, 2023, three customers individually accounted for $ 450,603 ,
$ 434,907 and $ 4,486,939 , or approximately 6 %, 5 % and 55 % of our revenues, respectively. For the nine months ended September 30, 2023,
two customers individually accounted for $ 15,686,609 and $ 1,481,891 , or approximately 59 % and 6 % of our revenues, respectively.
The
Company’s sales are concentrated in the Virginia and northeastern North Carolina markets.
NOTE
5 – INVENTORIES
Inventories
as of September 30, 2023 and December 31, 2022 consisted of the following:
SCHEDULE
OF INVENTORIES
September 30, 2023
December 31,
2022
Processed and unprocessed scrap metal
$ 146,701
$ 189,646
Finished products
-
-
Inventories
$ 146,701
$ 189,646
NOTE
6 – PROPERTY AND EQUIPMENT
On
July 31, 2023, the Company entered into a bill of sale with an entity wholly-owned by the Company’s Chief Executive Officer,
pursuant to which the Company agreed to purchase certain equipment with a cost basis of $ 7,367,500 and a fair market value of
$ 17,218,350 . The Company has recorded the equipment on its financial statements at its cost basis. The assets included two
automotive shredders and a downstream processing system with the purchase price being the fair market value as determined by an
independent expert. The transaction was negotiated at arms-length. See Note 17 – Related Party Transactions.
Property
and equipment as of September 30, 2023 and December 31, 2022 is summarized as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT
September 30, 2023
December 31, 2022
Machinery and Equipment
$ 18,320,457
$ 12,995,494
Furniture and Fixtures
6,128
6,128
Land
980,129
980,129
Buildings
724,170
724,170
Vehicles
7,063,234
20,000
Leaseholder Improvements
1,848,869
988,100
Subtotal
28,942,987
15,714,021
Less accumulated depreciation
( 4,472,382 )
( 2,546,486 )
Property and equipment, net
$ 24,470,605
$ 13,167,535
Depreciation expense for the three months ended September
30, 2023 and 2022 was $ 822,595 and $ 237,788 , respectively. Depreciation expense for the nine months ended September 30, 2023 and 2022
was $ 1,962,927 and $ 571,840 , respectively. There was an impairment expense of $ 176,192 for both the three and nine months ended September
30, 2022. There was a loss on asset expense of $ 9,850,850 for both the three and nine months ended September 30, 2022.
14
NOTE
7 – AMORTIZATION OF INTANGIBLE ASSETS
All
of the Company’s current identified intangible assets were assumed upon consummation of the Empire acquisition on October 1, 2021.
Identified intangible assets consisted of the following at the dates indicated below:
SCHEDULE
OF INTANGIBLE ASSETS
September 30, 2023
Gross
carrying
amount
Accumulated
amortization
Carrying
value
Estimated
remaining
useful life
Intellectual Property
$ 3,036,000
$ ( 1,214,400 )
$ 1,821,600
3.00 years
Customer List
2,239,000
( 447,800 )
1,791,200
8.00 years
Licenses
21,274,000
( 4,254,800 )
17,019,200
8.00 years
Total intangible assets, net
$ 26,549,000
$ ( 5,917,000 )
$ 20,632,000
December 31, 2022
Gross carrying
amount
Accumulated
amortization
Carrying
value
Remaining estimated
useful life
Intellectual Property
$ 3,036,000
$ ( 759,000 )
$ 2,277,000
4 years
Customer List
2,239,000
( 279,875 )
1,959,125
9 years
Licenses
21,274,000
( 2,659,250 )
18,614,750
9 years
Total finite-lived intangibles
26,549,000
( 3,698,125 )
22,850,875
Total intangible assets, net
$ 26,549,000
$ ( 3,698,125 )
$ 22,850,875
Amortization
expense for intangible assets was $ 739,625 and $ 739,625 for the three months ended September 30, 2023 and 2022, respectively. Amortization
expense for intangible assets was $ 2,218,875 and $ 2,218,875 for the nine months ended September 30, 2023 and 2022, respectively.
Total
estimated amortization expense for our intangible assets for the years 2023 through 2027 is as follows:
SCHEDULE
OF AMORTIZATION EXPENSES FOR INTANGIBLE ASSETS
Year ended December 31,
2023 (remaining)
739,625
2024
2,958,500
2025
2,958,500
2026
2,806,700
2027
2,351,300
Thereafter
8,817,375
NOTE
8 – FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE
Factoring
Advances
On
December 8, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 3,025,000 for a purchase price of
$ 2,500,000 . The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to
make weekly payments in the amount $ 60,020 through December 2023. The advance matured on December 15, 2023. There was amortization of
debt discount of $ 0 and $ 492,540 during the three and nine months ended September 30, 2023. The Company made cash repayments of $ 695,198
and the remaining $ 2,149,742 balance was repaid out of the proceeds of another advance during the nine months ended September 30, 2023.
As of September 30, 2023 and December 31, 2022, the revenue factoring advance had a balance of $ 0 and $ 2,352,000 , net an unamortized
debt discount of $ 0 and $ 492,540 , respectively.
On
December 8, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 1,815,000 for a purchase price of
$ 1,470,000 . The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to
make weekly payments in the amount $ 34,904 through December 2023. The advance matured on December 15, 2023. There was amortization of
debt discount of $ 0 and $ 323,669 during the three and nine months ended September 30, 2023, respectively. The Company made cash repayments
of $ 408,136 and the remaining $ 1,302,152 balance was repaid out of the proceeds of another advance during the nine months ended September
30, 2023. As of September 30, 2023 and December 31, 2022, the revenue factoring advance had a balance of $ 0 and $ 1,386,619 net an unamortized
debt discount of $ 0 and $ 323,670 , respectively.
On
December 29, 2022, the Company entered into a revenue factoring advance in the principal amount of $ 1,474,000 for a purchase price of
$ 1,067,000 . The Company’s Chief Executive Officer is personally liable for this factoring advance. The Company is required to make
weekly payments in the amount $ 28,346 through January 2024. The advance matures on January 4, 2024. There was amortization of debt discount
of $ 207,876 and $ 404,812 during the three and nine months ended September 30, 2023, respectively. The Company made cash repayments of
$ 1,474,000 during the nine months ended September 30, 2023. As of September 30, 2023 and December 31, 2022, the revenue factoring advance
had a balance of $ 0 and $ 1,069,188 net an unamortized debt discount of $ 0 and $ 404,812 , respectively.
15
On
January 17, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 770,000 for a purchase price of $ 550,000 .
There was an origination fee of $ 50,000 . The Company’s Chief Executive Officer was personally liable for this factoring advance.
The Company was required to make weekly payments in the amount $ 24,062 through June 2023. The advance matured on June 17, 2023. There
was amortization of debt discount of $ 0 and $ 270,000 during the three and nine months ended September 30, 2023, respectively. The Company
made cash repayments of $ 192,500 and the remaining balance of $ 548,625 was repaid out of the proceeds of another advance during the nine
months ended September 30, 2023. There was a $ 0 and $ 28,875 gain on settlement of the advance during the three and nine months ended
September 30, 2023, respectively. As of September 30, 2023, the revenue factoring advance had a balance of $ 0 .
On
January 17, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 1,400,000 for a purchase price of
$ 1,000,000 . There was an origination fee of $ 100,000 . The Company’s Chief Executive Officer was personally liable for this factoring
advance. The Company was required to make weekly payments in the amount $ 43,750 through June 2023. The advance matured on June 17, 2023.
There was amortization of debt discount of $ 0 and $ 500,000 during the three and nine months ended September 30, 2023, respectively. The
Company made cash repayments of $ 350,000 and the remaining balance of $ 1,003,870 was repaid out of the proceeds of another advance during
the nine months ended September 30, 2023. There was a $ 0 and $ 46,130 gain on settlement of the advance during the three and nine months
ended September 30, 2023, respectively. As of September 30, 2023, the revenue factoring advance had a balance of $ 0 .
On
March 29, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 2,902,500
for a purchase price of $ 2,250,000 .
There was an origination fee of $ 67,500 .
The proceeds of $ 2,182,500
were used to pay off other advances and there were no cash proceeds. The Company’s Chief Executive Officer was personally
liable for this factoring advance. The Company was required to make weekly payments in the amount $ 54,764
through April 2024. The advance matured on April 24, 2024. There was amortization of debt discount of $ 491,129
and $ 652,500
during the three and nine months ended September 30, 2023, respectively. The Company made cash repayments of $ 2,744,950
during the nine months ended September 30, 2023. There was a gain of settlement of $ 157,550
and $ 157,550
during the three and nine months ended September 30, 2023. As of September 30, 2023, the revenue factoring advance had a balance of
$ 0 ,
net an unamortized debt discount of $ 0 .
On
March 29, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 4,386,000 for a purchase price of $ 3,400,000 .
There was an origination fee of $ 102,000 . There were cash proceeds of $ 476,109 and the remaining proceeds of $ 2,821,891 were used to
pay off other advances. The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was
required to make weekly payments in the amount $ 82,755 through April 2024. The advance matured on April 24, 2024. There was amortization
of debt discount of $ 742,151 and $ 986,000 during the three and nine months ended September 30, 2023, respectively. The Company made cash
repayments of $ 4,080,105 during the nine months ended September 30, 2023. There was a gain of settlement of $ 305,895 and $ 305,895 during
the three and nine months ended September 30, 2023. As of September 30, 2023, the revenue factoring advance had a balance of $ 0 , net
an unamortized debt discount of $ 0 .
On
May 26, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 917,000 for a purchase price of $ 700,000 .
There was an origination fee of $ 21,000 . There were cash proceeds of $ 679,000 . The Company’s Chief Executive Officer was personally
liable for this factoring advance. The Company was required to make weekly payments in the amount $ 17,635 through May 2024. The advance
matured on May 26, 2024. There was amortization of debt discount of $ 215,830 and $ 238,000 during the three and nine months ended September
30, 2023, respectively. The Company made cash repayments of $ 861,000 during the nine months ended September 30, 2023. There was a gain
of settlement of $ 56,000 and $ 56,000 during the three and nine months ended September 30, 2023. As of September 30, 2023, the revenue
factoring advance had a balance of $ 0 . net an unamortized debt discount of $ 0 .
16
On
May 26, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 393,000 for a purchase price of $ 300,000 .
There was an origination fee of $ 9,000 . There were cash proceeds of $ 291,000 . The Company’s Chief Executive Officer was personally
liable for this factoring advance. The Company was required to make weekly payments in the amount $ 7,558 through May 2024. The advance
matures on May 26, 2024. There was amortization of debt discount of $ 92,499 and $ 102,000 during the three and nine months ended September
30, 2023, respectively. The Company made cash repayments of $ 375,000 during the nine months ended September 30, 2023. There was a gain
of settlement of $ 18,000 and $ 18,000 during the three and nine months ended September 30, 2023. As of September 30, 2023, the revenue
factoring advance had a balance of $ 0 net an unamortized debt discount of $ 0 .
On
June 7, 2023, the Company entered into a revenue factoring advance in the principal amount of $ 1,400,000 for a purchase price of $ 910,000 .
There was an origination fee of $ 90,000 . There were cash proceeds of $ 910,000 during the nine months ended September 30, 2023. The Company’s
Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly payments in the amount
$ 51,785 through March 2024. The advance matured on March 7, 2024. There was amortization of debt discount of $ 436,333 and $ 490,000 during
the three and nine months ended September 30, 2023, respectively. The Company made cash repayments of $ 1,379,910 during the nine months
ended September 30, 2023. There was a gain of settlement of $ 20,090 and $ 20,090 during the three and nine months ended September 30,
2023. As of September 30, 2023, the revenue factoring advance had a balance of $ 0 , net an unamortized debt discount of $ 0 .
The
remaining advances are for Simple Agreements for Future Tokens, entered into with accredited investors issued pursuant to an exemption
from the registration requirements of the Securities Act of 1933, as amended, by virtue of Section 4(a)(2) thereof and/or Regulation
D thereunder in 2018. As of December 31, 2022, the Company owed $ 85,000 for Simple Agreements for Future Tokens.
Non-Convertible
Notes Payable
On
September 23, 2021, the Company entered into a Resolution Agreement with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88
judgement entered against the Company (See Note 12 – Commitments and Contingencies ). Under the terms of the Resolution Agreement,
which the Company has classified as 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 monthly payments from October 2021 to January 2023 with a final $10,000 payment due in February
2023. There was amortization of the debt discount of $ 0 and $ 3,182 during the three and nine months ended September 30, 2023, respectively.
During the nine months ended September 30, 2023, the Company made $ 40,000 in payments towards the Resolution Agreement. As of September
30, 2023 and December 31, 2022, the Resolution Agreement had a balance of $ 0 and $ 38,284 , net an unamortized debt discount of $ 0 and
$ 3,182 , respectively.
On
April 11, 2022, the Company entered into a vehicle financing agreement with GM Financial for the purchase of a vehicle for use by the
Company’s Chief Executive Officer in the principal amount of $ 74,186 . GM Financial financed $ 65,000 of the purchase price of the
vehicle and the Company was required to make a $ 10,000 down payment. There was a $ 2,400 rebate applied to the purchase price. The Company
is required to make 60 monthly payments of $ 1,236 . During the nine months ended September 30, 2023, the Company made $ 15,848 in payments
towards the financing agreement. There was amortization of debt discount of $ 442 and $ 1,326 during the three and nine months ended September
30, 2023, respectively. As of September 30, 2023 and December 31, 2022, the financing agreement had a balance of $ 45,591 and $ 60,114 ,
net an unamortized debt discount of $ 6,565 and $ 7,890 , respectively.
On
April 21, 2022, the Company entered into a secured promissory note in the principal amount of $ 964,470 for the financing and installation
of a piece of equipment in the amount $ 750,000 . The Company is required to make monthly payments in the amount $ 6,665 through October
2022 and monthly payments of $ 19,260 until October 2026. The note bears an interest rate of 10.6 %, is secured by certain assets of the
Company, and matures on October 21, 2026. During the nine months ended September 30, 2023, the Company made $ 323,597 in payments towards
the note. There was amortization of debt discount of $ 11,741 and $ 35,223 during the three and nine months ended September 30, 2023, respectively.
As of September 30, 2023 and December 31, 2022, the note had a balance of $ 449,411 and $ 732,550 net an unamortized debt discount of $ 144,806
and $ 180,030 , respectively.
On
September 1, 2022, the Company entered into a Deed of Trust note for the purchase of land and buildings. The note has a principal amount
of $ 600,000 , bears an interest rate of 6.5 %, and matures on September 1, 2032. The Company is required to make monthly payments of $ 4,476
until September 1, 2032, when the remaining principal and accrued interest becomes due. The Company made principal and interest payments
of $ 12,421 and $ 27,863 , respectively, during the nine months ended September 30, 2023. As of September 30, 2023 and December 31, 2022,
the note had a principal balance of $ 583,532 and $ 595,954 and accrued interest of $ 3,014 and $ 3,184 , respectively.
17
On
September 1, 2022, the Company entered into an additional Deed of Trust note for the purchase of land and buildings. The note has a principal
amount of $ 600,000 , bears an interest rate of 6.5 %, and matures on September 1, 2032. The Company is required to make monthly payments
of $ 4,476 until September 1, 2032, when the remaining principal and accrued interest becomes due. The Company made principal and interest
payments of $ 12,421 and $ 27,863 , respectively, during the nine months ended September 30, 2023. As of September 30, 2023 and December
31, 2022, the note had a principal balance of $ 583,532 and $ 595,954 and accrued interest of $ 3,014 and $ 3,184 , respectively.
On
September 14, 2022, the Company entered into a secured promissory note in the principal amount of $ 2,980,692 for a purchase price of
$ 2,505,000 . The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount $ 82,797
through September 2025. The note bears an interest rate of 10.6 %, is secured by certain assets of the Company, and matures on September
14, 2025. There was amortization of debt discount of $ 39,509 and $ 166,815 during the three and nine months ended September 30, 2023,
respectively. There were payments of $ 1,240,624 towards the note during the nine months ended September 30, 2023. As of September 30,
2023 and December 31, 2022, the note had a balance of $ 1,264,710 , and $ 2,386,817 net an unamortized debt discount of $ 309,574 and $ 428,281 ,
respectively.
On
November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,539,630 for a purchase price of $ 1,078,502 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,410 through
March 2023 and then monthly payments in the amount of $ 20,950 through March 2029. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on March 5, 2029. There was amortization of debt discount of $ 18,048 and $ 60,160 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 356,220 during the nine months ended September
30, 2023. As of September 30, 2023 and December 31, 2022, the note had a balance of $ 789,060 and $ 1,085,120 net an unamortized debt discount
of $ 394,350 and $ 454,510 , respectively.
On
November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,560,090 for a purchase price of $ 1,092,910 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,630 through
March 2023 and then monthly payments in the amount of $ 21,225 through March 2029. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on March 5, 2029. There was amortization of debt discount of $ 18,285 and $ 60,950 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 362,553 during the nine months ended September
30, 2023. As of September 30, 2023 and December 31, 2022, the note had a balance of $ 798,011 and $ 1,099,614 net an unamortized debt discount
of $ 399,526 and $ 460,476 , respectively.
On
November 28, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,597,860 for a purchase price of $ 1,119,334 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,860 through
March 2023 and then monthly payments in the amount of $ 21,740 through March 2029. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on March 5, 2029. There was amortization of debt discount of $ 18,729 and $ 62,430 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 371,236 during the nine months ended September
30, 2023. As of September 30, 2023 and December 31, 2022, the note had a balance of $ 817,396 and $ 1,126,201 net an unamortized debt discount
of $ 409,229 and $ 471,659 , respectively.
On
December 15, 2022, the Company entered into a secured promissory note in the principal amount of $ 1,557,435 for a purchase price of $ 1,093,380 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,585 through
March 2023 and then monthly payments in the amount of $ 21,190 through March 2029. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on March 15, 2029. There was amortization of debt discount of $ 18,302 and $ 57,956 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 361,826 during the nine months ended September
30, 2023. As of September 30, 2023 and December 31, 2022, the note had a balance of $ 792,764 and $ 1,096,634 net an unamortized debt discount
of $ 402,845 and $ 460,801 , respectively.
18
On
January 10, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,245,018 for a purchase price of $ 1,021,500 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 10,365 through
March 2023 and then monthly payments in the amount of $ 34,008 through March 2026. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on March 10, 2026. There was amortization of debt discount of $ 17,417 and $ 50,122 during
the three and nine months ended September 30, 2023. There were payments of $ 398,675 during the nine months ended September 30, 2023.
As of September 30, 2023, the note had a balance of $ 672,948 net an unamortized debt discount of $ 173,396 .
On
January 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,185,810 for a purchase price of $ 832,605 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 8,030 through
April 2023 and then monthly payments in the amount of $ 16,135 through April 2028. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on April 12, 2028. There was amortization of debt discount of $ 16,583 and $ 47,352 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 260,828 during the nine months ended September
30, 2023. As of September 30, 2023, the note had a balance of $ 619,130 net an unamortized debt discount of $ 305,853 .
On
February 23, 2023, the Company entered into a secured promissory note in the principal amount of $ 822,040 for a purchase price of $ 628,353 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 6,370 through
June 2023 and then monthly payments in the amount of $ 16,595 through June 2027. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on June 23, 2027. There was amortization of debt discount of $ 11,026 and $ 26,094 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 258,841 during the nine months ended September
30, 2023. As of September 30, 2023, the note had a balance of $ 395,606 net an unamortized debt discount of $ 167,593 .
On
February 24, 2023, the Company entered into a secured promissory note in the principal amount of $ 1,186,580 for a purchase price of $ 832,605 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 9,185 through
June 2023 and then monthly payments in the amount of $ 23,955 through June 2027. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on June 24, 2027. There was amortization of debt discount of $ 15,915 and $ 34,483 during
the three and nine months ended September 30, 2023, respectively. There were payments of $ 197,975 during the nine months ended September
30, 2023. As of September 30, 2023, the note had a balance of $ 743,508 net an unamortized debt discount of $ 245,097 .
On
March 1, 2023, the Company entered into a secured promissory note in the principal amount of $ 635,000 . The note is secured by certain
assets of the Company. The Company is required to make a payment in the amount of $ 63,500 on March 15, 2023 and then commencing on April
15, 2023, monthly payments in the amount of $ 14,138 through March 2027. The note bears an interest rate of 8.5 %, is secured by certain
assets of the Company, and matures on March 15, 2027. There were payments of $ 111,697 and $ 20,478 to principal and interest, respectively,
during the nine months ended September 30, 2023. The Company assigned the remaining balance due under the note to DWM Properties, LLC,
which is controlled by the Company’s Chief Executive Officer, in July 2023. As of September 30, 2023, the note had a balance of
$ 0 and accrued interest of $ 0 .
On
April 12, 2023, the Company entered into a secured promissory note in the principal amount of $ 317,415 for a purchase price of $ 219,676 .
The note is secured by certain assets of the Company. The Company is required to make monthly payments in the amount of $ 2,245 through
August 2023 and then monthly payments in the amount of $ 4,315 through July 2027. The note bears an interest rate of 10.6 %, is secured
by certain assets of the Company, and matures on July 12, 2029. There were payments of $ 57,182 during the nine months ended September
30, 2023. There was amortization of debt discount of $ 3,910 and $ 7,341 during the three and nine months ended September 30, 2023, respectively.
As of September 30, 2023, the note had a balance of $ 169,834 net an unamortized debt discount of $ 90,398 .
On
July 31, 2023, the Company entered into a secured promissory note with an entity controlled by the Company’s Chief Executive Officer
in the principal amount of $ 17,218,350 . The note was for the purchase of certain equipment from an entity controlled by the Company’s
Chief Executive Officer and is secured by such equipment. The note is junior to the senior secured debt entered into by the Company on
the same date. The note matures on July 31, 2043 and accrues interest at 7 % per annum. The note requires interest-only payments until
the senior secured debt is fully satisfied. The Company made payments of $ 0 and $ 198,129 towards the principal and interest, respectively,
during the nine months ended September 30, 2023. As of September 30, 2023, the note had a balance of $ 17,218,350 .
19
The
following table details the current and long-term principal due under non-convertible notes as of September 30, 2023.
SCHEDULE OF CURRENT AND LONG TERM PRINCIPAL DUE UNDER NONCONVERTIBLE NOTE
Principal
(Current)
Principal
(Long Term)
GM Financial (Issued April 11, 2022)
$ 18,546
$ 33,609
Non-Convertible Note (Issued March 8, 2019)
-
5,000
Deed of Trust Note (Issued September 1, 2022)
53,712
529,820
Deed of Trust Note (Issued September 1, 2022)
53,712
529,820
Equipment Finance Note (Issued April 21, 2022)
231,120
363,098
Equipment Finance Note (Issued September 14, 2022)
993,564
580,910
Equipment Finance Note (Issued November 28, 2022)
251,400
932,010
Equipment Finance Note (Issued November 28, 2022)
254,700
942,837
Equipment Finance Note (Issued November 28, 2022)
260,880
965,744
Equipment Finance Note (Issued December 15, 2022)
254,280
941,329
Equipment Finance Note (Issued January 10, 2023)
408,096
438,247
Equipment Finance Note (Issued January 12, 2023)
193,620
731,362
Equipment Finance Note (Issued February 24, 2023)
287,460
701,145
Equipment Finance Note (Issued February 23, 2023)
193,620
369,579
Equipment Finance Note (Issued April 12, 2023)
51,780
208,453
Related-party Equipment Note (Issued July 31, 2023)
-
17,218,350
SAFTs
-
85,000
Debt Discount
( 887,343 )
( 2,161,888 )
Total Principal of Non-Convertible Notes
$ 2,619,147
$ 23,414,425
Total
principal payments due on non-convertible notes for 2023 through 2027 and thereafter is as follows:
SCHEDULE OF PRINCIPAL PAYMENTS DUE ON NON-CONVERTIBLE NOTES
Year ended December 31,
2023 (remaining)
$ 876,623
2024
3,506,491
2025
3,528,100
2026
2,168,335
2027
1,820,936
Thereafter
17,362,321
NOTE
9 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
As
of September 30, 2023 and December 31, 2022, the Company owed accounts payable and accrued expenses of $ 5,328,114 and $ 5,035,330 , respectively.
These are primarily comprised of payments to vendors, accrued interest on debt, and accrued legal bills.
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
September 30, 2023
December 31, 2022
Accounts Payable
$ 1,621,800
$ 1,548,847
Credit Cards
36,314
206,669
Accrued Interest
1,977,929
1,708,965
Accrued Expenses
1,692,070
1,570,849
Total Accounts Payable and Accrued Expenses
$ 5,328,114
$ 5,035,330
20
NOTE
10 – ACCRUED PAYROLL AND RELATED EXPENSES
The
Company is delinquent in filing its payroll taxes, primarily related to stock compensation awards in 2016 and 2017, but also including
payroll for 2018, 2019, 2020, and 2021. Additionally, there is accrued payroll for the last three days of the year ended December 31,
2022 and ten days of the quarter ended September 30, 2023. As of September 30, 2023 and December 31, 2022, the Company owed payroll tax
liabilities, including penalties, of $ 4,290,199 and $ 3,946,411 , respectively, to federal and state taxing authorities. The actual liability
may be higher or lower due to interest or penalties assessed by federal and state taxing authorities.
NOTE
11 – CONVERTIBLE NOTES PAYABLE
On
July 3, 2023, the Company closed a bridge financing in the principal amount of $ 1,031,250 for a purchase price of $ 825,000 with certain
accredited investors. The bridge notes matured on July 31, 2023 and were personally guaranteed by the Company’s Chief Executive
Officer. The bridge notes were exchanged into the senior secured offering which closed on July 31, 2023 and are retired.
On
July 31, 2023, the Company entered into a Purchase Agreement with certain institutional investors as purchasers whereby, the Company
sold, and the investors purchased, approximately $ 15,000,000 ,
which consisted of approximately $ 13,188,750
in cash and $ 1,031,250
of existing debt of the Company which was exchanged for the notes and warrants issued in this offering in principal amount of senior
secured convertible notes and warrants and $ 500,000
in notes issued as commission. The transaction closed on August 1, 2023. The Senior Notes were issued with an original issue
discount of 16.67 % ,
do not bear interest, unless in the event of an event of default, in which case the notes bear interest at the rate of 18 %
per annum until such default has been cured, and mature after 24 months, on July
31, 2025 . The aggregate principal amount of the notes is $ 18,000,000 . The Company will pay to the Investors an aggregate of
$ 1,000,000
per month beginning on the last business day of the sixth (6th) full calendar month following the issuance thereof. The Senior Notes
are convertible into shares of the Company’s common stock, par value $ 0.001
per share (“Common Stock”), at a conversion price per share of $ 1.50 ,
subject to adjustment under certain circumstances described in the Senior Notes. There is a 125 %
conversion premium for any principal converted to shares of common stock. In
occurrence of an event of default, until such event of default has been cured, the Holder may, at the Holder’s option, convert
all, or any part of, the Conversion Amount (into shares of Common Stock at a conversion rate equal to the quotient of (x) the
Redemption Premium of the Conversion Amount, divided by (y) the greater of (A) 90% of the lowest VWAP of the Common Stock for the
three (3) Trading Days immediately preceding the delivery or deemed delivery of the applicable Conversion Notice, and (B) the lesser
of (1) 80% of the VWAP of the Common Stock as of the Trading Day immediately preceding the delivery or deemed delivery of the
applicable Conversion Notice, and (2) 80% of the price computed as the quotient of (x) the sum of the VWAPs of the Common Stock for
each of the three (3) Trading Days with the lowest VWAP of the Common Stock during the fifteen (15) consecutive Trading Day period
ending and including the Trading Day immediately preceding the delivery or deemed delivery of the applicable Conversion Notice,
divided by (y) three (3) and (II) the floor price of $0.196 . To secure its obligations thereunder and under the Purchase
Agreement, the Company has granted a security interest over substantially all of its assets to the collateral agent for the benefit
of the Investors, pursuant to a security agreement and a related trademark security agreement. The Company has the option to redeem
the Senior Notes at a 10 %
redemption premium. There is a 125 %
change in control redemption premium. The maturity date of the Senior Notes also may be extended by the holders under circumstances
specified therein. Danny Meeks, the Company’s Chief Executive Officer, and the Company’s subsidiaries each guaranteed
the Company’s obligations under the Senior Notes. In the event of default, the Company shall immediately pay to the Holder an
amount in cash representing (i) all outstanding Principal and accrued and unpaid late charges on such principal, multiplied by (ii)
the Redemption Premium, in addition to any and all other amounts due hereunder, without the requirement for any notice or demand or
other action by the holder or any other person or entity, provided that the Holder may, in its sole discretion, waive such right to
receive payment upon a bankruptcy event of default. The Warrants are exercisable for five years to purchase an aggregate of 4,420,460
shares of Common Stock at an exercise price of $ 0.01 ,
subject to adjustment under certain circumstances described in the Warrants. There were an additional 866,441 warrants issued at an
exercise price of $ 1.50 per share for a period of five years as commission for the offering, The Company credited additional paid in
capital $ 3,279,570
and $ 753,567 for a debt discount for the fair value of warrants issued in its senior secured debt offering and the warrants
issued as commission for its senior secured debt offering, respectively. Further, there was a $ 3,850,000
debt discount created for the offering costs and original issuance discount on the Senior Notes.
The
Company estimated the fair value of the warrants using the Black-Scholes Pricing Model based on the following assumptions: (1)
dividend yield of 0 %, (2) expected volatility of 148.60 % to 149.08 %, (3) risk-free interest rate of 4.18 %, and (4)
expected life of 5.01 years.
On
August 21, 2023, as a result of the Company’s registered direct offering, the conversion price of the Senior Notes was reduced
from $ 1.50
to $ 1.02
per share. The Company credited additional paid
in capital $ 5,022,200
for a deemed dividend for the triggering of certain
price protection provisions in its senior secured debt. During the nine months ended September 30, 2023, the Company credited additional
paid in capital $ 5,022,200 for a deemed dividend for the triggering of certain price protection provisions in its senior secured debt.
The Company estimated the fair value of the deemed dividend using the Black-Scholes Pricing Model based on the following assumptions:
(1) dividend yield of 0 %, (2) expected volatility of 148.60 %, (3) risk-free interest rate of 4.70 %, and (4) expected life of 2.95 years.
As
of September 30, 2023, the Senior Notes has a principal balance of $ 10,881,857 , net a debt discount of $ 7,118,143 .
As of September 30, 2023, the current and non-current portions of the note are $ 4,836,381 and $ 6,045,476 , net unamortized
debt discounts of $ 3,163,619 and $ 3,954,524 , respectively.
21
NOTE
12 – LEASES
Property
Leases (Operating Leases)
The
Company leases its facilities and certain automobiles under operating leases which expire on various dates through 2025. The Company
determines if an arrangement is a lease at inception and whether it is a finance or operating leases. Right of Use (“ROU”)
assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the obligation
to make lease payments from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date of the lease
based on the present value of lease payments over the lease term. When readily determinable, the Company uses the implicit rate in determining
the present value of lease payments. The ROU asset also includes any fixed lease payments, including in-substance fixed lease payments
and excludes lease incentives. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Lease term
is determined at lease commencement and includes any non-cancellable period for which the Company has the right to use the underlying
asset, together with any options to extend that the Company is reasonably certain to exercise.
Upon
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 for the leasing of scrap
metal yards from an entity controlled by the Company’s Chief Executive Officer. Under the terms of the leases, Empire was required
to pay an aggregate of $ 145,821
per month from January to March 2022. On April
1, 2022, the Company entered into amendments to the leases for its Kelford and Carrolton yards, increasing the monthly rent payments
by an aggregate of $ 50,000
per month for use of an automotive shredder and
downstream processing system, respectively, being installed on those properties. The
Company is required to pay $199,821 per month in rent for these facilities from April to December 2022 and increasing by 3% on January
1 st of every year thereafter . On September
1, 2022, the Company terminated the lease for its Portsmouth yard on account of the Company purchasing the land underlying the lease,
reducing the lease payment by $ 11,200
per month. The leases expire on January
1, 2024 and the Company has two options to extend
the leases by 5
years per option. In the event the Company does
not exercise the options, the leases will continue on a month-to-month basis. The Company cannot sublease any of the properties under
the lease agreements. The Company is leasing the properties on a month-to-month basis and is expected to purchase the land underlying
the scrap yards in December 2023.
Upon
effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 30,699
in ROU assets and $ 31,061
in lease liabilities for an office lease. Under
the terms of the lease, Empire is required to pay $1,150 per month and increasing by 3% on April 1 st of every year beginning
on April 1, 2022. The lease expires on March 31,
2024 and Empire was required to make a security deposit of $ 1,150 .
The Company does not have an option to extend the lease. The Company cannot sublease the office under the lease agreements.
On
October 11, 2021, Empire entered into leasing agreements with a company owned by the Chief Executive Officer of Empire for the leasing
of the Company’s Virginia Beach metal recycling location. Under
the terms of the leases, Empire is required to pay $9,677 for the prorated first month and $15,000 per month for the facilities beginning
November 1, 2021 and increasing by 3% on January 1 st of every year thereafter. The
leases expire on January
1, 2024 and the Company has two options to extend
the leases by 5 years per option. In the event the Company does not exercise the options, the
leases will continue on a month-to-month basis. The Company cannot sublease any of the properties under the lease agreements. The Company
is leasing the property on a month-to-month basis and is expected to purchase the land underlying the scrap yard in December 2023.
On
January 24, 2022, the Company entered into leasing agreements for 3,521 square feet of office space commencing upon the completion of
tenant improvements which was expected to be on April 1, 2022 but shall be no later than May 1, 2022 (“Commencement Date”).
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
3% every 12 months thereafter until the expiration of the lease. The lease is for a period of five years from the Commencement Date and
the Company was required to make a security deposit of $ 3,668 . The Company does not have an option to extend the lease. The Company cannot
sublease any of the office space under the lease agreement.
22
Effective
February 1, 2022, the Company entered into an office space/land lease agreement with an entity owned by the Chief Executive Officer of
Greenwave for the leasing of the Company’s Fairmont metal scrap yard located at 406 Sandy Street, Fairmont, NC 28340. Under the
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%
on January 1, 2023. The lease expires on January 1, 2024 and the Company has two options to extend the lease by 5 years per option. The
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.
In the event the Company does not exercise the options, the lease will continue on a month-to-month basis. The Company cannot sublease
the property under the lease agreement. The Company is leasing the property on a month-to-month basis and is expected to purchase the
land underlying the scrap yard in December 2023.
Effective
October 13, 2022, the Company entered into an office space/land lease agreement for the leasing of 900 Broad Street, Suite C, Portsmouth,
VA 23707. Under the terms of the lease, the Company is required to pay $ 4,300 per month for the facility beginning November 1, 2022 and
increasing by 3% on January 1, 2023. The lease expires on December 31, 2027 and the Company has two options to extend the lease by 5
years per option. The 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. In the event the Company does not exercise the options, the lease will continue a month-to-month basis. The
Company cannot sublease the property under the lease agreement.
Effective
January 1, 2023, the Company entered into an office space/land lease agreement with an entity owned by the Chief Executive Officer of
Greenwave for the leasing of the Company’s Chesapeake facility located at 101 Freeman Ave, Chesapeake, VA 23324. Under the terms
of the lease, the Company is required to pay $ 9,000 per month for the facility beginning January 1, 2023 and increasing by 3% on January
1, 2024. The lease expires on January 1, 2025 and the Company has two options to extend the lease by 5 years per option. The 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. In
the event the Company does not exercise the options, the lease will continue on a month-to-month basis. The Company cannot sublease the
property under the lease agreement.
Automobile
Leases (Operating Leases)
Upon
effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 26,804 in ROU assets and $ 18,661 in lease liabilities
for an automobile lease. Under the terms of the lease, Empire is required to pay $ 750 per month until the lease expires on February 18,
2025 and the Company does not have an option to renew or extend. The Company is responsible for any damage to the automobile under the
terms of the lease.
Upon
effectiveness of the acquisition of Empire on October 1, 2021, the Company assumed $ 34,261 in ROU assets and $ 27,757 in lease liabilities
for an automobile lease. Under the terms of the lease, Empire is required to pay $ 650 per month until the lease expires on February 15,
2026 and the Company does not have an option to renew or extend. The Company is responsible for any damage to the automobile under the
terms of the lease.
On
December 23, 2021, Empire entered into a lease agreement for the leasing of an automobile. Under the terms of the lease, Empire was required
to pay $ 18,000 for the first month and $1,000 per month thereafter for 60 months. The lease expires on December 23, 2025 and the Company
does not have an option to renew or extend. The Company is responsible to any damage to the automobile under the terms of the lease.
On
July 1, 2022, Empire entered into a lease agreement for the leasing of certain equipment. Under the terms of the lease, Empire was required
to pay $2,930 per month thereafter for a period of 24 months. The lease expires on July 31, 2024 and the Company does not have an option
to renew or extend. The Company is responsible to any damage to the equipment under the terms of the lease.
The
Company is leasing the properties underlying its metal recycling facilities on a month-to-month basis and is expected to purchase the
land in December 2023. Upon termination of the leases the right of use assets and lease liabilities were derecognized and a gain on termination
of $ 108,863 was recognized.
23
ROU
assets and liabilities consist of the following:
SCHEDULE
OF ASSETS AND LIABILITIES
September 30, 2023
December 31, 2022
ROU assets – related party
$ 128,190
$ 2,419,338
ROU assets
226,980
590,608
Total ROU assets
355,170
3,009,946
Current portion of lease liabilities – related party
$ 110,430
$ 2,742,140
Current portion of lease liabilities
101,842
232,236
Long term lease liabilities – related party, net of current portion
64,890
-
Long term lease liabilities, net of current portion
66,294
116,262
Total lease liabilities
$ 343,456
$ 3,090,638
Aggregate
minimum future commitments under non-cancellable operating leases and other obligations at September 30, 2023 were as follows:
SCHEDULE
OF NON CANCELABLE OPERATING LEASES AND OTHER OBLIGATIONS
Year ended December 31,
2023 (remaining)
$ 55,734
2024
200,971
2025
67,545
2026
50,476
2027
14,430
Total Minimum Lease Payments
$ 389,156
Less: Imputed Interest
$ ( 44,980 )
Present Value of Lease Payments
$ 343,456
Less: Current Portion
$ ( 212,272 )
Long Term Portion
$ 131,184
The
Company leases its facilities, automobiles, and offices under operating leases which expire on various dates through 2027. Rent expense
related to these leases is recognized based on the payment amount charged under the lease. Rent expense for the three months ended September
30, 2023 and 2022 was $ 485,540 and $ 696,643 , respectively. Rent expense for the nine months ended September 30, 2023 and 2022 was $ 1,975,700
and $ 1,894,485 , respectively. As of September 30, 2023, the leases had a weighted average remaining lease term of 3 years and a weighted
average discount rate of 10 % .
NOTE
13 – COMMITMENTS AND CONTINGENCES
From
time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation
is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.
Except as set forth below, we are currently not aware of any such legal proceedings or claims that will have, individually or in the
aggregate, a material adverse effect on our business, financial condition or operating results.
Sheppard
Mullin’s Demand for Arbitration
On
December 1, 2020, Sheppard, Mullin, Richter & Hampton LLP (“Sheppard Mullin”), the Company’s former securities
counsel, filed a demand for arbitration at JAMS in New York, New York against the Company, alleging the Company’s breach of an
engagement agreement dated January 4, 2018, and a failure of the Company to pay $ 487,390.73 of outstanding legal fees to Sheppard Mullin.
Sheppard Mullin was awarded $ 459,251 in unpaid legal fees, disbursements and interest on June 25, 2021. A judgement confirming the arbitration
award was entered on September 8, 2021 in the Federal District Court located in Denver, Colorado.
On
September 23, 2021, the Company entered into a Resolution Agreement with Sheppard, Mullin, Richter & Hampton concerning the $ 459,250.88
judgement entered against the Company. Under the terms of the Resolution Agreement, the Company was required to make a $25,000 initial
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
payment due in February 2023. The Company has made the October 2021 through February 2023 monthly payments.
24
NOTE
14 – STOCKHOLDERS’ EQUITY
Preferred
Stock
The
Company is authorized to issue 10,000,000 shares of blank check preferred stock, par value $ 0.001 per share.
Series
Z
On
September 30, 2021, the Company authorized the issuance of 500 shares of Series Z Preferred Stock, par value $ 0.001 per share. The Series
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 %
of the issued and outstanding common shares of the Company (post conversion). The conversion rate is applicable on a pro rata basis to
each share of Series Z Preferred Stock upon conversion. This anti-dilutive conversion feature is in effect until such time an S-1 Registration
Statement is declared effective by the SEC in conjunction with a NASDAQ listing. The Company credited additional paid in capital $ 7,237,572
for a deemed dividend for the trigger of a price protection provision in the Series Z Preferred Stock upon uplisting to NASDAQ.
On
January 23, 2023, 72 shares of Series Z Preferred Stock were converted into 288,494 shares of common stock.
On
July 28, 2023, the Company issued 1,013,500 shares of common stock to the Company’s Chief Executive Officer for the exchange of
250 shares of Series Z preferred stock.
On
August 1, 2023, the Company filed a Certificate of Elimination to retire the class of Series Z preferred stock.
As
of September 30, 2023 and December 31, 2022, there were 0 and 322 shares of Series Z Preferred Stock issued and outstanding.
Common
Stock
The
Company is authorized to issue 1,200,000,000 shares of common stock, par value $ 0.001 per share.
During
the nine months ended September 30, 2023, the Company issued 1,301,994 shares of common stock for the conversion and exchange of 322
shares of Series Z Preferred Stock.
During
the nine months ended September 30, 2023, the Company issued 275,929 shares of common stock with a fair market value of $ 254,448 for
services rendered and to be rendered under the Company’s employee stock option plan.
During
the nine months ended September 30, 2023, the Company issued 679,398 shares of common stock for the exercise of warrants for cash proceeds
of $ 8,240 .
During
the nine months ended September 30, 2023, the Company issued 149,486 shares of common stock for the cashless exercise of 151,867 warrants.
During
the nine months ended September 30, 2023, the Company issued 2,511,166 shares of common stock for the sale of common stock for proceeds
of $ 2,841,181 , net offering costs of $ 348,000 .
As
of September 30, 2023 and December 31, 2022, there were 15,880,742 and 10,962,319 shares, respectively, of common stock issued and outstanding.
Additional
Paid in Capital
During
the nine months ended September 30, 2023, the Company credited additional paid in capital $ 3,279,570
for a debt discount for the fair value of warrants issued in its senior secured debt offering. The Company estimated the fair value
of the warrants using the Black-Scholes Pricing Model based on the following assumptions: (1) dividend yield of 0 %,
(2) expected volatility of 148.60 %
to 149.08 %,
(3) risk-free interest rate of 4.18 %,
and (4) expected life of 5.01
years.
During the nine months ended September 30, 2023, the Company credited additional paid in capital $ 753,567 for a debt
discount for the fair value of warrants issued as commission for its senior secured debt offering. The Company estimated the fair value
of the warrants using the Black-Scholes Pricing Model based on the following assumptions: (1) dividend yield of 0 %, (2) expected volatility
of 148.60 % to 149.08 %, (3) risk-free interest rate of 4.18 %, and (4) expected life of 5.01 years.
During
the nine months ended September 30, 2023, the Company credited additional paid in capital $ 5,022,200
for a deemed dividend for the triggering of certain price protection provisions in its senior secured debt. The Company estimated
the fair value of the deemed dividend using the Black-Scholes Pricing Model based on the following assumptions: (1) dividend yield
of 0 %,
(2) expected volatility of 148.60 %,
(3) risk-free interest rate of 4.70 %,
and (4) expected life of 2.95
years.
During
the nine months ended September 30, 2023, the Company credited additional paid in capital $ 1,638,952 for a deemed dividend for the reduction
in the exercise price of certain warrants. The Company estimated the fair value of the warrants using the Black-Scholes Pricing Model based on the following assumptions: (1) dividend yield of 0 %, (2) expected volatility of 148.60 % to 149.08 %, (3) risk-free interest rate of 4.18 % to 4.70 % to 1.15 %, and (4) expected life of 3.34 to 5.01 years.
25
NOTE
15 – WARRANTS
On
July 31, 2023, the Company entered into a letter agreement with the holders of common stock purchase warrants to purchase an
aggregate of 9,756,876 shares of Common Stock (the “2021 and 2022 Warrants”) issued to the Holders pursuant to that
certain Securities Purchase Agreement, dated as of November 29, 2021, by and among the Company and the Holders, and issued to the
Holders pursuant to that certain Waiver Agreement, dated as of September 13, 2022, pursuant to which the Company agreed, subject to
receipt of approval from the Company’s stockholders, to reduce the exercise price of the 2021 and 2022 Warrants from $ 7.52 and
$ 5.50 per share to $ 1.50 per share, subject to adjustment as set forth in the Warrant Repricing Agreement. Holders of a majority of
the shares of common stock approved the repricing on October 13, 2023. The Company recorded a deemed divided of $ 1,307,574 for the
reduction in the exercise price of the 2021 and 2022 Warrants.
On
July 31, 2023, the Company realized a debt discount of $ 3,279,570 for the fair market value of warrants issued in its senior secured
debt offering.
During
the nine months ended September 30, 2023, the Company credited additional paid in capital $ 753,567 for a debt discount for the fair value
of warrants issued as commission for its senior secured debt offering.
On
August 21, 2023, upon the closing of a registered direct offering, the exercise price of the 2021 and 2022 Warrants and warrants issued
as commission for the Company’s July 2023 senior secured debt offering was reduced to $ 1.02 , subject to receipt of approval from
the Company’s stockholders. Holders of a majority of the shares of common stock approved the repricing on October 13, 2023. The
Company realized a deemed divided of $ 331,018 for the reduction in the exercise price of the 2021 and 2022 Warrants as well as the July
2023 Commission Warrants.
A
summary of the warrant activity for the nine months ended September 30, 2023 is as follows:
SCHEDULE OF WARRANT ACTIVITY
Shares
Weighted-
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at December 31, 2022
9,757,710
$ 5.61
5.14
$ 635
Granted
10,811,433
$ 1.02
Exercised
( 831,265 )
$ 0.01
Cancelled/Exchanged
( 834 )
$ 0.12
Outstanding at September 30, 2023
19,737,044
$ 1.01
4.27
$ 2,404,759
Exercisable at September 30, 2023
19,737,044
$ 1.01
4.27
$ 2,404,759
SCHEDULE OF WARRANT EXERCISABLE
Exercise Price
Warrants
Outstanding
Weighted Avg.
Remaining Life
Warrants
Exercisable
$ 0.01
3,589,192
4.84
3,589,192
1.02
15,645,619
4.12
15,645,619
1.28
502,233
4.90
502,233
19,737,044
4.27
19,737,044
The
aggregate intrinsic value of outstanding stock warrants was $ 2,404,759 based on warrants with an exercise price less than the Company’s
stock price of $ 0.68 as of September 30, 2023 which would have been received by the warrant holders had those holders exercised the warrants
as of that date.
26
NOTE
16 – STOCK OPTIONS
Our
stockholders approved our 2014 Equity Incentive Plan in June 2014 (the “2014 Plan”), our 2015 Equity Incentive Plan in December
2015 (the “2015 Plan”), our 2016 Equity Incentive Plan in October 2016 (“2016 Plan”), our 2017 Equity Incentive
Plan in December 2016 (“2017 Plan”), our 2018 Equity Incentive Plan in June 2018 (the “2018 Plan”), our 2021
Equity Incentive Plan in September 2021 (“2021 Plan”), our 2022 Equity Incentive Plan in November 2022, and our 2023 Equity
Incentive Plan in October 2023 (“2023 Plan”, and together with the 2014 Plan, 2015 Plan, 2016 Plan, 2017 Plan, 2018 Plan,
2021 Plan, and 2022 Plan, the “Plans”). The Plans are identical, except for the number of shares reserved for issuance under
each. As of September 30, 2023, the Company had granted an aggregate of 490,296
securities under the Plans since inception, with
891,361 shares
available for future issuances.
The
Plans provide for the grant of incentive stock options to our employees and our subsidiaries’ employees, and for the grant of stock
options, stock bonus awards, restricted stock awards, performance stock awards and other forms of stock compensation to our employees,
including officers, consultants and directors. The Prior Plans also provide that the grant of performance stock awards may be paid out
in cash as determined by the committee administering the Prior Plans.
Option
valuation models require the input of highly subjective assumptions. The fair value of stock-based payment awards was estimated using
the Black-Scholes option pricing model with a volatility figure derived from historical data. The Company accounts for the expected life
of options based on the contractual life of the options.
There
were no options issued during the nine months ended September 30, 2023.
A
summary of the stock option activity for the nine months ended September 30, 2023 as follows:
SCHEDULE OF STOCK OPTION ACTIVITY
Shares
Weighted-
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding
at December 31, 2022
92,166
$ 148.11
4.49
$ -
Granted
-
Exercised
-
Forfeiture/Cancelled
-
Outstanding
at September 30, 2023
92,166
$ 148.11
3.74
$ -
Exercisable
at September 30, 2023
92,166
$ 148.11
3.74
$ -
SCHEDULE OF STOCK OUTSTANDING AND EXERCISABLE
Exercise Price
Number of
Options
Remaining
Life In Years
Number
of
Options Exercisable
$ 23.00 - 75.00
44,368
4.51
44,368
75.01 - 150.00
6,476
3.51
6,476
150.01 - 225.00
6,079
2.87
6,079
225.01 - 300.00
33,133
2.95
33,133
300.01 - 321.00
2,110
2.85
2,110
92,166
92,166
The
aggregate intrinsic value of outstanding stock options was $ 0 , based on options with an exercise price less than the Company’s
stock price of $ 0.68 as of September 30, 2023, which would have been received by the option holders had those option holders exercised
their options as of that date.
The
fair value of all options that vested during the three months ended September 30, 2023 and 2022 was $ 0 and $ 0 , respectively. The fair
value of all options that vested during the nine months ended September 30, 2023 and 2022 was $ 0 and $ 0 , respectively. Unrecognized compensation
expense of $ 0 as of September 30, 2023 will be expensed in future periods.
27
NOTE
17 – RELATED PARTY TRANSACTIONS
On
January 1, 2023, the Company entered into a lease agreement for the Company’s Chesapeake location with an entity controlled by
the Company’s Chief Executive Officer. Under the terms of the lease agreement, the Company pays $ 9,000
per month in rent, increasing 3 %
on January 1 st of each year. The lease expires on January 1, 2025 and the Company has two options to extend the lease by a
term of five years per option.
From
January 1 to July 31, 2023, the Company leased 13 scrap yard facilities and equipment from an entity controlled by the Company’s
Chief Executive Officer, including the lease for the Chesapeake location described above. During the three and nine months ended September
30, 2023, the Company had a rent expense of $ 337,617 and $ 1,476,002 , respectively to an entity controlled by the Company’s Chief
Executive Officer. Further, during the nine months ended September 30, 2023, an entity controlled by the Company’s Chief Executive
Officer made an insurance down payment of $ 105,000 and debt payments of $ 189,615 on behalf of the Company. As of September 30, 2023 and
December 31, 2022, the Company owed $ 1,264,433 and $ 317,781 , respectively, in accrued rent and reimbursements to an entity controlled
by the Company’s Chief Executive Officer. See Note 12 – Leases.
On
July 28, 2023, the Company issued 1,013,500 shares of common stock to the Company’s Chief Executive Officer for the exchange of
250 shares of Series Z preferred stock.
On
July 31, 2023, the Company entered into a Bill of Sale (the “Bill of Sale”) with DWM Properties LLC (“DWM”),
an entity wholly-owned by Danny Meeks, the Company’s Chief Executive Officer, pursuant to which the Company agreed to purchase
certain assets held by DWM in exchange for the issuance of a secured promissory note to DWM (the “DWM Note”) in an
aggregate principal amount equal to $ 17,218,350 .
The assets included two automotive shredders and a downstream processing system with a cost basis of $ 7,367,500
and a fair market value of $ 17,218,350 .
The Company has recorded the equipment on its financial statements at its cost basis. The equipment was purchased in 2022. The
transaction was negotiated at arms-length. The DWM Note bears interest at a rate of 7 %
per annum and matures on the twentieth (20 th ) anniversary of the issuance thereof. Interest on the DWM Note is payable on
the first business day of each calendar month, provided that commencing on the first business day of the calendar month following
the date on which no Senior Notes remain outstanding, the Company shall pay to DWM equal payments of interest and principal until
the DWM Note is repaid in its entirety.
Since
August 1, 2023, the Company has been renting the land underlying 13 scrap yards from an entity controlled by the Company’s Chief
Executive Officer, including the lease for the Chesapeake location described above, for an aggregate rent of $ 54,970 per month. The Company
expects to purchase the land underlying the scrap yards from the entity controlled by the Company’s Chief Executive Officer in
an arms-length transaction in December 2023.
NOTE
18 – SUBSEQUENT EVENTS
The
Company evaluates events that have occurred after the balance sheet date but before the unaudited condensed consolidated financial statements
are issued.
From
October 1 to November 8, 2023, the Company issued 211,553 shares for the cashless exercise of 215,214 warrants.
From
October 1 to November 8, 2023, the Company issued 464,788 shares for the cash exercise of warrants for proceeds of $ 4,648 .
28
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You
should read the following discussion and analysis in conjunction with our condensed consolidated financial statements and related notes
contained in Part I, Item 1 of this Quarterly Report. Please also refer to the note about forward-looking information for information
on such statements contained in this Quarterly Report immediately preceding Part I, Item 1.
Overview
We
were formed on April 26, 2013 as a technology platform developer under the name MassRoots, Inc. In October 2021, we changed our corporate
name from “MassRoots, Inc.” to “Greenwave Technology Solutions, Inc.” On September 30, 2021, we closed our acquisition
of Empire Services, Inc. (“Empire”), which operates 13 metal recycling facilities and 1 metal processing facility in Virginia,
North Carolina, and Ohio. The acquisition was deemed effective October 1, 2021 on the effective date of the Certificate of Merger in
Virginia.
In
December 2022, we began offering hauling services to corporate clients. We haul sand, dirt, asphalt, metal, and other materials in a
fleet of approximately 50 trucks which we own, manage, and maintain.
Upon
the acquisition of Empire, we transitioned into the scrap metal industry which involves collecting, classifying and processing appliances,
construction material, end-of-life vehicles, boats, and industrial machinery. We process these items by crushing, shearing, shredding,
separating, and sorting, into smaller pieces and categorize these recycled ferrous, nonferrous, and mixed metal pieces based on density
and metal prior to sale. In cases of scrap cars, we remove the catalytic converters, aluminum wheels, and batteries for separate processing
and sale prior to shredding the vehicle. We have designed our systems to maximize the value of metals produced from this process.
We
operate an automotive shredder at our Kelford, North Carolina location and a second automotive shredder at our Carrollton, Virginia is
expected to come online in the fourth quarter of 2023. Our shredders are designed to produce a denser product and, in concert with advanced
separation equipment, more refined recycled ferrous metals, which are more valuable as they require less processing to produce recycled
steel products. In totality, this process reduces large metal objects like auto bodies into baseball-sized pieces of shredded recycled
metal.
The
shredded pieces are then placed on a conveyor belt under magnetized drums to separate the ferrous metal from the mixed nonferrous metal
and residue, producing consistent and high-quality ferrous scrap metal. The nonferrous metals and other materials then go through a number
of additional mechanical systems which separate the nonferrous metal from any residue. The remaining nonferrous metal is further processed
to sort the metal by type, grade, and quality prior to being sold as products, such as zorba (mainly aluminum), zurik (mainly stainless
steel), and shredded insulated wire (mainly copper and aluminum).
In
July 2023, Greenwave commenced operation of a downstream processing system at its Kelford, NC location, enabling the Company to recover
millimeter-minus pieces of metal from the Company’s automotive shred residue or, “fluff,” as it is known in the industry.
As Greenwave continues to optimize the operation of its downstream processing system, and brings a copper extraction component online,
the Company could be able to increase its recovery yields.
One
of our main corporate priorities is to open a facility with rail or deep-water port access to enable us to efficiently transport our
products to domestic steel mills and overseas foundries. Because this would greatly expand the number of potential buyers of our processed
scrap products, we believe opening a facility with port or rail access could result in an increase in both the revenue and profitability
of our existing operations.
Empire
is headquartered in Chesapeake, Virginia and has 145 full-time employees as of November 7, 2023.
Competitors
We
compete with other metal recycling facility operators, such as Schnitzer Steel Industries, Inc. (NASDAQ:SCHN) and are focused on utilizing
technology to create operating efficiencies and competitive advantages over our peers. We also compete with regional hauling companies.
Products
and Services
Our
main product is selling ferrous metal, which is used in the recycling and production of finished steel. It is categorized into heavy
melting steel, plate and structural, and shredded scrap, with various grades of each of those categorized based on the content, size
and consistency of the metal. All of these attributes affect the metal’s value.
We
also process nonferrous metals such as aluminum, copper, stainless steel, nickel, brass, titanium, lead, alloys and mixed metal products.
Additionally, we sell the catalytic converters recovered from end-of-life vehicles to processors which extract the nonferrous precious
metals such as platinum, palladium and rhodium.
We
provide metal recycling services to a wide range of suppliers, including large corporations, industrial manufacturers, retail customers,
and government organizations.
We
also provide hauling services to corporate clients, hauling sand, asphalt, metal and other materials to job sites.
29
Pricing
and Customers
Prices
for our ferrous and nonferrous products are based on prevailing market rates and are subject to market cycles, worldwide steel demand,
government regulations and policy, and supply of products that can be processed into recycled steel. Our main buyers adjust the prices
they pay for scrap metal products based on market rates usually on a monthly or bi-weekly basis. We are usually paid for the scrap metal
we deliver to customers within 14 days of delivery.
Based
on any price changes from our customers or our other buyers, we in turn adjust the price for unprocessed scrap we pay suppliers in order
to manage the impact on our operating income and cashflows.
The
spread we are able to realize between the sales prices and the cost of purchasing scrap metal is determined by a number of factors, including
transportation and processing costs. Historically, we have experienced sustained periods of stable or rising metal selling prices, which
allow us to manage or increase our operating income. When selling prices decline, we adjust the prices we pay customers to minimize the
impact to our operating income.
Prices
for hauling services are primarily based on the current demand and range from $85 to $120 per hour.
Sources
of Unprocessed Metal
Our
main sources of unprocessed metal we purchase are end-of-life vehicles, old equipment, appliances and other consumer goods, and scrap
metal from construction or manufacturing operations. We acquire this unprocessed metal from a wide base of suppliers including large
corporations, industrial manufacturers, retail customers, and government organizations who unload their metal at our facilities or we
pick it up and transport it from the supplier’s location. Currently, our operations and main suppliers are located in the Hampton
Roads and northeastern North Carolina markets. In the second quarter of 2023, we are expanding our operations by opening a metal recycling
facility in Cleveland, Ohio.
Our
supply of scrap metal is influenced by overall health of economic activity in the United States, changes in prices for recycled metal,
and, to a lesser extent, seasonal factors such as severe weather conditions, which may prohibit or inhibit scrap metal collection.
For
the Three Months Ended September 30, 2023 and 2022
For the three months ended September 30,
2023
2022
$
Change
%
Change
Revenue
$ 8,181,948
$ 7,347,223
$ 834,725
11.36 %
Gross Profit
2,930,947
2,484,889
466,058
17.95 %
Operating Expenses
16,416,504
5,779,051
10,637,453
184.07 %
Loss from Operations
(13,485,557 )
(3,294,162 )
10,191,395
309.38 %
Other Expense
(3,006,463 )
(5,283,373 )
2,276,910
(43.10 )%
Net Loss
$ (23,153,172 )
$ (37,393,573 )
$ 14,240,401
(38.08 )%
30
Revenues
For
the three months ended September 30, 2023, we generated $8,181,948 in revenues, as compared to $7,347,223 during the same period in 2022,
an increase of $834,725. This increase was primarily due to an increase in hauling revenue offset by a decline in metal prices. The $8,181,948
in revenue includes $35,660 in rental income, $5,495,255 in revenue generated from the sale of metal, and $2,651,033 generated from hauling
services.
Our
cost of revenues increased to $5,251,001 for the three months ended September 30, 2023 from $4,862,334 during the same period in 2022,
an increase of $388,667, primarily due to the cost of hauling revenue.
Our
gross profit was $2,930,947 during the three months ended September 30, 2023, an increase of $466,058 from $2,484,889 during the same
period in 2022 primarily due to the addition of a new hauling business line, whose margins were higher than margins realized on metal
in 2022. Gross margins were 36% and 34% during the three months ended September 30, 2023 and 2022, respectively
Operating
Expenses
For
the three months ended September 30, 2023 and 2022, our operating expenses were $16,416,504 and $5,779,051 respectively, an increase
of $10,637,453. There was a decrease in payroll and related expenses of $582,311 as payroll and related expenses were $1,473,131 for
the three months ended September 30, 2023 as compared to $2,055,442 for the same period in 2022 which was primarily the result of
the Company’s Chief Executive Officer waiving his quarterly bonus. Advertising expense increased by $385,338 to $395,000 for
the three months ended September 30, 2023 as compared to $9,662 for the same period in 2022 as the Company began advertising its
scrap yards and commenced an investor relations campaign. Depreciation of fixed assets, along with amortization of intangible
assets, increased by $410,681 to $1,562,221 for the three months ended September 30, 2023 from $1,151,540 in 2022 as the Company
continued to depreciate its fixed assets. There were hauling and equipment maintenance costs of $604,032 during the three months
ended September 30, 2023, as compared to $926,761 in 2022, a decrease of $322,729, due to the Company bringing hauling service
in-house. Consulting, accounting, and legal expenses increased to $939,345 during the three months ended September 30, 2023 from
$31,215 during the same period in 2022, an increase of $908,130 as a result of the Company working on financing, which closed in the
summer 2023. There was a decrease in rent expenses as a result of the Company purchasing equipment previously leased to the Company,
decreasing $167,236 from $810,786 during the three months ended September 30, 2022 to $643,550 during the same period in 2023.
Lastly, the Company incurred a common stock issued for services expense of $171,240 during the three months ended September 30,
2023, as compared to $0 in the same period in 2022, as the result of the Company paying certain consultants in equity. There was
loss on asset of $9,850,850 during the three months ended September 30, 2022 as compared to none during the same period in
2023 reflecting the difference between the fair market value and cost basis of equipment.
Our
other general and administrative expenses decreased to $777,135 for the three months ended September 30, 2023 from $793,645 for the same
period in 2022, a decrease of $16,510, as a result of the Company’s cutting certain overhead expenses.
The
increase of these expenditures resulted in our total operating expenses increasing to $16,416,504 during the three months ended
September 30, 2023 compared to $5,779,051 during the three months ended September 30, 2022, an increase of $10,637,453.
Loss
from Operations
Our
loss from operations increased by $10,191,395 to $13,485,557 during the three months ended September 30, 2023, from $3,294,162 during
the same period in 2022.
Other
Expense
During
the three months ended September 30, 2023, we incurred other expenses of $(3,006,463), as compared to $(5,283,373) for the same period
in 2022, a decrease of $2,276,910. Interest expenses and amortization of debt discount increased to $(3,672,861) during the three months
ended September 30, 2023 from $(688,570) during the three months ended September 30, 2022. There was a gain on termination of leases
of $108,863 during the three months ended September 30, 2023, as compared to none during the same period in 2022. There was a warrant
expense for liquidated damages settlement of $(7,408,681) during the three months ended September 30, 2022 as compared to none in the
same period in 2023. Gain on the settlement of debt increased to $557,535 during the three months ended September 30, 2023 from $188,500
during the same period in 2022. There was a gain on the conversion of debt of $2,625,378 during the three months ended September
30, 2022 as compared to none during the same period in 2023.
31
Net
Loss Available to Common Stockholders
Our
net loss available to common stockholders was $23,153,172 during the three months ended September 30, 2023 as compared to
$37,393,573 during the same period in 2022, a decrease of $14,240,401, for the reasons discussed above.
For
the Nine Months Ended September 30, 2023 and 2022
For the nine months ended September 30,
2023
2022
$
Change
%
Change
Revenue
$ 26,641,644
$ 27,972,612
$ (1,330,968 )
(4.76 )%
Gross Profit
10,956,412
10,814,905
141,507
1.31 %
Operating Expenses
28,467,422
15,270,517
13,196,905
86.42 %
Loss from Operations
(17,511,010 )
(4,455,612 )
(13,055,398 )
293.01 %
Other Expense
(5,271,747 )
(23,432,546 )
18,160,799
(77.50 )%
Net Loss
$ (29,443,909 )
$ (56,704,196 )
$ 27,260,287
(48.07 )%
Revenues
For
the nine months ended September 30, 2023, we generated $26,641,644 in revenues, as compared to $27,972,612 during the same period in
2022, decrease of $1,330,968. This decrease was primarily due to a decline in metal prices. The $26,629,327 in revenue includes $120,040
in rental income, $19,730,898 in revenue generated from the sale of metal, $6,763,184 generated from hauling services, and $27,510 in
miscellaneous revenue, including from the sale of gas from scrap cars.
Our
cost of revenues decreased to $15,685,232 for the nine months ended September 30, 2023 from $17,157,707 during the same period in 2022,
a decline of $1,472,475, primarily due to a decline in metal prices.
Our
gross profit was $10,956,412 during the nine months ended September 30, 2023, an increase of $141,507 from $10,814,905 during the same
period in 2022 primarily due to the decrease in revenue. Gross margins were 41% and 39% during the nine months ended September 30, 2023
and 2022, respectively
Operating
Expenses
For
the nine months ended September 30, 2023 and 2022, our operating expenses were $28,467,422 and $15,270,517 respectively, an increase
of $13,196,905. There was a decrease in payroll and related expenses of $15,213 as payroll and related expenses were $4,921,669 for
the nine months ended September 30, 2023 as compared to $4,936,882 for the same period in 2022 which was primarily the result of the
Company expanding its workforce, offset by the Company’s Chief Executive Officer waiving his bonuses. Advertising expense
increased by $340,888 to $410,851 for the nine months ended September 30, 2023 as compared to $69,963 for the same period in 2022 as
the Company began to advertise its facilities and commenced an investor relations campaign. Depreciation of fixed assets, along with
amortization of intangible assets, increased by $1,214,895 to $4,181,802 for the nine months ended September 30, 2023 from
$2,966,907 in 2022 as a result of the Company acquiring more fixed assets. There were hauling and equipment maintenance costs of
$2,424,165 during the nine months ended September 30, 2023, as compared to $2,760,755 in 2022, a decrease of $336,590, due to the
Company bringing hauling service in-house. Consulting, accounting, and legal expenses increased to $1,414,592 during the nine months
ended September 30, 2023 from $552,527 during the same period in 2022, an increase of $862,065 as a result of the Company incurring
costs for financings in the summer of 2023. There was an increase in rent expenses as a result of the Company adding additional
facilities, increasing $127,328 from $2,573,449 during the nine months ended September 30, 2022 to $2,700,777 during the same period
in 2023. Lastly, the Company incurred a common stock issued for services expense of $171,240 during the nine months ended September
30, 2023, as compared to $0 in the same period in 2022, as the result of the Company paying certain consultants in
equity. There was loss on asset of $9,850,850 during the nine months ended September
30, 2022 as compared to none during the same period in 2023 reflecting the difference between the fair market value and cost basis of equipment.
32
Our
other general and administrative expenses increased to $2,391,476 for the nine months ended September 30, 2023 from $1,410,034 for the
same period in 2022, an increase of $981,442, as a result of the Company’s operations expanding.
The
increase of these expenditures resulted in our total operating expenses increasing to $28,467,422 during the nine months ended
September 30, 2023 compared to $15,270,517 during the nine months ended September 30, 2022, an increase of $13,196,905.
Loss
from Operations
Our
loss from operations increased by $17,511,010 to $13,055,398 during the nine months ended September 30, 2023, from $4,455,612 during
the same period in 2022.
Other
Expense
During
the nine months ended September 30, 2023, we incurred other expenses of $(5,271,747), as compared to $(23,432,546) for the same
period in 2022, a decrease of $18,160,799. Interest expenses and amortization of debt discount decreased to $(6,730,071) during the
nine months ended September 30, 2023 from $(33,265,639) during the nine months ended September 30, 2022. There was a gain on tax
credit of $717,064 during the nine months ended September 30, 2023, as compared to none during the same period in 2022. There was no
change in the fair value of derivative liabilities during the nine months ended September 30, 2023, as compared to a gain of
$14,264,476 during the nine months ended September 30, 2022. There was a gain on settlement of non-convertible notes and advances of
$632,540 and $351,920 for the nine months ended September 30, 2023 and 2022, respectively. There was a gain on termination of leases
of $108,863 during the nine months ended September 30, 2023, as compared to none during the same period in 2022. There was a warrant
expense for liquidated damages settlement of $(7,408,681) during the nine months ended September 30, 2022 as compared to none in the
same period in 2023. There was a gain on the conversion of debt of $2,625,378 during the nine months ended September 30,
2022 as compared to none during the same period in 2023.
Net
Loss Available to Common Stockholders
Our
net loss available to common stockholders was $29,443,909 during the nine months ended September 30, 2023 as compared to $56,704,196
during the same period in 2022, a change of $27,260,287, for the reasons discussed above.
Liquidity
and Capital Resources
Net
cash used in operating activities for the nine months ended September 30, 2023 was $2,587,000 as compared to $2,067,257 for the nine
months ended September 30, 2022. For the nine months ended September 30, 2023, the cash flows used in operating activities were driven
by a net loss of $22,782,757, amortization of right of use assets, net -related party of $1,404,791, amortization of right of use assets
of $184,757, loss on asset of $9,850,850, depreciation and amortization of $4,181,802, accrual of due to related parties of $1,018,349
increase of prepaid expenses of $388,972, an increase of accounts payable and accrued expenses of $607,900 a decrease in operating lease
liabilities of 1,572,248, a gain on the settlement of non-convertible notes and accrued interest of $632,540, interest and amortization
of debt discount of $6,730,214, an increase in accounts receivable of $277,871, increase in inventories of $42,945, increase in security
deposit of $25,000, and accrued payroll and related expenses of $224,204.During the nine months ended September 30, 2022, cash flows
used in operating activities were driven by a net loss of $27,888,158, amortization of right of use assets (related-party) of $1,590,136,
amortization of right of use assets of $304,349, depreciation and amortization of $2,790,714, payment of accrued rent to a related party
of $107,884, increase of prepaid expenses of $38,635, decrease of security deposit of $994, increase of accounts payable and accrued
expenses of $922,318, a change in operating lease liabilities of $304,349, largely offset by a gain on the settlement of non-convertible
notes and accrued interest of $351,920, interest and amortization of debt discount of $33,265,639, change in the value of derivative
liabilities of $14,264,476, increase in accounts receivable of $672,664, increases in inventories of $336,677, and a decrease in environmental
remediation liabilities of $22,207.
33
Net
cash used in investing activities was $1,577,768 and $3,684,307 for the nine months ended September 30, 2023 and 2022, respectively.
For the nine months ended September 30, 2023, there was cash used in the purchase of equipment of $1,660,537 and cash received for advance
of asset of $82,769. For the nine months ended September 30, 2022, there was cash used in the purchase of equipment of $3,684,307, of
which $172,500 was paid to a related-party.
Net
cash generated by financing activities was $4,792,304 during the nine months ended September 30, 2023, as compared to cash provided
by financing activities of $4,362,042 during the nine months ended September 30, 2022. During the nine months ended September 30,
2023, the Company received $3,746,109 from the issuance of factoring advances, $1,000,000 from the issuance of non-convertible
notes, $13,118,750 from the sale of convertible notes, $825,000 from bridge financing, $205,719 from bank overdrafts, $2,841,181
from the sale of common stock, and $8,240 from the cash exercise of warrants, while utilizing $4,381,809 in the repayment of
non-convertible notes and utilizing $12,570,886 for the repayment of factoring advances. During the nine months ended September 30,
2022, the Company utilized $1,788,458 and $12,000 towards payments on non-convertible notes and advances, respectively, while
receiving $6,162,500 in proceeds from non-convertible notes
Capital
Resources
As
of September 30, 2023, we had cash on hand of $1,449,340. We currently have no external sources of liquidity such as arrangements with
credit institutions that will have or are reasonably likely to have a current or future effect on our financial condition or immediate
access to capital.
Required
Capital over the Next Fiscal Year
As
of September 30, 2023, the Company had cash of $1,449,340 and a working capital deficit (current liabilities in excess of current assets)
of $16,206,953. The accumulated deficit as of September 30, 2023 was $391,213,316. These conditions raise substantial doubt about the
Company’s ability to continue as a going concern for one year from the issuance of the consolidated financial statements.
The
Company believes it has sufficient capital to become cashflow positive from operating activities. Should the Company choose to raise
capital, it believes it can do so through non-equity based instruments such as non-convertible notes, lines of credit, and cash advances.
If
the Company raises additional funds by issuing equity securities, its stockholders would experience dilution. Additional debt financing,
if available, may involve covenants restricting its operations or its ability to incur additional debt. Any additional debt financing
or additional equity that the Company raises may contain terms that are not favorable to it or its stockholders and require significant
debt service payments, which diverts resources from other activities. The Company’s ability to raise additional capital will be
impacted by market conditions and the price of the Company’s common stock. The accompanying unaudited condensed consolidated financial
statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Contractual
Obligations
Our
contractual obligations are included in our notes to the condensed consolidated financial statements included in Part I, Item I of this
Quarterly Report on Form 10-Q. To the extent that funds generated from our operations, together with our existing capital resources,
are insufficient to meet future requirements, we will be required to obtain additional funds through equity or debt financings. No assurance
can be given that any additional financing will be made available to us or will be available on acceptable terms should such a need arise.
34
Critical
Accounting Policies and Estimates
For
a discussion of our accounting policies and related items, please see the notes to the condensed consolidated financial statements, included
in Part I, Item 1 of this Quarterly Report on Form 10-Q.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
As
a “smaller reporting company” we are not required to provide the information required by this Item.
ITEM
4. CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
Pursuant
to Rules 13a-15(b) and 15-d-15(b) under the Exchange Act, we carried out an evaluation, with the participation of our management, including
our Chief Executive Officer (“CEO”) and Interim Chief Financial Officer (“CFO”) of the effectiveness of our disclosure
controls and procedures as of the end of the period covered by this Quarterly Report. The term “disclosure controls and procedures,”
as defined under Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed
to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded,
processed, summarized, and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures
include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the
reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including
its principal executive and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. Based
upon such evaluation, our CEO and CFO concluded that our disclosure controls and procedures as of September 30, 2023 were not effective
(at a reasonable assurance level) due to identified control deficiencies regarding the lack of segregation of duties and the need for
a stronger internal control environment.
To
address the material weaknesses, we performed additional analysis and other post-closing procedures in an effort to ensure our financial
statements included in this Quarterly Report on Form 10-Q have been prepared in accordance with generally accepted accounting principles
in the U.S. Accordingly, management believes that the financial statements included in this Quarterly Report fairly present in all material
respects our financial condition, results of operations and cash flows for the periods presented.
Our
principal executive officer and principal financial officer do not expect that our disclosure controls and procedures or our internal
controls will prevent all error or fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not
absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact
that there are resource constraints and the benefits of controls must be considered relative to their costs. Due to the inherent limitations
in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any,
have been detected.
Management’s
Report on Internal Control over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f)
under the Exchange Act. Our management, including our principal executive officer and principal financial officer, assessed the effectiveness
of our internal control over financial reporting as of September 30, 2023. In making this assessment, our management used the criteria
set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control-Integrated
Framework (issued in 2013). A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial
reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will
not be prevented or detected on a timely basis.
Based
upon the assessments, management has concluded that as of September 30, 2023, there was a material weakness in our internal control over
financial reporting due to the fact that we did not have an adequate process established to ensure appropriate levels of review of accounting
and financial reporting matters, which resulted in our closing process not identifying all required adjustments and disclosures in a
timely fashion.
35
We
plan to take steps to enhance and improve the design of our internal control over financial reporting. To remediate our material weaknesses,
we plan to appoint additional qualified personnel with the requisite knowledge to improve the levels of review of accounting and financial
reporting matters; however, such remediation efforts are largely dependent upon our securing additional financing or generating significant
revenue to cover the costs of implementing the changes required.
Until
we remediate our material weakness in internal control over financial reporting such weaknesses could result in material misstatements
in our financial statements not being prevented or detected.
Inherent
Limitations on Effectiveness of Controls and Procedures
The
Company’s management, including the Company’s CEO and CFO, does not expect that the Company’s internal control over
financial reporting will prevent or detect all errors and all fraud. Any controls and procedures, no matter how well designed and operated,
can provide only reasonable assurance of achieving the desired control objective and management necessarily applies its judgment in evaluating
the cost-benefit relationship of possible controls and procedures. Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject
to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies
or procedures may deteriorate.
The
Company’s CEO and CFO has identified control deficiencies regarding the lack of segregation of duties and the need for a stronger
internal control environment. The small size of the Company’s accounting staff may prevent adequate controls in the future, such
as segregation of duties, due to the cost/benefit of such remediation.
Because
of the above material weakness, management has concluded that we did not maintain effective internal control over financial reporting
as of September 30, 2023, based on the criteria established in “Internal Control-Integrated Framework” issued by the COSO.
This
Quarterly Report does not include an attestation report of our independent registered public accounting firm regarding internal control
over financial reporting. Management’s report was not subject to attestation by our independent registered public accounting firm
pursuant to temporary rules of the Securities and Exchange Commission that permit us to provide only management’s report in this
Quarterly Report.
Changes
in Internal Control over Financial Reporting
During
the most recent fiscal quarter, the Company began hiring additional accounting personnel to enhance its segregation of duties and establishment
of procedures in an effort to ensure appropriate levels of review of accounting and financial reporting matters.
36
PART
II – OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
As
disclosed in Note 13 – Commitments and Contingencies to the Company’s Condensed Consolidated Financial Statements,
the Company is engaged in certain legal matters and there have been no material developments since December 31, 2022 with respect to
our legal proceedings, except as described in Note 13 – Commitments and Contingencies . The disclosures set forth in Note
13 – Commitments and Contingencies relating to certain legal matters are incorporated herein by reference.
ITEM
1A. RISK FACTORS
As
a “smaller reporting company,” we are not required to provide the information required by this Item 1A. Please see the Risk
Factors in our Annual Report on Form 10-K for the year ended December 31, 2022 as filed with the SEC on March 31, 2023 as amended on
April 13, 2023.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
During
the nine months ended September 30, 2023, the Company issued 1,301,994 shares of common stock for the conversion and exchange of 322
shares of Series Z Preferred Stock.
During
the nine months ended September 30, 2023, the Company issued 275,929 shares of common stock with a fair market value of $254,447.58 for
services rendered and to be rendered under the Company’s employee stock option plan.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
applicable.
ITEM
5. OTHER INFORMATION
None.
37
ITEM
6. EXHIBITS
(b)
Exhibit Index
Incorporated
by Reference
No.
Description
Form
Filing
Number
Exhibit
Filing
Date
31.1*
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*
Certification of the Chief Executive Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*
Certification of the Chief Financial Officer pursuant to Rule 13a-14(b) of the Exchange Act and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline
XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document).
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104*
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed or furnished herewith.
+
Attachments have been omitted
pursuant to Item 601(a)(5) of Regulation S-K. The Company hereby undertakes to furnish copies of such omitted materials supplementally
upon request by the U.S. Securities and Exchange Commission.
**
Agreement with management
or compensatory plan or arrangement
38
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
GREENWAVE TECHNOLOGY SOLUTIONS, INC.
Date: November 14, 2023
By:
/s/ Danny
Meeks
Danny
Meeks, Chief Executive Officer
(Principal
Executive Officer)
Date: November 14, 2023
By:
/s/ Isaac
Dietrich
Isaac
Dietrich, Chief Financial Officer
(Principal
Financial and Accounting Officer)
39
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.