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, 2024
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.
(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)
490-5020
(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, 2024, there were 22,378,762 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, 2024 (unaudited) and December 31, 2023
1
Condensed
Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2024 and 2023 (unaudited)
2
Condensed
Consolidated Statements of Stockholders’ Equity (Deficit) for the Three and Nine Months Ended September 30, 2024 and 2023 (unaudited)
3
Condensed
Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2024 and 2023 (unaudited)
7
Notes
to Condensed Consolidated Financial Statements (unaudited)
8
ITEM
2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
32
ITEM
3.
Quantitative
and Qualitative Disclosures About Market Risk
39
ITEM
4.
Controls
and Procedures
40
PART
II. OTHER INFORMATION
ITEM
1.
Legal
Proceedings
41
ITEM
1A.
Risk
Factors
41
ITEM
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
41
ITEM
3.
Defaults
Upon Senior Securities
41
ITEM
4.
Mine
Safety Disclosures
41
ITEM
5.
Other
Information
42
ITEM
6.
Exhibits
42
SIGNATURES
43
i
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended, (the “Exchange
Act”) that are based on our management’s beliefs and assumptions and on information currently available to management, and
which statements involve substantial risk and uncertainties. All statements contained in this Quarterly Report on Form 10-Q other than
statements of historical fact, including statements regarding our future operating results and financial position, our business strategy
and plans, market growth and trends, and objectives for future operations are forward-looking statements. Forward-looking statements
generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements
because they contain words such as “may,” “will,” “should,” “expects,” “plans,”
“anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,”
“believes,” “estimates,” “predicts,” “potential,” or “continue” or the negative
of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions.
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. These risks and uncertainties include, among other things:
●
Changing
conditions in global markets including the impact of sanctions and tariffs, quotas and other trade actions and import restrictions
which may adversely affect our operating results, financial condition and cash flows.
●
Changes
in the availability or price of inputs such as raw materials and end-of-life vehicles which could reduce our sales.
●
Significant
decreases in scrap metal prices which may adversely impact our operating results.
●
Imbalances
in supply and demand conditions in the global steel industry which may reduce demand for our products.
●
Impairment
of long-lived assets and equity investments which may adversely affect our operating results.
●
Governmental
agencies’ refusal to grant or renew our licenses and permits, thus restricting our ability to operate.
Compliance
with existing and future climate change and greenhouse gas emission laws and regulations which may adversely impact our operating results.
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,
2024
2023
(Unaudited)
ASSETS
Current assets:
Cash
$ 15,199,655
$ 1,546,159
Inventories
2,145,278
200,428
Accounts receivable
1,894,630
646,413
Prepaid expenses
527,522
296,761
Total current assets
19,767,085
2,689,761
Property and equipment, net
21,400,833
16,569,125
Property and equipment, net - purchased from
related-party
9,568,351
6,926,315
Property and equipment, net
9,568,351
6,926,315
Operating lease right of use assets, net -
related party
26,948
103,822
Operating lease right of use assets, net
1,106,799
198,558
Licenses, net
14,891,800
16,487,350
Intellectual property, net
1,214,400
1,669,800
Customer List, net
1,567,300
1,735,225
Intangible assets, net
1,567,300
1,735,225
Security deposit
31,893
31,893
Total assets
$ 69,575,409
$ 46,411,849
LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT)
Current liabilities:
Bank overdraft
$ 366,605
$ 118,763
Accounts payable and accrued expenses
5,750,596
6,100,449
Accrued payroll and related expenses
3,991,699
4,089,836
Non-convertible notes payable, current portion,
net of unamortized debt discount of $ 660,954 and $ 774,308 , respectively
2,550,457
2,623,561
Convertible notes payable, current portion,
net of unamortized debt discount of $ - and $ 3,934,506 , respectively
-
8,065,494
Due to related parties
-
2,070,402
Operating lease obligations, current portion
- related party
27,810
111,240
Operating lease obligations,
current portion
313,194
89,731
Total current liabilities
13,000,361
23,269,476
Operating lease obligations, less current portion
831,046
94,943
Related party note payable
-
17,218,350
Convertible notes payable, net of unamortized
debt discount of $ - and $ 1,967,253 , respectively
-
4,032,747
Non-convertible notes
payable, net of unamortized debt discount of $ 1,158,336 and $ 1,739,260 , respectively
4,469,731
6,250,481
Total liabilities
18,301,138
50,865,997
Commitments and contingencies (See Note 13)
-
-
Stockholders’ equity (deficit):
Preferred stock - 10,000,000 shares authorized
Common stock, $ 0.001 par value, 1,200,000,000
and 500,000,000 shares authorized; 22,378,762 and 113,096 shares issued and outstanding, respectively
22,379
113
Additional paid in capital
529,183,742
391,411,896
Accumulated
deficit
( 477,931,850 )
( 395,866,157 )
Total stockholders’
equity (deficit)
51,274,271
( 4,454,148 )
Total liabilities and
stockholders’ equity (deficit)
$ 69,575,409
$ 46,411,849
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)
2024
2023
2024
2023
For the Three Months Ended
September 30,
For the Nine Months Ended
September 30,
2024
2023
2024
2023
Revenues
$ 8,505,187
$ 8,181,948
$ 24,891,859
$ 26,641,644
Cost of Revenues
4,959,908
5,251,001
15,798,464
15,685,232
Gross Profit
3,545,279
2,930,947
9,093,395
10,956,412
Operating Expenses:
Advertising
1,016
395,000
3,390
410,851
Payroll and related expense
2,273,985
1,473,131
5,717,836
4,921,669
Rent, utilities and property
maintenance ($ 402,720 and $ 337,617 ; $ 1,208,160 and $ 1,476,002 , to related party)
671,178
643,550
1,959,310
2,700,777
Hauling and equipment maintenance
1,785,388
604,032
4,161,223
2,424,165
Depreciation and amortization
expense
1,926,173
1,562,221
5,217,220
4,181,802
Consulting, accounting and
legal
246,034
939,345
2,480,179
1,414,592
Loss on asset
9,850,850
9,850,850
Stock based compensation
for services
-
171,240
3,004,909
171,240
Stock based
compensation
20,709
-
62,375
-
Other
general and administrative expenses
1,057,392
777,135
2,696,446
2,391,476
Total
Operating Expenses
7,981,875
16,416,504
25,302,888
28,467,422
Loss From Operations
( 4,436,596 )
( 13,485,557 )
( 16,209,493 )
( 17,511,010 )
Other Income (Expense):
Interest expense and amortization
of debt discount
( 361,070 )
( 3,672,861 )
( 5,053,210 )
( 6,730,214 )
Gain on lease termination
108,863
108,863
Gain on tax credit
-
-
-
717,064
Shares issued for financing
( 52,182 )
Other gain (loss)
-
-
1,351
-
Equity issued for warrant
inducement
-
-
( 3,029,927 )
-
Loss on extinguishment of
debt
-
-
( 16,351,827 )
-
Change in fair value of
derivative liabilities
-
-
48,314,949
-
Gain (loss) on conversion
of convertible notes
-
-
( 14,213,480 )
-
Gain
on settlement of non-convertible notes payable and advances
-
557,535
1,056,962
632,540
Total
Other Income (Expense)
( 361,070 )
( 3,006,463 )
10,672,636
( 5,271,747 )
Net Loss Before Income Taxes
( 4,797,666 )
( 16,492,020 )
( 5,536,857 )
( 22,782,757 )
Provision for Income Taxes
(Benefit)
-
-
-
-
Net Loss
( 4,797,666 )
( 16,492,020 )
( 5,536,857 )
( 22,782,757 )
Deemed dividend for the reduction of exercise
price of warrants
-
( 1,638,952 )
( 52,574,896 )
( 1,638,952 )
Deemed dividend for the reduction of the conversion
price of a debt note
-
( 5,022,200 )
( 23,953,940 )
( 5,022,200 )
Net Loss Available to
Common Stockholders
$ ( 4,797,666 )
$ ( 23,153,172 )
$ ( 82,065,693 )
$ ( 29,443,909 )
Net Loss Per Common Share:
Basic
$ ( 0.26 )
$ ( 262.70 )
$ ( 10.32 )
$ ( 371.12 )
Diluted
$ ( 0.26 )
$ ( 262.70 )
$ ( 10.32 )
$ ( 371.12 )
Weighted Average Common Shares Outstanding:
Basic
18,363,112
88,135
7,948,757
79,338
Diluted
18,363,112
88,135
7,948,757
79,338
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 (DEFICIT)
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024
(Unaudited)
Shares
Amount
Shares
Amount
In
Capital
Deficit
Total
Preferred
Stock
Series D to be Issued
Common
Stock
Additional
Paid
Accumulated
Shares
Amount
Shares
Amount
In
Capital
Deficit
Total
Balance at December 31, 2023
-
$ -
113,096
$ 113
$ 391,411,896
$ ( 395,866,157 )
$ ( 4,454,148 )
Exchange of non-convertible
note of related party into shares of Series D Preferred
1,000
$ 1
-
-
$ 9,999,999
-
$ 10,000,000
Common stock issued for the cashless exchange
of warrants
-
-
9,628,134
$ 9,628
$ ( 9,628 )
-
Common stock and warrants issued for cash,
net of fees
-
-
8,149,250
$ 8,149
$ 40,360,966
-
$ 40,369,115
Common stock issued for the conversion of convertible
debt notes
-
-
2,478,459
2,479
$ 30,713,920
-
$ 30,716,399
Common stock issued for the
conversion of convertible debt notes (Related Party)
-
-
412,359
$ 412
$ 7,236,493
-
$ 7,236,905
Common stock issued for the exercise of warrants
for cash, net of fees
-
-
108,515
$ 109
$ 2,834,632
-
$ 2,834,741
Stock based compensation for services
-
-
-
-
$ 3,004,909
-
$ 3,004,909
Equity issued for warrant inducement
-
-
-
-
$ 3,029,927
-
$ 3,029,927
Modification of conversion feature on convertible
debt
-
-
-
-
$ 12,388,229
-
$ 12,388,229
Deemed dividend for the reduction of the conversion
price of a debt note
-
-
-
-
$ 23,953,940
$ ( 23,953,940 )
-
Deemed dividend for the reduction of the exercise
price of warrants
-
-
-
-
$ 52,574,896
$ ( 52,574,896 )
-
Exchange of Series D Preferred into Common
( 1,000 )
$ ( 1 )
1,333,333
$ 1,333
$ ( 1,332 )
-
-
Establishment of derivative liabilities due
to authorized share shortfall
-
-
-
-
$ ( 64,951,789 )
-
$ ( 64,951,789 )
Settlement of derivative liabilities upon stock
split
-
-
-
-
$ 16,636,840
-
$ 16,636,840
Rounding for share adjusted in reverse split
-
-
155,616
$ 156
$ ( 156 )
-
-
Net loss
-
-
-
-
-
$ ( 5,536,857 )
$ ( 5,536,857 )
Balance at September 30, 2024
-
$ -
22,378,762
$ 22,379
$ 529,183,742
$ ( 477,931,850 )
$ 51,274,271
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
Preferred Stock
Series D to be Issued
Common
Stock
Additional
Paid
Accumulated
Shares
Amount
Shares
Amount
In
Capital
Deficit
Total
Balance at June 30, 2024
-
$ -
12,750,628
$ 12,751
$ 529,193,370
$ ( 473,134,184 )
$ 56,071,937
Common stock issued for the cashless exchange
of warrants
-
-
9,628,134
$ 9,628
$ ( 9,628 )
-
-
Net income
-
-
-
-
-
$ ( 4,797,666 )
$ ( 4,797,666 )
Balance at September 30, 2024
-
$ -
22,378,762
$ 22,379
$ 529,183,742
$ ( 477,931,850 )
$ 51,274,271
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
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
$ -
73,082
$ 73
$ 377,606,507
$ ( 362,269,015 )
$ 15,337,565
Issuance of common stock upon conversion of
Series Z Preferred
( 322 )
-
8,680
$ 9
$ ( 9 )
-
$ -
Common stock issued for cash, net issuance
costs
-
-
16,741
$ 17
$ 2,841,165
-
$ 2,841,182
Common stock issued for services rendered and
to be rendered
-
-
1,840
$ 2
$ 254,446
-
$ 254,448
Common stock issued for the exercise of warrants
for cash
-
-
4,529
$ 5
$ 8,235
-
$ 8,240
Common stock issued for the exercise of warrants
pursuant to cashless exercise provisions
-
-
1,000
$ 1
$ ( 1 )
-
$ -
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
$ ( 5,022,200 )
$ -
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
$ -
$ -
$ 105,872
$ 107
$ 391,404,632
$ ( 391,712,924 )
$ ( 308,185 )
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Preferred
Stock
Series
Z
Common
Stock
Additional
Paid
Accumulated
Shares
Amount
Shares
Amount
In
Capital
Deficit
Total
Balance at June 30, 2023
250
$ -
75,005
$ 75
$ 377,606,506
$ ( 368,559,752 )
$ 9,046,829
Balance
250
$ -
75,005
$ 75
$ 377,606,506
$ ( 368,559,752 )
$ 9,046,829
Issuance of common stock upon conversion of
Series Z Preferred
( 250 )
-
6,757
$ 7
$ ( 7 )
-
$ ( 0 )
Common stock issued for cash, net issuance
costs
-
-
16,741
$ 17
$ 2,841,164
-
$ 2,841,181
Common stock issued for services rendered and
to be rendered
-
-
1,840
$ 2
$ 254,446
-
$ 254,448
Common stock issued for the exercise of warrants
for cash
-
-
4,529
$ 5
$ 8,235
-
$ 8,240
Common stock issued for the exercise of warrants
pursuant to cashless exercise provisions
-
-
1,000
$ 1
$ ( 1 )
-
$ ( 0 )
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
$ ( 5,022,200 )
$ -
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 )
Net income (loss)
$ ( 16,492,020 )
$ ( 16,492,020 )
Balance at September 30, 2023
-
$ -
$ 105,872
$ 107
$ 391,404,632
$ ( 391,712,924 )
$ ( 308,185 )
Balance
-
$ -
$ 105,872
$ 107
$ 391,404,632
$ ( 391,712,924 )
$ ( 308,185 )
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASHFLOWS
(Unaudited)
2024
2023
For
the Nine Months Ended September 30,
2024
2023
Cash flows from operating activities:
Net loss
$ ( 5,536,857 )
$ ( 22,782,757 )
Adjustments to reconcile net loss to net cash
(used in) provided by operating activities:
Depreciation and amortization
of intangible assets
5,217,220
4,181,802
Amortization of right of
use assets, net - related-party
76,874
1,404,791
Amortization of right of
use assets, net
162,057
184,757
Interest and amortization
of debt discount
5,053,210
6,730,214
Loss on conversion of debt
14,213,480
-
Gain on settlement of non-convertible
notes payable and advances
( 1,056,962 )
( 632,540 )
Loss on asset
-
9,850,850
Stock based compensation
62,375
Stock based compensation for services
3,004,909
171,240
Equity issued for warrant
inducement
3,029,927
-
Loss on extinguishment
16,351,827
-
Change in fair value of
derivative liability
( 48,314,949 )
-
Gain on termination of operating
lease liability
( 108,863 )
Changes in operating assets and liabilities:
Due to related party
( 2,070,402 )
1,018,349
Inventories
( 1,944,850 )
42,945
Accounts receivable
( 1,384,461 )
( 277,871 )
Prepaid expenses
( 293,136 )
( 388,972 )
Security deposit
-
( 25,000 )
Accounts payable and accrued
expenses
( 929,322 )
( 607,901 )
Accrued payroll and related
expenses
( 202,804 )
224,204
Principal payments made
on operating lease liability - related-party
( 83,430 )
( 1,572,248 )
Principal
payments made on operating lease liability
( 110,732 )
Net
cash used in operating activities
( 14,756,026
)
( 2,587,000 )
Cash flows from investing activities:
Purchases of property and
equipment - related-party
( 3,582,181
)
( 1,660,537 )
Purchases
of property and equipment
( 6,720,035 )
82,769
Net
cash used in investing activities
( 10,302,216
)
( 1,577,768 )
Cash flows from financing activities:
Bank overdrafts
247,842
205,719
Proceeds from issuance of
common stock with warrants
40,369,116
2,841,181
Proceeds from warrant exercises
2,834,632
8,240
Proceeds from issuance of
convertible notes
13,118,750
Proceeds from bridge financing
825,000
Repayment of convertible
notes
( 1,497,083 )
-
Proceeds from issuance of
non-convertible notes payable
-
1,000,000
Repayment of a non-convertible
notes payable
( 2,548,331 )
( 4,381,809 )
Proceeds from factoring
2,843,950
3,746,109
Repayments of factoring
( 3,538,388 )
( 12,570,886 )
Net
cash provided by financing activities
38,711,738
4,792,304
Net increase in cash
13,653,496
627,536
Cash, beginning of year
1,546,159
821,804
Cash, end of period
$ 15,199,655
$ 1,449,340
Supplemental disclosures of cash flow information:
Cash
paid during period for interest
$ 345,370
$ 49,296
Cash
paid during period for taxes
$ -
$ -
Supplemental disclosure
of non-cash investing and financing activities:
Deemed
dividend for conversion price reduction of note
$ 23,953,940
$ -
Factoring
proceeds utilized for payoff of factoring liabilities
$ -
$ 5,004,393
Equipment
purchased by issuance of non-convertible notes payable
$ -
$ 3,059,634
Debt
discount for warrants issued in senior secured debt placement
$ -
$ 4,033,036
Deemed
dividend for conversion price reduction of note
$ -
$ 5,022,200
Equipment
purchases from issuance of related-party note payable
$ -
$ 7,367,500
Deemed
dividend for exercise price reduction of warrants
$ 52,574,896
$ 1,638,952
Exchange
of related party notes to Series D Preferred
$ 10,000,000
$ -
Increase
in right of use assets and operating lease liabilities
$ 1,070,298
$ 199,466
Common
shares issued for cashless exchange of warrants
$ 10
$ -
Common
shares issued upon conversion of Series Z Preferred
$ 1,333,333
$ 7
Common
shares issued for exchange of Series D
$ -
$ -
Rounding
for reverse split
$ 156
$ -
Legal
fees paid out of warrant exercise
$ 139,955
$ -
Assets
purchased adjusted from Accounts Receivable
$ 137,500
$ -
Common
shares issued upon conversion of convertible notes and accrued interest
$ 2,890,818
$ -
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
GREENWAVE
TECHNOLOGY SOLUTIONS, INC.
Notes
to Condensed Consolidated Financial Statements
September
30, 2024 (Unaudited)
NOTE
1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Overview
Greenwave
Technology Solutions, Inc. (“Greenwave”, the “Company”, “we”, “us” or “ours”)
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 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 80 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., Liverman Metal Recycling, Inc., Empire Staffing, LLC, Scrap App, Inc., and Greenwave Elite Sports Facility, Inc., our
wholly owned subsidiaries. All intercompany transactions were eliminated during consolidation.
On
May 29, 2024, the “Company filed a Certificate of Amendment (the “Certificate of Amendment”) to the Company’s
Second Amended and Restated Certificate of Incorporation to effect a reverse stock split of its issued common stock, par value $ 0.001
per share (“Common Stock”), in the ratio of 1-for-150 (the “Reverse Stock Split”), which was effective at 11:59
p.m. eastern on May 31, 2024. All common share and per share amounts have been retroactively adjusted to reflect the Reverse Stock Split.
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, 2024 and 2023, its cash flows for the nine months ended September 30, 2024 and 2023,
and its financial position as of September 30, 2024 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, 2023 as filed with the SEC on April 16, 2024 (the “Annual Report”).
The December 31, 2023 balance sheet is derived from those statements.
NOTE
2 – GOING CONCERN AND MANAGEMENT’S LIQUIDITY PLANS
As
of September 30, 2024, the Company had cash of $ 15,199,655 and working capital (current assets in excess of current liabilities) of $ 6,766,724 .
The accumulated deficit as of September 30, 2024 was $( 477,931,850 ). These conditions raise substantial doubt about the Company’s
ability to continue as a going concern for one year from the issuance of the unaudited condensed consolidated financial statements.
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.
8
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 unaudited 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 calculation
of stock-based compensation, payroll tax liabilities with interest and penalties, deemed dividends, 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, derivative liability, extinguishment & modification of debt 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, 2024 and December 31, 2023, 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, 2024 and December 31, 2023, the uninsured balances amounted to $ 14,922,652 and $ 1,267,659 , respectively.
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.
9
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, 2024 and December 31, 2023,
the accounts receivable balances amounted to $ 1,894,630 and $ 646,413 , 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, direct costs of providing hauling
costs to customers, and cost of other revenue, including sand.
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 12 – Leases .
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 .
10
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 fulfilment of its performance obligations to customers.
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 $ 2,145,278 and $ 200,428 , respectively, as of September
30, 2024 and December 31, 2023. See Note 5 – Inventories.
Advertising
The
Company charges the costs of advertising to expense as incurred. Advertising costs were $ 1,016 and $ 395,000 for the three months ended
September 30, 2024 and 2023, respectively. Advertising costs were $ 3,390 and $ 410,851 for the nine months ended September 30, 2024 and
2023, respectively.
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
11
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.”
Deemed
Dividend
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.
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.
12
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, 2024 and December 31, 2023, 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.
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, 2024 and December 31, 2023,
the Company owed $ 0 and $ 0 , net of unamortized debt discounts of $ 0 and $ 0 , respectively for factoring advances. See Note 8 –
Factoring Advances and Non-Convertible Notes Payable.
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.
13
The
computation of basic and diluted income (loss) per share, for the three and nine months ended September 30, 2024 and 2023 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 COMPUTATION OF BASIC AND DILUTED NET LOSS PER SHARE
September
30,
2024
September
30,
2023
Common shares issuable upon conversion
of convertible notes
-
147,059
Options to purchase common shares
729
754
Warrants to purchase common
shares
14,379,157
131,580
Total potentially dilutive
shares
14,379,886
279,393
Recent
Accounting Pronouncements
There
are 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.
NOTE
4 – CONCENTRATIONS OF RISK
Accounts
Receivable
The
Company has a concentration of credit risk with its accounts receivable balance. At September 30, 2024, five certain large customers
individually accounted for $ 495,060 , $ 379,470 , $ 197,206 , $ 159,526 , and $ 109,900 or approximately 26.13 %, 20.03 %, 10.41 %, 8.42 %, and 5.80 %,
respectively. At December 31, 2023, six certain large customers individually accounted for $ 154,090 , $ 95,510 , $ 95,219 , $ 62,057 , $ 59,932 ,
and $ 54,007 , or 23.84 %, 14.78 %, 14.74 %, 9.60 %, 9.27 %, and 8.35 %, respectively.
Customer
Concentrations
The
Company has a concentration of customers.
For
the three months ended September 30, 2024, four customers individually accounted for $ 4,036,284 , $ 643,280 , $ 495,060 , and $ 454,413 or
approximately 47 %, 8 %, 6 %, and 5 %, respectively. 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, 2024, two customers individually accounted for $ 14,006,118 and $ 1,502,127 , or approximately 56 % and
6 % 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.
14
NOTE
5 – INVENTORIES
Inventories
as of September 30, 2024 and December 31, 2023 consisted of the following:
SCHEDULE
OF INVENTORIES
September
30,
2024
December
31,
2023
Processed and unprocessed scrap
metal
$ 2,145,278
$ 200,428
Finished products
-
-
Inventories
$ 2,145,278
$ 200,428
NOTE
6 – PROPERTY AND EQUIPMENT
On
June 5, 2024, the Company entered into a Bill of Sale with DWM Properties LLC, an entity wholly-owned by Danny Meeks, the Company’s
Chief Executive Officer, pursuant to which the Company agreed to purchase certain vehicles held by DWM in exchange for $ 3,582,181 . The
equipment included 27 trucks which enabled the Company to rapidly expand its fleet of trucks offering hauling services to clients, as
well as transporting its scrap metal products to customers. The Company has recorded the equipment on its financial statements at its cost.
Property
and equipment as of September 30, 2024 and December 31, 2023 is summarized as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT
September
30,
2024
December
31,
2023
Machinery and Equipment
$ 19,477,263
$ 18,028,893
Furniture and Fixtures
6,128
6,128
Land
980,129
980,129
Buildings
724,170
724,170
Vehicles
15,365,549
7,149,919
Leaseholder Improvements
1,867,032
1,862,593
Subtotal
38,420,271
28,751,832
Less accumulated depreciation
( 7,451,087 )
( 5,256,392 )
Property and equipment,
net
$ 30,969,184
$ 23,495,440
Depreciation
expense for the three months ended September 30, 2024 and 2023 was $ 1,186,548 and $ 822,595 , respectively. Depreciation expense for the
nine months ended September 30, 2024 and 2023 was $ 2,998,345 and $ 1,962,927 , respectively. During the nine months ended September 30,
2024, the Company wrote off its fully depreciated equipment in the amount of $ 803,650 . There was a loss on asset expense of $ 9,850,850
for both the three and nine months ended September 30, 2023.
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, 2024
Gross
carrying
amount
Accumulated
amortization
Carrying
value
Estimated
remaining
useful
life
Intellectual Property
$ 3,036,000
$ ( 1,821,600 )
$ 1,214,400
2.25 years
Customer List
2,239,000
( 671,700 )
1,567,300
7.25 years
Licenses
21,274,000
( 6,382,200 )
14,891,800
7.25 years
Total intangible assets,
net
$ 26,549,000
$ ( 8,875,500 )
$ 17,673,500
December
31, 2023
Remaining
Gross
carrying
amount
Accumulated
amortization
Carrying
value
estimated
useful
life
Intellectual Property
$ 3,036,000
$ ( 1,366,200 )
$ 1,669,800
3 years
Customer List
2,239,000
( 503,775 )
1,735,225
8 years
Licenses
21,274,000
( 4,786,650 )
16,487,350
8 years
Total
intangible assets, net
$ 26,549,000
$ ( 6,656,625 )
$ 19,892,375
15
Amortization
expense for intangible assets was $ 739,625 and $ 739,625 for the three months ended September 30, 2024 and 2023, respectively. Amortization
expense for intangible assets was $ 2,218,875 and $ 2,218,875 for the nine months ended September 30, 2024 and 2023, respectively.
Total
estimated amortization expense for our intangible assets for the years 2024 through 2028 is as follows:
SCHEDULE
OF AMORTIZATION EXPENSES FOR INTANGIBLE ASSETS
Year
ended December 31,
2024 (remaining)
$ 739,625
2025
2,958,500
2026
2,806,700
2027
2,351,300
2028
2,351,300
Thereafter
6,466,075
NOTE
8 – FACTORING ADVANCES AND NON-CONVERTIBLE NOTES PAYABLE
Factoring
Advances
On
February 1, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 1,340,000 for a purchase price of
$ 970,000 . There was an origination fee of $ 30,000 . There were cash proceeds of $ 970,000 during the nine months ended September 30, 2024.
The Company’s Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly
payments in the amount $ 25,800 through January 2025. The advance matured on January 23, 2025. There was amortization of debt discount
of $ 0 during the three months ended September 30, 2024. There was amortization of debt discount of $ 370,000 during the nine months ended
September 30, 2024. The Company made cash repayments of $ 606,400 during the nine months ended September 30, 2024. The Company realized
a $ 0 and $ 733,600 gain on settlement during the three and nine months ended September 30, 2024, respectively. As of September 30, 2024,
the revenue factoring advance had a balance of $ 0 , net an unamortized debt discount of $ 0 . The advance is retired.
On
February 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 822,000 for a purchase price of $ 572,950 .
There was an origination fee of $ 27,050 . There were cash proceeds of $ 572,950 during the nine months ended September 30, 2024. The Company’s
Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly payments in the amount
$ 30,444 through August 2024. The advance matured on August 31, 2024. There was amortization of debt discount of $ 0 during the three months
ended September 30, 2024. There was amortization of debt discount of $ 249,050 during the nine months ended September 30, 2024. The Company
made cash repayments of $ 668,556 during the nine months ended September 30, 2024. There was a gain on settlement $ 0 and $ 153,444 during
the three and nine months ended September 30, 2024, respectively. As of September 30, 2024, the revenue factoring advance had a balance
of $ 0 , net an unamortized debt discount of $ 0 . The advance is retired.
On
February 29, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 559,600 for a purchase price of $ 376,000 .
There was an origination fee of $ 24,000 . There were cash proceeds of $ 376,000 during the nine months ended September 30, 2024. The Company’s
Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly payments in the amount
$ 25,436 through July 2024. The advance matured on July 15, 2024. There was amortization of debt discount of $ 0 during the three months
ended September 30, 2024. There was amortization of debt discount of $ 183,600 during the nine months ended September 30, 2024. The Company
made cash repayments of $ 544,745 during the nine months ended September 30, 2024. There was a gain on settlement $ 0 and $ 14,855 during
the three and nine months ended September 30, 2024, respectively. As of September 30, 2024, the revenue factoring advance had a balance
of $ 0 , net an unamortized debt discount of $ 0 . The advance is retired.
16
On
March 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 1,499,000 for a purchase price of $ 700,000 .
There was an origination fee of $ 300,000 . There were cash proceeds of $ 700,000 during the nine months ended September 30, 2024. The Company’s
Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly payments in the amount
$ 125,000 through June 2024. The advance matured on June 6, 2024. There was amortization of debt discount of $ 0 during the three months
ended September 30, 2024. There was amortization of debt discount of $ 799,000 during the nine months ended September 30, 2024. The Company
made cash repayments of $ 1,375,000 during the nine months ended September 30, 2024. There was a gain on settlement $ 0 and $ 124,000 during
the three and nine months ended September 30, 2024, respectively. As of September 30, 2024, the revenue factoring advance had a balance
of $ 0 , net an unamortized debt discount of $ 0 . The advance is retired.
On
March 7, 2024, the Company entered into a revenue factoring advance in the principal amount of $ 374,750 for a purchase price of $ 225,000 .
There was an origination fee of $ 25,000 . There were cash proceeds of $ 225,000 during the nine months ended September 30, 2024. The Company’s
Chief Executive Officer was personally liable for this factoring advance. The Company was required to make weekly payments in the amount
$ 23,422 through July 2024. The advance matured on July 7, 2024. There was amortization of debt discount of $ 0 during the three months
ended September 30, 2024. There was amortization of debt discount of $ 149,750 during the nine months ended September 30, 2024. The Company
made cash repayments of $ 343,688 during the nine months ended September 30, 2024. There was a gain on settlement $ 0 and $ 31,062 during
the three and nine months ended September 30, 2024, respectively. As of September 30, 2024, the revenue factoring advance had a balance
of $ 0 , net an unamortized debt discount of $ 0 . The advance is retired.
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 September 30, 2024 and December 31, 2023, the Company owed $ 85,000 for Simple Agreements for Future Tokens.
Non-Convertible
Notes Payable
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, 2024 and 2023, the Company made $ 22,812
and $ 15,848 in payments towards the financing agreement, respectively. There was amortization of debt discount of $ 1,340 and $ 1,326 during
the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the financing agreement
had a balance of $ 13,041 and $ 34,312 , net an unamortized debt discount of $ 4,758 and $ 6,298 , 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, 2024 and 2023, the Company made $ 171,555 and $ 323,597
in payments towards the note, respectively. There was amortization of debt discount of $ 28,524 and $ 35,223 during the nine months ended
September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 312,898 and $ 455,929
net an unamortized debt discount of $ 78,573 and $ 107,097 , 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 payments of $ 13,319
and $ 12,421 during the nine months ended September 30, 2024 and 2023, respectively. The Company made interest payments of $ 26,965 and
$ 27,863 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note
had a principal balance of $ 565,907 and $ 579,227 and accrued interest of $ 2,923 and $ 2,991 respectively.
17
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 payments of $ 13,319
and $ 12,421 during the nine months ended September 30, 2024 and 2023, respectively. The Company made interest payments of $ 26,965 and
$ 27,863 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note
had a principal balance of $ 565,907 and $ 579,227 and accrued interest of $ 2,923 and $ 2,991 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 $ 105,860 and $ 166,815 during the nine months ended September 30, 2024 and 2023,
respectively. There were payments of $ 738,083 and $ 1,240,624 towards the note during the nine months ended September 30, 2024 and 2023,
respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 636,569 and $ 1,268,792 net an unamortized debt
discount of $ 65,624 and $ 171,484 , 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 $ 79,185 and $ 60,160 during
the nine months ended September 30, 2024 and 2023, respectively. There were payments of $ 186,881 and $ 356,220 during the nine months
ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 689,731 and
$ 797,427 net an unamortized debt discount of $ 272,820 and $ 352,005 , 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 $ 118,286 and $ 60,950 during
the nine months ended September 30, 2024 and 2023. respectively. There were payments of $ 189,334 and $ 362,553 during the nine months
ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 734,900 and
$ 805,949 net an unamortized debt discount of $ 238,879 and $ 357,164 , 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 $ 52,560 and $ 62,430 during
the nine months ended September 30, 2024 and 2023, respectively. There were payments of $ 194,128 and $ 371,326 during the nine months ended
September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 685,927 and $ 827,495
net an unamortized debt discount of $ 311,509 and $ 364,069 , respectively.
18
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 $ 50,747 and $ 57,956 during
the nine months ended September 30, 2024 and 2023, respectively. There were payments of $ 188,877 and $ 361,826 during the nine months
ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had a balance of $ 669,770 and
$ 807,900 , net an unamortized debt discount of $ 302,621 and $ 353,367 , respectively.
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. There were cash proceeds of $ 1,000,000 . 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
$ 48,783 and $ 50,122 during the nine months ended September 30, 2024 and 2023, respectively. There were payments of $ 303,302 and $ 398,675
during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the note had
a balance of $ 393,725 and $ 648,244 , net an unamortized debt discount of $ 94,171 and $ 142,954 , respectively.
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. There were non-cash proceeds of $ 832,605 used to purchase equipment. 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 $ 79,231 and $ 47,352 during nine months ended September 30, 2024 and 2023, respectively. There were
payments of $ 130,777 and $ 260,828 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and
December 31, 2023, the note had a balance of $ 569,330 and $ 620,876 , net an unamortized debt discount of $ 198,720 and $ 277,951 , respectively.
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. There were non-cash proceeds of $ 628,253 used to purchase equipment. 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 $ 2,317 and $ 26,094 during nine months ended September 30, 2024 and 2023, respectively. There were
payments of $ 213,425 and $ 258,841 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and
December 31, 2023, the note had a balance of $ 303,133 and $ 514,241 , net an unamortized debt discount of $ 8,462 and $ 10,779 , respectively.
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. There were non-cash proceeds of $ 832,605 used to purchase equipment. 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 $ 107,570 and $ 34,483 during the nine months ended September 30, 2024 and 2023, respectively. There
were payments of $ 147,862 and $ 197,975 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024
and December 31, 2023, the note had a balance of $ 620,469 and $ 660,761 , net an unamortized debt discount of $ 193,390 and $ 300,960 , respectively.
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. There were non-cash proceeds of $ 219,676 used to purchase equipment. 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 $ 34,657 and $ 57,182 during the nine months ended September 30, 2024 and 2023, respectively. There was amortization of
debt discount of $ 19,875 and $ 7,341 during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024
and December 31, 2023, the note had a balance of $ 168,881 and $ 183,663 , net an unamortized debt discount of $ 49,763 and $ 69,638 , respectively.
19
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. There were non-cash proceeds of $ 17,218,350 used to purchase 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 $ 291,440 towards the principal and interest, respectively, during the nine months ended September 30, 2024. On March
29, 2024, the holder of the note exchanged $ 10,000,000 in principal for 1,000 shares of Series D Preferred Stock (see Note 14 –
Stockholders’ Equity ). On April 21, 2024, the holder of the note exchanged $ 7,218,350 in principal for 412,360 shares of common
stock (see Note 14 – Stockholders’ Equity ). As of September 30, 2024 and December 31, 2023, the note had a balance
of $ 0 and $ 17,218,350 , respectively.
The
following table details the current and long-term principal due under non-convertible notes as of September 30, 2024.
SCHEDULE
OF CURRENT AND LONG TERM PRINCIPAL DUE UNDER NONCONVERTIBLE NOTE
Principal
(Current)
Principal
(Long
Term)
GM Financial (Issued April 11, 2022)
$ 14,837
$ 2,962
Non-Convertible Note (Issued March 8, 2019)
-
5,000
Deed of Trust Note (Issued September 1, 2022)
53,712
512,195
Deed of Trust Note (Issued September 1, 2022)
53,712
512,195
Equipment Finance Note (Issued April 21, 2022)
231,120
160,351
Equipment Finance Note (Issued September 14,
2022)
702,193
-
Equipment Finance Note (Issued November 28,
2022)
251,401
711,150
Equipment Finance Note (Issued November 28,
2022)
254,700
719,079
Equipment Finance Note (Issued November 28,
2022)
260,880
736,556
Equipment Finance Note (Issued December 15,
2022)
254,280
718,111
Equipment Finance Note (Issued January 10,
2023)
408,096
79,800
Equipment Finance Note (Issued January 12,
2023)
193,620
574,430
Equipment Finance Note (Issued February 24,
2023)
287,460
526,399
Equipment Finance Note (Issued February 23,
2023)
193,620
117,975
Equipment Finance Note (Issued April 12, 2023)
51,780
166,864
SAFTs
-
85,000
Debt Discount
( 660,954 )
( 1,158,336 )
Total Principal of Non-Convertible
Notes
$ 2,550,457
$ 4,469,731
Total
principal payments due on non-convertible notes for 2024 through 2028 and thereafter is as follows:
SCHEDULE
OF PRINCIPAL PAYMENTS DUE ON NON-CONVERTIBLE NOTES
Year
ended December 31,
2024 (remaining)
$ 802,853
2025
2,963,020
2026
1,525,409
2027
1,100,713
2028
785,128
Thereafter
1,662,355
NOTE
9 – ACCOUNTS PAYABLE AND ACCRUED EXPENSES
As
of September 30, 2024 and December 31, 2023, the Company owed accounts payable and accrued expenses of $ 5,750,596 and $ 6,100,449 , respectively.
These are primarily comprised of payments to vendors, accrued interest on debt, and accrued legal bills.
20
SCHEDULE
OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
September
30,
2024
December
31,
2023
Accounts Payable
$ 2,423,266
$ 1,884,973
Credit Cards
20,751
1,756
Accrued Interest
2,347,955
2,074,016
Accrued Expenses
958,624
2,139,704
Total Accounts Payable
and Accrued Expenses
$ 5,750,596
$ 6,100,449
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. As of September 30, 2024 and December 31, 2023, the Company owed payroll tax liabilities, including
penalties, of $ 3,991,699 and $ 4,089,836 , 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 $ 225.0 , 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 $29.40. 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. 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 93 %, (3) risk-free interest rate of 5.06 %
and (4) expected life of 5.01 years.
21
On
March 18, 2024, the Company obtained the waiver of the following covenants from holders of the notes: (i) until September 30, 2024, the
Available Cash Test covenant contained in Section 14(t)(i) of the Notes; (ii) the right to receive the Amortization Amount for the next
four (4) consecutive Amortization Dates immediately following the date of the waiver, with the aggregate of such Amortization Amounts
now instead being due on the Maturity Date; and (iii) notwithstanding anything to the contrary set forth in the Notes, through and including
the sixtieth (60) calendar day following the date of the waiver, (A) if the average closing price on the Eligible Market of the Common
Stock on the three (3) most recent Trading Days is less than $ 37.50 , the Holder cannot convert the Note into Common Stock and (B) if
the average closing price on the Eligible Market of the Common Stock on the three (3) most recent Trading Days is $ 37.50 or greater,
there shall be no limitations as to the amount of the Note that may be converted into Common Stock.
On
March 18, 2024, as a result of the Company’s warrant inducement, the conversion price of the Senior Notes was reduced from $ 153.0
to $ 29.40 per share. During the three and nine months ended September 30, 2024, the Company credited additional paid in capital $ 0 and
$ 23,953,940 , respectively, 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 93 %, (3) risk-free interest rate of 5.06 %, and (4) expected life of 1.37 years.
On
May 3, 2024, the Company entered into an amendment to its senior secured convertible promissory note originally signed July 31, 2023.
The amendment, among other things, changed the conversion price of the senior notes to $ 7.50 , subject to certain circumstances described
in the Senior Notes along with certain conversion price adjustment mechanism. As a result of the modification, the Company recorded a
loss on debt extinguishment for the change in fair value of the conversion option in the amount of $ 16,333,271
On
May 9, 2024, the Company and the Investors entered into a Waiver Agreement (the “Waiver Agreement”), pursuant to which the
Company and the Investors decided to waive the Conversion Prohibition in the March Consent and Waiver.
During
the three and nine months ended September 30, 2024, there was amortization of debt discount of $ 0 and $ 5,901,759 , respectively. During
the nine months ended September 30, 2024, the Company made cash payments of $ 1,497,083 on the principal of the convertible notes. During
the three months ended September 30, 2024, holders converted $ 0 of principal into 0 shares of common stock with a fair value of $ 0 . During
the nine months ended September 30, 2024, holders converted $ 16,502,905 of principal into 2,478,459 shares of common stock with a fair
value of $ 37,953,304 (see Note 14 – Stockholder’s Equity ). The Company realized a loss from the conversion premium
of $ 0 and $ 14,213,480 on conversion of notes during the three and nine months ended September 30, 2024.
As
of September 30, 2024 and December 31, 2023, the carrying value of the convertible notes was $ 0 and $ 12,098,241 , net of unamortized debt
discount of $ 0 and $ 5,901,759 , respectively.
As
of September 30, 2024, the current and non-current portions of the note were $ 0 and $ 0 , net unamortized debt discounts of $ 0 and $ 0 ,
respectively. As of December 31, 2023, the current and non-current portions of the note were $ 8,065,494 and $ 4,032,747 net unamortized
debt discounts of $ 3,934,506 and $ 1,967,253 , respectively.
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.
22
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 1st of every
year beginning on April 1, 2022. The lease had an expiration date of 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.
The Company did not renew the lease.
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 1st of every
year thereafter. The lease had an expiration date of 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 terminated the lease on August 1, 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.
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 had an expiration of 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 terminated the lease on August 1, 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.
On
July 31, 2023, the Company terminated the leases for 12 scrap yards. There was a gain on termination of lease of $ 108,863 during the
year ended December 31, 2023. 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. Effective April 1, 2024, the aggregate rent was increased to $ 124,970 per month with an additional one-time payment
of $ 210,000 .
23
On
March 15, 2024, the Company entered into leasing agreements for a scrap yard located at 3030 E 55th Street, Cleveland, OH 44127. Under
the terms of the lease, the Company is required to pay $17,000 from March 1, 2024 to February 28, 2025; $23,000 from March 1, 2025 to
February 28, 2026; $24,000 from March 1, 2026 to February 28, 2027; $25,000 from March 1, 2027 to February 28, 2028; $25,750 from March
1, 2028 and increasing by the greater of 3% and the CPI every 12 months thereafter until the expiration of the lease. The lease is for
a period of five years , include two options to extend for five years each, and the Company was required to make a security deposit of
$ 17,000 . The Company has the option to purchase the property for $ 3,277,000 until February 28, 2024.
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
April 1, 2021, Empire entered into a lease agreement for the leasing of certain equipment. Under the terms of the lease, Empire is required
to pay $2,700 per month thereafter for a period of 24 months . The lease expired on March 31, 2023 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.
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.
24
ROU
assets and liabilities consist of the following at September 30, 2024:
SCHEDULE
OF ASSETS AND LIABILITIES
September
30,
2024
December
31,
2023
ROU assets – related party
$ 26,948
$ 103,822
ROU assets
1,106,799
198,558
Total ROU assets
$ 1,133,747
302,380
Current portion of lease liabilities –
related party
$ 27,810
$ 111,240
Current portion of lease liabilities
313,194
89,731
Long term lease liabilities, net of current
portion
831,046
94,943
Total lease liabilities
$ 1,172,050
$ 295,914
Aggregate
minimum future commitments under non-cancellable operating leases and other obligations at September 30, 2024 were as follows:
SCHEDULE
OF NON CANCELABLE OPERATING LEASES AND OTHER OBLIGATIONS
Year
ended December 31,
2024 (remaining)
$ 95,433
2025
331,545
2026
336,476
2027
312,430
2028
307,482
2029
77,232
Total Minimum Lease Payments
$ 1,460,598
Less: Imputed Interest
$ ( 288,548 )
Present Value of Lease Payments
$ 1,172,050
Less: Current Portion
$ ( 341,004 )
Long Term Portion
$ 831,046
The
Company leases its facilities, automobiles, and offices under operating leases which expire on various dates through 2024. 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, 2024 and 2023 was $ 545,166 and $ 451,540 , respectively. Rent expense for the nine months ended September 30, 2024 and 2023 was $ 1,560,661
and $ 1,975,700 , respectively. At September 30, 2024, the leases had a weighted average remaining lease term of 4 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.
On October 25, 2024, Arena Special Opportunities Fund, LP and other related entities (“Arena”)
filed a lawsuit in New York State Court (the “Action”). The complaint for the lawsuit alleges, among other things, a purported
breach of contract based on an alleged equity conditions failure. The Company believes that the Action lacks merit. In the event this
Action is not summarily dismissed, the Company intends to vigorously challenge it.
Notice
of Failure to Satisfy a Continued Listing Rule or Standard
On
September 13, 2024, the Company received a letter (the “Nasdaq Staff Deficiency Letter”) from The Nasdaq Stock Market LLC
(“Nasdaq”) indicating that, for the last thirty (30) consecutive business days, the bid price for the Company’s common
stock had closed below the minimum $1.00 per share requirement for continued listing on The Nasdaq Capital Market under Nasdaq Listing
Rule 5550(a)(2).
In
accordance with Nasdaq Listing Rule 5810(c)(3)(A), the Company has been provided an initial period of 180 calendar days, or until March
12, 2025, to regain compliance. The letter states that the Nasdaq staff will provide written notification that the Company has achieved
compliance with Rule 5550(a)(2) if at any time before March 12, 2025, the bid price of the Company’s common stock closes at $1.00
per share or more for a minimum of ten (10) consecutive business days. The Nasdaq Staff Deficiency Letter has no immediate effect on
the listing or trading of the Company’s common stock.
The
Company intends to monitor the bid price of its common stock and consider available options if its common stock does not trade at a level
likely to result in the Company regaining compliance with Nasdaq’s minimum bid price rule by March 12, 2025.
If
the Company does not regain compliance with Rule 5550(a)(2) by March 12, 2025, the Company may be eligible for an additional 180 calendar
day compliance period. To qualify, the Company would be required to meet the continued listing requirement for market value of publicly
held shares and all other initial listing standards for The Nasdaq Capital Market, with the exception of the bid price requirement, and
would need to provide written notice of its intention to cure the deficiency during the second compliance period, for example, by effecting
a reverse stock split, if necessary. However, if it appears to the Nasdaq staff that the Company will not be able to cure the deficiency,
or if the Company is otherwise not eligible, Nasdaq would notify the Company that its securities would be subject to delisting. In the
event of such a notification, the Company may appeal the Nasdaq staff’s determination to delist its securities. There can be no
assurance that the Company will be eligible for the additional 180 calendar day compliance period, if applicable, or that the Nasdaq
staff would grant the Company’s request for continued listing subsequent to any delisting notification.
25
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
D
On
March 29, 2024, the Company authorized the issuance of 1,000 shares of Series D Preferred Stock, par value $ 0.001 per share (the “Series
D”). The Series D has a $ 10,000 stated value per share. The Series D is convertible into the Company’s common stock at $ 30.60
per share, subject to adjustment as set forth therein, except the Preferred Stock is not convertible until such time as the currently
outstanding senior secured indebtedness of the Company has been satisfied in full. In addition, the Company has the right to redeem the
Series D in cash or shares of its Common Stock.
On
March 29, 2024, the Company entered into an exchange agreement with DWM Properties LLC (“DWM”), whereby the Company and DWM
agreed to exchange $ 10,000,000 of that certain Secured Promissory Note, dated July 31, 2023, to be issued by the Company to the DWM for
shares of the Company’s newly created Series D.
On
May 10, 2024, the Company entered into an exchange agreement with DWM, whereby the Company and DWM agreed to exchange 1,000 shares of
the Company’s Series D issued by the Company to DWM, for 1,333,333 shares of the Company’s common stock. As a result of the
transaction, the Series D stock were extinguished. The resulting gain on the transaction of $ 1,224,400 for the difference between the
fair value of the common stock and the carrying value of the Series D was recorded as a contribution of capital as the transaction was
between related parties.
On
May 28, 2024, the Company filed a Certificate of Elimination to retire the class of Series D preferred stock.
As
of September 30, 2024, there were 0 shares of Series D issued and outstanding. As of September 30, 2024, there were 0 shares of Series
D to be issued.
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, 2024, the Company issued 8,149,250 shares of common stock pursuant to purchase agreements for cash
proceeds of $ 40,369,116 , net of legal fees and commissions of $ 2,071,451 .
During
the nine months ended September 30, 2024, the Company issued 108,515 shares pursuant to the exercise of warrants for cash proceeds of
$ 2,834,741 , net of legal fees $ 139,955 . The Company issued extra shares with a value of $ 52,183 .
During
the nine months ended September 30, 2024, the Company issued 9,628,134 shares pursuant to the cashless exercise of warrants.
During
the nine months ended September 30, 2024, the Company issued 2,890,818 shares of common stock for the conversion of debt in the principal
amount of $ 16,502,917 with a fair value of $ 37,953,304 . The Company realized a $ 14,213,480 loss from the conversion premiums on the conversion
of the notes.
As
of September 30, 2024 and December 31, 2023, there were 22,378,762 and 113,096 , respectively, shares of common stock issued and outstanding.
26
Additional
Paid in Capital
During
the nine months ended September 30, 2024, the Company credited additional paid in capital $ 3,004,909 for the fair value of warrants issued
as commission for its warrant inducement and common stock purchase agreements. 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 122.93 –
162.12 %, (3) risk-free interest rate of 4.21 – 4.66 %, and (4) expected life of 5 years.
During
the nine months ended September 30, 2024, the Company credited additional paid in capital $ 3,029,927 for the fair value of warrants issued
for its warrant inducement. 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 123.05 %, (3) risk-free interest rate of 4.22 %, and (4) expected life
of 5 years.
During
the nine months ended September 30, 2024, the Company credited additional paid in capital $ 23,943,940 for a deemed dividend for the triggering
of certain price protection provisions in the conversion feature of 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 93 %, (3) risk-free interest rate of 5.06 %, and (4) expected life of 1.37 years.
During
the nine months ended September 30, 2024, the Company credited additional paid in capital $ 52,574,896 for deemed dividends for the reduction
in the exercise price of certain warrants. The Company estimated the fair value of the deemed dividends using the Black-Scholes Pricing
Model based on the following assumptions: (1) dividend yield of 0 %, (2) expected volatility of 108.49 – 162.12 %, (3) risk-free
interest rate of 4.36 – 4.64 %, and (4) expected life of 5 years.
During
the nine months ended September 30, 2024, the Company credited additional paid in capital $ 12,388,229 for the modification of the conversion
feature related to then outstanding convertible notes payable. The Company estimated the change in fair value of the conversion feature
using the Black-Scholes Pricing Model based on the following assumptions: (1) dividend yield of 0 %, (2) expected volatility of 130.66 %,
(3) risk-free interest rate of 5.12 %, and (4) expected life of 1.24 years.
On
May 16, 2024 as a result of the issuance of additional warrants under the security purchase agreements, the Company no longer had sufficient
authorized shares in the event that all potentially dilutive instruments were exercised. The Company accounted for the warrants affected
under a sequencing approach as a derivative liability under ASC 815 due to the lack of net share settlement. The Company debited additional
paid in capital $ 64,951,789 to establish the derivative liability. Upon the Company enacting the Reverse Stock Split on May 31, 2024,
the authorized share shortfall was alleviated and the Company credited additional paid in capital $ 16,636,840 , after the reclassification
into equity. See Note 18 for further details
NOTE
15 – WARRANTS
During
the nine months ended September 30, 2024, the Company entered into warrant exercise inducement offer letters with the holders of its
existing warrants, pursuant to which it issued 106,906 shares of common stock and recorded an additional 1,609 shares to be issued for
cash proceeds of $ 2,834,632 , payment of legal fees $ 139,955 , and were issued new warrants to purchase 183,632 shares of common stock
at an exercise price of $ 30.6 per share. On March 18, 2024, the Company realized a deemed dividend of $ 1,444,324 for a deemed dividend
for the reduction in the exercise price. On March 18, 2024, the Company realized an expense for the issuance of new warrants for the
inducement of $ 3,029,927 .
During
the nine months ended September 30, 2024, the Company issued 92,442 warrants to purchase common stock to its financial advisor, for which
it recognized an expense of $ 3,004,909 for the fair value of the warrants.
During
the nine months ended September 30, 2024, and prior to the Reverse Stock Split, the Company issued 3,287,997 warrants to purchase common
stock in connection with the security purchase agreements described above. The warrants have a term of 5 years and were granted with
exercise prices between $ 30 and $ 45 . The warrants contained dilutive issuance and split price protection clauses.
27
As
a result of the Reverse Stock Split on May 31, 2024, the Company issued 18,270,405 additional warrants to purchase shares of common stock
pursuant to the split price protection clauses contained within the warrants.
During
the nine months ended September 30, 2024, 12,837,341 warrants were exercised on a cashless basis for 9,628,134 shares of common stock.
A
summary of the warrant activity for the nine months ended September 30, 2024 is as follows:
SCHEDULE
OF WARRANT ACTIVITY
Shares
Weighted- Average
Exercise
Price
Weighted- Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at December 31, 2023
124,054
$ 133.50
3.99
$ 1,388,582
Granted
27,200,252
$ 2.92
Exercised
( 12,945,149 )
$ 3.14
Cancelled/Exchanged
-
-
Outstanding at September 30, 2024
14,379,157
$ 2.94
4.64
$ -
Exercisable at September 30, 2024
14,379,157
$ 2.94
4.64
$ -
SCHEDULE
OF WARRANT EXERCISABLE
Exercise
Price
Warrants
Outstanding
Weighted
Avg.
Remaining
Life
Warrants
Exercisable
$ 1.50
688
3.84
688
2.910
13,873,980
4.64
13,873,980
3.64
504,489
4.70
504,489
14,379,157
4.64
14,379,157
The
aggregate intrinsic value of outstanding stock warrants was $ 0 based on warrants with an exercise price less than the Company’s
stock price of $ 0.43 as of September 30, 2024 which would have been received by the warrant holders had those holders exercised the warrants
as of that date.
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, our 2023 Equity Incentive
Plan in October 2023 (“2023 Plan”), and our 2024 Equity Incentive Plan in May 2024 (“2024 Plan”, and together
with the 2014 Plan, 2015 Plan, 2016 Plan, 2017 Plan, 2018 Plan, 2021 Plan, 2022 Plan, and 2023 Plan, the “Plans”). The Plans
are identical, except for the number of shares reserved for issuance under each. As of June 30, 2024, the Company had granted an aggregate
of 3,269 securities under the Plans since inception, with 25,942 shares available for future issuances. In July 2024, shareholders amended
our 2024 Plan to increase the number of shares reserved for issuance thereunder by 2,980,000 to a total of 3,000,000 shares.
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.
28
There
were no options issued during the three and nine months ended September 30, 2024.
A
summary of the stock option activity for the nine months ended September 30, 2024 as follows:
SCHEDULE
OF STOCK OPTION ACTIVITY
Shares
Weighted-Average
Exercise
Price
Weighted- Average
Remaining
Contractual
Term
Aggregate
Intrinsic
Value
Outstanding at December 31, 2023
754
$ 22,216.50
3.49
$ -
Granted
-
Exercised
-
Forfeiture/Cancelled
( 25 )
$ 30.00
Outstanding at September 30, 2024
729
$ 24,761.11
2.72
$ -
Exercisable at September 30, 2024
729
$ 24,761.11
2.72
$ -
Exercise
Price
Number
of Options
Remaining
Life
In Years
Number
of
Options
Exercisable
$ 3,450
– 11,250
288
3.84
288
11,251
– 22,500
58
2.17
58
22,501
– 33,750
64
1.89
64
33,751
– 45,000
288
1.98
288
45,001
– 48,150
31
1.99
31
729
2.72
729
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 $ 0.43 as of September 30, 2024, 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 nine months ended September 30, 2024 and 2023 was $ 0 and $ 0 , respectively. Unrecognized
compensation expense was $ 0 as of September 30, 2024.
NOTE
17 – RELATED PARTY TRANSACTIONS
Agreements
with Danny Meeks and Affiliates of Danny Meeks
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 August 1, 2023 to March 31, 2024, the Company rented 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.
To adjust for market conditions, effective April 1, 2024, the Company rented 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 $ 154,970 per month and a one-time payment of $ 210,000 .
From
January 1 to September 30, 2024, the Company paid rent of $ 1,208,160 to an entity controlled by the Company’s Chief Executive Officer,
including the lease for the Chesapeake location and 13 scrap yards described above. As of September 30, 2024 and December 31, 2023, the
Company owed $ 0 and $ 2,070,402 , respectively, in accrued rent and reimbursements to an entity controlled by the Company’s Chief
Executive Officer.
29
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 value of $ 17,218,350 . The Company has recorded the equipment on its financial statements at its cost basis and
recognized a $ 9,850,850 loss on asset during the year ended December 31, 2023. 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. The Company made payments of $ 0 and $ 291,440
towards the principal and interest, respectively, during the nine months ended September 30, 2024. On March 29, 2024, the holder of the
note exchanged $ 10,000,000 in principal for 1,000 shares of Series D Preferred Stock (see Note 14 – Stockholders’ Equity).
On April 21, 2024, the holder of the note exchanged $ 7,218,350 in principal for 412,630 shares of common stock (see Note 14 – Stockholders’
Equity). As of September 30, 2024 and December 31, 2023, the note had a balance of $ 0 and $ 17,218,350 , respectively.
On
May 10, 2024, the Company entered into an exchange agreement with DWM, whereby the Company and DWM agreed to exchange 1,000 shares of
the Company’s Series D issued by the Company to DWM, for 1,333,333 shares of the Company’s common stock. As a result of the
transaction, the Series D stock was extinguished. The resulting gain on the transaction of $ 1,224,400 for the difference between the
fair value of the common stock and the carrying value of the Series D was recorded as a contribution of capital as the transaction was
between related parties.
On
June 5, 2024, the Company entered into a Bill of Sale with DWM Properties LLC, an entity wholly-owned by Danny Meeks, the Company’s
Chief Executive Officer, pursuant to which the Company agreed to purchase certain vehicles held by DWM in exchange for $ 3,582,181 . The
equipment included 27 trucks which enabled the Company to rapidly expand its fleet of trucks offering hauling services to clients, as
well as transporting its scrap metal products to customers. The Company has recorded the equipment on its financial statements at its
cost basis. The transaction was negotiated at arms-length.
During
the nine months ended September 30, 2024, the Company provided $ 483,139 in hauling services to an entity controlled by the Company’s
Chief Executive Officer.
During
the nine months ended September 30, 2024, the Company paid an entity controlled by the Company’s Chief Executive Officer $ 1,152,698
for hauling services rendered to the Company.
During
the nine months ended September 30, 2024, the Company paid entities controlled by the Company’s Chief Executive Officer $ 147,401
for scrap metal provided to the Company.
During
the nine months ended September 30, 2024, the Company paid an entity controlled by the Company’s Chief Executive Officer $ 847,326
for mechanic and repair services provided to the Company.
During
the nine months ended September 30, 2024, the Company paid an entity controlled by the Company’s Chief Executive Officer $ 506,358
for equipment rentals provided to the Company.
30
NOTE
18 – DERIVATIVE LIABILITIES
On
May 16, 2024 as a result of the issuance of additional warrants under the security purchase agreements, the Company no longer had sufficient
authorized shares in the event that all potentially dilutive instruments were exercised. As a result, the Company evaluated the warrants
issued under ASC 480 and determined that certain warrants no longer qualified as equity instruments and qualify for derivative liability
treatment. The Company elected to use a first-in, first-out sequencing method to determine which dilutive instruments met the definition
of a derivative liability.
The
Company estimated the fair value of the initial derivative liability using the Black-Scholes Pricing Model based on the following assumptions:
(1) dividend yield of 0 %, (2) expected volatility of 141.83 %, (3) risk-free interest rate of 4.46 %, and (4) expected life of 5 years.
The
Company estimated the fair value of the derivative liability upon the settlement date using the Black-Scholes Pricing Model based on
the following assumptions: (1) dividend yield of 0 %, (2) expected volatility of 159.02 %, (3) risk-free interest rate of 4.52 %, and (4)
expected life of 5 years.
A
summary of the derivative liability activity for the nine months ended September 30, 2024 as follows:
SCHEDULE
OF THE DERIVATIVE LIABILITY ACTIVITY
Balance, December 31, 2023
$ -
Establishment of derivative liability
upon authorized share shortfall
64,951,789
Gain on change in fair value of derivative
liability
( 48,314,949 )
Settlement of derivative
liability upon correction of authorized share shortfall
( 16,636,840 )
Balance, September 30, 2024
$ -
NOTE
19 – SUBSEQUENT EVENTS
The
Company evaluates events that have occurred after the balance sheet date but before the unaudited condensed consolidated financial statements
are issued.
None.
31
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 in 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.” We sold all of our social media assets
on October 28, 2021 and have discontinued all operations related to our social media business. On September 30, 2021, we closed our acquisition
of Empire Services, Inc. (“Empire”), which operates 13 metal recycling facilities in Virginia, North Carolina, and Ohio.
The acquisition was effective October 1, 2021 upon the effectiveness of the Certificate of Merger in Virginia.
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 location
is expected to come online in the fourth quarter of 2024. 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.
32
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).
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 employs 167 people as of November 8, 2024.
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 categorizations 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.
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 cash flows.
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.
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 expanded our operations by opening a metal recycling
facility in Cleveland, Ohio.
Our
supply of scrap metal is influenced by the 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.
33
Competition
We
compete with several large, well-financed recyclers of scrap metal, steel mills which own their own scrap metal processing operations,
and with smaller metal recycling companies. Demand for metal products is sensitive to global economic conditions, the relative value
of the U.S. dollar, and availability of material alternatives, including recycled metal substitutes. Prices for recycled metal are also
influenced by tariffs, quotas, and other import restrictions, and by licensing and government requirements.
We
aim to create a competitive advantage through our ability to process significant volumes of metal products and utilize the technology
solutions, our use of processing and separation equipment, the number and location of our facilities, and the operating synergies we
have been able to develop based on our experience.
For
the Three Months Ended September 30, 2024 and 2023
For
the three months ended September 30,
2024
2023
$
Change
%
Change
Revenue
$ 8,505,187
$ 8,181,948
$ 323,239
3.95 %
Gross Profit
3,545,279
2,930,947
614,332
20.96 %
Operating Expenses
7,981,875
16,416,504
(8,434,629 )
(51.38 )%
Loss from Operations
(4,436,596 )
(13,485,557 )
9,048,961
(67.10 )%
Other Income (Expense)
(361,070 )
(3,006,463 )
2,645,593
(87.99 )%
Net Loss Available to Common Stockholders
$ (4,797,666 )
$ (23,153,172 )
$ 18,355,506
(79.28 )%
Revenues
For
the three months ended September 30, 2024, we generated $8,505,187 in revenues, as compared to $8,181,948 during the same period in 2023,
an increase of $323,239. This increase was primarily due to growth in hauling revenue.
Rental
incomes increased $2,440 from $35,660 to $38,100, metal revenues fell $317,862 from $5,495,255 to $5,177,393, and hauling revenues grew
$638,661 from $2,651,033 to $3,289,694, during the three months ended September 30, 2024 as compared to the same period in 2023.
Our
cost of revenues decreased to $4,959,908 for the three months ended September 30, 2024 from $5,251,001 during the same period in 2023,
a decrease of $291,093, primarily due to a decline in the cost of metal revenues.
Our
gross profit was $3,545,279 during the three months ended September 30, 2024, an increase of $614,322 from $2,930,947 during the same
period in 2023 primarily due to growth in hauling revenue and lower costs of metal revenues.
Operating
Expenses
For
the three months ended September 30, 2024 and 2023, our operating expenses were $7,981,875 and $16,416,504 respectively, a decrease
of $8,434,629. There was an increase in payroll and related expenses of $800,854 as payroll and related expenses were $2,273,985 for
the three months ended September 30, 2024 as compared to $1,473,131 for the same period in 2023 which was the result of expanding
operations. Advertising expense decreased by $393,984 to $1,016 for the three months ended September 30, 2024 as compared to
$395,000 for the same period in 2023 as the Company focused on operations. Depreciation of fixed assets, along with amortization of
intangible assets, increased by $363,952 to $1,926,173 for the three months ended September 30, 2024 from $1,562,221 in 2023 as a
result of the Company acquiring more fixed assets during fiscal year 2024. There were hauling and equipment maintenance costs of
$1,785,388 during the three months ended September 30, 2024, as compared to $604,032 in 2023, an increase of $1,181,356, due to the
Company expanding its fleet of trucks. Consulting, accounting, and legal expenses decreased to $246,034 during the three months
ended September 30, 2024 from $939,345 during the same period in 2023, a decrease of $693,311 as a result of the Company not having
significant corporate activity in the third quarter of 2024. There was an increase in rent expenses as a result of the Company
entering into new leases in 2024, increasing $27,628 from $643,550 during the three months ended September 30, 2023 to $671,178
during the same period in 2024. There was a Stock based compensation for services expense of $0 during the three months ended
September 30, 2024, as compared to $171,240 during the same period in 2023, a decrease of $171,240 primarily related to the
Company’s registered direct offerings. There was stock based compensation of $20,709 during the three months ended September
30, 2024, as compared to $0 during the same period in 2023, an increase of $20,709 primarily related to the Company’s
corporate branding. There was loss on asset of $9,850,850 during the three months ended September 30, 2023 as compared to $0 during
the same period in 2024 reflecting the difference between the fair market value and cost basis of equipment, a decrease of
$9,850,850.
34
Our
other general and administrative expenses increased to $1,057,392 for the three months ended September 30, 2024 from $777,135 for the
same period in 2023, an increase of $280,257, as a result of the Company expanding operations.
The
change in these expenditures resulted in our total operating expenses declining to $7,981,875 during the three months ended September
30, 2024 compared to $16,416,504 during the three months ended September 30, 2023, a decrease of $8,434,629.
Loss
from Operations
Our
loss from operations decreased by $9,048,961 to $4,436,596 during the three months ended September 30, 2024, from $13,485,557 during
the three months ended September 30, 2023 for the reasons discussed above.
Other
Income (Expense)
During
the three months ended September 30, 2024, we generated other losses of $(361,070) as compared to $(3,006,463) for the same period in
2023, an increase of $2,645,393. There was a gain on settlement of non-convertible notes and advances of $0 and $557,535 for the three
months ended September 30, 2024 and 2023, respectively. Interest expenses and amortization of debt discount increased to $(361,070) during
the three months ended September 30, 2024 from $(3,672,861) during the three months ended September 30, 2023. 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 2024.
Deemed
Dividend
During
the three months ended September 30, 2024, there was a deemed dividend of $0 for the reduction of exercise price of warrants, as compared
to $1,638,952 during the same period in 2023, a change of $1,638,952.
During
the three months ended September 30, 2024, there was a deemed dividend of $0 for the reduction of the conversion price of convertible
notes, as compared to $5,022,200 during the same period in 2023, a change of $5,022,200.
Net
Loss Available to Common Stockholders
Our
net loss was $4,797,666 during the three months ended September 30, 2024 as compared to $23,153,172 during the same period in 2023, a
change of $18,355,506, for the reasons discussed above.
For
the Nine Months Ended September 30, 2024 and 2023
For
the nine months ended September 30,
2024
2023
$
Change
%
Change
Revenue
$ 24,891,859
$ 26,641,644
$ (1,749,785 )
(6.57 )%
Gross Profit
9,093,395
10,956,412
(1,863,017 )
(17.00 )%
Operating Expenses
25,302,888
28,467,422
(3,164,534 )
(11.12 )%
Loss from Operations
(16,209,493 )
(17,511,010 )
1,301,517
(7.43 )%
Other Income (Expense)
10,672,636
(5,271,747 )
15,944,383
(302.45 )%
Net Loss Available to Common Stockholders
$ (82,065,693 )
$ (29,443,909 )
$ (52,621,784 )
178.72 %
35
Revenues
For
the nine months ended September 30, 2024, we generated $24,891,859 in revenues, as compared to $26,641,644 during the same period in
2023, a decrease of $1,749,785. This decrease was primarily due to a decline in metal revenue as the Company accumulated inventories
in 2024.
Rental
incomes decreased $6,940 from $120,040 to $113,100, metal revenues fell $2,945,221 from $19,730,898 to $16,785,677, hauling revenues
increased $1,229,786 from $6,763,184 to $7,992,970, and miscellaneous revenue fell $27,410 from $27,522 to $112, during the nine months
ended September 30, 2024 as compared to the same period in 2023.
Our
cost of revenues increased to $15,798,464 for the nine months ended September 30, 2024 from $15,685,232 during the same period in 2023,
an increase of $113,232, primarily due to an increase in hauling costs.
Our
gross profit was $9,093,395 during the nine months ended September 30, 2024, a decrease of $1,863,017 from $10,956,412 during the same
period in 2023 primarily due to a decline in margins on the Company’s hauling revenue and an overall decrease in metal revenues.
Operating
Expenses
For
the nine months ended September 30, 2024 and 2023, our operating expenses were $25,302,888 and $28,467,422 respectively, a decrease of
$3,164,534. There was an increase in payroll and related expenses of $796,167 as payroll and related expenses were $5,717,836 for the
nine months ended September 30, 2024 as compared to $4,921,669 for the same period in 2023 which was the result of the Company expanding
its workforce. Advertising expense decreased by $407,461 to $3,390 for the nine months ended September 30, 2024 as compared to $410,851
for the same period in 2023 as the Company focused on operations. Depreciation of fixed assets, along with amortization of intangible
assets, increased by $1,035,418 to $5,217,220 for the nine months ended September 30, 2024 from $4,181,802 in 2023 as a result of the
Company acquiring more fixed assets during fiscal year 2024. There were hauling and equipment maintenance costs of $4,161,223 during
the nine months ended September 30, 2024, as compared to $2,424,165 in 2023, an increase of $1,737,058, due to the Company expanding
its fleet of trucks. Consulting, accounting, and legal expenses increased to $2,480,179 during the nine months ended September 30, 2024
from $1,414,592 during the same period in 2023, an increase of $1,065,587 as a result of the Company having significant corporate activity
in the first half of 2024. There was a decrease in rent expenses as a result of the Company acquiring the equipment on certain properties,
decreasing $741,467 from $2,700,777 during the nine months ended September 30, 2023 to $1,959,310 during the same period in 2024. There
was stock based compensation of $62,375 during the nine months ended September 30, 2024, as compared to $0 during the same period in
2023, an increase of $62,375 primarily related to the Company’s corporate branding. There was a common stock issued for services
expense of $3,004,909 during the nine months ended September 30, 2024, as compared to $171,240 during the same period in 2023, an increase
of $2,833,669 primarily related to the Company’s registered direct offerings. There was loss on asset of $9,850,850 during the
nine months ended September 30, 2023 as compared to $0 during the same period in 2024 reflecting the difference between the fair market
value and cost basis of equipment, a decrease of $9,850,850.
Our
other general and administrative expenses increased to $2,696,446 for the nine months ended September 30, 2024 from $2,391,476 for the
same period in 2023, an increase of $304,970, as a result of the Company expanding its operations
36
The
change in these expenditures resulted in our total operating expenses decreasing to $25,302,888 during the nine months ended September
30, 2024 compared to $28,467,422 during the nine months ended September 30, 2023, a decline of $3,164,534.
Loss
from Operations
Our
loss from operations decreased by $1,301,517 to $16,209,493 during the nine months ended September 30, 2024, from $17,511,010 during
the nine months ended September 30, 2023 for the reasons discussed above.
Other
Expense
During
the nine months ended September 30, 2024, we generated other income of $10,672,636, as compared to other losses of $(5,271,747) for the
same period in 2023, a change of $15,944,383. There was a gain on settlement of non-convertible notes and advances of $1,056,962 and
$632,540 for the nine months ended September 30, 2024 and 2023, respectively. Interest expenses and amortization of debt discount decreased
to $(5,053,210) during the nine months ended September 30, 2024 from $(6,730,214) during the nine months ended September 30, 2023. Shares
issued for financing of $(52,182), Equity issued for warrant inducement of $(3,029,927) during the nine months ended September 30, 2024
from $0 during the nine months ended September 30, 2023. Loss on conversion of convertible notes increased to $(14,213,480) during the
nine months ended September 30, 2024 from $0 during the nine months ended September 30, 2023. Other income increased to $1,351 during
the nine months ended September 30, 2024 from $0 during the nine months ended September 30, 2023. There was a gain on tax credit of $0
during the nine months ended September 30, 2024, as compared to $717,064 during the same period in 2023. There was a loss on extinguishment
of debt of $(16,351,827) during the nine months ended September 30, 2024, as compared to $0 during the same period in 2023. There was
change of derivative liabilities of $48,314,949 during the nine months ended September 30, 2024, as compared to $0 during the same period
in 2023. 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 2024.
Deemed
Dividend
During
the nine months ended September 30, 2024, there was a deemed dividend of $52,574,896 for the reduction of exercise price of warrants,
as compared to $1,638,952 during the same period in 2023, a change of $50,935,944 .
During
the nine months ended September 30, 2024, there was a deemed dividend of $23,953,940 for the reduction of the conversion price of convertible
notes, as compared to $5,022,200 during the same period in 2023, a change of $18,931,740.
Net
Loss Available to Common Stockholders
Our
net loss was $82,065,693 during the nine months ended September 30, 2024 as compared to $29,443,909 during the same period in 2023, a
change of $52,621,784, for the reasons discussed above.
Liquidity
and Capital Resources
Net
cash used in operating activities for the nine months ended September 30, 2024 was $14,756,026 as compared to $2,587,000 for the
nine months ended September 30, 2023. For the nine months ended September 30, 2024, the cash flows used in operating activities were
driven by a net loss of $5,536,857, amortization of right of use assets, net -related party of $76,874, amortization of right of use
assets of $162,057, depreciation and amortization of $5,217,220, Decrease in due to related parties of $2,070,402, decrease of
prepaid expenses of $293,136, decrease of accounts payable and accrued expenses of $929,322, payment of operating lease liabilities
– related party of $83,430, payment of operating lease liabilities of $110,732 Stock based compensation for services of
$3,004,909, change in derivative liabilities of $48,314,949, loss on the extinguishment of debt of $16,351,827, equity issued for
warrant inducement of $3,029,927, stock based compensation of $62,375, loss on the conversion of debt of $14,213,480, a gain on the
settlement of non-convertible notes and advances of $1,056,962, interest and amortization of debt discount of $5,053,210, an
increase in accounts receivable of $1,384,461, increase in inventories of $1,944,850, and a decrease in accrued payroll and related
expenses of $202,804. 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, a decrease of accounts payable and accrued expenses of $607,901, a decrease in operating
lease liabilities of $1,572,248, a gain on the settlement of non-convertible notes and advances 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, a gain on termination of operating lease liability of $108,863, Stock based compensation
for services of $171,240 and accrued payroll and related expenses of $224,204.
37
Net
cash used in investing activities was $10,302,216 and $1,577,768 for the nine months ended September 30, 2024 and 2023,
respectively. For the nine months ended September 30, 2024, there was cash used in the purchase of equipment of $6,720,035 and the
purchase of equipment – related party of $3,582,181. For the nine months ended September 30, 2023, there was cash used in the
purchase of equipment – related party of $1,660,537 and cash received for advance of asset of $82,769.
Net
cash provided by financing activities was $38,711,738 during the nine months ended September 30, 2024, as compared to cash used in financing
activities of $4,792,304 during the nine months ended September 30, 2023. During the nine months ended September 30, 2024, the Company
received $2,843,950 from the issuance of factoring advances, $40,369,116 from the sale of common stock with warrants, $2,834,632 from
warrant exercises, and $247,842 from bank overdrafts, while utilizing $2,548,331 in the repayment of non-convertible notes, $3,538,388
for the repayment of factoring advances, and $1,497,083 for the repayment of convertible notes. 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.
Capital
Resources
As
of September 30, 2024, we had cash on hand of $15,199,655. 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, 2024, the Company had cash of $15,199,655 and working capital (current assets in excess of current liabilities) of $6,766,724.
The accumulated deficit as of September 30, 2024 was $(477,931,850). These conditions raise substantial doubt about the Company’s
ability to continue as a going concern for one year from the issuance of the unaudited condensed consolidated financial statements.
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 unaudited 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.
38
Recent
Developments
The
Company has entered into several material agreements during the most recent fiscal quarter. References in this section to any of our
contracts or other documents are not necessarily complete, and each such reference is qualified in all respects by reference to the full
text of such contract or other document filed as an exhibit to the relevant Current Report on Form 8-K.
Special
Meeting of Stockholders on July 19, 2024
On
July 19, 2024, the Company held a special meeting of stockholders at which stockholders approved (i) the adoption of an amendment to
the Company’s Amended and Restated By-laws to decrease the number of shares of Common Stock needed to establish a quorum for meetings
of stockholders; (ii) amendment to the Company’s 2024 Equity Incentive Plan to increase the number of shares of the Company’s
Common Stock available and reserved for issuance thereunder to 3,000,000, subject to certain conditions; and (iii) the issuance of warrants
to purchase up to an aggregate of 3,104,382 shares of Common Stock, and the issuance of the shares of Common Stock issuable upon the
exercise of such warrants, in accordance with Nasdaq Listing Rule 5635(d).
Notice
of Failure to Satisfy a Continued Listing Rule or Standard
On
September 13, 2024, the Company received a letter (the “Nasdaq Staff Deficiency Letter”) from The Nasdaq Stock Market LLC
(“Nasdaq”) indicating that, for the last thirty (30) consecutive business days, the bid price for the Company’s common
stock had closed below the minimum $1.00 per share requirement for continued listing on The Nasdaq Capital Market under Nasdaq Listing
Rule 5550(a)(2).
In
accordance with Nasdaq Listing Rule 5810(c)(3)(A), the Company has been provided an initial period of 180 calendar days, or until March
12, 2025, to regain compliance. The letter states that the Nasdaq staff will provide written notification that the Company has achieved
compliance with Rule 5550(a)(2) if at any time before March 12, 2025, the bid price of the Company’s common stock closes at $1.00
per share or more for a minimum of ten (10) consecutive business days. The Nasdaq Staff Deficiency Letter has no immediate effect on
the listing or trading of the Company’s common stock.
The
Company intends to monitor the bid price of its common stock and consider available options if its common stock does not trade at a level
likely to result in the Company regaining compliance with Nasdaq’s minimum bid price rule by March 12, 2025.
If
the Company does not regain compliance with Rule 5550(a)(2) by March 12, 2025, the Company may be eligible for an additional 180 calendar
day compliance period. To qualify, the Company would be required to meet the continued listing requirement for market value of publicly
held shares and all other initial listing standards for The Nasdaq Capital Market, with the exception of the bid price requirement, and
would need to provide written notice of its intention to cure the deficiency during the second compliance period, for example, by effecting
a reverse stock split, if necessary. However, if it appears to the Nasdaq staff that the Company will not be able to cure the deficiency,
or if the Company is otherwise not eligible, Nasdaq would notify the Company that its securities would be subject to delisting. In the
event of such a notification, the Company may appeal the Nasdaq staff’s determination to delist its securities. There can be no
assurance that the Company will be eligible for the additional 180 calendar day compliance period, if applicable, or that the Nasdaq
staff would grant the Company’s request for continued listing subsequent to any delisting notification.
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.
39
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, 2024 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, 2024. 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, 2024, 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.
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.
40
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, 2024, 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.
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 September 30, 2024 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, 2023 as filed with the SEC on April 16, 2024.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
applicable.
41
ITEM
5. OTHER INFORMATION
None.
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 200 2
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 200 2
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
42
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 15, 2024
By:
/s/
Danny Meeks
Danny
Meeks, Chief Executive Officer
(Principal
Executive Officer)
Date:
November 15, 2024
By:
/s/
Isaac Dietrich
Isaac
Dietrich, Chief Financial Officer
(Principal
Financial and Accounting Officer)
43
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.