UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
For
the quarterly period ended March 31, 2023
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ________ to ________
Commission
File Number: 811-08387
METAVESCO,
INC.
(Exact
name of registrant as specified in its charter)
Nevada
54-1694665
(State
of
incorporation)
(I.R.S.
Employer
Identification
No.)
410
Peachtree Pkwy , Suite 4245 , Cumming , GA 30041
( 678 )
341-5898
(Address
of principal executive offices)
(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:
None
N/A
N/A
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, if any, 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 checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”,
“smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
The
outstanding number of shares of common stock as of May 12, 2023 was: 6,082,214 .
METAVESCO,
INC.
FORM
10-Q
TABLE
OF CONTENTS
PART I. FINANCIAL INFORMATION
ITEM
1.
Financial Statements
3
Balance Sheets as of March 31, 2023 (unaudited) and June 30, 2022
3
Statements of Operations for the three and nine months ended March 31, 2023 and 2022 (unaudited)
4
Statements of Stockholders’ Equity for the three and nine months ended March 31, 2023 and 2022 (unaudited)
5
Statements of Cash Flows for the nine months ended March 31, 2023 and 2022 (unaudited)
6
Notes
to Unaudited Financial Statements
7
ITEM
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
ITEM
3.
Quantitative and Qualitative Disclosures About Market Risk
21
ITEM
4.
Controls and Procedures
21
PART II. OTHER INFORMATION
ITEM
1.
Legal Proceedings
22
ITEM
1A.
Risk Factors
22
ITEM
2.
Unregistered Sales of Equity Securities and Use of Proceeds
22
ITEM
3.
Defaults Upon Senior Securities
22
ITEM
4.
Mine Safety Disclosures
22
ITEM
5.
Other Information
22
ITEM
6.
Exhibits
23
SIGNATURES
24
2
PART
I
FINANCIAL
INFORMATION
ITEM
1. FINANCIAL STATEMENTS
METAVESCO,
INC.
CONDENSED
BALANCE SHEETS
March 31, 2023
June 30, 2022
(Unaudited)
Assets
Current assets:
Cash and cash equivalents
$ 104,800
$ 35,151
Prepaid expenses
8,029
13,847
Total current assets
112,829
48,998
Digital assets held, net of impairment
275,632
434,642
Equipment, net
68,089
-
Total assets
$ 456,550
$ 483,640
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued liabilities
$ 29,152
$ 26,549
Promissory note, accrued interest (net of debt discount of $ 2,906 and $ 0 , respectively)
22,885
-
Promissory notes - related parties, accrued interest (net of debt discount of $ 4,359 and $ 0 , respectively)
179,026
100,000
Convertible promissory note, accrued interest (net of debt discount of $ 16,439 and $ 19,441 , respectively)
4,140
559
Convertible promissory notes - related party, accrued interest (net of debt discount of $ 243,536 and $ 328,658 , respectively)
59,735
12,202
Total current liabilities
294,938
139,310
Stockholders’ Equity:
Preferred stock: $ 0.0001 par value; 20,000,000 shares authorized
-
-
Series A Convertible Preferred Stock: 22 shares issued and outstanding at March 31, 2023 and June 30, 2022
-
-
Preferred stock, value
Common stock: $ 0.0001 par value; 100,000,000 shares authorized; 6,082,214 shares issued and outstanding at March 31, 2023 and June 30, 2022
608
608
Additional paid-in capital
19,357,840
19,389,924
Shares to be issued
9,000
-
Accumulated deficit
( 19,205,836 )
( 19,046,202 )
Total stockholders’ equity
161,612
344,330
Total liabilities and stockholders’ equity
$ 456,550
$ 483,640
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
METAVESCO,
INC.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
2023
2022
2023
2022
Three Months Ended March 31,
Nine Months Ended March 31,
2023
2022
2023
2022
Revenue
Liquidity pool fees
$ 6,208
$ 22,772
$ 90,102
$ 22,772
Mining pool fees
6,796
-
6,796
-
Total Revenue
13,004
22,772
96,898
22,772
Expense
Administrative expenses
56,949
34,833
234,459
88,840
Interest expense
24,418
1,294
72,951
1,294
Impairment of digital assets held
9,937
51,983
291,254
51,983
Total Expense
91,304
88,110
598,664
142,117
Other income
Other digital rewards
7,741
17,439
12,899
17,439
Realized gain on sale/ exchange of digital assets held
76,251
32,519
329,233
32,519
Total Other income (expense)
83,992
49,958
342,132
49,958
Net income (loss)
$ 5,692
$ ( 15,380 )
$ ( 159,634 )
$ ( 69,387 )
Net income (loss) per share - basic and diluted
$ 0.00
$ ( 0.00 )
$ ( 0.03 )
$ ( 0.01 )
Weighted average number of common shares outstanding - basic and diluted
6,082,214
6,082,214
6,082,214
6,082,214
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
METAVESCO,
INC.
STATEMENTS
OF STOCKHOLDERS’ EQUITY
For
the three and nine months ended March 31, 2023 and 2022
(Unaudited)
Series
A Convertible Preferred Stock ($0.0001 par value)
Common
Stock ($0.0001 par value)
Additional
paid-in
Shares
to be
Accumulated
Total
stockholders’
Shares
Par Value
Shares
Par Value
capital
issued
deficit
equity
Balance
at December 31, 2022
22
$ -
6,082,214
$ 608
$ 19,357,840
$ 9,000
$ ( 19,211,528 )
$ 155,920
Net
income
-
-
-
-
-
-
5,692
5,692
Balance
at March 31, 2023
22
$ -
6,082,214
$ 608
$ 19,357,840
$ 9,000
$ ( 19,205,836 )
$ 161,612
Series
A Convertible Preferred Stock ($0.0001 par value)
Common
Stock ($0.0001 par value)
Additional
paid-in
Shares
to be
Accumulated
Total
stockholders’
Shares
Par Value
Shares
Par Value
capital
issued
deficit
equity
Balance
at June 30, 2022
22
$ -
6,082,214
$ 608
$ 19,389,924
$ -
$ ( 19,046,202 )
$ 344,330
Warrants
-
-
-
-
7,916
-
-
7,916
Shares
to be issued
-
-
-
-
-
9,000
-
9,000
Beneficial
conversion feature
-
-
-
-
( 40,000 )
-
-
( 40,000 )
Net
loss
-
-
-
-
-
-
( 159,634 )
( 159,634 )
Balance
at March 31, 2023
22
$ -
6,082,214
$ 608
$ 19,357,840
$ 9,000
$ ( 19,205,836 )
$ 161,612
Series
A Convertible Preferred Stock ($0.0001 par value)
Common
Stock ($0.0001 par value)
Additional
paid-in
Shares
to be
Accumulated
Total
stockholders’
Shares
Par Value
Shares
Par Value
capital
issued
deficit
equity
Balance
at December 31, 2021
-
$ -
6,082,214
$ 608
$ 17,929,064
$ -
$ ( 17,984,359 )
$ ( 54,687 )
Issue
of Series A Convertible Preferred Stock
22
-
-
-
1,100,000
-
-
1,100,000
Beneficial
conversion feature
-
-
-
-
100,860
-
-
100,860
Net
loss
-
-
-
-
-
-
( 15,380 )
( 15,380 )
Balance
at March 31, 2022
22
$ -
6,082,214
$ 608
$ 19,129,924
$ -
$ ( 17,999,739 )
$ 1,130,793
Series
A Convertible Preferred Stock ($0.0001 par value)
Common
Stock ($0.0001 par value)
Additional
paid-in
Shares
to be
Accumulated
Total
stockholders’
Shares
Par Value
Shares
Par Value
capital
issued
deficit
equity
Balance
at June 30, 2021
-
$ -
6,082,214
$ 608
$ 17,721,420
$ -
$ ( 17,930,352 )
$ ( 208,324 )
Balance
-
$ -
6,082,214
$ 608
$ 17,721,420
$ -
$ ( 17,930,352 )
$ ( 208,324 )
Issue
of Series A Convertible Preferred Stock
22
-
-
-
1,100,000
-
-
1,100,000
Beneficial
conversion feature
-
-
-
-
100,860
-
-
100,860
Forgiveness
of convertible note payable, accrued interest and advances - related party
-
-
-
-
207,644
-
-
207,644
Net
loss
-
-
-
-
-
-
( 69,387 )
( 69,387 )
Net
income (loss)
-
-
-
-
-
-
( 69,387 )
( 69,387 )
Balance
at March 31, 2022
22
$ -
6,082,214
$ 608
$ 19,129,924
$ -
$ ( 17,999,739 )
$ 1,130,793
Balance
22
$ -
6,082,214
$ 608
$ 19,129,924
$ -
$ ( 17,999,739 )
$ 1,130,793
The
accompanying notes are an integral part of these unaudited condensed financial statements.
5
METAVESCO,
INC.
CONDENSED
STATEMENTS OF CASH FLOW
(Unaudited)
2023
2022
Nine months ended March 31,
2023
2022
Cash Flows from Operating Activities:
Net loss
$ ( 159,634 )
$ ( 69,387 )
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation
4,006
-
Impairment of digital assets held
291,254
51,983
Realized gain on sales/ exchange digital assets held
( 329,233 )
( 32,519 )
Digital assets received as revenue and other rewards
( 109,797 )
( 40,211 )
Digital assets paid as expense
33,861
5,044
Non-cash interest expense
63,941
1,294
Forgiveness of interest - related party
-
2,997
Changes in operating assets and liabilities:
Increase (decrease) in prepaid
12,054
( 7,596 )
Increase in accounts payable and accrued liabilities
28,474
5,828
Net cash used in operating activities
( 165,074 )
( 82,567 )
Cash Flows from Investing Activities:
Purchase of digital assets held
( 55,000 )
( 639,317 )
Sale of digital assets held
223,723
-
Net cash provided by (used in) investing activities
168,723
( 639,317 )
Cash Flows from Financing Activities:
Advances from related party
-
18,367
Proceeds from issuance of promissory note payable
25,000
100,000
Proceeds from issuance of convertible notes payable - related party
50,000
-
Repayment of convertible notes payable - related party
( 9,000 )
-
Issuance of Series A Convertible Preferred Stock
1,100,000
Net cash provided by financing activities
66,000
1,218,367
Net change in cash and cash equivalents
69,649
496,483
Cash and cash equivalents, beginning of period
35,151
44
Cash and cash equivalents, end of period
$ 104,800
$ 496,527
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during period for:
Interest paid
$ 9,010
$ -
Income taxes paid
$ -
$ -
Non-cash Investing and Financing Activities
Purchase of digital assets held with convertible promissory notes - related party
$ -
$ 100,860
Purchase of digital assets held with other digital assets
$ 6,186,568
$ 1,372,374
Proceeds from sale of digital assets for other digital assets
$ 5,995,397
$ 1,271,514
Intrinsic value of embedded beneficial conversion feature on convertible note payable - related party
$ 40,000
$ 100,860
Equipment paid with digital assets
$ 72,095
$ -
Warrants issued in conjunction with promissory note
$ 7,916
$ -
Shares to be issued in conjunction with the amendment of terms of promissory note - related party
$ 9,000
$ -
Forgiveness of convertible note payable, accrued interest and advances - related party
$ -
$ 207,644
The
accompanying notes are an integral part of these unaudited condensed financial statements.
6
METAVESCO,
INC.
NOTES
TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
NOTE
1 – ORGANIZATION AND OPERATIONS
Metavesco,
Inc. (formerly Waterside Capital Corporation) (the “Company”) was incorporated in the Commonwealth of Virginia on July 13,
1993 and was a closed-end investment company licensed by the Small Business Administration (the “SBA”) as a Small Business
Investment Company (“SBIC”). The Company previously made equity investments in, and provided loans to, small businesses to
finance their growth, expansion, and development. Under applicable SBA regulations, the Company was restricted to investing only in qualified
small businesses as contemplated by the Small Business Investment Act of 1958. As a registered investment company under the Investment
Company Act of 1940, as amended (the “Investment Company Act”), the Company’s investment objective was to provide its
shareholders with a high level of income, with capital appreciation as a secondary objective. The Company made its first investment in
a small business in October 1996.
On
May 28, 2014, with the Company’s consent, the United States District Court for the Eastern District of Virginia, having jurisdiction
over an action filed by the SBA (the “Court”), entered a Consent Order and Judgment Dismissing Counterclaim, Appointing Receiver,
Granting Permanent Injunctive Relief and Granting Money Judgment (the “Order”). The Order appointed the SBA receiver of the
Company for the purpose of marshaling and liquidating in an orderly manner all of the Company’s assets and entered judgment in
favor of the United States of America, on behalf of the SBA, against the Company in the amount of $ 11,770,722 . The Court assumed jurisdiction
over the Company and the SBA was appointed receiver effective May 28, 2014.
The
Company effectively stopped conducting an active business upon the appointment of the SBA as the receiver and the commencement of the
court-ordered receivership (the “Receivership”). Over the course of the Receivership, the activity of the Company was limited
to the liquidation of the Company’s assets by the receiver and the payment of the proceeds therefrom to the SBA and for the expenses
of the Receivership. On June 28, 2017, the Receivership was terminated with the entry of a Final Order by the Court. The Final Order
specifically stated that “Control of Waterside shall be unconditionally transferred and returned to its shareholders c/o Roran
Capital, LLC (“Roran”) upon notification of entry of this Order”. Upon termination of the Receivership, Roran took
possession of all books and records made available to it by the SBA.
The
Company filed with the Securities and Exchange Commission (the “SEC”) an application pursuant to Section 8(f) of the Investment
Company Act for an order declaring that the Company had ceased to be a registered investment company. On April 22, 2020, the SEC issued
an order under Section 8(f) of the Investment Company Act declaring that the Company had ceased to be an investment company. As a result,
the Company is now a reporting company under the Securities Exchange Act of 1934, as amended.
On
September 2, 2021, the Company entered into a Stock Purchase Agreement (the “SPA”) by and between (i) the Company (ii) Ryan
Schadel (“Buyer”) and (iii) Roran. Roran agreed to sell to the Buyer 4,247,666 shares of common stock of the Company held
by Roran for a total purchase price of $ 385,000 . In conjunction with the SPA, Roran agreed to forgive all amounts due to Roran by the
Company totaling $ 207,644 , which is comprised of convertible note payable – related party, accrued interest payable – related
party, and advances from related party. The Buyer acquired 4,247,666 shares of the Company’s Common Stock, representing 69.7 % of
the issued and outstanding shares of Common Stock. As such, the SPA resulted in a change of control of the Company.
Effective
November 29, 2021, the Company converted from a Virginia corporation to a Nevada corporation.
On
December 15, 2021, the Company filed with the Nevada Secretary of State amended and restated articles of incorporation. The amended and
restated articles of incorporation had the effect of (i) increasing the Company’s authorized common stock to 100 million shares,
(ii) increasing the Company’s authorized preferred stock to 20 million shares, and (iii) reducing the par value of each of the
Company’s common stock and preferred stock to $ 0.0001 per share. Common stock and additional paid-in capital for all periods presented
in these unaudited financial statements have been adjusted retroactively to reflect the reduction in par value.
On
December 17, 2021, the majority shareholder and board of directors approved an amendment to the amended and restated articles of incorporation
that would change the Company’s name from Waterside Capital Corporation to Metavesco, Inc. The name change was effective June 3,
2022, following clearance by the Financial Industry Regulatory Authority (“FINRA”).
In
March 2022, the Company commenced operations as a web3 enterprise. The Company generates income as a liquidity provider, via decentralized
exchanges such as Uniswap. Additionally, the Company farms tokens via Proof of Stake protocols on decentralized exchanges, as well as
centralized exchanges including the Coinbase, Inc. (“Coinbase”) exchange. The Company also invests in what it considers promising
non-fungible token (“NFT”) projects and virtual land, primarily on Ethereum virtual machine (“EVM”) protocols.
The
interim unaudited financial statements herein have been prepared by the Company pursuant to the rules and regulations of the SEC. The
accompanying interim unaudited financial statements have been prepared under the presumption that users of the interim financial information
have either read or have access to the audited financial statements for the latest fiscal year ended June 30, 2022. Accordingly, note
disclosures which would substantially duplicate the disclosures contained on June 30, 2022, audited financial statements have been omitted
from these interim unaudited financial statements. The Company evaluated all subsequent events and transactions through the date of filing
this report.
7
Certain
information and note disclosures normally included in financial statements prepared in accordance with the United States generally accepted
accounting principles (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. In the opinion of management,
all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine months ended
March 31, 2023, are not necessarily indicative of the results that may be expected for the year ending June 30, 2023. For further information,
refer to the audited financial statements and notes for the year ended June 30, 2022, included in the Company’s Annual Report on
Form 10-K filed with the SEC on October 7, 2022.
Going
Concern
The
Company’s unaudited financial statements have been prepared in accordance with GAAP applicable to a going concern. This contemplates
the realization of assets and the liquidation of liabilities in the normal course of business. During the nine months ended March 31,
2023, the Company incurred a net loss of $ 159,634 and used cash in operating activities of $ 165,074 , and on March 31, 2023, had an accumulated
deficit of $ 19,205,836 . These factors, among others, raise substantial doubt about the Company’s ability to continue as a going
concern for a period of one year from the date that the unaudited financial statements are issued. The Company will be dependent upon
the raising of additional capital through placement of debt and its common stock in order to implement its business plan. There can be
no assurance that the Company will be successful in this situation. The Company expects over the next twelve months, cash held at a financial
institution will be expended on professional fees, transfer agent, Edgar agent and other administrative costs. The cash held at Coinbase
will be deployed to purchase crypto assets to generate staking rewards and liquidity pool fees. We hope to start paying some of our suppliers
and contractors in crypto assets in the coming months. However, there can be no assurance we will be able to pay any of our suppliers
and contractors in digital assets.
NOTE
2 - SIGNIFICANT ACCOUNTING POLICIES
Significant
Accounting Policies
There
have been no material changes in the Company’s significant accounting policies to those previously disclosed in the Company’s
audited financial statements included in its Annual Report on Form 10-K for the fiscal year ended June 30, 2022, as filed with the SEC.
Fiscal
Year-End
The
Company elected June 30 as its fiscal year-end date.
Use
of Estimates and Assumptions and Critical Accounting Estimates and Assumptions
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the
reported amounts of revenues and expenses during the reporting periods.
These
significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to these
estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.
Management
bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial
statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Management
regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes
in facts and circumstances, historical experience, and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates
are adjusted accordingly.
Actual
results could differ from those estimates.
Cash
and cash equivalents
Cash
and cash equivalents include cash and interest-bearing highly liquid investments held at financial institutions, cash on hand that is
not restricted as to withdrawal or use with an initial maturity of three months or less, and cash held in accounts at crypto trading
venues. At March 31, 2023, $ 6,152 of cash was at held a financial institution which is a member of the Federal Deposit Insurance Corporation
(“FDIC”) and $ 98,648 was held at Coinbase. The contract with Coinbase requires USD balances in a client’s fiat wallet
be held in an omnibus custodial account for the benefit of Coinbase’s customers. These accounts are either omnibus bank accounts
insured by the FDIC (currently up to $ 250,000 per entity) or trust accounts holding short term U.S. treasuries.
Intangible
Assets
Digital
assets held by the Company are accounted for as intangible assets with indefinite useful lives, and are initially measured at cost. The
Company assigns costs to transactions on a first-in, first-out basis (FIFO).
An
intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events
or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment
exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the digital assets at the time its
fair value is being measured.
Tokens
are subject to impairment losses if the fair value of a token decreases below the carrying value at any time during the period. The fair
value is measured using the quoted price in the principal market of the tokens. The Company currently obtains the quoted price of tokens
from www.cryptocompare.com .
Liquidity
pool tokens and NFTs are subject to impairment losses if the fair value a token decreases below the carrying value at the end of each
quarterly accounting period. The fair value of liquidity pool tokens is based on the quoted price on the last day of the quarter at 4PM
Eastern Time. The fair value of NFTs is based on the average trading price on the last day of each quarter.
8
Impairment
for liquidity pool tokens and NFTs is assessed quarterly due to each token being a unique asset and due to the illiquid markets in which
these tokens trade. The Company is continuously reviewing available markets and information and its methodology when determining the
fair value of digital assets.
The
Company currently reviews quoted prices of its liquidity pool tokens, NFTs and comparable tokens at https://uniswap.org / and https://opensea.io .
Impairment expense is reflected in total expense in the statements of operations. Subsequent reversal of impairment losses is not permitted.
The
sales of digital assets held are included within investing activities in the accompanying statements of cash flows and any realized gains
or losses from such sales are included in other income (expense) in the statements of operations.
Revenue
Recognition
The
Company recognizes revenue under the Financial Accounting Standards Board’s (the “FASB”) Accounting Standards Codification
(“ASC”) 606 , Revenue from Contracts with Customers . The core principle of the revenue standard is that a company should
recognize 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 following five steps are applied to achieve that core
principle:
●
Step
1: Identify the contract with the customer
●
Step
2: Identify the performance obligations in the contract
●
Step
3: Determine the transaction price
●
Step
4: Allocate the transaction price to the performance obligations in the contract
●
Step
5: Recognize revenue when the Company satisfies a performance obligation
Revenue
is recognized when control of the promised goods or services is transferred to the customer, in an amount that reflects the consideration
the Company expects to be entitled to in exchange for those goods or services. The Company generates revenue through liquidity pools
and staking rewards.
Liquidity
Pools
Liquidity
pools are a collection of digital assets locked in a smart contract that provide liquidity to decentralized exchanges. Liquidity allows
digital assets to be converted to cash quickly and efficiently without drastic price swings. An important component of a liquidity pool
are automated market makers (“AMMs”). An AMM is a protocol that uses liquidity pools to allow digital assets to be traded
by a mathematical formula rather than though a traditional market of buyers and sellers.
The
Company earns fees by providing liquidity on Uniswap V2 and Uniswap V3. The Company earns fees proportionate to the liquidity they have
supplied to the exchange. The fee for each trade is set at 0.05% for stable coins, 0.3% for most pairs and 1.0% for exotic pairs. The
fees earned by the Company depend on the risk characteristics of each pair of tokens selected and the price range liquidity is provided.
Uniswap V2 requires users to provide liquidity over the entire price curve, whereas Uniswap V3 provides users with liquidity over a price
range .
Revenue
is recognized from liquidity pools when the award is claimed and deposited in the Company wallet. The transaction consideration the Company
receives is noncash in the form of digital assets. Revenue is measured at the fair value of the digital asset awards received.
Mining
Pools
The
Company earns transaction fees with its crypto mining machines by validating requesting customers’ transactions to a distributing
ledger. We joined a mining pool and receive a pro-rata share of a bitcoin award for completing a blockchain.
The
Company has entered into digital asset mining pools by executing an agreement with one mining pool operator The agreement is terminable
at any time by either party. In exchange for providing computing power, the Company is entitled to a fractional share of the fixed cryptocurrency
award the mining pool operator receives (less digital asset transaction fees to the mining pool operator which are immaterial and are
recorded as a deduction from revenue), for successfully adding a block to the blockchain. The Company’s fractional share is based
on the proportion of computing power the Company contributed to the mining pool operator to the total computing power contributed by
all mining pool participants in solving the current algorithm.
Providing
computing power in digital asset transaction verification services is an output of the Company’s ordinary activities. The provision
of providing such computing power is the only performance obligation in the Company’s contracts with mining pool operators. The
transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date
received, which is not materially different than the fair value at contract inception or the time the Company has earned the award from
the pools. The consideration is all variable. Because it is not probable that a significant reversal of cumulative revenue will not occur,
the consideration is constrained until the mining pool operator successfully places a block (by being the first to solve an algorithm)
and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized. There is no significant
financing component in these transactions.
Fair
value of the cryptocurrency award received is determined using the quoted price of the related cryptocurrency at the time of receipt.
Staking
Rewards
Staking
rewards are granted to holders of a crypto asset when the holders lock up that crypto asset as collateral to secure fairness when validating
transactions or other network actions.
The
Company participates in networks with proof-of-stake consensus algorithms, through creating or validating blocks on the network. In exchange
for participating in the consensus mechanism of these networks, the Company earns rewards in the form of the native token of the network.
Each block creation or validation is a performance obligation. Revenue is recognized at the point when the block creation or validation
is complete and the rewards are transferred into a digital wallet that the Company controls. Revenue is measured based on the number
of tokens received and the fair value of the token at contract inception.
9
Airdrops
Airdrops
are the distribution of tokens without compensation generally undertaken with a view of increasing awareness of a new token, to encourage
adoption of a new token and to increase liquidity in the early stages of a token project.
The
Company recognizes crypto assets received through an airdrop if the crypto asset is expected to generate a probable future benefit and
if the Company is able to support the trading, custody, or withdrawal of these assets.
Airdrops
are accounted for in accordance with ASC 610-20 , Sales and Transfer of Nonfinancial Assets, Receipt of a airdrops are classified
as other income in the statement of operations.
Equipment
Equipment
is stated at cost, less accumulated depreciation and amortization. Expenditures for maintenance and repairs are charged to expense when
incurred, while renewals and betterments that materially extend the life of an asset are capitalized.
The
costs of assets sold, retired, or otherwise disposed of, and the related allowance for depreciation, are eliminated from the accounts,
and any resulting gain or loss is recognized in the results from operations. Depreciation is provided over the estimated useful lives
of the assets, which are as follows:
SCHEDULE
OF ESTIMATED USEFUL LIVES OF ASSETS
Mining equipment
Straight-line over 36 months
.
Convertible
Financial Instruments
The
Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments
if certain criteria are met. 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 applicable GAAP.
When
the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts are recorded
for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying
common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument.
Beneficial
conversion feature – The issuance of the convertible debt generated a beneficial conversion feature (“BCF”), which
arises when a debt or equity security is issued with a non-separated embedded conversion option that is beneficial to the investor or
in the money at inception because the conversion option has an effective strike price that is less than the market price of the underlying
stock at the commitment date. The Company recognized the BCF by allocating the intrinsic value of the conversion option, which is the
number of shares of common stock available upon conversion multiplied by the difference between the effective conversion price per share
and the fair value of common stock per share on the commitment date, resulting in a discount on the convertible debt (recorded as a component
of additional paid-in capital). The BCF is amortized into interest expense over the life of the related debt.
Related
Parties
The
Company follows subtopic 850-10 of the ASC for the identification of related parties and disclosure of related party transactions.
The
financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense
allowances, and other similar items in the ordinary course of business. The disclosures shall include: (a) the nature of the relationship(s)
involved; (b) a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each
of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects
of the transactions on the financial statements; (c) the dollar amounts of transactions for each of the periods for which income statements
are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and, (d)
amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner
of settlement.
Commitments
and Contingencies
The
Company follows ASC 450-20 to report accounting for contingencies. Certain conditions may exist as of the date the financial statements
are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to
occur. Management assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing
loss contingencies related to legal proceedings that are pending against the Company or un-asserted claims that may result in such proceedings,
management evaluates the perceived merits of any legal proceedings or un-asserted claims as well as the perceived merits of the amount
of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates
that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then
the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
10
Deferred
Tax Assets and Income Taxes Provision
The
Company follows the provisions of ASC 740-10-25-13, which addresses the determination of whether tax benefits claimed or expected to
be claimed on a tax return should be recorded in the financial statements. Under ASC 740-10-25-13, the Company may recognize the tax
benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the
taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such
a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.
ASC 740-10-25-13 also provides guidance on de-recognition, classification, interest, and penalties on income taxes, accounting in interim
periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized income tax benefits.
The
estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying
balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred
tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary.
Management
makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates
of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions.
In management’s opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction
varies from estimates, additional allowances or reversals of reserves may be necessary.
Tax
years that remain subject to examination by major tax jurisdictions are generally the prior three years for federal purposes, and the
prior four years for state purposes; however, as a result of the Company’s operating losses, all tax years remain subject to examination
by tax authorities .
Net
Loss Per Common Share
The
Company computes net income or loss per share in accordance with ASC 260 Earnings Per Share. Under the provisions of ASC 260, basic net
loss per share is computed by dividing the net loss available to common stockholders for the period by the weighted average number of
shares of common stock outstanding during the period. The calculation of diluted net loss per share gives effect to common stock equivalents;
however, potential common shares are excluded if their effect is anti-dilutive.
Fair
Value of Financial Instruments
The
Company follows paragraph 825-10-50-10 of ASC for disclosures about fair value of its financial instruments and has adopted paragraph
820-10-35-37 of ASC (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37
establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. To increase consistency
and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which
prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of fair value hierarchy
defined by Paragraph 820-10-35-37 are described below:
Level
1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level
3: Pricing inputs that are generally unobservable inputs and not corroborated by market data.
Financial
assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar
techniques and at least one significant model assumption or input is unobservable.
The
fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and
the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than
one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of
the instrument.
Transactions
involving related parties cannot be presumed to be carried out on an arms-length basis, as the requisite conditions of competitive, free-market
dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions
were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated.
Recently
Issued Accounting Pronouncements
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) 2020-06, Debt— Debt with Conversion and Other Options
(Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40). This update amends
the guidance on convertible instruments and the derivatives scope exception for contracts in an entity’s own equity and improves
and amends the related earnings per share guidance for both Subtopics. This standard is effective for fiscal years and interim periods
within those fiscal years beginning after December 15, 2023, which means it will be effective for our fiscal year beginning July 1, 2024.
Early adoption is permitted but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those
fiscal years. We are currently evaluating the impact of ASU 2020-06 on our financial statements.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the SEC did not or are not believed by management to have a material impact on the Company’s present or future
financial statements.
11
NOTE
3 – DIGITAL ASSETS HELD, NET OF IMPAIRMENT
Digital
assets held, net of impairment have consisted of:
SCHEDULE
OF DIGITAL ASSETS HELD NET OF IMPAIRMENT
Digital Assets
Balance, June 30, 2022
$ 434,642
Beginning balance
$ 434,642
Purchase of digital assets
6,017,845
Proceeds from sale of digital assets
( 6,212,438 )
Realized gain on sale/ exchange of digital assets held
329,233
Acquired digital assets by liquidity pools, mining pools and other digital rewards
109,797
Digital assets used to pay prepaid, equipment and expenses
( 112,193 )
Impairment charges
( 291,254 )
Balance, March 31, 2023
$ 275,632
Ending balance
$ 275,632
As
at March 31, 2023, the Company’s holdings of digital assets held, net of impairment consists of:
SCHEDULE
OF ASSETS DIGITAL HOLDING IMPAIRMENTS
Units held
Carrying value, at cost less impairment
Cryptocurrency
ANKR
50,000.00
$ 1,276
APE
17,182.14
67,673
ARB
11,000.00
15,025
BONE
4,034.38
4,369
ETH
11.84
20,388
FIL
1,200.00
6,246
LINK
3,186.69
20,433
STFX
135,732.54
3,310
USDC
33,531.29
32,747
Other
4,798
Cryptocurrency
Total
$ 176,265
Liquidity Pool Tokens
CAKE
4,570.35
11,472
Liquidity
Pool Tokens Total
$ 11,472
Non-Fungible Tokens
Bored Ape Kennel Club
1
$ 11,478
Meebits
2
10,006
Mutant Ape Yacht Club
1
23,954
OnForce 1
1
1,506
Other Deed
9
39,351
Other NFT
1,600
Non-Fungible
Tokens total
$ 87,895
Total digital assets, net of impairment
$ 275,632
NOTE
4 – EQUIPMENT
SCHEDULE
OF EQUIPMENT
Cost
Accumulated Depreciation
March 31, 2023
Net Book Value
June 30, 2022
Net Book Value
Mining equipment
$ 72,095
$ 4,006
$ 68,089
$ 0
$ 72,095
$ 4,006
$ 68,089
$ 0
On
August 22, 2022, the Company made a deposit of $ 72,095 with USD Coin (“USDC”) to purchase 18 Antminer S19j Pro 100 TH
Bitcoin mining machines. These machines were deployed, became operational and started to generate revenue on February 7, 2023.
Depreciation
expense for three and nine months ended March 31, 2023 and 2022 was $ 4,006 and $ 0 and $ 4,006 and $ 0 , respectively.
12
NOTE
5 – PROMISSORY NOTES
Demand
Promissory Note and Common Stock Purchase Warrant
On
August 12, 2022, the Company issued a Promissory Note in the principal amount of $ 25,000 (the “Promissory Note”) for cash
to Tom Zarro. The Promissory Note bears interest at the rate of 5.00 % per annum. Any unpaid principal amount and any accrued interest
is due on August 12, 2023 . Mr. Zarro may demand payment of all or any portion of the outstanding principal and interest at any time.
The Promissory Note is unsecured and there is no prepayment penalty. In the event the Promissory Note is not paid when due, any outstanding
principal and interest will accrue interest of 12 % per annum. In conjunction with the issue of the Promissory Note, the Company issued
Mr. Zarro a common stock purchase warrant (the “Warrant”). The terms of the Warrant state that, Mr. Zarro may, at any time
on or after August 12, 2022 and until August 12, 2025, exercise the Warrant to purchase 20,000 shares of the Company’s common stock
for an exercise price per share of $ 0.75 , subject to adjustment as provided in the Warrant. The fair value of the Warrant was calculated
using volatility of 157 %, interest-free rate of 3.18 %, nil expected dividend yield and expected life of 3 years. The fair value of the
debt and warrant is allocated based on their relative fair values. During the three ended March 31, 2023 and 2022, $ 1,992 and $ 0 , respectively,
and during the nine months ended March 31, 2023 and 2022, $ 5,010 and $ 0 , respectively, of discount amortization is included in interest
expense. At March 31, 2023 and June 30, 2022, there was an unamortized discount balance of $ 2,906 and $ 0 , respectively, to be amortized
through May 2027 and accrued interest payable of $ 791 and $ 0 , respectively.
Demand
Promissory Note – Related Parties
On
October 18, 2021, the Company issued a Promissory Note in the principal amount of $ 100,000 (the “Promissory Note”) for cash
to Ryan Schadel, the Company’s Chief Executive Officer, sole director and majority stockholder. The Promissory Note bears interest
at the rate of 0.01 % per annum. Any unpaid principal amount and any accrued interest was due on October 18, 2022. On August 29, 2022,
the Company entered into an Amendment to Promissory Note, dated August 29, 2022 , with the Holder. Pursuant to the terms of the note amendment,
the maturity date of the Promissory Note was extended to October 23, 2023, and the interest rate of the Promissory Note was increased
to 5 % as of and following August 29, 2022. As consideration for extension of the maturity date, the Company agreed to issue to Mr. Schadel
15,000 shares of the Company’s common stock with a fair value of $ 9,000 . These shares were payable and reported as shares to be
issued as of the date of this Report. The note amendment resulted in a change in the cash flows of less than 10%. Therefore, the Promissory
Note is not considered to be substantially different in accordance with ASC 470-50-10-10 and applied the modification accounting model
in accordance with ASC-50-40-17 (b). During the three ended March 31, 2023 and 2022, $ 1,995 and $ 0 , respectively, and during the nine
months ended March 31, 2023 and 2022, $ 4,641 and $ 0 , respectively, of discount amortization is included in interest expense. At March
31, 2023 and June 30, 2022, there was an unamortized discount balance of $ 4,359 and $ 0 , respectively, to be amortized through October
2023 and accrued interest payable of $ 833 and $ 0 , respectively.
On
June 29, 2022, the Company issued a Promissory Note in the principal amount of $ 40,000 (the “Promissory Note”) for cash to
Mr. Schadel, the Company’s Chief Executive Officer, sole director and majority stockholder. The Promissory Note bears interest
at the rate of 0.01 % per annum. Any unpaid principal amount and any accrued interest is due on June 29, 2023. Mr. Schadel may demand
payment of all or any portion of the outstanding principal and interest at any time. The Promissory Note is unsecured and there is no
prepayment penalty. At March 31, 2023 and June 30, 2022, there was accrued interest payable of $ 1 and $ 0 , respectively.
On
August 12, 2022, the Company issued a Promissory Note in the principal amount of $ 50,000 (the “Promissory Note”) for cash
to Laborsmart Inc. (“Laborsmart”). Laborsmart is owned by Mr. Schadel, the Company’s Chief Executive Officer, sole
director and majority stockholder. The Promissory Note bears interest at the rate of 5.00 % per annum. Any unpaid principal amount and
any accrued interest is due on August 12, 2023 . Laborsmart may demand payment of all or any portion of the outstanding principal and
interest at any time. The Promissory Note is unsecured and there is no prepayment penalty. In event the Promissory Note is not paid when
due, any outstanding principal and interest will accrue interest of 12 % per annum. On March 6, 2023, the Company repaid $ 9,000 in cash
for principal on the Promissory Note. During the three months ended March 31, 2023 and 2022, $ 586 and $ 0 , respectively, and during the
nine months ended March 31, 2023 and 2022, $ 1,551 and $ 0 , respectively, of discount amortization is included in interest expense. At
March 31, 2023 and June 30, 2022, there was accrued interest payable of $ 1,551 and $ 0 , respectively.
NOTE
6 – CONVERTIBLE PROMISSORY NOTES
Convertible
Promissory Notes
On
May 10, 2022, the Company issued a Convertible Promissory Note in the principal amount of $ 20,000 (the “Convertible Promissory
Note”), for cash, to Timothy Hackbart. The Convertible Promissory Note bears interest at the rate of 3.25 % per annum. Any unpaid
principal amount and any accrued interest is due on May 10, 2027. The Convertible Promissory Note is unsecured and there is no prepayment
penalty. At the option of the Holder, the Convertible Promissory Note is convertible into shares of the Company’s common stock
at a conversion price of $ 0.50 per share. The closing price of the Company’s common stock was $ 1.40 per share on the date the Convertible
Promissory Note was issued. As a result of the conversion price being lower than the market price of the Company’s common stock
on the date of issuance, the Company recognized a beneficial conversion feature of $ 20,000 upon issuance. The Company recorded the beneficial
conversion feature as a discount (up to the face amount of the applicable note) to be amortized over the life of the related note. During
the three ended March 31, 2023 and 2022, $ 986 and $ 0 , respectively, and during the nine months ended March 31, 2023 and 2022, $ 3,001
and $ 0 , respectively, of discount amortization is included in interest expense. At March 31, 2023 and June 30, 2022, there was an unamortized
discount balance of $ 16,439 and $ 19,441 , respectively, to be amortized through May 2027 and accrued interest payable of $ 579 and $ 0 ,
respectively.
Convertible
Promissory Notes – Related Party
On
March 4, 2022, the Company issued a Convertible Promissory Note in the principal amount of $ 40,874 (the “Convertible Promissory
Note”), for value received being comprised of one bitcoin, to Mr. Schadel, the Company’s Chief Executive Officer, sole director
and majority stockholder. The Convertible Promissory Note bears interest at the rate of 3.5 % per annum. Any unpaid principal amount and
any accrued interest is due on March 4, 2027. The Convertible Promissory Note is unsecured and there is no prepayment penalty. At the
option of Mr. Schadel, the Convertible Promissory Note is convertible into shares of the Company’s common stock at a conversion
price of $ 0.50 per share. The closing price of the Company’s common stock was $ 1.25 per share on the date the Convertible Promissory
Note was issued. As a result of the conversion price being lower than the market price of the Company’s common stock on the date
of issuance, the Company recognized a beneficial conversion feature of $ 40,874 upon issuance. The Company recorded the beneficial conversion
feature as a discount (up to the face amount of the applicable note) to be amortized over the life of the related note. During the three
ended March 31, 2023 and 2022, $ 2,015 and $ 604 , respectively, and during the nine months ended March 31, 2023 and 2022, $ 6,133 and $ 604 ,
respectively, of discount amortization is included in interest expense. At March 31, 2023 and June 30, 2022, there was an unamortized
discount balance of $ 32,099 and $ 38,233 , respectively, to be amortized through March 2027 and accrued interest payable of $ 328 and $ 0 ,
respectively.
13
On
March 10, 2022, the Company issued a Convertible Promissory Note in the principal amount of $ 59,986 (the “Convertible Promissory
Note”), for value received being comprised of 22.86012412 Ether, to Mr. Schadel, the Company’s Chief Executive Officer, sole
director and majority stockholder. The Convertible Promissory Note bears interest at the rate of 3.25 % per annum. Any unpaid principal
amount and any accrued interest is due on March 10, 2027. The Convertible Promissory Note is unsecured and there is no prepayment penalty.
At the option of Mr. Schadel, the Convertible Promissory Note is convertible into shares of the Company’s common stock at a conversion
price of $ 0.50 per share. The closing price of the Company’s common stock was $ 1.42 per share on the date the Convertible Promissory
Note was issued. As a result of the conversion price being lower than the market price of the Company’s common stock on the date
of issuance, the Company recognized a beneficial conversion feature of $ 59,986 upon issuance. The Company recorded the beneficial conversion
feature as a discount (up to the face amount of the applicable note) to be amortized over the life of the related note. During the three
ended March 31, 2023 and 2022, $ 2,957 and $ 690 , respectively, and during the nine months ended March 31, 2023 and 2022, $ 9,001 and $ 690 ,
respectively, of discount amortization is included in interest expense. At March 31, 2023 and June 30, 2022, there was an unamortized
discount balance of $ 47,306 and $ 56,307 , respectively, to be amortized through March 2027 and accrued interest payable of $ 481 and $ 0 ,
respectively.
On
May 6, 2022, the Company issued a Convertible Promissory Note in the principal amount of $ 100,000 (the “Convertible Promissory
Note”), for cash, to Mr. Schadel, the Company’s Chief Executive Officer, sole director and majority stockholder. The Convertible
Promissory Note bears interest at the rate of 3.25 % per annum. Any unpaid principal amount and any accrued interest is due on May 6,
2027. The Convertible Promissory Note is unsecured and there is no prepayment penalty. At the option of Mr. Schadel, the Convertible
Promissory Note is convertible into shares of the Company’s common stock at a conversion price of $ 0.50 per share. The closing
price of the Company’s common stock was $ 1.45 per share on the date the Convertible Promissory Note was issued. As a result of
the conversion price being lower than the market price of the Company’s common stock on the date of issuance, the Company recognized
a beneficial conversion feature of $ 100,000 upon issuance. The Company recorded the beneficial conversion feature as a discount (up to
the face amount of the applicable note) to be amortized over the life of the related note. During the three ended March 31, 2023 and
2022, $ 4,929 and $ 0 , respectively, and during the nine months ended March 31, 2023 and 2022, $ 15,005 and $ 0 , respectively, of discount
amortization is included in interest expense. At March 31, 2023 and June 30, 2022, there was an unamortized discount balance of $ 81,983
and $ 96,988 , respectively, to be amortized through May 2027 and accrued interest payable of $ 801 and $ 0 , respectively.
On
May 9, 2022, the Company issued a Convertible Promissory Note in the principal amount of $ 100,000 (the “Convertible Promissory
Note”), for cash, to Mr. Schadel, the Company’s Chief Executive Officer, sole director and majority stockholder. The Convertible
Promissory Note bears interest at the rate of 3.25 % per annum. Any unpaid principal amount and any accrued interest is due on May 9,
2027. The Convertible Promissory Note is unsecured and there is no prepayment penalty. At the option of Mr. Schadel, the Convertible
Promissory Note is convertible into shares of the Company’s common stock at a conversion price of $ 0.50 per share. The closing
price of the Company’s common stock was $ 1.415 per share on the date the Convertible Promissory Note was issued. As a result of
the conversion price being lower than the market price of the Company’s common stock on the date of issuance, the Company recognized
a beneficial conversion feature of $ 100,0000 upon issuance. The Company recorded the beneficial conversion feature as a discount (up
to the face amount of the applicable note) to be amortized over the life of the related note. During the three ended March 31, 2023 and
2022, $ 4,929 and $ 0 , respectively, and during the nine months ended March 31, 2023 and 2022, $ 15,005 and $ 0 , respectively, of discount
amortization is included in interest expense. At March 31, 2023 and June 30, 2022, there was an unamortized discount balance of $ 82,148
and $ 97,152 , respectively, to be amortized through May 2027 and accrued interest payable of $ 801 and $ 0 , respectively.
NOTE
7 – SHAREHOLDER DEFICIT
On
December 15, 2021, the Company filed with the Nevada Secretary of State amended and restated articles of incorporation. The amended and
restated articles had the effect of (i) increasing the Company’s authorized common stock to 100 million shares, (ii) increasing
the Company’s authorized preferred stock to 20 million shares, and (iii) reducing the par value of each of the Company’s
common stock and preferred stock to $ 0.0001 per share. Common stock and additional paid-in capital for all periods presented in these
financial statements have been adjusted retroactively to reflect the reduction in par value.
On
March 11, 2022, the Company filed with the State of Nevada a certificate of designations for the Company’s Series A Convertible
Preferred Stock (“Series A Stock”). The Series A Certificate of Designations provides (i) the number of authorized shares
will be 100 , (ii) each share will have a stated value of $ 50,000 , (iii) each share is convertible into 100,000 shares of Company common
stock, subject to a 9.99 % equity blocker, (iv) shares are non-voting, and (v) shares are not entitled to receive dividends or distributions.
Warrants
On
March 16, 2022, the Company entered into Stock Purchases Agreements whereby the Company issued 22 shares to Series A Stock and various
Warrants for $ 1,100,000 in cash. The Warrants comprise of 2,200,000 Company common stock issuable at $ 1.30 per share, 2,200,000 Company
common stock issuable at $ 1.50 per share and 2,200,000 Company common stock issuable at $ 1.75 per share. Upon issuance on March 16, 2022,
the Warrant remains exercisable for a period of five years .
On
August 12, 2022, the Company issued a common stock purchase warrant in conjunction with a Promissory Note. The Warrant comprise of 20,000
Company common stock issuable at $ 0.75 per share. Upon issuance on August 12, 2022, the Warrant remains exercisable for a period of three
years .
The
weighted average remaining legal life of the warrants outstanding at March 31, 2023 is 3.95 years.
Forward
Stock Split
On
July 15, 2022, the Company’s director and shareholders approved an amendment of the Company’s Articles of Incorporation that,
if filed, would effect a 10-for-1 forward stock split of the Company’s common stock (the “Forward Split”). The Forward
Split is subject to clearance by the Financial Industry Regulatory Authority (“FINRA”), and the Company will not effect the
Forward Split until it is cleared by FINRA. The Board retains authority to abandon the Forward Split for any reason at any time prior
to effecting the Forward Split.
14
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking
Statements
This
Quarterly Report on Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
in Item 2 of Part I of this report, include forward-looking statements. “Forward-looking statements” may be identified by
the use of forward-looking terminology, such as “may”, “shall”, “will”, “could”, “expect”,
“estimate”, “anticipate”, “predict”, “probable”, “possible”, “should”,
“continue”, “believes”, “estimates”, “projects”, “targets”, or similar terms,
variations of those terms or the negative of those terms. Our management has compiled the forward-looking statements specified in the
following information based on assumptions made by management and considered by management to be reasonable. Our future operating results,
however, are impossible to predict and no representation, guaranty, or warranty is to be inferred from those forward-looking statements.
Statements in this report concerning the following, without limitation, are forward-looking statements:
●
future
financial and operating results;
●
our
ability to fund operations and business plans, and the timing of any funding or corporate development transactions we may pursue;
●
our
ability to either (i) enter into a new business; or (ii) merge with, or otherwise acquire, an active business which would benefit
from operating as a public entity;
●
current
and future economic and political conditions;
●
overall
industry and market trends;
●
management’s
goals and plans for future operations; and
●
other
assumptions described in this report underlying or relating to any forward-looking statements.
All
references to “Metavesco”, “we”, “our,” “us” and the “Company” in this Item
2 refer to Metavesco, Inc..
These
statements are only predictions and involve known and unknown risks, uncertainties and other factors, which could cause our actual results
to differ from those projected in any forward-looking statements we make. You should understand that it is not possible to predict or
identify all risks and uncertainties and you should not consider the risks and uncertainties identified by us to be a complete set of
all potential risks or uncertainties that could materially affect us. You should not place undue reliance on the forward-looking statements
we make herein because some or all of them may turn out to be wrong. We undertake no obligation to update any of the forward-looking
statements contained herein to reflect future events and developments, except as required by law.
The
following discussion of the results of operations for the three and nine months ended March 31, 2023 and 2022, respectively, should be
read in conjunction with our unaudited financial statements and the notes to those financial statements that are included elsewhere in
this Quarterly Report on Form 10-Q. An investment in our common stock involves a high degree of risk. Readers of this Quarterly Report
on Form 10-Q should carefully consider the risks set forth in the Risk Factors and Business sections of our Annual Report on Form 10-K
for the year ended June 30, 2022, filed with the SEC on October 7, 2022, as the same may be updated from time to time.
Overview
& Management Plans
In
March 2022, the Company commenced operations as a web3 enterprise. The Company currently generates revenue as a liquidity provider via
decentralized exchanges such as Uniswap and from mining pool fees.
Additionally,
during the quarter ended March 31, 2023, the Company farmed tokens via staking on pancake swap, a decentralized exchange.. Yield farmers
provide liquidity to various token pairs and earn rewards in cryptocurrencies. The Company also, during the quarter ended March 31, 2023,
was invested in non-fungible token (“NFT”) projects and virtual land that it believes are promising, primarily on Ethereum
Virtual Machine (“EVM”) protocols.
Web3
includes many different technologies but is generally defined as the use of internet protocols incentivized with token-based rewards
built on top of open source, decentralized and distributed systems. Examples of web3 technologies include blockchain networks, cryptocurrencies,
NFTs and smart contracts.
The
Company primarily invests in NFT collections from Yuga Labs which includes the Mutant Ape Yacht Club and the metaverse platform. As March
31, 2023, we are invested in 14 NFT tokens with a carrying value of $87,895. If sold, our NFTs may require the payment of a royalty to
the creator. Our NFTs currently do not generate royalties or other income.
EVM
is a computation engine that facilitates the deployment and operation of smart contracts.
The
Company’s current operations include:
●
Liquidity
Provider - In decentralized finance (“DeFi”), the ability to trade assets from one to another is facilitated by Liquidity
Pools (“LPs”) which generally contain a 50/50 balance between both underlying tokens. The Company expects to invest substantially
in LPs to generate ongoing revenue. The Company earns income based on a percentage of the value of each trade for providing liquidity.
We expect that this revenue will fuel our other initiatives as we build the Company.
15
●
Staking
- Like LPs, staking can provide potential revenue to the Company. Purchasing large blocks of lucrative PoS assets to grow the passive
income portfolio is expected to be a major cornerstone to our success. This is a much greener approach to the traditional Proof of
Work model, which is used by Bitcoin.
●
NFTs
- The Company holds NFTs for capital appreciation and for potential income from IP licensing.
●
Bitcoin
Mining Operations
On
August 29, 2022, the Company announced its plan to begin bitcoin mining operations. Bitcoin mining has been part of the Company roadmap
since entering the web3 space in March 2022, although our plans have been accelerated with the recent decrease in the price of Bitcoin.
Mining equipment has become much more affordable as overleveraged miners are forced to sell equipment at reduced prices. In August 2022,
the Company began its Bitcoin mining operations by purchasing cryptocurrency mining machines and arranging hosting space in Texas. We
anticipate the Company will eventually open a second site in Georgia.
Bitcoin
Mining Operations
On
August 22, 2022, the Company made a deposit of $72,095 with USDC to purchase 18 Antminer S19j Pro 100 TH Bitcoin mining machines.
The Company originally expected delivery and deployment of these machines in December 2022. These machines were deployed, became operational
and started to generate revenue on February 7, 2023. The delay was due to the lack of electric power at the host. The host was seeking
permission from the electric utility to turn the power on for these machines.
Planned
Future Operations
Going
forward, the Company plans to operate its business under five divisions, which we believe will allow Metavesco to leverage its existing
expertise while exploring new markets. The Company does not expect to launch all of these divisions at once and instead will opt for
a phased expansion strategy starting with the divisions that require less capital investment or have a shorter time-to-revenue. By generating
revenue from these divisions, the Company believes it can gradually fund the growth of other divisions. The Company expects to implement
its plan by issuing new loans, entering into strategic partnerships and leveraging its balance sheet. Currently, most of Metavesco’s
debt is issued to Ryan Schadel, the Company’s Chief Executive Officer, Chief Financial Officer, sole director and majority stockholder.
We have the option of borrowing against our digital assets, if required.
Our
planned divisions are:
1) Blockchain
Division – continue and build on the Company’s current operations including bitcoin
mining, liquidity provider and investor in blue chip NFT projects.
2) Real
Estate Division – initially aiming to build a portfolio of single-family residences
while exploring tokenization.
3) Staffing
and Recurring Division – leverage the Company’s extensive network within the
web3 and staffing industry to offer staffing and recruitment services.
4) Content
and Media Division – provide high-quality content and digital media in the web3 space
by developing and producing original content including articles, podcasts, videos and virtual
events.
5) Energy
Division – the division will seek to invest in and develop renewable energy projects,
such as solar and wind forms, to power its operations and contribute to a more sustainable
future.
Critical
Accounting Policies and Significant Judgments and Estimates
Our
management’s discussion and analysis of our financial condition and results of operations are based on our financial statements
which we have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”). In preparing our
financial statements, we are required to make estimates and assumptions that affect the reported amounts of assets and liabilities, the
disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting periods.
Critical
accounting estimates are estimates for which (a) the nature of the estimate is material due to the levels of subjectivity and judgment
necessary to account for highly uncertain matters or the susceptibility of such matters to change and (b) the impact of the estimate
on financial condition or operating performance is material. These significant accounting estimates or assumptions bear the risk of change
due to the fact that there are uncertainties attached to these estimates or assumptions, and certain estimates or assumptions are difficult
to measure or value.
Management
bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial
statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources. Management regularly evaluates the key factors and assumptions
used to develop the estimates utilizing currently available information, changes in facts and circumstances, historical experience and
reasonable assumptions. After such evaluations, if deemed appropriate, those estimates are adjusted accordingly.
Actual
results could differ from those estimates.
16
While
our significant accounting policies are described in more detail in Note 2 to our unaudited financial statements included in this Quarterly
Report, we believe the following accounting policies to be critical to the judgments and estimates used in the preparation of our unaudited
financial statements:
Assumption
as a Going Concern
Management
prepares the Company’s financial statements on the basis that the Company will continue as a going concern, which contemplates
continuity of operations, the realization of assets, and liquidation of liabilities in the normal course of business. However, given
our current financial position and lack of liquidity, there is substantial doubt about our ability to continue as a going concern.
Convertible
Financial Instruments
The
Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments
if certain criteria are met. 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 applicable GAAP.
When
the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts are recorded
for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying
common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument.
Intangible
Assets
Digital
assets held by the Company are accounted for as intangible assets with indefinite useful lives, and are initially measured at cost. The
Company assigns costs to transactions on a first-in, first-out basis (FIFO).
An
intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events
or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment
exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the digital assets at the time its
fair value is being measured.
Tokens
are subject to impairment losses if the fair value of a token decreases below the carrying value at any time during the period. The fair
value is measured using the quoted price in the principal market of the tokens. The Company currently obtains the quoted price of tokens
from www.cryptocompare.com .
Liquidity
pool tokens and NFTs are subject to impairment losses if the fair value a token decreases below the carrying value at the end of each
quarterly accounting period. The fair value of liquidity pool tokens is based on the quoted price on the last day of the quarter at 4PM
Eastern Time. The fair value of NFTs is based on the average trading price on the last day of each quarter.
Impairment
for liquidity pool tokens and NFTs is assessed quarterly due to each token being a unique asset and due to the illiquid markets in which
these tokens trade. The Company is continuously reviewing available markets and information and its methodology when determining the
fair value of digital assets.
The
Company currently reviews quoted prices of its liquidity pool tokens, NFTs and comparable tokens at https://uniswap.org / and https://opensea.io .
Impairment expense is reflected in total expense in the statements of operations. Subsequent reversal of impairment losses is not permitted.
The
sales of digital assets held are included within investing activities in the accompanying statements of cash flows and any realized gains
or losses from such sales are included in other income (expense) in the statements of operations.
Revenue
Recognition
The
Company recognizes revenue under the Financial Accounting Standards Board’s (the “FASB”) Accounting Standards Codification
(“ASC”) 606 , Revenue from Contracts with Customers . The core principle of the revenue standard is that a company should
recognize 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 following five steps are applied to achieve that core
principle:
●
Step
1: Identify the contract with the customer
●
Step
2: Identify the performance obligations in the contract
●
Step
3: Determine the transaction price
●
Step
4: Allocate the transaction price to the performance obligations in the contract
●
Step
5: Recognize revenue when the Company satisfies a performance obligation
Revenue
is recognized when control of the promised goods or services is transferred to the customer, in an amount that reflects the consideration
the Company expects to be entitled to in exchange for those goods or services. The Company generates revenue through liquidity pools
and staking rewards.
Liquidity
Pools
Liquidity
pools are a collection of digital assets locked in a smart contract that provide liquidity to decentralized exchanges. Liquidity allows
digital assets to be converted to cash quickly and efficiently without drastic price swings. An important component of a liquidity pool
are automated market makers (“AMMs”). An AMM is a protocol that uses liquidity pools to allow digital assets to be traded
by a mathematical formula rather than though a traditional market of buyers and sellers.
The
Company earns fees by providing liquidity on Uniswap V2 and Uniswap V3. The Company earns fees proportionate to the liquidity they have
supplied to the exchange. The fee for each trade is set at 0.05% for stable coins, 0.3% for most pairs and 1.0% for exotic pairs. The
fees earned by the Company depend on the risk characteristics of each pair of tokens selected and the price range liquidity is provided.
Uniswap V2 requires users to provide liquidity over the entire price curve, whereas Uniswap V3 provides users with liquidity over a price
range.
17
Revenue
is recognized from liquidity pools when the award is claimed and deposited in the Company wallet. The transaction consideration the Company
receives is noncash in the form of digital assets. Revenue is measured at the fair value of the digital asset awards received.
Mining
Pools
The
Company earns transaction fees with its crypto mining machines by validating requesting customers’ transactions to a distributing
ledger. We joined a mining pool and receive a pro-rata share of a bitcoin award for completing a blockchain.
The
Company has entered into digital asset mining pools by executing an agreement with one mining pool operator The agreement is terminable
at any time by either party. In exchange for providing computing power, the Company is entitled to a fractional share of the fixed cryptocurrency
award the mining pool operator receives (less digital asset transaction fees to the mining pool operator which are immaterial and are
recorded as a deduction from revenue), for successfully adding a block to the blockchain. The Company’s fractional share is based
on the proportion of computing power the Company contributed to the mining pool operator to the total computing power contributed by
all mining pool participants in solving the current algorithm.
Providing
computing power in digital asset transaction verification services is an output of the Company’s ordinary activities. The provision
of providing such computing power is the only performance obligation in the Company’s contracts with mining pool operators. The
transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date
received, which is not materially different than the fair value at contract inception or the time the Company has earned the award from
the pools. The consideration is all variable. Because it is not probable that a significant reversal of cumulative revenue will not occur,
the consideration is constrained until the mining pool operator successfully places a block (by being the first to solve an algorithm)
and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized. There is no significant
financing component in these transactions.
Fair
value of the cryptocurrency award received is determined using the quoted price of the related cryptocurrency at the time of receipt.
Staking
Rewards
Staking
rewards are granted to holders of a crypto asset when the holders lock up that crypto asset as collateral to secure fairness when validating
transactions or other network actions.
The
Company participates in networks with proof-of-stake consensus algorithms, through creating or validating blocks on the network. In exchange
for participating in the consensus mechanism of these networks, the Company earns rewards in the form of the native token of the network.
Each block creation or validation is a performance obligation. Revenue is recognized at the point when the block creation or validation
is complete and the rewards are transferred into a digital wallet that the Company controls. Revenue is measured based on the number
of tokens received and the fair value of the token at contract inception.
Airdrops
Airdrops
are the distribution of tokens without compensation generally undertaken with a view of increasing awareness of a new token, to encourage
adoption of a new token and to increase liquidity in the early stages of a token project.
The
Company recognizes crypto assets received through an airdrop if the crypto asset is expected to generate a probable future benefit and
if the Company is able to support the trading, custody, or withdrawal of these assets.
Airdrops
are accounted for in accordance with ASC 610-20 , Sales and Transfer of Nonfinancial Assets, Receipt of a airdrops are classified
as gains on the statement of operations.
Beneficial
Conversion Feature
The
issuance of the convertible debt generated a beneficial conversion feature (“BCF”), which arises when a debt or equity security
is issued with a non-separated embedded conversion option that is beneficial to the investor or in the money at inception because the
conversion option has an effective strike price that is less than the market price of the underlying stock at the commitment date. The
Company recognized the BCF by allocating the intrinsic value of the conversion option, which is the number of shares of common stock
available upon conversion multiplied by the difference between the effective conversion price per share and the fair value of common
stock per share on the commitment date, resulting in a discount on the convertible debt (recorded as a component of additional paid-in
capital). The BCF is amortized into interest expense over the life of the related debt.
Fair
Value of Financial Instruments
The
Company follows paragraph 825-10-50-10 of ASC for disclosures about fair value of its financial instruments and has adopted paragraph
820-10-35-37 of ASC (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37
establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. To increase consistency
and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which
prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of fair value hierarchy
defined by Paragraph 820-10-35-37 are described below:
Level
1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level
2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable
as of the reporting date.
Level
3: Pricing inputs that are generally unobservable inputs and not corroborated by market data.
18
Financial
assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar
techniques and at least one significant model assumption or input is unobservable.
The
fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and
the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than
one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of
the instrument.
Transactions
involving related parties cannot be presumed to be carried out on an arms-length basis, as the requisite conditions of competitive, free-market
dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions
were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated.
Deferred
Tax Assets and Income Taxes Provision
The
Company follows the provisions of ASC 740-10-25-13, which addresses the determination of whether tax benefits claimed or expected to
be claimed on a tax return should be recorded in the financial statements. Under ASC 740-10-25-13, the Company may recognize the tax
benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the
taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such
a position should be measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement.
ASC 740-10-25-13 also provides guidance on de-recognition, classification, interest, and penalties on income taxes, accounting in interim
periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized income tax benefits.
The
estimated future tax effects of temporary differences between the tax basis of assets and liabilities are reported in the accompanying
balance sheets, as well as tax credit carry-backs and carry-forwards. The Company periodically reviews the recoverability of deferred
tax assets recorded on its balance sheets and provides valuation allowances as management deems necessary.
Management
makes judgments as to the interpretation of the tax laws that might be challenged upon an audit and cause changes to previous estimates
of tax liability. In addition, the Company operates within multiple taxing jurisdictions and is subject to audit in these jurisdictions.
In management’s opinion, adequate provisions for income taxes have been made for all years. If actual taxable income by tax jurisdiction
varies from estimates, additional allowances or reversals of reserves may be necessary.
Tax
years that remain subject to examination by major tax jurisdictions are generally the prior three years for federal purposes, and the
prior four years for state purposes; however, as a result of the Company’s operating losses, all tax years remain subject to examination
by tax authorities.
Comparison
of Three Months Ended March 31, 2023 and 2022
Revenue
In
March 2022, the Company commenced operations as a web3 enterprise and began purchasing digital assets. Revenue for the three months ended
March 31, 2023 and 2022 was derived from liquidity pools fees of $6,208 and $22,772, respectively, and mining pool fees of $6,796 and
$0, respectively.
Our
business plan includes earning income from liquidity fees and staking. The Company seeks higher returns from liquidity pool fees by selecting
pairs with higher risk and good volumes.
Our
high trade volume is due to adjusting parameters on our liquidity pools. Each trade generates a realized gain or loss.
Administrative
Expenses
Administrative
expenses totaled $56,949 and $34,833 for the three months ended March 31, 2023 and 2022, respectively. These expenses were primarily
costs related to accounting, audit, legal and investor relations.
Interest
Expense
Interest
expense totaled $24,418 and $1,294 for the three months ended March 31, 2023 and 2022, respectively. The increase in interest expense
was due to amortization of debt discount and accrued interest on new promissory notes issued since October 2021.
Impairment
of Digital Assets Held
Impairment
of digital assets held totaled $9,937 and $51,983 for the three months ended March 31, 2023 and 2022, respectively. Digital assets are
accounted for as intangible assets and are subject to impairment losses if the fair value of digital assets decreases below the carrying
value at any time during the period. Subsequent reversal of impairment losses is not permitted. We will not recognize any increases in
the fair value of digital assets held until a gain is recognized on sale. Impairment losses are a non-cash expense.
Other
Income (Expense)
Other
digital rewards totaled $7,741 and $17,439 for the three months ended March 31, 2023 and 2022, respectively. We received $GOO tokens
as a result of holding two Art Gobblers NFTs and we received tokens from Blur as a result of using the Blur NFT trading platform. Other
digital rewards or “airdrops” were issued by the platforms to simultaneously reward users and bootstrap growth and liquidity
of a new marketplace. Airdrops are unpredictable and the Company does not seek out these rewards.
Other
realized gain on sale/exchange of digital totaled $76,251 and $32,519 for the three months ended March 31, 2023 and 2022, respectively.
We generally do not seek to earn income from actively trading digital assets held. We will dispose of assets in circumstances when there
is a significant increase in the fair value of an asset or when holding an asset is no longer consistent with our business plan. Metavesco
realized gains near the end of the quarter ended March 31, 2023, due to liquidating part of its portfolio crypto assets and holding additional
cash at March 31, 2023. The rebalancing of the portfolio was due to the uncertainty in the crypto market in March 2023 highlighted by
the insolvency of Silvergate Bank and Silicon Valley Bank.
19
Net
Income (Loss)
We
reported net income (loss) of $5,692 and $(15,380) for the three months ended March 31, 2023 and 2022, respectively. Our revenue and
realized gain on sales/exchange on digital assets held were offset by an increase in administrative, interest expenses.
There
has been a steep drop in market price of crypto assets, high volatility of prices and a broad deterioration of the cryptocurrency market.
During the quarter ended March 31, 2023, the sustained period of lower market prices which started in 2022 continued. The broad deterioration
of the cryptocurrency market has been highlighted by well publicized business failures such as FTX Exchange and BlockFi and the price
collapse of TerraUSD and LUNA. We have not suffered direct losses as a counterparty in a contract as a result of recent business failures.
The broad deterioration in cryptocurrency prices has reduced the capital we can invest and, therefore, reduced our revenue from liquidity
pools and staking rewards. We are unable to predict if or when prices will recover.
Comparison
of Nine Months Ended March 31, 2023 and 2022
Revenue
In
March 2022, the Company commenced operations as a web3 enterprise and began purchasing digital assets. Revenue for the nine months ended
March 31, 2023 and 2022 was derived from liquidity pools fees of $90,102 and $22,772, respectively, and mining pool fees of $6,796 and
$0, respectively.
Our
business plan includes earning income from liquidity fees and staking. The Company seeks higher returns from liquidity pool fees by selecting
pairs with higher risk and good volumes.
Our
high trade volume is due to adjusting parameters on our liquidity pools. Each trade generates a realized gain or loss.
Administrative
Expenses
Administrative
expenses totaled $234,459 and $88,840 for the nine months ended March 31, 2023 and 2022, respectively. These expenses were primarily
costs related to accounting, audit, legal and investor relations.
Interest
Expense
Interest
expense totaled $72,951 and $1,294 for the nine months ended March 31, 2023 and 2022, respectively. The increase in interest expense
was due to amortization of debt discount and accrued interest on new promissory notes issued since October 2021.
Impairment
of Digital Assets Held
Impairment
of digital assets held totaled $291,254 and $51,983 for the nine months ended March 31, 2023 and 2022, respectively. Digital assets are
accounted for as intangible assets and are subject to impairment losses if the fair value of digital assets decreases below the carrying
value at any time during the period. Subsequent reversal of impairment losses is not permitted. We will not recognize any increases in
the fair value of digital assets held until a gain is recognized on sale. Impairment losses are a non-cash expense.
Other
Income (Expense)
Other
digital rewards totaled $12,899 and $17,439 for the three months ended March 31, 2023 and 2022, respectively. We received $GOO tokens
as a result of holding two Art Gobblers NFTs and we received tokens from Blur as a result of using the Blur NFT trading platform. Other
digital rewards or “airdrops” were issued by the platforms to simultaneously reward users and bootstrap growth and liquidity
of a new marketplace. Airdrops are unpredictable and the Company does not seek out these rewards.
Other
realized gain on sale/exchange of digital totaled $329,233 and $32,519 for the three months ended March 31, 2023 and 2022, respectively.
We generally do not seek to earn income from actively trading digital assets held. We will dispose of assets in circumstances when there
is a significant increase in the fair value of an asset or when holding an asset is no longer consistent with our business plan. Metavesco
realized gains near the end of the quarter ended March 31, 2023, due to liquidating part of its portfolio crypto assets and holding additional
cash at March 31, 2023. The rebalancing of the portfolio was due to the uncertainty in the crypto market in March 2023 highlighted by
the insolvency of Silvergate Bank and Silicon Valley Bank.
Net
Loss
We
reported a net loss of $159,634 and $69,387 for the nine months ended March 31, 2023 and 2022, respectively. Any increase in revenue
and realized gain on sales/exchange on digital assets held was offset by an increase in administrative, interest and impairment expenses.
Our
net loss was primarily due to a steep drop in market price of crypto assets, high volatility of cryptocurrency prices and a broad deterioration
of the cryptocurrency market. During the quarter ended March 31, 2023, the sustained period of lower market prices which started in 2022
continued. The broad deterioration of the cryptocurrency market has been highlighted by well publicized business failures such as FTX
Exchange and BlockFi and the price collapse of TerraUSD and LUNA. We have not suffered direct losses as a counterparty in a contract
as a result of recent business failures. The broad deterioration in cryptocurrency prices has reduced the capital we can invest and,
therefore, reduced our revenue from liquidity pools and staking rewards. We are unable to predict if or when prices will recover.
20
Liquidity
and Capital Resources
We
have incurred recurring operating losses and negative operating cash flows through March 31, 2023, and we expect to continue to incur
losses and negative operating cash flows at least through the near future. During the nine months ended March 31, 2023, we obtained $75,000
of funding by issuing a demand promissory note and a promissory note – related party to meet our most critical cash requirements.
At March 31, 2023, $6,152 of cash was held at a financial institution and $98,648 was held at Coinbase, Inc. The Company expects over
the next twelve months, cash held at a financial institution will be expended on professional fees, transfer agent, Edgar agent and other
administrative costs. We estimate $200,000 of cash per annum will be required to maintain current operations and remain in business.
We hope that we can generate enough revenue from liquidity pools and staking rewards to pay ongoing expenses. In order to remain in business
we may have to sell digital assets for cash or issue additional debt order equity. The cash held at Coinbase Inc. will be deployed to
purchase digital assets to generate staking rewards and liquidity pool fees. We hope to start paying some of our suppliers and contractors
in digital assets in the coming months. However, there can be no assurance we will be able to pay any of our suppliers and contractors
in digital assets.
On
August 22, 2022, the Company made a deposit of $72,095 with USDC to purchase 18 Antminer S19j Pro 100 TH Bitcoin mining machines.
As
a result of the aforementioned factors, management has concluded that there is substantial doubt about our ability to continue as a going
concern. Our independent registered public accounting firm, in its report on our fiscal 2022 financial statements, expressed substantial
doubt about our ability to continue as a going concern. Our financial statements as of and for the year ended June 30, 2022, do not contain
any adjustments for this uncertainty. In response to our Company’s cash needs, we raised funding as described in Note 5 and Note
6 to our financial statements. Any additional amounts raised will be used for our future investing and operating cash flow needs. However,
there can be no assurance that we will be successful in raising additional amounts of financing.
Off-Balance
Sheet Arrangements
There
are no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that
are material to investors.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not
applicable.
ITEM
4. CONTROLS AND PROCEDURES
Evaluation
of disclosure controls and procedures
Our
management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e))
under the Exchange Act) that is designed to ensure that information required to be disclosed by our Company in the reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported, within the time specified in the Commission’s
rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated
to the issuer’s management, including its principal executive officer or officers and principal financial officer or officers,
or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Pursuant
to Rule 13a-15(b) under the Exchange Act, our Company carried out an evaluation as of March 31, 2023 with the participation of our Company’s
management, including our Company’s Chief Executive Officer (“CEO”) and our Company’s Chief Financial Officer
(“CFO”), of the effectiveness of our Company’s disclosure controls and procedures (as defined under Rule 13a-15(e)
under the Exchange Act). Based upon that evaluation, our Company’s CEO and CFO concluded that our Company’s disclosure controls
and procedures were not effective as of March 31, 2023 due to our Company’s limited internal resources and lack of ability to have
multiple levels of transaction review.
Management
is in the process of determining how best to change our current system and implement a more effective system to insure that information
required to be disclosed in the reports that we file or submit under the Exchange Act have been recorded, processed, summarized and reported
accurately. Our management intends to develop procedures to address the current deficiencies to the extent possible given limitations
in financial and personnel resources. While management is working on a plan, no assurance can be made at this point that the implementation
of such controls and procedures will be completed in a timely manner or that they will be adequate once implemented.
Changes
in internal control over financial reporting
There
have been no changes in our internal control over financial reporting during the period ended March 31, 2023 that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.
21
PART
II
OTHER
INFORMATION
ITEM
1. LEGAL PROCEEDINGS
From
time to time, we may be involved in routine legal proceedings, as well as demands, claims and threatened litigation that arise in the
normal course of our business. The ultimate amount of liability, if any, for any claims of any type (either alone or in the aggregate)
may materially and adversely affect our financial condition, results of operations and liquidity. In addition, the ultimate outcome of
any litigation is uncertain. Any outcome (including any for the actions described above), whether favorable or unfavorable, may materially
and adversely affect us due to legal costs and expenses, diversion of management attention and other factors. We expense legal costs
in the period incurred. We cannot assure you that additional contingencies of a legal nature or contingencies having legal aspects will
not be asserted against us in the future, and these matters could relate to prior, current or future transactions or events.
We
are not currently a party to any other material legal proceedings. We are not aware of any pending or threatened litigation against us
that in our view would have a material adverse effect on our business, financial condition, liquidity, or operating results. However,
legal claims are inherently uncertain, and we cannot assure you that we will not be adversely affected in the future by legal proceedings.
ITEM
1A. RISK FACTORS
Investing
in our common stock involves a high degree of risk. Before investing in our common stock, you should consider carefully the risks described
in our filings with the SEC, including the discussions identifying risk factors and other important factors that could cause actual results
to differ materially from those anticipated under Part I, Item 1A, “Risk Factors” in the Company’s Annual Report on
Form 10-K for the fiscal year ended June 30, 2022, as the same may be updated from time to time, and in “Management’s Discussion
and Analysis of Financial Condition and Results of Operations” and “Notes to Consolidated Financial Statements” in
this Quarterly Report on Form 10-Q. The occurrence of any such risks could materially adversely affect our business, financial condition,
results of operations and future growth prospects. In these circumstances, the market price of our common stock could decline, and you
may lose all or part of your investment.
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.
ITEM
5. OTHER INFORMATION
None.
22
ITEM
6. EXHIBITS
Exhibit
Number
Description
31.1
Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(*).
31.2.
Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(*).
32.1
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002(**).
101.SCH
Inline
XBRL Schema Document(*)
101.INS
Inline
XBRL Instance Document(*)
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document(*)
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document(*)
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document(*)
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document(*)
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)(*)
(*)
Filed
herewith.
(**)
Furnished
herewith.
23
SIGNATURES
In
accordance with Section 13 or 15(d) of the Exchange Act, our Company caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
Date:
May 12, 2023
METAVESCO,
INC.
By:
/s/
Ryan Schadel
Name:
RYAN
SCHADEL
Chief
Executive Officer, Chief Financial Officer (Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer)
24
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.