Item 1. Financial Statements
Item 1. Financial Statements
NATURALSHRIMP
INCORPORATED and subsidiaries
CONDENSED
Consolidated Balance Sheets
June 30, 2022
March 31, 2022
(unaudited)
ASSETS
Current assets
Cash
$ 664,424
$ 1,734,040
Accounts receivable
38,517
14,385
Escrow account
-
1,500,000
Inventory
104,538
69,170
Prepaid expenses
1,993,296
1,511,546
Total current assets
2,800,775
4,829,141
Fixed assets, net
15,804,603
14,798,103
Other assets
Construction-in-process
46,484
1,087,101
Patents, net
6,561,000
6,658,500
License Agreement, net
9,952,376
10,222,376
Right of Use asset
263,517
282,753
Deposits
20,633
20,633
Total other assets
16,844,010
18,271,363
Total assets
$ 35,449,388
$ 37,898,607
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable
$ 3,252,080
$ 2,802,787
Accrued interest
989,247
500,450
Accrued interest - related parties
211,795
203,520
Other accrued expenses
218,558
207,418
Accrued expenses - related parties
200,000
200,000
Short-term Promissory Note and Lines of credit
20,044
20,044
Note payable
96,000
96,000
Notes payable - related parties
495,412
495,412
Dividends payable
398,857
296,630
Derivative liability
11,787,000
13,101,000
Warrant liability
2,008,000
3,923,000
Total current liabilities
19,676,993
21,846,261
Convertible debenture, less unamortized debt discount of $ 11,900,000
4,669,079
2,629,079
Note payable, less current maturities
95,604
119,604
Lease Liability
268,330
286,253
Total liabilities
24,710,006
24,881,197
Commitments and contingencies (Note 9)
-
-
Series E Redeemable Convertible Preferred stock, $ 0.0001 par value, 20,000 shares authorized, 2,140 and 2,840 shares issued and outstanding at June 30, 2022 and March 31, 2021, respectively
2,020,176
2,539,176
Series F Redeemable Convertible Preferred stock, $ 0.0001 par value, 750,000 shares authorized, 750,000 and 0 shares issued and outstanding at June 30, 2022 and March 31, 2021, respectively
43,612,000
43,612,000
Stockholders’ deficit
Series A Convertible Preferred stock, $ 0.0001 par value, 5,000,000 shares authorized, 5,000,000 shares issued and outstanding at June 30, 2022 and March 31, 2021
500
500
Common stock, $ 0.0001 par value, 900,000,000 shares authorized, 740,710,500 shares issued and 740,585,500 shares outstanding at June 30, 2022 and 674,831,624 shares issued and 674,644,124 shares outstanding at March 31, 2022, respectively
74,097
67,500
Additional paid in capital
117,032,233
96,701,607
Stock payable
815,052
20,132,650
Subscription receivable
( 56,250 )
-
Accumulated deficit
( 152,758,426 )
( 150,036,023 )
Total stockholders’ deficit
( 34,892,794 )
( 33,133,766 )
Total liabilities, mezzanine and stockholders’ deficit
$ 35,449,388
$ 37,898,607
The accompanying footnotes are in integral part of
these condensed consolidated financial statements.
3
NATURALSHRIMP
INCORPORATED
CONDENSED
Consolidated STATEMENTS OF OPERATIONS
(Unaudited)
For the 3 Months Ended
June 30, 2022
June 30, 2021
Sales
$ 36,336
$ -
Operating expenses:
General and administrative
1,326,032
1,644,262
Research and development
172,643
-
Facility operations
531,736
239,325
Depreciation
525,229
354,503
Amortization
367,500
-
Total operating expenses
2,923,140
2,238,090
Net loss from operations
( 2,886,804 )
( 2,238,090 )
Other income (expense):
Interest expense
( 502,372 )
( 81,536 )
Amortization of debt discount
( 2,040,000 )
( 236,364 )
Financing costs
-
( 109,953 )
Change in fair value of derivative liability
1,314,000
-
Change in fair value of warrant liability
1,915,000
-
Forgiveness of PPP loan
-
103,200
Total other income (expense)
686,628
( 324,653 )
Loss before income taxes
( 2,200,176 )
( 2,562,743 )
Provision for income taxes
-
-
Net loss
( 2,200,176 )
( 2,562,743 )
Amoritzation of beneficial conversion feature on Preferred shares
( 141,500 )
( 817,376 )
Accretion on Preferred shares
( 278,500 )
-
Redemption and exchange of Series D Preferred shares
-
( 5,792,947 )
Dividends
( 102,227 )
-
Net loss available for common stockholders
$ ( 2,722,403 )
$ ( 9,173,066 )
EARNINGS PER SHARE (Basic and diluted)
$ ( 0.00 )
$ ( 0.02 )
WEIGHTED AVERAGE SHARES OUTSTANDING (Basic and diluted)
665,999,390
501,477,593
The accompanying footnotes are in integral part of
these condensed consolidated financial statements.
4
NATURALSHRIMP
INCORPORATED
CONDENSED
Consolidated STATEMENT of CHANGES IN SHAREHOLDERS’ DEFICIT
(unaudited)
Series
A Preferred stock
Series
B Preferred stock
Common
stock
Additional
paid in
Stock
Subscription
Accumulated
Non-controlling
Total
stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Payable
receivable
deficit
interest
deficit
Balance
March 31, 2022
5,000,000
$ 500
-
$ -
674,644,124
$ 67,500
$ 96,701,607
$ 20,132,650
$ -
$ ( 150,036,023 )
$ -
$ ( 33,133,766 )
Common
stock issued for legal settlement to NSH shareholders
-
-
-
-
61,154,136
6,112
19,311,486
( 19,317,598 )
-
-
-
-
Conversion
of Series E PS to common stock
-
-
-
-
4,537,240
454
839,546
-
-
-
-
840,000
Contingent
beneficial conversion feature related to the Series E Preferred Shares, fully amortized
-
-
-
-
-
-
99,000
-
-
( 99,000 )
-
-
Amortization
of beneficial conversion feature related to Series E Preferred Shares
-
-
-
-
-
-
-
-
-
( 42,500 )
-
( 42,500 )
Accretion
of Series E Preferred Shares
-
-
-
-
-
-
-
-
-
( 278,500 )
-
( 278,500 )
Dividends
payable on Preferred Shares
-
-
-
-
-
-
-
-
-
( 102,227 )
-
( 102,227 )
Common
stock issued in business agreement, to be paid from revenue earned
-
-
-
-
250,000
25
56,225
-
( 56,250 )
-
-
-
Common
stock vested to consultants
-
-
-
-
-
6
24,369
-
-
-
-
24,375
-
Net
loss
( 2,200,176 )
( 2,200,176 )
Balance
June 30, 2022
5,000,000
$ 500
-
$ -
740,585,500
$ 74,097
$ 117,032,233
$ 815,052
$ ( 56,250 )
$ ( 152,758,426 )
$ -
$ ( 34,892,794 )
Balance
March 31, 2021
5,000,000
$ 500
607
$ -
560,745,180
$ 56,075
$ 56,649,491
$ 136,000
$ -
$ ( 53,683,268 )
$ ( 87,830 )
$ 3,070,969
Issuance
of common stock upon conversion
-
-
-
-
1,329,246
133
421,353
-
-
-
-
421,486
Conversion
of Series B PS to common stock
-
-
( 262 )
-
3,144,000
314
( 314 )
-
-
-
-
-
Conversion
of Series D PS to common stock
-
-
-
-
428,572
43
( 43 )
-
-
-
-
-
Exchange
of Series D PS to Series E PS
-
-
-
-
-
-
-
-
-
( 3,258,189 )
-
( 3,258,189 )
Sale
of common shares and warrants for cash, less offering costs and commitment shares
-
-
-
-
35,772,729
3,577
17,273,546
-
-
-
-
17,277,123
Exercise
of warrants related to the sale of common shares
-
-
-
-
1,100,000
110
10,890
-
-
-
-
11,000
Beneficial
conversion feature related to the Series E Preferred Shares
-
-
-
-
-
-
3,269,505
-
-
-
-
3,269,505
Amortization
of beneficial conversion feature related to Series E Preferred Shares
-
-
-
-
-
-
-
-
-
( 817,376 )
-
( 817,376 )
Redemption
of Series D Preferred shares
-
-
-
-
-
-
-
-
-
( 2,534,758 )
-
( 2,534,758 )
Common
shares to be issued for the acquisition of the non-controlling interest subsidiary’s remaining equity
-
-
-
-
-
-
( 3,087,830 )
2,000,000
-
-
87,830
( 1,000,000 )
Common
shares to be issued for Patent acquisition
-
-
-
-
-
-
-
5,000,000
-
-
-
5,000,000
Common
stock vested to consultants
-
-
-
-
125,000
13
48,738
24,900
-
-
-
73,651
-
Net
loss
( 2,562,743 )
( 2,562,743 )
Balance
June 30, 2021
5,000,000
$ 500
345
$ -
601,315,481
$ 60,132
$ 74,163,982
$ 7,160,900
$ -
$ ( 62,856,334 )
$ -
$ 18,950,668
The accompanying footnotes are in integral part of
these condensed consolidated financial statements.
5
NATURALSHRIMP
INCORPORATED
CONDENSED
Consolidated STATEMENTS OF CASH FLOWS
(Unaudited)
For the 3 Months Ended
June 30, 2022
June 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 2,200,176 )
$ ( 2,562,743 )
Adjustments to reconcile net loss to net cash used in operating activities
Depreciation expense
525,229
354,503
Amortization expense
367,500
-
Amortization of debt discount
2,040,000
236,364
Change in fair value of derivative liability
( 1,314,000 )
-
Change in fair value of warrant liability
( 1,915,000 )
-
Financing costs
-
109,953
Forgiveness of PPP loan
-
( 103,200 )
Shares issued for services
24,375
73,651
Changes
in operating assets and liabilities:
Accounts receivable
( 24,132 )
-
Inventory
( 35,368 )
-
Prepaid expenses and other current assets
( 481,750 )
76,500
Accounts payable
450,606
( 304,997 )
Other accrued expenses
11,140
( 33,836 )
Accrued interest
488,797
13,018
Accrued interest - related parties
8,275
-
Cash
used in operating activitites
( 2,054,504 )
( 2,140,787 )
CASH FLOWS FROM INVESTING ACTIVITIES
Cash paid for machinery and equipment
( 491,112 )
( 411,293 )
Cash paid for patent acquisition with F & T
-
( 2,000,000 )
Cash paid for acquisition of shares of NCI
-
( 1,000,000 )
Cash paid for construction in process
-
( 749,651 )
CASH
USED IN INVESTING ACTIVITIES
( 491,112 )
( 4,160,944 )
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on bank loan
-
( 2,042 )
Payments of notes payable
( 24,000 )
( 24,000 )
Payments on notes payable, related party
-
( 655,750 )
Repayment of short-term promissory note and lines of credit
-
( 552,788 )
Proceeds from issuance of common shares under equity agreeement
-
17,277,123
Proceeds from convertible debentures, receipt from escrow
1,500,000
-
Payments on convertible debentures
-
( 421,486 )
Redemption of Series D PS
-
( 3,513,504 )
Shares issued upon exercise of warrants
-
11,000
Cash
provided by financing activitites
1,476,000
12,118,553
NET CHANGE IN CASH
( 1,069,616 )
5,816,822
CASH AT BEGINNING OF YEAR
1,734,040
155,795
CASH AT END OF YEAR
$ 664,424
$ 5,972,617
INTEREST PAID
$ 5,300
$ 81,536
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
Construction in process transferred to fixed assets
$ 1,040,617
$ -
Shares issued upon conversion of convertible debentures
$ -
$ 421,486
Shares issued upon conversion of Preferred stock
$ 840,000
-
Cancellation of Right of Use asset and Lease liability
$ -
$ 275,400
Shares issued as consideration for Patent acquisition
$ -
$ 5,000,000
Shares issued as consideration for acquisition of remaining NCI
$ -
$ 2,000,000
The accompanying footnotes are in integral part of
these condensed consolidated financial statements.
6
NATURALSHRIMP INCORPORATED
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED DECEMBER 31,
2021
(Unaudited)
NOTE 1 – NATURE OF THE ORGANIZATION AND BUSINESS
Nature of the Business
NaturalShrimp Incorporated (“NaturalShrimp”
or the “Company”), a Nevada corporation, is a biotechnology company and has developed a proprietary technology that allows
it to grow Pacific White shrimp (Litopenaeus vannamei, formerly Penaeus vannamei) in an ecologically controlled, high-density, low-cost
environment, and in fully contained and independent production facilities. The Company’s system uses technology which allows it
to produce a naturally-grown shrimp “crop” weekly and accomplishes this without the use of antibiotics or toxic chemicals.
The Company has developed several proprietary technology assets, including a knowledge base that allows it to produce commercial quantities
of shrimp in a closed system with a computer monitoring system that automates, monitors and maintains proper levels of oxygen, salinity
and temperature for optimal shrimp production. The Company’s production facilities are located in La Coste, Texas and Webster City,
Iowa.
On December
15, 2020, the Company entered into an Asset Purchase Agreement (“APA”) between VeroBlue Farms USA, Inc., a Nevada corporation
(“VBF”), VBF Transport, Inc., a Delaware corporation (“Transport”), and Iowa’s First, Inc., an Iowa corporation
(“Iowa’s First”) (each a “Seller” and collectively, “Sellers”). Transport and Iowa’s
First were wholly-owned subsidiaries of VBF. The agreement called for the Company to purchase all of the tangible assets of VBF, the
motor vehicles of Transport and the real property (together with all plants, buildings, structures, fixtures, fittings, systems and other
improvements located on such real property) of Iowa’s First. The facility was originally designed as an aquaculture facility, with
the company having production issues. The Company began a modification process to convert the plant to produce shrimp, which will allow
them to scale faster without having to build new facilities. The three Iowa facilities contain the tanks and infrastructure that will
be used to support the production of shrimp with the incorporation of the Company’s patented EC platform technology. On May 19,
2021, the Company entered into a Securities Purchase Agreement (the “SPA”) with F&T Water Solutions, LLC (“F&T”),
for F&T’s owned shares of Natural Aquatic Systems, Inc. (“NAS”). Prior to entering into the SPA, the Company owned
fifty-one percent ( 51 %) and F&T owned forty-nine percent ( 49 %) of the issued and outstanding shares of common stock of NAS. After
the SPA, NAS is a 100 % owned subsidiary of the Company .
The Company has three wholly-owned
subsidiaries including NaturalShrimp USA Corporation, NaturalShrimp Global, Inc. and NAS.
Going Concern
The accompanying unaudited
condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the
United States of America (“GAAP”), assuming the Company will continue as a going concern, which contemplates the
realization of assets and satisfaction of liabilities in the normal course of business. For the three months ended June 30, 2022,
the Company had a net loss available for common stockholders of approximately $ 2,722,000 .
At June 30, 2022, the Company had an accumulated deficit of approximately $ 152,758,000
and a working capital deficit of approximately $ 16,876,000 .
These factors raise substantial doubt about the Company’s ability to continue as a going concern, within one year from the
issuance date of this filing. The Company’s ability to continue as a going concern is dependent on its ability to raise the
required additional capital or debt financing to meet short and long-term operating requirements. During the three months ended June
30, 2022, the Company received the $ 1,500,000
remaining escrow amount related to the proceeds from the issuance of a convertible debenture in December 2021. Subsequent to
the period end, the Company received $ 250,000 in a loan agreement with related parties. Management believes that private placements
of equity capital will be needed to fund the Company’s long-term operating requirements. The Company may also encounter
business endeavors that require significant cash commitments or unanticipated problems or expenses that could result in a
requirement for additional cash. If the Company raises additional funds through the issuance of equity, the percentage ownership of
its current shareholders could be reduced, and such securities might have rights, preferences or privileges senior to our common
stock. Additional financing may not be available upon acceptable terms, or at all. If adequate funds are not available or are not
available on acceptable terms, the Company may not be able to take advantage of prospective business endeavors or opportunities,
which could significantly and materially restrict our operations. The Company continues to pursue external financing alternatives to
improve its working capital position. If the Company is unable to obtain the necessary capital, the Company may be unable to develop
its facilities and enter in production.
7
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The accompanying unaudited financial
information as of and for the three months ended June 30, 2022 and 2021 has been prepared in accordance with GAAP in the U.S. for interim
financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. In the opinion of management,
such financial information includes all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair
presentation of our financial position at such date and the operating results and cash flows for such periods. Operating results for the
three months ended June 30, 2022 are not necessarily indicative of the results that may be expected for the entire year or for any other
subsequent interim period.
Certain information and footnote
disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted
pursuant to the rules of the U.S. Securities and Exchange Commission, or the SEC. These unaudited financial statements and related notes
should be read in conjunction with our audited financial statements for the year ended March 31, 2022 included in the Company’s
Annual Report on Form 10-K filed with the SEC on June 29, 2022.
The condensed consolidated balance
sheet at March 31, 2022 has been derived from the audited financial statements at that date but does not include all of the information
and footnotes required by generally accepted accounting principles in the U.S. for complete financial statements.
Consolidation
The unaudited condensed
consolidated financial statements include the accounts of NaturalShrimp Incorporated and its wholly-owned subsidiaries,
NaturalShrimp USA Corporation, NaturalShrimp Global, Inc. and Natural Aquatic Systems, Inc. All significant intercompany accounts
and transactions have been eliminated in consolidation.
Use of Estimates
Preparing financial statements
in conformity with accounting principles generally accepted in the United States of America 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 date
of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ
from those estimates.
Basic and Diluted Earnings/Loss per Common Share
Basic and diluted earnings
or loss per share (“EPS”) amounts in the unaudited condensed consolidated financial statements are computed in
accordance with ASC 260 – 10 “Earnings per Share”, which establishes the requirements for presenting EPS. Basic
EPS is based on the weighted average number of shares of common stock outstanding. Diluted EPS is based on the weighted average
number of shares of common stock outstanding and dilutive common stock equivalents. Basic EPS is computed by dividing net income or
loss available to common stockholders (numerator) by the weighted average number of shares of common stock outstanding (denominator)
during the period. For the three months ended June 30, 2022, the Company had 5,000,000 Series A Convertible Preferred Stock which
would be converted at the holder’s option into approximately 740,711,000 underlying common shares, 1,500 of Series E
Redeemable Convertible Preferred shares whose approximately 5,143,000 underlying shares are convertible at the investors’
option at a fixed conversion price of $ 0.35 , and 640 of Series E Redeemable Convertible Preferred shares whose approximately
7,676,000 underlying shares are convertible at the investors’ option at conversion price of 90 % of the average of the two
lowest market prices over the last 10 days, 750,000 shares of Series F Preferred Stock which would be converted at the
holders’ option into approximately 177,771,000 underlying common shares, approximately $ 18,768,000 in a convertible debenture
whose approximately 164,177,000 underlying shares are convertible at the holders’ option at conversion price of 90 % of the
average of the two lowest market prices over the last 10 days and 18,506,429 warrants outstanding which were not included in the
calculation of diluted EPS as their effect would be anti-dilutive. For the three months ended
June 30, 2021, the Company had 10,000,000 warrants outstanding which were not included in the calculation of diluted EPS as their
effect would be anti-dilutive.
8
Fair Value Measurements
ASC Topic 820, “ Fair
Value Measurement” , requires that certain financial instruments be recognized at their fair values at our balance sheet dates.
However, other financial instruments, such as debt obligations, are not required to be recognized at their fair values, but GAAP provides
an option to elect fair value accounting for these instruments. GAAP requires the disclosure of the fair values of all financial instruments,
regardless of whether they are recognized at their fair values or carrying amounts in our balance sheets. For financial instruments recognized
at fair value, GAAP requires the disclosure of their fair values by type of instrument, along with other information, including changes
in the fair values of certain financial instruments recognized in income or other comprehensive income. For financial instruments not
recognized at fair value, the disclosure of their fair values is provided below under “Financial Instruments.”
Nonfinancial assets, such as property,
plant and equipment, and nonfinancial liabilities are recognized at their carrying amounts in the Company’s balance sheets. GAAP
does not permit nonfinancial assets and liabilities to be remeasured at their fair values. However, GAAP requires the remeasurement of
such assets and liabilities to their fair values upon the occurrence of certain events, such as the impairment of property, plant and
equipment. In addition, if such an event occurs, GAAP requires the disclosure of the fair value of the asset or liability along with other
information, including the gain or loss recognized in income in the period the remeasurement occurred.
The Company did not have any Level
1 or Level 2 assets and liabilities at June 30, 2022 and March 31, 2022.
The derivative and warrant liabilities
are Level 3 fair value measurements.
The following is a summary of
activity of Level 3 derivatives during the three months ended June 30, 2022 and the year ended March 31, 2022:
SCHEDULE OF
DERIVATIVE AND WARRANT AT FAIR VALUE
Derivatives
June 30, 2022
March 31, 2022
(unaudited)
Derivative liability balance at beginning of period
$ 13,101,000
$ -
Reclass to equity upon conversion or redemption
-
-
Additions to derivatives
-
12,985,000
Change in fair value
1,314,000
116,000
Balance at end of period
$ 11,787,000
$ 13,101,000
At June 30, 2022, the fair value
of the derivative liabilities of convertible notes was estimated using the following inputs: the price of the Company’s common stock
of $ 0.12 ; a risk-free interest rate of 2.80 % and expected volatility of the Company’s common stock of 99.02 %.
At March 31, 2022, the fair value
of the derivative liabilities of convertible notes was estimated using the following inputs: the price of the Company’s common stock
of $ 0.225 ; a risk-free interest rate of 2.28 % and expected volatility of the Company’s common stock of 109.47 %.
Warrant liability
June 30, 2022
March 31, 2022
(unaudited)
Warrant liability balance at beginning of period
$ 3,923,000
$ -
Additions to warrant liability
-
5,910,000
Reclass to equity upon cancellation or exercise
-
-
Change in fair value
1,915,000
( 1,987,000 )
Balance at end of period
$ 2,008,000
$ 3,923,000
At June 30, 2022, the fair value
of the warrant liability was estimated using the following inputs: the price of the Company’s common stock of $ 0.12 ; a risk-free
interest rate of 3.01 % and expected volatility of the Company’s common stock ranging from 182.4 % to 197.5 % and the remaining terms of each
warrant issuance.
At March 31, 2022, the fair value
of the warrant liability was estimated using a Black Sholes model with the following weighted-average inputs: the price of the Company’s
common stock of $ 0.225 ; a risk-free interest rate of 2.42 % and expected volatility of the Company’s common stock ranging from 185.9 %
to 205.9 % and the remaining terms of each warrant issuance.
9
Financial Instruments
The Company’s financial
instruments include cash and cash equivalents, receivables, payables, and debt and are accounted for under the provisions of ASC Topic
825, “ Financial Instruments” . The carrying amount of these financial instruments, with the exception of discounted
debt, as reflected in the unaudited condensed consolidated balance sheets approximates fair value.
Cash and Cash Equivalents
For the purpose of the
unaudited condensed consolidated statements of cash flows, the Company considers all highly liquid instruments purchased with a
maturity of three months or less to be cash equivalents. There were no cash equivalents at June 30, 2022 and March 31, 2022.
Concentration of Credit Risk
The Company maintains cash balances
at two financial institutions. Accounts at this institution are insured by the Federal Deposit Insurance Corporation (FDIC) up to $ 250,000 .
As of June 30, 2022 and March 31, 2022, the Company’s
cash balance exceeded FDIC coverage. The Company has not experienced any losses in such accounts and periodically evaluates the
credit worthiness of the financial institutions and has determined the credit exposure to be negligible.
Fixed Assets
Equipment is carried at historical
value or cost and is depreciated using the straight-line method over the estimated useful lives of the related assets. Estimated useful
lives are as follows:
SCHEDULE OF ESTIMATED USEFUL LIVES
Buildings
39 years
Machinery and Equipment
7 – 10 years
Vehicles
10 years
Furniture and Fixtures
3 – 10 years
Maintenance and repairs are charged
to expense as incurred. At the time of retirement or other disposition of equipment, the cost and accumulated depreciation will be removed
from the accounts and the resulting gain or loss, if any, will be reflected in operations.
Stock-Based Compensation
The Company accounts for stock-based
compensation to employees and non-employees in accordance with ASC 718. “ Stock-based Compensation to Employees ” is
measured at the grant date, based on the fair value of the award, and is recognized as expense over the requisite employee service period.
The Company estimates the fair value of stock-based payments using the Black-Scholes option-pricing model for common stock options and
warrants and the closing price of the Company’s common stock for common share issuances. Once the stock is issued the appropriate
expense account is charged.
10
Intangible Assets
The Company has intangible assets,
which were acquired in a patent acquisition, and license rights agreements. The Company’s patents represent definite lived intangible
assets and will be amortized over the twenty year duration of the patent, unless at some point the useful life is determined to be less
than the protected life of the patent. The Company’s license rights will be amortized on a straight-line basis over the expected
term of the agreements of ten years. For the three months ended June 30, 2022, the amortization of the patents was $ 97,500 and the license
rights was $ 270,000 . There was no amortization in the three months ended June 30, 2021. The accumulated amortization of the patents was
$ 439,000 and $ 341,500 as of June 30, 2022 and March 31, 2022, respectively. The accumulated amortization of the license rights was $ 810,000
and $ 540.000 as of June 30, 2022 and March 31, 2022, respectively.
The Company periodically evaluates
the remaining useful lives of its finite-lived intangible assets to determine whether events and circumstances warrant a revision to the
remaining period of amortization. As of June 30, 2022, the Company believes the carrying value of the intangible assets are still recoverable,
and there is no impairment to be recognized.
Impairment of Long-lived Assets
The Company will periodically
evaluate the carrying value of long-lived assets to be held and used when events and circumstances warrant such a review and at least
annually. The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from such asset
is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by which the carrying
value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash flows discounted at
a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar manner, except that
fair values are reduced for the cost to dispose.
Commitments and Contingencies
Certain
conditions may exist as of the date the unaudited condensed consolidated financial statements are issued, which may result in a loss
to the Company but which will only be resolved when one or more future events occur or fail to occur. The Company’s management
and its legal counsel assess 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 unasserted claims that may result
in such proceedings, the Company’s legal counsel evaluates the perceived merits of any legal proceedings or unasserted 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 unaudited condensed consolidated 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, together with an estimate of the range of possible
loss if determinable and material, would be disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee
would be disclosed.
Recently Issued Accounting Standards
In August 2020, the FASB issued
ASU 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470- 20) and Derivatives and Hedging - Contracts in Entity’s
Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”),
which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity. This ASU (1) simplifies
the accounting for convertible debt instruments and convertible preferred stock by removing the existing guidance in ASC 470-20, Debt:
Debt with Conversion and Other Options, that requires entities to account for beneficial conversion features and cash conversion features
in equity, separately from the host convertible debt or preferred stock; (2) revises the scope exception from derivative accounting in
ASC 815-40 for freestanding financial instruments and embedded features that are both indexed to the issuer’s own stock and classified
in stockholders’ equity, by removing certain criteria required for equity classification; and (3) revises the guidance in ASC 260,
Earnings Per Share, to require entities to calculate diluted earnings per share (EPS) for convertible instruments by using the if-converted
method. In addition, entities must presume share settlement for purposes of calculating diluted EPS when an instrument may be settled
in cash or shares. For SEC filers, excluding smaller reporting companies, ASU 2020-06 is effective for fiscal years beginning after December
15, 2021 including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning
after December 15, 2020. For all other entities, ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including
interim periods within those fiscal years. Entities should adopt the guidance as of the beginning of the fiscal year of adoption and cannot
adopt the guidance in an interim reporting period. The Company is currently evaluating the impact that ASU 2020-06 may have on its consolidated
financial statements and related disclosures.
11
As of June 30, 2022, there were
several new accounting pronouncements issued by the Financial Accounting Standards Board. Each of these pronouncements, as applicable,
has been or will be adopted by the Company. Management does not believe the adoption of any of these accounting pronouncements has had
or will have a material impact on the Company’s consolidated financial statements.
Management’s Evaluation of Subsequent
Events
The
Company evaluates events that have occurred after the balance sheet date of June 30, 2022, through the date which the unaudited
condensed consolidated financial statements were issued. Based upon the review, other than described in Note 10 – Subsequent
Events, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or
disclosure in the unaudited condensed consolidated financial statements.
NOTE 3 – FIXED ASSETS
A summary of the fixed assets as of June 30, 2022
and March 31, 2022 is as follows:
SCHEDULE OF FIXED ASSETS
June
30, 2022
March
31, 2022
(unaudited)
Land
$ 324,293
$ 324,293
Buildings
5,611,723
5,611,723
Machinery and equipment
12,026,071
10,524,343
Autos and trucks
263,331
247,356
Fixed assets, gross
18,225,418
16,707,715
Accumulated depreciation
( 2,420,815 )
( 1,909,612 )
Fixed assets, net
$ 15,804,603
$ 14,798,103
The unaudited condensed
consolidated statements of operations reflect depreciation expense of approximately $ 525,000 and $ 355,000 for the three months ended
June 30, 2022 and 2021, respectively.
NOTE 4 – SHORT-TERM NOTE AND LINES OF CREDIT
The Company has a working capital
line of credit with Capital One Bank for $ 50,000 . The line of credit bears an interest rate of prime plus 25.9 basis points , which totaled
30.65 % as of June 30, 2022. The line of credit is unsecured. The balance of the line of credit was $ 9,580 at both June 30, 2022 and March
31, 2022.
The Company also has a working
capital line of credit with Chase Bank for $ 25,000 . The line of credit bears an interest rate of prime plus 10 basis points, which totaled
14.75 % as of June 30, 2022. The line of credit is secured by assets of the Company’s subsidiaries. The balance of the line of credit
is $ 10,237 at June 30, 2022 and March 31, 2022.
12
NOTE 5 – CONVERTIBLE DEBENTURES
December 15, 2021 Debenture
The
Company entered into a securities purchase agreement (the “SPA”) with an investor (the “Investor”) on December
15, 2021. Pursuant to the SPA, the Investor purchased a secured promissory note (the “Note”) in the aggregate principal amount
totaling approximately $ 16,320,000 (the “Principal Amount”). The Note has an interest rate of 12 % per annum, with a maturity
date 24 months from the issuance date of the Note (the “Maturity Date”). The Note carried an original issue discount totaling
$ 1,300,000 and a transaction expense amount of $ 20,000 , both of which are included in the principal balance of the Note. The Note had
$ 2,035,000 in debt issuance costs, including fees paid in cash of $ 1,095,000 and 3,000,000 warrants issued to placement agents with a
fair value of $ 940.000 . The warrant fair value was estimated using the Black Scholes Model, with the following inputs: the price of the
Company’s common stock of $ 0.32 ; a risk-free interest rate of 1.19 %, the expected volatility of the Company’s common stock
of 209.9 %; the estimated remaining term, a dividend rate of 0 %. The warrants were classified as a liability, as it is not known if there
will be sufficient authorized shares to be issued upon settlement, based on the conversion terms of the convertible debt.
Beginning
on the date that is 6 months from the issuance date of the Note, the Investor has the right to redeem up to $ 1,000,000 of the outstanding
balance per month. Payments may be made by the Company, at the Company’s option, (a) in cash, or (b) by paying the redemption amount
in the form of shares of the Company’s common stock, par value $ 0.0001 per share (the “Common Stock”), per the following
formula: the number of redemption shares equals the portion of the applicable redemption amount divided by the Redemption Repayment Price.
The “Redemption Repayment Price” equals 90% multiplied by the average of the two lowest volume weighted average price per
share of the Common Stock during the ten (10) trading days immediately preceding the date that the Investor delivers notice electing to
redeem a portion of the Note. The redemption amount shall include a premium of 15% of the portion of the outstanding balance being paid
(the “Exit Fee”). As the Exit Fee is to be included in every settlement of the Note, an additional 15% of the principal balance,
which totals $ 2,448,000 , was recognized along with the principal balance, and offset by a contra account in a manner similar to a debt
discount. In addition to the Investor’s right of redemption, the Company has the option to prepay the Notes at any time prior to
the Maturity Date by paying a premium of 15% plus the principal, interest, and fees owed as of the prepayment date.
Within 180 days of the
issuance date of the Note, the Company will obtain an effective registration statement or a supplement to any existing registration
statement or prospectus with the SEC registering at least $ 15,000,000
in shares of Common Stock for the Investor’s benefit such that any redemption using shares of Common Stock could be done using
registered Common Stock. Additionally, as soon as reasonably possible following the issuance of the Note, the Company will cause the
Common Stock to be listed for trading on either of (a) NYSE, or (b) NASDAQ (in either event, an “Uplist”). In the event
the Company has not effectuated the Uplist by March 1, 2022, the then-current outstanding balance will be increased by 10%. On
February 7, 2022, the Company and the Lender entered into an amendment to the SPA, which extended the date by which the Uplist must
be completed to April 15, 2022. In consideration of the grant of the extension there was an extension fee of $ 249,079
added to the principal balance, which has been recognized as a financing cost in the accompanying unaudited condensed consolidated
financial statement. Subsequently, the date by which the Uplist had to be completed was further extended to June 15, 2022, and again
to November 15, 2022, with no additional fee included. The Company will make a one-time payment to the Investor equal to 15% of the
gross proceeds the Company receives from the offering expected to be effected in connection with the Uplist (whether from the sale
of shares of its Common Stock and / or preferred stock) within ten (10) days of receiving such amount. In the event Borrower does
not make this payment, the then-current outstanding balance will be increased by 10%. In addition, the Company has 30 days in which
to secure the Note and grant the Lender a first position security interest in the real property in Texas and Iowa, and if it is not
effectuated within the 30 days the outstanding balance will be increased by 15%. The Company is required to reserve 65,000,000
shares of common stock from its authorized and unissued common stock and to add 100,000,000
shares of common stock to the Share Reserve on or before March 10, 2022.
The Note also contains certain
negative covenants and Events of Default, which in addition to common events of default, include a failure to deliver conversion shares,
the Company fails to maintain the share reserve, the occurrence of a Fundamental Transaction without the Lenders written consent, the
Company effectuates a reverse split of its common stock without 20 trading days written notice to Lender, fails to observe or perform
or breaches any covenant, and, the Company or any of its subsidiaries, breaches any covenant or other term or condition contained in any
Other Agreements in any material. Upon an Event of a Default, at its option and sole discretion, the Investor may consider the Note immediately
due and payable. Upon such an Event of Default, the interest rate increases to 18% per annum and the outstanding balance of the Note increases
from 5% to 15%, depending upon the specific Event of Default . As of June 30, 2022, the Company is in full compliance with the covenants
and Events of Default.
The conversion feature meets the
definition of a derivative and therefore requires bifurcation and was accounted for as a derivative liability. As of June 30, 2022 the
fair value of the derivative is $ 11,787,000 , with a change in fair value of $ 1,314,000 recognized in the three months ended June 30, 2022.
13
NOTE 6 – STOCKHOLDERS’ EQUITY
Preferred Stock
As of June 30, 2022 and
March 31, 2022, the Company had 200,000,000 shares
of preferred stock authorized with a par value of $ 0.0001 .
Of this amount, 5,000,000 shares
of Series A preferred stock are authorized and outstanding, 5,000 shares
Series B preferred stock are authorized and no shares
outstanding, 5,000 shares
Series D preferred stock are authorized with no shares
outstanding 10,000 shares
Series E preferred stock are authorized and 2,140 and 2,840 outstanding,
respectively, and 750,000 shares
of Series F preferred stock are authorized with 750,000 outstanding,
respectively.
Series E Preferred Stock
On June 16, 2022, one of the holders
of our Series E Convertible Preferred Stock chose to exercise their right, pursuant to the Certificate of Designation relating to the
Series E Convertible Preferred Stock, to receive the rights extended to the convertible noteholder, of 90% multiplied by the average of
the two lowest volume weighted average price per share of the Common Stock during the ten (10) trading days immediately preceding the
date of conversion. As the exercise of the conversion price adjustment was similar to a down round, and the Company has not yet adopted
ASU 2020-06, the accounting treatment of ASU 2017-11 was applied, whereby the adjustment was treated as a contingent beneficial conversion
feature recognized as of the triggering date. As of June 16, 2022, this holder held 940 shares of the Series E preferred stock. The Company
analyzed the conversion feature under ASC 470-20, “Debt with conversion and other options”, and based on the market price
of the common stock of the Company as compared to the conversion price, determined there was a $ 99,000 beneficial conversion feature to
recognize, which was fully amortized as there is no remaining redemption date to their Series E Preferred Stock.
During the three months ended June 30, 2022, 700 shares
of Series E Preferred Stock were converted into 4,537,240 shares of common stock.
During the three months ended
June 30, 2022, the amortization of the beneficial conversion feature of the Series E preferred stock was $ 141,500 . The Company is accreting
the carrying value, of the Series E Preferred Stock in temporary equity up to the redemption value over the period until its redemption.
For the three months ended June 30, 2022, $ 278,500 was accreted, and approximately $ 637,000 to date as of June 30, 2022.
Common Shares Issued to Consultant
On April 14, 2021, 500,000 shares
of common stock were issued to a consultant per an agreement entered into on January 20, 2021 for advisory services for a two-year period.
The shares had a fair value of $ 195,000 , based on the market price of $ 0.39 on the grant date. 62,500 common shares shall vest each quarter
through October 1, 2022, at $ 24,275 , with $ 146,750 vested through June 30, 2022.
Common Stock Issued in Relation to Business Agreement
As of June 22, 2022, 250,000 common
shares were issued in relation to a trial distribution agreement, which after the result of the trial period, both parties may negotiate
and execute a long term distribution agreement. The shares will be paid by the Company withholding sufficient profits from the sale by
the other party of the live shrimp.
14
Options and Warrants
The Company has not granted any
options since inception.
All of the warrants issued have
been recognized as a liability, as of the issuance of the convertible debenture on December 15, 2021, based on the fact it as it is not
known if there will be sufficient authorized shares to be issued upon settlement, based on the conversion terms of the existing convertible
debt.
The 18,506,429 warrants outstanding
as of June 30, 2022, were revalued as of period end for a fair value of $ 2,008,000 , with a decrease in the fair value of $ 1,915,000 recognized
on the Statement of Operations. The fair value was estimated using Black Scholes Model, with the following inputs: the price of the Company’s
common stock of $ 0.12 ; a risk-free interest rate of 3.01 %, the expected volatility of the Company’s common stock ranging from 182.4 %
to 197.5 %; the estimated remaining term, a dividend rate of 0 %,
NOTE 7 – RELATED PARTY TRANSACTIONS
Accrued Payroll – Related Parties
Included in other accrued
expenses on the accompanying unaudited condensed consolidated balance sheet approximately $ 119,000 , owing to a key employee (which
includes $ 50,000 in both fiscal years, from consulting services prior to his employment) as of both June 30, 2022 and March 31,
2022. These amounts include both accrued payroll and accrued allowances and expenses.
Bonus Compensation – Related Party
On May 11, 2021, the Company paid
the Chief Financial Officer a bonus of $ 300,000 . On August 10, 2021, the Board of Directors ratified the bonus payment to the CFO and
awarded the President and the Chief Technology Officer compensation bonuses of $ 300,000 each. The bonuses to the President and CTO are
to be distributed within the next twelve months from the award date, and are included in accrued expenses, related parties as of June
30, 2022. As of June 30, 2022, $ 200,000 has been paid each to the President and Chief Technology Officer, with a total of $ 200,000 remaining
in accrued expenses, related parties.
NaturalShrimp Holdings, Inc.
On January 1, 2016 the Company
entered into a notes payable agreement with NaturalShrimp Holdings, Inc.(“NSH”), a shareholder. The note payable has no set
monthly payment or maturity date with a stated interest rate of 2 %. During the year ended March 31, 2022, the Company paid off $ 655,750
of the note payable. The outstanding balance is approximately $ 77,000 as of both June 30, 2022 and March 31, 2022. As of June 30, 2022
and March 31, 2022, accrued interest payable was approximately $ 74,000 and $ 74,000 , respectively.
Shareholder Notes
The Company has entered into
several working capital notes payable to multiple shareholders of NSH and Bill Williams, a former officer and director, and a
shareholder of the Company, for a total of $ 486,500 . The notes are unsecured and bear interest at 8 %. These notes had stock issued
in lieu of interest and have no set monthly payment or maturity date. The balance of these notes was $ 356,404 as of both June 30,
2022 and March 31, 2022, and is classified as a current liability on the unaudited condensed consolidated balance sheets. As of June
30, 2022 and March 31, 2022, accrued interest payable was approximately $ 154,000 and $ 146,000 , respectively.
Shareholders
Beginning in 2010, the
Company started entering into several working capital notes payable with various shareholders of NSH for a total of $ 290,000 and
bearing interest at 8 %. The balance of these notes at June 30, 2022 and March 31, 2022 was $ 54,647 and is classified as a current
liability on the unaudited condensed consolidated balance sheets.
15
NOTE 8 – LEASE
On May 26, 2021, the Company
entered into a sublease for a new office space in Texas, on two floors. The lease commenced on August 1, 2021 for a monthly rent of
$ 7,000 , and will terminate on October 31, 2025 , for one of the spaces, and commence in the second half of 2022 for monthly rent of
$ 1,727 , and terminate on October 31, 2025 , for the second space. On June 2, 2021, the Company paid a deposit of $ 52,362 which shall
be applied to the last six months of the sublease term, and $ 17,454 security deposit, which is included in Prepaid expenses on the
accompanying unaudited condensed consolidated balance sheet. The Company assessed its new office lease as an operating lease.
At inception, on August 1, 2021,
the ROU and lease liability was calculated as approximately $ 316,000 , based on the net present value of the future lease payments over
the term of the lease. When available, the Company uses the rate implicit in the lease discount payments as the incremental borrowing
rate to calculate the net present value; however, the rate implicit in the lease is not readily determinable for their corporate office
lease. In this case, the Company estimated its incremental borrowing rate of 5.75 % as the interest rate it could have incurred to borrow
an amount equal to the lease payments in a similar economic environment on a collateralized basis over a term similar to the lease term.
The Company estimated its rate based on observable risk-free interest rate and credit spreads for commercial debt of a similar duration
as to what rate would have been effective for the Company.
On September 8, 2021, the Company
entered into an equipment lease agreement for VOIP phone equipment. The lease term is for sixty months, with a monthly lease payment of
approximately $ 300 . The Company assessed the equipment lease as an operating lease. The Company determined the Right of Use asset and
Lease liability values at inception as approximately $ 17,000 calculated at the present value of all future lease payments for the lease
term, using an incremental borrowing rate of 5.75 %.
NOTE 9 – COMMITMENTS AND CONTINGENCIES
Executive Employment Agreements –Gerald Easterling
On April 1, 2015, the Company
entered into an employment agreement with Gerald Easterling at the time as the Company’s President, effective as of April 1, 2015
(the “Employment Agreement”).
The Employment Agreement is terminable
at will and each provide for a base annual salary of $ 96,000 . On May 4, 2021, the Company’s Board of Directors approved a salary
for Mr. Easterling of $ 180,000 per annum. In addition, the Employment Agreement provides that the employee is entitled, at the sole and
absolute discretion of the Company’s Board of Directors, to receive performance bonuses. Mr. Easterling will also be entitled to
certain benefits including health insurance and monthly allowances for cell phone and automobile expenses.
The Employment Agreement provides
that in the event the employee is terminated without cause or resigns for good reason (as defined in their Employment Agreement), the
employee will receive, as severance the employee’s base salary for a period of 60 months following the date of termination. In the
event of a change of control of the Company, the employee may elect to terminate the Employment Agreement within 30 days thereafter and
upon such termination would receive a lump sum payment equal to 500% of the employee’s base salary .
The Employment Agreement contains
certain restrictive covenants relating to non-competition, non-solicitation of customers and non-solicitation of employees for a period
of one year following termination of the employee’s Employment Agreement.
NOTE 10 – SUBSEQUENT EVENTS
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the financial statement was issued. Based upon
this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statement.
On July 3, 2022, the Company’s
building containing its water treatment and purification system in La Coste, Texas (the “Water Treatment Plant”) was completely
destroyed in a fire. The Water Treatment Plant is a separate building consisting of approximately 8,000 square feet located apart from
the production building which was not damaged. The Company has filed a claim with the insurance company which, as of this filing, has
not yet been completed. Due to the damage caused by the fire, the Company has written off approximately $ 1,764,000 of the fixed assets,
and $ 325,000 of the accumulated depreciation, for a net impairment to be recognized of $ 1,439,000 .
On August 1, 2022, the Company
issued 250,000 shares of common stock to a consultant per the terms of an agreement from June 2021, to be issued upon the approval of
a patent.
On
August 10, 2022, the Company issued a loan agreement for $ 300,000 , with related parties, which is to be considered priority debt of the
Company. As of this filing, five of the related parties have entered into promissory notes under the loan agreement for $ 50,000 each,
for a total of cash received of $ 250,000 . The notes bear interest at a 10 % per annum and are due in one year from the date of the note.
The
Company entered into a securities purchase agreement (the “SPA”) with an investor (the “Investor”) on August
17, 2022. Pursuant to the SPA, the Investor purchased a secured promissory note (the “Note”) in the aggregate principal amount
totaling approximately $ 5,433,333 (the “Principal Amount”). The Note has an interest rate of 12 % per annum, with a maturity
date nine months from the issuance date of the Note (the “Maturity Date”). The Note carried an original issue discount totaling
$ 433,333 and a transaction expense amount of $ 10,000 , both of which are included in the principal balance of the Note. On the Closing
Date the Company shall receive $ 1,100,000 , with $ 3,900,000 put into escrow to be held until certain terms are met, which includes $ 3,400,000
upon the completion of a successful uplist to NYSE or NASDAQ. The SPA includes a Security Agreement, whereby the note is secured by the
collateral set forth in the agreement, covering all of the assets of the Company. All payments made by the Company under the terms in
the note, including upon repayment of this Note at maturity, shall be subject to an exit fee of 15 % of the portion of the Outstanding
Balance being paid (the “Exit Fee”).
As
soon as reasonably possible, the Company will cause the Common Stock to be listed for trading on either of (a) NYSE, or (b) NASDAQ (in
either event, an “Uplist”). In the event the Company has not effectuated the Uplist by November 15, 2022, the then-current
outstanding balance will be increased by 10 % . Following the Uplist, while the Note is still outstanding, ten days after the Company may
have a sale of any of its shares of common stock or preferred stock, there shall be a Mandatory Prepayment equal to the greater of $ 3,000,000
or thirty-three percent of the gross proceeds of the equity sale.
16
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.