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 September 30, ~~2020~~2021,

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: ~~333-170715~~000-56222

HOME BISTRO, INC.

(Exact Name of Registrant as Specified in Its Charter)

Nevada		27-1517938
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

4014 Chase Avenue, #212

Miami Beach, FL 33140

(631) 964-1111

(Address of Principal Executive Offices and Zip Code)

(Registrant’s telephone number, including area code)

~~GRATITUDE HEALTH, INC.~~

(Former name, former address and formal fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act: None.

Title of each class		Trading Symbol(s)		Name of each exchange on which registered

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 check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 Exchange Act). Yes ☐ No ☒

The number of outstanding shares of Home Bistro, Inc.’s common stock as of November 11, ~~2020~~2021 was ~~19,004,233.~~30,657,032.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES

~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~FORM 10-Q

SEPTEMBER 30, 2021

~~FORM 10-Q~~

~~September 30, 2020~~

TABLE OF CONTENTS

		Page
	PART I - FINANCIAL INFORMATION	1
Item 1.	Financial Statements	1

~~Item 1.~~	~~Financial Statements~~
	Condensed Consolidated Balance Sheets - As of September 30, ~~2020~~2021 (unaudited) and December 31, ~~2019 (unaudited)~~2020	1
	Condensed Consolidated Statements of Operations for the Three and Nine Months Ended of September 30, 2021 and 2020 ~~and 2019~~ (unaudited)	2
	Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the Three and Nine Months Ended of September 30, 2021 and 2020 ~~and 2019~~ (unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Nine Months Ended of September 30, 2021 and 2020 ~~and 2019~~ (unaudited)	5
	Condensed Notes to Unaudited Consolidated Financial Statements	6

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2038
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2647
Item 4.	Controls and Procedures	2647

	PART II - OTHER INFORMATION	48
Item 1.	Legal Proceedings		48
Item 1.1A.	~~Legal Proceedings~~Risk Factors	2748
~~Item 1A.~~	~~Risk Factors~~	27
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2748
Item 3.	Defaults Upon Senior Securities	2748
Item 4.	Mine Safety Disclosures	2748
Item 5.	Other Information	2748
Item 6.	Exhibits	2849

Signatures		2950

CAUTIONARY STATEMENT ON FORWARD-LOOKING INFORMATION

This Quarterly Report on Form 10-Q (this “Report”) contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements discuss matters that are not historical facts. Because they discuss future events or conditions, forward-looking statements may include words such as “anticipate,” “believe,” “estimate,” “intend,” “could,” “should,” “would,” “may,” “seek,” “plan,” “might,” “will,” “expect,” “predict,” “project,” “forecast,” “potential,” “continue” negatives thereof or similar expressions. Forward-looking statements speak only as of the date they are made, are based on various underlying assumptions and current expectations about the future and are not guarantees. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, level of activity, performance, or achievement to be materially different from the results of operations or plans expressed or implied by such forward-looking statements.

These factors include, among others:

●

current or future financial performance;

●

management’s plans and objectives for future operations;

●

uncertainties associated with product research and development

●

uncertainties associated with dependence upon the actions of government regulatory agencies;

●

product plans and performance;

●

management’s assessment of market factors; and

●

statements regarding our strategy and plans.

Actual results could differ materially from the results described in the forward-looking statements due to the risks and uncertainties set forth in this Report and those described from time to time in our future reports filed with the Securities and Exchange Commission (the “SEC”).

We cannot predict all of the risks and uncertainties. Accordingly, such information should not be regarded as representations that the results or conditions described in such statements or that our objectives and plans will be achieved, and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements. These forward-looking statements are found at various places throughout this Report and include information concerning possible or assumed future results of our operations, including statements about business strategies; future cash flows; financing plans; plans and objectives of management; any other statements regarding future acquisitions, future cash needs, future operations, business plans and future financial results, and any other statements that are not historical facts. These forward-looking statements represent our intentions, plans, expectations, assumptions, and beliefs about future events and are subject to risks, uncertainties and other factors. Many of those factors are outside of our control and could cause actual results to differ materially from the results expressed or implied by those forward-looking statements. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements might not occur or might occur to a different extent or at a different time than we have described. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Report. All subsequent written and oral forward-looking statements concerning other matters addressed in this Report and attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this Report.

Except to the extent required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events, a change in events, conditions, circumstances, or assumptions underlying such statements, or otherwise.

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES

~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~

CONDENSED CONSOLIDATED BALANCE SHEETS

~~(UNAUDITED)~~

September 30,
2020 December 31,
2019
ASSETS
CURRENT ASSETS:
Cash $ 156,985 $ 7,137
Prepaid expenses and other current assets 19,390 916
Note receivable 7,000 -
Total Current Assets 183,375 8,053

OTHER ASSETS:
Property and equipment, net 2,992 -
Total Assets $ 186,367 $ 8,053

LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES:
Accounts payable $ 292,263 $ 223,046
Accrued expenses and other liabilities 151,151 24,391
Note payable - in default - 3,738
Notes payable - current portion 9,864 -
Advance payable 41,177 18,192
Unredeemed gift cards 11,751 10,365
Total Current Liabilities 506,206 279,732

LONG-TERM LIABILITIES:
Notes payable 154,748 -
Common stock repurchase obligation 1,300,000 -
Total Liabilities 1,960,954 279,732

Commitments and contingency (Note 11):

STOCKHOLDERS’ DEFICIT:
Preferred Stock: $0.001 par value; 20,000,000 shares authorized; Convertible Series B Preferred stock: $0.001 Par Value; 500,000 Shares Authorized; nil shares issued and outstanding as of September 30, 2020 and December 31, 2019 - -
Common stock: $0.001 par value; 1,000,000,000 shares authorized; 19,004,233 and 13,104,561 shares issued and outstanding as of September 30, 2020 and December 31, 2019 19,004 13,105
Additional paid-in capital 4,349,657 4,806,944
Accumulated deficit (6,143,248 ) (5,091,728 )
Total Stockholders’ Deficit (1,774,587 ) (271,679 )

Total Liabilities and Stockholders’ Deficit $ 186,367 $ 8,053
September 30,
2021 December 31,
2020
ASSETS (Unaudited)

CURRENT ASSETS:
Cash $ 1,410,236 $ 447,354
Inventory 14,120 -
Prepaid expenses and other current assets 120,578 28,588
Note receivable - 5,000

Total Current Assets 1,544,934 480,942

OTHER ASSETS:
Property and equipment, net 110,189 2,728
Finance right-of-use assets, net 186,585 -
Operating lease right-of-use assets, net 287,643 -
Intangible assets, net of accumulated amortization $6,628 607,570 -
Deposits 10,000 -
Goodwill 1,780,964 -

Total Assets $ 4,527,885 $ 483,670

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable $ 486,074 $ 352,466
Accrued expenses and other liabilities 165,368 126,273
Liabilities to be settled with common stock 244,563 -
Convertible notes payable, net of debt discount 657,911 141,476
Convertible notes payable - related party, net of debt discount 35,915 -
Notes payable - current portion 11,028 20,068
Advances payable 117,175 78,497
Derivative liabilities 144,117 180,029
Unredeemed gift cards 159,872 48,311
Financing lease liability - current portion 61,596 -
Operating lease liabilities - current portion 114,216 -

Total Current Liabilities 2,197,835 947,120

LONG-TERM LIABILITIES:
Financing lease liability - long-term portion 130,164 -
Operating lease liability- long-term portion 173,939 -
Notes payable - long-term portion 295,872 151,544
Common stock repurchase obligation 711,275 1,300,000

Total Liabilities 3,509,085 2,398,664

Commitments and contingency (Note 11):

STOCKHOLDERS' EQUITY (DEFICIT):
Preferred Stock: $0.001 par value; 20,000,000 shares authorized;
Convertible Series B Preferred stock: $0.001 Par Value; 500,000 Shares Authorized; nil shares issued and outstanding as of September 30, 2021 and December 31, 2020 - -
Common stock: $0.001 par value; 1,000,000,000 shares authorized; 27,925,989 and 19,123,768 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively 27,925 19,123
Additional paid-in capital 11,057,754 4,399,272
Accumulated deficit (10,066,879 ) (6,333,389 )

Total Stockholders' Equity (Deficit) 1,018,800 (1,914,994 )

Total Liabilities and Stockholders' Equity (Deficit) $ 4,527,885 $ 483,670
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2020 2019 2020 2019
Product sales, net $ 299,178 $ 194,568 $ 964,944 $ 603,900
Cost of sales 176,155 105,586 594,875 347,749
Gross profit 123,023 88,982 370,069 256,151

Operating Expenses:
Compensation and related expenses 66,581 89,259 477,381 271,240
Professional and consulting expenses 157,173 4,724 353,670 24,731
Product Development expense
360,000
-
360,000
-
Selling and marketing expenses 50,638 14,402 135,520 43,347
General and administrative expenses 51,596 26,809 129,409 75,849
Total Operating Expenses 685,988 135,194 1,455,980 415,167

Operating Loss from Continuing Operations (562,965 ) (46,212 ) (1,085,911 ) (159,016 )

Other Income (Expense):
Interest (expense) (7,279 ) (62 ) (8,812 ) (277 )
Other income - - 5,000 -
Total Other Income (Expense), net (7,279 ) (62 ) (3,812 ) (277 )

Loss from Continuing Operations Before Provision for Income Taxes (570,244 ) (46,274 ) (1,089,723 ) (159,293 )
Provision for Income Taxes - - - -
Loss from Continuing Operations (570,244 ) (46,274 ) (1,089,723 ) (159,293 )

Discontinued Operations:
Income from Disposal of Discontinued Operations Before Provision for Income Taxes 91,750 - 38,203 -

Provision for Income Taxes - - - -

Income from Discontinued Operations 91,750 - 38,203 -

Net Loss $ (478,494 ) $ (46,274 ) $ (1,051,520 ) $ (159,293 )

BASIC AND DILUTED LOSS PER COMMON SHARE:
Continuing operations - basic and diluted $ (0.03 ) $ (0.00 ) $ (0.06 ) $ (0.01 )
Discontinued operations - basic $ 0.00 $ 0.00 $ 0.00 $ 0.00
Discontinued operations - diluted $ 0.00 $ 0.00 $ 0.00 $ 0.00

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic and diluted 19,004,233 13,110,598 16,839,250 13,110,598
Diluted 29,957,928 13,110,598 27,762,175 13,110,598
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2021 2020 2021 2020

Product sales, net $ 703,364 $ 299,178 $ 1,362,999 $ 964,944

Cost of sales 625,767 176,155 1,164,694 594,875

Gross profit 77,597 123,023 198,305 370,069

Operating Expenses:
Compensation and related expenses 238,912 66,581 409,826 477,381
Professional and consulting expenses 691,422 157,173 1,660,792 353,670
Product development expense - 360,000 - 360,000
Selling and marketing expenses 324,478 50,638 522,351 135,520
General and administrative expenses 196,631 51,596 377,108 129,409

Total Operating Expenses 1,451,443 685,988 2,970,077 1,455,980

Operating Loss from Continuing Operations (1,373,846 ) (562,965 ) (2,771,772 ) (1,085,911 )

Other Income (Expense):
Interest expense, net (433,688 ) (7,279 ) (1,235,742 ) (8,812 )
Change in fair value of derivative liabilities 1,528 - 232,641 -
Gain on extinguishment of debt - - 26,629 -
Gain on forgiveness of debt - - 14,754 -
Other income - - - 5,000

Total Other Expense, net (432,160 ) (7,279 ) (961,718 ) (3,812 )

Loss from Continuing Operations (1,806,006 ) (570,244 ) (3,733,490 ) (1,089,723 )

Discontinued Operations:
Income from Disposal of Discontinued Operations Before Provision for Income Taxes - 91,750 - 38,203

Income from Discontinued Operations - 91,750 - 38,203

Net Loss $ (1,806,006 ) $ (478,494 ) $ (3,733,490 ) $ (1,051,520 )

BASIC AND DILUTED LOSS PER COMMON SHARE:
Continuing operations - basic and diluted $ (0.07 ) $ (0.03 ) $ (0.17 ) $ (0.06 )
Discontinued operations - basic $ - $ 0.00 $ - $ 0.00
Discontinued operations - diluted $ - $ 0.00 $ - $ 0.00

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic
25,195,498
19,004,233
22,061,952
16,839,250
Diluted
25,195,498
29,957,928
22,061,952
27,762,175

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN ~~STOCKHOLDERS’ DEFICIT~~STOCKHOLDERS' EQUITY (DEFICIT)
~~For the Three and Nine Months Ended September~~FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, ~~2020~~2021
(UNAUDITED)

Preferred Stock
Series B
Common Stock Additional Total
Number of Number of Paid-in Accumulated Stockholders’
Shares Amount Shares Amount Capital Deficit Deficit
Balance at December 31, 2019 - $ - 13,104,561 $ 13,105 $ 4,806,944 $ (5,091,728 ) $ (271,679 )
Warrant issued for cash - - - - 25,000 - 25,000
Accretion of stock-based compensation - - - - 45,824 - 45,824
Net loss - - - - - (79,991 ) (79,991 )
Balance at March 31, 2020 - - 13,104,561 13,105 4,877,768 (5,171,719 ) (280,846 )

Common stock issued for cash - - 1,492 1 75,005 - 75,006
Issuance of common stock for services - - 3,999,085 3,999 234,269 - 238,268
Recapitalization of the Company 250,000 250 1,899,094 1,899 (196,873 ) - (194,724 )
Accretion of stock-based compensation - - - - 168,017 - 168,017
Common stock repurchases obligation (see Note 3) - - - - (1,300,000 ) - (1,300,000 )
Net loss - - - - - (493,035 ) (493,035 )
Balance at June 30, 2020 250,000 250 19,004,233 19,004 3,858,186 (5,664,754 ) (1,787,314 )

Disposal of a component with related party (see Note 3) (250,000 ) (250 ) - - 131,471 - 131,221
Warrant issued pursuant to a product development agreement - - - - 360,000 360,000
Net loss (478,494 ) (478,494 )
Balance at September 30, 2020 - $ - 19,004,233 $ 19,004 $ 4,349,657 $ (6,143,248 ) $ (1,774,587 )
Preferred Stock Common Stock Additional Total
Number of Number of Paid-in Accumulated Stockholders'
Shares Amount Shares Amount Capital Deficit Equity (Deficit)

Balance at December 31, 2020 - $ - 19,123,767 $ 19,123 $ 4,399,272 $ (6,333,389 ) (1,914,994 )

Common stock issued as commitment fee - - 404,385 405 206,388 - 206,793

Warrants stock issued as commitment fee - - - - 76,667 - 76,667

Reduction of the repurchase obligation pursuant to the Put Option Agreement - - - - 145,634 - 145,634

Net loss - - - - - (521,534 ) (521,534 )

Balance at March 31, 2021 - - 19,528,152 19,528 4,827,961 (6,854,923 ) (2,007,434 )

Common stock issued as stock-based compensation - - 25,000 25 24,725 - 24,750

Common stock issued for services - - 2,000,000 2,000 380,500 - 382,500

Common stock issued for cash - - 379,207 379 284,026 - 284,405

Common stock issued as commitment fee - - 285,000 285 125,131 - 125,416

Warrants stock issued as commitment fee - - - - 49,762 - 49,762

Reduction of the repurchase obligation pursuant to the Put Option Agreement - - - - 99,272 - 99,272

Net loss - - - - - (1,405,950 ) (1,405,950 )

Balance at June 30, 2021 - - 22,217,359 22,217 5,791,377 (8,260,873 ) (2,447,279 )

Common stock issued for cash - - 3,436,320 3,436 2,425,487 - 2,428,923

Common stock issued for prepaid services - - 100,000 100 (100 ) - -

Accretion of deferred compensation - - - - 382,500 - 382,500

Common stock issued as commitment fee - - 164,000 164 86,181 - 86,345

Warrants stock issued as commitment fee - - - - 30,497 - 30,497

Common stock issued for acquisition of subsidiary (see Note 3) - - 2,008,310 2,008 1,997,992 - 2,000,000

Reduction of the repurchase obligation pursuant to the Put Option Agreement - - - - 343,820 - 343,820

Net loss (1,806,006 ) (1,806,006 )

Balance at September 30, 2021 - $ - 27,925,989 $ 27,925 $ 11,057,754 $ (10,066,879 ) $ 1,018,800

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN ~~STOCKHOLDERS’ DEFICIT~~STOCKHOLDERS' EQUITY (DEFICIT)
~~For the Three and Nine Months Ended September~~FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, ~~2019~~2020
(UNAUDITED)

    Preferred Stock Common Stock Additional Total
Number of Number of Paid-in Accumulated Stockholders’
Shares Amount Shares Amount Capital Deficit Deficit
Balance at December 31, 2018    - $     - 13,104,561 $ 13,105 $ 4,623,650 $ (4,892,667 ) $ (255,912 )
Accretion of stock-based compensation - - - - 45,824 - 45,824
Net loss - - - - - (65,492 ) (65,492 )
Balance at March 31, 2019 - - 13,104,561 13,105 4,669,474 (4,958,159 ) (275,580 )

Accretion of stock-based compensation - - - - 45,824 �� - 45,824
Net loss - - - - - (47,527 ) (47,527 )
Balance at June 30, 2019 - - 13,104,561 13,105 4,715,298 (5,005,686 ) $ (277,283 )

Accretion of stock-based compensation - - - - 45,824 - 45,824
Net loss - - - - - (46,274 ) (46,274 )
Balance at September 30, 2019 - $ - 13,104,561 $ 13,105 $ 4,761,122 $ (5,051,960 ) $ (277,733 )
Preferred Stock Common Stock Additional Total
Number of Number of Paid-in Accumulated Stockholders'
Shares Amount Shares Amount Capital Deficit Equity (Deficit)

Balance at December 31, 2019 - $ - �� 419,254,217 $ 419,254 $ 4,400,795 $ (5,091,728 ) $ (271,679 )

Common stock issued a related party for cash - - - - 25,000 - 25,000

Accretion of stock-based compensation - - - - 45,824 - 45,824

Net loss - - - - - (79,991 ) (79,991 )

Balance at March 31, 2020 - - 419,254,217 419,254 4,471,619 (5,171,719 ) (280,846 )

Recapitalization of the Company 250,000 250 60,727,607 60,728 (255,702 ) - (194,724 )

Common stock and warrants a related party issued for cash - - 47,749 48 74,958 - 75,006

Common stock issued as stock-based compensation - - 127,942,741 127,943 110,325 - 238,268

Accretion of stock-based compensation - - - - 168,017 - 168,017

Common stock repurchase obligation (see Note 3) - - - - (1,300,000 ) - (1,300,000 )

Net loss - - - - - (493,035 ) (493,035 )

Balance at June 30, 2020 250,000 250 607,972,315 607,973 3,269,217 (5,664,754 ) (1,787,314 )

Disposal of a component with related party (see Note 3) (250,000 ) (250 ) - - 131,471 - 131,221

Warrant issued pursuant to an agreement - - - - 360,000 360,000

Net loss - - - - - (478,494 ) (478,494 )

Balance at September 30, 2020 - $ - 607,972,315 $ 607,973 $ 3,760,688 $ (6,143,248 ) $ (1,774,587 )

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~SUBSIDIARIES
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

For the Nine Months Ended
September 30,
2020 2019
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss from operations $ (1,051,520 ) $ (159,293 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense 176 -
Stock-based compensation 213,841 137,472
Stock and warrant issued for services 598,268 -
Change in operating assets and liabilities:
Inventory - 7,306
Prepaid expenses and other current assets (1,698 ) 7,908
Accounts payable (23,298 ) (11,360 )
Accrued expense and other liabilities 127,079 7,772
Unredeemed gift cards 1,386 (2,854 )
Net Cash Used in Operating Activities (135,766 ) (13,049 )

CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property and equipment (3,168 ) -
Cash acquired from acquisition 4,917 -
Net cash provided by investing activities 1,749 -

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from sale of common stock 100,006 3,000
Proceeds from notes payable 164,612 -
Advance payable 59,000 -
Repayment of note payable - in default (3,738 ) (28,123 )
Repayments of advance payable (36,015 ) -
Net Cash (Used in) Provided by Financing Activities 283,865 (25,123 )

Net Change in Cash 149,848 (38,172 )
Cash - beginning of period 7,137 49,281
Cash - end of period $ 156,985 $ 11,109

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest $ 7,670 $ -
Income taxes $ - $ -

Non-cash investing and financing activities:
Termination of the ROU asset and related liability $ 27,843 $ -
Disposal of a component with related party $ 131,221
Repurchase obligation pursuant to the Put Option Agreement $ 1,300,000 $ -

Net Liabilities Assumed in Reverse Acquisition:
Cash $ 4,917 $ -
Prepaid expenses 9,776 -
Operating right-of-use asset 32,444 -
Accounts payable and accrued liabilities (209,417 ) -
Operating right-of-use liability (32,444 ) -
Net liability assumed $ (194,724 ) $ -
For the Nine Months Ended
September 30,
2021 2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Loss from continuing operations $ (3,733,490 ) $ (1,051,520 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation 91,085 176
Stock-based compensation 24,750 213,841
Common stock and warrant issued for services 765,000 598,268
Gain on extinguishment of debt (26,629 ) -
Gain on forgiveness of debt (14,754 ) -
Amortization of debt discount 1,042,694 -
Change in fair value of derivative liabilities (232,641 ) -
Change in operating assets and liabilities:
    Inventory 6,643 -
Prepaid expenses and other current assets (86,990 ) (1,698 )
Accounts payable 47,161 (23,298 )
Accrued expense and other liabilities (74,374 ) 127,079
Unredeemed gift cards 24,301 1,386

Net cash used in operating activities (2,167,244 ) (135,766 )

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds for acquisition of a subsidiaries (60,000 ) 4,917
Acquisition of property and equipment (137,772 ) (3,168 )

Net cash (used by) provided by investing activities (197,772 ) 1,749

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from sale of common stock, net of issuance cost 2,713,328 100,006
Proceeds from notes payable - 164,612
Proceeds from convertible note payable, net of debt discount 1,581,450 -
Proceeds from convertible note payable - related party, net of debt discount 100,000 -
Advance payable 442,900 59,000
Repayment of convertible notes payable (1,067,649 ) -
Repayment of note payable - in default - (3,738 )
Repayments of advance payable (407,522 ) (36,015 )
Repayment of convertible notes payable - related party (34,609 ) -

Net cash provided by financing activities 3,327,898 283,865

Net Change in Cash 962,882 149,848

Cash - beginning of period 447,354 7,137

Cash - end of period $ 1,410,236 $ 156,985

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest $ 150,721 $ 7,670
Income taxes $ - $ -

Non-cash investing and financing activities:
Initial amount of ROU asset and related liability $ 540,041 $ 32,444
Reduction of the ROU asset and related liability $ - $ 4,232
Termination of the ROU asset and related liability $ - $ 25,426
Repurchase obligation pursuant to the Put Option Agreement $ - $ 1,300,000
Reduction of the repurchase obligation pursuant to the Put Option Agreement $ 588,725 $ -
Common stock issued as commitment fee $ 418,554 $ -
Warrants issued as commitment fee $ 156,926 $ -
Fair value of true-up shares in connection with the commitment fee $ 244,563 $ -
Initial derivative liability recorded in connection with convertible notes payable $ 223,358 $ -

Net Assets and Liabilities Assumed in Acquisition:
Cash $ - $ 4,917
Prepaid expenses and other assets 241 9,776
Inventory 20,763 -
Operating right-of-use asset 76,136 32,444
Computer software 66,198 -
Customer relationships 43,000 -
Trademark 505,000 -
Goodwill 1,780,964 -
Accounts payable and accrued liabilities (203,348 ) (209,417 )
Operating right-of-use liability (79,054 ) (32,444 )
Note Payable (149,900 ) -
Net assets acquired (liabilities assumed) $ 2,060,000 $ (194,724 )

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

HOME BISTRO, INC. AND ~~SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September~~SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, ~~2020~~2021
NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS

Home Bistro, Inc. (formerly known as Gratitude Health, Inc.) (the “Company”) was incorporated in the State of Nevada on December 17, 2009. Effective March 23, 2018, the Company changed its name from Vapir Enterprises Inc. to Gratitude Health, ~~Inc. from Vapir Enterprises~~ Inc. On September 14, 2020, the Company changed its name from Gratitude Health, Inc. to Home Bistro, Inc. The Company is in the business of providing prepackaged and prepared meals to consumers focused on offering a broad array of the highest quality meal ~~planning,~~ delivery, and preparation services. The Company’s primary former operations were in the business of manufacturing, selling, and marketing functional RTD (Ready to Drink) beverages sold under the Company’s trademark (the “RTD Business”). The RTD Business was disposed on September 25, 2020 as discussed below.

On April 7, 2020, the Board of Directors of the Company approved the increase of authorized shares of common stock from 600,000,000 to 1,000,000,000 (see Note 10).

On April 20, 2020, the Company, Fresh Market Merger Sub, Inc., a Delaware corporation and a newly created wholly-owned subsidiary of the Company (“Merger Sub”), and Home Bistro, Inc., a privately-held Delaware corporation formed on April 9, 2013, engaged in the food preparation and home-delivery business (presently known as Home Bistro Holdings, Inc., a Nevada corporation) and now wholly-owned subsidiary of the Company (“Home Bistro Holdings”) (see Note 3), entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which, among other things, Merger Sub agreed to merge with and into Home Bistro Holdings, with Home Bistro Holdings becoming a wholly-owned subsidiary of the Company and the surviving corporation in the merger (the “Merger”). Pursuant to the terms of the Merger Agreement, Home Bistro Holdings filed a Certificate of Merger with the Nevada Secretary of State on April 20, 2020 (see Note 3).

On April 20, 2020, pursuant to the terms of the Merger Agreement, Roy G. Warren, Jr., Mike Edwards, and Bruce Zanca resigned as directors of the Company and Roy G. Warren, Jr. resigned as Chief Operating Officer of the Company. The resignations were not the result of any disagreement related to the Company’s operations, policies, or practices. Furthermore, on April 20, 2020, Mr. Zalmi Duchman, the Chief Executive Officer of Home Bistro Holdings, Michael Finkelstein and Michael Novielli were appointed as directors of the Company. In addition, Mr. Duchman was appointed Chief Executive Officer.

The Merger constituted a change of control and the majority of the Board of Directors changed with the consummation of the Merger. The Company issued to the stockholders of Home Bistro Holdings shares of common stock and stock warrants which represented approximately 80% of the combined company on a fully converted basis after the closing of the ~~Merger.~~Merger and approximately 51% of voting control. As a result of the above transactions and the Company’s intent to dispose or divest the assets and liabilities associated with the RTD Business, this transaction was accounted for as a reverse recapitalization effected by a share exchange of Home Bistro Holdings. The consolidated ~~interim~~ financial statements are those of Home Bistro Holdings (the accounting acquirer) prior to the Merger and include the activity of the Company (the accounting acquiree) from the date of the Merger (see Note 3).

On September 14, 2020, the Company filed ~~with the Secretary of State of the State of Nevada~~ a Certificate of Amendment to its Articles of Incorporation with the Nevada Secretary of State to effect (i) a 1 for 31.993 reverse stock split of its common stock, par value $0.001 per share, with fractional shares rounding up to the nearest whole share (the “Reverse Stock Split”), and (ii) the change of the Company’s name from “Gratitude Health, Inc.” to “Home Bistro, Inc.”. All share and per-share data and amounts have been retroactively adjusted as of the earliest period presented in the ~~condensed~~ consolidated financial statements to reflect the Reverse Stock Split (see Note 3).

On ~~Sept.~~September 14, 2020, the Financial Industry Regulatory Authority approved the Company’s symbol change from “GRTD” to “HBIS”, effective twenty (20) business days from the approval date (see Note 3).

On September 25, 2020, the Company entered into, and closed the transactions contemplated by, that certain Asset Purchase Agreement (the “Asset Purchase Agreement”), by and among the Company, Gratitude Keto Holdings, Inc., a Florida corporation (the “Buyer” or “Gratitude Keto”), and the holder of 250,000 of the Company’s issued and outstanding shares of Series B Preferred Stock, $0.001 par value per share (such stock, the “Series B Preferred Stock”, and such stockholder, the “Stockholder”). Pursuant to the Asset Purchase Agreement, among other things, the Company agreed to sell to the Buyer all of the Company’s business, assets and properties used, or held or developed for use, in its functional RTD Business, and the Buyer agreed to assume certain debts, obligations and liabilities related to the RTD Business. Furthermore, in connection with the Asset Purchase Agreement, the Buyer returned the 250,000 shares of Series B Preferred Stock held by the Stockholder which was then cancelled by the Company upon return. As a result, the Company has no outstanding shares of preferred stock. Additionally, the RTD Business activities were reclassified and reported as part of “discontinued operations” for all periods presented on the ~~condensed~~consolidated statements of operations. In addition, the Company assumed an accounts payable liability in the amount of $14,000 related to accounting expenses of the RTD Business for a period prior to the Merger. Pursuant to the Asset Purchase Agreement, the Buyer reimbursed the Company for the accounting expenses in amount of $14,000, of which $7,000 was payable in cash and the balance in form of a promissory note dated September 25, 2020 in the amount of ~~$7,000 (see Note 12).~~$7,000. The promissory note bears an interest rate of 5% per annum, matures on April 25, 2021 and is payable in monthly installments of $1,000 commencing on October 25, 2020 through maturity (see Note 3).

HOME BISTRO, INC. AND ~~SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September~~SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, ~~2020~~2021

The ongoing COVID-19 global and national health emergency has caused significant disruption in the international and United States economies and financial markets. In March 2020, the World Health Organization declared the COVID-19 outbreak a pandemic. The spread of COVID-19 has caused illness, quarantines, cancellation of events and travel, business and school shutdowns, reduction in business activity and financial transactions, labor shortages, supply chain interruptions and overall economic and financial market instability. The COVID-19 pandemic has the potential to significantly impact the Company’s supply chain, food manufacturers, distribution centers, or logistics and other service providers. Additionally, the Company’s service providers and their operations may be disrupted, temporarily closed or experience worker or meat or other food shortages, which could result in additional disruptions or delays in shipments of Home Bistro’s products. To date, the Company has been able to avoid layoffs and furloughs of employees. The Company is not able to estimate the duration of the pandemic and potential impact on the business if disruptions or delays in shipments of product occur. To date, the Company is not aware of any such disruptions. In addition, a severe prolonged economic downturn could result in a variety of risks to the business, including weakened demand for product and a decreased ability to raise additional capital when needed on acceptable terms, if at all. As the situation continues to evolve, the Company will continue to closely monitor market conditions and respond accordingly. The Company has applied for and received certain financial assistance under the Coronavirus, Aid, Relief, and Economic Security Act (“CARES Act”) enacted in March 2020 by the U.S. Government in response to COVID-19 (see Note 4)5).

On July 6, 2021, the Company entered and closed on an Agreement and Plan of Merger with the members of Model Meals, LLC (“Model Meals”), acquiring Model Meals through a reverse triangular merger, whereby Model Meals merged with Model Meals Acquisition Corp., a wholly owned subsidiary of the Company, with Model Meals being the surviving entity (the “Acquisition”). As a result, Model Meals became a wholly owned subsidiary of the Company, and the members of Model Meals received and aggregate of 2,008,310 shares of common stock and were paid $60,000 in cash. Pursuant to the Acquisition, the Company issued on a pro rata basis, 2,008,310 shares of common stock equal to $2,000,000 divided by the 30-day volume weighted average price (“VWAP”) immediately prior to closing of the Acquisition (see Note 3).

NOTE 2 - – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules and regulations of the United States Securities and Exchange Commission (“SEC”) for interim financial information, which present the unaudited condensed consolidated financial statements of the Company and its wholly-owned ~~subsidiary as of September 30, 2020.~~subsidiaries. All intercompany transactions and balances have been eliminated. On October 2, 2020, the Company filed with the SEC the audited financial statements of Home Bistro Holdings for the fiscal year ended December 31, 2019 and related notes on Amendment No. 1 to its Current Report on Form 8-K/A. Accordingly, the interim audited condensed consolidated financial statements do not include all the information and notes necessary for a comprehensive presentation of financial position and results of operations and should be read in conjunction with the audited financial statements of the Company for the year ended December 31, 2019. It is management’s opinion that all material adjustments (consisting of normal recurring adjustments) have been made, which are necessary for a fair financial statement presentation. Significant intercompany accounts and transactions have been eliminated in consolidation. The results for the interim period are not necessarily indicative of the results to be expected for the year ending December 31, ~~2020.~~2021.

These interim unaudited condensed consolidated financial statements for the period ending September 30, ~~2020~~2021 consist of the interim unaudited condensed consolidated balance sheets of the Company as of September 30, ~~2020~~2021 and the related interim unaudited condensed consolidated statements of operations, changes in stockholders’ equity deficit and cash flows for the three and nine month periods ended September 30, ~~2020~~2021 and ~~2019,~~2020, and the related notes, and reflect the acquisition of the Company’s ~~new~~ wholly-owned ~~subsidiary,~~subsidiaries, Home Bistro Holdings and Model Meals which ~~was consummated on April 20, 2020 and disposal of discontinued operations of its RTD Business on September 14, 2020, as more~~are fully disclosed in Note 3.

Going Concern

The financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying unaudited condensed consolidated financial statements, for the nine months ended September 30, ~~2020,~~2021, the Company had net loss and cash used in operations of ~~$1,051,520~~$3,733,490 and ~~$135,766,~~$2,167,244, respectively. At September 30, ~~2020,~~2021, the Company had an accumulated deficit, stockholders’ ~~deficit,~~equity, and working capital deficit of ~~$6,143,248, $1,774,587~~$10,066,879, $1,018,800 and ~~$322,831,~~$652,901, respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this report. The Company’s primary source of operating funds in ~~2020~~2021 was primarily from the third-party advances and convertible notes payable and sale of common ~~stock.~~stock through private placements. The Company has experienced net losses from operations since inception but expects these conditions to improve in the near term and beyond as it develops its business model.

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Use of Estimates

The preparation of the financial statements in conformity with U.S. 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 date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Significant estimates as of September 30, ~~2020~~2021 and December 31, ~~2019~~2020 include the assumptions used in the redemption recognition method for unredeemed gift cards, collectability of receivables and note receivable, value of inventory, useful life of property and equipment and intangible assets, valuation of right-of-use (“ROU”) assets and lease liabilities, estimates of current and deferred income taxes and deferred tax valuation allowances, fair value of assets acquired and liabilities assumed in a business combination, and the fair value of non-cash equity ~~transactions.~~transactions and derivative liabilities.

~~Fair Value Measurements~~Cash

The carrying amounts reported in the balance sheet for cash, prepaid expenses and other current assets, accounts payable, accrued expense and other liabilities, advance payable, and unredeemed gift cards approximate their fair market value based on the short-term maturity of these instruments.

~~Cash and Cash Equivalents~~

For purposes of the statements of cash flows, the Company considers all highly liquid instruments with a maturity of three months or less at the purchase date and money market accounts to be cash equivalents. At September 30, ~~2020~~2021 and December 31, ~~2019,~~2020, the Company did not have any cash equivalents.

The Company maintains its cash in bank and financial institution deposits that at times may exceed federally insured limits. ~~There were no balances~~As of September 30, 2021 and December 31, 2020, the bank balance was in excess of FDIC insured levels ~~as of September 30, 2020~~by approximately $1,160,000 and ~~December 31, 2019.~~$197,000, respectively. The Company has not experienced any losses in such accounts through September 30, ~~2020.~~2021.

Fair Value of Financial Instruments and Fair Value Measurements

FASB ASC 820 - Fair Value Measurements and Disclosures, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. FASB ASC 820 requires disclosures about the fair value of all financial instruments, whether or not recognized, for financial statement purposes. Disclosures about the fair value of financial instruments are based on pertinent information available to the Company on September 30, 2021. Accordingly, the estimates presented in these financial statements are not necessarily indicative of the amounts that could be realized on disposition of the financial instruments. FASB ASC 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement).

The three levels of the fair value hierarchy are as follows:

	Level 1—Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.

	Level 2—Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

	Level 3—Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.

The carrying amounts reported in the consolidated balance sheets for cash, due from and to related parties, prepaid expenses, accounts payable and accrued liabilities approximate their fair market value based on the short-term maturity of these instruments.

Assets or liabilities measured at fair value or a recurring basis included embedded conversion options in convertible debt (see Note 4) and were as follows at September 30, 2021:

	September 30, 2021						December 31, 2020
Description	Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Derivative liabilities	$	—	$	—	$	144,117	$	—	$	—	$	180,029

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

A roll forward of the level 3 valuation financial instruments is as follows:

	Nine Months Ended September 30, 2021
		(Unaudited)
Balance at December 31, 2020	$	180,029
Initial valuation of derivative liabilities included in debt discount		223,358
Reclassification of derivative liability to gain on debt extinguishment		(26,629	)
Change in fair value of derivative liabilities		(232,641	)
Balance at September 30, 2021	$	144,117

ASC 825-10 “Financial Instruments” allows entities to voluntarily choose to measure certain financial assets and liabilities at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding equity instruments.

Derivative Liabilities

The Company has certain financial instruments that are embedded derivatives associated with capital raises. The Company evaluates all its financial instruments to determine if those contracts or any potential embedded components of those contracts qualify as derivatives to be separately accounted for in accordance with ASC 815-10 – Derivative and Hedging – Contract in Entity’s Own Equity. This accounting treatment requires that the carrying amount of any derivatives be recorded at fair value at issuance and marked-to-market at each balance sheet date. In the event that the fair value is recorded as a liability, as is the case with the Company, the change in the fair value during the period is recorded as either other income or expense. Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value at the conversion, repayment, or exercise date and then the related fair value amount is reclassified to other income or expense as part of gain or loss on debt extinguishment.

Goodwill and Other Intangible Assets

In accordance with ASC 350-30-65, the Company assesses the impairment of identifiable intangibles whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors the Company considers to be important which could trigger an impairment review include the following:

Significant underperformance relative to expected historical or projected future operating results;

Significant changes in the manner of use of the acquired assets or the strategy for the overall business; and

Significant negative industry or economic trends.

When the Company determines that the carrying value of intangibles may not be recoverable based upon the existence of one or more of the above indicators of impairment and the carrying value of the asset cannot be recovered from projected undiscounted cash flows, the Company records an impairment charge. The Company measures any impairment based on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the risk inherent in the current business model. Significant management judgment is required in determining whether an indicator of impairment exists and in projecting cash flows.

Impairment of Long-Lived Assets

In accordance with ASC Topic 360, the Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s estimated fair value and its book value.

Inventory

Inventory consists of non-perishable food items distributed by the Company and are stated at the lower of cost and net realizable value utilizing the first-in first-out (FIFO) method. A reserve is established when management determines that certain inventories may not be saleable. If inventory costs exceed expected net realizable value due to obsolescence or quantities in excess of expected demand, the Company will record reserves for the difference between the cost and the net realizable value. These reserves are based on estimates and included in cost of sales. As of September 30, 2021, the inventory balances were insignificant and the Company determined that there was no allowance needed.

Revenue Recognition

The Company’s revenues consist of high quality, direct-to-consumer, ready-made meals that can be ordered by customers through www.homebistro.com, www.modelmeals.com and restaurant quality ~~meals~~meats and seafood through its Colorado Prime Brand. Revenues from the Company’s ready-made meals are recognized when the product is delivered to the customer and title has transferred, itIt is at this point in time that the Company’s performance obligations have been completed. Product sales are recorded net of any discounts or allowances and include shipping charges.

Customers can purchase gift cards via phone or online through the Company’s e-commerce website. Gift card purchases are initially recorded as unredeemed gift card liabilities and are recognized as product sales upon redemption. Historically, the majority of gift cards are redeemed within two years of issuance. The Company does not charge administrative fees on unused gift cards, and its gift cards do not have an expiration date.

Based on historical redemption patterns, a portion of issued gift cards are not expected to be ~~redeemed.~~redeemed (breakage). The Company uses the redemption recognition method for recognizing breakage related to unredeemed gift cards for which it has sufficient historical redemption information. Under the redemption recognition method, breakage revenue is recorded in proportion to, and over the time period gift cards are actually redeemed. The estimated breakage rate is based on historical issuance and redemption patterns and is re-assessed by the Company on a regular basis. At least three years of historical data, which is updated annually, is used to estimate redemption patterns. Breakage revenue is included in product sales and ~~was not significant~~the Company recorded nil for ~~both~~the three and nine months ended September 30, ~~2020~~2021 and ~~2019~~2020 (see Note 8)7). Model meals, the Company’s wholly-owned subsidiary, does not have sufficient historical redemption information to recognize breakage. Therefore, all issued gift cards are recorded as a liability upon issuance and revenue when used.

Cost of Sales

The Company’s policy is to recognize product related cost of sales in conjunction with revenue recognition, when the product costs are incurred which is upon delivery of product. Cost of sales includes the food and processing costs directly attributable to fulfillment and the delivery of the product to customers including both inbound and outbound shipping costs. In addition, the royalty fee related to the Joint Product Development and Distribution Agreement (see Note 11) was also included in cost of sales.

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

Shipping and handling costs incurred for product shipped to customers are included in cost of sales and amounted to ~~$22,709~~$317,844 and ~~$17,028~~$79,563 for the nine months ended September 30, 2021 and 2020, respectively, and 168,331 and $22,709 for the three months ended September 30, ~~2020~~2021 and ~~2019, respectively, and $79,563 and $53,183 for the nine months ended September 30,~~ 2020, ~~and 2019,~~ respectively. Shipping and handling costs charged to customers are included in sales.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Stock-Based Compensation

Stock-based compensation is accounted for based on the requirements of ASC 718 – ~~“Compensation–~~“Compensation–Stock ~~Compensation~~”Compensation”, which requires recognition in the financial statements of the cost of employee, non-employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). The ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.

Advertising costs

The Company participates in various advertising programs. All costs related to advertising of the Company’s products are expensed in the period incurred. Advertising costs charged to operations were ~~$135,520~~$520,776 and ~~$43,347,~~$135,520, for the nine months ended September 30, ~~2020~~2021 and ~~2019,~~2020, respectively, and ~~$50,638~~$330,803 and ~~$14,402~~$50,638 for the three months ended September 30, ~~2020~~2021 and ~~2019,~~2020, respectively, are presented on the accompanying condensed consolidated statement of operations as selling and marketing expenses.

Income Taxes

The Company accounts for income taxes using the liability method prescribed by ASC 740 - Income Taxes. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the year in which the differences are expected to reverse. The Company records a valuation allowance to offset deferred tax assets if based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rates is recognized as income or loss in the period that includes the enactment date.

The Company follows the accounting guidance for uncertainty in income taxes using the provisions of ASC 740. Using that guidance, tax positions initially need to be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. For the ~~years~~nine months ended ~~December 31, 2019,~~September 30, 2021, the Company had no uncertain tax positions that qualify for either recognition or disclosure in the financial statements.

Leases

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02, Leases (Topic 842). The updated guidance requires lessees to recognize lease assets and lease liabilities for most operating leases. In addition, the updated guidance requires that lessors separate lease and non-lease components in a contract in accordance with the new revenue guidance in ASC 606. The updated guidance is effective for interim and annual periods beginning after December 15, 2018.

On January 1, 2019, the Company adopted ASU No. 2016-02, applying the package of practical expedients to leases that commenced before the effective date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases and; (ii) initial direct costs for any existing leases. For contracts entered into on or after the effective date, at the inception of a contract the Company assessed whether the contract is, or contains, a lease. The Company’s assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether the Company obtain the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether the Company has the right to direct the use of the asset. The Company will allocate the consideration in the contract to each lease component based on its relative stand-alone price to determine the lease payments. The Company has elected not to recognize right-of-use (“ROU”) assets and lease liabilities for short-term leases that have a term of 12 months or less.

Operating and financing lease ROU assets represents the right to use the leased asset for the lease term. Operating and financing lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in general and administrative expenses in the condensed consolidated statements of operations.

Basic and Diluted Loss Per Share

Pursuant to ASC 260-10-45, basic loss per common share is computed by dividing net loss by the weighted average number of shares of common stock outstanding for the periods presented. Diluted loss per share is computed by dividing net loss by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the period. Potentially dilutive common shares consist of common stock issuable for stock options and stock warrants (using the treasury stock method), convertible notes and common stock issuable. These common stock equivalents may be dilutive in the future.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

The potentially dilutive common stock equivalents as of September 30, ~~2020~~2021 and ~~2019~~2020 were excluded from the dilutive loss per share calculation as they would be antidilutive due to the net loss. The following were the computation of diluted shares outstanding and in periods where the Company has a net loss, all dilutive securities are excluded.

	~~September 30,~~ ~~2020~~		~~September 30,~~ ~~2019~~
~~Common Stock Equivalents:~~
~~Stock Options~~		~~60,638~~		—
~~Stock Warrants~~		~~11,267,571~~		—
~~Total~~		~~11,328,209~~		—

	September 30,
	2021		2020
Common Stock Equivalents:
Stock Options		—		60,638
Stock Warrants		12,235,462		11,267,571
Convertible Notes		1,204,192		—
Total		13,439,654		11,328,209

~~Concentration Risk~~

The Company purchased approximately 100% of its food products from two vendors during the nine months ended September 30, 2020 and 2019. The Company is not obligated to purchase from these vendors and, if necessary, there are other vendors from which the Company can purchase food products. As of September 30, 2020 and December 31, 2019, the Company had accounts payable balance of $0 and $2,103, respectively, to these vendors.

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

Recent Accounting Pronouncements

In December 2019, the FASB issued ASU 2019-12, “Simplifying the Accounting for Income Taxes.” This guidance, among other provisions, eliminates certain exceptions to existing guidance related to the approach for intra-period tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. This guidance also requires an entity to reflect the effect of an enacted change in tax laws or rates in its effective income tax rate in the first interim period that includes the enactment date of the new legislation, aligning the timing of recognition of the effects from enacted tax law changes on the effective income tax rate with the effects on deferred income tax assets and liabilities. Under existing guidance, an entity recognizes the effects of the enacted tax law change on the effective income tax rate in the period that includes the effective date of the tax law. ASU 2019-12 is effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted. The Company is currently evaluating the impact of this guidance.

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on its consolidated financial statements.

NOTE 3 – ~~ACQUISITION OF HOME BISTRO HOLDINGS~~ACQUISITIONS AND DISPOSAL OF THE DISCONTINUED OPERATIONS ~~OF THE RTD BUSINESS~~

Acquisition of Home Bistro Holdings and Disposal of The Discontinued Operations of the RTD Business

Home Bistro, Inc. was formed on April 9, 2013 as a Delaware corporation, under the name DineWise, LLC. On December 1, 2014, it underwent a statutory conversion filed under Section 8-265 of the Delaware Code to ~~converted~~convert from a limited liability company to a corporation and changed its name to Home Bistro, Inc.

On September 22, 2020, Home Bistro, Inc. filed a Certificate of Conversion ~~to a Non-Delaware Entity Delaware Secretary State to file a statutory conversion~~ under Section 266 of the Delaware General Corporation Law to convert its state of domicile from Delaware to Nevada and simultaneously filed an Articles of Conversion with the Nevada Secretary of State for the same and changed its name from Home Bistro, Inc. (the now wholly-owned subsidiary of the Company) to Home Bistro Holdings, Inc., each effective as of September 30, 2020.

Home Bistro ~~Holdings provides prepackaged~~manufactures, packages, and ~~prepared~~sells, direct-to-consumer, gourmet meals ~~as a solution for time-constrained but discerning consumers focused on satisfying every member of~~under the ~~family by offering a broad array of the highest quality meal planning, delivery, and preparation services. Products are customized meal solutions, delivered fresh-frozen directly to the home.~~ Home Bistro ~~Holdings utilizes~~brand and markets restaurant quality meats and seafood under the Prime Chop and Colorado Prime brands. The Company’s meals are freshly prepared, flash-frozen, to preserve freshness, and packaged in its facility located in Miami, Florida. Home Bistro meals are ordered on-line and delivered to consumers in containers designed to keep the products frozen during transport. Orders for restaurant quality meats and seafood through the Company’s Prime Chop and Colorado Prime brands are processed through a third-party ~~food processors to fulfill customers’~~co-packer based in North Carolina who fulfills and ships customer orders.

Agreement and Plan of Merger

On April 20, 2020, the Company, Fresh Market Merger Sub, Inc., a Delaware corporation and a newly created wholly-owned subsidiary of the Company, also referred to herein as Merger Sub, and Home Bistro, Inc., a privately-held Delaware corporation engaged in the food preparation and home-delivery business (presently known as Home Bistro Holdings, Inc., a Nevada corporation), also referred to herein also Home Bistro Holdings, entered into an Agreement and Plan of Merger, also referred to herein as the Merger Agreement, pursuant to which, among other things, Merger Sub agreed to merge with and into Home Bistro Holdings, with Home Bistro Holdings becoming a wholly-owned subsidiary of the Company and the surviving corporation in the merger, also referred to herein as the Merger. Pursuant to the terms of the Merger Agreement, Home Bistro Holdings filed a Certificate of Merger with the Nevada Secretary of State on April 20, 2020 (see Note 1).

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Prior to the effective time of the Merger, the Company and certain of its existing securityholders entered into an Exchange Agreement providing for, among other things, the exchange (the “Exchange”) of securities held by such securityholders for shares of common stock, as more fully detailed therein. As a result of the Exchange, all of the Company’s issued and outstanding shares of Series A Preferred Stock, Series C Preferred Stock and convertible notes were converted into an aggregate of 5,405,479 shares of common stock on a ~~fully-diluted~~fully diluted basis, consisting of 1,364,222 shares of common stock and warrants to purchase up to 4,041,258 shares of common ~~stock (see Note 10).~~stock. The 250,000 shares of Series B Preferred Stock owned by a former officer were cancelled on April 9, 2020 pursuant to a General Release Agreement ~~(see Note 10)~~ and 250,000 shares of Series B Preferred Stock held by a related party remained issued and outstanding as of the date of the Merger.

After the Exchange, a total of 1,899,094 shares of common stock, , warrants to purchase 4,041,258 shares of common stock and 60,638 stock options were deemed issued and outstanding.

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

At the effective time of the Merger, and subject to the terms and conditions of the Merger Agreement, each outstanding share of common stock of Home Bistro Holdings was converted into the right to receive approximately four hundred seventy-three (473) shares of common stock. Accordingly, the aggregate shares of the Company’s common stock issued in the Merger to the former securityholders of Home Bistro Holdings is 24,031,453 shares of common stock on a ~~fully-diluted~~fully diluted basis consisting of 17,105,139 shares of common stock and warrants to purchase up to 6,926,314 shares of common ~~stock (see Note 10).~~stock.

Subsequent to the Merger, the Company had an aggregate of 30,031,501 shares of common stock issued and outstanding on a ~~fully-diluted~~fully diluted basis consisting of 19,004,233 shares of common stock, 60,638 stock options and warrants to purchase up to 10,967,572 shares of common stock.

On April 20, 2020, pursuant to the terms of the Merger Agreement, Roy G. Warren, Jr., Mike Edwards, and Bruce Zanca resigned as directors of the Company and Roy G. Warren, Jr. resigned as Chief Operating Officer of the Company. The resignations were not the result of any disagreement related to the Company’s operations, policies, or practices. Furthermore, on April 20, 2020, Mr. Zalmi Duchman, the Chief Executive Officer of Home Bistro Holdings, Michael Finkelstein and Michael Novielli were appointed as directors of the Company. In addition, Mr. Duchman was appointed Chief Executive Officer (see Note 1).

In connection with the Merger, certain Company stockholders entered into a Lock-Up and Leak-Out Agreement with the Company pursuant to which, among other thing, such stockholders agreed to certain restrictions regarding the resale of common stock for a period of two years from the date of the Merger Agreement, as more fully detailed therein.

Additionally, on April 20, 2020, the Company and a stockholder entered into a Put Option Agreement (see Note 11), pursuant to which, among other things, the Company agreed, at the election of the stockholder, to purchase certain shares of common stock from such stockholder no sooner than two years from the date of the Put Option Agreement (the “Market Period”). Pursuant to the Put Option Agreement, in the event that the stockholder does not generate $1.3 million dollars (the “Total Investment”) in gross proceeds from the sale of its shares of common stock by the second anniversary of the Put Option Agreement, then the stockholder has the right to cause the Company to purchase shares held by the stockholder at a price equal to the difference between the Total Investment and the net proceeds actually realized by the stockholder from shares of common stock sold during the Market Period and the number of shares of common stock held by the stockholder on the date the put right is exercised. The put right expires fourteen (14) days from end of the Market Period. In connection with the Put Option Agreement, the Company recorded aan initial common stock repurchase obligation in the amount of $1.3 million, reflected in the accompanying ~~condensed~~ consolidated balance sheets as a long-term liability, Common stock repurchase obligation~~(see~~ (see Note 11).

Effective April 20, 2020, the Company acquired all the issued and outstanding shares of Home Bistro Holdings pursuant to the Merger Agreement and Home Bistro Holdings became a ~~wholly-owned~~wholly owned subsidiary of the Company. As a result of the Merger, for financial statement reporting purposes, the Merger between the Company and Home Bistro Holdings has been treated as a reverse acquisition and recapitalization with Home Bistro Holdings deemed the accounting acquirer and the Company deemed the accounting acquiree in accordance with FASB Accounting Standards Codification (“ASC”) Section 805-10-55. At the time of the Merger, both the Company and Home Bistro Holdings had their own separate operating segments. Accordingly, the assets and liabilities and the historical operations that are reflected in the consolidated financial statements after the Merger are those of Home Bistro Holdings and are recorded at the historical cost basis of Home Bistro Holdings. The acquisition process utilizes the capital structure of the Company and the assets and liabilities of Home Bistro Holdings which are recorded at historical cost. The results of operations of the Company are consolidated with results of operations of Home Bistro Holdings starting on the date of the Merger Agreement. The equity of the consolidated entity is the historical equity of Home Bistro Holdings retroactively restated to reflect the number of shares deemed issued by the Company in the reverse acquisition.

The Merger constituted a change of control and the majority of the Board of Directors changed with the consummation of the Merger. The Company issued to the stockholders of Home Bistro Holdings shares of common stock and stock warrants which represented approximately 80% of the combined company on a fully converted basis after the closing of the Merger. As a result of the above transactions and the Company’s intent to dispose or divest the assets and liabilities associated with the RTD Business as discussed below, this transaction was accounted for as a reverse recapitalization of Home Bistro Holdings where Home Bistro Holdings is considered the historical registrant and the historical operations presented will be those of Home Bistro Holdings.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

The following assets and liabilities were assumed in the ~~Merger:~~Merger:

Cash	$	4,917
Prepaid expense		9,776
Operating right-of-use asset		32,444
Total assets acquired		47,137

Accounts payable and accrued expenses		(209,417	)
Operating right-of-use liability		(32,444	)
Total liabilities assumed	$	(241,861	)

Net liability assumed	$	(194,724	)

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

Disposal of Discontinued Operations of the RTD Business

On September 25, 2020, pursuant to the Asset Purchase Agreement, among other things, the Company agreed to sell all of the Company’s business, assets and properties used, or held or developed for use, in its functional RTD (Ready to Drink) beverage segment (the “RTD Business”), and the Buyer agreed to assume certain debts, obligations and liabilities related to the RTD Business. The Company assumed an accounts payable liability in the amount of $14,000 related to accounting expense of the RTD Business for a period prior to the Merger. Pursuant to the Asset Purchase Agreement, the Buyer reimbursed the Company for t accounting expenses in amount of $14,000 incurred prior to the Merger, of which $7,000 was payable in cash and the balance in form of a promissory note dated September 25, 2020 in the amount of $7,000. The promissory note bears interest at a rate of 5% per annum, matures on April 25, 2021 and is payable in monthly installments of $1,000 commencing on October 25, 2020 through April 25, 2021. As of December 31, 2020, $5,000 remained due on the promissory note. The Company received the $7,000 cash portion of the consideration ~~subsequent to September 30, 2020 which has been included in the prepaid and other current assets on the accompanying consolidated condensed balance sheets~~ as of ~~September 30, 2020 (see Note 1).~~December 31, 2020. The $14,000 reimbursement was recorded to additional paid in capital as reflected in the accompanying ~~unaudited condensed~~ consolidated statements of changes in stockholders’ deficit.

ASC 205-20 “Discontinued Operations” establishes that the disposal or abandonment of a component of an entity or a group of components of an entity should be reported in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s operations and financial results. As a result, the component’s results of operations have been classified as discontinued operations on a retrospective basis for all periods presented. The results of operations of this component, for all periods, are separately reported as “discontinued operations” on the ~~condensed~~ consolidated statements of operations.

The Asset Purchase Agreement, discussed above under Agreement and Plan of Merger, was intended to be part of the Merger and in effect transferred the RTD Business and the related assets and liabilities to Gratitude Keto, whose CEO, Roy Warren Jr., formerly served as the Company’s director and Chief Operating Officer and was considered a related party, in substance, in the accounting of this transaction. Therefore, the disposal of net liabilities and the reimbursement discussed above in connection with the disposal of the RTD Business was recorded to additional paid in capital as reflected in the accompanying ~~unaudited condensed~~ consolidated statements of changes in stockholders’ deficit.

The following table set forth the selected financial data of the net liabilities recorded to additional paid in capital as of September 24, 2020.

	September 24, 2020
Assets:
Other assets:
Operating lease right-of-use assets, net	$	2,417
Total assets	$	2,417

Liabilities:
Current liabilities:
Accounts payable	$	112,212
Accrued expenses and other liabilities		5,009
Operating lease liabilities, current portion		2,417
Total current liabilities		119,638
Total liabilities	$	119,638

Net liabilities	$	117,221
Expense reimbursement by Buyer		14,000
Disposal of net liabilities to a related party	$	131,221

HOME BISTRO, INC. AND ~~SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.~~SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Acquisition of Model Meals

Model Meals, LLC (the “Model Meals”)
~~Notes~~ was formed on May 1, 2015. Model Meals provides prepackaged and prepared meals as a solution for time-constrained but discerning consumers focused on satisfying every member of the family by offering a broad array of the highest quality meal planning, delivery, and preparation services. Products are customized meal solutions, delivered fresh directly to ~~Condensed Consolidated Financial Statements~~
the home and utilizes third-party food delivery services to fulfill customers’ orders.

On July 6, 2021, the Company entered and closed on an Agreement and Plan of Merger with the members of Model Meals, acquiring Model Meals through a reverse triangular merger, whereby Model Meals merged with Model Meals Acquisition Corp., a wholly owned subsidiary of the Company, with Model Meals being the surviving entity (the “Acquisition”). As a result, Model Meals became a wholly owned subsidiary of the Company, and the members of Model Meals received and aggregate of 2,008,310 shares of common stock and were paid $60,000 in cash. Pursuant to the Acquisition, the Company issued on a pro rata basis, 2,008,310 shares of common stock equal to $2,000,000 divided by the 30-day volume weighted average price (“VWAP”) immediately prior to closing of the Acquisition (see Note 1). The shares are subject to a 24-month Lockup and Leak-Out Agreement and were issued pursuant to Section 4(a)(2) of the Securities Act.

Further, on August 12, 2021, the Company filed, in an amended current report Form 8-K/A, Model Meals’; (i) audited balance sheets and audited statement of operations as of December 31, 2020 and 2019 and for the years ended December 31, 2020 and 2019, respectively,; (ii) balance sheet and statement of operations as of March 31, 2021 and for the three months ended March 31, 2021, respectively, and; (iii) unaudited pro forma combined financial information derived by the application of pro forma adjustments to the historical consolidated financial statements of the Company and Model Meals which gives effect to the Acquisition between the Company and Model Meals as if the Acquisition had occurred on January 1, 2020 with respect to the unaudited annual pro forma combined statement of operation, and as of January 1, 2021 for the three months ended March 31, 2021 unaudited pro forma combined statement of operation, and as of March 31, 2021 with respect to the unaudited pro forma combined balance sheets.

In connection with the Acquisition, the assets acquired and liabilities assumed were recorded at fair value on the acquisition date. The fair values are subject to adjustment during measurement period with subsequent changes recognized in earnings or loss. These estimates are inherently uncertain and are subject to refinement. Management develops estimates based on assumptions as a part of the purchase price allocation process to value the assets acquired and liabilities assumed as of the business acquisition date. As a result, during the purchase price measurement period, which may be up to one year from the business acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. After the purchase price measurement period, the Company will record any adjustments to assets acquired or liabilities assumed in operating expenses in the period in which the adjustments may have been determined. Based upon the purchase price allocation, the following table summarizes the preliminary fair value of the assets acquired and liabilities assumed at the date of the acquisition:

	Total
Assets acquired:
Current assets	$	97,140
Computer software		66,198
Customer relationships		43,000
Trademark		505,000
Goodwill		1,780,964
Total assets acquired at fair value		2,492,302
Less: total liabilities assumed		(432,302	)
Net asset acquired	$	2,060,000

Purchase consideration paid:
Fair value of common shares issued	$	2,000,000
Cash consideration		60,000
Total purchase consideration paid	$	2,060,000

Intangible assets, acquired during the three months ended September 30, ~~2020~~2021, net consisted of the following:

	Estimated Life	September 30, 2021
			(Unaudited)
Computer software	3.5 years	$	66,198
Customer relationships	7 years		43,000
Trademark	Indefinite		505,000
Less: Accumulated amortization			(6,628	)
		$	607,570

During the three months ended September 30, 2021, the Company recorded a total of $6,628 of amortization expense related to the intangible assets acquired.

The ~~summarized operating result of discontinued operations of the RTD Business included in the Company’s~~following unaudited ~~condensed~~pro forma consolidated ~~statements~~results of operations for the nine months ended September 30, 2021 and 2020 have been prepared as if the acquisition of Model Meals had occurred as of the beginning of the following periods:

	Nine Months Ended			Nine Months Ended
	September 30, 2021			September 30, 2020
Net Revenues	$	2,472,073		$	2,697,311
Net Loss	$	(3,733,490	)	$	(1,079,842	)
Net Loss per Share	$	(0.17	)	$	(0.06	)

Pro forma data does not purport to be indicative of the results that would have been obtained had these events actually occurred at the beginning of the periods presented and is not intended to be a projection of future results.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

NOTE 4 – CONVERTIBLE NOTES

At September 30, 2021, the convertible debt consisted of the following:

	September 30, 2021
	(Unaudited)
Principal amount	$	1,156,351
Less: debt discount		(498,440	)
Convertible notes payable, net	$	657,911

Principal amount – related party	$	75,391
Less: debt discount – related party		(39,479	)
Convertible notes payable - related party, net	$	35,915

Total convertible notes payable balance, net	$	693,826

December 2020 Financing

December 2020 Note I:

On December 18, 2020, the Company entered a Securities Purchase Agreement (the “December 2020 SPA I”) with an investor for the sale of the Company’s convertible note. Pursuant to the December 2020 SPA I, among other things, (i) the Company issued a self-amortization promissory note (the “December 2020 Note I”, and together with the December 2020 SPA I, the “December 2020 Agreements I”) in the aggregate principal amount of $275,000, and (ii) issued a total of 75,546 shares of common stock, as a commitment fee and 183,866 shares (the “Second Commitment Shares”) issued as a returnable commitment fee. Accordingly, the Company deems the Second Commitment Shares as unissued shares for accounting purposes. The 75,546 shares of common stock were recorded as a debt discount of $23,546 based on the relative fair value method. Pursuant to the December 2020 Note I, the Company received net proceeds of $234,100, net of $27,500 OID and $13,400 of issuance costs. The OID, issuance costs and issued commitment fee shares of common stock have been recorded as a debt discount to be amortized into interest expense over the twelve-month term of the note. The December 2020 Note I bears an interest rate of 12% per annum (which shall increase to 16% per annum upon the occurrence of an Event of Default (as defined in the December 2020 Note I) and shall mature on December 18, 2021. The investor has the right, only upon the occurrence of an Event of Default, to convert all or any portion of the then outstanding and unpaid principal amount and interest thereon (including any default interest) into shares of common stock equal to the lesser of (i) 105% multiplied by the closing bid price of the common stock on the trading day immediately preceding the issue date ($1.04) or (ii) the closing bid price of the common stock on the trading day immediately preceding the date of the respective conversion (the “Conversion Price”), subject to certain percentage of ownership limitations. The Second Commitment Shares must be returned to the Company’s treasury if the December 2020 Note I is fully repaid and satisfied on or prior to the maturity date, the. Upon the occurrence and during the continuation of any Event of Default (as defined in December 2020 Note I), the investor is no longer required to return the Second Commitment Shares to the Company and the December 2020 Note I becomes immediately due and payable thereunder in the amount equal to the principal amount then outstanding plus accrued interest (including any default interest) through the date of full repayment multiplied by 125%. The obligations of the Company under the December 2020 Note I rank senior with respect to any and all unsecured indebtedness incurred following the issue date except with respect to the Company’s current and future indebtedness with Shopify and any further loans that may be received pursuant to the CARES Act and the SBA’s Economic Injury Disaster loan program. Further, the December 2020 Note I contain standard anti-dilution provisions and price protections provisions in the event that the Company issues securities for a price per share less than the Conversion Price. The December 2020 Agreements I contain other provisions, covenants, and restrictions common with this type of debt transaction. Furthermore, the Company is subject to certain negative covenants under the December 2020 Agreements I, which the Company also believes are customary for transactions of this type. The December 2020 SPA I also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. As of December 31, 2020, the December 2020 Note I had outstanding principal and accrued interest of $275,000 and $1,175, respectively.

On March 18, 2021 (the “Redemption Date”), the Company elected, pursuant to terms of payment as described in the December 2020 Note I, to pay an aggregate amount of 283,615.75 (the “Payoff Amount”) consisting of $275,000 of principal, $7,865.75 of accrued interest and $750.00 in administrative fees (the “Redemption Amount”).The December 2020 Note I is deemed to have been paid in full; the lender will not exercise any of its rights relating to any potential default that may have occurred after the issue date of the December 2020 Note I and the Second Commitment Shares were returned by the lender to the Company’s transfer agent for cancellation as provided for in the December 2020 Agreements I. The fair value of the derivative liability associated with the December 2020 Note I at Redemption Date amounted to $26,629 and was reclassified to gain on debt extinguishment in the accompanying condensed consolidated statement of operation upon redemption. Any remaining unamortized debt discounts were recognized as interest expense on the Redemption Date. As of September 30, 2021, the December 2020 Note I had no outstanding balance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

December 2020 Note II:

On December 28, 2020, the Company entered into a Securities Purchase Agreement (the “December 2020 SPA II”) with an investor for the sale of the Company’s convertible note. Pursuant to the SPA II, among other things, (i) the Company issued a self-amortization promissory note (the “December 2020 Note II”, and together with the December 2020 SPA II, the “December 2020 Agreements II”) in the aggregate principal amount of $172,000, and (ii) issued 45,989 shares of common stock as a commitment fee and 114,667 shares (the “Second Commitment Shares”) issued as a returnable commitment fee. Accordingly, the Company deems the Second Commitment Shares as unissued shares for accounting purposes. The 45,989 shares of common stock issued were recorded as a debt discount of $14,720 based on the relative fair value method. Pursuant to the December 2020 Note II, the Company received net proceeds of $150,000, net of $15,500 OID and $6,500 of issuance costs. The OID, issuance costs and issued commitment fee shares of common stock have been recorded as a debt discount to be amortized into interest expense over the twelve-month term of the note. The December 2020 Note II matures on December 28, 2021 and bears an interest rate of 12% per annum (which shall increase to 16% per annum upon the occurrence of an Event of Default (as defined in the December 2020 Note II). The Company shall make nine monthly cash payments (“Amortization Payments”) in the amount of $19,264 beginning at the end of the third month from the issuance date of the note. The Company can elect to extend the Amortization Payment due date by thirty-days by notifying the holder on or before the of the Amortization Payment due date and pay an extension fee of $1,926, provided that the note is not in default. The first twelve months of interest (equal to $20,640) shall be guaranteed and earned in full as of the issue date, however if the note is repaid in its entirety, on or prior to, the due date of the first Amortization Payment, then the interest shall be accrued on a per annum basis based on the number of days elapsed as of the repayment date from the issue date. As of December 31, 2020, the December 2020 Note II had outstanding principal and accrued interest of $172,000 and $0, respectively. During the nine months ended September 30, 2021, the Company fully paid the December 2020 Note II. As of September 30, 2021, the December 2020 Note II had had no outstanding balance.

The investor has the right, only upon the occurrence of an Event of Default, to convert all or any portion of the then outstanding and unpaid principal amount and interest thereon (including any default interest) into shares of common stock equal to the lesser of (i) 105% multiplied by the closing bid price of the common stock on the trading day immediately preceding the issue date ($1.00) or (ii) the closing bid price of the common stock on the trading day immediately preceding the date of the respective conversion (the “Conversion Price”), subject to certain percentage of ownership limitations. The Second Commitment Shares must be returned to the Company’s treasury if the December 2020 Note II is fully repaid and satisfied on or prior to the maturity date, the. Upon the occurrence and during the continuation of any Event of Default (as defined in the December 2020 Note II), the investor is no longer required to return the Second Commitment Shares to the Company and the December 2020 Note II becomes immediately due and payable thereunder in the amount equal to the principal amount then outstanding plus accrued interest (including any default interest) through the date of full repayment multiplied by 125%. The December 2020 Note II rank senior with respect to any and all unsecured indebtedness incurred following the issue date except with respect to the Company’s current and future indebtedness with Shopify and any further loans that may be received pursuant to the CARES Act and the SBA’s Economic Injury Disaster loan program. Further, the December 2020 Note II contain standard anti-dilution provisions and price protections provisions in the event that the Company issues securities for a price per share less than the Conversion Price. The December 2020 Agreements II contain other provisions, covenants, and restrictions common with this type of debt transaction. Furthermore, the Company is subject to certain negative covenants under the December 2020 Agreements II, which the Company also believes are also customary for transactions of this type. The December 2020 SPA II also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended.

The Company also entered into a Registration Rights Agreement (“Registration Agreement”) in connection with the December 2020 Agreements II (see Note 11). Pursuant to which the Company is required to prepare and file with the SEC a Registration Statement or Registration Statements (as is necessary) covering the resale of all of the Registrable Securities , which Registration Statement(s) shall state that, in accordance with Rule 415 promulgated under the Securities Act, such Registration Statement also covers such indeterminate number of additional shares of Securities as may become issuable upon stock splits, stock dividends or similar transactions. The Company shall initially register for resale all of the Registerable Securities, or an amount equal to the maximum amount allowed under Rule 415 (a)(1)(i) as interpreted by the SEC. In the event the Company cannot register sufficient shares of Securities, due to the remaining number of authorized shares of Securities being insufficient, the Company will use its best efforts to register the maximum number of shares it can base on the remaining balance of authorized shares and will use its best efforts to increase the number of its authorized shares as soon as reasonably practicable.

The Company shall use its best efforts to have the Registration Statement filed with the SEC within 60 or 120 days following the closing date of the December 2020 Agreements II (collectively as “Filing Deadline”). The Company shall pay the holder the sum of 1% of the purchase amount of the December 2020 Note II as liquidated damages, and not as a penalty for each time it fails to meet the Filing Deadline. The liquidated damages set forth in the Registration Agreement shall be paid, at the holder’s option, in cash or securities priced at the share price, or portion thereof. Failure of the Company to make payment within five business days of the Filing Date shall be considered a breach of the Registration Agreement.

On March 24, 2021, the December 2020 Note II was amended (“Amendment”) pursuant to which, the Company issued a warrant to purchase up to 78,250 shares of common stock (“December 2020 Warrant II”) as additional commitment fee. The December 2020 Warrant II; (i) was valued at $4,227 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

In addition, the Amendment also provided for a Commitment Share True-Up provision (as discussed below under Commitment Share True-Up Provision). At the inception of the December 2020 Note II, the Commitment Share True-Up had a fixed monetary value of $22,995 and was recorded as a debt discount to be amortized over the twelve-month term.

The Amendment was accounted for as a debt modification in accordance with ASC 470-50-40-10 - Debt Modification and Extinguishment. The present value of the cash flows under the amended terms is less than 10% different from the present value of the remaining cash flows of the current terms and no gain or loss was recognized on modification on March 24, 2021. The warrant issued as additional commitment fee was capitalized and amortized as of the original issue date based on the Company’s elected accounting policy.

January 2021 Financings

January 2021 Note I:

On January 12, 2021, the Company entered into a Securities Purchase Agreement (the “January 2021 SPA I”) with an investor for the sale of the Company’s convertible note. Pursuant to the January 2021 SPA I, the Company; (i) issued a self-amortization promissory note (the “January 2021 Note I”, and together with the January 2021 SPA I, the “January 2021 Agreements I”) in the aggregate principal amount of $120,000; (ii) issued a total of 29,385 shares of common stock as a commitment fee and; (iii) shall issue 73,269 shares of common stock which is returnable pursuant to the terms of the January 2021 Agreements I (the “Second Commitment Shares”). The 29,385 shares of common stock issued were recorded as a debt discount of $17,297 based on the relative fair value method. The Company received net proceeds of $105,000, net of $10,000 OID and $5,000 issuance cost. The OID, issuance costs and issued commitment fee shares of common stock have been recorded as a debt discount to be amortized into interest expense over the twelve-month term of the note. The January 2021 Note I matures on January 12, 2022 and bears an interest rate of 10% per annum (which shall increase to 16% per annum upon the occurrence of an Event of Default (as defined in the January 2021 Note I)). The Company shall make nine monthly cash payments (“Amortization Payments”) in the amount of $14,666.66 beginning April 12, 2021. The Company can elect to extend the Amortization Payment due date by thirty-days by notifying the holder on or before the of the due date and pay an extension fee of $3,080, provided that the note is not in default. The first twelve months of interest (equal to $12,000) shall be guaranteed and earned in full as of the issue date, however if the note is repaid in its entirety, on or prior to, the due date of the first Amortization Payment, then the interest shall be accrued on a per annum basis based on the number of days elapsed as of the repayment date from the issue date. During the nine months ended September 30, 2021, the Company fully paid the January 2021 Note I. As of September 30, 2021, the January 2021 Note I had no outstanding balance.

The investor has the right, only upon the occurrence of an Event of Default, to convert all or any portion of the then outstanding and unpaid principal amount and interest thereon (including any default interest) into shares of common stock equal to the lesser of (i) 105% multiplied by the closing bid price of the common stock on the trading day immediately preceding the issue date or (ii) the closing bid price of the common stock on the trading day immediately preceding the date of the respective conversion (the “Conversion Price”), subject to certain percentage of ownership limitations. The Second Commitment Shares must be returned to the Company’s treasury if the January 2021 Note I is fully repaid and satisfied on or prior to the maturity date. Upon the occurrence and during the continuation of any Event of Default (as defined in the January 2021 Note I), the investor is no longer required to return the Second Commitment Shares to the Company and the January 2021 Note I becomes immediately due and payable thereunder in the amount equal to the principal amount then outstanding plus accrued interest (including any default interest) through the date of full repayment multiplied by 125%. The January 2021 Note I rank senior with respect to any and all unsecured indebtedness incurred following the issue date except with respect to the Company’s current and future indebtedness with e-commerce platform provider and any further loans that may be received pursuant to the CARES Act and the SBA’s Economic Injury Disaster loan program. Further, the January 2021 Note I contain standard anti-dilution provisions and price protections provisions in the event that the Company issues securities for a price per share less than the Conversion Price. The January 2021 Agreements I contain other provisions, covenants, and restrictions common with this type of debt transaction. The January 2021 SPA I also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended.

On March 31, 2021, the January 2021 Note I was amended (“Amendment”) pursuant to which, the Company issued a warrant to purchase up to 55,000 shares of common stock (“January 2021 Warrant I”) as additional commitment fee. The January 2021 Warrant I; (i) was valued at $6,173 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

In addition, the Amendment also provided for a Commitment Share True-Up provision as discussed below under Commitment Share True-Up Provision. At the inception of the January 2021 Note I, the Commitment Share True-Up had fixed monetary value of $13,223 which was recorded as a debt discount to be amortize over the twelve-month term of the note.

The Amendment was accounted for as a debt modification in accordance with ASC 470-50-40-10 - Debt Modification and Extinguishment. The present value of the cash flows under the amended terms is less than 10% different from the present value of the remaining cash flows of the current terms and no gain or loss was recognized on modification on March 31, 2021. The warrant issued as additional commitment fee was capitalized and amortized as of the original issue date based on the Company’s elected accounting policy.

January 2021 Note II:

On January 27, 2021, the Company entered into a Securities Purchase Agreement (the “January 2021 SPA II”) with an investor for the sale of the Company’s convertible note. Pursuant to the January 2021 SPA II, the Company; (i) issued a convertible note with principal amount of $330,000 (the “January 2021 Note II”) with the Company receiving $300,000 in net proceeds, net of $33,000 of OID recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) issued 150,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 150,000 shares of common stock (the “January 2021 Warrant II”, and together with the January 2021 SPA II and the January 2021 Note II, the “January 2021 Agreements II”). The 150,000 shares of common stock and 150,000 warrants issued were valued at $85,981 and $31,821, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $93,750, all recorded as a debt discount to be amortized over the twelve-month term of the note. The January 2021 Note II matures on February 1, 2022 and a one-time interest charge of 8% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the January 2021 Note II immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”) in the amount of $39,600 beginning May 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the January 2021 Note II at any time or times on or after the occurrence of an Event of Default. The January 2021 Note II is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The January 2021 Agreements II contain other provisions, covenants, and restrictions common with this type of debt transaction. The January 2021 SPA II also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $175,537 of principal and $22,463 of accrued interest. As of September 30, 2021, the January 2021 Note II had outstanding principal and accrued interest of $154,463 and $0, respectively.

The January 2021 Warrant II, issued to the investor as commitment fee, provides for the right to purchase up to 150,000 shares of common stock; (i) valued at $31,821 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

March 2021 Financings

March 2021 Note I:

On March 22, 2021, the Company entered into a Securities Purchase Agreement (the “March 2021 SPA I”) with an investor for the sale of the Company’s convertible note. Pursuant to the March 2021 SPA I, the Company; (i) issued a convertible note with principal amount of $55,000 (the “March 2021 Note I”) with the Company receiving $50,000 in net proceeds, net of $5,000 of OID recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) issued 25,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 25,000 shares of common stock (the “March 2021 Warrant I”, and together with the March 2021 SPA I and the March 2021 Note I, the “March 2021 Agreements I”). The 25,000 shares of common stock and 25,000 warrant issued were valued at $6,949 and $1,346, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $5,133, all recorded as a debt discount to be amortized over the twelve-month term of the note. The March 2021 Note I mature on March 1, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the March 2021 Note I immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $6,455 due on the first day of each month, beginning July 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the March 2021 Note I at any time or times on or after the occurrence of an Event of Default. The March 2021 Note I is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The March 2021 Agreements I contain other provisions, covenants, and restrictions common with this type of debt transaction. The March 2021 SPA I also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months Ended September 30, 2021, the Company paid $17,307 of the principal and $2,058 of accrued interest. As of September 30, 2021, the March 2021 Note I had outstanding principal and accrued interest of $37,693 and $0, respectively.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

The March 2021 Warrant I, issued to the investor as commitment fee, provides for the right to purchase up to 25,000 shares of common stock; (i) valued at $1,346 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expire on the fifth-year anniversary from the date of issuance.

March 2021 Note II:

On March 29, 2021, the Company entered into a Securities Purchase Agreement (the “March 2021 SPA II”) with an investor for the sale of the Company’s convertible note. Pursuant to the March 2021 SPA II, the Company; (i) issued a convertible note with principal amount of $110,000 (the “March 2021 Note II”) with the Company receiving $100,000 in net proceeds, net of $10,000 of OID to be amortized over the twelve-month term of the note; (ii) issued 50,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 50,000 shares of common stock (the “March 2021 Warrant II”, and together with the March 2021 SPA II and the March 2021 Note II, the “March 2021Agreements II”). The 50,000 shares of common stock and 50,000 warrant issued were valued at $24,504 and $8,350, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $23,500, all recorded as a debt discount to be amortized over the twelve-month term of the note. The March 2021 Note II mature on March 21, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the March 2021 Note II immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $12,911 due on the first day of each month, beginning June 26, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the March 2021 Note II at any time or times on or after the occurrence of an Event of Default. The March 2021 Note II is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The March 2021 Agreements II contain other provisions, covenants, and restrictions common with this type of debt transaction. The March 2021 SPA II also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $106,556 of principal and $6,199 of accrued interest. As of September 30, 2021, the March 2021 Note II had outstanding principal and accrued interest of $3,44 and $0, respectively.

The March 2021 Warrant II, issued to the investor as commitment fee, provides for the right to purchase up to 50,000 shares of common stock; (i) valued at $8,350 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

March 2021 Note III – Related Party:

On March 30, 2021, the Company entered into a Securities Purchase Agreement (the “March 2021 SPA III”) with an investor, who is also a major stockholder and director and considered to be a related party, for the sale of the Company’s convertible note. Pursuant to the March 2021 SPA III, the Company; (i) issued a convertible note with principal amount of $110,000 (the “March 2021 Note III”) with the Company receiving $100,000 in net proceeds, net of $10,000 of OID recorded as a debt discount to be amortize over the twelve-month term of the note; (ii) issued 50,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 50,000 shares of common stock (the “March 2021 Warrant III”, and together with the March 2021 SPA III and the March 2021 Note III, the “March 2021 Agreements III”). The 50,000 shares of common stock and 50,000 warrant issued were valued at $23,718 and $7,924, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $22,250, all recorded as a debt discount to be amortized over the twelve-month term of the note. The March 2021 Note III mature on March 30, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the March 2021 Note III immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $12,911 due on the first day of each month, beginning July 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the March 2021 Note III at any time or times on or after the occurrence of an Event of Default. The March 2021 Note III is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The March 2021 Agreements III contain other provisions, covenants, and restrictions common with this type of debt transaction. The March 2021 SPA III also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $34,610 of principal and $4,124 of accrued interest. As of September 30, 2021, the March 2021 Note III had outstanding principal and accrued interest of $75,390 and $0, respectively.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

The March 2021 Warrant III, issued to the investor as commitment fee, provides for the right to purchase up to 50,000 shares of common stock; (i) valued at $7,924 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

March 2021 Note IV:

On March 30, 2021, the Company entered into a Securities Purchase Agreement (the “March 2021 SPA IV”) with an investor for the sale of the Company’s convertible note. Pursuant to the March 2021 SPA IV, the Company; (i) issued a convertible note with principal amount of $55,000 (the “March 2021 Note IV”) with the Company receiving $50,000 in net proceeds, net of $5,000 of OID recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) issued 25,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 25,000 shares of common stock (the “March 2021 Warrant IV”, and together with the March 2021 SPA IV and the March 2021 Note IV, the “March 2021Agreements IV”). The 25,000 shares of common stock and 25,000 warrant issued were valued at $11,845 and $3,957, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $11,125, all recorded as a debt discount to be amortized over the twelve-month term of the note. The March 2021 Note IV mature on March 21, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the March 2021 Note IV immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $6,455 due on the first day of each month, beginning June 26, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the March 2021 Note IV at any time or times on or after the occurrence of an Event of Default. The March 2021 Note IV is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The March 2021 Agreements IV contain other provisions, covenants, and restrictions common with this type of debt transaction. The March 2021 SPA IV also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $53,985 of principal and $3,100 of accrued interest. As of September 30, 2021, the March 2021 Note IV had outstanding principal and accrued interest of $1,015 and $0, respectively.

The March 2021 Warrant IV, issued to the investor as commitment fee, provides for the right to purchase up to 25,000 shares of common stock; (i) valued at $3,957 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

March 2021 Note V:

On March 31, 2021, the Company entered into a Securities Purchase Agreement (the “March 2021 SPA V”) with an investor for the sale of the Company’s convertible note. Pursuant to the March 2021 SPA V, the Company; (i) issued a convertible note with principal amount of $165,000 (the “March 2021 Note V”) with the Company receiving $150,000 in net proceeds, net of $15,000 of OID recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) issued 75,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) (as discussed below under Commitment Share True-Up Provision) and; (iii) a warrant to purchase up to 75,000 shares of common stock (the “March 2021 Warrant V”, and together with the March 2021 SPA V and the March 2021 Note V, the “March 2021Agreements V”). The 75,000 shares of common stock and 75,000 warrant issued were valued at $36,499 and $12,352, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $34,500, all recorded as a debt discount to be amortized over the twelve-month term of the note. The March 2021 Note V mature on March 1, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the March 2021 Note V immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $20,167 due on the first day of each month, beginning July 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the March 2021 Note V at any time or times on or after the occurrence of an Event of Default. The March 2021 Note V is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The March 2021 Agreements V contain other provisions, covenants, and restrictions common with this type of debt transaction. The March 2021 SPA V also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $49,609 of principal and $10,893 of accrued interest. As of September 30, 2021, the March 2021 Note V had outstanding principal and accrued interest of $115,392 and $0, respectively.

The March 2021 Warrant V, issued to the investor as commitment fee, provides for the right to purchase up to 75,000 shares of common stock; (i) valued at $12,352 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

April 2021 Financing

On April 7, 2021, the Company closed a Securities Purchase Agreement dated March 29, 2021 (the “April 2021 SPA”) with an investor for the sale of the Company’s convertible note. Pursuant to the April 2021 SPA, the Company; (i) issued a convertible note with principal amount of $165,000 (the “April 2021 Note”) with the Company receiving $146,500 in net proceeds, net of $15,000 of OID and $3,500 of legal fees; (ii) issued 75,000 shares of common stock, subject to a true-up based upon the trading price of the common stock and the investor’s ownership limitations (“Commitment Share True-up”) and; (iii) issued warrant to purchase up to 75,000 shares of common stock (the “April 2021 Warrant”, and together with the April 2021 SPA and the April 2021 Note, the “April 2021Agreements”). The 75,000 shares of common stock and 75,000 warrant issued were valued at $31,913 and $9,669, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $27,375, recorded as a debt discount to be amortized over the twelve-month term of the note. The April 2021 Note I mature on March 30, 2022 and a one-time interest charge of 8% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the April 2021 Note immediately prior to the occurrence of the Event of Default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $19,800 due on the first day of each month, beginning July 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the April 2021 Note at any time or times on or after the occurrence of an Event of Default. The April 2021 Note is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The April 2021 Agreements contain other provisions, covenants, and restrictions common with this type of debt transaction. The April 2021 SPA also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $50,824 of principal and $8,576 of accrued interest. As of September 30, 2021, the April 2021 Note had outstanding principal and accrued interest of $114,176 and $0, respectively.

The April 2021 Warrant, issued to the investor as commitment fee, provides for the right to purchase up to 75,000 shares of common stock; (i) valued at $9,669 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

May 2021 Financings

May 2021 Note I:

On May 17, 2021, the Company closed a Securities Purchase Agreement (the “May 2021 SPA I”) with an investor for the sale of the Company’s convertible note. Pursuant to the May 2021 SPA I, the Company; (i) issued a convertible note with principal amount of $132,000 (the “May 2021 Note I”) with the Company receiving $111,700 in net proceeds, net of $12,000 of OID and $8,300 of legal fees; (ii) issued 60,000 shares of common stock (the “First Commitment Shares”) as commitment fee and shall issue 165,000 shares of common stock (the “Second Commitment Shares”) issued as a returnable commitment fee, accordingly, the Company deems the Second Commitment Shares as unissued for accounting purposes and; (iii) issued warrant to purchase up to 60,000 shares of common stock (the “May 2021 Warrant I”, and together with the May 2021 SPA I and the May 2021 Note I, the “May 2021 Agreements I”). The 60,000 shares of common stock and 60,000 warrant issued were valued at $26,824 and $9,767, respectively, using the relative fair value method and the Commitment Share True-up had a fixed monetary value of $26,700, recorded as a debt discount to be amortized over the twelve-month term of the note. The May 2021 Note I matures on May 10, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date; in an event of default, the interest rate shall increase to 16% per annum. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the May 2021 Note I immediately prior to the occurrence of the event of default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $15,667 due on the first day of each month, beginning August 9, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the May 2021 Note I at any time or times on or after the occurrence of an event of default. The May 2021 Note I is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The May 2021 Agreements I contain other provisions, covenants, and restrictions common with this type of debt transaction. The May 2021 SPA I also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $25,532 of principal and $4,802 of accrued interest. As of September 30, 2021, the May 2021 Note I had outstanding principal and accrued interest of $105,468 and $0, respectively.

The May 2021 Warrant I, issued to the investor as commitment fee, provides for the right to purchase up to 60,000 shares of common stock; (i) valued at $9,767 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

May 2021 Note II:

On May 28, 2021, the Company closed a Securities Purchase Agreement (the “May 2021 SPA II”) with an investor for the sale of the Company’s convertible note. Pursuant to the May 2021 SPA II, the Company; (i) issued a convertible note with principal amount of $285,000 (the “May 2021 Note II”) with the Company receiving $250,000 in net proceeds, net of $28,500 of OID and $6,500 of legal fees; (ii) issued 150,000 shares of common stock (the “Commitment Shares”) as commitment fee and; (iii) issued warrant to purchase up to 150,000 shares of common stock (the “May 2021 Warrant II”, and together with the May 2021 SPA II and the May 2021 Note II, the “May 2021Agreements II”). The 150,000 shares of common stock and 150,000 warrant issued were valued at $69,583 and $30,326, respectively, using the relative fair value method, all recorded as a debt discount to be amortized over the twelve-month term of the note. The May 2021 Note II matures on May 26, 2022 and a one-time interest charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the May 2021 Note II immediately prior to the occurrence of the event of default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $31,350 due on the first day of each month, beginning August 26, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the May 2021 Note II at any time or times on or after the occurrence of an event of default. The May 2021 Note II is convertible at a conversion price of $0.70 (“Conversion Price”). The May 2021 Agreements II contain other provisions, covenants, and restrictions common with this type of debt transaction. The May 2021 SPA II also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. During the nine months ended September 30, 2021, the Company paid $20,300 of principal and $11,050 of accrued interest. As of September 30, 2021, the May 2021 Note II had outstanding principal and accrued interest of $264,700 and $3,431, respectively.

The May 2021 Warrant II, issued to the investor as commitment fee, provides for the right to purchase up to 150,000 shares of common stock; (i) valued at $30,326 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $1.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

September 2021 Financings

September 2021 Note I:

On September 1, 2021, the Company closed a Securities Purchase Agreement (the “September 2021 SPA I”) with an investor for the sale of the Company’s convertible note. Pursuant to the September 2021 SPA I, the Company; (i) issued a convertible note with principal amount of $110,000 (the “September 2021 Note I”) with the Company receiving $100,000 in net proceeds, net of $10,000 of OID; (ii) issued 50,000 shares of common stock (the “First Commitment Shares”) as commitment fee and; (iii) issued warrant to purchase up to 50,000 shares of common stock (the “September 2021 Warrant I”, and together with the September 2021 SPA I and the September 2021 Note I, the “September 2021 Agreements I”). The 50,000 shares of common stock and 50,000 warrant issued were valued at $24,877 and $9,493, respectively, using the relative fair value method, recorded as a debt discount to be amortized over the nine-month term of the note. The September 2021 Note I matures on June 1, 2022 and a one-time OID charge of 10% was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the September 2021 Note I immediately prior to the occurrence of the event of default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $13,444 due on the first day of each month, beginning October 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the September 2021 Note I at any time or times on or after the occurrence of an event of default. The September 2021 Note I is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The September 2021 Agreements I contain other provisions, covenants, and restrictions common with this type of debt transaction. The September 2021 SPA I also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. As of September 30, 2021, the September 2021 Note I had outstanding principal and accrued interest of $110,000 and $1,222, respectively.

The September 2021 Warrant I, issued to the investor as commitment fee, provides for the right to purchase up to 50,000 shares of common stock; (i) valued at $9,493 using the relative fair value method and recorded as a debt discount to be amortized over the nine-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

September 2021 Note II:

On September 8, 2021, the Company closed a Securities Purchase Agreement (the “September 2021 SPA II”) with an investor for the sale of the Company’s convertible note. Pursuant to the September 2021 SPA II, the Company; (i) issued a convertible note with principal amount of $250,000 (the “September 2021 Note II”) with the Company receiving $218,250 in net proceeds, net of $25,000 of OID and $6,750 of legal fees; (ii) issued 114,000 shares of common stock (the “First Commitment Shares”) as commitment fee and; (iii) issued warrant to purchase up to 114,000 shares of common stock (the “September 2021 Warrant II”, and together with the September 2021 SPA II and the September 2021 Note II, the “September 2021 Agreements II”). The 114,000 shares of common stock and 114,000 warrant issued were valued at $59,468 and $21,004, respectively, using the relative fair value method, recorded as a debt discount to be amortized over the twelve-month term of the note. The September 2021 Note II matures on August 1, 2022 and 10% of OID was applied on the issue date and will be payable on the maturity date. Upon an event of default, the outstanding balance will immediately and automatically increase to 140% of the outstanding balance under the September 2021 Note II immediately prior to the occurrence of the event of default and becomes immediately due and payable. The Company shall make nine monthly cash payments (“Amortization Payments”), in the amount of $30,556 due on the first day of each month, beginning December 1, 2021. If the first day of any calendar month is not on a business day, then the Company shall make monthly payments on the next business day. The investor may only convert the September 2021 Note II at any time or times on or after the occurrence of an event of default. The September 2021 Note II is convertible at the rate equal to 105% of the lowest trading price occurring during the twenty-five consecutive trading days immediately preceding the applicable conversion date (“Conversion Price”). The September 2021 Agreements II contain other provisions, covenants, and restrictions common with this type of debt transaction. The September 2021 SPA II also provides the investor with certain “piggyback” registration rights, permitting them to request that the Company include the issued shares for sale in certain registration statements filed by the Company under the Securities Act of 1934, as amended. As of September 30, 2021, the September 2021 Note II had outstanding principal and accrued interest of $250,000 and $2,778, respectively.

The September 2021 Warrant II, issued to the investor as commitment fee, provides for the right to purchase up to 114,000 shares of common stock; (i) valued at $21,004 using the relative fair value method and recorded as a debt discount to be amortized over the twelve-month term of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

The Company uses the Binomial Valuation Model to determine the fair value of its stock warrants which requires the Company to make several key judgments including:

	●	the value of the Company’s common stock;

	●	the expected life of issued stock warrants;

	●	the expected volatility of the Company’s stock price;

	●	the expected dividend yield to be realized over the life of the stock warrants; and

	●	the risk-free interest rate over the expected life of the stock warrants.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

The Company’s computation of the expected life of issued stock warrants was based on the simplified method as the Company does not have adequate exercise experience to determine the expected term. The interest rate was based on the U.S. Treasury yield curve in effect at the time of grant. The computation of volatility was based on the historical volatility of the Company’s common stock.

During the nine months ended September 30, 2021, the fair value of the stock warrants was estimated at issuance using the Binomial Valuation Model with the following assumptions:

	September 30, 2021
Dividend rate	—	%
Term	2.5 years
Volatility	60% to 70	%
Risk—free interest rate	0.14 to 0.24	%

Commitment Share True-Up Provision

The Amended December Note I, Amended January Note I, January Note II, March Financings, April 2021 Financing and May 2021 Note I (collectively as “Notes”), as discussed above, included a Commitment Share True-Up provision whereby if during the period beginning on the six-month anniversary of the date of the closing date and ending on the later of (i) the maturity date, or (ii) the date on which the Notes, is fully satisfied and cancelled (the “True-Up Period”), the then lowest traded price of the Company’s common stock (“Common Stock”) for any Trading Day within the True-Up Period (“Subsequent Share Price”), as reported on the Company’s principal market, is less than the closing price of the Company’s common stock on the closing date of each Note, then the Company shall, within three (3) trading days of holder’s provision of written notice in (“True-Up Notice”), issue and deliver to the holder an additional number of duly and validly issued, fully paid and non-assessable shares of Common Stock equal to (X) the quotient of the Commitment Value (as defined below) divided by the Subsequent Share Price, multiplied by 1.5, less (Y) the Commitment Shares. The “Commitment Value” shall mean the product of the Commitment Shares multiplied by the closing price of the Company’s common stock on the Closing Date of each Note. Any additional shares of Common Stock issuable as defined in the Notes (“True-up Shares”), if required to be issued shall be issued provided however, that in no event shall the holder be entitled to receive shares of common stock in excess of the amount that would result in beneficial ownership by the holder and its affiliates of 4.99% of the outstanding shares of Common Stock at that time. For purposes of the provision to the immediately preceding sentence, beneficial ownership shall be determined in accordance with Section 13(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and Regulations 13D-G thereunder. The Company shall at all times reserve shares of its Common Stock for Holder in an amount equal to 300% multiplied by (X) the quotient of the Commitment Value divided by the lowest traded price of the Common Stock during the five Trading Days immediately preceding the respective date of calculation, multiplied by 1.5, less (Y) the Original Shares. At the inception of the respective Notes, the value of the true-up shares is based on a fixed monetary amount known at inception to be settled with a variable number of shares if triggered which reflects stock settled debt. Therefore, the Commitment Share True-up had an aggregate fixed monetary value of $224,563 which is reflected as liability to be settled with common stock in the accompanying condensed consolidated balance sheets.

Derivative Liabilities Pursuant to Convertible Notes

In connection with the issuance of the January 2021 Financings, March 2021 Financings, April 2021 Financing and May 2021 Financings , and September 2021 Financings (collectively referred to as “Notes”), the Company determined that the terms of the Notes contain an embedded conversion option to be accounted for as derivative liabilities due to the holder having the potential to gain value upon an event of default, which includes events not within the control of the Company. Accordingly, under the provisions of ASC 815-40 –Derivatives and Hedging – Contracts in an Entity’s Own Stock, the embedded conversion option contained in the convertible instruments were accounted for as derivative liabilities at the date of issuance and shall be adjusted to fair value through earnings at each reporting date. The fair value of the embedded conversion options was determined using the Monte Carlo valuation model. At the end of each period and on note conversion date or repayment, the Company revalues the derivative liabilities resulting from the embedded option.

During the nine months ended September 30, 2021, in connection with the issuance of the Notes, on the initial measurement date, the fair values of the embedded conversion option of $223,358 was recorded as derivative liabilities and debt discount.

Additionally, in connection with the Notes, the Company issued an aggregate of 853,385 shares of common stock and an aggregate of 824,000 warrants as commitment fees (see Note 10). The Company also issued additional 133,250 warrants as commitment fees (see Note 10), in connection with a debt modification of the December Note II and January Note I. The common shares and warrants issued during the nine months ended September 30, 2021 were valued, in aggregate, at $575,480 using the relative fair value method and recorded as debt discount to be amortized over the term of the Notes.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

At September 30, 2021, the Company revalued the embedded conversion option derivative liabilities. In connection with these revaluations, the Company recorded a gain from the change in the derivative liabilities fair value of $232,641 for the nine months ended September 30, 2021.

During the nine months ended September 30, 2021, the fair value of the derivative liabilities was estimated at issuance and at the September 30, 2021, using the Monte Carlo Valuation Model with the following assumptions:

	September 30, 2021
Dividend rate		—	%
Term (in years)		0.33 to 0.84
Volatility		90	%
Risk—free interest rate		0.04 to 0.11	%
Default probability		25	%

For the three and nine months ended September 30, ~~2020 is as follows:~~

For the Three
Months Ended
September 30,
2020 For the Nine
Months Ended
September 30,
2020
Revenues
Cost of revenues $ — $ —
Gross (loss) profit — —
— —
Operating expenses:
Compensation expense 4,022 5,511
Professional and consulting expenses 6,663 26,606
Selling and marketing expenses (7,956 ) (7,850 )
General and administrative expenses 5,315 37,255
Total operating income (8,044 ) (61,522 )
Income from operations $ 8,044 $ 61,522

Gain on debt extinguishment 99,897 99,897
Interest income (expense) (103 ) (172 )
Other income, net 99,794 99,725

Income from discontinued operations $ 91,750 $ 38,203

~~The gain on~~2021, amortization of debt ~~extinguishment in the amount of $99,897 reflected above was due~~discounts related to the ~~settlement~~convertible notes amounted to $328,068 and $1,042,694, respectively, included as interest expense on the accompanying condensed consolidated statements of ~~outstanding liabilities owed to a vendor in connection with~~operations. At September 30, 2021, and December 31, 2020 the ~~RTD Business.~~unamortized debt discount was $537,916 and $305,524, respectively.

NOTE ~~4 -~~ 5 – NOTES PAYABLE

Notes payable is summarized below:

	September 30, 2021
	(Unaudited)
Principal amount	$	306,900
Less: current portion		(11,028	)
Notes payable - long term portion	$	295,872

September 30,
2020
(Unaudited)
Principal amount $ 164,612
Less: current portion (9,864 )
Notes payable - long term portion $ 154,748

Minimum principal payments under notes payable are as follows:

September 30,
2020
(Unaudited)
Three months ended December 31, 2020 $ 1,549
Year ended December 31, 2021 6,281
Year ended December 31, 2022 6,350
Year ended December 31, 2023 3,185
Year ended December 31, 2024 to 2050 147,247
Total principal payments $ 164,612

Remaining in December 31, 2021	$	7,988
Year ended December 31, 2022		6,170
Year ended December 31, 2023		6,405
Year ended December 31, 2024		6,649
Year ended December 31, 2025		6,902
Thereafter		272,786
Total principal payments	$	306,900

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

Paycheck Protection Program Loan

On April 8, 2020, the Company received federal funding in the amount of $14,612 through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”). The PPP note bears an interest rate 0.98% per annum and accrues on the unpaid principal balance computed on the basis of the actual number of days elapsed in a year of 360 days. Commencing six months after the effective date of the PPP note, the Company is required to pay the lender equal monthly payments of principal and interest as required to fully amortize any unforgiven principal balance of the loan by the two-year anniversary of the effective date of the PPP note (the “Maturity Date”). The Maturity Date can be extended to five years if mutually agreed upon by both the lender and the Company. The PPP note contains customary events of default relating to, among other things, payment defaults, making materially false or misleading representations to the SBA or the lender, or breaching the terms of the PPP note. The occurrence of an event of default may result in the repayment of all amounts outstanding under the PPP note, collection of all amounts owing from the Company, or filing suit and obtaining judgment against the Company. Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. Recent modifications to the PPP by the U.S. Treasury and Congress have extended the time period for loan forgiveness beyond the original eight-week period, making it possible for the Company to apply for forgiveness of its PPP note. No assurance can be given that the Company will be successful in obtaining forgiveness of the loan in whole or in part. On April 28, 2021, the SBA authorized forgiveness of the outstanding principal balance of $14,612 and $142 of accrued interest payable of the Company’s PPP loan which has been recorded as a gain on debt forgiveness in the accompanying condensed consolidated statements of operations. As of September 30, ~~2020,~~2021, the PPP note had no outstanding balance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Economic Injury Disaster Loan

On May 20, 2020, the Company entered into a Loan Authorization and Agreement (“SBA Loan Agreement”) with the SBA, under the SBA’s Economic Injury Disaster Loan assistance program in light of the impact of the COVID-19 pandemic. Pursuant to the SBA Loan Agreement, the Company received an advanced of $149,900, net of $100 processing fee, to be used for working capital purposes only. Pursuant to the SBA Loan Agreement, the Company executed; (i) a note for the benefit of the SBA (“SBA Note”), which contains customary events of default; and (ii) a Security Agreement, granting the SBA a security interest in all tangible and intangible personal property of the Company, which also contains customary events of default. The SBA Note bears an interest rate of 3.75% per annum which accrue from the date of the advance. Installment payments in the amount of $731, including principal and interest, are due monthly beginning May 20, 2021 (twelve months from the date of the SBA Note). The balance of principal and interest is payable thirty years from the date of the SBA Note. As of September 30, 2021, the SBA Note had an outstanding principal balance of ~~$14,612~~$149,900 and $7,675 of accrued interest, reflected in the accompanying condensed consolidated balance sheet as long-term note payable and accrued ~~interest of $70.~~expense and other liabilities, respectively.

~~Economic Injury Disaster Loan~~

On June 17, 2020, the Company entered into a Loan Authorization and Agreement (“SBA Loan Agreement”) with the SBA, under the SBA’s Economic Injury Disaster Loan assistance program in light of the impact of the COVID-19 pandemic. Pursuant to the SBA Loan Agreement, the Company received an advanced of $150,000, to be used for working capital purposes only. Pursuant to the SBA Loan Agreement, the Company executed; (i) a note for the benefit of the SBA (“SBA Note”), which contains customary events of default; and (ii) a Security Agreement, granting the SBA a security interest in all tangible and intangible personal property of the Company, which also contains customary events of default. The SBA Note bears an interest rate of 3.75% per annum which accrue from the date of the advance. ~~Installment~~Instalment payments, including principal and interest, are due monthly beginning June 17, 2021 (twelve months from the date of the SBA Note) in the amount of $731. The balance of principal and interest is payable thirty years from the date of the SBA Note. As of September 30, ~~2020,~~2021, the SBA Note had an outstanding principal balance of $150,000 and accrued interest of ~~$1,618.~~$7,243, reflected in the accompanying condensed consolidated balance sheets under accrued expense and other liabilities.

On June 26, 2020, in connection SBA Loan Agreement, the Company received a grant that does not have to be repaid, in the amount of $5,000 ~~and~~which was recorded as other income in the accompanying condensed consolidated ~~statement~~statements of operations.

~~NOTE 5 –~~ ~~NOTE PAYABLE – IN DEFAULT~~November Note Payable

On ~~July 3, 2015,~~November 12, 2020, the Company entered into a ~~promissory~~Note Agreement with an investor for the sale of the Company’s note ~~payable with~~(the “Note”). Pursuant to the terms provided for in the Note Agreement, the Company issued to the investor a ~~principal~~Note and the Company received proceeds in the amount of ~~$33,000.~~$7,000. The ~~note bore~~Note bears an interest ~~at a rate~~ of 5% per ~~year~~annum and ~~had a maturity date~~matures on November 12, 2021. The Company may prepay all or any portion of the interest and the unpaid principal balance of this Note at any time, or from time to time, without penalty or premium. As of September ~~1, 2016. During~~30, 2021, the ~~year ended December 31, 2018,~~Note had an outstanding principal balance of $7,000 and accrued interest of $308, reflected in the accompanying condensed consolidated balance sheets under accrued expense and other liabilities.

NOTE 6 – ADVANCE PAYABLE

On August 5, 2020, the Company entered into a capital advance agreement (the “Third Advance Agreement”) with Shopify. Under the terms of the Third Advance Agreement, the Company has received $49,000 of principal and will repay $55,370 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid ~~$18,000 of outstanding principal.~~in full. In ~~2019,~~2020, the Company paid ~~$11,262~~$47,328 of the principal balance and the advance had an outstanding ~~principal balance.~~balance $1,672. During the nine months ended September 30, ~~2020,~~2021, the Company paid the ~~outstanding principal balance of the note payable~~advance in full and there was no balance outstanding as of September 30, ~~2020.~~2021.

~~NOTE 6 –~~ ~~ADVANCE PAYABLE~~

On ~~October 15, 2019,~~November 17, 2020, the Company entered into a capital advance agreement (the ~~“First~~“Fourth Advance Agreement”) with ~~their e-commerce platform provider.~~Shopify. Under the terms of the ~~First~~Fourth Advance Agreement, the Company has received ~~$23,000~~$63,000 of principal and will repay ~~$25,999~~$71,190 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. As of December 31, ~~2019,~~2020, the advance had an outstanding principal balance of ~~$18,192.~~$63,000. During the nine months ended September 30, ~~2020,~~2021, the Company paid the advance in full and there was no balance outstanding as of September 30, ~~2020.~~2021.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

On December 10, 2020, the Company entered into a working capital agreement (the “First PayPal Advance Agreement”) with PayPal. Under the terms of the Fifth Advance Agreement, the Company received net proceeds of $17,000, net of $1,840 loan fee for a total principal amount of $18,840. and will repay the principal and by remitting The Company shall pay a minimum payment every 90-days beginning at the end of the Cancellation Period and ending when the Total Payment Amount has been delivered to Lender. The minimum payment is due in each 90-day period, irrespective of the amount paid in any previous 90-day period. The minimum payment is 5% of the principal amount for loans expected to be repaid in 12 months or more and 10% of the principal amount for loans expected to be repaid in less than 12 months (based on the Company’s account history). In 2020, the Company paid $5,015 of principal balance and the advance had an outstanding balance of $13,825 as of December 31, 2020. During the nine months ended September 30, 2021, the Company paid the advance in full and there was no balance outstanding as of September 30, 2021.

On March ~~17, 2020,~~29, 2021, the Company entered into a capital advance agreement (the ~~“Second~~“Fifth Advance Agreement”) with ~~their e-commerce platform provider.~~Shopify. Under the terms of the ~~Second~~Fifth Advance Agreement, the Company has received ~~$10,000~~$23,000 of principal and will repay ~~$11,300~~$25,990 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. During the 9 months ended September 30, 2021, the Company paid the advance in full and there was no balance outstanding as of September 30, 2021.

On March 30, 2021, the Company closed a Revenue Share Agreement (“Agreement”) with a lender pursuant to which the Company agreed to sell, assign and transfer to the lender and the lender agreed to purchase from the Company, all of the Company’s right, title and interest in its future receivables amounting to $74,200 (“Specified Amount”) and $70,000 (“Purchase Price” or “Advance”) of this amount shall be made available to the Company. Pursuant to the Agreement, prior to the lender making the amount of the Advance available for use (even if the Company choose not to spend any or all of the Advance); (a) the Company will deliver, and will cause to be delivered, on each day to the lender, 20% of future receivables and 25% of future receivables after the 121^st day from and including the closing date (“Applicable Percentage”) until the lender receive the specified Amount and; (b) the Company acknowledge that good, sufficient and valuable consideration has been received. The Company will only use the Advance for the purchase of products or services necessary to operate its business as defined in the Agreement. On April 1, 2021, an advance of $74,200 of which $70,000 was made available to the Company and $4,200 OID was charged to interest expense. During the nine months ended September 30, 2021, the Company paid the advance in full and there was no balance outstanding as of September 30, 2021.

On July 9, 2021, the Company entered into a capital advance agreement (the “Sixth Advance Agreement”) with Shopify. Under the terms of the Sixth Advance Agreement, the Company has received $95,000 of principal and will repay $107,350 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. During the nine months ended September 30, ~~2020,~~2021, the Company paid $11,825 of the outstanding balance. The advance had $83,175 of outstanding balance as of September 30, 2021, reflected as advance payable on the accompanying condensed consolidated balance sheets.

On August 31, 2021, the Company entered into a capital advance agreement (the “Seventh Advance Agreement”) with Shopify. Under the terms of the Seventh Advance Agreement, the Company has received $34,000 of principal and will repay $38,420 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. The advance has an outstanding balance of $34,000 as of September 30, 2021, reflected as advance payable on the accompanying condensed consolidated balance sheets.

On September 1, 2021, the Company entered into a capital advance agreement (the “First Advance Agreement”) with Liberty Funding. Under the terms of the First Advance Agreement, the Company has received $110,000 of principal and will repay $132,000 by making weekly installments of $5,500 until the advance is repaid in full. During the three months ended September 30, 2021, the Company paid the advance in full and there was no balance outstanding as of September 30, ~~2020.~~2021.

On August 5, 2020, the Company entered into a capital advance agreement (the “Third Advance Agreement”) with their e-commerce platform provider. Under the terms of the Third Advance Agreement, the Company has received $49,000 and will repay $55,370 by remitting 17% of the total customer payments processed daily by the e-commerce platform provider until the advances are repaid in full. During the nine months ended September 30, 2020, the Company paid $7,823 of the principal balance and the advance had an outstanding balance $41,177 as of September 30, 2020 presented as advance payable on the accompanying condensed consolidated balance sheets.

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

~~NOTE 7 –~~ ~~OPERATING LEASE RIGHT-OF-USE ASSETS AND LIABILITIES~~

Operating lease right-of-use (ROU) and liabilities are recognized at the present value of the future lease payments at the lease commencement date. The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 10%, as the interest rate implicit in most of our leases is not readily determinable. Operating lease expense is recognized on a straight-line basis over the lease term. During the nine months ended September 30, 2020 and 2019, the Company recorded $4,601 and $0, respectively, as operating lease expense which is included in general and administrative expenses on the statements of operations.

On the date of the Merger, the Company had an operating lease for its office and a copier. On June 30, 2020, the Company and the lessor (collectively as “Parties”) entered into an Office Lease Termination Agreement (the “Termination Agreement”) whereby the Parties agreed to terminate the lease, and settle all claims and to extinguish all rights and claims arising out of the lease agreement entered into in April 2018. Pursuant to the Termination Agreement, the Parties agreed for the lessor to retain the deposit in the amount of $6,828 to settle all remaining claims. As of September 30, 2020, the Company had no remaining lease obligations towards the lease. At termination, the Company removed the remaining ROU asset and liability of $25,426.

The equipment lease agreement for a copier expires March 27, 2022 and requires monthly payments of $145 with an option to purchase the equipment at fair market value at the end of the lease term. Pursuant to the disposal of discontinued operations discussed in Note 3, the ROU asset and liability related to the equipment lease was assumed by Gratitude Keto., a related party, pursuant the Asset Purchase Agreement between the Company and Gratitude Keto. As of September 30, 2020, the Company had no remaining lease obligations towards the lease. Upon the closing of the Asset Purchase Agreement, the Company removed the remaining ROU asset and liability of $2,417.

~~Right-of-use assets are summarized below:~~

September 30,
2020
(Unaudited)
Office lease $ 29,417
Equipment lease (remaining lease term of 21 months) 3,027
Subtotal 32,444
Less accumulated amortization (4,601 )
Adjustment in connection with the termination of lease (25,426 )
Adjustment in connection with the disposal of discontinued operations (2,417 )
Right-of-use assets, net $ —

~~Operating Lease liabilities are summarized below:~~

September 30,
2020
(Unaudited)
Office lease $ 29,417
Equipment lease 3,027
Subtotal 32,444
Reduction of lease liability (4,601 )
Adjustment in connection with the termination of lease (25,426 )
Adjustment in connection with the disposal of discontinued operations (2,417 )
Right-of-use liability, net $ —

NOTE 87 – UNREDEEMED GIFT CARDS

Unredeemed gift cards activities as of September 30, ~~2020~~2021 and December 31, ~~2019~~2020 are summarized as follows:

September 30,
2020 December 31,
2019
(Unaudited)
Beginning balance $ 10,365 $ 9,966
Sale of gift cards 29,897 26,217
Total gift card redemptions (28,511 ) (25,818 )
Ending balance $ 11,751 $ 10,365

	September 30, 2021			December 31, 2020
	(Unaudited)
Beginning balance	$	48,311		$	10,365
Acquired gift card liability (see Note 3)		87,260			—
Sale of gift cards		104,950			99,322
Revenue from breakage		—			(17,114	)
Total gift card redemptions		(80,649	)		(44,262	)
Ending balance	$	159,872		$	48,311

HOME BISTRO, INC. AND ~~SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.~~SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

NOTE 8 – LEASE LIABILITIES

Operating Lease Right-of-Use (“ROU”)
~~Notes~~ Asset and Operating Lease Liabilities

On July 6, 2021, the Company acquired Model Meals (see Note 3), which had a lease agreement for its facility in Santa Ana, California. On July 06, 2021, the lease expires in December 2021 and had remaining operating right-of-use asset and liability of $76,136 and $79,054, respectively. Pursuant to ~~Condensed Consolidated Financial Statements~~
the lease agreement, the lease requires the Company to pay a monthly base rent of $14,140 for the remainder of the lease term

June 1, 2021, the Company entered into a lease agreement, effective July 13, 2021, for its facility in Pembroke Pine, Florida. The lease is for a period of 36 months commencing in July 2021 and expiring in July 2024. Pursuant to the lease agreement, the Company shall pay a monthly base rent of; (i) $8,062 in the first year; (ii) $8,465 in the second year and; (iii) $8,888 in the third year.

For the nine months ended September 31, 2021, total rent expense amounted to $58,542 which is included in general and administrative expenses on the accompanying condensed consolidated statements of operations.

The significant assumption used to determine the present value of the operating lease liabilities was a discount rate of 10% which was based on the Company’s estimated incremental borrowing rate.

Operating right-of-use (“Operating ROU”) asset is summarized below:

	September 30, 2021
	(Unaudited)
Operating ROU assets	$	336,614
Less accumulated reductions		(48,971	)
Balance of Operating ROU assets, net	$	287,643

Operating lease liabilities related to the Operating ROU assets is summarized below:

	September 30, 2021
	(Unaudited)
Operating lease liabilities	$	339,532
Total operating lease liabilities		339,532
Reduction of operating lease liabilities		(51,377	)
Total		288,155
Less: short term portion		(114,216	)
Long term portion	$	173,939

Future minimum operating lease payments under the operating lease agreements at September 30, ~~2020~~2021 are as follows:

Year ending December 31,	Amount
2021	$	62,459
2022		98,755
2023		103,692
2024		62,215
Total minimum non-cancelable operating lease payments		327,121
Less: discount to fair value		(38,967	)
Total operating lease payable at September 30, 2021	$	288,154

Financing Lease Right-of-Use (“ROU”) Assets and Financing Lease Liability

On July 13, 2021, the Company entered into a financing agreement with a lessor for the purchase of equipment. Pursuant to the financing agreement, the Company shall make a monthly payment of $6,500 for a period of 36 months commencing in August 2021 through August 2024. The monthly payment shall consist of $6,000 cash and $500 in gift card allowance, reflected in the accompanying balance sheet under accrued liabilities. At the effective date of the financing agreement, the Company recorded a financing lease payable of $200,509.

The significant assumption used to determine the present value of the financing lease liability was a discount rate of 10% which was based on the Company’s estimated incremental borrowing rate.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Financing right-of-use (“Financing ROU”) asset is summarized below:

	September 30, 2021
	(Unaudited)
Financing ROU assets	$	200,509
Less accumulated depreciation		(13,924	)
Balance of financing ROU assets, net	$	186,585

For the three months ended September 30, 2021, depreciation expense related to Financing ROU assets amounted to $13,924.

Financing lease liability related to the Financing ROU assets is summarized below:

	September 30, 2021
	(Unaudited)
Financing lease payables for equipment	$	200,509
Total financing lease payables		200,509
Reduction of financing lease liability		(8,748	)
Total		191,761
Less: short term portion		(61,596	)
Long term portion	$	130,164

Future minimum lease payments under the financing lease agreement at September 30, 2021 are as follows:

Year ending December 31,	Amount
2021	$	19,500
2022		78,000
2023		78,000
2024		45,500
Total minimum non-cancelable financing lease payments		221,000
Less: discount to fair value		(29,239	)
Total financing lease payable at September 30, 2021	$	191,761

NOTE 9 – RELATED PARTY TRANSACTION

The Company utilizes the shipping carrier account of a related entity, owned 50% by the Company’s current chief executive officer and principal stockholder for its inbound and outbound shipping needs. The related entity bills the Company for the direct cost of the shipping charges plus a 10% fee. The total amount paid to the related entity during the nine months ended September 30, 2021 and 2020 were $120,778 and ~~2019 were $75,382 and $54,874,~~$75,832, respectively, which is included in cost of goods sold on the statement of operations.

See also disposal of the RTD Business with related party in Note 3 – Acquisition of Home Bistro Holdings and Disposal of the Discontinued Operations of the RTD Business.

See also related party convertible note in Note 4 – March 2021 Note III – Related Party.

NOTE 10 – STOCKHOLDERS’ DEFICIT

On September 14, 2020, the Company filed ~~with the Secretary of State of the State of Nevada~~ a Certificate of Amendment to its Articles of Incorporation with the Nevada Secretary of State to effect a 1 for 31.993 reverse stock split of its common stock. Proportional adjustments for the reverse stock split were made to the Company’s outstanding stock options, stock warrants and equity incentive plans. All share and per-share data and amounts have been retroactively adjusted as of the earliest period presented in the condensed consolidated financial statements to reflect the reverse stock split (see Note 1 and Note 3).

Shares Authorized

On April 7, 2020, the Board of Directors of the Company approved the increase of the authorized shares of the common stock to 1,000,000,000 from 600,000,000 (see Note 1).

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Preferred Stock

As of September 30, 2021, there were no outstanding shares of Series A Preferred Stock, Series B Preferred Stock and Series C Preferred Stock (see above Stocks Issued Pursuant to Recapitalization

On April 20, 2020, as a result of the closing of the Share Exchange Agreement with Home Bistro Holdings (see Note 3), the equity of the consolidated entity is the historical equity of Home Bistro Holdings retroactively restated to reflect the number of shares issued by the Company in the reverse recapitalization and to reflect the reverse stock split.

As a result, in connection with the Exchange Agreement and Merger (see Note 3), the Company was deemed to have issued a total of 250,000 shares of Series B Convertible Preferred Stock, 1,899,094 shares of common stock.).

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

~~Preferred Stock~~

On September 25, 2020, in connection with the Asset Purchase Agreement between the Company and Gratitude Keto, the Company repurchased the 250,000 shares of Series B Preferred Stock (see above Stocks Issued Pursuant to Recapitalization) held by a stockholder (see Note ~~1 and Note~~ 3).

~~As of September 30, 2020, there were no outstanding shares of Series A Preferred Stock, Series B Preferred~~Common Stock and ~~Series C Preferred Stock (see above~~ ~~Stocks~~Warrants Issued Pursuant to Recapitalization).

~~Common Stock~~On April 20, 2020, in connection with the Exchange Agreement and Merger (see Note 3):

~~Common stock for cash~~

●

519,000 shares of Series A Preferred stock, were exchanged for aggregate of 42,395,542 shares of common stock and 87,354,458 of stock warrants. The 87,354,458 stock warrants issued are exercisable at $0.001 and expire on April 20, 2030. As of September 30, 2020, there were no outstanding shares of Series A Preferred stock.

●

250,000 shares of Series B Convertible Preferred stock owned by a former officer were cancelled on April 9, 2020 pursuant to a General Release Agreement and the remaining 250,000 shares of Series B Convertible Preferred stock remain issued and outstanding as of September 30, 2020.

	●	2,250 and 250 of the Company’s shares of Series C Preferred stock, were exchanged for 11,250,000 of stock warrants and 1,250,000 shares of common stock, respectively, for an aggregate of 2,500 shares of Series C Preferred exchanged. The 11,250,000 stock warrants are exercisable at $0.001 and expire on April 20, 2030. As of September 30, 2020, there were no outstanding shares of Series C Preferred stock.

	●	a lender converted $1,127,500 of outstanding convertible note balance into 28,187,500 of stock warrants, exercisable at $0.001 and expire on April 20, 2030.

●

2,500,000 shares of commons stock held by a stockholder were exchanged for 2,500,000 of stock warrants, exercisable at $0.001 and expire on April 20, 2030.

As a result, in connection with the Exchange Agreement and Merger (see Note 3), Gratitude Health, Inc is deemed to have issued a total of 250,000 shares of Series B Convertible Preferred stock, 60,727,607 shares of common stock, 1,940,000 stock options, 129,291,958 stock warrants which represent the outstanding preferred stock, common stock (issued and issuable), stock options and stock warrants of the Company on the date of the Merger.

●

On April 20, 2020, ~~prior~~pursuant to the Merger (see Note 3), the Company issued 129,291,958 stock warrants with exercise price of $0.001 and expiration date of April 20, 2030 (see above Stocks Issued Pursuant to Recapitalization), in exchange for certain outstanding shares of the Company’s common stock on the date of the Merger.

●

On April 20, 2020, pursuant to the Exchange Agreement (see Note 3), the Company issued 221,593,553 stock warrants with exercise price of $0.001 and expiration date of April 20, 2030 in exchange for certain outstanding common stock shares of Home Bistro on the date of the Merger.

Common Stock

Common stock issued for cash:

●

During the nine months ended September 30, 2021, the Company issued an aggregate of ~~1,492~~3,815,527 shares of common stock, to non-affiliate investors for aggregate net cash proceeds of $2,713,238.

●

During the nine months ended September 30, 2020, the Company issued an aggregate of 47,749 shares of common stock, to a related party ~~and non-affiliate investor~~ for aggregate cash proceeds of ~~$75,006. The~~$100,006.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Common stock issued for services:

●

On April 20, 2021, the Company ~~did not issue any~~issued an aggregate of 2,000,000 shares of common stock ~~for cash during~~with an aggregate grant date fair value of $1,530,000 or $0.765 per share based on the market price of common stock on grant date, to two consultants pursuant to a consulting agreement. The fair value of the common stock was recorded in equity as deferred compensation which will be amortized over the twelve-month service period. During the nine months ended September 30, ~~2019.~~

2021, $382,500 of the deferred compensation was amortized which was charged to professional and consulting fee in the accompanying condensed consolidated statements of operations.

●

On September 29, 2021, the Company issued 100,000 shares of common stock with fair value of $135,000 of $1.35 per share based on the market price of common stock on grant date, to a consultant pursuant to a consulting agreement. The fair value of the common stock was recorded in equity as deferred compensation which will be amortized over the six-month service period.

Stock-based ~~compensation~~compensation:

●

On April 29, 2021, the Company issued 25,000 shares of common stock with an aggregate grant date fair value of $24,750 or $0.99 per share based on the market price of common stock on grant date, to a board member for services rendered and was charged to compensation and related expenses in the accompanying condensed consolidated statements of operations.

●

During the nine months ended September 30, 2020, ~~and 2019,~~ the Company recorded stock-based compensation of $213,841, ~~and $137,472, respectively,~~ related to common stock issued to an executive pursuant to an employment agreement ~~(see Note 11)~~ and ~~which~~ was ~~recorded~~charged as compensation and related expenses in the accompanying statements of operations. As of September 30, 2020, there was no unamortized compensation expense related to these common shares.

●

During the nine months ended September 30, 2020, the Company recorded stock-based compensation of $238,268 related to an aggregate of ~~3,999,085~~127,942,741 shares of common stock issued to employees and various consultants, of which $102,332 was charged as compensation and related expenses, $124,219 as professional and consulting expenses and $11,717 as selling and marketing expenses in the accompanying condensed consolidated statements of operations. ~~The stock-based compensation~~

Common stock issued for commitment fee with convertible notes payable:

●

On January 12, 2021, the Company issued 29,385 shares of common stock to a non-affiliate investor as commitment fee, pursuant to a securities purchase agreement (see Note 4), valued at $17,297 using the relative fair value method and was ~~based on~~recorded as debt discount to be amortized over the life of the note.

●

On January 27, 2021, the Company issued 150,000 shares of common stock to a non-affiliate investor as commitment fee, pursuant to a securities purchase agreement (see Note 4), valued at $85,981 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On March 22, 2021, the Company issued 25,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $6,949 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On March 29, 2021, the Company issued 50,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $24,504 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On March 30, 2021, the Company issued 50,000 shares of common stock to a related party investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $23,718 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On March 30, 2021, the Company issued 25,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $11,845 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On March 31, 2021, the Company granted 75,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $36,499 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

●

On April 7, 2021, the Company granted 75,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $30,947 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On May 17, 2021, the Company granted 60,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $26,824 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On May 28, 2021, the Company granted 150,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $67,645 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On September 1, 2021, the Company granted 50,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $26,877 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

●

On September 8, 2021, the Company granted 114,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement (see Note 4), valued at $59,468 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

Cancellation of common stock issuable:

●

On April 20, 2020, in connection with the Exchange Agreement and Merger (see Note 3), 2,600,000 shares of common stock issuable at the closing of the acquisition were cancelled during the nine months ended September 30, 2020. As of September 30, 2020, the Company did not have any common stock issuable.

Common stock issued for acquisition of subsidiary:

●

On July 6, 2021, the Company granted an aggregate of 2,008,310 shares of common stock on a pro rata basis, equal to $2,000,000 divided by the ~~date of grant based on recent sales of common stock. In addition, the Company issued a warrant~~30-day volume weighted average price (“VWAP”) immediately prior to ~~purchase up to 300,000 shares~~closing of the ~~Company’s common stock with grant date fair value~~Acquisition, to members of ~~$360,000~~Model Meals, LLC in exchange for ~~services~~100% membership of Model Meals, pursuant to ~~an agreement~~the Agreement and Plan of Merger (see ~~below under~~ ~~Warrants~~)Note 1 and Note 3).

Stock Options

A summary of the Company’s outstanding stock options as of September 30, ~~2020~~2021 and changes during the period ended are presented below:

Number of
Options Weighted Average
Exercise
Price Weighted Average Remaining
Contractual Life
(Years) Aggregate
Intrinsic
Value
Balance at December 31, 2019 — $ — — $ —
Deemed issued in connection with the Company’s recapitalization (see Note 3) 60,638 $ 3.20 0.28 —
Balance at September 30, 2020 60,638 $ 3.20 0.28 $ —

	Number of Options			Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)		Aggregate Intrinsic Value
Balance at December 31, 2020		60,638		$	3.20		0.03	$	—
Expired		(60,368	)	$	—		—		—
Balance at September 30, 2021		—		$	—		—	$	—

Stock Warrants

~~On April 20, 2020,~~Warrants issued pursuant to ~~the Merger~~an agreement (see Note ~~3), the Company issued warrants to purchase up to 4,041,258 shares of common stock with exercise price of $0.032 per share (in whole or in part) and expiration date of April 20, 2030 (see above~~ ~~Stocks Issued Pursuant to Recapitalization~~~~), in exchange for certain outstanding shares of the Company’s common stock on the date of the Merger.~~11):

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

On April 20, 2020, pursuant to the Exchange Agreement (see Note 3), the Company issued warrants to purchase up to 6,926,314 shares of common stock with an exercise price of $0.032 per share (in whole or in part) and expiration date of April 20, 2030 in exchange for certain outstanding common stock shares of Home Bistro Holdings on the date of the Merger.

On September 22, 2020, the Company issued a warrant to purchase up to 300,000 shares of the Company’s common stock to a third-party entity in connection with the Joint Product Development and Distribution Agreement (see Note 11). This warrant is exercisable, in whole or in part, upon issuance at $0.001 per share, and expires on September 22, 2030. This warrant has a grant date fair value of $360,000 recorded as product development expense on the condensed consolidated statements of operations.

~~The Company used the Binomial pricing model to determine the fair value of its stock options which requires the Company to make several key judgments including:~~

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Warrants issued for commitment fee with convertible notes payable (see Note 4):

	●	On January 27, 2021, the ~~expected life~~Company issued a warrant to purchase up to 150,000 shares of ~~issued~~common stock ~~warrants;~~

	●	to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $31,821 using the ~~expected volatility of the Company’s stock price;~~

	●	~~the expected dividend yields~~relative fair value method and recorded as a debt discount to be ~~realized~~amortized over the life of the ~~stock warrants;~~note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

	●
	●	On March 22, 2021, the ~~risk-free interest rate~~Company issued a warrant to purchase up to 25,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $1,346 using the relative fair value method and recorded as a debt discount to be amortized over the ~~expected~~ life of the ~~stock warrants.~~note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

The Company’s computation of the expected life of issued stock warrants was based on the simplified method as the Company does not have adequate exercise experience to determine the expected term and was estimated to be 2 years. The interest rate was based on the U.S. Treasury yield curve in effect at the time of grant of .68%. The computation of volatility was based on the historical volatility of the Company’s common stock of 309.11%. The Company’s expected divided yield was estimated to be zero.

●

On March 25, 2021, the Company issued warrant to purchase up to 78,250 shares of common to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $4,744 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On March 29, 2021, the Company issued a warrant to purchase up to 50,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $8,350 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On March 29, 2021, the Company issued a warrant to purchase up to 50,000 shares of common stock to a related party investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $7,924 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On March 30, 2021, the Company issued a warrant to purchase up to 25,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $3,957 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On March 31, 2021, the Company issued a warrant to purchase up to 75,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $12,352 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On March 31, 2021, the Company issued a warrant to purchase up to 55,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $6,173 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On April 7, 2021, the Company issued a warrant to purchase up to 75,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $9,669 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On May 17, 2021, the Company issued a warrant to purchase up to 60,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $9,767 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On May 28, 2021, the Company issued a warrant to purchase up to 150,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $30,326 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $1.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

●

On September 1, 2021, the Company issued a warrant to purchase up to 50,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $9,493 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

●

On September 8, 2021, the Company issued a warrant to purchase up to 114,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment (see Note 4). The warrant; (i) was valued at $21,004 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

A summary of the Company’s outstanding stock warrants as of September 30, ~~2020~~2021 and changes during the period ended are presented below:

Number of Stock
Warrants
Weighted Average
Exercise
Price

Weighted Average
Remaining
Contractual Life
(Years)

Balance at December 31, 2019 — $ — —
Deemed issued in connection with the Company’s recapitalization (see Note 3) 4,041,258 0.032 9.56
Issued pursuant to Exchange Agreement (see Note 3) 6,926,314 0.032 9.56
Granted 300,000 0.001 9.98
Balance at September 30, 2020 11,267,572 $ 0.032 9.56

Stock warrants exercisable at September 30, 2020 11,267,572 $ 0.032 9.56

Weighted average fair value of stock warrants granted during the period $ 0.032

	Number of Stock Warrants		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)
Balance on December 31, 2020		11,278,212	$	0.03		9.3
Issued pursuant to convertible debt (see Note 4)		957,250		2.34		4.6
Balance on September 30, 2021		12,235,462	$	0.21		8.3
Stock warrants exercisable on September 30, 2021		12,235,462	$	0.21		8.3

~~The~~Certain exercisable stock warrants had anper share intrinsic value of ~~$11,479,764~~$1.20 at September 30, ~~2020.~~2021, totaling $13,507,927.

NOTE 11 – COMMITMENTS AND CONTINGENCIES

~~Employment Agreements~~

On February 20, 2018, the Company entered into an employment agreement (the “Employment Agreement”) with Zalmi Scher Duchman to serve as the Company’s Chief Executive Officer, the term of which runs for three years includes an annual salary of $1.00 for the first year which shall be increased in the second and third year of employment to an amount mutually approved by Mr. Duchman and the Company’s Board of Directors. Thereafter, the Employment Agreement shall be renewed upon the mutual agreement of Mr. Duchman and Company. In connection with this Employment Agreement, the Company issued 7,643,239 (retroactively restated to reflect shares issued in Merger and post reverse stock split) shares of restricted common stock with a grant date fair value of $549,882, as a sign-on bonus (see Note 10). The Company shall have the right and option to repurchase the stock at par value of $0.001 if Mr. Duchman is terminated for cause; (i) all of the shares shall be eligible for stock repurchase if terminated for cause within the first year; (ii) 2/3 of the shares shall be eligible for stock repurchase terminated for cause within the second year and; (iii) 1/3 of the shares shall be eligible for stock repurchase terminated for cause within the third year. As a result of the Merger (see Note 3) all these shares of common stock fully vested on the date of Merger and any unamortized deferred compensation was expensed during the nine months ended September 30, 2020 (see Note 10).Lease Obligation Settlement

~~HOME BISTRO, INC. AND SUBSIDIARY~~
~~(FORMERLY KNOWN AS GRATITUDE HEALTH, INC.)~~
~~Notes to Condensed Consolidated Financial Statements~~
~~September 30, 2020~~

~~Lease Obligation Settlement~~

On February 22, 2018, the Company entered into a Surrender Agreement with a former landlord for rental obligations dating back to the year ended December 31, 2017 until the space was vacated by the Company on March 31, 2017. Upon executing the Surrender Agreement, the former landlord and the Company agreed that the total rental obligation due was $109,235. The former landlord agreed to $50,000 as full satisfaction of all obligations owed at the time of the Surrender Agreement. The Company agreed to make regular payments on the outstanding rental obligation until paid in full through September 2019; however, there is no penalty if the obligation is not fully paid by such date. As of September 30, 2021 and December 31, ~~2019, the balance remaining due on this obligation were $30,700, included in accounts payable on the accompanying balance sheet. As of September 30,~~ 2020, the balance remaining due on this obligation were ~~$26,900,~~$22,900 and $26,400, respectively, included in accounts payable on the accompanying condensed consolidated balance ~~sheet.~~sheets.

Put Option Agreement

On April 20, 2020, the Company and a stockholder entered into a Put Option Agreement (see Note 3), pursuant to which, among other things, the Company agreed, at the election of the stockholder, to purchase certain shares of common stock from such stockholder no sooner than two years from the date of the Put Option Agreement also referred to herein as Market Period. Pursuant to the Put Option Agreement, in the event that the stockholder does not generate $1.3 million dollars also referred to herein as Total Investment in gross proceeds from the sale of its shares of common stock by the second anniversary of the Put Option Agreement, then the stockholder has the right to cause the Company to purchase shares held by the stockholder at a price equal to the difference between the Total Investment and the net proceeds actually realized by the stockholder from shares of common stock sold during the Market Period and the number of shares of common stock held by the stockholder on the date the put right is exercised. The put right expires fourteen (14) days from end of the Market Period. In connection with the Put Option Agreement, the Company recorded a common stock repurchase obligation in the amount of $1.3 million, reflected in the accompanying condensed consolidated balance sheets as a long-term liability, Common stock repurchase obligation., and reduction of additional paid in capital upon entering the Put Option Agreement. The repurchase obligation is re-assessed by the Company each reporting period and adjusted for the proceeds received by the stockholder from sale of common stock. During the nine months ended September 30, 2021, the Company re-assessed the repurchase obligation and pursuant to the agreement recorded a reduction of $588,725 for net proceeds realized by the stockholder on sale of Company common stock which was reclassified to additional paid in capital. As of September 30, 2021 and December 31, 2020, the Company had $0.7 and $1.3 million of common stock repurchase obligation ~~outstanding.~~outstanding, respectively.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Joint Product Development and Distribution Agreement

Corlich Enterprises, Inc

On September 22, 2020, the Company and Corlich Enterprises, Inc., a New Jersey corporation (“Corlich”) entered into a Joint Product Development and Distribution Agreement (the “Development Agreement”), effective the same date, pursuant to which, among other things, Corlich agreed to provide certain commercial services (the “Services”) of Cat Cora, an American professional chef, in order for the Company and Corlich to collaboratively develop a brand of meals (the “Cat Cora Meals”). In consideration for the Services, the Company agreed to (i) pay Corlich a royalty on net revenues generated from (A) the Cat Cora Meals, and (B) Home Bistro and Prime Chop brand orders where a dedicated code is used at purchase, and (ii) issue a warrant to purchase up to 300,000 shares of common ~~stock (see Note 10).~~stock. The Development Agreement has a three-year term, unless sooner terminated pursuant to its terms.

During the first year of the Development Agreement’s term, Corlich is guaranteed a minimum royalty payment of $109,210. For the second and third year of the Development Agreement’s term, the Development Agreement estimates that Corlich will be guaranteed a minimum royalty payment of $218,380 and $436,770, respectively, subject to the achievement of the prior year’s guaranteed minimum royalty payment and the parties’ agreement to negotiate in good faith a lower guaranteed minimum royalty if such guaranteed minimum royalty payment is not achieved or to otherwise terminate the Development Agreement. Royalties above the guaranteed minimum royalty are based on an increasing percentage of net revenues generated from the sale of Cat Cora Meals as certain revenue milestones are met as defined in the Distribution Agreement. Royalties will be accrued over the term of the Development Agreement, ~~and were not significant during~~to be included in cost of sale. In 2020, the ~~period~~Company accrued $36,403 of royalty fee. During the nine months ended September 30, ~~2020.~~2021, the Company accrued $93,284 of royalty fee and paid an aggregate of $72,800. As of September 30, 2021 and December 31, 2020, a total of $56,887 and $36,403 of accrued royalty fee, respectively, was reflected as accrued expense and other liabilities in the accompanying condensed consolidated balance sheets.

Red Velvet XOXO, LLC

On March 19, 2021, the Company and Red Velvet XOXO LLC, a New York corporation (“Red Velvet”) (collectively as “Parties”) entered into a Joint Product Development and Distribution Agreement (the “Development Agreement”), effective the same date. The Development Agreement shall remain in effect for twelve months from the effective date unless sooner terminated as hereinafter provided, or unless extended by mutual agreement of the Parties. Pursuant to the Development Agreement, the Parties shall collaboratively develop a brand of desserts, marketed and sold exclusively utilizing Red Velvet’s recipes (the “Red Velvet Desserts”) under the Home Bistro label, under the terms and conditions of the Development Agreement.

For the use of Red Velvet Desserts and all associated intellectual property for the benefit of the Red Velvet Desserts, Bistro shall pay to Red Velvet the following: (i) 10% of all Net Revenue generated from the sale of the Red Velvet Desserts (the “Velvet Desserts Royalty”). For the purpose of this agreement “Net Revenue” shall be defined as gross sales generated on Red Velvet Desserts less discounts and returns. The Velvet Desserts Royalty generated during each calendar month in which an agreement is in effect shall be due and payable by the 10th business day of the following month in which the Velvet Desserts Royalty was earned and; (ii) 10% of all Net Revenue generated from the sale of Home Bistro and Prime Chop brand orders in which a Red Velvet Desserts dedicated code was used at the time of purchase (“Velvet Desserts Commission”). The Velvet Desserts Commission generated during each calendar month in which an agreement is in effect shall be due and payable by the 10th business day of the following month in which the Velvet Desserts Commission was earned. As of September 30, 2021, there were no payments accrued or paid under the Development Agreement.

Chef Roblé & Co.

On April 13, 2021, the Company and Roblé Ali (“Roblé”), celebrity chef and reality TV personality “Chef Roblé & Co.” (collectively as “Parties”) entered into a Joint Product Development and Distribution Agreement (the “Development Agreement”), effective the same date. The Development Agreement shall remain in effect for two years from the effective date unless sooner terminated as defined in the agreement. Pursuant to the Development Agreement, the Parties shall jointly contribute and be responsible for the development of the Roblé Meals, under the terms and conditions of the Development Agreement.

For the use of Roblé Meals and all associated intellectual property for the benefit of the Roblé Meals, the Company shall pay to Roblé the following: (i) 10% of all Net Revenue generated from the sale of the Roblé Meals (the “Roblé Royalty”). For the purpose of this agreement “Net Revenue” shall be defined as gross sales generated on Roblé Meals less discounts and returns. The Roblé Royalty generated during each calendar month in which an agreement is in effect shall be due and payable by the 10th business day of the following month in which the Roblé Royalty was earned and; (ii) 10% of all Net Revenue generated from the sale of Home Bistro and Prime Chop brand orders in which a Roblé dedicated code was used at the time of purchase (“Roblé Commission”). Upon execution of the Development Agreement, the Company shall provide Roblé with a dedicated code to publicly share for a mutually agreed upon percent off any purchase of Home Bistro and Prime Chop brand orders. The Company shall ensure that the code is valid and in effect for the entire Term. The Roblé Commission generated during each calendar month in which an agreement is in effect shall be due and payable by the 10^th business day of the following month in which the Roblé Commission was earned.

In addition, subject to the terms and conditions of this Development Agreement, the Company shall pay to Roblé a guaranteed minimum compensation of $36,000 for twelve months (the “GMC”) as follows: (i) $9,000 upon the Company’s receipt and approval of all recipes submitted by Roblé; (ii) $9,000 upon the commencement of selling of the Roblé Meals (“Selling Date”); (iii) $3,000 per month for a period of six months, commencing the month immediately following the Selling Date. The total aggregate compensation paid to Roblé shall be reduced by the GMC. As of September 30, 2021, the first condition of the GMC has been satisfied by both parties.

HOME BISTRO, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

Hungry Fan Brand, LLC

On February 18, 2021, the Company and Hungry Fan Brand, LLC (“Hungry Fan”) (collectively as “Parties”) entered into a Joint Product Development and Distribution Agreement (the “Development Agreement”), effective the same date. The Development Agreement shall remain in effect for twelve months form the effective date unless sooner terminated as defined in the agreement. Pursuant to the Development Agreement, the Parties shall jointly contribute and be responsible for the development of the Hungry Fan Meals, under the terms and conditions of the Development Agreement.

For the use of Hungry Fan Meals and all associated intellectual property for the benefit of the Hungry Fan Meals, the Company shall pay to Hungry Fan the following: (i) 10% of all Net Revenue generated from the sale of the Hungry Fan Meals (the “Hungry Fan Royalty”). For the purpose of this agreement “Net Revenue” shall be defined as gross sales generated on Hungry Fan Meals less discounts and returns. The Hungry Fan Royalty generated during each calendar month in which an agreement is in effect shall be due and payable by the 10th business day of the following month in which the Hungry Fan Royalty was earned and; (ii) 10% of all Net Revenue generated from the sale of Home Bistro and Prime Chop brand orders in which a Hungry Fan dedicated code was used at the time of purchase (“Hungry Fan Commission”). Upon execution of the Development Agreement, the Company shall provide Hungry Fan with a dedicated code to publicly share for a mutually agreed upon percent off any purchase of Home Bistro and Prime Chop brand orders. The Company shall ensure that the code is valid and in effect for the entire Term. The Hungry Fan Commission generated during each calendar month in which an agreement is in effect shall be due and payable by the 10^th business day of the following month in which the Hungry Fan Commission was earned.

In addition, subject to the terms and conditions of this Development Agreement, the Company shall pay to Hungry Fan a guaranteed minimum compensation of $24,000 over twelve months (the “GMC”), to be paid in installments of $2,000 per month, by the 10^th business day of the following month in which the Hungry Fan Commission was earned. The Parties agree that the Hungry Fan Royalty shall be credited against the Guarantee received to date. As of September 30, 2021, the Company is current with the GMC.

License Intellectual Agreement

On April 25, 2021, the Company entered into a nonexclusive and nontransferable License Intellectual Agreement (“License”) with Homemade Meals, LL C (“Homemade Meals”) to sublicense or use in design, promotion, production, marketing, selling, and distribution of meal kits, and other similar and related goods and products, the trade name “Homemade Meals” (“Licensed Intellectual Property”). Pursuant to the License the Company shall pay Homemade Meals a license fee equal to 4% of the Company’s total revenue generated from the use and/or sublicense of the Licensed Intellectual Property and the license shall be perpetual, commencing upon the Effective Date unless terminated in accordance the provisions of the License Agreement. As of September 30, 2021, there were no payments accrued or paid under the License.

Membership Interest Purchase Agreement

On July 12, 2021, the Company entered into a Membership Interest Purchase Agreement (“Agreement”) with the members of Homemade Meals, LLC (“Homemade Meals”), a, Delaware limited liability company, whereby the Company agreed to issue to 4,266,666 shares of the Company’s common stock which shall be valued based on the market price of common stock on the acquisition date, in exchange for 100% of the membership interests of Homemade Meals. As of September 30, 2021, no consideration has been transferred and the Company does not consider the Agreement closed as of September 30, 2021.

Registration Rights Agreement

The Company also entered into a Registration Rights Agreement (“Registration Agreement”) in connection with the December 2020 Agreements II (see Note 4). Pursuant to which the Company is required to prepare and file with the SEC a Registration Statement or Registration Statements (as is necessary) covering the resale of all of the Registrable Securities, which Registration Statement(s) shall state that, in accordance with Rule 415 promulgated under the Securities Act, such Registration Statement also covers such indeterminate number of additional shares of Securities as may become issuable upon stock splits, stock dividends or similar transactions. The Company shall initially register for resale all of the Registerable Securities, or an amount equal to the maximum amount allowed under Rule 415 (a)(1)(i) as interpreted by the SEC. In the event the Company cannot register sufficient shares of Securities, due to the remaining number of authorized shares of Securities being insufficient, the Company will use its best efforts to register the maximum number of shares it can base on the remaining balance of authorized shares and will use its best efforts to increase the number of its authorized shares as soon as reasonably practicable.

NOTE 12 - – SUBSEQUENT EVENTS

Sale of Common Stock

Subsequent to September 30, ~~2020,~~2021, the Company ~~received the $7,000 cash portion~~issued and aggregate of ~~the agreed upon cash reimbursement related to the RTD Business (see Note 3).~~2,731,016 common stock in exchange for $1,973,510 of net proceeds.

~~Item~~ITEM 2. ~~Management’s Discussion and Analysis of Financial Condition and Results of Operations.~~MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Except for the historical information, the following discussion contains forward-looking statements that are subject to risks and uncertainties. We caution you not to put undue reliance on any forward-looking statements, which speak only as of the date of this Report. Our actual results or actions may differ materially from these forward-looking statements for many reasons. Our discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements and related notes and with the understanding that our actual future results may be materially different from what we currently expect. See “CAUTIONARY STATEMENT ON FORWARD-LOOKING INFORMATION” above. As used herein, the terms “we,” “us,” “our” and the “Company” refers to Home Bistro, Inc., a Nevada corporation and its subsidiaries unless otherwise stated.

Overview

The Company was incorporated in the State of Nevada on December 17, 2009. Effective March 23, 2018, the Company changed its name to Gratitude Health, Inc. from Vapir Enterprises Inc. Effective September 14, 2019, the Company changed its name to Home Bistro, Inc. from Gratitude Health, Inc.

On ~~April~~May 20, 2020, the Company, Fresh Market Merger Sub, Inc., a Delaware corporation and a newly created wholly-owned subsidiary of the Company (“Merger Sub”), and Home Bistro, Inc., a privately-held Delaware corporation engaged in the food preparation and home-delivery business (presently known as Home Bistro Holdings, Inc., a Nevada corporation) (“Home Bistro Holdings”), entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which, among other things, Merger Sub agreed to merge with and into Home Bistro Holdings, with Home Bistro Holdings becoming a wholly-owned subsidiary of the Company and the surviving corporation in the merger (the “Merger”). Pursuant to the terms of the Merger Agreement, Home Bistro Holdings filed a Certificate of Merger with the Nevada Secretary of State on ~~April~~May 20, 2020.

On April 20, 2020, pursuant to the terms of the Merger Agreement, Roy G. Warren, Jr., Mike Edwards and Bruce Zanca resigned as directors of the Company and Roy G. Warren, Jr. resigned as Chief Operating Officer of the Company. The resignations were not the result of any disagreement related to the Company’s operations, policies or practices. Furthermore, on April 20, 2020, Mr. Zalmi Duchman, the Chief Executive Officer of Home Bistro Holdings, Michael Finkelstein and Michael Novielli were appointed as directors of the Company. In addition, Mr. Duchman was appointed Chief Executive Officer.

The Merger constituted a change of control and the majority of the Board of Directors changed with the consummation of the Merger. The Company issued to Home Bistro Holdings stockholders shares of common stock and stock warrants which represented approximately 80% of the combined company on a fully converted basis after the closing of the Merger. As a result of the above transactions and the Company’s intent to dispose or divest of the assets and liabilities associated with the RTD Business, in the subsequent period, this transaction was accounted for as a reverse recapitalization effected by a share exchange of Home Bistro Holdings. ~~The consolidated interim financial statements are those~~

On May 20, 2020, Mr. Zalmi Duchman was appointed the Chief Executive Officer of Home Bistro ~~Holding (the accounting acquirer) prior to~~Holdings and a member of the ~~Merger~~Board of Directors, and ~~include the activity~~Michael Finkelstein and Michael Novielli were appointed as directors of the Company, ~~(the accounting acquiree) from the date~~replacing Roy G. Warren, Jr., Mike Edwards and Bruce Zanca, who resigned as directors of the Company subsequent to the Merger.

~~Prior the Merger,~~On September 14, 2020, the Company ~~was solely engaged in manufacturing, selling~~filed a Certificate of Amendment to its Articles of Incorporation with the Nevada Secretary of State to effect (i) a 31.993-for-1 reverse stock split of its common stock, par value $0.001 per share, with fractional shares rounding up to the nearest whole share (the “Reverse Stock Split”), and ~~marketing functional RTD Business sold under~~(ii) the change of the Company’s ~~trademarks. Following~~name from “Gratitude Health, Inc.” to “Home Bistro, Inc.”. The new CUSIP number for the ~~Merger and prior to~~Common Stock following the Divestiture (as defined below), the Company also provided high quality, direct-to-consumer, ready-made meals at www.homebistro.com, and restaurant quality meats and seafood through its Colorado Prime brand. Following the Divestiture, this became the sole business of the Company. Home Bistro HoldingsReverse Stock Split is ~~uniquely positioned to take advantage of the developing market opportunity generated by consumers’ growing demand for prepared meals ordered online and delivered to their homes.~~43706U100.

On September 25, 2020, the Company entered into, and closed the transactions ~~(the “Divestiture”)~~ contemplated by, that certain Asset Purchase Agreement (the “Asset Purchase Agreement”), by and among the Company, Gratitude Keto Holdings, Inc., a Florida corporation (the “Buyer” or “Gratitude Keto”), and the holder of ~~all~~250,000 of the Company’s issued and outstanding shares of Series B Preferred Stock, $0.001 par value per share (such stock, the “Series B Preferred Stock”, and such stockholder, the “Stockholder”). Pursuant to the Asset Purchase Agreement, among other things, the Company agreed to sell to the Buyer all of the Company’s business, assets and properties used, or held or developed for use, in its functional RTD ~~(Ready to Drink) beverage segment (the “RTD Business”),~~Business, and the Buyer agreed to assume certain debts, obligations and liabilities related to the RTD Business. Furthermore, in connection with the Asset Purchase Agreement, the ~~Company repurchased~~Buyer returned the 250,000 shares of Series B Preferred Stock held by the ~~Stockholder.~~Stockholder which was then cancelled by the Company upon return. As a result, the Company has no outstanding shares of preferred stock. ~~The~~Additionally, the RTD Business activities were reclassified and reported as part of “discontinued operations” for all periods presented on the consolidated statements of operations. In addition, the Company assumed an accounts payable liability in the amount of $14,000 related to accounting ~~expense~~expenses of the RTD Business for a period prior to the Merger. Pursuant to the Asset Purchase Agreement, the Buyer reimbursed the Company for the accounting expenses in amount of $14,000, of which $7,000 was payable in cash and the balance in form of a promissory note dated September 25, 2020 in the amount of $7,000. The promissory note bears an interest rate of 5% per annum, matures on ~~April~~May 25, 2021 and is payable in monthly ~~installments~~instalments of $1,000 commencing on ~~October 25,~~Prior the Merger, the Company was solely engaged in manufacturing, selling and marketing functional RTD Business sold under the Company’s trademarks. Following the Merger and prior to the Divestiture (as defined below), the Company provided high quality, direct-to-consumer, ready-made meals at www.homebistro.com, and restaurant quality meats and seafood through its Colorado Prime brand. Following the Divestiture, this became the sole business of the Company. Home Bistro Holdings is uniquely positioned to take advantage of the developing market opportunity generated by consumers’ growing demand for prepared meals ordered online and delivered to their homes.

On September 22, 2020, the Company implemented its strategy to produce and market celebrity chef inspired gourmet meals with the signing of a joint product development and distribution agreement with Corlich Enterprises, Inc. to collaboratively develop a brand of meals created by Iron Chef, Cat Cora. In furtherance of its celebrity chef inspired meal strategy, on March 15, 2021, the Company entered into partnership with celebrity chef Daina Falk, the author of “The Hungry Fan’s Game Day Cookbook” whereby Home Bistro will collaborate with Ms. Falk to create a line of meals inspired by her unique tailgate food technique. On March 30, 2021, the Company announced its partnership with Red Velvet NYC, a provider of do-it-yourself gourmet banking kits through ~~maturity.~~which Home Bistro will offer fully prepared desserts from recipes created and developed by Red Velvet NYC.

For the use of Roblé Meals and all associated intellectual property for the benefit of the Roblé Meals, the Company shall pay to Roblé the following: (i) 10% of all Net Revenue generated from the sale of the Roblé Meals (the “Roblé Royalty”). For the purpose of this agreement “Net Revenue” shall be defined as gross sales generated on Roblé Meals less discounts and returns. The Roblé Royalty generated during each calendar month in which an agreement is in effect shall be due and payable by the 10th business day of the following month in which the Roblé Royalty was earned and; (ii) 10% of all Net Revenue generated from the sale of Home Bistro and Prime Chop brand orders in which a Roblé dedicated code was used at the time of purchase (“Roblé Commission”). Upon execution of the Development Agreement, the Company shall provide Roblé with a dedicated code to publicly share for a mutually agreed upon percent off any purchase of Home Bistro and Prime Chop brand orders. The Company ~~received~~shall ensure that the ~~$7,000 cash portion~~code is valid and in effect for the entire Term. The Roblé Commission generated during each calendar month in which an agreement is in effect shall be due and payable by the 10^th business day of the ~~consideration subsequent~~following month in which the Roblé Commission was earned.

In addition, subject to the terms and conditions of this Development Agreement, The Company shall pay to Roblé a guaranteed minimum compensation of $36,0000 for twelve months (the “GMC”) as follows: (i) $9,000 upon Bistro’s receipt and approval of all recipes submitted by Roblé; (ii) $9,000 upon the commencement of selling of the Roblé Meals (“Selling Date”); (iii) $3,000 per month for a period of six months, commencing the month immediately following the Selling Date. The total aggregate compensation paid to Roblé shall be reduced by the GMC. As of September 30, 2021, the first condition of the GMC has been satisfied by both parties.

Recent Developments

On July 6, 2021, the Company entered into an Agreement and Plan of Merger with the members of Model Meals, LLC (“Model Meals”), acquiring Model Meals through a reverse triangular merger, whereby Model Meals merged with Model Meals Acquisition Corp., a wholly owned subsidiary of the Company, with Model Meals being the surviving entity (the “Acquisition”). As a result, Model Meals became a wholly owned subsidiary of the Company, and the members of Model Meals received and aggregate of 2,008,310 shares of common stock and $60,000 in cash. Pursuant to the Acquisition, the Company issued 2,008,310 shares of common stock with fair value of $2,000,000 pursuant to the agreement. The shares are subject to a 24-month Lockup and Leak-Out Agreement and were issued pursuant to Section 4(a)(2) of the Securities Act.

On August 16, 2021, the Company filed, in an amended current report Form 8-K/A, Model Meals’; (i) audited balance sheets and audited statement of operations as of December 31, 2020 and ~~was recorded~~2019 and for the years ended December 31, 2020 and 2019, respectively,; (ii) balance sheet and statement of operations as of March 31, 2021 and for the three months ended March 31, 2021, respectively, and; (iii) unaudited pro forma combined financial information derived by the application of pro forma adjustments to the historical consolidated financial statements of the Company and Model Meals which gives effect to the Acquisition between the Company and Model Meals as if the Acquisition had occurred on January 1, 2020 with respect to the unaudited annual pro forma combined statement of operation, and as of January 1, 2021 for the three months ended March 31, 2021 unaudited pro forma combined statement of operation, and as of March 31, 2021 with respect to the unaudited pro forma combined balance sheets. The final purchase price allocation is subject to the final determination of the fair values of acquired assets, assumed liabilities and consideration paid, therefore, the allocation and the resulting effect the financial statements may differ materially from the unaudited pro forma amounts included in the amended current report Form 8-K/A.

On July 12, 2021, the Company entered into a ~~receivable~~Membership Interest Purchase Agreement (“Agreement”) with the members of Homemade Meals, LLC (“Homemade Meals”), a, Delaware limited liability company, whereby the Company agreed to issue to 4,266,666 shares of the Company’s common stock which shall be valued based on the market price of common stock on the acquisition date, in exchange for 100% of the membership interests of Homemade Meals. As of September 30, 2021, no consideration has been transferred and the Company does not consider Agreement closed as of September 30, ~~2020.~~2021.

On September 14, 2020, the Company filed with the Secretary of State of the State of Nevada a Certificate of Amendment to its Articles of Incorporation to effect (i) a 31.993-for-1 reverse stock split of its common stock, par value $0.001 per share, with fractional shares rounding up to the nearest whole share (the “Reverse Stock Split”), and (ii) the change of the Company’s name from “Gratitude Health, Inc.” to “Home Bistro, Inc.”. The new CUSIP number for the Common Stock following the Reverse Stock Split is 43706U100.

The ongoing coronavirus pandemic (“COVID-19”) global and national health emergency has caused significant disruption in the international and United States economies and financial markets. In March 2020, the World Health Organization declared the COVID-19 outbreak a pandemic. The spread of COVID-19 has caused illness, quarantines, cancellation of events and travel, business and school shutdowns, reduction in business activity and financial transactions, labor shortages, supply chain interruptions and overall economic and financial market instability. The COVID-19 pandemic has the potential to significantly impact the Company’s supply chain, food manufacturers, distribution centers, or logistics and other service providers. Additionally, the Company’s service providers and their operations may be disrupted, temporarily closed or experience worker or meat or other food shortages, which could result in additional disruptions or delays in shipments of the Company’s products. To date, the Company is not aware of any such disruptions. Furthermore, to date, the Company has been able to avoid layoffs and furloughs of employees. The Company is not able to estimate the duration of the pandemic and potential impact on the business if disruptions or delays in shipments of product occur. In addition, a severe prolonged economic downturn could result in a variety of risks to the business, including weakened demand for product and a decreased ability to raise additional capital when needed on acceptable terms, if at all. As the situation continues to evolve, the Company will continue to closely monitor market conditions and respond accordingly.

The interim unaudited condensed consolidated financial statements contained in this Report consist of the unaudited condensed consolidated balance sheets of the Company as of September 30, 2020 and December 31, 2019, unaudited condensed consolidated statements of operations, consolidated statements of changes in stockholders’ deficit, and consolidated statements of cash flows for the nine months ended September 30, 2020 and 2019, and related notes, and accordingly reflect the acquisition of our new wholly-owned subsidiary, Home Bistro Holdings, which was consummated on April 20, 2020 and disposal of the discontinued operations of the RTD Business, as more fully detailed in this Report. On October 2, 2020, the Company filed with the SEC the audited financial statements of Home Bistro Holdings for the fiscal year ended December 31, 2019 and related notes on Amendment No. 1 to a Current Report on Form 8-K/A.

Results of Operations

For the Three and Nine Months Ended September 30, ~~2020~~2021 and ~~2019~~2020

~~On April 20,~~Product Sales

During the three months ended September 30, 2021 and 2020, ~~pursuant to~~revenues were $703,364 and $299,178, respectively, an increase of $404,186 or 135%.

During the ~~Merger,~~nine months ended September 30, 2021 and 2020, revenues were $1,362,999 and $964,944, respectively, an increase of $398,055 or 41%.

Cost of Sales

Since the Company acquired Home Bistro Holdings through a “reverse merger” transaction whereby Merger Sub merged with and into Home Bistro Holdings, with Home Bistro Holdings becoming a wholly-owned subsidiary of the Company and the surviving corporationimplemented its own kitchen operations in ~~the Merger.~~

~~Net Revenues~~

●

During the three months ended September 30, 2020 and 2019, revenues from the food preparation and home-delivery business amounted to $299,178 and $174,568, respectively, an increase of $104,610 or 54% due to increase in sales.

●

During the nine months ended September 30, 2020 and 2019, revenues from the food preparation and home-delivery business amounted to $964,944 and $603,900, respectively, an increase of $361,044 or 60% due to increase in sales.

~~Cost of Sales~~

~~The~~July 2020, its primary components of cost of sales ~~food~~are raw materials and ~~processing costs directly attributable to fulfilment~~direct kitchen labor and, with the ~~delivery~~introduction of the ~~product~~Company’s celebrity chef program in the fourth quarter of 2020, it now incurs associated royalty fees.

During the three months ended September 30, 2021 and 2020, the Company had total cost of sales of $625,767 and $176,155, respectively, an increase of $449,612 or 255%. The increase was due to ~~customers including both inbound~~the Company’s decision to conduct a trial test of free shipping and ~~outbound~~increase in direct kitchen labor. With the completion of the test, the Company is assessing its results. In 2021 and 2020, $66,679 and $0, respectively, of royalty fees associated with the Company’s celebrity chef program were included in cost of sales.

During the nine months ended September 30, 2021 and 2020, the Company had total cost of sales of $1,164,694 and $594,875, respectively, an increase of $569,819 or 96%. The increase was due to the Company’s decision to conduct a trial test of free shipping ~~costs.~~increase in direct kitchen labor. With the completion of the test, the Company is assessing its results. In 2021 and 2020, $121,285 and $0, respectively, of royalty fees associated with the Company’s celebrity chef program were included in cost of sales.

●

~~During the three months ended September 30, 2020 and 2019, cost of sales amounted to $176,155 and $105,586, respectively, an increase of $70,569 or 67% due to increase in sales.~~

●

~~During the nine months ended September 30, 2020 and 2019, cost of sales amounted to $594,875 and $347,749, respectively, an increase of $247,126 or 71% due to increase in sales.~~

Operating Expenses

For the three and nine months ended September 30, ~~2020~~2021 and ~~2019,~~2020, operating expenses consisted of the following:

Three Months Ended
September 30, Nine Months Ended
September 30,
2020 2019 2020 2019
Compensation and related expenses $ 66,581 $ 89,259 $ 477,381 $ 271,240
Professional and consulting expenses 157,173 4,724 353,670 24,731
Product development expense 360,000 - 360,000 -
Selling and marketing expenses 50,638 14,402 135,520 43,347
General and administrative expenses 51,596 26,809 129,409 75,849
Total $ 685,988 $ 135,194 $ 1,455,980 $ 415,167

	Three Months Ended September 30,				Nine Months Ended September 30,
	2021		2020		2021		2020
Compensation and related expenses	$	238,912	$	66,581	$	409,826	$	477,381
Professional and consulting expenses		691,422		157,173		1,660,792		353,670
Product development expense		—		360,000		—		360,000
Selling and marketing expenses		324,478		50,638		522,351		135,520
General and administrative expenses		196,631		51,596		377,108		124,409
Total	$	1,451,443	$	685,988	$	2,970,077	$	1,455,980

Compensation and related expenses:

	●	During the three months ended September 30, ~~2020,~~2021, compensation and related expenses amounted to ~~$66,581~~$238,912 as compared to ~~$89,259~~$66,581 for the three months ended September 30, ~~2019, a decrease~~2020, an increase of ~~$22,678~~$172,331 or ~~25%~~259%. The ~~decrease~~increase was primarily attributable to ~~employees’ stock-based~~an increase of $162,528 of compensation ~~during the three months ended September 30, 2019.~~ related to Model Meals which was acquired in July 2021.

	●	During the nine months ended September 30, ~~2020,~~2021, compensation and related expenses amounted to ~~$477,381~~$409,826 as compared to ~~$271,240~~$477,381 for the nine months ended September 30, ~~2019, an increase~~2020, a decrease of ~~$206,141~~$67,555 or ~~76%~~14%. The ~~increase~~decrease was primarily attributable to ~~employee~~decrease in stock-based compensation ~~during the nine months ended September 30, 2020.~~ of $311,561 offset by an increase of $162,528 of compensation related to Model Meals which was acquired in July 2021.

Professional and consulting expenses:

●

During the three months ended September 30, ~~2020,~~2021, professional and consulting expenses amounted to ~~$157,173~~$691,422 as compared to ~~$4,724~~$157,173 for the three months ended September 30, ~~2019,~~2020, an increase of ~~$152,449~~$534,249 or ~~3,227%~~340%. The increase was primarily due an increase in amortization of deferred compensation to consultants of $382,500, an increase in investor relations fee of $156,721, an increase in consulting fees of $54,400, an increase in accounting fees of $24,887, offset by a decrease in legal fees of $113,968.

●

During the nine months ended September 30, 2021, professional and consulting expenses amounted to $1,660,792 as compared to $353,670 for the nine months ended September 30, 2020, an increase of $1,307,122 or 370%. The increase was primarily due to ~~stock-based~~an increase in amortization of deferred compensation to consultants of ~~$124,219,~~$765,000, an increase in investor relations fee of $576,335, an increase in accounting fees of $54,092, offset by a decrease in legal ~~expense~~fees of ~~7,500 and accounting and auditing expense of $29,234 in 2020.~~$130,802.

Product development expense:

●

During the nine months ended September 30, 2020, professional and consulting expenses amounted to $353,670 as compared to $24,731 for the nine months ended September 30, 2019, an increase of $328,939 or 1,330%. The increase was primarily due to stock-based compensation to consultants of $124,219, legal expense of 43,657 and accounting and auditing expense of $38,484 in 2020.

~~Product development expense:~~

●

During the three months ended September 30, ~~2020,~~2021, product development expenses amounted to ~~$360,000~~$0 as compared to $0$360,000 for the three months ended September 30, ~~2019, an increase~~2020, a decrease of $360,000, or 100%. The ~~increase~~product development expense in the 2020 period was primarily due to a warrant to purchase up to 300,000 shares of the Company’s common stock with grant date fair value of $360,000 in 2020.

●

During the nine months ended September 30, ~~2020,~~2021, product development expenses amounted to ~~$360,000~~$0 as compared to $0$360,000 for the nine months ended September 30, ~~2019, an increase~~2020, a decrease of $360,000, or 100%. The ~~increase~~product development expense in the 2020 period was primarily due to a warrant to purchase up to 300,000 shares of the Company’s common stock with grant date fair value of $360,000 in 2020.

There were no such expenses incurred during the three and nine months ended September 30, 2021.

Selling and marketing expenses:

●

During the three months ended September 30, ~~2020,~~2021, selling and marketing expenses amounted to ~~$50,638~~$324,478 as compared to ~~$14,402~~$50,638 for the three months ended September 30, ~~2019,~~2020, an increase of ~~$36,236,~~$273,840, or ~~252%~~541%. The increase was primarily due to ~~stock-based compensation to a vendor~~the expansion of ~~$11,717~~our multi-channel digital marketing strategy and the introduction of our celebrity chef program in ~~2020.~~2021 and acquisition of Model Meals in July 2021.

●

During the nine months ended September 30, ~~2020,~~2021, selling and marketing expenses amounted to ~~$135,520~~$522,351 as compared to ~~$43,347~~$135,520 for the nine months ended September 30, ~~2019,~~2020, an increase of ~~$92,173~~$386,831 or ~~213%~~285%. The increase was primarily due to ~~stock-based compensation to a vendor~~the expansion of ~~$11,717~~our multi-channel digital marketing strategy and ~~marketing expenses~~the introduction of our celebrity chef program in ~~2020.~~2021 and acquisition of Model Meals in July 2021.

General and administrative expenses:

●

During the three months ended September 30, ~~2020,~~2021, general and administrative expenses amounted to ~~$51,596~~$196,631 as compared to ~~$26,809~~$51,596 for the three months ended September 30, ~~2019,~~2020, an increase of ~~$24,787~~$145,035 or ~~92%~~281%. The increase was primarily due to increase in administrative expenses. The increase was primarily due an increase in office expenses of $13,193, an increase in transfer agent fees of $8,404, an increase in depreciation expense of $79,423, an increase in kitchen related expenses of $41,313 resulting from the expansion of our multi-channel digital marketing strategy and the introduction of our celebrity chef program in 2021.

●

During the nine months ended September 30, ~~2020,~~2021, general and administrative expenses amounted to ~~$129,409~~$377,108 as compared to ~~$75,849~~$129,409 for the nine months ended September 30, ~~2019,~~2020, an increase of ~~$53,560~~$247,699 or ~~71%~~191%. The increase was primarily due toan increase in ~~administrative expenses.~~ transfer agent fees of $31,519, an increase in depreciation expense of $89,549, an increase in kitchen related expenses of $104,820 resulting from the expansion of our multi-channel digital marketing strategy and the introduction of our celebrity chef program in 2021.

~~Operating loss from continuing operations~~

Operating Loss from Continuing Operations

●

During the three months ended September 30, ~~2020,~~2021, operating loss from continuing operations amounted to ~~$562,956~~$1,373,846 as compared to ~~$46,212~~$562,965 for the three months ended September 30, ~~2019,~~2020, an increase of ~~$516,753~~$810,881 or ~~1,118%~~144%. The increase was due to the changes discussed above.

●

During the nine months ended September 30, ~~2020, operating~~2021, loss from continuing operations amounted to ~~$1,085,911~~$2,771,772 as compared to ~~$159,016~~$1,085,911 for the nine months ended September 30, ~~2019,~~2020, an increase of ~~$926,895~~$1,685,861 or ~~583%~~155%. The increase was due to the changes discussed above.

Other Income (Expense), net

●

During the three months ended September 30, ~~2020,~~2021, other expense, net amounted to ~~$7,279~~$432,160 as compared to ~~$62~~$7,279 for the three months ended September 30, ~~2019,~~2020, an increase of ~~$7,217~~$424,881 or ~~11,640%. The increase was primarily due to increase interest expense in 2020.~~

●

~~During the nine months ended September 30, 2020, other expense amounted to $3,812 as compared to $277 for the nine months ended September 30, 2019, an increase of $3,535 or 1,276%~~5,837%. The change was primarily due to increase in interest expense ~~off set by $5,000 grant received~~in connection with convertible notes issued in 2021 of $426,409 and an increase in gain from ~~the SBA under the SBA’s Economic Injury Disaster Loan assistance program~~change in ~~light~~fair value of ~~the impact~~derivative liabilities of ~~the COVID-19 pandemic in 2020.~~$1,528.

~~Loss from continuing operations~~

●

During the three months ended September 30, 2020, we had a loss from continuing operations of $570,244 or $0.04 per common share (basic and diluted), compared to a loss of $46,274 or $0.00 per common share (basic and diluted) for the three months ended September 30, 2019, an increase of $523,970 or 1,132%. The increase was due to the changes discussed above.

●

During the nine months ended September 30, ~~2020, we had a loss from continuing operations of $1,089,723 or $0.06 per common share (basic and diluted),~~2021, other expense, net amounted to $961,718 as compared ~~to a loss from continuing operations of $159,293 or $0.01 per common share (basic and diluted)~~$3,812 for the nine months ended September 30, ~~2019,~~2020, an increase of ~~$930,430~~$957,906 or ~~584%~~25,129%. The ~~increase~~change was primarily due to ~~the changes discussed above.~~ increase in interest expense in connection with convertible notes issued in 2021 of $1,226,930, an increase in gain on forgiveness of debt of $14,754, increase in gain on extinguishment of debt of $26,629 and an increase in gain from change in fair value of derivative liabilities of $232,641 offset by a decrease in other income of $5,000.

Income from ~~discontinued operations~~Discontinued Operations

●

During the three and nine months ended September 30, 2020, we had income from discontinued operations of $91,750 and $38,203, respectively compared to income from discontinued operations of $0 for both periods of the three and nine months ended September 30, 2019, an increase of $91,750 and $38,203, respectively or 100%. The increase was due to the Merger and disposal of the RTD Business segment.

Loss from Continuing Operations

●

During the three months ended September 30, 2021, we had a loss from continuing operations of $1,806,006 or $(0.07) per common share (basic and diluted), compared to a $570,244 or $(0.03) per common share (basic and diluted), for the three months ended September 30, 2020, an increase of $1,235,762 or 217%. The increase was due to the changes discussed above.

●

During the nine months ended September 30, 2021, we had a loss from continuing operations of $3,733,490 or $(0.17) per common share (basic and diluted), compared to $1,089,723 or $(0.06) per common share (basic and diluted) for the nine months ended September 30, 2020, an increase of $2,643,767 or 243%. The increase was due to the changes discussed above.

Liquidity and Capital Resources

Liquidity is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. We had a working capital deficit of ~~$322,831~~$652,901 and cash of ~~$156,985~~$1,410,236 as of September 30, ~~2020~~2021 and a working capital deficit of ~~$271,679~~$466,178 and ~~$7,137~~cash of ~~cash~~$447,354 as of December 31, ~~2019.~~2020.

Nine Months Ended
September 30,
2020
September 30,
2020 December 31,
2019 Change Percentage
Change
Working capital deficit:
Total current assets $ 183,375 $ 8,053 $ (175,322 ) 2,177 %
Total current liabilities (506,206 ) (279,732 ) 226,474 81 %
Working capital deficit: $ (322,831 ) $ (271,679 ) $ 51,152 19 %

	September 30, 2021			December 31, 2020			Change			Percentage Change
Working capital deficit:
Total current assets	$	1,544,934		$	480,942		$	1,063,992			221	%
Total current liabilities		(2,197,835	)		(947,120	)		(1,250,715	)		132	%
Working capital deficit:	$	(652,901	)	$	(466,178	)	$	(186,723	)		40	%

The increase in working capital deficit was primarily attributable to an increase in current assets of ~~$175,322 and an~~$1,063,992 offset by increase in current liabilities of ~~$226,474.~~$1,250,715, due to the issuance of convertible notes, advances payables and lease liabilities.

Cash Flows

The following table provides detailed information about our net cash flows:

Nine Months Ended
September 30,
2020 2019
Net cash used in operating activities $ (135,766 ) $ (13,049 )
Net cash provided by investing activities 1,749 -
Net cash provided by (used in) financing activities 283,865 (25,123 )
Net change in cash $ 149,848 $ (38,172 )

	Nine Months Ended September 30,
	2021			2020
Net cash used in operating activities	$	(2,167,244	)	$	(135,766	)
Net cash (used in) provided by investing activities		(197,772	)		1,749
Net cash provided by financing activities		3,327,898			283,865
Net change in cash	$	962,882		$	149,848

We have an accumulated deficit and have incurred operating losses since our inception and expect losses to continue during fiscal year 2020. This raises substantial doubt about our ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional capital, implement its business plan and generate sufficient revenues. The condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Net Cash Used in Operating ~~Activities:~~Activities

Net cash used in operating activities ~~from continuing operations~~ was $2,167,244 for the nine months ended September 30, 2021 as compared to $135,766 for the nine months ended September 30, 2020, ~~as compared to $13,049 for the nine months ended September 30, 2019,~~ an increase of ~~$122,717~~$2,031,478 or ~~940%~~1,492%.

●

Net cash used in operating activities for the nine months ended September 30, 2021 primarily reflected our loss from continuing operations of $3,733,490 adjusted for the add-back on non-cash items such as depreciation and amortization expense of $91,085, stock-based compensation of $24,750, common stock issued for services of $765,000, gain on extinguishment of debt of $26,629, gain on forgiveness of debt of $14,754, amortization of debt discount of $1,042,694, gain on change in fair value of derivative liability of $232,641 and changes in operating asset and liabilities consisting of an increase of prepaid expenses and other current assets of $86,990, an increase accounts payable of $47,161, an increase in unredeemed gift cards of $24,301 offset by a decrease in inventory of $6,643 and a decrease in accrued expense and other liabilities of $74,374.

●

Net cash used in operating activities for the nine months ended September 30, 2020 primarily reflected our ~~net~~ loss from continuing operations of $1,051,520 adjusted for the add-back on non-cash items such as depreciation expense of $176, stock-based compensation of $213,841 and stock and warrants issued to consultants of $598,268 and changes in operating asset and liabilities consisting primarily of an increase of prepaid expenses and other current assets of ~~$15,698~~$1,698 and an increase in unredeemed gift cards of $1,386 ~~offset by~~and an increase in accounts payable and other liabilities of ~~$117,781.~~$103,781.

●

Net cash used in operating activities from continuing operations for the nine months ended September 30, 2019 primarily reflected our net loss of $159,293 adjusted for the add-back on non-cash items such as stock-based compensation of $137,472 and changes in operating asset and liabilities consisting primarily of a decrease of inventory of $7,306, a decrease in prepaid expenses and other current assets of $7,908, a decrease in unredeemed gift cards of $2,854 and a decrease in accounts payable and other liabilities of $3,588.

Net Cash (Used in) Provided by Investing ~~Activities:~~Activities

Net cash (used by) investing activities was $(197,772) for the nine months ended September 30, 2021 as compared to net cash provided by investing activities ~~from continuing operations was~~ $1,749 for the nine months ended September 30, 2020, ~~as compared to nil for the nine months ended September 30, 2019,~~ an increase net cash used of ~~$1,749~~$199,521 or ~~100%~~11,408%.

●

Net cash used in investing activities for the nine months ended September 30, 2021 consisted of $60,000 payment for an acquisition of a subsidiary and acquisition of property and equipment in the amount of $137,772.

●

Net cash provided by investing activities ~~from continuing operations~~ for the nine months ended September 30, 2020 ~~amounted to $1,749 related to~~consisted of $4,917 proceeds from an acquisition of ~~$4,917 off set~~subsidiary offset by acquisition of property and equipment of $3,168.

Net Cash Provided by ~~(Used in)~~ Financing ~~Activities:~~Activities

Net cash provided by financing activities ~~from continuing operations~~ was $3,327,898 for the nine months ended September 30, 2021 as compared to $283,865 for the nine months ended September 30, 2020, ~~as compared to net cash used amounting to $25,123 for the nine months ended September 30, 2019, an increase~~a change of ~~$308,988~~$3,044,033 or ~~1,230%~~1,072%.

●

Net cash provided by financing activities for the nine months ended September 30, 2021 consisted of net proceeds from ~~continuing operations~~sale of common stock of $2,713,328, proceeds from notes payable, net of discount of $1,581,450, proceeds from notes payable – related party, net of discount of $100,000 and proceeds from advance payable of $332,900 offset by repayments of convertible notes payable of $1,067,649, repayments of advance payable of $297,522 and repayments of convertible notes payable- related party of $34,609.

●

Net cash provided by financing activities for the nine months ended September 30, 2020 consisted of proceeds from sale of common stock of $100,006, proceeds from notes payable of $164,612 and proceeds from advance payable of $59,000 offset by repayments of note payable – in default and advance payable in total amount of $39,753.

●

Net cash used in financing activities from continuing operations for the nine months ended September 30, 2019, consisted of repayments of proceeds from sale of common stock of $3,000 off set by note payable – in default and advance payable in total amount of $28,123.

Cash Requirements

We currently have no external sources of liquidity, such as arrangements with credit institutions or off-balance sheet arrangements that will have or are reasonably likely to have a current or future effect on our financial condition or immediate access to capital. Notwithstanding the foregoing, the Company received a loan in the aggregate amount of $14,612 under the Paycheck Protection Program of the Coronavirus Aid, Relief, and Economic Security Act (“PPP Loan”), and a loan in the aggregate amount of $150,000 from the SBA under its Economic Injury Disaster Loan assistance program in light of the impact of the COVID-19 pandemic. In April 2021, the SBA forgave the outstanding principal of $14,612 and all accrued interest payable of the PPP Loan.

We are dependent on our product sales to fund our operations and may require the sale of additional common stock and preferred stock to maintain operations. Our officers and directors have made no written commitments with respect to providing a source of liquidity in the form of cash advances, loans, and/or financial guarantees.

Going Concern

The financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying unaudited condensed consolidated financial statements, for the nine months ended September 30, 2021, the Company had net loss and cash used in operations of $3,733,490 and $2,167,244, respectively. At September 30, 2021, the Company had an accumulated deficit, stockholders’ equity, and working capital deficit of $10,066,879, $1,018,800 and $652,901, respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this report. The Company’s primary source of operating funds in 2021 was primarily from the third-party advances and convertible notes payable and sale of common stock through private placements. The Company has experienced net losses from operations since inception but expects these conditions to improve in the near term and beyond as it develops its business model.

Management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive or raise additional debt and/or equity capital. Management believes that the Company’s capital resources are not currently adequate to continue operating and maintaining its business strategy for a period of twelve months from the issuance date of this report. If ~~we are~~the Company is unable to raise the funds required to fund our operations, we will seek alternative financing through other means, such as borrowings from institutions or private individuals. There can be no assurance that we will be able to raise the capital we need for our operations from the sale of our securities. We have not located any sources for these funds and may not be able to do so in the future. We expect that we will seek additional financing in the future. However, we may not be able to obtain additional capital or ~~generate sufficient revenues~~secure additional lending in the near future, management expects that the Company will need to ~~fund our operations. If we are unsuccessful at raising sufficient funds, for whatever reason, to fund our operations, we may be forced to~~curtail or cease operations. ~~If we fail~~These consolidated financial statements do not include any adjustments related to ~~raise funds, we expect~~the recoverability and classification of recorded asset amounts and classification of liabilities that ~~we will~~might be ~~required~~necessary should the Company be unable to ~~seek protection from creditors under applicable bankruptcy laws.~~continue as a going concern.

Inflation and Changing Prices

Neither inflation nor changing prices for the ~~three~~nine months ended September 30, ~~2020~~2021 had a material impact on our operations.

Off-Balance Sheet Arrangements

None.

Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires our management to make assumptions, estimates, and judgments that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies, if any. We have identified certain accounting policies that are significant to the preparation of our financial statements. These accounting policies are important for an understanding of our financial condition and results of operations. Critical accounting policies are those that are most important to the portrayal of our financial condition and results of operations and require management’s difficult, subjective, or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements and because of the possibility that future events affecting the estimate may differ significantly from management’s current judgments.

We believe the following critical accounting policies involve the most significant estimates and judgments used in the preparation of our unaudited condensed consolidated financial statements. We believe the critical accounting policies in Note 2 to the condensed consolidated financial statements appearing in the consolidated financial statements for the nine months ended September 30, ~~2020~~2021 affect our more significant judgments and estimates used in the preparation of our condensed consolidated financial statements.

Use of Estimates

The preparation of the financial statements in conformity with U.S. 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 date of the unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Significant estimates as of September 30, ~~2020~~2021 and December 31, ~~2019~~2020 include the assumptions used in the redemption recognition method for unredeemed gift cards, collectability of receivables and note receivable, value of inventory, useful life of property and equipment and intangible assets, valuation of right-of-use (“ROU”) assets and lease liabilities, estimates of current and deferred income taxes and deferred tax valuation allowances, , fair value of assets acquired and liabilities assumed in a business combination, and the fair value of non-cash equity ~~transactions.~~transactions and derivative liabilities.

Fair Value of Financial Instruments and Fair Value Measurements

The three levels of the fair value hierarchy are as follows:

	Level 1—Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.

	Level 2—Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

	Level 3—Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.

Goodwill and Other Intangible Assets

Significant underperformance relative to expected historical or projected future operating results;

Significant changes in the manner of use of the acquired assets or the strategy for the overall business; and

Significant negative industry or economic trends.

Impairment of Long-Lived Assets

Derivative Liabilities

Revenue Recognition

The Company’s revenues consist of high quality, direct-to-consumer, ready-made meals that can be ordered by customers through www.homebistro.com, www.modelmeals.com and restaurant quality ~~meals~~meats and seafood through its Colorado Prime Brand. Revenues from the Company’s ready-made meals are recognized when the product is delivered to the customer and title has ~~transferred, it~~transferred. It is at this point in time that the Company’s performance obligations have been completed. Product sales are recorded net of any discounts or allowances and include shipping charges.

Leases

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

~~Item 3.~~ ~~Quantitative and Qualitative Disclosures About Market Risk.~~

As a smaller reporting company, we are not required to provide this information.

ITEM 4. CONTROLS AND PROCEDURES

~~Item 4. Controls and Procedures.~~

We maintain “disclosure controls and procedures,” as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act that are designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive and Financial Officer, to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Additionally, in designing disclosure controls and procedures, our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

With respect to the quarterly period ending September 30, ~~2020,~~2021, under the supervision and with the participation of our management, we conducted an evaluation of the effectiveness of the design and operations of our disclosure controls and procedures. Based upon this evaluation, our management has concluded that our disclosure controls and procedures were not effective as of September 30, ~~2020~~2021 due to our limited internal resources and lack of ability to have multiple levels of transaction review. In connection with this evaluation, management identified the following control deficiencies that represent material weaknesses as of September 30, ~~2020:~~2021:

	(1)	Lack of an independent audit committee or audit committee financial expert. Although our board of directors serves as the audit committee, it has only one independent director. These factors are counter to corporate governance practices as defined by the various stock exchanges and lead to less supervision over management.

	(2)	We do not have sufficient experience from our accounting personnel with the requisite U.S. GAAP public company reporting experience that is necessary for adequate controls and procedures due to our limited resources with appropriate skills, training and experience to perform the review processes to ensure the complete and proper application of generally accepted accounting principles.

	(3)	Need for greater integration, oversight, communication and financial reporting of the books and records of our office.

	(4)	Lack of sufficient segregation of duties such that the design over these areas relies primarily on detective controls and could be strengthened by adding preventative controls to properly safeguard company assets.

Changes in ~~Internal Controls.~~internal control over financial reporting

There ~~have been~~was no ~~changes~~change in ~~our~~the Company’s internal ~~controls~~control over financial reporting or(as defined in ~~other factors during~~Rules 13a-15(f) and 15d-15(f) of the ~~fiscal quarter~~Securities Exchange Act of 1934) for the period ended September 30, ~~2020,~~2021 that has materially affected, or is reasonably likely to materially affect, ~~our~~the Company’s internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

~~Item 1.~~~~Legal Proceedings~~

The Company is not currently involved in any legal proceedings. However, from time to time, the Company may be involved in litigation matters relating to claims arising from the ordinary course of business. While the results of such claims and legal actions cannot be predicted with certainty, the Company’s management does not believe that there are claims or actions, pending or threatened against the Company, the ultimate disposition of which would have a material effect on our business, results of operations, financial condition or cash flows.

ITEM 1A. RISK FACTORS

~~Item 1A.~~~~Risk Factors~~

None.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~Item 2. Unregistered Sales~~Except for provided below, all unregistered sales of ~~Equity Securities and Use of Proceeds~~our securities during the three months ended September 30, 2021, were previously disclosed in a Quarterly Report on Form 10-Q or in a Current Report on Form 8-K.

~~As set forth in Item 5 below, in connection with a joint product development and distribution agreement with a service provider, the Company issued a warrant to purchase up to 300,000~~

On July 6, 2021, the Company granted an aggregate of 2,008,310 shares of common stock with fair value of $2,000,000 per the agreement, to members of Model Meals, LLC in exchange for 100% membership of Model Meals, pursuant to the Agreement and Plan of Merger.

On September 1, 2021, the Company granted 50,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement, valued at $26,877 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

On September 1, 2021, the Company issued a warrant to purchase up to 50,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment. The warrant; (i) was valued at $9,493 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

On September 8, 2021, the Company granted 114,000 shares of common stock to a non-affiliate investor as commitment fee pursuant to a securities purchase agreement, valued at $59,468 using the relative fair value method and was recorded as debt discount to be amortized over the life of the note.

On September 8, 2021, the Company issued a warrant to purchase up to 114,000 shares of common stock to a non-affiliate investor as additional commitment fee pursuant to a note amendment. The warrant; (i) was valued at $21,004 using the relative fair value method and recorded as a debt discount to be amortized over the life of the note; (ii) has an exercise price of $2.50; (iii) subject to the adjustments and 4.99%, ownership limitation and; (iv) expires on the fifth-year anniversary from the date of issuance.

During the nine months ended September 30, 2021, the Company issued an aggregate of 3,815,527 shares of common stock, to non-affiliate investors for aggregate net cash proceeds of $2,861,667.

The shares of common stock referenced herein were issued in reliance upon the exemption from securities registration afforded by the provisions of Section 4(a)(2) of the Securities ~~Act.~~ Act of 1933, as amended, (“Securities Act”).

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

~~Item 3.~~~~Defaults Upon Senior Securities~~None.

~~None.~~

ITEM 4. MINE SAFETY DISCLOSURE

~~Item 4. Mine Safety Disclosure~~

Not applicable.

ITEM 5. OTHER INFORMATION

~~Item 5.~~~~Other Information~~

On September 22, 2020, the Company and Corlich Enterprises, Inc., a New Jersey corporation (“Corlich”) entered into a Joint Product Development and Distribution Agreement (the “Development Agreement”), effective the same date, pursuant to which, among other things, Corlich agreed to provide certain commercial services (the “Services”) of Cat Cora, an American professional chef, in order for the Company and Corlich to collaboratively develop a brand of meals (the “Cat Cora Meals”). In consideration for the Services, the Company agreed to (i) pay Corlich a royalty on net revenues generated from (A) the Cat Cora Meals, and (B) Home Bistro and Prime Chop brand orders where a dedicated code is used at purchase, and (ii) issue a warrant to purchase up to 300,000 shares of common stock. The Development Agreement has a three-year term, unless sooner terminated pursuant to its terms.

During the first year of the Distribution Agreement’s term, Corlich is guaranteed a minimum royalty payment of $109,210. For the second and third year of the Distribution Agreement’s term, the Distribution Agreement estimates that Corlich will be guaranteed a minimum royalty payment of $218,380 and $436,770, respectively, subject to the achievement of the prior year’s guaranteed minimum royalty payment and the parties’ agreement to negotiate in good faith a lower guaranteed minimum royalty if such guaranteed minimum royalty payment is not achieved or to otherwise terminate the Distribution Agreement. Royalties above the guaranteed minimum royalty are based on an increasing percentage of net revenues generated from the sale of Cat Cora Meals as certain revenue milestones are met as defined in the Distribution Agreement. Royalties will be accrued over

~~The warrant provides that the holder may exercise the warrant, in whole or in part, at an exercise price equal to $0.001 per share through and including the tenth anniversary of its issuance.~~

None

~~Item~~ITEM 6. ~~Exhibits~~EXHIBITS

Exhibit No		Description
2.1		~~Asset Purchase~~ Agreement and Plan of Merger dated ~~September 25,~~May 20, 2020, by and among Gratitude Health, Inc., Fresh Market Merger Sub, Inc. and Home Bistro, Inc.~~, Gratitude Keto Holdings, Inc. and the stockholder set forth therein~~ (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the SEC on ~~October 1,~~April 22, 2020).
~~3.1~~
3.1		Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.A.1 to the Company’s Current Report on Form 8-K filed with the SEC on April 28, 2017).
~~3.2~~
3.2		Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 28, 2018).
~~3.3~~
3.3		Certificate of Amendment to Articles of Incorporation (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K filed with the SEC on April 22, 2020).
~~3.4~~		~~Certificate of Amendment to Articles of Incorporation (incorporated by reference Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on September 16, 2020).~~
~~3.5~~3.4		Bylaws of the Company (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K/A filed with the SEC on March 31, 2015).
~~4.1~~
4.1		Certificate of Designation of Series A Preferred Stock (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 28, 2018).
~~4.2~~
4.2		Certificate of Designation of Series B Preferred Stock (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the SEC on March 28, 2018).
~~4.3~~
4.3		Certificate of Designation of Series C Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on August 21, 2018).

4.4		Amendment to Certificate of Designation of Series C Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on October 24, 2018).
~~31.1~~
31.1*		Section 302 Certification by the Registrant’s Principal Executive Officer and Principal Financial Officer*Officer
~~32.1~~
32.1*		Section 906 Certification by the Registrant’s Principal Executive Officer and Principal Financial Officer*Officer
~~101.ins~~
101.INS		XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
~~101.sch~~		~~XBRL Taxonomy Schema Document~~
~~101.cal~~101.SCH		Inline XBRL Taxonomy ~~Calculation~~Extension Schema Document
~~101.def~~		~~XBRL Taxonomy Linkbase Document~~
~~101.lab~~101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
~~101.pre~~
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

*	~~Filed herein~~
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

~~SIGNATURES~~

*	Filed herein

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	HOME BISTRO, INC.

Date: November ~~16, 2020~~15, 2021	By:	/s/s/ Zalmi Duchman
		Zalmi Duchman
		Chief Executive Officer (Principal Executive Officer and Principal Financial Officer)

2950

0001489588 2021-07-01 2021-07-06 iso4217:USD xbrli:shares

	September 30, 2020			December 31, 2019
ASSETS
CURRENT ASSETS:
Cash	$	156,985		$	7,137
Prepaid expenses and other current assets		19,390			916
Note receivable		7,000			-
Total Current Assets		183,375			8,053

OTHER ASSETS:
Property and equipment, net		2,992			-
Total Assets	$	186,367		$	8,053

LIABILITIES AND STOCKHOLDERS’ DEFICIT
CURRENT LIABILITIES:
Accounts payable	$	292,263		$	223,046
Accrued expenses and other liabilities		151,151			24,391
Note payable - in default		-			3,738
Notes payable - current portion		9,864			-
Advance payable		41,177			18,192
Unredeemed gift cards		11,751			10,365
Total Current Liabilities		506,206			279,732

LONG-TERM LIABILITIES:
Notes payable		154,748			-
Common stock repurchase obligation		1,300,000			-
Total Liabilities		1,960,954			279,732

Commitments and contingency (Note 11):

STOCKHOLDERS’ DEFICIT:
Preferred Stock: $0.001 par value; 20,000,000 shares authorized; Convertible Series B Preferred stock: $0.001 Par Value; 500,000 Shares Authorized; nil shares issued and outstanding as of September 30, 2020 and December 31, 2019		-			-
Common stock: $0.001 par value; 1,000,000,000 shares authorized; 19,004,233 and 13,104,561 shares issued and outstanding as of September 30, 2020 and December 31, 2019		19,004			13,105
Additional paid-in capital		4,349,657			4,806,944
Accumulated deficit		(6,143,248	)		(5,091,728	)
Total Stockholders’ Deficit		(1,774,587	)		(271,679	)

Total Liabilities and Stockholders’ Deficit	$	186,367		$	8,053

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2020			2019			2020			2019
Product sales, net	$	299,178		$	194,568		$	964,944		$	603,900
Cost of sales		176,155			105,586			594,875			347,749
Gross profit		123,023			88,982			370,069			256,151

Operating Expenses:
Compensation and related expenses		66,581			89,259			477,381			271,240
Professional and consulting expenses		157,173			4,724			353,670			24,731
Product Development expense		360,000			-			360,000			-
Selling and marketing expenses		50,638			14,402			135,520			43,347
General and administrative expenses		51,596			26,809			129,409			75,849
Total Operating Expenses		685,988			135,194			1,455,980			415,167

Operating Loss from Continuing Operations		(562,965	)		(46,212	)		(1,085,911	)		(159,016	)

Other Income (Expense):
Interest (expense)		(7,279	)		(62	)		(8,812	)		(277	)
Other income		-			-			5,000			-
Total Other Income (Expense), net		(7,279	)		(62	)		(3,812	)		(277	)

Loss from Continuing Operations Before Provision for Income Taxes		(570,244	)		(46,274	)		(1,089,723	)		(159,293	)
Provision for Income Taxes		-			-			-			-
Loss from Continuing Operations		(570,244	)		(46,274	)		(1,089,723	)		(159,293	)

Discontinued Operations:
Income from Disposal of Discontinued Operations Before Provision for Income Taxes		91,750			-			38,203			-

Provision for Income Taxes		-			-			-			-

Income from Discontinued Operations		91,750			-			38,203			-

Net Loss	$	(478,494	)	$	(46,274	)	$	(1,051,520	)	$	(159,293	)

BASIC AND DILUTED LOSS PER COMMON SHARE:
Continuing operations - basic and diluted	$	(0.03	)	$	(0.00	)	$	(0.06	)	$	(0.01	)
Discontinued operations - basic	$	0.00		$	0.00		$	0.00		$	0.00
Discontinued operations - diluted	$	0.00		$	0.00		$	0.00		$	0.00

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic and diluted		19,004,233			13,110,598			16,839,250			13,110,598
Diluted		29,957,928			13,110,598			27,762,175			13,110,598

	Preferred Stock Series B						Common Stock				Additional						Total
	Number of						Number of				Paid-in			Accumulated			Stockholders’
	Shares			Amount			Shares		Amount		Capital			Deficit			Deficit
Balance at December 31, 2019		-		$	-			13,104,561	$	13,105	$	4,806,944		$	(5,091,728	)	$	(271,679	)
Warrant issued for cash		-			-			-		-		25,000			-			25,000
Accretion of stock-based compensation		-			-			-		-		45,824			-			45,824
Net loss		-			-			-		-		-			(79,991	)		(79,991	)
Balance at March 31, 2020		-			-			13,104,561		13,105		4,877,768			(5,171,719	)		(280,846	)

Common stock issued for cash		-			-			1,492		1		75,005			-			75,006
Issuance of common stock for services		-			-			3,999,085		3,999		234,269			-			238,268
Recapitalization of the Company		250,000			250			1,899,094		1,899		(196,873	)		-			(194,724	)
Accretion of stock-based compensation		-			-			-		-		168,017			-			168,017
Common stock repurchases obligation (see Note 3)		-			-			-		-		(1,300,000	)		-			(1,300,000	)
Net loss		-			-			-		-		-			(493,035	)		(493,035	)
Balance at June 30, 2020		250,000			250			19,004,233		19,004		3,858,186			(5,664,754	)		(1,787,314	)

Disposal of a component with related party (see Note 3)		(250,000	)		(250	)		-		-		131,471			-			131,221
Warrant issued pursuant to a product development agreement		-			-			-		-		360,000						360,000
Net loss															(478,494	)		(478,494	)
Balance at September 30, 2020		-		$	-			19,004,233	$	19,004	$	4,349,657		$	(6,143,248	)	$	(1,774,587	)

	For the Three Months Ended September 30, 2020			For the Nine Months Ended September 30, 2020
Revenues
Cost of revenues	$	—		$	—
Gross (loss) profit		—			—
		—			—
Operating expenses:
Compensation expense		4,022			5,511
Professional and consulting expenses		6,663			26,606
Selling and marketing expenses		(7,956	)		(7,850	)
General and administrative expenses		5,315			37,255
Total operating income		(8,044	)		(61,522	)
Income from operations	$	8,044		$	61,522

Gain on debt extinguishment		99,897			99,897
Interest income (expense)		(103	)		(172	)
Other income, net		99,794			99,725

Income from discontinued operations	$	91,750		$	38,203

	September 30, 2020
	(Unaudited)
Three months ended December 31, 2020	$	1,549
Year ended December 31, 2021		6,281
Year ended December 31, 2022		6,350
Year ended December 31, 2023		3,185
Year ended December 31, 2024 to 2050		147,247
Total principal payments	$	164,612

	September 30, 2020
	(Unaudited)
Office lease	$	29,417
Equipment lease (remaining lease term of 21 months)		3,027
Subtotal		32,444
Less accumulated amortization		(4,601	)
Adjustment in connection with the termination of lease		(25,426	)
Adjustment in connection with the disposal of discontinued operations		(2,417	)
Right-of-use assets, net	$	—

	Number of Options		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)		Aggregate Intrinsic Value
Balance at December 31, 2019		—	$	—		—	$	—
Deemed issued in connection with the Company’s recapitalization (see Note 3)		60,638	$	3.20		0.28		—
Balance at September 30, 2020		60,638	$	3.20		0.28	$	—

	Number of Stock Warrants		Weighted Average Exercise Price		Weighted Average Remaining Contractual Life (Years)
Balance at December 31, 2019		—	$	—		—
Deemed issued in connection with the Company’s recapitalization (see Note 3)		4,041,258		0.032		9.56
Issued pursuant to Exchange Agreement (see Note 3)		6,926,314		0.032		9.56
Granted		300,000		0.001		9.98
Balance at September 30, 2020		11,267,572	$	0.032		9.56

Stock warrants exercisable at September 30, 2020		11,267,572	$	0.032		9.56

Weighted average fair value of stock warrants granted during the period			$	0.032

							Nine Months Ended September 30, 2020
	September 30, 2020			December 31, 2019			Change			Percentage Change
Working capital deficit:
Total current assets	$	183,375		$	8,053		$	(175,322	)		2,177	%
Total current liabilities		(506,206	)		(279,732	)		226,474			81	%
Working capital deficit:	$	(322,831	)	$	(271,679	)	$	51,152			19	%