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 February 28, 20222023

or

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _________ to ___________ 

 

Commission File Number: 000-52831 

 

NATE’S FOOD CO.

(Exact name of registrant as specified in its charter)

 

Colorado

 

46-3403755

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

 

 

 

15151 Springdale Street, Huntington Beach, California

 

92649

(Address of principal executive offices)

 

(Zip Code)

 

(949) 341-1834(650) 716-6421

(Registrant’s telephone number, including area code)

 

N/A

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

 

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

 

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 Yes ☒ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes Yes ☒ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See 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) ☐ YESYesNONo

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

553,024,6162,253,024,646 common shares issued and outstanding as of April 14, 2022.17, 2023. 

 

 

 

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

Item 2.

Management’s Discussion and Analysis of Financial Condition or Plan of Operation

 

1418

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

2123

 

Item 4.

Controls and Procedures

 

2123

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

2224

 

Item 1A.

Risk Factors

 

2224

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

2224

 

Item 3.

Defaults Upon Senior Securities

 

2224

 

Item 4.

Mine Safety Disclosures

 

2224

 

Item 5.

Other Information

 

2224

 

Item 6.

Exhibits

 

2325

 

SIGNATURES

 

2426

 

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

Nate’s Food Co.

 Condensed Balance Sheets

(Unaudited)

 

 

February 28,

 

May 31,

 

 

 February 28,

 

 May 31,

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

Cash

 

$20,807

 

$615

 

 

$7,049

 

$13,788

 

Prepaid expenses

 

 

79,611

 

 

 

0

 

 

 

725

 

 

 

9,900

 

Total Current Assets

 

100,418

 

615

 

 

7,774

 

23,688

 

 

 

 

 

 

 

 

 

 

 

Digital currency

 

28,644

 

0

 

 

4,793

 

21,465

 

 

 

 

 

 

 

 

 

Equipment, net

 

 

131,874

 

 

 

12,337

 

TOTAL ASSETS

 

$129,062

 

 

$615

 

 

$144,441

 

 

$57,490

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$298,814

 

$298,489

 

Accounts payable

 

$30,907

 

$5,763

 

Accrued interest

 

49,834

 

34,546

 

 

93,053

 

58,435

 

Accrued interest - related party

 

85,921

 

76,281

 

 

98,805

 

89,164

 

Accrued management fees - related party

 

24,000

 

-

 

Loans payable

 

1,885

 

-

 

Notes payable - related party

 

388,687

 

361,075

 

 

397,935

 

388,687

 

Convertible notes, net of discount

 

232,799

 

36,818

 

Convertible notes, net of discount -current

 

278,568

 

264,684

 

Derivative liability

 

 

262,920

 

 

 

537,540

 

 

 

150,812

 

 

 

163,615

 

Total Current liabilities

 

 

1,318,975

 

 

 

1,344,749

 

 

 

1,075,965

 

 

 

970,348

 

 

 

 

 

 

 

 

 

 

 

Promissory notes -noncurrent

 

145,500

 

-

 

 

 

 

 

 

 

 

 

Total liabilities

 

$1,318,975

 

 

$1,344,749

 

 

 

1,221,465

 

 

 

970,348

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Deficit

 

 

 

 

 

Series A Preferred Stock, Par Value $0.0001, 2,000,000 shares authorized, 1,940,153 issued and outstanding

 

194

 

194

 

Commitments

 

-

 

-

 

 

 

 

 

 

Stockholders' Deficit

 

 

 

 

 

Series A Preferred Stock, Par Value $0.0001, 2,000,000 shares authorized, 1,915,153 and 1,940,153 issued and outstanding, respectively

 

191

 

194

 

Series B Preferred Stock, Par Value $0.0001, 150,000 shares authorized, 150,000 issued and outstanding

 

15

 

15

 

 

15

 

15

 

Series C Preferred Stock, Par Value $1.00, 250,000 shares authorized, 250,000 issued and outstanding

 

250,000

 

250,000

 

 

250,000

 

250,000

 

Series D Preferred Stock, Par Value $0.0001, 10,000,000 shares authorized, 6,000,000 and 6,350,000 issued and outstanding, respectively

 

600

 

635

 

Series E Preferred Stock, Par Value $0.0001, 15,000,000 shares authorized, 14,989,500 issued and outstanding, respectively

 

1,499

 

1,499

 

Common Stock, Par Value $0.001, 1,500,000,000 shares authorized, 553,024,616 and 537,774,616 issued and outstanding, respectively

 

553,024

 

537,774

 

Series D Preferred Stock, Par Value $0.0001, 10,000,000 shares authorized, 6,000,000 issued and outstanding

 

600

 

600

 

Series E Preferred Stock, Par Value $0.0001, 15,000,000 shares authorized, 14,989,500 issued and outstanding

 

1,499

 

1,499

 

Common Stock, Par Value $0.001, 6,500,000,000 shares authorized, 2,253,024,616 and 553,024,616 issued and outstanding, respectively

 

2,253,024

 

553,024

 

Additional paid-in capital

 

2,960,836

 

2,884,051

 

 

1,513,089

 

3,179,836

 

Accumulated deficit

 

 

(4,956,081)

 

 

(5,018,302)

 

 

(5,095,442)

 

 

(4,898,026)

Total stockholders’ deficit

 

$(1,189,913)

 

$(1,344,134)

 

$(1,077,024)

 

$(912,858)

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

$129,062

 

 

$615

 

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

 

$144,441

 

 

$57,490

 

 

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

 
3

Table of Contents

 

Nate’s Food Co.

Condensed Statements of Operations

(Unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

 

 Three Months Ended

 

Nine Months Ended

 

 

February 28,

 

February 28,

 

 

 February 28,

 

 February 28,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital currency mining

 

$27,193

 

$0

 

$48,397

 

$0

 

 

$4,525

 

$27,193

 

$12,609

 

$48,397

 

Other revenue

 

0

 

258

 

0

 

258

 

Cost of revenue

 

 

86,211

 

 

 

456

 

 

 

130,871

 

 

 

456

 

 

 

10,609

 

 

 

86,211

 

 

 

34,646

 

 

 

130,871

 

Gross loss

 

(59,018)

 

(198)

 

(82,474)

 

(198)

 

(6,084)

 

(59,018)

 

(22,037)

 

(82,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

6,937

 

 

 

6,085

 

 

 

52,902

 

 

 

13,232

 

 

 

1,572

 

 

 

6,937

 

 

 

87,873

 

 

 

52,902

 

Total operating expenses

 

 

6,937

 

 

 

6,085

 

 

 

52,902

 

 

 

13,232

 

 

 

1,572

 

 

 

6,937

 

 

 

87,873

 

 

 

52,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

(65,955)

 

(6,283)

 

(135,376)

 

(13,430)

 

(7,656)

 

(65,955)

 

(109,910)

 

(135,376)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on change in fair value of derivative liability

 

(141,175)

 

347,754

 

274,620

 

1,355,087

 

 

29,883

 

(141,175)

 

12,803

 

274,620

 

Loss on sale of digital currency

 

(413)

 

-

 

(2,717)

 

-

 

Interest expense

 

(42,803)

 

(5,013)

 

(72,402)

 

(15,099)

 

(17,466)

 

(42,803)

 

(91,401)

 

(72,402)

Impairment loss on digital currency

 

 

(3,645)

 

 

0

 

 

 

(4,621)

 

 

0

 

 

 

-

 

 

 

(3,645)

 

 

(6,191)

 

 

(4,621)

Total other income (expenses)

 

(187,623)

 

342,741

 

197,597

 

1,339,988

 

 

12,004

 

(187,623)

 

(87,506)

 

197,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$(253,578)

 

$336,458

 

 

$62,221

 

 

$1,326,558

 

 

$4,348

 

 

$(253,578)

 

$(197,416)

 

$62,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$(0.00)

 

$0.00

 

 

$0.00

 

 

$0.00

 

 

$0.00

 

 

$(0.00)

 

$(0.00)

 

$0.00

 

Diluted

 

$(0.00)

 

$(0.00)

 

$(0.00)

 

$(0.00)

 

$0.00

 

 

$(0.00)

 

$(0.00)

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

545,357,949

 

 

 

537,774,616

 

 

 

541,216,924

 

 

 

537,774,616

 

 

 

1,547,246,838

 

 

 

545,357,949

 

 

 

892,936,704

 

 

 

541,216,924

 

Diluted

 

 

618,391,270

 

 

 

664,198,747

 

 

 

614,250,245

 

 

 

664,198,747

 

 

 

2,584,677,838

 

 

 

618,391,270

 

 

 

1,930,367,704

 

 

 

614,250,245

 

 

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

 
4

Table of Contents

 

Nate’s Food Co.

Condensed Statements of Changes in Stockholders’ Deficit

(Unaudited)

For the Three andNine Months Ended February 28, 2023

 

 

 Preferred Stock 

 

 

 

 

 

 

 

 

 Additional

 

 

 

 

 

 Total 

 

 

 

 Series A

 

 

 Series B

 

 

 Series C

 

 

 Series D

 

 

 Series E

 

 

 Common Stock

 

 

 Paid-in 

 

 

 Accumulated

 

 

 Stockholders'

 

 

 

 Shares

 

 

 Amount

 

 

 Shares

 

 

 Amount

 

 

 Shares

 

 

 Amount

 

 

 Shares

 

 

 Amount

 

 

 Shares

 

 

 Amount

 

 

 Shares

 

 

 Amount

 

 

 Capital

 

 

  Deficit

 

 

 Deficit

 

Balances May 31, 2022

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

553,024,616

 

 

$553,024

 

 

$3,179,836

 

 

$(4,898,026)

 

$(912,858)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for conversion of convertible note 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

27,000,000

 

 

 

27,000

 

 

 

(20,250)

 

 

-

 

 

 

6,750

 

Finance fee for warrants issued in connection with license agreement

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

37,800

 

 

 

-

 

 

 

37,800

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(61,237)

 

 

(61,237)

Balances August 31. 2022

 

 

1,940,153

 

 

 

194

 

 

 

150,000

 

 

 

15

 

 

 

250,000

 

 

 

250,000

 

 

 

6,000,000

 

 

 

600

 

 

 

14,989,500

 

 

 

1,499

 

 

 

580,024,616

 

 

 

580,024

 

 

 

3,197,386

 

 

 

(4,959,263)

 

$(929,545)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for conversion of convertible note 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13,000,000

 

 

 

13,000

 

 

 

(9,750)

 

 

-

 

 

 

3,250

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(140,527)

 

 

(140,527)

Balances November 30, 2022

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

593,024,616

 

 

$593,024

 

 

$3,187,636

 

 

$(5,099,790)

 

$(1,066,822)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for conversion of convertible note 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

660,000,000

 

 

 

660,000

 

 

 

(636,750)

 

 

-

 

 

 

23,250

 

Conversion of Series A Preferred Stock 

 

 

(25,000)

 

 

(3)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000,000,000

 

 

 

1,000,000

 

 

 

(999,997)

 

 

-

 

 

 

-

 

Cancellation finance fee for warrants issued in connection with license agreement

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(37,800)

 

 

-

 

 

 

(37,800)

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,348

 

 

 

4,348

 

Balances February 28, 2023

 

 

1,915,153

 

 

$191

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

2,253,024,616

 

 

$2,253,024

 

 

$1,513,089

 

 

$(5,095,442)

 

$(1,077,024)

5

Table of Contents

For the Nine Months Ended February 28, 2022

 

 

 

Preferred Stock

 

 

 

 

 

 

 

 

Common

 

 

Additional

 

 

 

 

 

Total

 

 

 

Series A

 

 

Series B

 

 

Series C

 

 

Series D

 

 

Series E

 

 

Common Stock

 

 

Stock

 

 

Paid-in

 

 

Accumulated

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Payable

 

 

Capital

 

 

deficit

 

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances May 31, 2021

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$0

 

 

$2,884,051

 

 

$(5,018,302)

 

$(1,344,134)

Net income

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

390,364

 

 

 

390,364

 

Balances August 31, 2021

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$0

 

 

$2,884,051

 

 

$(4,627,938)

 

$(953,770)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of Series D Preferred Stock

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

(350,000)

 

 

(35)

 

 

-

 

 

 

0

 

 

 

5,250,000

 

 

 

5,250

 

 

 

0

 

 

 

(5,215)

 

 

0

 

 

 

0

 

Common stock payable

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

92,000

 

 

 

0

 

 

 

0

 

 

 

92,000

 

Net income

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(74,565)

 

 

(74,565)

Balances November 30, 2021,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

543,024,616

 

 

$543,024

 

 

$92,000

 

 

$2,878,836

 

 

$(4,702,503)

 

$(936,335)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued in conjunction with Convertible note

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

10,000,000

 

 

 

10,000

 

 

 

(92,000)

 

 

82,000

 

 

 

0

 

 

 

0

 

Net loss

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(253,578)

 

 

(253,578)

Balances February 28, 2022

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

553,024,616

 

 

$553,024

 

 

$0

 

 

$2,960,836

 

 

$(4,956,081)

 

$(1,189,913)

For the Three and Nine Months Ended February 28, 2021

 

 

Preferred Stock

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Series A

 

 

Series B

 

 

Series C

 

 

Series D

 

 

Series E

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Stockholders’

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

deficit

 

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances May 31, 2020,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$2,884,051

 

 

$(6,161,196)

 

$(2,487,028)

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

520,069

 

 

 

520,069

 

Balances August 31, 2020,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$2,884,051

 

 

$(5,641,127)

 

$(1,966,959)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

470,031

 

 

 

470,031

 

Balances November 30, 2020,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$2,884,051

 

 

$(5,171,096)

 

$(1,496,928)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

-

 

 

 

0

 

 

 

0

 

 

 

336,458

 

 

 

336,458

 

Balances February 28, 2021,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$2,884,051

 

 

$(4,834,638)

 

$(1,160,470)

 

 

Preferred Stock

 

 

 

 

Common

 

 

Additional

 

 

 

 

 

 

 

Series A

 

 

Series B

 

 

Series C

 

 

Series D

 

 

Series E

 

 

Common Stock

 

 

Stock

 

 

Paid-in

 

 

Accumulated

 

 

Total

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Payable

 

 

Capital

 

 

deficit

 

 

 

Balances May 31, 2021

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$-

 

 

$2,884,051

 

 

$(5,018,302)

 

$(1,344,134)

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

390,364

 

 

 

390,364

 

Balances August 31, 2021

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,350,000

 

 

$635

 

 

 

14,989,500

 

 

$1,499

 

 

 

537,774,616

 

 

$537,774

 

 

$-

 

 

$2,884,051

 

 

$(4,627,938)

 

$(953,770)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of Series D Preferred Stock

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(350,000)

 

 

(35)

 

 

-

 

 

 

-

 

 

 

5,250,000

 

 

 

5,250

 

 

 

-

 

 

 

(5,215)

 

 

-

 

 

 

-

 

Common stock payable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

92,000

 

 

 

-

 

 

 

-

 

 

 

92,000

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(74,565)

 

 

(74,565)

Balances November 30, 2021,

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

543,024,616

 

 

$543,024

 

 

$92,000

 

 

$2,878,836

 

 

$(4,702,503)

 

$(936,335)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued in conjunction with Convertible note

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000,000

 

 

 

10,000

 

 

 

(92,000)

 

 

82,000

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(253,578)

 

 

(253,578)

Balances February 28, 2022

 

 

1,940,153

 

 

$194

 

 

 

150,000

 

 

$15

 

 

 

250,000

 

 

$250,000

 

 

 

6,000,000

 

 

$600

 

 

 

14,989,500

 

 

$1,499

 

 

 

553,024,616

 

 

$553,024

 

 

$-

 

 

$2,960,836

 

 

$(4,956,081)

 

$(1,189,913)

 

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

 

 
56

Table of Contents

 

Nate’s Food Co.

Condensed Statements of Cash Flows

(Unaudited)

 

 

 Nine Months Ended

 

 

Nine Months Ended

 

 

 February 28,

 

 

February 28,

 

 

2023

 

 

2022

 

 

2022

 

 

2021

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net Income

 

$62,221

 

$1,326,558

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

Net income (loss)

 

$(197,416)

 

$62,221

 

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

Gain on change in fair value of derivative liability

 

(274,620)

 

(1,355,087)

 

(12,803)

 

(274,620)

Amortization of discount on convertible note

 

47,481

 

0

 

 

47,134

 

47,481

 

Amortization of Crypto equipment

 

5,463

 

-

 

Impairment loss on digital currency

 

4,621

 

 

 

 

6,191

 

4,621

 

Loss on sale of digital currency

 

2,717

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Prepaids

 

(79,611)

 

0

 

Prepaid expenses

 

9,175

 

(79,611)

Digital currency

 

(33,265)

 

0

 

 

8,164

 

(33,265)

Accounts payable and accrued liabilities

 

25,945

 

8,586

 

Accounts payable

 

24,732

 

25,945

 

Operating expenses paid by related party

 

7,595

 

-

 

Accrued management fees -related party

 

24,000

 

-

 

Accrued interest - related party

 

9,640

 

9,669

 

 

9,641

 

9,640

 

Accrued interest

 

 

15,280

 

 

 

5,430

 

 

 

34,618

 

 

 

15,280

 

Net cash used in operating activities

 

(222,308)

 

(4,844)

 

(30,777)

 

(222,308)

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Net cash used in investing activities

 

0

 

0

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Proceeds from notes payable

 

240,500

 

0

 

Proceeds from convertible notes payable

 

20,500

 

240,500

 

Proceeds from notes payable - related party

 

 

2,000

 

 

 

5,500

 

 

17,338

 

2,000

 

Repayment of notes payable -related party

 

(15,685)

 

-

 

Proceeds from loans payable

 

 

1,885

 

 

 

-

 

Net cash provided by financing activities

 

242,500

 

5,500

 

 

24,038

 

242,500

 

 

 

 

 

 

 

 

 

 

 

Net change in cash for the period

 

20,192

 

656

 

Net cash increase (decrease) for the period

 

(6,739)

 

20,192

 

Cash at beginning of period

 

 

615

 

 

 

727

 

 

 

13,788

 

 

 

615

 

Cash at end of period

 

$20,807

 

 

$1,383

 

 

$7,049

 

 

$20,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosures

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$0

 

 

$0

 

 

$-

 

 

$-

 

Cash paid for income taxes

 

$0

 

 

$0

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

Non-Cash Investing and Financing Activity:

 

 

 

 

 

 

 

 

 

 

Reclassification of accounts payable to notes payable - related party

 

$25,620

 

 

$8,586

 

 

$-

 

 

$25,620

 

Common stock on issuance of convertible notes payable

 

$92,000

 

 

$0

 

Issuance of common stock for conversion of convertible note

 

$33,250

 

 

$-

 

Common stock payable on issuance of convertible notes payable

 

$-

 

 

$92,000

 

Conversion of Series A Preferred Stock

 

$1,000,000

 

 

$-

 

Conversion of Series D Preferred Stock

 

$5,250

 

 

$-

 

 

$-

 

 

$5,250

 

Purchase of digital equipment, settled by issuance promissory note

 

$125,000

 

 

$-

 

 

$

 

 

$

 

 

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

 
67

Table of Contents

 

NATE’S FOOD CO.

NOTES TO THE CONDENSED FINANCIAL STATEMENTS

FEBRUARYFebruary 28, 20222023

 (UNAUDITED)

 

Note 1 –Significant Accounting Policies

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s annual report filed with the SEC on Form 10-K/A,10-K, on October 12, 2021.September 20, 2022. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year 20212022 as reported in Form 10-K, have been omitted.

 

Use of Estimates

 

The preparation of financial statements with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. A change in managements’ estimates or assumptions could have a material impact on Nate’s Food Co.’s financial condition and results of operations during the period in which such changes occurred. Actual results could differ from those estimates. Nate’s Food Co.’s financial statements reflect all adjustments that management believes are necessary for the fair presentation of their financial condition and results of operations for the periods presented.

 

Cash and Cash Equivalents

 

For purposes of the statementstatements of cash flows, the Company considers all short-term marketable securities purchased with maturityoriginal maturities of three months or less to be cash equivalents.

 

Digital Currencies

 

We currently account for all digital currencies held as a result of these transactions as indefinite-lived intangible assets in accordance with ASC 350, Intangibles—Goodwill and Other. We have ownership of and control over our digital currencies and we may use third-party custodial services to secure it. The digital currencies are initially recorded at cost and are subsequently remeasured on the consolidated balance sheet date at cost, net of any impairment losses incurred since acquisition.

 

We determine the fair value of our digital currencies on a nonrecurring basis in accordance with ASC 820, Fair Value Measurement, based on quoted prices on the active exchange(s) that we have determined is the principal market for such assets (Level 1 inputs). We perform an analysis each quarter to identify whether events or changes in circumstances, principally decreases in the quoted prices on active exchanges, indicate that it is more likely than not that our digital currencies are impaired. In determining if an impairment has occurred, we consider the lowest market price of one unit of digital currency quoted on the active exchange since acquiring the digital currency. If the then current carrying value of a digital currency exceeds the fair value so determined, an impairment loss has occurred with respect to those digital currencies in the amount equal to the difference between their carrying values and the price determined.

 

 
78

Table of Contents

 

Impairment losses are recognized within other income (expense) on the statements of operations in the period in which the impairment is identified. The impaired digital currencies are written down to their fair value at the time of impairment and this new cost basis will not be adjusted upward for any subsequent increase in fair value. Gains are not recorded until realized upon sale(s), at which point they are presented net of any impairment losses for the same digital assets held within other income (expense). In determining the gain to be recognized upon sale, we calculate the difference between the sales price and carrying value of the digital assets sold immediately prior to sale.

 

As of February 28, 2022,2023, the market value of digital currencies was lower than the Company’s cost basis by $4,621,$5,791, which amount is recorded as impairment loss on digital currency.currency for the nine months then ended.  During the nine months ended February 28, 2022, the Company recorded an impairment loss on digital currency of $4,621.  During the nine months ended February 28, 2023, the Company recorded loss on sale of digital currency of $2,717.

 

Fair Value of Financial Instruments

 

The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining fair value. The three tiers are defined as follows:

 

Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets, liabilities in active markets.

 

Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability other than quoted prices, either directly or indirectly, including inputs in markets that are not considered to be active; or directly or indirectly including inputs in markets that are not considered to be active.

 

Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurementmeasurement.

 

The following table summarizes fair value measurements by level at February 28, 20222023 and May 31, 2021,2022, measured at fair value on a recurring basis:

 

February 28, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 

0

 

 

 

0

 

 

$262,920

 

 

$262,920

 

May 31, 2021

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

February 28, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

Digital currency

 

$4,793

 

-

 

-

 

$4,793

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

0

 

0

 

$537,540

 

$537,540

 

 

-

 

-

 

$150,812

 

$150,812

 

 

 

 

 

 

 

 

 

 

May 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

Digital currency

 

$21,465

 

-

 

-

 

$21,465

 

Liabilities

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

-

 

-

 

$163,615

 

$163,615

 

 

Earnings per Share

 

The Company computes net income (loss) per share in accordance with ASC 260, “Earnings per Share”. ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method for outstanding warrants and options and using the if-converted method for convertible debt and convertible preferred stock. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.

 

 
89

Table of Contents

 

For the nine months ended February 28, 20222023 and 2021,2022, respectively, the following warrants, convertible notes and convertible preferred stock were potentially dilutive.

 

 

Nine months ended

 

 

Nine Months Ended

 

 

February 28,

 

 

February 28,

 

 

2022

 

2021

 

 

2023

 

2022

 

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

Convertible notes payable

 

73,033,321

 

126,424,131

 

 

1,037,431,000

 

210,533,321

 

Series B convertible preferred stock

 

150,000,000

 

150,000,000

 

 

150,000,000

 

150,000,000

 

Series C convertible preferred stock

 

16,500,000

 

16,500,000

 

 

16,500,000

 

16,500,000

 

Series D convertible preferred stock

 

90,000,000

 

95,250,000

 

 

90,000,000

 

90,000,000

 

Series E convertible preferred stock

 

 

149,895,000

 

 

 

149,895,000

 

 

 

149,895,000

 

 

 

149,895,000

 

 

 

479,428,321

 

 

 

538,069,131

 

 

 

1,443,826,000

 

 

 

616,928,321

 

For the nine months ended February 28, 2023, and the three months ended February 28, 2022, the convertible instruments are anti-dilutive and therefore, have been excluded from earnings (loss) per share.

 

The following represents a reconciliation of the numerators and denominators of the basic and diluted earnings per share computation for the nine months ended February 28, 2022:

 

 

Net Income (Loss)

 

Shares

 

Per Share

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

Net Income (Loss)

(Numerator)

 

 

Shares

(Denominator)

 

 

Per Share

Amount

 

Basic EPS

 

$62,221

 

541,216,924

 

$0.00

 

 

$62,221

 

541,216,924

 

$0.00

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

-

 

-

 

-

 

Convertible notes payable

 

(274,620)

 

73,033,321

 

(0.00)

 

(274,620)

 

73,033,321

 

(0.00)

Preferred stock

 

 

0

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Diluted EPS

 

$(212,399)

 

 

614,250,245

 

 

$(0.00)

 

$(212,399)

 

 

614,033,321

 

 

$(0.00)

The following represents a reconciliation of the numerators and denominators of the basic and diluted earnings per share computation for the three months ended February 28, 2023:

 

 

Net Income (Loss)

(Numerator)

 

 

Shares

(Denominator)

 

 

Per Share

Amount

 

Basic EPS

 

$

4,348

 

 

 

1,547,246,838

 

 

$0.00

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

-

 

 

 

-

 

 

 

-

 

Convertible notes payable

 

 

29,883

 

 

1,037,431,000

 

 

 

0.00

Preferred stock

 

 

-

 

 

 

-

 

 

 

-

 

Diluted EPS

 

$

34,231

 

 

2,584,677,838

 

 

$0.00

 

Potential dilution from the convertible preferred stock was not included in the calculation of the dilutive earnings per share calculation for the nine months ended February 28, 2023, and three months ended February 28, 2022, as the effect is anti-dilutive.

 

The following represents a reconciliation of the numerators and denominators of the basic and diluted earnings per share computation for the nine months ended February 28, 2021:Equipment

 

 

 

Net Income (Loss)

 

 

Shares

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Basic EPS

 

$1,326,558

 

 

 

537,774,616

 

 

$0.00

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable

 

 

(1,355,087)

 

 

126,424,131

 

 

 

(0.01)

Preferred stock

 

 

0

 

 

 

-

 

 

 

-

 

Diluted EPS

 

$(28,529)

 

 

664,198,747

 

 

$(0.00)

Potential dilution fromBitcoin mining equipment is stated at cost less accumulated amortization.  Amortization is computed on the warrantsstraight-line method over the useful life of four years and convertible preferred stock was notis included in the calculationcost of the dilutive earnings per share calculation for the nine months ended February 28, 2021, as the effect is anti-dilutive. revenue.

 

Lease

 

The Company leases bitcoin equipment (Note 3), for the mining of Bitcoin.

 

In accordance with ASC 842, “Leases,, we determine if an arrangement is a lease at inception.

 

The equipment lease meets the definition of a short-term lease because the lease term is 12 months or less. Consequently, consistent with Company’s accounting policy election, the Company does not recognize the right-of-use asset and the lease liability arising from this lease.

10

Table of Contents

 

Revenue Recognition

 

We recognize revenue in accordance with ASC 606, Revenue from Contracts with Customers. The standard’s stated core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this core principle, ASC 606 includes provisions within a five-step model that includes identifying the contract with a customer, identifying the performance obligations in the contract, determining the transaction price, allocating the transaction price to the performance obligations, and recognizing revenue when, or as, an entity satisfies a performance obligation.

 

9

Table of Contents

Our revenues currently consist of cryptocurrency mining revenues.revenues, which we began generating in September 2021. The Company earns its cryptocurrency mining revenues by providing transaction verification services within the digital currency networks of cryptocurrencies, for Bitcoin. The Company satisfies its performance obligation at the point in time that the Company is awarded a unit of digital currency through its participation in the applicable network and network participants benefit from the Company’s verification service. In consideration for these services, the Company receives Bitcoin, net of applicable network fees, which are recorded as revenue using the closing U.S. dollar price of Bitcoin on the date of receipt. Expenses associated with running the cryptocurrency mining operations, which are currently utilities, equipment lease and monitoring services are recorded as cost of revenues.  During the nine months ended February 28, 2023 and 2022, the Company generated Bitcoin mining revenue of $12,609 and $48,397, respectively, with cost of revenue of $34,646 and $130,871, respectively.

 

There is currently no specific definitive guidance in GAAP or alternative accounting frameworks for the accounting for the production and mining of digital currencies and management has exercised significant judgment in determining appropriate accounting treatment for the recognition of revenue for mining of digital currencies. Management has examined various factors surrounding the substance of the Company’s operations and the guidance in ASC 606, including identifying the transaction price, when performance obligations are satisfied, and collectability is reasonably assured being the completion and addition of a block to a blockchain and the award of a unit of digital currency to the Company. In the event authoritative guidance is enacted by the FASB, the Company may be required to change its policies which could result in a change in the Company’s financial statements.

 

Recently Issued Accounting Pronouncements

 

The Company has determined that there are no applicable recently issued accounting pronouncements that are expected to have a material impact on these financial statements.

 

Note 2 – Going Concern

 

The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has negative working capital, recurring losses, and does not have an established source of revenues sufficient to cover its operating costs. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

 

The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the succeeding paragraphs and eventually attain profitable operations. The accompanying financial statements do not include any adjustments that may be necessary if the Company is unable to continue as a going concern.

 

In the coming year, the Company’s foreseeable cash requirements will relate to continual development of the operations of its business, maintaining its good standing and making the requisite filings with the Securities and Exchange Commission, and the payment of expenses associated with operations and business developments. The Company may experience a cash shortfall and be required to raise additional capital.

 

Historically, it has mostly relied upon internally generated funds such as shareholder loans and advances to finance its operations and growth. Management may raise additional capital by retaining net earnings or through future public or private offerings of the Company’s stock or through loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company’s failure to do so could have a material and adverse effect upon it and its shareholders.

 

 
1011

Table of Contents

 

 Note 3 – Prepaid Expenses

 

On September 30, 2021 and October 22, 2021, the Company entered into two agreements to lease Bitcoin equipment for a term of 270 days and 200 days, respectively. During the nine months ended February 28,28,2023 and 2022, the Company paid $192,600recognized $9,900 and recognized $115,739 lease expenses, and $76,861 prepaid expenses for the leased equipment and $2,750 in prepaid trades expense.respectively.

 

As of February 28, 2022,2023 and May 31, 2021,2022, prepaid expenses were $79,611$725 and $0,$9,900, respectively.

 

Note 4 – Related Party Transactions

 

Notes Payable – Related Party

 

As at February 28, 20222023 and May 31, 2021,2022, the total amount owed to an officer was $397,935 and $388,687, and $361,075, respectively. OfAs of the February 28, 2022,2023 amount, $57,000 of the loan is at 10% interest and was to be repaid by June 28, 2017, and currently is in default, and as at February 28, 20222023 and May 31, 2021,2022, accrued interest of $32,342$38,042 and $28,079,$33,779, respectively, in interest has been recorded with respect to this loan. There is no additional interest charged to the note as a result of the default. Additionally, $71,902 of the loan is at 10% interest and due on December 31, 2015, and currently in default and as at February 28, 20222023 and May 31, 2021,2022, accrued interest of $53,579$60,763 and $48,202,$55,385, respectively, in interest has been recorded with respect to this loan. There is no additional interest charged to the note as a result of the default. Additionally, $259,785 of the loan includes $181,711$175,571 that was reclassified from accounts payable as at February 28, 2022.2023. This amount is at 0% interest and is due on demand. During the nine months ended February 28, 2023 and 2022, the Company received advances of $17,338 and $2,000, repaid advances of $15,685 and $0 and paid operating expenses of $7,595 and $0, respectively.

Management Fees

During the nine months ended February 28, 2023 and 2022, the Company recognized $27,000 and $0 management fees for the Company’s officer and paid management fees of $3,000 and $0, respectively. As of February 28, 2023, and May 31, 2022, the Company owed to the Company’s officer for amount of $24,000 and $0, respectively.  

Issuance of Common Stock

On December 19, 2022, the Company’s Board of Director approved the issuance of 1,000,000,000 shares of common stock to two its officers in exchange for 25,000 shares of Series A Preferred Stock.

 

Note 5 – Convertible Notes

 

The Company had the following convertible notes payable outstanding as of February 28, 2022,23, 2023 and May 31, 2021:2022:

 

 

February 28,

 

 

May 31,

 

 

 

2022

 

 

2021

 

Convertible note payable -2016

 

$36,818

 

 

$36,818

 

Convertible note payable -2021

 

 

275,000

 

 

 

0

 

 

 

 

-

 

 

 

-

 

Total convertible notes payable

 

 

311,818

 

 

 

36,818

 

 

 

 

 

 

 

 

 

 

Less: debt discount and deferred financing cost

 

 

(79,019)

 

 

0

 

Total convertible notes

 

 

232,799

 

 

 

36,818

 

 

 

 

 

 

 

 

 

 

Less: current portion of convertible notes payable

 

 

232,799

 

 

 

36,818

 

Long-term convertible notes payable

 

$0

 

 

$0

 

 

On October 13, 2016, the Company received financing from an unrelated party in the amount of $85,500 with $5,000 original issue discount and incurred $8,000 in financing costs. On December 29, 2017, the principal balance along with the related default penalties, accrued and unpaid interest, and the conversion rights were sold to another unrelated party. The original issue discount and financing costs were amortized over the original life of the note using the effective interest method. The $85,500 note bears 10% interest and matured on July 13, 2017. The note is currently in default and bears 18% interest rate while in default on the outstanding balance of $36,818 after $48,682 of conversions in prior years. The holder shall be entitled to convert any portion of the outstanding and unpaid conversion amount into fully paid and non-assessable shares of common stock. The conversion price is the 45% discount to the lowest traded price during the previous 20 trading days to the date of a conversion notice. The Company may redeem the note at rates ranging from 125% to 150% depending on the redemption date. The note derivative is revalued at each period end with gains or losses included in the statement of operations (see noteNote 6 for details). During the nine months ended February 28, 2022,2023, and 2021,2022, the Company recognized interest expense of $4,957 and $5,430,$4,957, respectively. As of February 28, 20222023 and May 31, 2021,2022, the Company had accrued interest of $39,502$46,129 and $34,546,$41,172, respectively. As of February 28, 2023, and May 31, 2022, the principal balance was $36,818, respectively.

 

 
1112

Table of Contents

 

On October 14, 2021, the Company received financing from an unrelated party in the amount of $275,000 with $25,000 original issue discount and $9,500 in financing costs, for net proceeds to the Company of $240,500. The original issue discount and financing costs are being amortized over the original life of the note using the effective interest method. The $275,000 bears 10% interest and matures on October 14, 2022.The2022. The note is currently in default and bears 20% interest rate. The conversion price iswas initially set at $0.002 per share (Fixed Conversion Price) at any time after 180 days from the issue date, if an event of default, the conversion price shall be $0.001 per share. On October 14, 2021, the Company agreed, in connection with the authorization and issuance of convertible note of $275,000, to issue an additional 10,000,000 shares of common stock in accordance with the securities purchase agreement dated October 14, 2021, to the convertible note holder. The Company determined the fair value of 10,000,000 shares of common stock of $92,000 (according to market price on October 14, 2021) and shall amortize this cost over the life of the convertible note. On February 8, 2022, the Company issued 10,000,000 shares of common stock to note holder.  During the nine months ended February 28, 2023, the Company converted the principal of $33,250 into 700,000,000 shares at $0.00025 and $0.000025 per share based on contract stock price re-set requirements. 

On December 19, 2022, the Company’s Board of Directors approved the modification of current conversion price of $0.00025 to $0.000025 per share.

 

During the nine months ended February 28, 2023 and 2022, the Company recognized interest expenses of $10,322$29,393 and $47,481$10,322, amortization of debt discount.discount of $47,134 and $47,481, respectively. As of February 28, 2023, and May 31, 2022, the Company had accrued interest of $10,322$46,616 and $17,253 and unamortized debt discount of $79,019.$0 and $47,134, respectively. As of February 28, 2023 and May 31, 2022, the principal balance was $241,750 and $227,866, respectively.

 

Note 6 – Derivative Liability

 

The Company analyzed the variable discounted conversion options on its convertible note (Note 5) for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the embedded conversion option should be classified as a liability due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants (Note 7) as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The following table summarizes the derivative liabilities included in the balance sheets at February 28, 2022,2023 and May 31, 2021:2022:

 

Balance - May 31, 2020

 

$1,721,718

 

 

 

 

Gain on change in fair value of the derivative

 

 

(1,184,178)

Balance - May 31, 2021

 

$537,540

 

 

$537,540

 

 

 

 

 

 

 

Gain on change in fair value of the derivative

 

 

(274,620)

 

 

(373,925)

Balance - February 28, 2022

 

$262,920

 

Balance - May 31, 2022

 

$163,615

 

 

 

 

Gain on change in fair value of the derivative

 

 

(12,803)

Balance - February 28, 2023

 

$150,812

 

 

The Company also recorded a gain on change in fair value of the derivative of $274,620$12,803 and $1,355,087$274,620 during the nine months ended February 28, 20222023 and 2021,2022, respectively. The table below shows the Black-Scholes option-pricing model inputs used by the Company to value the derivative liability, as well as the determined value of the option liability at each measurement date:

 

 

 

February 28,

 

 

May 31,

 

 

 

2022

 

 

2021

 

Expected term

 

0.62 - 1.00 years

 

 

3.14 - 0.08 year

 

Expected average volatility

 

249% - 293%

 

 

 

336%

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

 

0.00%

 

 

0.08%

 

Note 7 – Equity

During the nine months ended February 28, 2022, 350,000 shares of Series D Preferred Stock were converted into 5,250,000 shares of common stock at a rate of 1 share of Series D Preferred Stock for 15 shares of common stock for total value of $5,250.

February 28,

May 31,

2023

2022

Expected term

-

0.37 – 1.00 years

Expected average volatility

-

131%-293

%

Expected dividend yield

-

-

Risk-free interest rate

-

0.08%

 

 
1213

Table of Contents

 

AsWarrants

On July 8, 2022, the Company issued warrants in connection with a License Agreement (Note 10). The warrants were valued using the Black-Scholes pricing model. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.

The estimated fair values of the warrants were measured on the July 8, 2022 (license agreement execution date) using the following inputs:

Stock price

 

$0.0014

 

Exercise price

 

$0.00025

 

Expected term

 

20 years

 

Expected average volatility

 

 

279%

Expected dividend yield

 

 

0

 

Risk-free interest rate

 

 

3.31%

On January 2,2023, the Company entered into a termination agreement with the warrant’s holder and both parties mutually terminated and cancelled the License Agreement date July 8, 2022 and released each other from any and all claims, causes of action, demands and liabilities and obligations.

A summary of activity during the nine months ended February 28, 2022 and May 31, 2021, 6,000,000 and 6,350,000 shares of Series D Preferred Stock were issued and outstanding, respectively.2023, is as follows:

 

 

Warrants Outstanding

 

 

 

 

 

 

 

Weighted Average Remaining

 

 

 

Number of

warrants

 

 

Weighted Average

Exercise Price

 

 

Contractual life

(in years)

 

Outstanding, May 31, 2022

 

 

-

 

 

$-

 

 

 

-

 

Granted

 

 

27,000,000

 

 

 

0.00025

 

 

 

20.00

 

Reset feature

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

(27,000,000)

 

 

-

 

 

 

-

 

Outstanding, February 28, 2023

 

 

-

 

 

$-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable, February 28 2023

 

 

-

 

 

$-

 

 

 

-

 

Note 7 – Bitcoin Intangible Assets

 

During the nine months ended February 28, 2022, in connection with issuance of $275,000 convertible note (Note 5),2023, the Company issued 10,000,000 shares of common stock valued at $92,000.

As of February 28, 2022 and May 31, 2021, 553,024,616 and 537,774,616 shares of common stock were issued and outstanding, respectively.

Note 8 – Bitcoin intangible assets

The Company mined Bitcoin with a total aggregate value of $48,397.$12,609. The Company has accounted for these coins as indefinite life intangible assets. The Company recorded the mining of the coins as revenue from digital currency mining in its result of operations, along with cost of sales (electricity and other hosting fees) remitted to the co-location host in Bitcoin, and equipment lease costs. After impairment loss of $4,621,$5,791 and loss on sales of digital currency of $2,717, the Company’s digital currency asset consists of the following at February 28, 2023 and 2022:

 

 

 Three Months Ended

 

Nine Months Ended

 

 

 Three Months Ended

 

Nine Months

Ended

 

 

February 28,

 

 

February 28,

 

 

February 28,

 

 

February 28,

 

Bitcoin Held

 

2022

 

 

2022

 

 

2023

 

 

2023

 

Opening balance

 

$16,186

 

$0

 

 

$2,961

 

$21,465

 

Additions earned

 

27,193

 

48,397

 

 

4,525

 

12,609

 

Remittance as cost of sales

 

(11,091)

 

(15,132)

Sales

 

(2,551)

 

(12,861)

Remittance as cost of operating expenses

 

(142)

 

(10,229)

Impairment

 

 

(3,644)

 

 

(4,621)

 

 

-

 

 

 

(6,191)

Ending balance

 

$28,644

 

 

$28,644

 

Balance, February 28,2023

 

$4,793

 

 

$4,793

 

14

Table of Contents

 

 

 Three Months Ended

 

 

Nine Months Ended

 

 

 

February 28,

 

 

February 28,

 

Bitcoin Held

 

2022

 

 

2022

 

Opening balance

 

$16,187

 

 

$-

 

Additions earned

 

 

27,193

 

 

 

48,397

 

Remittance as cost of operating expenses

 

 

(11,091)

 

 

(15,132)

Impairment

 

 

(3,645)

 

 

(4,621)

Balance, February 28,2022

 

$28,644

 

 

$28,644

 

Note 8 – Promissory Notes

The components of promissory notes payable as of February 28, 2023 were as follows:

Issuance date

 

Principal Amount

 

 

Maturity date

 

Interest rate

 

 

February 28,

2023

 

January 17,2023

 

$5,000

 

 

January 17.2025

 

 

2%

 

$5,000

 

January 23,2023

 

 

5,500

 

 

January 23,2025

 

 

2%

 

 

5,500

 

January 23,2023

 

 

125,000

 

 

January 23,2025

 

 

2%

 

 

125,000

 

February 14,2023

 

 

10,000

 

 

January 23,2025

 

 

2%

 

 

10,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total notes payable

 

 

 

 

 

 

 

 

 

 

 

 

145,500

 

Current portion

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Long-term portion

 

 

 

 

 

 

 

 

 

 

 

$145,500

 

During the nine months ended February 28, 2023, the Company entered into promissory notes agreement with lenders for $20,500 cash received and settlement of $125,000 due related to purchase of digital equipment. According to terms and condition of agreements, on event of default the interest rate shall increase to 5% and lenders have the right a to convert the unpaid principal and interest into common stock at conversion rate of $0.000025 per share.

During the nine months ended February 28, 2023, the Company recognized interest expense of $278. As of February 28, 2023, the outstanding balances of promissory notes and accrued interest was $145,500 and $278, respectively.

 

Note 9 – Risks and UncertaintiesLoans Payable

 

In early 2020,During the World Health Organization declarednine months ended February 28, 2023, the rapidly spreading coronavirus disease (COVID-19) outbreak a pandemic. This pandemic has resulted in governments worldwide enacting emergency measures to combatCompany obtained $1,885 loan, due on demand, free interest and unsecured. As of February 28, 2023, the spreadoutstanding balance of the virus. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there were no retroactive material adverse impacts on the Company’s results of operations and financial position at February 28, 2022 and May 31, 2021. The full extent of the future impacts of COVID-19 on the Company’s operations is uncertain. A prolonged outbreak could have a material adverse impact on financial results and business operations of the Company in the future. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this Quarterly Report on Form 10-Q. These estimates maychange, as new events occur and additional information is obtained.loan was $1,885.

 

Note 10 – Equity

Series A Preferred Stock

The Company is authorized to issue 2,000,000 shares of series A Preferred Stock at a par value of $0.0001. The Series A Preferred Stock shall have no liquidation preference over any other class of stock and there will be no dividends due or payable on the Series A Preferred Stock.  The Series A Preferred Stock initially had voting rights equal to 1,000 votes for each 1 share of common stock owned. On December 18, 2022, the Company’s Board of Directors approved an increase to the Series A voting rights equal to 20,000 votes for each 1 share of common stock owned, and resolved that each Series A Preferred Stock cannot convert into Common Stock unless it is approved by the Board of Directors

15

Table of Contents

There were no issuances of the Series A Preferred Stock during the nine months ended February 28, 2023 and 2022.

On December 19, 2022, the Company’s Board of Director approved the issuance of 1,000,000,000 shares of common stock to two its officers in exchange for 25,000 shares of Series A Preferred Stock.

As of February 28, 2023 and May 31, 2022, 1,915,153 and 1,940,153 shares of series A Preferred Stock were issued and outstanding, respectively.

Series B Convertible Preferred Stock

The Company is authorized to issue 150,000 shares of Series B Convertible Preferred Stock at a par value of $0.0001. The Series B Convertible Preferred Stock shall have no liquidation preference over any other class of stock and there will be no dividends due or payable on the Series B Convertible Preferred Stock. The Series B Convertible Preferred Stock converts into common stock at a ratio of 1:1,000. However, the Series B Convertible Preferred Stock may not be converted for a period of 12 months from the date of issue.

There were no issuances of the Series B Convertible Preferred Stock during the nine months ended February 28, 2023 and 2022.

As of February 28, 2023 and May 31, 2022, 150,000 shares of Series B Convertible Preferred Stock were issued and outstanding.

Series C Convertible Preferred Stock

The Company is authorized to issue 250,000 shares of Series C Convertible Preferred Stock at a par value of $1. The Series C Convertible Preferred Stock shall have no liquidation preference over any other class of stock and there will be no dividends due or payable on the Series C Convertible Preferred Stock. The Series C Convertible Preferred Stock can be converted to common stock, at a conversion rate of 66 common shares for each preferred stock.

There were no issuances of the Series C Convertible Preferred Stock during the nine months ended February 28, 2023 and 2022.

As of February 28, 2023 and May 31, 2022, 250,000 shares of Series C Convertible Preferred Stock were issued and outstanding.

Series D Convertible Preferred Stock

The Company is authorized to issue 10,000,000 shares of Series D Convertible Preferred Stock at a par value of $0.0001. The Series D Convertible Preferred Stock is convertible at a rate of 1 share of Series D Convertible Preferred Stock for 15 shares of common stock.

During the nine months ended February 28, 2022, 350,000 shares of Series D Convertible Preferred Stock were converted into 5,250,000 shares of common stock.

There were no issuances of the Series D Convertible Preferred Stock during the nine months ended February 28, 2023 and 2022.

As of February 28, 2023 and May 31, 2022, 6,000,000 shares of Series D Convertible Preferred Stock were issued and outstanding.

16

Table of Contents

Series E Convertible Preferred Stock

The Company is authorized to issue 15,000,000 shares of series E Convertible Preferred Stock at a par value of $0.0001. The Series E Convertible Preferred Stock shall have no liquidation preference over any other class of stock and there will be no dividends due or payable on the Series E Convertible Preferred Stock. Beginning October 1, 2016, each share of Series E Convertible Preferred Stock is convertible into ten (10) shares of common stock. From October 1, 2016 to October 1, 2018, holders of Series E Convertible Preferred Stock may at any time convert to shares of common stock, thereafter, the Company may elect to convert any outstanding stock at any time without notice to the shareholders.

There were no issuances of the Series E Convertible Preferred Stock during the nine months ended February 28, 2023 and 2022.

As of February 28, 2023 and May 31, 2022, 14,989,500 shares of Series E Convertible Preferred Stock were issued and outstanding.

Common Stock

The Company is authorized to issue 6,500,000,000 shares of common stock at a par value of $0.001.

During the nine months ended February 28, 2022, the Company issued 5,250,000 shares on conversion of 350,000 shares of Series D Preferred Stock.

On December 19, 2022, the Company’s Board of Director approved the issuance of 1,000,000,000 shares of common stock to two its officers in exchange for 25,000 shares of Series A Preferred Stock.

During the nine months ended February 28, 2023, the Company issued 700,000,000 shares on conversion of $33,250 of principal of a convertible note. 

 As of February 28, 2023 and May 31, 2022, 2,253,024,616 and 553,024,616 shares of common stock were issued and outstanding, respectively.

Note 11 – Commitments

On July 8, 2022, the Company entered into an Exclusive Intellectual Property License Agreement (“License Agreement”) with Kenny B, LLC. (“Licensor”) for a period of 20 years and that may be extended for an additional 20 years at the mutual consent of both parties.

The Licensor is the exclusive owner of all the rights, title and interest in and to (i) the trademark of Sh’mallow (Serial Number 5302806), (ii) all rights in and to the name of Sh’mallow, and (iii) designs of Sh’mallow marshmallow topping product, and (iv) all common law and statuary rights in the foregoing (collectively, the “Property”). The Company obtained an exclusive license to use such Intellectual Property.

In conjunction with the License Agreement, the Company granted warrants to Licensor to acquire 27,000,000 shares of common stock of the Company at a price of $0.00025 per share for total value of $37,800 to be amortized over the life of the agreement on a straight-line basis, recorded in license and additional paid in capital (Note 6). The Licensor had a right to exercise the warrants six months after the August 15, 2022, effective date of the License Agreement.

During the nine months ended February 28, 2023, the Company amortized $553 of license.

On January 2,2023, the Company entered into a termination agreement with Licensor and both parties mutually terminated and cancelled the License Agreement date July 8,2022 and released each other from any and all claims, causes of action, demands and liabilities and obligations effective the 30th December ,2022.

Pursuant to termination agreement, the Company reverse and cancelled warrants of 27,000,000 shares of common stock, licenses of $37,800, royalty payable of $17,500 and $553 amortization of License.

Note 12 – Subsequent Events

 

Management has evaluated subsequent events through the date these financial statements were available to be issued. Based on our evaluation no material events have occurred that require disclosure.disclosure, except as follows:

On March 7, 2023, the Company’s Board of Directors approved a quarterly dividend payment to its shareholders equal to $0.0000025 from the Company’s Bitcoin mining.  The record date is March 31, 2023, which had an expected payment date of April 15, 2023.  The dividend payment is subject to the Company’s corporate action being processed by FINRA and as of the date of this filing has not been paid.

 

 
1317

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition or Plan of Operation

 

FORWARD-LOOKING STATEMENTS

 

Certain matters discussed herein are forward-looking statements. Such forward-looking statements contained herein involve risks and uncertainties, including statements as to:

 

·

our future operating results;

·

our business prospects;

·

our contractual arrangements and relationships with third parties;

·

the dependence of our future success on the general economy;

·

our possible financings; and

·

the adequacy of our cash resources and working capital.

 

These forward-looking statements can generally be identified as such because the context of the statement will include words such as we “believe,” “anticipate,” “expect,” “estimate” or words of similar meaning. Similarly, statements that describe our future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties which are described in close proximity to such statements, and which could cause actual results to differ materially from those anticipated as of the date of this report. Shareholders, potential investors and other readers are urged to consider these factors in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included herein are only made as of the date of this report, and we undertake no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances.

 

General Overview

 

We were incorporated under the laws of the State of Colorado on January 12, 2000, under the name Capital Resources Alliance, Inc. At inception, we were a development stage company in the business of mining and exploration. On May 19, 2014, our company completed a reverse merger with Nate’s Pancakes, Inc., an Indiana company, with Nate’s Pancakes being the surviving entity. In May 2014, we changed our name from Capital Resource Alliance, Inc. to Nate’s Food Co.

In connection with the reverse merger, we became a food manufacturing and product company, and in May 2014, we executed a licensing agreement with Nate’s Pancakes to market and sell “Nate’s Homemade”,Homemade,” exclusively throughout the world.

 

Our Current Business

 

The Company is engaged in “Bitcoin Mining” – i.e. the process by which Bitcoins are created resulting in new blocks being added to the blockchain and new Bitcoins being issued to the miners. The Company intends tohas purchase and maintain ASIC (application-specific integrated circuit) computers - computers specifically designed for cryptocurrency mining - that will beare used for Bitcoin Mining. We plan to initially placehave placed this Bitcoin Mining equipment with a 3rd party datacentersdatacenter or farms (often referred as a “Co-Location”) that will powerpowers and operateoperates our Bitcoin Mining equipment for a fee. We plan tocurrently generate revenues through receiving Bitcoin from our Bitcoin Mining equipment.

 

 
1418

Table of Contents

 

Bitcoin Miners engage in a set of prescribed complex mathematical calculations in order to add a block to the blockchain and thereby confirm cryptocurrency transactions included in that block’s data. Miners that are successful in adding a block to the blockchain are automatically awarded a fixed number of Bitcoins for their effort. The Company will only mine Bitcoin. Our revenues currently consist of cryptocurrency mining revenues, which we began generating in September 2021. The Company hashad executed two 270 days and 200 days lease agreements for Bitmain’sBitcoin’s S-17s and T-17s for Bitcoin Mining Equipment.Equipment and after the termination the lease agreements, the Company has executed cryptocurrency mining from 31 units S19 ProJs (100th) owns by Biticon Mining Equipment . The Company is actively in discussions with manufactures and resellers to acquire additional bitcoin mining equipment and capacity. The Company’s initial goal is to acquire 25,000 terrahash in mining capacity in the next 12 months. Terahashes are the unit used to measure speed of the mining hardware mining cryptocurrencies, with a TH/s equalingequalling one trillion hash calculations computed in one second. Open-source calculators are available, such as NovaBlock, that allow for the calculation of expected revenue based on TH/s.

 

Our food development division licenses, develops and manufactures food products. The Company’s Board of Directors has voted to cease product manufacturing and development of new products for its food development division. We are, however, continually exploring options to license our developed product, a ready-to-use, pre-mixed pancake and waffle batter delivered in a pressurized can. We are also exploring options on monetizing our proprietary blend of pancake and waffle dry mix. Our current product line consists of the original flavor of pancake and waffle mix and three additional flavors, Banana, Blueberry and Strawberry. The flavors can be found at www.natesfoodco.com/brands.www.natesfoodco.com. and www.sh-mallow.com.

Results of Operations

The following summary of our results of operations should be read in conjunction with our unaudited condensed financial statements for the three and nine months ended February 28, 2023, and 2022, which are included herein.

 

Our operating results for the three and nine months ended February 28, 2022,2023 and 2021,2022, and the changes between those periods for the respective items are summarized as follows

 

Three Months Ended February 28, 2022,2023, compared to the Three Months Ended February 28, 20212022.

 

 

 Three Months Ended

 

 

 

 

 Three Months Ended

 

 

 

 

 

 

 February 28,

 

 

 

 

 February 28,

 

 

 

 

 

 

2023

 

 

2022

 

 

 Change

 

 

2022

 

 

2021

 

 

 Change

 

 

 %

 

 

 

 

 

 

 

 

Revenue

 

$27,193

 

$258

 

$26,935

 

10440%

 

$4,525

 

$27,193

 

$(22,668)

Cost of revenue

 

86,211

 

456

 

85,755

 

18806%

 

 

10,609

 

 

 

86,211

 

 

 

(75,602)

Selling, general and administrative

 

6,937

 

6,085

 

852

 

14%

Gross loss

 

(6,084)

 

(59,018)

 

52,934

 

Operating expenses

 

(6,937)

 

(6,085)

 

(852)

 

14%

 

(1,572)

 

(6,937)

 

5,365

 

 

 

 

 

 

 

 

 

 

Gain (loss) on change in fair market value of derivative

 

(141,175)

 

347,754

 

(488,929)

 

(141%)

 

 

29,883

 

(141,175)

 

171,058

 

Interest and discount amortization expense

 

(42,803)

 

(5,013)

 

(37,790)

 

754%

Interest expense

 

(17,466)

 

(42,803)

 

25,337

 

Loss on sale of digital currency

 

(413)

 

-

 

(413)

Impairment loss on digital currency

 

 

(3,645)

 

 

-

 

 

 

(3,645)

 

 

-

 

 

 

-

 

 

 

(3,645)

 

 

3,645

 

Net Income (Loss)

 

$(253,578)

 

$336,458

 

 

$(590,036)

 

(175%)

 

 

$4,348

 

 

$(253,578)

 

$257,926

 

 

Revenue

 

Our Company generated $27,193$4,525 and $0$27,193 revenue from digital currency mining for the three months ended February 28, 2022,2023 and 2021,2022, respectively. The Company commenced the mining of Bitcoin in September 2021.

  

Cost of Revenue

 

The cost of digital currency mining revenue was $86,211$10,609 and $0$86,211 for the three months ended February 28,202228, 2023 and 2021,2022, respectively. Cost of revenue consists of deprecation, electricity and other co-location hosting fees, which are remitted in Bitcoin and cash payments for equipment leases. Cost of revenues for February 28, 2022, was comprised of $11,031 for electricity, $75,120, for equipment leases and $60 for mining fees.

 

 
1519

Table of Contents

 

Operating Expenses

 

During the three months ended February 28, 2022,2023, we incurred general and administrative expenses of $6,937$1,572 compared to $6,085$6,937 incurred during the three months ended February 28, 2021.2022. The increasereduction in operating expenses werewas predominantly from an increase in professional and other fees related to our reporting requirements and generalof $2,348 offset by a decrease in administrative expenses.expenses of $7,713.

 

Other income (expense)

 

During the three months ended February 28, 2022,2023, we had a gain on change in fair market value of derivatives of $29,883, interest expense of $17,466 and loss on sale of digital currency of $413, compared to a loss on change in fair market value of derivatives of $141,175, interest expense of $42,803 and  impairment loss  on digital currency of $3,645 compared to a gain change in fair market value of derivatives of $347,754 and interest expense of $5,013 during the three months ended February 28, 2021.2022.

 

Nine Months Ended February 28, 2022,2023, compared to the Nine Months Ended February 28, 20212022.

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 February 28,

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 Change

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$48,397

 

 

$258

 

 

$48,139

 

 

 

18659%

Cost of revenue

 

 

130,871

 

 

 

456

 

 

 

130,415

 

 

 

28600%

General and administrative

 

 

52,902

 

 

 

13,232

 

 

 

39,670

 

 

 

300%

Operating expenses

 

 

(52,902)

 

 

(13,232)

 

 

(39,670)

 

 

300%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on change in fair market value of derivative

 

 

274,620

 

 

 

1,355,087

 

 

 

(1,080,467)

 

(80%)

 

Interest and discount amortization expense

 

 

(72,402)

 

 

(15,099)

 

 

(57,303)

 

 

380%

Impairment loss on digital currency

 

 

(4,621)

 

 

-

 

 

 

(4,621)

 

 

-

 

Net Income

 

$62,221

 

 

$1,326,558

 

 

$(1,264,337)

 

(95%)

 

Our operating results for the nine months ended February 28, 2023 and 2022, and the changes between those periods for the respective items are summarized as follows:

 

 

Nine Months Ended

 

 

 

 

 

 

 February 28,

 

 

 

 

 

 

2023

 

 

2022

 

 

 Change

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$12,609

 

 

$48,397

 

 

$(35,788)

Cost of revenue

 

 

34,646

 

 

 

130,871

 

 

 

(96,225)

Gross loss

 

 

(22,037)

 

 

(82,474)

 

 

60,437

 

Operating expenses

 

 

(87,873)

 

 

(52,902)

 

 

(34,971)

Gain on change in fair market value of derivative

 

 

12,803

 

 

 

274,620

 

 

 

(261,817)

Interest expense

 

 

(91,401)

 

 

(72,402)

 

 

(18,999)

Loss on sale of digital currency

 

 

(2,717)

 

 

-

 

 

 

(2,717)

Impairment loss on digital currency

 

 

(6,191)

 

 

(4,621)

 

 

(1,570)

Net Income (Loss)

 

$(197,416)

 

$62,221

 

 

$(259,637)

 

Revenue

 

Our Company generated $12,609 and $48,397 inrevenue from digital currency mining revenue and $0 for the nine months ended February 28, 20222023 and 2021,2022, respectively. The Company commenced the mining of Bitcoin in September 2021.

 

Cost of Revenue

 

The cost of digital currency mining revenue was $130,871$34,646 and $0$130,871 for the nine months ended February 28, 2022,2023 and 2021,2022, respectively. Cost of revenue consists of depreciation, electricity and other co-location hosting fees, which are remitted in Bitcoin and cash payments for equipment leases. Cost of revenues for nine months ended February 28, 2022, were comprised of $15,073 for electricity, $115,738 for equipment leases and $60 for mining fees.

 

Operating Expenses

 

During the nine months ended February 28, 2022,2023, we incurred general and administrative expenses of $52,902$87,873 compared to $13,232$52,902 incurred during the nine months ended February 28, 2021.2022. The increase in operating expenses werewas predominantly from an increase in professional and other fees related to our reporting requirements of $11,426 and general administrative expenses.expenses of $23,545.

16

Table of Contents

  

Other income (expense)

 

During the nine months ended February 28, 2022,2023, we had a gain on change in fair market value of derivatives of $274,620,$12,803, interest expense of $72,402$91,401, loss on sale of digital currency of $2,717, and impairment loss on digital currency of $4,621,$6,191, compared to a gain on change in fair market value of derivatives of $1,355,087$274,620, impairment loss on digital currency $4,621, and interest expense of $15,099$72,402 during the nine months ended February 28, 2021.2022.

20

Table of Contents

 

Liquidity and Capital Resources

 

Working Capital

 

 

 

February 28,

 

 

May 31,

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

 Change

 

 

 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

$100,418

 

 

$615

 

 

$99,803

 

 

 

16,228%

Current Liabilities

 

$1,318,975

 

 

$1,344,749

 

 

$(25,774)

 

 

(2)%

Working Capital Deficiency

 

$(1,218,557)

 

$(1,344,134)

 

$125,577

 

 

 

(9)%

 

 

 February 28,

 

 

May 31,

 

 

 

 

 

2023

 

 

2022

 

 

 Change

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$7,049

 

 

$13,788

 

 

$(6,739)

Total Assets

 

$144,441

 

 

$57,490

 

 

$86,951

 

Total Liabilities

 

$1,221,465

 

 

$970,348

 

 

$251,117

 

Stockholders' Deficit

 

$(1,077,024)

 

$(912,858)

 

$(164,166)

 

Cash Flows

 

 

Nine Months Ended

 

 

 

 

Nine Months Ended

 

 

 

 February 28.

 

 

 

 

 February 28,

 

 

 

2022

 

 

2021

 

 

 Change

 

 

2023

 

 

2022

 

 

 Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows Used in Operating Activities

 

$(222,308)

 

$(4,844)

 

$(217,464)

 

$(30,777)

 

$(222,308)

 

$191,531

 

Cash Flows Used in Investing Activities

 

-

 

-

 

$-

 

 

-

 

-

 

$-

 

Cash Flows Provided by Financing Activities

 

 

242,500

 

 

 

5,500

 

 

$237,000

 

 

 

24,038

 

 

 

242,500

 

 

$(218,462)

Net change in Cash During Period

 

$20,192

 

 

$656

 

 

$19,536

 

 

$(6,739)

 

$20,192

 

 

$(26,931)

 

As of February 28, 2022,2023, our Company had $20,807$7,049 in cash. In the management’s opinion, our Company’s cash position is insufficient to maintain our operations at the current level for the next 12 months. Any expansion may cause our company to require additional capital until such expansion begins generating revenue. It is anticipated that the raising of additional funds will principally be through the sales of our securities.

 

As of February 28, 2022,2023, our total current liabilities were $1,318,975$1,075,965 which consisted of $388,687$421.935 in notes payable – related parties $85,921and accrued management fees – related party, $98,805 in accrued interest-related party, $262,920$93,053 in accrued interest, $150,812 in derivative liability, $348,648$30,907 in accounts payable, $1,885 in loans payable  and accrued liabilities and $232,799$278,568 in convertible notes as compared to May 31, 2021,2022, with total current liabilities of $1,344,749$970,348 which primarily consisted of $537,540$163,615 in derivative liability, $361,075$388,687 in notes payable–related parties, $76,281$89,164 accrued interest-related party, $333,035$58,435 in accrued interest, $5,763 in accounts payable and accrued liabilities and $36,818$264,684 in convertible notes.

 

Operating Activities

 

Net cash used in operating activities was $222,308$30,777 for the nine months ended February 28, 2022,2023, compared with net cash used in operating activities of $4,844$222,308 in the same period in 2021.2022. For the nine months ended February 28, 2023, net cash flows used in operating activities consisted of a net loss of $197,416, increased by a gain on change in fair value of derivatives liability of $12,803 and reduced by amortization of discount on convertible note of $47,134, amortization of Crypto equipment of $5,463, impairment loss on digital currency of $6,191, realized loss on sale of digital currency of $2,717, and a net change in working capital of $118,337.

For the nine months ended February 28, 2022, net cash flows used in operating activities consisted of a net income of $62,221, reduced by a gain on change in fair value of derivative liability of $274,620, increased by amortization of discount on convertible note of $47,481 and $4,621 on impairment loss on digital currency, and reduced by a net change in working capital of $62,011.

 

 
1721

Table of Contents

 

Investing Activities

 

Our Company did not have any investing activities during the nine months ended February 28, 2022,2023 and 2021.2022.

 

Financing Activities

 

Net Cash provided by financing activities was $242,500$24,038 for the nine months ended February 28, 2022,2023, compared with net cash provided by financing activities of $5,500$242,500, for the same period in 2021.2022.

 

During the nine months ended February 28, 2022,2023, net cash provided by financing activities were $240,500$20,500 from issuance ofconvertible notes payable, and $2,000$17,338 from related party loan, $1,885 from loans payable and repayment of related party loan of $15,685 compared with $5,500$240,500 from a convertible note payable and $2,000 from related party loan for the same period in 2021.2022.

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

 

Critical Accounting Policies

 

We have identified the policies below as critical to our business operations and the understanding of our results of operations. The impact on our business operations and any associated risks related to these policies are discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations when such policies affect our reported or expected financial results.

 

In the ordinary course of business, we have made a number of estimates and assumptions relating to the reporting of results of operations and financial condition in the preparation of our financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”). We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from those estimates under different assumptions and conditions. We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of our financial condition and results of operations and require our most difficult, subjective, and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

 

The material estimates for our Company are that of derivative liabilities and income tax valuation allowance recorded for deferred tax assets. The estimated sensitivity to change is related to the various variables of the Black-Scholes option pricing model stated below. The specific quantitative variables are included in the notes to the consolidated financial statements. The estimated fair value of options is recognized as expense on the straight-line basis over the options’ vesting periods. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the expected life, dividend yield, expected volatility, and risk-free interest rate weighted-average assumptions used for options and warrants granted. Expected volatility for 20212023 and 20202022 was estimated using our common stock for convertible notes and warrants. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the grant date. The expected life of options is based on the life of the instrument on grant date. 

Convertible Notes

Convertible notes are regarded as compound instruments, consisting of a liability component and an equity component. The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortized cost basis until extinguished upon conversion or at the instrument’s maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognized as additional paid-in capital and included in equity, net of income tax effects, and is not subsequently remeasured. After initial measurement, they are carried at amortized cost using the effective interest method.

18

Table of Contents

 

Digital Currencies

 

Digital currencies consist of Bitcoin and are included in intangible assets in the balance sheet. Digital currencies are recorded at cost less impairment. The Company compares the book value of digital currencies held to the prevailing market price at each reporting period. An intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. Realized gains or losses on the sale of digital currencies are included in other income (expense) in the statements of operations.

22

Table of Contents

 

Derivative Financial Instruments

 

The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under ASC 815 “Derivatives and Hedging”, since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815.

 

The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.

 

The Black-Scholes option valuation model was used to estimate the fair value of the conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time, of other comparative securities, equal to the weighted average life of the options.

 

Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.

 

Also, refer to Note 1 - Significant Accounting Policies and Note 6 - Derivative Liabilities in the unaudited financial statements that are included in this Report.

Critical Accounting Policies

We have identified the policies below as critical to our business operations and the understanding of our results of operations. The impact on our business operations and any associated risks related to these policies are discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations when such policies affect our reported or expected financial results.

In the ordinary course of business, we have made a number of estimates and assumptions relating to the reporting of results of operations and financial condition in the preparation of our financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”). We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from those estimates under different assumptions and conditions. We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of our financial condition and results of operations and require our most difficult, subjective, and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

19

Table of Contents

The material estimates for our Company are that of derivative liabilities and income tax valuation allowance recorded for deferred tax assets. The estimated sensitivity to change is related to the various variables of the Black-Scholes option pricing model stated below. The specific quantitative variables are included in the notes to the consolidated financial statements. The estimated fair value of options is recognized as expense on the straight-line basis over the options’ vesting periods. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the expected life, dividend yield, expected volatility, and risk-free interest rate weighted-average assumptions used for options and warrants granted. Expected volatility for 2021 and 2020 was estimated using our common stock for convertible notes and warrants. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the grant date. The expected life of options is based on the life of the instrument on grant date. 

Convertible Notes

Convertible notes are regarded as compound instruments, consisting of a liability component and an equity component. The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortized cost basis until extinguished upon conversion or at the instrument’s maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognized as additional paid-in capital and included in equity, net of income tax effects, and is not subsequently remeasured. After initial measurement, they are carried at amortized cost using the effective interest method.

Digital Currencies

Digital currencies consist of Bitcoin and are included in intangible assets in the balance sheets. Digital currencies are recorded at cost less impairment. The Company compares the book value of digital currencies held to the prevailing market price at each reporting period. An intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. Realized gains or losses on the sale of digital currencies are included in other income (expense) in the statements of operations.

Derivative Financial Instruments

The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under ASC 815 “Derivatives and Hedging”, since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815.

The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.

20

Table of Contents

The Black-Scholes option valuation model was used to estimate the fair value of the conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time, of other comparative securities, equal to the weighted average life of the options.

Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.

Also, refer to Note 1 - Significant Accounting Policies and Note 6 - Derivative Liabilities in the unauditedcondensed financial statements that are included in this Report.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

As a “smaller reporting company”,company,” we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

We carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of February 28, 2022.2023. This evaluation was carried out under the supervision and with the participation of our chief executive officer and chief financial officer. Based upon that evaluation, our chief executive officer and chief financial officer concluded that, as of February 28, 2022,2023, our disclosure controls and procedures were not effective due to the presence of material weaknesses in internal control over financial reporting.

 

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company’s annual or interim financial statements will not be prevented or detected on a timely basis. Management has identified the following material weaknesses which have caused management to conclude that, as of February 28, 2022,2023, our disclosure controls and procedures were not effective: (i) inadequate segregation of duties and effective risk assessment; and (ii) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of both US GAAP and SEC guidelines.

 

Changes in Internal Controls

 

There have been no changes in our internal controls over financial reporting identified in connection with the evaluation required by paragraph (d) of Securities Exchange Act Rule 13a-15 or Rule 15d-15 that occurred in the quarter ended February  28, 20222023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 
2123

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are currently not involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

Item 1A. Risk Factors

 

As a “smaller reporting company”,company,” we are not required to provide the information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

 

 
2224

Table of Contents

 

Item 6. Exhibits

 

The following exhibits are included as part of this report:

 

Exhibit

Number

 

Description

(31)

Rule 13a-14(a)/15d-14(a) Certification

31.1

 

Section 302 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer,

31.2

 

Section 302 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer and Principal Accounting Officer

(32)

Section 1350 Certification

32.1

 

Section 906 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer

32.2

 

Section 906 Certification under the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer and Principal Accounting Officer

101*

 

Inline XBRL Document Set for the condensed financial statements and accompanying notes in Part I, Item 1, “Financial Statements” of this Quarterly Report on Form 10-Q.

104*

 

Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set.

 

 
2325

Table of Contents

 

SIGNATURES

 

In accordance with 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.

 

 

Nate’s Food Co.

 

 

(Registrant)

 

 

 

 

 

Dated: April 14, 202219, 2023

 

/s/ Nate Steck

 

 

Nate Steck

 

 

President, Chief Executive Officer and Director

 

 

(Principal Executive Officer)

 

 

 

Dated: April 14, 202219, 2023

 

/s/ Marc Kassoff

 

 

Marc Kassoff

 

 

Vice-President, Chief Financial Officer and Director

 

 

(Principal Financial Officer and Principal Accounting Officer)

 

 

 
2426