UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended June 30, 20222023

 

or

 

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

 

For the transitional period from _____________ to ______________

 

Commission File Number: 000-52883

 

DRIVEITAWAY HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
 
Delaware 20-4456503
(State or other jurisdiction of
incorporation or organization)
 (I.R.S. Employer
Identification No.)

 

3401 Market Street, Suite 200/201, PhiladelphiaPA 19104

(Address of principal executive offices) (Zip Code)

 

(856) 577-2763

(Registrant’s (Registrant’s telephone number, including area code)

 

_____________________n/a________________________

(Former (Former name or former address if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class: Trading Symbol(s):  Name of each exchange on which registered:
N/A N/A  N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes  No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See 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 Small Reporting Company 
   Emerging growth company   

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes No No 

 

As of September 6, 2022,October 30, 2023, there were 105,286,622106,551,722 shares of common stock outstanding.

 

 
 

 

TABLE OF CONTENTS

 

  Page
   
 PART I – FINANCIAL INFORMATION 
   
Item 1.Financial StatementsF-1
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations1
Item 3.Quantitative and Qualitative Disclosures About Market Risk710
Item 4.Controls and Procedures810
   
 PART II – OTHER INFORMATION 
   
Item 1.Legal Proceedings912
Item 1A.Risk Factors912
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds912
Item 3.Defaults Upon Senior Securities1012
Item 4.Mine Safety Disclosures1012
Item 5.Other Information1012
Item 6.Exhibits1012

 

 
 

 

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.STATEMENTS

 

DRIVEITAWAY HOLDINGS, INC.

(FKA CREATIVE LEARNING CORPORATION)

INDEX TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE PERIOD ENDED JUNE 30, 20222023

 

Page
 
Condensed Consolidated Balance Sheets as of June 30, 2023 (Unaudited) and September 30, 2022F-2
 
Condensed Consolidated Statements of Operations (Unaudited)F-3
 
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) (Unaudited)F-4
 
Condensed Consolidated Statements of Cash Flows (Unaudited)F-6
 
Notes to the Condensed Consolidated Financial Statements (Unaudited)F-7

DriveItAway Holdings, Inc.

(fka Creative Learning Corporation)

Condensed Consolidated Balance Sheets

(Unaudited)

         
  June 30, September 30,
  2022 2021
Assets        
Current assets        
Cash $389,664  $9,774 
Accounts receivable, net  6,096   21,455 
Total current assets  395,760   31,229 
         
Goodwill  1,557,106    
Vehicles, net of accumulated depreciation of $4,645  121,761    
Total Assets $2,074,627  $31,229 
         
Liabilities and Stockholders’ Equity (Deficit)        
Current Liabilities        
Accounts payable $109,187  $132,696 
Accrued liabilities  16,710   29,386 
SBA Loan  11,183   6,128 
PPP Loan     23,750 
Due to related party  726   7,268 
Convertible notes payable - related parties     30,000 
Convertible note payable  612,212    
Total Current Liabilities  750,018   229,228 
         
SBA Loan - noncurrent  103,517   72,372 
Convertible note payable - noncurrent  242,296   150,000 
Convertible notes payable - related party - noncurrent     65,000 
Total Liabilities  1,095,831   516,600 
         
Commitments and Contingencies (Note 9)  460,000    
         
Stockholders’ Equity (Deficit)        
Preferred stock, $.0001 par value; 10,000,000 shares authorized; 0 and 2,300,000 shares issued and outstanding at June 30, 2022 and September 30, 2021, respectively     230 
Common stock, $0.0001 par value; 1,000,000,000 shares authorized; 105,301,722 shares issued and 105,286,622 outstanding at June 30, 2022 and 0 shares issued and outstanding as of September 30, 2021, respectively  10,531    
Additional paid in capital  3,166,951   419,793 
Treasury stock, at cost - 15,100 and 0 shares at June 30, 2022 and September 30, 2021, respectively  (18,126)   
Accumulated deficit  (2,640,560)  (905,394)
Total Stockholders’ Equity (Deficit)  518,796   (485,371)
Total Liabilities and Stockholders’ Equity (Deficit) $2,074,627  $31,229 
         
  June 30, September 30,
  2023 2022
  (Unaudited)  
Assets    
Current assets        
Cash $3,791  $127,109 
Restricted cash  26,992    
Accounts receivable, net  14,436   6,082 
Prepaid expenses  1,804   10,498 
Total current assets  47,023   143,689 
         
Vehicles, net  192,326   149,428 
Website development, net  13,159    
Total Assets $252,508  $293,117 
         
Liabilities and Stockholders’ Deficit        
Current Liabilities        
Accounts payable $307,170  $198,065 
Accrued liabilities  157,315   29,044 
Accrued interest – related parties  2,522    
SBA loan  4,285   5,840 
Deferred revenue  8,152   2,101 
Due to related party  25,080   80 
Notes Payable  14,359    
Promissory notes payable  12,500    
Promissory notes payable - related parties  50,000    
Convertible notes payable in default  834,423   750,000 
Derivative liability  118,908   115,009 
Total Current Liabilities  1,534,714   1,100,139 
         
SBA Loan - noncurrent  107,778   108,860 
Convertible note payable - noncurrent, net  383,031   183,340 
Notes payable - noncurrent  7,180    
Total Liabilities  2,032,703   1,392,339 
         
Commitments and Contingencies      
         
Stockholders’ Deficit        
Preferred stock, $.0001 par value; 10,000,000 shares authorized; no shares issued and outstanding      
Common stock, $0.0001 par value; 1,000,000,000 shares authorized; 106,551,722 shares issued and 106,536,622 outstanding at June 30, 2023 and 105,301,722 shares issued and 105,286,622 outstanding as of September 30, 2022, respectively  10,656   10,531 
Additional paid in capital  1,305,516   1,289,132 
Treasury stock, at cost - 15,100 shares at June 30, 2023 and September 30, 2022  (18,126)  (18,126)
Accumulated deficit  (3,078,241)  (2,380,759)
Total Stockholders’ Deficit  (1,780,195)  (1,099,222)
Total Liabilities and Stockholders’ Deficit $252,508  $293,117 

 

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

F-2

 

DriveItAway Holdings, Inc.

(fka Creative Learning Corporation)

Condensed Consolidated Statements of Operations

(Unaudited)

 

                                
 Three Months Ended Nine Months Ended Three Months Ended Nine Months Ended
 June 30, June 30, June 30, June 30,
 2022 2021 2022 2021 2023 2022 2023 2022
        
REVENUES                
Revenues        
Insurance revenue $5,922  $68,067  $44,692  $204,295  $9,409  $5,922  $34,030  $44,692 
Rental revenue  15,711   139,925   80,008   469,250   85,643   15,711   197,743   80,008 
Initial fee revenue     1,809   4,126   22,173            4,126 
Miscellaneous Revenue  2,727   3,073   7,454   10,419      2,727   1,695   7,454 
Vehicle owner share  (11,424)  (122,065)  (74,313)  (417,950)  (8,222)  (11,424)  (8,054)  (74,313)
Driver and dealer insurance cost  (5,852)  (58,974)  (33,237)  (194,987)  (8,825)  (5,852)  (32,326)  (33,237)
TOTAL REVENUES  7,084   31,835   28,730   93,200 
Total Revenues  78,005   7,084   193,088   28,730 
                                
COST OF GOODS SOLD  10,694   9,859   21,789   30,214 
GROSS PROFIT (LOSS)  (3,610)  21,976   6,941   62,986 
Cost of Goods Sold  64,114   10,694   150,664   21,789 
Gross Profit (Loss)  13,891   (3,610)  42,424   6,941 
                                
OPERATING EXPENSES                
Operating Expenses                
Salaries and payroll taxes  104,525   46,500   294,600   147,551   44,625   104,525   202,125   294,600 
Professional fees  175,460   173,077   541,857   231,554   55,000   175,460   234,183   541,857 
General and administrative  24,851   13,331   54,697   44,570   22,481   24,851   60,489   54,697 
Software development  16,442   18,868   45,827   66,540   13,710   16,442   42,594   45,827 
Selling expense  9,266   432   14,155   2,812   387   9,266   38,838   14,155 
TOTAL OPERATING EXPENSES  330,544   252,208   951,136   493,027 
Total Operating Expenses  136,203   330,544   578,229   951,136 
                                
OPERATING LOSS  (334,154)  (230,232)  (944,195)  (430,041)
Operating Loss  (122,312)  (334,154)  (535,805)  (944,195)
                                
OTHER INCOME (EXPENSE)                
Other Income (Expenses)                
Loss on contingency liability  (60,000)     (460,000)        (60,000)     (460,000)
Gain on change in fair value of derivative liability  47,725      44,529    
Gain on PPP loan forgiveness        24,148               24,148 
Amortization debt discount  (228,182)     (315,865)     (30,576)  (228,182)  (72,551)  (315,865)
Interest expense  (20,030)  (3,752)  (36,970)  (5,338)  (50,036)  (20,030)  (131,133)  (36,970)
Interest expense - related parties     (1,421)  (2,296)  (3,943)  (1,896)     (2,522)  (2,296)
Interest income ��7      12         7      12 
TOTAL OTHER EXPENSE  (308,205)  (5,173)  (790,971)  (9,281)
Total Other (Expense)  (34,783)  (308,205)  (161,677)  (790,971)
                                
LOSS BEFORE INCOME TAXES  (642,359)  (235,405)  (1,735,166)  (439,322)
Loss Before Income Tax  (157,095)  (642,359)  (697,482)  (1,735,166)
Provision for income taxes                        
NET LOSS $(642,359) $(235,405) $(1,735,166) $(439,322)
Net Loss $(157,095) $(642,359) $(697,482) $(1,735,166)
                                
NET LOSS PER SHARE:                
Basic and diluted net loss per share $(0.01) $  $(0.06) $ 
Net Loss Per Common Share                
Basic and diluted net loss per common share $0.00  $(0.01) $(0.01) $(0.06)
Basic and diluted weighted average number of common shares outstanding  87,135,481      31,381,342      106,536,622   87,135,481   106,412,080   31,381,342 

�� 

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

F-3

 

DriveItAway Holdings, Inc.

(fka Creative Learning Corporation)

Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit)

 (Unaudited)

For the Three and Nine Months Ended June 30, 2022

(Unaudited)

                                     
  Series A     Additional       Total Stockholders’
  Preferred Stock Common Stock Paid in Treasury Stock Accumulated Equity
  Shares Amount Shares Amount Capital Shares Amount Deficit (Deficit)
                   
Balance - September 30, 2021  2,300,000  $230     $  $419,793     $  $(905,394) $(485,371)
                                     
Stock based compensation              173,077            173,077 
Net loss                       (251,721)  (251,721)
Balance - December 31, 2021  2,300,000  230       592,870       (1,157,115) (564,015)
                                     
Stock based compensation              115,384            115,384 
Preferred stock issued for conversion of debt- related party  52,284   5         104,559            104,564 
Preferred stock issued for conversion of debt  129,809   13         288,445            288,458 
Preferred stock issued for exercise of stock option - related party  112,500   11         84,364            84,375 
Reorganization        13,716,041   1,372   1,737,621   (15,100)  (18,126)     1,720,867 
Common stock and warrant issued in connection with promissory note        4,000,000   400   344,296            344,696 
Net loss                        (841,086)  (841,086)
Balance - March 31, 2022  2,594,593  259   17,716,041  1,772  3,267,539   (15,100) (18,126) (1,998,201) 1,253,243 
                                     
Conversion of preferred stock to common stock  (2,594,593)  (259)  88,085,681   8,809   (8,550)            
Cancellation of common shares against note receivable        (500,000)  (50)  (99,950)           (100,000)
Debt discount recorded for warrants issued in connection with convertible notes              7,912            7,912 
Net loss                        (642,359)  (642,359)
Balance - June 30, 2022    $   105,301,722  $10,531  $3,166,951   (15,100) $(18,126) $(2,640,560) $518,796 

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

DriveItAway Holdings, Inc.2023

 (fka Creative Learning Corporation)

Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit)

                             
      Additional       Total
  Common Stock Paid in Treasury Stock Accumulated Stockholders’
  Shares Amount Capital Shares Amount Deficit Deficit
               
Balance - September 30, 2022 105,301,722  $10,531  $1,289,132   (15,100) $(18,126) $(2,380,759) $(1,099,222)
                             
Common stock issued in connection with promissory note        1,000,000   100   1,409            1,509 
Stock based compensation        250,000   25   14,975            15,000 
Net loss                (721,008)  (721,008)
Balance - December 31, 2022 106,551,722   10,656   1,305,516   (15,100)  (18,126)  (3,101,767)  (1,803,721)
                             
Net income                180,621   180,621 
Balance - March 31, 2023 106,551,722   10,656   1,305,516   (15,100)  (18,126)  (2,921,146)  (1,623,100)
Net loss                      (157,095)  (157,095)
Balance – June 30, 2023 106,551,722  $10,656  $1,305,516   (15,100) $(18,126) $(3,078,241) $(1,780,195)

For the Three and Nine Months Ended June 30, 2021

(Unaudited)2022

 

  Series A     Additional           Total Stockholders’
  Preferred Stock Common Stock Paid in         Accumulated Equity
  Shares Amount Shares Amount Capital         Deficit (Deficit)
                       
Balance - September 30, 2020  2,000,000  $200     $  $10,410        $(229,710) $(219,100)
                                     
Net loss                       (98,759)  (98,759)
Balance - December 31, 2020  2,000,000   200       10,410        (328,469) (317,859)
                                     
Stock-based compensation  300,000   30         57,663              57,693 
Net loss                        (105,158)  (105,158)
Balance - March 31, 2021  2,300,000   230         68,073          (433,627)  (365,324)
                                     
Stock based compensation              173,077              173,077 
Related party contributions              5,566              5,566 
Net loss                        (235,405)  (235,405)
Balance - June 30, 2021  2,300,000  $230     $  $246,716        $(669,032) $(422,086)
                                     
  Series A     Additional       Total Stockholders’
  Preferred Stock Common Stock Paid in Treasury Stock Accumulated Equity
  Shares Amount Shares Amount Capital Shares Amount Deficit (Deficit)
                   
Balance - September 30, 2021  2,300,000  $230     $  $419,793     $  $(905,394) $(485,371)
                                     
Stock based compensation              173,077            173,077 
Net loss                       (251,721)  (251,721)
Balance - December 31, 2021  2,300,000   230         592,870         (1,157,115)  (564,015)
                                     
Stock based compensation              115,384            115,384 
Preferred stock issued for conversion of debt- related party  52,284   5         104,560            104,565 
Preferred stock issued for conversion of debt  129,809   13         288,446            288,459 
Preferred stock issued for exercise of stock option - related party  112,500   11         84,363            84,374 
Reorganization        13,716,041   1,372   1,737,621   (15,100)  (18,126)     1,720,867 
Common stock issued in connection with promissory note        4,000,000   400   344,296            344,696 
Net loss                        (841,086)  (841,086)
Balance – March 31, 2022  2,594,593   259   17,716,041   1,772   3,267,539   (15,100)  (18,126)  (1,998,201)  1,253,244 
                                     
Conversion of preferred stock to common stock  (2,594,593)   (259)  88,085,681   8,809   (8,550)            
Cancellation of common shares against note receivable        (500,000)  (50)  (99,950)           (100,000)
Debt discount recorded for warrants issued in connection with convertible notes              7,912            7,912 
Net loss                       (642,359)  (642,359)
Balance - June 30, 2022    $   105,301,722  $10,531  $3,166,951   (15,100) $(18,126) $(2,640,560) $518,796 

 

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

DriveItAway Holdings, Inc.

(fka Creative Learning Corporation)

Condensed Consolidated Statements of Cash Flows

(Unaudited)

         
  Nine Months Ended
  June 30,
  2022 2021
     
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss $(1,735,166) $(439,322)
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain on PPP Loan Forgiveness  (24,148)   
Stock-based compensation expense  372,836   230,770 
Depreciation  4,645     
Loss on contingency liability  460,000    
Amortization of debt discount  315,865    
Changes in operating assets and liabilities:        
Due to related party  3,022   3,943 
Accounts receivable  15,359   4,278 
Accounts payable  (23,508)  (2,460)
Accrued liabilities  (5,420)  32,054 
Net Cash used in Operating Activities  (616,515)  (170,737)
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisition of subsidiary  70,361    
Purchase of vehicles  (126,406)   
Net Cash used in Investing Activities  (56,045)   
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceed from related party     65,000 
Proceeds from convertible debt  1,016,250   150,000 
Proceeds from the SBA Loan  36,200    
Proceeds from contributions from related parties     5,566 
Net Cash provided by Financing Activities  1,052,450   220,566 
         
Net change in cash  379,890   49,829 
Cash, beginning of period  9,774   28,975 
Cash, end of period $389,664  $78,804 
         
Supplemental cash flow information        
Cash paid for interest $19,792  $ 
         
Non-cash Investing and Financing transactions:        
Preferred stock issued for conversion of debt -related party $104,564  $ 
Preferred stock issued for conversion of debt $288,458  $ 
Common stock and warrant issued in connection with promissory note $344,696  $ 
Debt discount recorded for warrants issued in connection with convertible notes $7,912  $ 
Conversion of preferred stock to common stock $8,809  $ 
Cancellation of common shares against note receivable $100,000  $ 

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

 

DriveItAway Holdings, Inc.

         
  For the Nine Months Ended
  June 30,
  2023 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $(697,482) $(1,735,166)
Adjustments to reconcile net loss to net cash used in operating activities:        
Gain on PPP Loan Forgiveness     (24,148)
Stock-based compensation  15,000   372,836 
Gain on change in fair value of derivative liability  (44,529)   
Amortization and depreciation  27,313   4,645 
Loss on contingency liability     460,000 
Amortization of debt discount  72,551   315,865 
Changes in operating assets and liabilities:        
Prepaid expenses  (1,804)   
Due to related party  25,000   3,022 
Accounts receivable  (8,354)  15,359 
Deferred revenue  6,051     
Accounts payable  109,105   (23,508)
Accrued liabilities  128,271   (5,420)
Accrued liabilities- related party  2,522    
Net Cash used in Operating Activities  (366,356)  (616,515)
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Acquisition of subsidiary     70,361 
Website development  (5,833)   
Purchase of vehicles  (67,039)  (126,406)
Net Cash used in Investing Activities  (72,872)  (56,045)
     
CASH FLOWS FROM FINANCING ACTIVITIES:    
 Proceeds from convertible debt  261,500   1,016,250 
 Proceeds from promissory debt  12,500   36,200 
 Proceeds from promissory debt - related parties  50,000    
 Proceeds from notes payable  35,982    
 Repayment of notes payable  (14,443)   
 Repayment of SBA Loan  (2,637)   
 Net Cash provided by Financing Activities  342,902   1,052,450 
         
Net change in cash  (96,326)  379,890 
Cash, beginning of period  127,109   9,774 
Cash, end of period $30,783  $389,664 
         
Supplemental cash flow information        
 Cash paid for interest $49,539  $19,792 
         
Non-cash Investing and Financing transactions:        
 Preferred stock issued for conversion of debt -related party $  $104,564 
 Preferred stock issued for conversion of debt $  $288,458 
 Common stock and warrant issued in connection with promissory note $  $344,696 
 Common stock in connection with promissory note $1,509  $ 
 Recognition of derivative liability as debt discount $48,428  $ 
 Debt discount in connection with original issue discount notes $23,500  $7,912 
 Conversion of preferred stock to common stock $  $8,809 
 Cancellation of common shares against note receivable $  $100,000 
 Prepaid expenses reclassified to website development $10,498  $ 

(fka Creative Learning Corporation)

Notes to the Condensed Consolidated Financial Statements

June 30, 2022

(Unaudited)

 

Note 1 - Organization, Description of Business and Going Concern

Nature of Organization and Summary of Significant Accounting Policies

 

Nature of Organization

DriveItAway Holdings, Inc. (“DIA Holdings”DIA”, “the Company”, “we” or “us”) was formed in Delaware on March 8, 2006 as B2 Health, Inc. On July 2, 2010, the Company acquired BFK Franchise Company, LLC (“BFK”), a Nevada limited liability company, and concurrently changed its name to Creative Learning Corporation. On February 24, 2022, the Company acquired DriveItAway, Inc., and on March 18, 2022, disposed of BFK and its other subsidiaries involved in the learning business. On April 18, 2022, the name was changed to DriveItAway Holdings, Inc.

 

DIA Holdings is a national dealer focused mobility platform that enables car dealers to sell more vehicles in a seamless way through eCommerce, with its exclusive “Pay as You Go” app-based subscription program. DIA provides a comprehensive turnkey, solutions driven program with proprietary mobile technology and driver app, insurance coverages and training to get dealerships up and running quickly and profitably in emerging online sales opportunities. The company is planning to soon expand its easy and transparent consumer app ‘subscription to ownership’ platform to enable entry level consumers to drive and acquire new Electric Vehicles. For further information, please see www.driveitaway.com.www.driveitaway.com

.

Going Concern

 

Share Exchange and Reorganization

On February 24, 2022 (the “Effective Date”), the Company, DriveItAway, Inc., and the existing shareholders of DriveItAway, Inc.The Company’s financial statements are prepared in accordance with Generally Accepted Accounting Principles (“DIA”) executed an Agreement and Plan of Share Exchange, under which the Company acquired all of the issued and outstanding common stock of DIA by issuing one share of Series A Convertible Preferred Stock (the “Series A Preferred”GAAP”) of the Company for each outstanding shareUnited States, applicable to a going concern which contemplates the realization of DIA common stock (the “Share Exchange”). Atassets and liquidation of liabilities in the closing,normal course of business. During the period ended June 30, 2023, the Company agreedhad a net loss of $697,482 and cash used in operating activities of $366,356. As of June 30, 2023, the Company had an accumulated deficit of $3,078,241. The Company has not established sufficient revenue to issue one share of Series A Preferred for each share of DIA common stock that was subsequently issued in conversion of certain outstanding convertible notes of DIA, provided that the holders converted their notes priorcover its operating costs and will require additional capital to December 31, 2022. All of the holders of the convertible notes of DIA agreed to convert their notes in March 2022 and were issued one share of Series A Preferred in exchange for the DIA common stock they acquired as a result of the conversion. A total of 2,594,593 shares of Series A Preferred were issued in exchange for all of the outstanding shares of DIA, including DIA shares issued at closing or shortly thereafter as a result of the exercise or conversion of all outstanding options or convertible notes issued by DIA.

Recapitalization

For financial accounting purposes, this transaction was treated as a reverse acquisition by DIA and resulted in a recapitalization with DIA being the accounting acquirer and DIA, Inc. as the acquired company.continue its operating plan. The consummation of this reverse acquisition resulted in a change of control. Accordingly, the historical financial statements prior to the acquisition are those of the accounting acquirer, DIA and have been prepared to give retroactive effect to the reverse acquisition completed on February 24, 2022, and represent the operations of DIA. The consolidated financial statements after the acquisition date, February 24, 2022, include the balance sheets of both companies at fair value, the historical results of DIA and the resultsability of the Company to continue as a going concern depends on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations. These factors raise substantial doubt about its ability to continue as a going concern.

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plan to obtain such resources for the Company includes: sales of equity instruments; traditional financing, such as loans; and obtaining capital from management and significant stockholders sufficient to meet its minimum operating expenses. However, management cannot provide any assurance that the acquisition date. All share and per share informationCompany will be successful in accomplishing this plan.

There is no assurance that the Company will be able to obtain sufficient additional funds when needed or that such funds, if available, will be obtainable on terms satisfactory to the Company. In addition, profitability will ultimately depend upon the level of revenues received from business operations. However, there is no assurance that the Company will attain profitability. The accompanying consolidated financial statements and footnotes has been retroactively restateddo not include any adjustments that might be necessary if the Company is unable to reflect the recapitalization.continue as a going concern.

Note 2 - Summary of Significant Accounting Policies

Basis of Presentation

 

The Company prepares its financial statements in accordance with rules and regulations of the Securities and Exchange Commission (“SEC”) and Generally Accepted Accounting Principles (“GAAP”) in the United States of America. The accompanying interim financial statements have been prepared in accordance with GAAP for interim financial information in accordance with Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the Company’s opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine months ended June 30, 2022,2023, are not necessarily indicative of the results for the full year. While management of the Company believes that the disclosures presented herein are adequate and not misleading, these interim financial statements should be read in conjunction with the audited financial statements and the footnotes thereto for the year ended September 30, 2021,2022, contained in the Company’s Form 8-K/A, exhibit 99.1,10K, as filed on February 24, 2022.January 13, 2023.

Basis of Consolidation

 

The consolidated financial statements include the accounts of DriveItAway Holdings Inc. and its wholly owned subsidiary DriveItAway, Inc., collectively referred to as the “Company”. All inter-company balances and transactions are eliminated in consolidation.

 

Fiscal year

The Company operates on a September 30 fiscal year-end.

Use of Estimates

 

The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. The significant estimates and assumptions made by management include allowance for doubtful accounts, allowance for deferred tax assets, fair value of equity instruments. Actual results could differ from those estimates as the current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid securities with original maturities of threesix months or less when acquired, to be cash equivalents. As of June 30, 20222023, and September 30, 20212022, the Company had cash of $389,66430,783 and $9,774127,109, which included restricted cash of $26,992 and $0, respectively and did not have any cash equivalents.

 

Restricted Cash

As of June 30, 2023 and September 30, 2022, the Company had $26,992 and $0 in restricted cash that is held by AJB Capital LLC, for funds advanced by them, but are to be used for future payment for professional fees.

Accounts Receivable

 

The Company reviews accounts receivable periodically for collectability and establishes an allowance for doubtful accounts and records bad debt expense when deemed necessary. The Company records an allowance for doubtful accounts that is based on historical trends, customer knowledge, any known disputes, and considers the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. Accounts and receivables are written off against the allowance after all attempts to collect a receivable have failed. The Company believes its allowances for doubtful accounts as of June 30, 20222023 and September 30, 20212022 are adequate, but actual write-offs could exceed the recorded allowance. As of June 30, 20222023 and September 30, 20212022 the balances in the allowance for doubtful accounts was $0.

 

PropertyFinancial Instruments

The Company follows ASC 820, “Fair Value Measurements and EquipmentDisclosures”, which defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

Level 1

Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2

Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.

Level 3

Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

The carrying amounts shown of the Company’s financial instruments including cash, accounts receivable, prepaid expense, accounts payable, and accrued liabilities are approximate fair value due to their short-term nature.

Vehicles

PropertyVehicles are recorded at cost and equipment, consisting of vehicle are stated at cost. Depreciation expense is recognizeddepreciated using the straight-line method over the assets’ estimated useful lives of five years usingseven (7) years. Maintenance and repair costs are charged to expense as incurred. Major improvements, which extend the straight-line method. Major additions and improvements are capitalized as additions to the property and equipment accounts, while replacements, maintenance and repairs that do not improve or extend theuseful life of the respective assets,related asset, are capitalized. Upon disposal of a vehicle, we record a gain or loss based on the difference between the proceeds received and the net book value of the disposed vehicle. We remove fully depreciated vehicles from the cost and accumulated depreciation amounts disclosed.

Website and Software Development Costs

The costs incurred in the preliminary stages of website and software development are expensed as incurred. EstimatedOnce an application has reached the development stage, internal and external costs, if direct and incremental and deemed by management to be significant, are capitalized and amortized on a straight-line basis over their estimated useful liveslives. Maintenance and enhancement costs, including those costs in the post-implementation stages, are periodically reviewedtypically expensed as incurred, unless such costs relate to substantial upgrades and when appropriate, changesenhancements to the website or software that result in added functionality, in which case the costs are made prospectively. When certain events or changescapitalized and amortized on a straight-line basis over the estimated useful lives. Amortization expense related to capitalized website and software development costs is included in operating conditions occur, asset lives may be adjusted and an impairment assessment may be performed on the recoverabilityexpenses in our consolidated statements of the carrying amounts.operations.

 

Capitalized development activities placed in service are amortized over the expected useful lives of those releases, currently estimated at three (3) years. The estimated useful lives of website and software development activities are reviewed frequently and adjusted as appropriate to reflect upcoming development activities that may include significant upgrades and/or enhancements to the existing functionality. We remove fully amortized website and software development costs from the cost and accumulated amortization amounts disclosed.

Construction-in-progress primarily consists of website development costs that are capitalizable, but for which the associated applications have not been placed in service.

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 embedded conversion options 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 embedded conversion options and warrants. 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 our common stock, equal to the weighted average life of the options.

Revenue Recognition

 

The Company’s revenue is recognized in accordance with Accounting Standards Codification(“Codification (“ASC”) 606, Revenue from Contracts with Customers, for all periods presented. The Company, through its DriveItAway online/app-based platform, operates in the retail automotive industry. The Company assists subprime and deep subprime candidates, with little or no down payment, in purchasing the used vehicle of his/her choice by first starting in an app based, turnkey rental, through participating franchise and independent car dealers. During the period ended June 30, 2022 and 2021, theThe Company derived its rental revenue from contract revenue share for rentals between participating franchise and independent car dealers and individual car rental customers (“customers”). In conjunction with the rental revenue, the Company generates revenue by providing driver and vehicle insurance through a third party, included in the rental contract with each customer.

 

The Company’s performance obligation for rental revenue is to provide an application to track car rental arrangements and to collect cash from car rental customers and remit those payments to participating franchise and independent car dealers, net of the Company’s revenue share. The car rental arrangements are over a fixed contracted period; therefore, the Company recognizes revenue ratably during the contract term. The Company’s performance obligation for insurance revenue is to collect insurance fees from the customer and provide the third-party provider payment for the insurance provided to the customer. The insurance is offered over a fixed contracted period; therefore, the Company recognizes revenue ratably during the contract term.

 

Rental and insurance transactions are prepaid at the beginning of the rental cycle (typically a one-week rental that has an automatic renewal) with an automatic charge to the customer’s credit card on file through the DIA system. The DIA system then distributes the vehicle owner share (typically 85% of rental revenue) to the vehicle owner’s bank account from the Stripe Account. This amount is shown as a deduction to Revenues (“Vehicle Owner Share”) on the Company’s Statements of Operations. The net amount is then transferred from the Company’s Stripe Account to the DIA operating bank account. DIA also distributes insurance amounts due to the third-party insurance provider on a monthly basis. This amount is shown as a deduction to revenues (“Driver & Dealer Insurance Cost”) on the Company’s Statements of Operations.

 

DIA also generates miscellaneous revenue in a number of ways. At the end of the rental term, the DIA software system checks for any excess usage and charges, based on the terms of the rental contract, and will automatically charge a customer’s credit card. These charges are recognized when the credit card charge goes through and recorded as miscellaneous revenue on the Company’s Statements of Operations. Additional miscellaneous revenue represents amounts earned on telematics equipment and telematics software services related to each rental vehicle used to track excess usage and charges. DIA performance obligation is to provide the equipment to the vehicle owner for self-installation and allow access to the software throughout the rental term. The Company recognizes revenue when the equipment is delivered to the vehicle owner. Miscellaneous revenue associated with use of the telematics software is recognized on a monthly basis.

 

The Company’s Cost of Goods sold consists of direct expenses, such as roadside assistance or telematics service fees, and credit card fees incurred from the cash collections and cash remittance process, as a significant portion of its performance obligation is to collect and remit payments through its credit card processors.

 

General Advertising Costs

General advertising costs are expensed as incurred. The Company incurred general advertising costs for the nine months ended June 30, 2023 and 2022 of $38,838 and $14,155, respectively.

Stock-Based Compensation

 

The Company recognizes compensation expense for all restricted stock awards and stock options. The fair value of restricted stock awards is measured using the grant date fair value of our stock, as determined by the Board of Directors. The fair value of stock options is estimated at the grant date using the Black-Scholes option-pricing model, and the portion that is ultimately expected to vest is recognized as compensation cost over the requisite service period. We have elected to recognize compensation expense for all options with graded vesting on a straight-line basis over the vesting period of the entire option. The determination of fair value using the Black-Scholes pricing model is affected by our stock value as well as assumptions regarding a number of complex and subjective variables, including expected stock price volatility and the risk-free interest rate.

 

Income Taxes

 

The provision for income taxes and deferred income taxes are determined using the asset and liability method. Deferred tax assets and liabilities are determined based on temporary differences between the financial carrying amounts and the tax basis of assets and liabilities using enacted tax rates in effect in the years in which the temporary differences are expected to reverse. On a periodic basis, the Company assesses the probability that its net deferred tax assets, if any, will be recovered. If after evaluating all of the positive and negative evidence, a conclusion is made that it is more likely than not that some portion or all of the net deferred tax assets will not be recovered, a valuation allowance is provided by a charge to tax expense to reserve the portion of the deferred tax assets which are not expected to be realized.

 

Net Loss per Share of Common Stock

 

The Company calculates net loss per share in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period. Diluted earnings per share of common stock are computed by dividing net earnings by the weighted average number of shares and potential shares outstanding during the period. Potential shares of common stock consist of shares issuable upon the conversion of outstanding convertible debt, preferred stock, warrants and stock option. For the periods ended June 30, 2022 and 2021, the common stock equivalents were excluded from the computation of diluted net loss per share as the result of the computation was anti-dilutive.

 

For the nine months ended June 30, 2022, and 2021, respectively, the following common stock equivalents were excluded from the computation of diluted net loss per share as the result was anti-dilutive.

Schedule of anti dilutive securities excluded from computation of earnings per share        
  June 30, June 30,
  2022 2021
Series A Convertible Preferred Stock     78,084,333 
Convertible notes  1,250,000   17,207 
Convertible notes-related party     72,368 
Warrants  1,538,571    
Stock options     300,000 
   2,788,571   78,473,908 

Reclassification

Certain accounts from prior periods have been reclassified to conform to the current period presentation.

Recent Accounting Pronouncements

In August 2020, the FASB issued ASU 2020-06, ASC Subtopic 470-20 “Debt—Debt with “Conversion and Other Options” and ASC subtopic 815-40 “Hedging—Contracts in Entity’s Own Equity”. The standard reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting; and (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. The amendments in this update are effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. On October 1, 2021, the Company adopted this standard on its consolidated financial statements.

 

The Company has considered all other recently issued accounting pronouncements and does not believe the adoption of such pronouncements will have a material impact on its consolidated financial statements.

 

Note 23 – Going ConcernVehicles

 

The following table summarizes the components of our vehicles as of the dates presented:

Schedule of vehicles        
  June 30, September 30,
  2023 2022
Vehicle costs $224,903  $157,864 
Accumulated depreciation  (32,577)  (8,436)
Vehicles, net $192,326  $149,428 

Depreciation expense for the nine months ended June 30, 2023 and 2022, was $24,141 and $4,645, respectively. During the nine months ended June 30, 2023 and 2022, the Company had a net losspurchased vehicles of $1,735,16667,039 and did not have sufficient cash on hand to cover expenses$126,406, respectively.

Note 4 – Website Development

The following table summarizes the components of our website development as of the dates presented:

Schedule of website development        
  June 30, September 30,
  2023 2022
Website development costs $16,331  $ 
Accumulated depreciation  (3,172)   
Website, net $13,159  $ 

Amortization expense for the next twelve (12) months. The reported net cash used in operating activities was $616,515 during the nine months ended June 30, 2023, and 2022, which was offset by an increase in cash of $1,052,4503,172  during the period ended June 30, 2022 from financings and $70,361 from the acquisition of a subsidiary. These factors, among others, raise substantial doubt about the entities ability to continue as a going concern.

Management plans include converting its convertible debt into the Company’s common stock in addition to raising equity capital.

The financial statements of the Company do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going concern.

Note 3 – Related Party Transactions

Related Party Convertible Notes Payable

On September 13, 2019, the Company issued a Convertible Promissory Note to Driveitaway, LLC, a company controlled by John Possumato, the Company’s CEO, for $30,0000, with a maturity date of September 13, 2022. On October 13 and October 14, 2020, the Company issued Convertible Promissory Notes to Driveitaway, LLC and Adam Potash, the Company’s COO, for $25,000 each, which mature on October 13 and 14, 2022, respectively. On December 24, 2020, the Company issued a Convertible Promissory Note to Adam Potash, for $15,000, which matures on December 24, 2022. Each of the notes bear interest at a rate of 6% per annum. The notes automatically convert into preferred stock of DIA in the event DIA raises at least $1,000,000 by the issuance of preferred stock prior to the maturity dates of the notes (a “Qualified Financing”). In the event DIA enters into a financing that is not a Qualified Financing prior to the maturity dates of the notes, the holders have the right to convert their notes into the class and series of equity securities offered in the non-Qualified Financing at the offer price thereof. In the event DIA effects a change of control, the holders have the option of converting their notes into common stock in order to participate in the change of control or accelerating the maturity date and receiving cash at the time of the change of control.

During the nine months ended June 30, 2023, and 2022, and 2021, the Company recorded interest expensewe incurred website development costs of $2,29616,331 and $3,9430, respectively.

 

At the closing of the Share Exchange on February 24, 2022, the holders of the related party Convertible Promissory Notes agreed to convert all of the principal and interest of $104,564 due under the notes into 52,284 shares of DIA common stock, which was automatically converted into 52,284 shares of Series A Preferred (see Note 7).

Note 4 – Goodwill

The following table summarizes the consideration paid for DriveItAway Holdings, Inc and the amounts of the assets acquired, and liabilities assumed at the acquisition date of February 24, 2022:

Schedule of assets acquired and liabilities assumed    
Consideration:  
Convertible Preferred A stock $1,720,867 
     
Assets acquired and liabilities assumed:    
Cash  70,361 
Note receivable  100,000 
Accounts payable and accrued liabilities  (6,600)
Total Goodwill $1,557,106 

Note 5 - Note Receivable

A note receivable of $100,000 was issued to DriveItAway Holdings in consideration for the sale of certain subsidiaries as a part of its recapitalization. The note receivable was unsecured, due on April 20, 2022 and was to incur interest at 15% per annum, provided that the payor has the right to satisfy the note in full by the return of 500,000 shares of the Company’s common stock for cancellation. In May 2022, the payor under the note receivable satisfied the note in full by returning 500,000 shares of the Company’s common stock for cancellation (see Note 7).

Note 6 – Vehicles

During the nine months ended June 30, 2022, the Company purchased 3 vehicles for $126,406 and recorded depreciation of $4,645.

Note 7 – Equity

 

Authorized

 

On April 18, 2022, the Company filed Amended and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware to authorizeThe company has authorized one billion (1,000,000,000) shares of common stock having a par value of $0.0001 per share, and ten million (10,000,000) shares of preferred stock having a par value of $0.0001 per share. All or any part of the capital stock may be issued by the Corporation from time to time and for such consideration and on such terms as may be determined and fixed by the Board of Directors, without action of the stockholders, as provided by law, unless the Board of Directors deems it advisable to obtain the advice of the stockholders.

 

Series A Preferred Stock

 

The Company has authorized one series of preferred stock, which is known as the Series A Convertible Preferred Stock (the “Series A Preferred”). The Board has authorized the issuance of 5,000,000 shares of Series A Preferred. The Series A Preferred Stock has the following rights and preferences:

 

Dividends: The Series A Preferred Stock is entitled to receive non-cumulative dividends equal to the amount of dividends that the holder of such share would have received if such share of Series A Preferred Stock were converted into shares of Common Stock immediately prior to the record date of the dividend declared on the Common Stock.

 

Liquidation PreferenceThe Series A Preferred Stock is entitled to receive, prior to any distribution to any junior class of securities, an amount equal to $0.01 per share as a liquidation preference before any distribution may be made to the holders of any junior security, including the Common Stock.

 

Voting RightsEach holder of Series A Preferred Stock shall vote with holders of the Common Stock upon any matter submitted to a vote of shareholders, in which event it shall have the number of votes equal to the number of shares of Common Stock into which such share of Series A Preferred Stock would be convertible on the record date for the vote or consent of shareholders. Each holder of Series A Preferred Stock shall also be entitled to one vote per share on each submitted to a class vote of the holders of Series A Preferred Stock.

 

Voluntary Conversion RightsEach share of Series A Preferred Stock is convertible into 33.94971 shares of Common Stock at the option of the holder thereof.

 

Mandatory Conversion RightThe Company has the right to convert each share of Series A Preferred Stock into 33.94971 shares of Common Stock at any time that there are less than 200,000 shares of Series A Preferred Stock outstanding.

 

During the nine months endedAs of June 30, 2021,2023, and September 30, 2022, the Company issuedhad 300,000no shares of DIA common stock which was automatically converted into 300,000 shares of Series A Preferred at the closing of the Share Exchange on February 24, 2022. The shares were issued to a consulting firm pursuant to one year consulting agreement and valued at $692,308. Stock-based compensation expense related to this issuance for the nine months ended June 30, 2022 and 2021 was $288,461 and $230,770, respectively, and was included in general and administrative expense.stock outstanding.

 

During the nine months ended June 30, 2022, the Company issued 294,593 shares of DIA common stock which was automatically converted into 294,593 shares of Series A Preferred at the closing of the Share Exchange on February 24, 2022. The preferred stock is reflected retroactively for all periods presented.

 

Common Stock

During the nine months ended June 30, 2023, the Company issued:

 52,2841,000,000 shares issuedof common stock valued at $1,509 for conversioncommitment fees in conjunction with the issuance of debt – related party and accrued interestpromissory note of $104,564750,000 (see Note 7).

250,000 shares of common stock valued at $15,000, for consulting services, based on the fair market value of the shares on the grant date.

During the nine months ended June 30, 2022, the Company had the following common stock activity:

On February 24, 2022, the Company recognized the equity of DIA Holdings as part of the reorganization which resulted in the Company recognizing the issuance of 13,716,041 shares of common stock and 15,100 shares of treasury stock, at a value of $1,720,867.
 On February 24, 2022, the Company issued 129,8094,000,000 shares issuedof common stock valued at $316,324 for conversioncommitment fees in conjunction with the issuance of debt and accrued interesta promissory note of $288,458750,000.
 On April 20, 2022, the Company issued 112,50088,085,681 shares of common stock as a result of the conversion of all outstanding shares of Series A Preferred Stock.
● In May 2022, 500,000 shares issuedwere returned for exercisecancellation, to satisfy a note receivable in the amount of stock option - related party as stock-based compensation to related parties$100,000.

On April 20, 2022, holders of 2,464,784 shares of Series A Preferred agreed to convert their Series A Preferred into common stock, which resulted in the issuance of 83,678,702 shares of common stock. On the same date, the board of directors approved a resolution to exercise the Company’s right to mandatorily convert the remaining 129,809 shares of Series A Preferred into common stock, which resulted in the issuance of an additional 4,406,979 shares of common stock.

As of June 30, 20222023, and September 30, 2021,2022, the Company had 0106,551,722 and 2,300,000 shares of Series A Preferred stock outstanding, respectively.

Common Stock Issuances

On February 24, 2022, the Company recognized the equity of DIA Holdings as part of the reorganization which resulted in the Company recognizing the issuance of 13,716,041 shares of common stock and 15,100 shares of treasury stock, at a value of $1,720,867 (see Note 4).

On February 24, 2022, the Company issued 4,000,000 shares of common stock valued at $316,324 for commitment fees in conjunction with the issuance of promissory note of $750,000 (see Note 9).

On April 20, 2022, the Company issued 88,085,681 shares of common stock as a result of the conversion of all outstanding shares of Series A Preferred Stock.

In May 2022, 500,000 shares were returned for cancellation, to satisfy a note receivable in the amount of $100,000 (see Note 5).

As of June 30, 2022 and September 30, 2021, the Company had 105,301,722 and 0 common shares issued, respectively.

 

Treasury stock

 

The Company records treasury stock at cost. Treasury stock is comprised of shares of common stock purchased by the Company in the secondary market. As of June 30, 20222023 and September 30, 2021,2022 the Company had 15,100 and 0 shares of treasury stock respectively.valued at $18,126.

 

Stock OptionsWarrants

 

On June 12, 2020, DIA’s Board of Directors and its shareholders approved its 2020 Equity Compensation Plan (“Equity Plan”). The Equity Plan permits DIA to issue awards or options to the employees, directors, consultants and advisors who provide services to the Company or a subsidiary. Pursuant to the Equity Plan, 400,000 shares of DIA’s common stock were reserved for issuance. The Equity Plan allows DIA’s board or a committee of the board to issue grants of incentive stock options, nonqualified stock options, stock awards, stock units, stock appreciation rights and other equity-based awards.

As of December 31, 2021, DIA had 300,000 stock options outstanding under the Equity Plan to Messrs. Possumato, CEO, and Potash, COO in equal amounts, of which 112,500 had vested as of December 31, 2021. At the closing of the Share Exchange, Messrs. Possumato and Potash each agreed to exercise the 56,250 vested stock options issued to them, which was the number of stock options which had vested as of the date the Share Exchange Agreement was executed. The options were converted into 112,500 shares of DIA common stock, which was automatically converted into 112,500 shares of Series A Preferred. The balance of the stock options issued to Messrs. Possumato and Potash were cancelled. The stock options had an exercise price of $0.75 per share. In lieu of paying the exercise price in cash, the exercise price was recorded as compensation expense of $42,188 to each of Messrs. Possumato and Potash.

Also, at the closing of the Share Exchange, DIA’s board cancelled the Equity Plan and all outstanding options were cancelled. Accordingly, as of June 30, 2022 the Company had no options outstanding.

Warrants

On February 24, 2022, in conjunction with the issuance of a promissory note of $750,000, the Company issued 1,000,000 warrants for $0.30 per share, which were assigned a value of $28,372, and recorded to additional paid in capital. The warrants expire on February 24, 2027.

In JuneNovember 2022, in conjunction with a private offering and the issuance of secured promissory notes of $250,000200,000 (see Note 9), the Company issued 125,000100,000 warrants for $0.30 per share, whichshare. The transaction led to no explicit limit to the number of shares to be delivered upon future settlement of the conversion options, therefore the warrants qualified for derivative accounting and were assigned a value of $7,9123,794, which was recorded as a derivative liability and recorded to additional paid in capital.debt discount. The warrants expire in JuneNovember 2027.

 

TheIn February 2023, 1,000,000 warrants with exercise price of $0.05 were issued that expire on February 24, 2027 (4 year). As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $21,469 which was recorded as a derivative liability and debt discount.

In March 2023, 125,000 warrants with exercise price of $0.05 were issued that expire on March 1, 2028 (5 year). As a result of the Company’s equity environment being tainted the warrants qualified for derivative accounting and were assigned a value of $3,835 which was recorded as a derivative liability and debt discount.

All warrants issued 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.measurement (see Note 8).

 

For the nine months ended June 30, 2022, the estimated fair values of the warrants were measured using the following inputs:

Schedule of assumptions used in valuing the stock options and warrants    
  June 30,
  2022
Stock price at time of issuance  0.0920.10 
Exercise price $0.30 
Expected term  5 years 
Expected average volatility  116120%
Expected dividend yield   
Risk-free interest rate  1.843.35%

A summary of warrant activity during the nine months ended June 30, 20222023, is as follows:

 

Summary of common stock warrants activity            
  Warrants Weighted-Average Weighted-Average
  Outstanding Exercise Price Life (years)
Balance as of October 1, 2021    $    
Issuance  1,125,000  $0.30   5.00 
Warrants assumed from DIA Holdings  1,882,793  $0.29   0.24 
Exercised    $    
Expired  (1,764,000) $0.30    
Balance as of June 30, 2022  1,243,793  $0.29   4.27 

1,882,793 warrants outstanding in the Company prior to February 24, 2022, reflect the warrants as assumed in the reorganization.

Schedule of warrant activity Warrants Weighted-Average Weighted-Average
  Outstanding Exercise Price Life (years)
 Balance as of September 30, 2022   1,125,000  $0.30   4.44 
 Issuance   1,225,000  $0.18   4.58 
 Exercised     $    
 Expired     $    
 Balance as of June 30, 2023   2,350,000  $0.18   3.76 

 

The intrinsic value of the warrants as of June 30, 2022,2023, is $0. All of the outstanding warrants are exercisable as of June 30, 2022.2023.

 

Note 86 – Notes Payable

 

PPP Loan

On April 28, 2020, the Company was granted a loan (the “Loan”) from First Bank of the Lake in aggregate amount of $23,750, pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title I of the CARES Act, which was enacted March 27, 2020. The Loan, which was in the form of a Note dated May 9, 2020 issued by the Company, matures on May 8, 2022 and bears interest at a rate of 1% per annum, payable monthly commencing on October 23, 2020. The Note may be prepaid by the Borrower at any time prior to maturity with no prepayment penalties. Funds from the Loan may only be used for payroll costs, cost used to continue group health care benefits, mortgage payments, rent, utilities and interest on other debt obligations incurred before February 15, 2020. The Company used the entire Loan amount for qualifying expenses. Under the terms of the PPP, certain amounts of the Loan may be forgiven if they are used for qualifying expenses as described in the CARES Act. In December 2021, the PPP Loan of $23,750 and accrued interest of $398 were forgiven and recognized as other income. During the nine months ended June 30, 2022, the Company recorded interest expense of $59.

SBA Loan

 

On June 3, 2020, the Company entered into a SBA Loan for $78,500 at a rate of 3.75%. On August 12, 2021 the loan increased to $114,700 and the Company obtained $36,200 on October 8, 2021. The SBA Loan requires payments starting 30 months from the initial funding date and matures on May 31,June 7, 2050. During the nine months ended June 30, 2023, and 2022, the Company paid principal of $2,637 and $0 and interest of $1,690 and $0, respectively. During the nine months ended June 30, 2023 and 2022, the Company recorded interest expense of $3,188 and $3,187 on the SBA Loan, and asrespectively. As of June 30, 2023, and September 30, 2022, the outstanding principal of SBA Loan was $112,063 and $114,700 and accrued interest on the SBA Loan was $7,0919,673 and $8,175, respectively.

The following represents the future aggregate maturities of the Company’s SBA Loan as of June 30, 2023 for each of the five (5) succeeding years and thereafter as follows:

Schedule of future aggregate maturities     
Fiscal year ending September 30,   Amount 
2023 (Remaining)  $1,978 
2024   3,955 
2025   3,955 
2026   3,955 
2027   3,955 
Thereafter   94,265 
Total  $112,063 

Promissory Note Payable

In March 2023, the Company entered into a promissory note agreement with an investor for amount of $12,500 with interest bearing at 15% per annum, maturity date of 120 days from issuance and issuance of 25,000 warrants with exercise price of $0.05 that expire on March 1, 2028 (5 year). During the nine months ended June 30,2023, the Company recorded interest expense of $313 and amortization of debt discount of $767. As of June 30, 2023, the debt discount recorded on the notes was $767, resulting in a note payable balance of $12,500. As of June 30, 2023, the Company owed accrued interest of $630. As of June 30, 2023, the Company had defaulted on the promissory note payable with aggregate outstanding principal of $12,500 and owed unpaid interest of $630.

Note Payable

In May 2023 the Company executed a note payable with a face amount of $35,982. Under the terms of the agreement, the lender will withhold 20% of the Company’s daily funds arising from sales through the lender’s payment processing services until the Company has repaid the $35,982 (interest is $3,682 or approximately 10% of the note amount). The Company received net proceeds of $32,300. As of June 30, 2023, the Company has note payable balance of $21,539.

The following represents the future aggregate maturities as of June 30, 2023 of the Company’s $21,539 Note Payable:

Schedule of future aggregate maturities     
Fiscal year ending September 30,   Amount 
2023 (Remaining)  $8,077 
2024   13,462 
Total  $21,539 

Note 7 – Convertible Notes Payable

AJB Capital Investments, LLC Note

Effective February 24, 2022 and as amended October 31, 2022, the Company entered into a Securities Purchase Agreement (the “SPA”) with AJB Capital Investments, LLC (“AJB”), and issued a Promissory Note in the principal amount of $750,000 (the “AJB Note”) to AJB in a private transaction for a purchase price of $675,000 (after giving effect to a 10% original issue discount). In connection with the sale of the AJB Note, the Company also paid $33,750 in certain fees and due diligence costs of AJB and brokerage fees to J.H. Darbie & Co., a registered broker-dealer. After payment of the fees and costs, the net proceeds to the Company were $641,250, which will be used for working capital and other general corporate purposes.

The maturity date of the AJB Note was extended to February 24, 2023. The AJB Note bears interest at 10% per annum for the original note’s period and 12% per annum for extension period which was started from August 24, 2022, and it is payable on the first of each month beginning April 1, 2022. The Company may prepay the AJB Note at any time without penalty.

The note is convertible into Common Stock of the Company at any time that the note is in default, provided that at no time may the note be convertible into an amount of common stock that would result in the holder having beneficial ownership of more than 4.99% of the outstanding shares of common stock, as determined in accordance with Section 13(d) under the Securities Exchange Act of 1934 (the “Exchange Act”). The conversion price equals the lowest trading price during either the 20 days trading days prior to the date of conversion or the 20 trading days prior to the date of issuance of the note (which was $0.14 per share). The conversion is subject to reduction in the following situations: (i) a 10% discount will apply anytime a conversion occurs when the company is not eligible to deliver the shares by DWAC; (ii) a 15% discount will apply whenever the shares are “chilled” for deposit into the DTC system; (iii) a 15% discount will apply if the Company’s common stock ceases to be registered under Section 12 of the Exchange Act; (iv) a 15% discount will apply if the note cannot be converted into free trading shares 181 days after its issue date; (v) in the event any other party has the right to convert debt into Common Stock at a greater discount to market than under the note, then the holder has the right to utilize such discount in determining the conversion price; or (vi) if the Company issues any shares of Common Stock for less than the conversion price in effect on the date of issuance, including any options, warrants or securities convertible into Common Stock at price less than the conversion price, then the conversion price shall be automatically reduced to the amount of consideration received by the company for such shares, except for any issuance that is an exempt issuance.

Also pursuant to the SPA, the Company was to pay AJB a commitment fee of $800,000, payable in the form of 5,000,000 unregistered shares of the Company’s common stock (the “Commitment Fee Shares”) of which 4,000,000 shares were issued at note inception and 1,000,000 shares on the October 31, 2022 amendment. If, after the sixth month anniversary of closing and before the thirty-sixth month anniversary of closing, AJB has been unable to sell the Commitment Fee Shares for $800,000, then the Company may be required to issue additional shares or pay cash in the amount of the shortfall. However, if the Company pays the AJB Note off on or before its maturity date, then the Company may redeem 2,000,000 of the Commitment Fee Shares for one dollar and the amount of the commitment fee will be reduced to $400,000. On issuance of the note, the Company determined that the guarantee on the commitment fee was a make-whole provision and an embedded derivative within the host instrument. The guarantee was bifurcated from the host instrument and recorded as a derivative liability valued at $385,796 using a Black-Scholes option pricing model (see Note 8).

Pursuant to the SPA, the Company also issued to AJB common stock purchase warrants (the “warrants”) to purchase 1,000,000 shares of the Company’s common stock for $0.30 per share, which was assigned a value of $107,283 that was recorded as derivative liability. The warrants expire on February 24, 2027. The warrants also include various covenants of the Company for the benefit of the warrant holder and include a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants.

After recording the derivative liabilities associated with the SPA, the Company allocated the net proceeds to the 4,000,000 common shares issued and the note itself based on their relative fair market values, resulting in the common shares being assigned a value of $65,274. The allocation of the financing costs of $108,750, the derivative for the guarantee of $384,287, the derivative for the warrant of $107,283, and issuance of the 4,000,000 Commitment Fee shares of $65,274, to the debt component resulted in a $665,594 debt discount that is being amortized to interest expense over the term of the AJB Note.

On October 31, 2022, the Company amended the AJB Note to issue 1,000,000 additional Commitment Fee Shares, recognizing the value of the shares and a debt discount of $1,509 (see Note 5).

On February 10, 2023, the Company entered into second amendment with AJB by increasing the original principal of note with amount of $85,000 in cash for payment to vendors, issuance 1,000,000 additional warrant (see Note 5) and extension maturity date of note to May 24, 2023. The Company determined the extension of cash and term met the conditions of a modification.

During the nine months ended June 30, 2023, the Company recorded interest expense of $72,217, additional debt discount of $26,478, amortization of debt discount of $25,902, a loss on change in fair value of derivative liability of $(272,161) for the guarantee and warrants and repaid $31,042 of interest. As of June 30, 2023, the derivative liability was $52,062 and the debt discount recorded on the note was $576, resulting in a note payable balance of $834,423. As of June 30, 2023, the Company had defaulted on the convertible notes payable with aggregate outstanding principal of $835,000 and owed unpaid interest of $42,930.

Secured Convertible Notes

In June 2022, the Company’s board of directors approved an offering of up to 10 Units at $50,000 per Unit in a private offering. Each Unit consists of a Secured Convertible Note with an original principal balance of $50,000 and one warrant to purchase Common Stock for every $2 invested in the offering. The warrants have an exercise price of $0.30 per share and expire five (5) years from the date of issuance. Each Secured Convertible Note bears interest at 15% per annum, matures two years after the date of issuance, and is convertible at the option of the holder into common stock at $0.20 per share. Pursuant to a security agreement between the Company and investors in the Unit offering, and the subscription agreements executed by the Company and the investors, the Secured Convertible Notes are secured by liens on four existing electric vehicles that were owned by the Company at the time of the commencement of the offering, and eight additional electric vehicles that will be purchased with the proceeds of the offering, assuming all 10 Units are sold in the offering. The Company also granted subscribers in the Unit offering piggyback registration rights with respect to any shares of common stock issuable upon conversion of the Secured Convertible Notes or upon exercise of the warrants issued in the Unit offering.

During June 2022, the Company sold a total of $250,000 worth of Units to U.S. Escrow Services Corporation and Kevin Leach, two accredited investors, which resulted in the issuance of two secured promissory notes with an aggregate principal amount of $250,000 for cash proceeds of $230,000, and the issuance of 125,000 warrants. The conversion option embedded in the notes was bifurcated and accounted for as a derivative liability resulting in the Company recording a debt discount and derivative liability of $50,491The allocation of the warrant to the debt component resulted in the Company recording a debt discount and derivative liability of $8,136. The cash issuance discount resulted in the recording of a debt discount of $20,000. The total debt discount of $78,627 is being amortized to interest expense over the term of the Note.

During November 2022, the Company sold a total of $200,000 worth of Units to Cestone Family Foundation and Michele and Agnese Cestone Foundation, two accredited investors, which resulted in the issuance of two secured promissory notes with an aggregate principal amount of $200,000 for cash proceeds of $180,000, and the issuance of 100,000 warrants. The conversion option embedded in the notes was bifurcated and accounted for as a derivative liability resulting in the Company recording a debt discount and derivative liability of $19,330The allocation of the warrant to the debt component resulted in the Company recording a debt discount and derivative liability of $3,794. The cash issuance discount resulted in the recording of a debt discount of $20,000. The total debt discount of $43,124 is being amortized to interest expense over the term of the Note.

During the nine months ended June 30, 2023, the Company recorded interest expense of $47,354, paid interest of $13,125 and amortization of debt discount of $42,814. As of June 30, 2023, and September 30, 2022, the debt discount recorded on the notes was $66,970 and $66,660, resulting in a note payable balance of $383,031 and $183,340, respectively. As of June 30, 2023, and September 30, 2022, the Company owed accrued interest of $45,812 and $11,583, respectively.

The following represents the future aggregate maturities of the Company’s Convertible Notes Payable as of June 30, 2023 for each of the five (5) succeeding years and thereafter as follows:

Schedule of future aggregate maturities     
Fiscal year ending September 30,   Amount 
2023 (Remaining)  $999,128 
2024   218,326 
Total  $1,217,454 

Note 8 – Derivative Liabilities

Certain features and instruments issued as part of the Company’s debt financing arrangements qualified for derivative accounting under ASC 815, Derivatives and Hedging, as the number of common shares that are to be issued under the arrangements are indeterminate, therefore the Company’s equity environment is tainted.

ASC 815 requires we record the fair market value of the derivative liabilities at inception and at the end of each reporting period and recognize any change in the fair market value as other income or expense item.

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair values at inception and as of June 30, 2023. 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 following assumptions were used in the Black-Scholes model during the nine months ended June 30, 2023, and year ended September 30, 2022:

Schedule of defined benefit plan, assumptions        
   Nine months ended   Year Ended 
   June 30,   September 30, 
   2023   2022 
Expected term  0.93 - 5.00 years   1.68 - 5.00 years 
Expected average volatility  105% - 159%   109% - 117% 
Expected dividend yield      
Risk-free interest rate  3.60% - 4.64%   1.73% - 4.25% 

The following table summarizes the changes in the derivative liabilities during the nine months ended June 30, 2023:

Schedule of defined benefit plan, assumptions    
Derivative liability balance - September 30, 2022 $115,009 
Addition of new derivatives recognized as debt discounts  48,428 
Gain on change in fair value of the derivative  (44,529)
Derivative liability balance – June 30, 2023 $118,908 

 

Note 9 – Convertible Notes PayableRelated Party Transactions

In the normal course of business, the Company’s management team or their affiliates will make payments on behalf of the Company or will provide short-term advances to the Company to cover operating expenses.

 

Secured Convertible Notes

InDuring the nine months ended June 30,2023 and 2022, the Company’s boardrelated party advanced $25,000 and $0. As of directors approvedJune 30, 2023 and September 30, 2022, the Company owed related parties for an offeringunsecured, non-interest-bearing advance, payable on demand, in the amount of up to 10$25,080 Units atand $50,00080 per Unit in, respectively.

In March 2023, the Company entered into three promissory note agreements with three related parties for a private offering. Each Unit consists of a Secured Convertible Note with an original principal balancetotal of $50,000 and one warrant to purchase Common Stock for every $2 invested in the offering. The warrants have an exercise price of $0.30 per share and expire five (5) years from the date of issuance (see Note 7). Each Secured Convertible Note bearswith interest bearing at 15% per annum, matures 2 two years after thematurity date of 120 days from issuance and is convertible at the option of the holder into common stock at $0.20 per share. Pursuant to a security agreement between the Company and investors in the Unit offering, and the subscription agreements executed by the Company and the investors, the Secured Convertible Notes are secured by lien on two existing electric vehicles that were owned by the Company at the time of the commencement of the offering, and eight additional electric vehicles that will be purchased with the proceeds of the offering, assuming all 10 Units are sold in the offering. The Company also granted subscribers in the Unit offering piggyback registration rights with respect to any shares of common stock issuable upon conversion of the Secured Convertible Notes or upon exercise of the warrants issued in the Unit offering.

During June 2022, the Company sold a total of $250,000 of Units to two accredited investors, which resulted in the issuance of two secured promissory notes with an aggregate principal amount of $250,000, and the issuance of 125,000100,000 warrants.

The allocationwarrants with exercise price of the warrant to the debt component resulted in a $$0.05 that expire on 7,912March 1, 2028 debt discount that is being amortized to interest expense over the term of the Note.(5

year). During the nine months ended June 30, 2022,2023, the Company recorded interest expense of $2,0002,522, and amortization of debt discount of $2073,068. As of June 30, 2022,2023, the debt discount recorded on the notenotes was $7,7040, resulting in a note payable balance of $242,29650,000.

AJB Capital Investments, LLC Note

Effective February 24, 2022, Creative Learning Corporation (the “ As of June 30, 2023, the Company”) entered into a Securities Purchase Agreement (the “SPA”) had defaulted on the promissory notes payable with AJB Capital Investments, LLC (“AJB”), and issued a Promissory Note in theaggregate outstanding principal amount of $750,00050,000 (the “AJB Note”) to AJB in a private transaction for a purchase priceand owed unpaid interest of $675,000 (after giving effect to a 10% original issue discount). In connection with the sale of the AJB Note, the Company also paid certain fees and due diligence costs of AJB and brokerage fees to J.H. Darbie & Co., a registered broker-dealer. After payment of the fees and costs, the net proceeds to the Company were $641,250, which will be used for working capital and other general corporate purposes.

The maturity date of the AJB Note was extended to February 24, 20232,522. The AJB Note bears interest at 10% per year, and principal and accrued interest is due on the maturity date. The Company may prepay the AJB Note at any time without penalty.

The note is convertible into Common Stock of the Company at any time that the note is in default, provided that at no time may the note be convertible into an amount of common stock that would result in the holder having beneficial ownership of more than 4.99% of the outstanding shares of common stock, as determined in accordance with Section 13(d) under the Securities Exchange Act of 1934 (the “Exchange Act”). The conversion price equals the lowest trading price during either the 20 days trading days prior to the date of conversion or the 20 trading days prior to the date of issuance of the note (which was $0.14 per share). The conversion is subject to reduction in the following situations: (i) a 10% discount will apply anytime a conversion occurs when the company is not eligible to deliver the shares by DWAC; (ii) a 15% discount will apply whenever the shares are “chilled” for deposit into the DTC system; (iii) a 15% discount will apply if the Company’s common stock ceases to be registered under Section 12 of the Exchange Act; (iv) a 15% discount will apply if the note cannot be converted into free trading shares 181 days after its issue date; (v) in the event any other party has the right to convert debt into Common Stock at a greater discount to market than under the note, then the holder has the right to utilize such discount in determining the conversion price; or (vi) if the Company issues any shares of Common Stock for less than the conversion price in effect on the date of issuance, including any options, warrants or securities convertible into Common Stock at price less than the conversion price, then the conversion price shall be automatically reduced to the amount of consideration received by the company for such shares, except for any issuance that is an exempt issuance.

Also pursuant to the SPA, the Company paid AJB a commitment fee of $800,000, payable in the form of 4,000,000 unregistered shares of the Company’s common stock (the “Commitment Fee Shares”). If, after the sixth month anniversary of closing and before the thirty-sixth month anniversary of closing, AJB has been unable to sell the Commitment Fee Shares for $800,000, then the Company may be required to issue additional shares or pay cash in the amount of the shortfall. However, if the Company pays the AJB Note off on or before its maturity date, then the Company may redeem 2,000,000 of the Commitment Fee Shares for one dollar and the amount of the commitment fee will be reduced to $400,000. The Company calculated and recorded a contingent liability for the Commitment Fee Shares, based on the closing stock price on reporting date. On issuance of the note, the Company valued the 4,000,000 Commitment Fee Shares of common stock at $316,324 and recorded this as additional paid in capital.

Pursuant to the SPA, the Company also issued to AJB common stock purchase warrants (the “warrants”) to purchase 1,000,000 shares of the Company’s common stock for $0.30 per share, which was assigned a value of $28,372 that was recorded as additional paid in capital. The warrants expire on February 24, 2027. The warrants also include various covenants of the Company for the benefit of the warrant holder and includes a beneficial ownership limitation on the holder that, in certain circumstances, may serve to restrict the holder’s right to exercise the warrants.

 

The allocation of financing costs, issuance of the Commitment Fee shares, and the warrant to the debt component resulted in a $Note 10 - 453,446Net Income (Loss) per Common Share debt discount that is being amortized to interest expense over the term of the AJB Note.

 

DuringBasic net income per common share is computed by dividing net income by the weighted average number of common shares outstanding during the periods. Diluted net income per common share is computed using the weighted average number of common and dilutive common equivalent shares outstanding during the periods. Common equivalent shares consist of convertible preferred stock and convertible notes that are computed using the if-converted method, and outstanding warrants that are computed using the treasury stock method. Antidilutive stock awards consist of convertible notes that would have been antidilutive in the application of the if-converted method.

For the three and nine months ended June 30, 2023 and 2022, the Company recorded interest expensefollowing common stock equivalents were excluded from the computation of $26,250, amortizationdiluted net loss per share as the result of debt discount of $315,658, and a loss on contingency liability of $460,000 for the Commitment Fee Shares. As of June 30, 2022, the contingent liability balancecomputation was $460,000anti-dilutive. and the debt discount recorded on the note was $137,788, resulting in a note payable balance of $612,212.

 

Knightsgate Ventures II, LP Note

On April 1, 2021, DIA borrowed $150,000 in Convertible Notes from Knightsgate Ventures II, LP, a third-party lender at a rate of 8%. The loan matures on December 31, 2022. During the year ended September 30, 2021 the Company recorded interest expense of $5,983 on the note and that amount is recorded as accrued interest as of September 30, 2021.

The Convertible Note automatically converts into preferred stock of DIA in the event DIA raised at least $2,000,000 by the issuance of preferred stock prior to the maturity date of the Convertible Note (a “Qualified Financing”), in which case the conversion price is equal to the lesser of (i) 90% of the price paid by investors in the Qualified Financing or (ii) the price obtained by dividing $6,000,000 by the Company’s fully diluted shares outstanding immediately prior to conversion (the “Cap Price”). In the event DIA had not entered into a Qualified Financing prior to the maturity date, the Convertible Note is convertible at the option of the holder into DIA common stock on the Maturity Date at a price per share equal to the Cap Price. In the event DIA effects a change of control, the holder has the option of converting the Convertible Note into DIA’s common stock at a price per share equal to the Cap Price or accelerating the maturity date and receiving cash at the time of the change of control.

During the nine months ended June 30, 2022, the Company recorded interest expense of $4,833.

Individual Investor Notes

During the nine months ended June 30, 2022, DIA issued an aggregate of five convertible notes to five investors, each for $25,000. The notes bear interest at a rate of 8% per annum, mature on December 31, 2022, and are convertible into DIA’s common stock on the same basis that is described for the Convertible Note issued to Knightsgate Ventures II, LP on April 1, 2021, as described above. During the nine months ended June 30, 2022 the Company recorded interest expense of $2,641 on the notes.

In March 2022, the holders of all of the convertible notes issued to unrelated investors agreed to convert their notes of $275,000 and accrued interest of $13,458 into 129,809 shares of DIA’s common stock, each of which was automatically converted into one share of Series A Preferred of the Company Holdings in accordance with the Share Exchange Agreement (see Note 7).

Schedule of anti dilutive securities excluded from the computation of earning per share        
  Three and Nine months ended
  June 30,
  2023 2022
     
Series A Convertible Preferred Stock     88,085,681 
Convertible notes  25,002,044    
Warrants  2,350,000   2,882,793 
   27,352,044   90,968,474 

Note 1011 – 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.

F-22

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF OPERATIONS

Special Note Regarding Forward-Looking Information

The following discussion and analysis of the results of operations and financial condition of DriveItAway Holdings, Inc., and its wholly owned subsidiary, DriveItAway, Inc., should be read in conjunction with the financial statements of the Company. and the notes to those financial statements that are included elsewhere in this Form 10-Q. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations to “us”, “we”, “our” and similar terms refer to the Company. This Quarterly Report contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words “may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and “continue,” and their opposites and similar expressions, are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based.

 

Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. Except as required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

 

U.S. Dollars are denoted herein by “USD,” “$” and “dollars”.

 

COVID-19

On January 30, 2020, the World Health Organization (“WHO”) announced a global health emergency in response to a new strain of a coronavirus (the “COVID-19 outbreak”). In March 2020, the WHO classified the COVID-19 outbreak as a pandemic based on the rapid increase in exposure globally. The COVID-19 pandemic is a highly fluid situation, and it is not currently possible for us to reasonably estimate the impact it may have on our financial and operating results. We will continue to evaluate the impact of the COVID-19 pandemic on our business as we learn more and the impact of COVID-19 on our industry becomes clearer. We are complying health guidelines regarding safety procedures, including, but are not limited to, social distancing, remote working, and teleconferencing. The extent of the future impact of the COVID-19 pandemic on our business is uncertain and difficult to predict. Adverse global economic and market conditions as a result of COVID-19 could also adversely affect our business. If the pandemic continues to cause significant negative impacts to economic conditions, our results of operations, financial condition and liquidity could be adversely impacted.

Overview

 

DIA is the first national dealer focused mobility platform that enables car dealers to sell more vehicles in a seamless way through eCommerce, with its exclusive “Pay as You Go” app-based subscription program. DIA provides a comprehensive turnkey, solutions driven program with proprietary mobile technology and driver app, insurance coverages and training to get dealerships up and running quickly and profitably in emerging online sales opportunities. The company is planning to soon to expand its easy and transparent consumer app ‘subscription to ownership’ platform to enable entry level consumers to drive and acquire new Electric Vehicles. For further information, please see www.driveitaway.com.electric vehicles.

 

Recent Developments

Share Exchange Transaction

On December 7, 2021, the Company, DriveItAway, Inc., a Delaware corporation (“DIA”), and the existing shareholders of DIA executed an Agreement and Plan of Share Exchange (the “Share Exchange Agreement”), under which the Company would acquire all of the issued and outstanding common stock of DIA by issuing one share of Series A Convertible Preferred Stock (the “Series A Preferred”) of the Company for each outstanding share of DIA common stock (the “Share Exchange”). Each share of Series A Preferred will be convertible into that number of shares of common stock of the Company which would entitle the Series A Preferred holders to 85% of the Company’s common stock, determined on a fully diluted basis, but prior to any shares issued or issuable as a result of the Financing (as defined below). The exact conversion rate of the Series A Preferred will be determined at closing of the Share Exchange. In addition, each share of Series A Preferred will be entitled to dividends and voting rights on an “as converted” basis with the common stockholders.

On February 24, 2022, the Company consummated the Share Exchange, which resulted in the Company issuing 2,594,593 shares of Series A Preferred to acquire all of the issued and outstanding common stock of DIA. Each share of Series A Preferred is convertible into 33.94971 share of common stock. In addition, each share of Series A Preferred is entitled to dividends and voting rights on an “as converted” basis with the common stockholders. As a result, prior holders of DIA common stock own Series A Preferred that has approximately 85% of the voting rights on any matter submitted to shareholders for a vote.

Upon closing of the Share Exchange, all of the existing members of the board of directors (the “Board”) of the Company resigned and John Possumato, Adam Potash and Paul Patrizio were appointed to the Company’s Board. Upon closing of the Share Exchange, Christopher Rego and Rod Whiton resigned as officers, and John Possumato was appointed chief executive officer and Adam Potash was appointed chief operating officer. Mike Elkin agreed to remain as chief financial officer of the Company.

Names Change and Capital Structure

On April 18, 2022, the Company filed an amendment to its certificate of incorporation with the Delaware Secretary of State to change its name from Creative Learning Corporation to DriveItAway Holdings, Inc. and to increase the number of authorized shares of common stock from 50,000,000 to 1,000,000,000.

RESULTS OF OPERATIONS

 

ThreeFor the nine months ended June 30, 2022,2023, compared to threethe nine months ended June 30, 2021:2022

 

Our operating results for the threenine months ended June 30,2022,30, 2023, and 20212022 are summarized as followsfollows:

 

 Three Months Ended     Nine months ended    
 June 30,     June 30,    
 2022 2021 Change % 2023 2022 Change %
Revenues $7,084  $31,835  $(24,751)  (78%) $193,088  $28,730  $164,358   572%
Cost of revenue  10,694   9,859   835   8%  150,664   21,789   128,875   590%
Gross Profit (Loss)  (3,610)  21,976   (25,586)  (116%)
Gross Profit  42,424   6,941   35,483   515%
Gross Profit Percentage  (51%)  69%          22%  24%        
                                
Operating expense  330,544   252,208   78,336   31%  578,229   951,136   (372,907)  (39%)
Other income (expense)  (308,205)  (5,173)  (303,032)  n/a 
Other expense  161,677   790,971   (629,294)  (80%)
Net loss $(642,359) $(235,405) $(406,954)  173% $(697,482) $(1,735,166) $1,037,684   (60%)

 

Revenues for the threenine months ended June 30, 2022 was $7,084, as compared to $31,8352023, increased $164,358, from $28,730 for the three months endedperiod ending June 30, 2021, a decrease of $24,751,2022, to $193,088 for the period ending June 30, 2023. This was primarily due to the somewhat greater availability of the supply of vehicles on our platform through a sublease arrangement, a derivative of the lessoning effect of the nation-wide used car shortage resulting from supply chain disruptions due in part to the COVID-19 pandemic.  In addition,pandemic, and the gradual increase in supply of, semiconductor chips, one of the main components that run vehicle electronics, cameelectronics.

We anticipate that, in short2024 automotive supply and demand will return to a more historically normal levels which affected bothshould translate into greater vehicle availability for vehicles on our platform, leading to a further increase in revenues.

Cost of revenue for the nine months ended June 30, 2023, increased $128,875, from $21,789 for the period ending June 30, 2022, to $150,664 for the period ending June 30, 2023. This was primarily due to one-time fees in preparing a sublease car for rental, including telematics product and installation fees, pick up and transport fees, etc. In general, each time a new and used car markets, causing significantly higher prices and low inventory.vehicle is introduced on our platform, there are fees associated with the initial preparation.

 

Operating expenses for the nine months ended June 30, 2023, decreased $372,907 as compared to the nine months ended June 30, 2022. The decrease was primarily attributable to a decrease in professional fees of $307,674 and salaries and payroll taxes of $92,475, however, we had an increase in selling expenses of $24,683 and other operating expenses of $2,559.

Loss from operations was $535,805 for the nine months ended June 30, 2023, as compared to $944,195 for the nine months ended June 30, 2022. The decrease of $408,390 was largely attributable to the change in operating expenses of $372,907 and an increase in gross profit of $35,483.

Other expenses for the nine months ended June 30, 2023, were $161,677, as compared to $790,971 for the nine months ended June 30, 2022. For the nine months ended June 30, 2023, we incurred a gain on change in fair value of derivative of $44,529, amortization of debt discounts on our convertible notes of $72,551 interest expense of $131,133 and interest expenses -related parties of $2,522. For nine months ended June 30, 2022, we incurred a loss on contingency liability of $460,000, amortization debt discount on our convertible notes of $315,865, interest expenses of $36,970, interest expenses -related parties of $2,296 and a gain on forgiveness of the Paycheck Protection (PPP) loan of $24,148 and interest income of $12.

For the three months ended June 30, 2023, compared to the three months ended June 30, 2022

Our operating results for the three months ended June 30, 2023, and 2022 were $330,544,are summarized as compared to $252,208follows:

  Three Months Ended    
  June 30,    
  2023 2022 Change %
Revenues $78,005  $7,084  $70,921   1001%
Cost of revenue  64,114   10,694   53,420   497%
Gross Profit  13,891   (3,610)  17,501   (492)%
Gross Profit Percentage  18%  (51%)       
                 
Operating expense  136,203   330,544   (194,341)  (59%)
Other (income) expense  34,783   308,205   (273,422)  (88%)
Net income (loss) $(157,095) $(642,359) $485,264   (75%)

Revenues for the three months ended June 30, 2021. The increase of $78,336 was largely attributable to an increase in salaries and payroll taxes of $58,025 and selling expenses of $8,834.

Operating loss was $334,1542023, increased $70,921, from $7,084, for the three months endedperiod ending June 30, 2022, as compared to $230,232$78,005 for the three months endedperiod ending June 30, 2021. The increase of $103,9222023. This was largely attributable to an increase in salaries, payroll taxes, selling expenses and a decrease in revenues.

Other expenses for three months ended June 30, 2022 were $308,205, as compared to $5,173 for the three months ended June 30, 2021. The increase of $303,032 was attributable to loss on contingency liability, associated with our convertible debt, of $60,000, amortization debt discount of $228,182 and an increase in interest expenses of $16,278.

Nine months ended June 30, 2022, compared to nine months ended June 30, 2021

3

Our operating results for the nine months ended June 30, 2022 and 2021 are summarized as follows:

  Nine Months Ended    
  June 30,    
  2022 2021 Change %
Revenues $28,730  $93,200  $(64,470)  (69%)
Cost of revenue  21,789   30,214   (8,425)  (28%)
Gross Profit  6,941   62,986   (56,045)  (89%)
Gross Profit Percentage  24%  68%        
                 
Operating expense  951,136   493,027   458,109   93%
Other income (expense)  (790,971)  (9,281)  (781,690)  n/a 
Net loss $(1,735,166) $(439,322) $(1,295,844)  295%

Revenues for the nine months ended June 30, 2022 was $28,730, as compared to $93,200 for the nine months ended June 30, 2021, a decrease of $64,470, primarily due to the somewhat greater availability of the supply of vehicles on our platform through a sublease arrangement, a derivative of the lessoning effect of the nation-wide used car shortage resulting from supply chain disruptions due in part to the COVID-19 pandemic.  In addition,pandemic, and the gradual increase in supply of, semiconductor chips, one of the main components that run vehicle electronics, cameelectronics.

We anticipate that, in short2023 automotive supply and demand will return to a more historically normal levels which affected bothshould translate into greater vehicle availability for vehicles on our platform, leading to a further increase in revenues.

Cost of revenue for the three months ended June 30, 2023, increased $53,420, from $10,694 for the period ending June 30, 2022, to $64,114 for the period ending June 30, 2023. This was primarily due to one-time fees in preparing a sublease car for rental, including telematics product and installation fees, pick up and transport fees, etc. In general, each time a new and used car markets, causing significantly higher prices and low inventory.vehicle is introduced on our platform, there are fees associated with the initial preparation.

 

Operating expenses for the ninethree months ended June 30, 2023, decreased $194,341 as compared to the three months ended June 30, 2022. The decrease was primarily attributable to a decrease in professional fees of $120,460, salaries and payroll taxes of $59,900, and in other operating expenses of $13,981.

Loss from operations was $122,312 for the three months ended June 30, 2023, as compared to $334,154 for the three months ended June 30, 2022. The decrease of $211,842 was largely attributable to the change in operating expenses of $194,341 and an increase in gross profit of $17,501.

Other expenses for the three months ended June 30, 2023, was $34,783 as compared to other expenses of $308,205 for the three months ended June 30, 2022. For the three months ended June 30, 2023, we incurred a gain on change in fair value of derivative of $47,725, amortization of debt discounts on our convertible notes of $30,576, interest expense of $50,036 and interest expenses - related parties of $1,896. For the three months ended June 30, 2022, were $951,136, as compared to $493,027 for the nine months ended June 30, 2021. The increase of $458,109 was attributable to an increase in professional fees of $310,303, salaries and payroll taxes of $147,049 and selling expenses of $11,343, reduced bywe incurred a decrease in general and administrative expenses of $10,127 and software development expenses of $20,713.

Operating loss was $944,195 for the nine months ended June 30, 2022, as compared to $430,041 for the nine months ended June 30, 2021. The increase of $514,154 was largely attributable to an increase in professional fees, salaries, payroll taxes, selling expenses and a decrease in revenues.

Other expenses for nine months ended June 30, 2022 were $790,971, as compared to $9,281 for the nine months ended June 30, 2021. The increase of $781,690 was attributable to loss on contingency liability associated with our convertible debt, of $460,000,$60,000, amortization debt discount on our convertible notes of $315,865 and an increase in$228,182, interest expenses of $29,985, offset by a gain on PPP loan forgiveness$20,030, and interest income of $24,148.$7.

 

Liquidity and Capital Resources:

 

The following table provides selected financial data about our Company as of June 30,2022.30, 2023, and September 30, 2022.

 

Working Capital

 

 June 30, September 30,   June 30, September 30,    
 2022 2021 Change 2023 2022 Change %
Cash $389,664  $9,774  $379,890 
Cash and restricted cash $30,783  $127,109  $(96,326)  (76%)
                            
Current assets $395,760  $31,229  $364,531  $47,023  $143,689  $(96,666)  (67%)
Current liabilities  750,018   229,228   520,790   1,534,714   1,100,139   434,575   40%
Working capital (deficiency) $(354,258) $(197,999) $(156,259) $(1,487,691) $(956,450) $(531,241)  57%

 

As of June 30, 2022, and2023, our working capital decreased $531,241 as compared to September 30, 2021, our total2022. This was primarily attributable to a reduction in cash of $96,326, reduction in current assets were $395,760of $96,666, and $31,229 which were comprisedan increase in current liabilities of $389,664 and $9,774 in cash and $6,096 and $21,455 in accounts receivable, respectively.

As$434,575 as of June 30, 2022, our2023, as compared to September 30, 2022. Our current liabilities were $750,018 which were comprisedincreased as a result of $109,187 in accounts payable, $16,710 in accrued liabilities, $11,183 in SBA loan and $612,212 in convertible notes payable and $726 inincreasing $84,423, promissory notes payable - related parties increasing $50,000, promissory notes payable increasing $12,500, due to related party. As of September 30, 2021, our current liabilities were $229,228 which were comprised of $132,696 inparties increasing $25,000, deferred revenue increasing $6,051, accounts payable $29,386 inand accrued liabilities $29,878increasing $237,376, notes payable increasing $14,539, derivative liability increasing $3,899 and accrued interest – related parties increasing $2,522, all of which was offset by a decrease in the SBA and PPP loans, $7,268 in due to related party and $30,000 in convertible note-related parties.

Asloan of June 30, 2022, and September 30, 2021, our working capital deficiency was $354,258 and $197,999, respectively.$1,555.

 

 Cash Flow Data:

  

 Nine Months Ended   Nine months ended  
 June 30,   June 30,  
 2022 2021 Change 2023 2022 Change
Cash used in operating activities $616,515  $170,737  $445,778  $(366,356) $(616,515) $(250,159)
Cash used in investing activities $56,045  $  $56,045  $(72,872) $(56,045  $(16,827)
Cash provided by financing activities $1,052,450  $220,566  $831,884  $342,902  $1,052,450  $(709,548)
Net Change in Cash for period $379,890  $49,829  $330,061 
Net Change in Cash and Restricted Cash $(96,326) $379,890  $(476,216)

 

Cash Flows from Operating Activities

During the nine months ended June 30, 2023, we did not generate positive cash flows from operating activities. For the nine months ended June 30, 2023, net cash flows used in operating activities was $366,356, consisting of a net loss of $697,482, increased by a gain on change in derivative liability of $44,529, and reduced by stock-based compensation expenses of $15,000, amortization debt discount of $72,551, depreciation and amortization of $27,313, a change in operating assets and liabilities of $260,791.

 

During the nine months ended June 30, 2022, we did not generate positive cash flows from operating activities. For the nine months ended June 30, 2022, net cash flows used in operating activities was $616,515, consisting of a net loss of $1,735,166, reduced by stock-based compensation expenses of $372,836, loss on contingency liability of $460,000, amortization debt discount of $315,865, depreciation of $4,645, and increased by gain on PPP loan forgiveness of $24,148 and a change in working capital of $10,547.

 

During the nine months ended June 30, 2021, we did not generate positive cash flows from operating activities. For the nine months end June 30, 2021, net cash flows used in operating activities was $170,737, consisting of a net loss of $439,322, reduced by an increase in stock -based compensation expenses of $230,770 and a change in working capital of $37,815.

Cash Flows from Investing Activities

 

During the nine months ended June 30, 2023, the Company used cash for the purchased two vehicles for $67,039 and website development costs of $5,833.

During the nine months ended June 30, 2022, the Company generated cash of $70,361 from the acquisition of a subsidiary and purchased three vehicles for $126,406.

The Company did not use any funds for investing activities during the nine months ended June 30, 2021.

 

Cash Flows from Financing Activities

During the nine months ended June 30, 2023, the Company generated $261,500 from the issuance of convertible notes, $50,000 from the issuance of promissory notes - related parties, $12,500 from issuance of promissory notes, $35,982 from the issuance of notes payable, repaid $14,443 on the notes payable and repaid $2,637 on the SBA loan.

 

During the nine months ended June 30, 2022, the Company generated $1,016,250 from issuance convertible notes and $36,200 from an SBA loan.

During the nine months ended June 30, 2021, the Company generated $150,000 from issuance of convertible notes, $65,000 from related party loan and $5,566 contribution from related party as additional paid-in-capital.

 

Going Concern

 

As of June 30, 2022,2023, the Company had a net loss of $1,735,166,$697,482, accumulated deficit of $2,640,560$3,078,241 and did not have sufficient cash on hand to cover expenses for the next twelve (12) months. The Company intends to convert its convertible debt into common stock and to fund operations through equity financing arrangements, which may be insufficient to fund its capital expenditures, working capital and other cash requirements for the year ending September 30, 2022.2023.

 

The ability of our Company to emerge from the development stage is dependent upon, among other things, obtaining additional financing to continue operations, and development of our business plan. In response to these requirements, management intends to raise additional funds through public or private placement offerings. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Critical Accounting Policies and Estimates

 

Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which require management to make estimates, judgments and assumptions that affect the amounts reported in our consolidated financial statements and accompanying notes. We believe our most critical accounting policies and estimates relate to the following:

 

Recapitalization

Revenue Recognition

Stock-Based Compensation

Income Taxes
● Financial Instruments 
● Derivative Financial Instruments 

 

While our estimates and assumptions are based on our knowledge of current events and actions we may undertake in the future, actual results may ultimately differ from these estimates and assumptions. For a discussion of the Company’s significant accounting policies, refer to Note 12 of Notes to the Condensed Consolidated Financial Statements.

 

RecapitalizationRevenue Recognition

 

On February 24, 2022, the Company, DriveItAway, Inc., and the existing shareholders of DriveItAway, Inc. (“DIA”) executed an Agreement and Plan of Share Exchange, under which the Company acquired all of the issued and outstanding common stock of DIA by issuing one share of Series A Convertible Preferred Stock of the Company for each outstanding share of DIA common stock. For financial accounting purposes, this transaction was treated as a reverse acquisition by DIA and resulted in a recapitalization with DIA being the accounting acquirer and DIA, Inc. as the acquired company. The consummation of this reverse acquisition resulted in a change of control. Accordingly, the historical financial statements prior to the acquisition are those of the accounting acquirer, DIA and have been prepared to give retroactive effect to the reverse acquisition completed on February 24, 2022, and represent the operations of DIA. The consolidated financial statements after the acquisition date, February 24, 2022, include the balance sheets of both companies at fair value, the historical results of DIA and the results of the Company from the acquisition date. All share and per share information in the accompanying consolidated financial statements and footnotes has been retroactively restated to reflect the recapitalization.

Revenue Recognition

The Company’s revenue is recognized in accordance with Accounting Standards Codification(“Codification (“ASC”) 606, Revenue from Contracts with Customers, for all periods presented. The Company, through its DriveItAway online/app-based platform, operates in the retail automotive industry. The Company assists subprime and deep subprime candidates, with little or no down payment, in purchasing the used vehicle of his/her choice by first starting in an app based, turnkey rental, through participating franchise and independent car dealers. During the period ended June 30, 2022 and 2021, theThe Company derived its rental revenue from contract revenue share for rentals between participating franchise and independent car dealers and individual car rental customers (“customers”). In conjunction with the rental revenue, the Company generates revenue by providing driver and vehicle insurance through a third party, included in the rental contract with each customer.

 

The Company’s performance obligation for rental revenue is to provide an application to track car rental arrangements and to collect cash from car rental customers and remit those payments to participating franchise and independent car dealers, net of the Company’s revenue share. The car rental arrangements are over a fixed contracted period; therefore, the Company recognizes revenue ratably during the contract term. The Company’s performance obligation for insurance revenue is to collect insurance fees from the customer and provide the third-party provider payment for the insurance provided to the customer. The insurance is offered over a fixed contracted period; therefore, the Company recognizes revenue ratably during the contract term.

 

Rental and insurance transactions are prepaid at the beginning of the rental cycle (typically a one-week rental that has an automatic renewal) with an automatic charge to the customer’s credit card on file through the DIA system. The DIA system then distributes the vehicle owner share (typically 85% of rental revenue) to the vehicle owner’s bank account from the Stripe Account. This amount is shown as a deduction to Revenues (“Vehicle Owner Share”) on the Company’s Statements of Operations. The net amount is then transferred from the Company’s Stripe Account to the DIA operating bank account. DIA also distributes insurance amounts due to the third-party insurance provider on a monthly basis. This amount is shown as a deduction to revenues (“Driver & Dealer Insurance Cost”) on the Company’s Statements of Operations.

 

DIA also generategenerates miscellaneous revenue in a number of ways. At the end of the rental term, the DIA software system checks for any excess usage and charges, based on the terms of the rental contract, and will automatically charge a customer’s credit card. These charges are recognized when the credit card charge goes through and recorded as miscellaneous revenue on the Company’s Statements of Operations. Additional miscellaneous revenue represents amounts earned on telematics equipment and telematics software services related to each rental vehicle used to track excess usage and charges. DIA performance obligation is to provide the equipment to the vehicle owner for self-installation and allow access to the software throughout the rental term. The Company recognizes revenue when the equipment is delivered to the vehicle owner. Miscellaneous revenue associated with use of the telematics software is recognized on a monthly basis as it is a monthly service.basis.

 

The Company’s Cost of Goods sold consists of direct expenses, such as roadside assistance or telematics service fees, and credit card fees incurred from the cash collections and cash remittance process, as a significant portion of its performance obligation is to collect and remit payments through its credit card processors.

 

Stock-Based Compensation

 

The Company recognizes compensation expenseexpenses for all restricted stock awards and stock options. The fair value of restricted stock awards is measured using the grant date fair value of our stock, as determined by the Board of Directors. The fair value of stock options is estimated at the grant date using the Black-Scholes option-pricing model, and the portion that is ultimately expected to vest is recognized as compensation cost over the requisite service period. We have elected to recognize compensation expense for all options with graded vesting on a straight-line basis over the vesting period of the entire option. The determination of fair value using the Black-Scholes pricing model is affected by our stock value as well as assumptions regarding a number of complex and subjective variables, including expected stock price volatility and the risk-free interest rate.

 

Income Taxes

 

The provision for income taxes and deferred income taxes are determined using the asset and liability method. Deferred tax assets and liabilities are determined based on temporary differences between the financial carrying amounts and the tax basis of assets and liabilities using enacted tax rates in effect in the years in which the temporary differences are expected to reverse. On a periodic basis, the Company assesses the probability that its net deferred tax assets, if any, will be recovered. If after evaluating all of the positive and negative evidence, a conclusion is made that it is more likely than not that some portion or all of the net deferred tax assets will not be recovered, a valuation allowance is provided by a charge to tax expense to reserve the portion of the deferred tax assets which are not expected to be realized.

Financial Instruments

The Company follows ASC 820, “Fair Value Measurements and Disclosures”, which defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

Level 1

Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2

Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.

Level 3

Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

The carrying amounts shown of the Company’s financial instruments including cash, accounts receivable, prepaid expense, accounts payable, and accrued liabilities are approximate fair value due to their short-term nature.

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 embedded conversion options 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 embedded conversion options and warrants. 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 our common stock, equal to the weighted average life of the options.

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this item.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

(a) Disclosure Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

 

As of June 30, 2022, being the end of the period covered by this Report, we carried outOur Principal Executive Officer and Principal Financial Officer conducted an evaluation required by Rule 13a-15 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” and “internal control over financial reporting” as of the end of the period covered by this Quarterly Report.

We maintainour disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”). Based on this evaluation, our Principal Executive Officer and Principal Financial Officer concluded that in light of the Exchange Act that are designed to ensure that information required to be disclosed in our reports filed or submitted to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms, and that information is accumulated and communicated to management, including the principal executive and financial officer as appropriate, to allow timely decisions regarding required disclosures. Our principal executive officer and principal financial officer evaluated the effectiveness of disclosure controls and procedures as of the end of the period covered by this quarterly report (the “Evaluation Date”), pursuant to Rule 13a- 15(b) under the Exchange Act. Based on that evaluation, our principal executive officer and principal financial officer concluded that, as of the Evaluation Date,material weaknesses described below, our disclosure controls and procedures were not effective to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure, due toof June 30, 2023. See material weaknesses discussed below in our control environment and financial reporting process.Management’s Annual Report on Internal Control over Financial Reporting.

(b)Management’s Annual Report on Internal Control Over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). Our management conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in the Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

Our internal control over financial reporting is a process designed under the supervision of our Principal Executive Officer and Principal Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements for external reporting purposes in accordance with GAAP. Internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditure are being made only in accordance with authorizations of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

As of June 30, 2023, we conducted an evaluation of the effectiveness of our internal control over financial reporting. Our management concluded that our internal controls over financial reporting were not effective as of June 30, 2023 due to the following identified material weaknesses:

Our control environment is inadequate. We have no risk assessment procedures, no formal information or communication process, and no monitoring activities in place. Additionally, we lack policies that require formal written approval for related party transactions.
We have not established and/or maintained adequately designed internal controls in order to prevent or detect and correct material misstatements to the financial statements. We do not have controls in place to prevent individuals from manipulating financial data or entering inaccurate data into the accounting software, and there are no controls over the financial reporting close process. Additionally, we lack segregation of duties and review procedures to ensure our financial data is accurate.
We lack the necessary accounting resources with sufficient SEC reporting experience, US GAAP knowledge and accounting experience. We also lack the resources to properly account for complex debt and equity transactions and are unable to analyze such transactions timely or in sufficient detail.

Management believes that despite our material weaknesses, our consolidated financial statements for the quarter ended June 30, 2023 are fairly stated, in all material respects, in accordance with GAAP.

(c)Changes in Internal Control Over Financial Reporting

During the quarter ended June 30, 2023, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations Over Internal Controls

Management, including our principal executive officerPrincipal Executive Officer and principal financial officer,Principal Financial Officer, does not expect that our Disclosure Controlsdisclosure controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are no resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgmentsjudgements in decision- makingdecision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management or board override of the control.

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

(b) Management’s Quarterly Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f). In evaluating the effectiveness of our internal control over financial reporting, our management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control – Integrated Framework (2013). Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that (a) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (b) provide reasonable assurance that transactions are recorded as necessary to permit the preparation of financial statements in accordance with generally accepted accounting principles and that receipts and expenditures of the Company are being made only in accordance with authorizations of the our management and directors; and (c) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.

Based on our evaluation under the framework described above, as of June 30, 2022, our management concluded that we had “material weaknesses” (as such term is defined below) in our control environment and financial reporting process consisting of the following as of the Evaluation Date:

1) lack of a functioning audit committee due to a lack of a majority of independent members and a lack of a majority of outside directors on our Board of Directors, resulting in ineffective oversight in the establishment and monitoring of required internal control and procedures;

2) inadequate segregation of duties consistent with control objectives; and

3) ineffective controls over period end financial disclosure and reporting processes.

A “material weakness” is defined under SEC rules as 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 a company’s annual or interim financial statements will not be prevented or detected on a timely basis by the company’s internal controls.

As of the date of this Quarterly Report, the Company does not intend to remedy the foregoing and therefore such material weaknesses in our control environment and financial reporting process will continue due to lack of available capital. A system of controls, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the system of controls are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.

(c) Change in Internal Control over Financial Reporting

There were no significant changes to our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter that could materially affect, or are reasonably likely to materially affect, our internal control over financial reporting.

 

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

 

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this item.

 

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

 

Common StockNone.

On April 20, 2022, the Company issued 88,085,681 shares of common stock as a result of the conversion of all outstanding shares of Series A Preferred Stock.

The securities in the foregoing transaction issued in reliance on the exemption from registration provided in Section 3(a)(9) of the Securities Act for securities solely in exchange for other securities of the issuer.

Unit Offering

In June 2022, the Company’s board of directors approved an offering of up to 10 Units in a private offering at $50,000 per Unit. Each Unit consists of a secured convertible note with an original principal balance of $50,000 and one warrant to purchase common stock for every $2 invested in the offering. The warrants have an exercise price of $0.30 per share and expire five (5) years from the date of issuance. Each secured convertible note bears interest at 15% per annum, matures two years after the date of issuance, and is convertible at the option of the holder into common stock at $0.20 per share. During June 2022, the Company sold a total of five Units for $250,000 to two accredited investors, which resulted in the issuance of two secured promissory notes with aggregate principal amount of $250,000, and the issuance of 125,000 warrants.

The securities in the transactions described above were sold or issued in reliance on the exemption from registration provided in Section 4(a)(2) of the Securities Act for transactions not involving any public offering. All certificates evidencing the shares sold or issued bore a restrictive legend. No underwriter participated in the offer and sale of these securities, and no commission or other remuneration was paid or given directly or indirectly in connection therewith. The proceeds from these sales were used for general corporate purposes.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

Incorporated byReferenceFiled orFurnished
ExhibitNumberExhibit DescriptionFormExhibitFilingDateHerewith
31.1Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002x
31.2Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002x
32.132.1*Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.x
32.232.2*Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002x
101Inline XBRL Document Set for the condensed consolidated financial statements and accompanying notes in Part I, Item 1, “Financial Statements” of this Quarterly Report on Form 10-Q.x
104Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set.x

* In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are furnished and not filed.

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

DRIVEITAWAY HOLDINGS, INC.
Date: September 7, 2022October 30, 2023By:/s/ John Possumato
John Possumato, Chief Executive Officer
(Principal Executive Officer)
Date: September 7, 2022October 30, 2023By: /s/ Mike Elkin
Mike Elkin, Chief Financial Officer
(Principal Financial and Accounting Officer)

 

1114