The information required
by Item 8 is contained on pages F-1 through F-35 of this Annual Report on Form 10-K.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
NOTE 1 - NATURE
OF OPERATIONS
Bantek, Inc. is an Unmanned Aerial Vehicles
(“UAV”) and related services and technology company that intends to engage in the distribution and integration of advanced
low altitude UAV systems, services and products. Bantek also provides product procurement, distribution, and logistics services
through its wholly-owned subsidiary, Howco Distributing Co., (“Howco”) (collectively, the “Company”) to
the United States Department of Defense and Defense Logistics Agency. The Company has operations based in Little Falls, New Jersey
and Vancouver, Washington. The Company continues to seek strategic acquisitions and partnerships with UAV firms that offer
superior technologies in high-growth markets, as well as acquisitions and partnerships with firms that have complementary technologies
and infrastructure.
On April 24, 2018 the Company amended its
articles of incorporation, filed with the Delaware Secretary of State, changing the Company name from Drone USA, Inc. to Bantek,
Inc., which was accepted by FINRA on February 19, 2019. Bantek, Inc. filed a change of name to Bantec, Inc. and to effect a reverse
stock split (of the common stock) of 1 for 1,000 on August 6, 2019. The Company is awaiting approval from FINRA to effect the reverse
stock split and to change the name to Bantec, Inc.
NOTE 2 - SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND GOING CONCERN
Principles of Consolidation
The accompanying consolidated financial
statements include the accounts of Bantek, Inc. and its wholly-owned subsidiaries, Drone USA, LLC (inactive), and Howco. All significant
intercompany accounts and transactions have been eliminated in consolidation.
Going Concern
The accompanying consolidated financial
statements have been prepared assuming the Company will continue as a going concern, which contemplates the recoverability of assets
and the satisfaction of liabilities in the normal course of business. For the year ended September 30, 2019, the Company has incurred
a net loss of $7,115,159 and used cash in operations of $1,105,330. The working capital deficit, stockholders’ deficit and
accumulated deficit was $13,632,338, $14,895,354 and $26,746,451, respectively, at September 30, 2019. Furthermore, on September
6, 2019 the Company received a default notice on its payment obligations under the senior secured credit facility agreement (see
Note 10), defaulted on its Note Payable – Seller in September 2017, and as of September 30, 2019 has received demands for
payment of past due amounts from several consultants and service providers. It is management’s opinion that these matters
raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the
issuance date of this report. The ability of the Company to continue as a going concern is dependent upon management’s ability
to further implement its business plan and raise additional capital as needed from the sales of stock or debt. The Company has
been implementing cost-cutting measures and restructuring or setting up payment plans with vendors and service providers and plans
to raise equity through a private placement, and restructure or repay its secured obligations. The accompanying consolidated financial
statements do not include any adjustments that might be required should the Company be unable to continue as a going concern. (See
Notes 10 and 18).
Use of Estimates
The preparation of consolidated financial
statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosures of contingent liabilities at the date of the consolidated financial statements and the reported
amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates
include the allowance for bad debt on accounts receivable, reserves on inventory, valuation of goodwill and intangible assets for
impairment analysis, valuation of the earn-out liability, valuation of stock based compensation, the valuation of derivative liabilities
and the valuation allowance on deferred tax assets.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Fair Value Measurements
The Company follows the FASB Fair Value
Measurements standard, as they apply to its financial instruments. This standard defines fair value, outlines a framework for
measuring fair value, and details the required disclosures about fair value measurements.
Fair value is defined as the price that
would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market participants at the
measurement date. The standard establishes a hierarchy in determining the fair value of an asset or liability. The fair value hierarchy
has three levels of inputs, both observable and unobservable. Level 1 inputs include quoted market prices for identical assets
or liabilities in an active market that the Company has the ability to access at the measurement date. Level 2 inputs are market
data, other than Level 1, that are observable either directly or indirectly. Level 2 inputs include quoted market prices for similar
assets or liabilities, quoted market prices in an inactive market, and other observable information that can be corroborated by
market data. Level 3 inputs are unobservable and corroborated by little or no market data. The standard requires the utilization
of the lowest possible level of input to determine fair value and carrying amounts of current liabilities approximate fair value
due to their short-term nature. The Company accounts for certain instruments at fair value using level 3 valuation.
|
|
At September 30, 2019
|
|
|
At September 30, 2018
|
|
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative Liability
|
|
|
-
|
|
|
|
-
|
|
|
$
|
128,628
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
258,296
|
|
A roll-forward of the level 3 valuation financial instruments
is as follows:
|
|
Derivative
Liabilities
|
|
Balance at September 30, 2017
|
|
$
|
-
|
|
Initial Fair Value of derivative recorded as discount
|
|
|
85,000
|
|
Initial Fair Value of derivative recorded as expense
|
|
|
74,463
|
|
Reduction of derivative recorded as gain on extinguishment upon conversion
|
|
|
(111,818
|
)
|
Reclassifications of Fair Value of Warrant from equity
|
|
|
261,484
|
|
Fair Value adjustments for the year
|
|
|
(50,833
|
)
|
Balance at September 30, 2018
|
|
|
258,296
|
|
Charged to derivative expense on assignment and restatement of note
|
|
|
15,971
|
|
Classified as initial debt discount on assignment and restatement of note
|
|
|
62,500
|
|
Reduction of derivative recorded as gain on extinguishment upon conversions
|
|
|
(78,471
|
)
|
Warrant exercises (partial)
|
|
|
(138,430
|
)
|
Fair Value adjustment - warrants
|
|
|
9,355
|
|
Fair Value adjustments - convertible note
|
|
|
(593
|
)
|
Balance at September 30, 2019
|
|
$
|
128,628
|
|
The warrants were issued to a convertible
note holder in November and December 2017 and initially determined to be equity instruments and recorded as note discount and as
additional paid in capital. On June 4, 2018 the anti-dilutive provision of the warrants took effect and based on the new conversion
formula management determined the warrant became a derivative liability and reclassified the Fair Value on June 4, 2018 from additional
paid-in capital to derivative liability with fair market value changes recognized in operations for each reporting date. The derivative
liability associated with the warrants is $119,747 at September 30, 2019. (See Note 12).
Cash and Cash Equivalents
Cash equivalents consist of liquid investments
with maturities of three months or less at the time of purchase. There are no cash equivalents at the balance sheet dates.
Accounts Receivable
Trade receivables are recorded at net realizable
value consisting of the carrying amount less the allowance for doubtful accounts, as needed. Factors used to establish an allowance
include the credit quality of the customer and whether the balance is significant. The Company may also use the direct write-off
method to account for uncollectible accounts that are not received. Using the direct write-off method, trade receivable balances
are written off to bad debt expense when an account balance is deemed to be uncollectible.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Inventory
Inventory consists of finished goods, which
are purchased directly from manufacturers. The Company utilizes a just in time type of inventory system where products are ordered
from the vendor only when the Company has received sales order from its customers. Inventory is stated at the lower of cost and
net realizable value on a first-in, first-out basis.
Property & Equipment
Property and equipment are stated at cost
and depreciated over their estimated useful lives. Maintenance and repairs are charged to expense as incurred. When assets are
retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses
are included in income in the year of disposition. The Company examines the possibility of decreases in the value of these assets
when events or changes in circumstances reflect the fact that their recorded value may not be recoverable. Certain items classified
as inventory during the second fiscal quarter of 2018 have been reclassified to Property and Equipment. These assets are fully
operational drones used as demonstration units and were put into such use since acquisition. The units were all acquired during
the year ended September 30, 2018 and each unit exceeds management’s threshold for capitalization of $2,000 for a single
unit. The Company depreciates these demonstration units over a period of 3 years using an accelerated method. Depreciation expense
was $11,280 and $9,659 in 2019 and 2018, respectively.
Goodwill and Intangible Assets
The Company’s goodwill and tradename
assets are deemed to have indefinite lives and, accordingly, are not amortized, but are evaluated for impairment at least annually,
but more often whenever changes in facts and circumstances occur which may indicate that the carrying value may not be recoverable.
The customer list was initially deemed to have a life of 4 years and is being amortized through September 2020. Goodwill and intangible
assets were determined to be impaired at September 30, 2019. (See Note 5.)
Long-Lived Assets
Long-lived assets are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Impairment is determined by
comparing the carrying value of the long-lived assets to the estimated undiscounted future cash flows expected to result from use
of the assets and their ultimate disposition. In instances where impairment is determined to exist, the Company writes down the
asset to its fair value.
Deferred Financing Costs
All unamortized deferred financing costs
related to the Company’s borrowings are presented in the consolidated balance sheets as a direct deduction from the related
debt. Amortization of these costs is reported as interest and financing costs included in the consolidated statement of
operations.
Revenue Recognition
Effective October 1, 2018, the Company
adopted Accounting Standards Codification (“ASC”) 606, Revenue From Contracts With Customers, which is effective for
public business entities with annual reporting periods beginning after December 15, 2017. This new revenue recognition standard
(new guidance) has a five step process: a) Determine whether a contract exists; b) Identify the performance obligations; c) Determine
the transaction price; d) Allocate the transaction price; and e) Recognize revenue when (or as) performance obligations are satisfied.
The Company’s initial application of ASC 606 did not have a material impact on its financial statements and disclosures and
there was no cumulative effect of the adoption of ASC 606.
The Company sells a variety of products
to government entities. The purchase orders received specifies each item and its manufacturer; the Company only needs to fulfill
the performance obligation by shipping the specified items. No other performance obligations exist under the terms of the contracts.
The Company recognizes revenue for the agreed upon sales price when the product is shipped to the customer, which satisfies the
performance obligation.
The Company sells drones and related products
manufactured by third parties to various parties. The Company also offers technical services related to drone utilization. The
Company began offering insulation jackets for commercial and government facilities to insulate and monitor heating and cooling
equipment. Contracts for drone related products and services and insulating jacket related sales will be evaluated using the five
step process outline above. There has been no material sales for drone products and services for which full compliance with performance
obligations has not been met. Sales of insulation jackets have not yet commenced. Upon significant sales for drone products and
services and insulation jackets, the Company will disaggregate sales by these lines of business and within the lines of business
to the extent that the product or service has different revenue recognition characteristics.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Stock-based compensation
Stock-based compensation is accounted for
based on the requirements of ASC 718 – “Compensation –Stock Compensation”, which requires recognition
in the financial statements of the cost of employee and director services received in exchange for an award of equity instruments
over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting
period). The ASC also requires measurement of the cost of employee and director services received in exchange for an award based
on the grant-date fair value of the award. The Company utilizes the Black-Sholes option pricing model and uses the simplified method
to determine expected term because of lack of sufficient exercise history. Additionally, effective October 1, 2016, the Company
adopted the Accounting Standards Update No. 2016-09 (“ASU 2016-09”), Improvements to Employee Share-Based Payment
Accounting. Among other changes, ASU 2016-09 permits the election of an accounting policy for forfeitures of share-based payment
awards, either to recognize forfeitures as they occur or estimate forfeitures over the vesting period of the award. The Company
has elected to recognize forfeitures as they occur and the cumulative impact of this change did not have any effect on the Company’s
consolidated financial statements and related disclosures.
As of October 1, 2018 the Company has early
adopted ASU 2018-7 Compensation-Stock Compensation which conforms the accounting for non-employees to the accounting treatment
for employees. The new standard replaces using a fair value as of each reporting date with use of the calculated fair value as
of the grant date. The implementation of the standard provides for the use of the fair market value as of the adoption date, rather
than using the value as of the original grant date. Therefore the values calculated and reported at September 30, 2018 become a
proxy for the grant date value. The Company utilizes the Black-Sholes option pricing model and uses the simplified method to determine
expected term because of lack of sufficient exercise history. There was no cumulative effect on the adoption date.
Shipping and Handling Costs
The Company has included freight-out as
a component of cost of sales, which amounted to $72,665 and $90,869, net of customer freight receipts for the years ended September
30, 2019 and 2018, respectively.
Convertible Notes with Fixed Rate Conversion
Options
The Company may enter into convertible
notes, some of which contain, predominantly, fixed rate conversion features, whereby the outstanding principal and accrued interest
may be converted by the holder, into common shares at a fixed discount to the market price of the common stock at the time of conversion.
This results in a fair value of the convertible note being equal to a fixed monetary amount. The Company records the convertible
note liability at its fixed monetary amount by measuring and recording a premium, as applicable, on the Note date with a charge
to interest expense in accordance with ASC 480 - “Distinguishing Liabilities from Equity”.
Derivative Liabilities
The Company has certain financial instruments
that are derivatives or contain embedded derivatives. The Company evaluates all its financial instruments to determine if those
contracts or any potential embedded components of those contracts qualify as derivatives to be separately accounted for in accordance
with ASC 810-10-05-4 and 815-40. This accounting treatment requires that the carrying amount of any derivatives be recorded
at fair value at issuance and marked-to-market at each balance sheet date. In the event that the fair value is recorded
as a liability, as is the case with the Company, the change in the fair value during the period is recorded as either other income
or expense. Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value at the conversion,
repayment or exercise date and then the related fair value amount is reclassified to other income or expense as part of gain or
loss on extinguishment.
Income Taxes
The Company’s current provision for
income taxes is based upon its estimated taxable income in each of the jurisdictions in which it operates, after considering the
impact on taxable income of temporary differences resulting from different treatment of items for tax and financial reporting purposes.
Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their respective tax bases and any operating loss or tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in
the year in which those temporary differences are expected to be recovered or settled. The ultimate realization of deferred tax
assets is dependent upon the generation of future taxable income in those periods in which temporary differences become deductible.
Should management determine that it is more likely than not that some portion of the deferred tax assets will not be realized,
a valuation allowance against the deferred tax assets would be established in the period such determination was made. The Company
follows the accounting for uncertainty in income taxes guidance, which clarifies the accounting and disclosures for uncertainty
in income taxes recognized in the Company’s financial statements and prescribes a recognition threshold and measurement attribute
for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. It also
provides guidance on derecognition and measurement of a tax position taken or expected to be taken in a tax return.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The Company currently has no federal or
state tax examinations in progress. As of September 30, 2019, the Company’s tax returns for the tax years 2019, 2018 and
2017 remain subject to audit, primarily by the Internal Revenue Service.
The Company did not have material unrecognized
tax benefits as of September 30, 2019 and 2018 and does not expect this to change significantly over the next 12 months. The Company
will recognize interest and penalties accrued on any unrecognized tax benefits as a component of provision for income taxes.
Net Loss Per Share
Basic loss per share is calculated by dividing
the loss attributable to stockholders by the weighted-average number of shares outstanding for the period. Diluted loss per share
reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted
into common stock or resulted in the issuance of common stock that shared in the earnings (loss) of the Company. Diluted loss per
share is computed by dividing the loss available to stockholders by the weighted average number of shares outstanding for the period
and dilutive potential shares outstanding unless such dilutive potential shares would result in anti-dilution. As of September
30, 2019, 17,755,000 options were outstanding of which 12,838,000 were exercisable, 1,198,270,750 warrants were outstanding and
exercisable, and related party convertible debt and accrued interest totaling $1,083,900 was convertible into 11,162,895,729 shares
of common stock. Additionally, as of September 30, 2019, the outstanding principal balance, including accrued interest of the third
party convertible debt, totaled $6,693,064 and was convertible into 83,780,049,374 shares of common stock.It should be noted that
contractually the limitations on the third party notes (and the related warrant) limit the number of shares converted to 12,756,564,012.
The total dilutive potential shares of 96,158,970,853 exceed the number of common shares authorized and unissued. As of September
30, 2019 and 2018, potentially dilutive securities consisted of the following:
|
|
September 30,
2019
|
|
|
September 30,
2018
|
|
Stock options
|
|
|
17,755,000
|
|
|
|
7,544,000
|
|
Warrants
|
|
|
1,198,270,750
|
|
|
|
69,578,947
|
|
Related party convertible debt and accrued interest
|
|
|
11,162,895,729
|
|
|
|
159,495,739
|
|
Third party convertible debt (including senior debt)
|
|
|
83,780,049,374
|
|
|
|
1,661,402,806
|
|
Total
|
|
|
96,158,970,853
|
|
|
|
1,898,021,492
|
|
Segment Reporting
The Company uses “the management
approach” in determining reportable operating segments. The management approach considers the internal organization and reporting
used by the Company’s chief operating decision maker for making operating decisions and assessing performance as the source
for determining the Company’s reportable segments. The Company’s chief operating decision maker is the chief executive
officer of the Company, who reviews operating results to make decisions about allocating resources and assessing performance for
the entire Company. As of September 30, 2019, the Company did not report any segment information since the Company only generates
sales from its subsidiary, Howco.
Lease Accounting
In February 2016, the FASB issued a new
accounting standard on leases. The new standard, among other changes, will require lessees to recognize a right-of-use asset and
a lease liability on the balance sheet for all leases. The lease liability will be measured at the present value of the lease payments
over the lease term. The right-of-use asset will be measured at the lease liability amount, adjusted for lease prepayments, lease
incentives received and the lessee’s initial direct costs (e.g. commissions). The new standard is effective for annual reporting
periods beginning after December 15, 2018, including interim reporting periods within those annual reporting periods. The adoption
will require a modified retrospective approach for leases that exist or are entered into after the beginning of the earliest period
presented.
The Company has not entered into a lease
covered by the new standard during the periods covered by this report. The warehouse and office facility in Vancouver, Washington
lease was entered into in May 2017, and extends through May 30, 2020. The corporate office is an annual arrangement which provides
for a single office in a shared office environment. The annual lease payments are not material for application of the new standard.
The Company will evaluate any future leases or lease renewals for the impact of this new accounting standard on its consolidated
financial position and results of operations.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Recent Accounting Pronouncements
The Company does not believe that any other
recently issued but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated
financial statements.
NOTE
3 - ACCOUNTS RECEIVABLE
The Company’s accounts receivable
at September 30, 2019 and 2018 is as follow:
|
|
September 30,
2019
|
|
|
September 30,
2018
|
|
Accounts receivable
|
|
$
|
791,728
|
|
|
$
|
1,615,582
|
|
Reserve for doubtful accounts
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
791,728
|
|
|
$
|
1,615,582
|
|
NOTE 4 - INVENTORY
At September 30, 2019 and 2018, inventory
consists of finished goods and was valued at $118,558 and $533,106, respectively.
NOTE 5 - GOODWILL
AND INTANGIBLE ASSETS
The Company conducted its goodwill and
its intangible assets impairment test as of September 30, 2019 and determined that an impairment existed as certain asset values
are unsupported by the current and projected net income and cash flows of the component holding the goodwill and intangible assets,
the Company’s subsidiary, Howco. Accordingly an impairment charge of $3,420,624 was charged against the Goodwill, Trademark
and Customer List assets and has been recognized as of September 30, 2019.
At September 30, 2019 and 2018, the carrying
amount of goodwill amounted to $0 and $2,410,335, respectively.
At September 30, 2019 and 2018, the carrying
amount of tradename amounted to $0 and $760,000, respectively.
At September 30, 2019 and 2018, the carrying
amount of intangible asset - customer list, net of amortization amounted to $0 and $515,285, respectively.
NOTE 6 - LINE OF
CREDIT - BANK
The Company has a revolving line of credit
with a financial institution, which balance is due on demand and principal payments are due monthly at 1/60 th of the
outstanding principal balance. This revolving line of credit is in the amount of $50,000, and is personally guaranteed by the
Company’s Chief Executive Officer (“CEO”). The line bears interest at a fluctuating rate equal to the prime
rate plus 4.25%, which at September 30, 2019 and September 30, 2018 was 9.25% and 9.25%, respectively. As of September 30, 2019
and 2018, respectively, the balance of the line of credit was $44,556 and $45,915, with $5,444, available at September 30, 2019.
NOTE 7 - SETTLEMENTS
PAYABLE
On July 20, 2018, the Company entered into
a settlement agreement with a collection agent for American Express relating to $127,056 of past due charges. The agreement provides
for initial payment of $12,706, the monthly payments of $6,500 and final payment on January 27, 2020 of $3,850. The amount due
at September 30, 2019, and 2018, was $42,850, and $101,350, respectively.
Howco entered into an agreement with a
vendor in February 2018 to make monthly payments of $70,000 including interest charges to liquidate $620,803 of past due invoices.
The amount outstanding at September 30, 2018 was $59,905, and was fully paid during the year ended September 30, 2019.
On November 27 2018 the Company reached
an agreement and executed a related stipulation and payment terms agreement stemming from a legal action by the former Chief Strategy
Officer for improper termination. The plaintiff agreed to accept $600,000 in payments. The first scheduled payment of $200,000
was made on December 20, 2018 in accordance with the settlement terms. Twelve monthly payments of approximately $33,333 are due
starting on January 15, 2019 through December 15, 2019. The Company recorded $600,000 as accrued expense of which $500,000
was expensed during the fiscal year 2018. The balance at September 30, 2019 is $131,724, which includes expected employer payroll
taxes due as payments are made.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The total settlement payable balance of
$174,574, reported on the balance sheet includes the American Express settlement of $42,850, and the balance due to the former
Chief Strategy Officer and related expected payroll taxes of $131,724. At September 30, 2018, the balance was $161,255.
NOTE 8 -
NOTE PAYABLE – SELLER
In connection with the acquisition of Howco
in September 2016, the Company issued a note payable in the amount of $900,000 to the sellers of Howco. The note matured on September
9, 2017 and bears interest at 5.50% per annum. The note requires payment of unpaid principal and interest upon maturity. The note
is secured by all assets of Howco Distribution Co. and subordinated to the Senior Secured Credit Facility discussed below. The
note is currently in default and the default interest rate is 8% per annum. At September 30, 2019 and September 30, 2018, accrued
interest on this note amounted to $197,485 and $125,682, respectively.
NOTE 9 - NOTES PAYABLE – RELATED PARTIES
Convertible Notes
The Company has an $840,000 convertible
note payable (“Note 1”) to a related party entity controlled by the Company’s CEO. Note 1 bears interest at an
annual rate of 7% with an original maturity date of June 11, 2017 which has been extended to June 11, 2022, at which time all unpaid
principal and interest is due. The holder of Note 1 has the option to convert the outstanding principal and accrued interest, in
whole or in part, into shares of common stock at a conversion price equal to the volume weighted average price per share of common
stock for the 30-day period prior to conversion. As of September 30, 2019 and 2018, Note 1 has not been converted and the balance
of the note was $688,444 and $688,444, and accrued interest was $174,232 and $125,968, respectively. This note is considered a
stock settled debt in accordance with ASC 480 and the fixed monetary amount is equal to the principal amount based on the conversion
formula.
The Company has a convertible note payable
(for an unspecified amount) with the Company’s CEO. This line of credit (“LoC”) bears interest at an annual rate
of 7% with a maturity date of December 31, 2017, at which time all unpaid principal and interest was due. On December 15, 2017
the due date was extended to July 2, 2018 and then in July, 2018, the due date was extended to June 30, 2019, on December 23, 2018
the maturity date of the LoC was extended to September 23, 2024. The holder of the LoC has the option to convert the outstanding
principal and accrued interest, in whole or in part, into shares of common stock at a conversion price equal to the volume weighted
average price per share of common stock for the 30-day period prior to conversion. During the year ended September 30, 2018, the
Company borrowed $670 and repaid $95,000. During the year ended September 30, 2019 the Company was advanced $221,950 and repaid
$82,025, on this LoC. As of September 30, 2019 and 2018, the LoC has not been converted, the balance was $166,995 and $27,670,
and accrued interest was $21,838 and $11,350, respectively. This LoC is considered a stock settled debt in accordance with ASC
480 and the fixed monetary amount is equal to the principal amount based on the conversion formula.
On July 2, 2019, the Company issued a convertible
note payable (“Note 2”) to the Company’s CEO for a $15,000, cash loan. The funds were paid directly to a vendor
to the Company. The note matures on June 9, 2020, bears interest at 10% and may be converted to the Company’s common stock
at 50% of the lowest closing bid in the 20 trading days prior to notification of conversion. The Company has accounted for the
convertible promissory note as stock settled debt under ASC 480 and recorded debt premium $15,000 with a charge to interest expense
for the note. The note principal, put premium and interest balances are $15,000, $15,000 and $319 at September 30, 2019.
On September 13, 2019, the Company issued
a convertible note payable to an entity controlled by the Company’s CEO for a $17,000, cash loan. The note matures on June
9, 2020, bears interest at 10% and may be converted to the Company’s common stock at 50% of the lowest closing bid in the
20 trading days prior to notification of conversion. The Company has accounted for the convertible promissory note as stock settled
debt under ASC 480 and recorded debt premium $17,000 with a charge to interest expense for the notes. The note principal, put premium
and interest balances are $17,000, $17,000 and $71 at September 30, 2019.
Notes and Other Loans
On December 20, 2018 the Company issued
a promissory note to the CEO for a $400,000, cash loan. The note bears interest at 12% per annum, matures on January 7, 2024 and
requires monthly payment of principal of $5,000 with a balloon payment at maturity. The principal and accrued interest balances
were $367,500 (of which $90,000 is classified as a current liability, due with the next 12 months) and $34,969 as of September
30, 2019.
On January 19, 2019 the Company issued
a, promissory note to the CEO for a $200,000, cash loan. The note bears interest at 12% per annum, matures on September 23, 2021
and requires monthly payments of $2,500 principal. The outstanding principal and accrued interest are $195,000 (of which $45,000
is classified as a current liability, due with the next 12 months) and $13,032 at September 30, 2019.
On July 1, 2019, the Company entered into
a purchase order financing agreements with an entity controlled by the Company’s CEO (“Pike Falls”) for cash
advances to Howco. The advances are to be for 100% of the face value of the purchase orders to be repaid with accounts receivable
related to the sales of the products underlying the purchase orders. Pike Falls receives 4% of the purchase price for the first
45 days and .00086% per day thereafter on the unpaid balance. The principal balance was $69,391, at September 30, 2019 and is included
in notes payable – related parties on the balance sheet.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
NOTE 10 - CONVERTIBLE NOTES PAYABLE
AND ADVISORY FEE LIABILITIES
Senior Secured Credit Facility Note
On September 13, 2016, the Company entered
into a senior secured credit facility note with an investment fund for the acquisition of Howco. The Company can borrow up to $6,500,000,
subject to lender approval, with an initial convertible promissory note at closing of $3,500,000 (the “Note”). The
Note bears interest at a rate of 18% per annum, required monthly payments of $52,500, which is interest only, starting on October
13, 2016 through February 13, 2017, and monthly payments, including interest and principal, of $298,341 starting on March 13, 2017
through maturity on March 13, 2018. In the event of default the Note balance will bear interest at 25% per annum. In connection
with this Agreement, the Company was obligated to pay additional advisory fees of $850,000 payable in the form of cash or common
stock in accordance with the terms of the Agreement. The Company was also required to reserve 7,000,000 shares of common stock
related to this transaction. The reserved shares will be released upon the satisfaction of the loan.
As of September 30, 2019, and 2018, the
Company had issued 539,204 shares of common stock in satisfaction of the $850,000 advisory fee in accordance with the terms of
the agreement, such shares being issued in September 2016. The proceeds from the sale of the 539,204 shares were to be applied
to the $850,000 advisory fee due. Based upon the value of the shares, at the time the lender sells the shares, the Company may
be required to redeem unsold shares for the difference between the $850,000 and the lender’s sales proceeds. Accordingly,
the $850,000 was reflected as a current liability through December 31, 2017. In January 2018, in connection with a settlement agreement
(see below), the accrued advisory fee was reclassified to the principal balance of the replacement Convertible Note. Through the
date of the settlement agreement and through September 30, 2018 and 2019, the lender had not reported any proceeds from the sale
of these shares (see below). Prior to the settlement agreement in January 2018, notwithstanding anything contained in the Agreement
to the contrary, in the event the Lender has not realized net proceeds from the sale of Advisory Fee Shares equal to at least the
Advisory Fee by the earlier to occur of: (A) September 13, 2017; (B) the occurrence of an Event of Default; or (C) the Maturity
Date, then at any time thereafter, the Lender shall have the right, upon written notice to the Borrower, to require that the Borrower
redeem all Advisory Fee Shares then in Lender’s possession for cash equal to the Advisory Fee, less any cash proceeds received
by the Lender from any previous sales of Advisory Fee Shares, if any within five (5) Business Days from the date the Lender delivers
such redemption notice to the Borrower.
The Note is only convertible upon default
or mutual agreement by both parties at a conversion rate of 85% of the lowest of the daily volume weighted average price of the
Company’s common stock during the 5 business days immediately prior to the conversion date. At any time and from time to
time while this Note is outstanding, but only upon: (i) the occurrence of an Event of Default under any of the Loan Documents;
or (ii) mutual agreement between the Company and the Holder, this Note may be, at the sole option of the Holder, convertible into
shares of the Company’s common stock, in accordance with the terms and conditions of the Note Upon liquidation by the Holder
of Conversion Shares issued pursuant to a conversion notice, provided that the Holder realizes a net amount from such liquidation
equal to less than the conversion amount specified in the relevant conversion notice , the Company shall issue to the Holder additional
shares of the Company’s common stock equal to: (i) the Conversion Amount specified in the relevant conversion notice; minus
(ii) the realized amount, as evidenced by a reconciliation statement from the Holder (a “Sale Reconciliation”) showing
the realized amount from the sale of the Conversion Shares; divided by (iii) the average volume weighted average price of
the Company’s common stock during the five business days immediately prior to the date upon which the Holder delivers notice
(the “Make-Whole Notice”) to the Company that such additional shares are requested by the Holder.
Once a default occurs, the Note and the
$850,000 advisory fee payable will be accounted for as stock settled debt at its fixed monetary value. On March 13, 2017 the Company
defaulted on the monthly principal and interest payment of $298,341. Due to this default, as of June 30, 2017, the Company has
accounted for the embedded conversion option as stock settled debt and recorded a debt premium of $617,647 with a charge to interest
expense, and the interest rate increased to 25% (default rate).
On March 28, 2017, the Company entered
into an additional agreement with the above senior secured credit facility lender to receive a range of advisory services for a
total of $1,200,000 with no definitive terms or length of service which was expensed in fiscal 2017 and had been recorded as an
accrued liability – advisory fees through December 31, 2017. In connection with the settlement agreement discussed below,
in January 2018, the advisory services fees payable were reclassified to the principal balance of the replacement Convertible Note.
On January 3, 2018, the Company entered
into a settlement agreement (the “Settlement Agreement”) and replacement note agreements with the investment fund related
to a senior secured credit facility note dated September 13, 2016. On the effective date of the Settlement Agreement, all amounts
owed to the investment fund aggregated $5,788,642 and consisted of a convertible promissory note of $3,500,000, accrued interest
payable of $238,642, and accrued advisory fees payable of $2,050,000. On the effective date of the Settlement Agreement, the amount
due of $5,788,642 was split and apportioned into two separate replacement notes (“Replacement Note A” and Note B”).
Replacement Note A had a principal amount of $1,000,000 and Replacement Note B had a principal balance of $4,788,642, both of which
remained secured by the original security , pledge and guarantee agreements; and other applicable loan documents, and bear interest
at 18% per annum. The default was not waived by this settlement agreement. The Company originally recorded a premium on stock settled
debt of $617,647 on the $3,500,000, and subsequent to the settlement agreement recorded an additional premium on stock settled
debt of $403,878 on the additional $2,288,642 for accrued interest and advisory fees payable that were capitalized as note principal.
The interest rate was amended to 12% effective June 12, 2018.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The Credit Agreement was amended such that
the maturity date was extended to January 13, 2019 (the “Extended Maturity Date”) for replacement Note B, while the
Note A maturity date remained at March 13, 2018 but was due as of March 2017 due to the principal and interest payment default
discussed above. Notwithstanding anything contained in this Agreement to the contrary, all obligations owing by the Company and
all other Credit Parties under the Credit Agreement, First Replacement Note B, and all other Loan Documents shall be paid in full
by the Extended Maturity Date as follows: $52,500 per month from January 13, 2018 to December 13, 2018 and the remaining principal
and accrued interest on January 13, 2019. Interest payments made since the amendment have totaled $323,440 and are therefore not
in accord with that amendment. However, TCA has received payments under the 3(a)(10) settlement (below) totaling $308,100 during
the year ended September 30, 2018, and another $270,320, during the year ended September 30, 2019. The principal balance was $4,788,642
at September 30, 2018.
On October 30, 2018, TCA the Company’s
senior lender amended its credit facility which had been restructured in January 2018 when fees for advisory and other matters
along with accrued but unpaid interest were capitalized and separated into two notes, Note A having $1,000,000 principal and Note
B having $4,788,642 both having the same maturity terms, interest rates and conversion rights. Under the current amendment total
amounts outstanding under the notes along with accrued interest of $537,643 has been capitalized with the principal amount due
of $6,018,192, $5,326,285 for Note B and $691,907 for Note A. The restated note has the same conversion price discount and therefore
continues to be stock settled debt under ASC 480, an additional $94,878 was charged to interest with a credit to debt premium.
The restated note accrues interest on the principal balance at 12% per annum, includes amortization to the new maturity of December
15, 2020. The amortization payments credited toward the principal amount and accrued interest vary and include payments made under
the 3(a)(10) settlement agreement with a third party related to Note A. Economically the total principal and accrued interest outstanding
remain unchanged as reported in the consolidated balance sheet. All other terms including conversion rights and a make-whole provision
in the case of a conversion shortfall remain the same as stated in the footnotes above. At September 30, 2019 the principal of
the Note B portion was $5,326,285, accrued interest was $460,095 and the Note A principal subject to the 3(a)(10) court order was
$421,587. During the year ended September 30, 2019, the Company paid $155,000, in interest and Livingston Asset Management (under
the 3(a)(10) settlement) paid $270,320 to TCA.
On September 6, 2019, the Company received
a default notice on its payment obligations under the senior secured credit facility agreement from TCA. The Company has proposed
a number of solutions including refinancing the debt with other parties. The default was declared due to non-payment of monthly
scheduled amortization (principal and interest). TCA holds security interests in all assets of the Company including its subsidiary
Howco.
On November 15, 2017, the Company executed
a Liability Purchase Term Sheet with Livingston Asset Management (“Livingston”) under which Livingston agreed to purchase
up to $10,000,000 that the Company owes to its creditors through direct purchase of the debts from the Company’s creditors
in return for a convertible note issued by the Company in the principal amount of $50,000 bearing interest of 10% per year to cover
certain legal fees and other expenses of Livingston. The note matures in six months and is convertible into shares of our common
stock at a 30% reduction off the lowest closing bid price for 20 trading days prior to the date of conversion. Livingston has the
right to retain 30% of any negotiated reduction off the face amount of the liability the Company owes to such creditors. The Company
has accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded a debt premium of $21,428 with
a charge to interest expense. The note and accrued interest were fully converted as of September 30, 2018 for 18,162,608 common
shares. Debt premium of $21,428 was charged to additional paid in capital.
On January 30, 2018 pursuant to the Liability
Purchase Term Sheet, the TCA Replacement Note A in the principal amount of $1,000,000 was purchased by Livingston Asset Management
LLC (“Livingston”) from the original lender. Principal of Replacement Note A is due to Livingston with all then accrued
but unpaid interest due to the original lender. In accordance with the terms of the Settlement Agreement, the Court was advised
of Company’s intention to rely upon the exception to registration set forth in Section 3(a)(l0) of the Securities Act to
support the issuance of its common shares and the Court held a fairness hearing regarding the issuance on March 12, 2018. Following
entry of an Order by the Court which occurred on March 12, 2018, in settlement of the claims, the Company shall issue and deliver
to Livingston shares of its common stock (the “Settlement Shares”) in one or more tranches as necessary, and subject
to adjustment and ownership limitations as set forth in the Settlement Agreement, sufficient to generate proceeds such that the
aggregate Remittance Amount equals the Claim Amount. The Company will issue free trading shares of its common stock under section
3(a)(10) of the Securities Act to Livingston in the amount of such judgment in a series of tranches so that Livingston will not
own more than 9.99% of our outstanding shares per tranche. The parties reasonably estimate that the fair market value of the Settlement
Shares to be received by Livingston is equal to approximately $1,666,667 which is based on a discount of 40%.
As of September 30, 2019, there have been
seventeen issuances under section 3(a)(10) of the Securities Act totaling 1,374,885,000 shares; 1,273,261,000 in 2019, and 101,624,000
in 2018, which have been recorded at par value with an equal charge to additional paid-in capital. The value originally recorded
as a liability remains in the convertible note balance, until these shares have been sold and reported to the Company by the lender
as part of the Make-Whole provision at which time the proceeds value of such shares are reclassified to additional paid-in capital.
During the year ended September 30, 2019, proceeds of $270,320 were remitted to TCA by Livingston and applied to reduce the liability
with corresponding credits to additional paid in capital. $180,618 of debt premium was credited to additional paid in capital in
conjunction with the payments to TCA. At September 30, 2019 the balance of $421,587 along with related debt premium of $281,054
are included in convertible notes payable on the balance sheet.
On March 7, 2018 the Company entered into
a placement agent and advisory agreement with Scottsdale Capital Advisors in connection with the Livingston liability purchase
term sheet executed on November 15, 2017. The placement agent services fee amounted to $15,000 payable to Scottsdale Capital Advisors
in the form of a convertible note. The note matures six months from the date of issuance and shall accrue interest at the rate
of 10% per annum. The $15,000 note is convertible into shares of the Company’s common stock at a discount of 30% of the low
closing bid price for the twenty trading days prior to the conversion and is not subject to any registration rights. The Company
has accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded a debt premium of $6,429 with
a charge to interest expense. The note has not been converted and the principal balance is $15,000, at both September 30, 2018
and 2019, with $2,789, and $1,281, of accrued interest at September 30, 2019 and 2018, respectively.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Other Convertible Debt
In July 2017, the FASB issued Accounting
Standards Update No. 2017-11 Earnings Per Share (Topic 260) Distinguishing Liabilities from Equity (Topic 480) Derivatives and
Hedging (Topic 815) (“ASU 2017-11”), which changes the classification analysis of certain equity-linked financial instruments
(or embedded features) with down round features. When determining whether certain financial instruments should be classified as
liabilities or equity instruments, a down round feature no longer precludes equity classification when assessing whether the instrument
is indexed to an entity’s own stock. ASU 2017-11 also clarifies existing disclosure requirements for equity-classified instruments.
As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for
as a derivative liability at fair value as a result of the existence of a down round feature. For freestanding equity classified
financial instruments, ASU 2017-11 requires entities that present earnings per share (EPS) in accordance with ASC Topic 260 to
recognize the effect of the down round feature when it is triggered. That effect is treated as a dividend and as a reduction of
income available to common shareholders in basic EPS. For the Company, ASU 2017-11 is effective for fiscal years, and interim periods
within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period.
The Company adopted this standard on October 1, 2017.
On October 5, 2017, the Company entered
into a Securities Purchase Agreement with Power Up Lending Group Ltd. (“Power Up”) under which the Company received
$78,500, net of $21,500 in fees and expenses to be recorded as a debt discount and amortized to interest expense over the Note
term, in return for issuing a convertible promissory note (the “Note”) in the principal amount of $100,000. Power Up
received a right of first refusal for the first nine months from the date of the Note to provide any debt or equity financing less
than $150,000. The Note bears interest at 10% per annum and has a maturity date of July 15, 2018. The Note may be prepaid at a
premium ranging from 112% to 137% depending on the length of time following the date of the Note. The Note is convertible after
180 days into shares of the Company’s common stock at a discount of 35% of the average of the two lowest closing bid prices
of Drone USA’s common stock 15 days prior to the date of conversion and the maximum number of shares issued to Power Up may
not exceed 4.99% of the issued and outstanding shares of the Company’s common stock. The Note is subject to customary default
provisions, including a cross default provision. The Company’s CEO entered into a confession of judgment in the principal
amount of the Note. The Company has accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded
a debt premium of $53,846 with a charge to interest expense. The note and all accrued interest were fully converted into common
shares as of June 19, 2018. The note holder’s legal counsel has returned the note marked as paid. The debt premium was recognized
as $53,846 as additional paid in capital.
On November 9, 2017, the Company received
a first tranche payment of $75,500 under the terms of a Securities Purchase Agreement dated October 25, 2017, with Crown Bridge
Partners, LLC (“Crown Bridge”) under which the Company issued to Crown Bridge a convertible note in the principal amount
of $105,000 and a five-year warrant to purchase 100,000 shares of the Company’s common stock at an exercise price of $0.35
as a commitment fee which is equal to the product of one-third of the face value of each tranche divided by $0.35. Under the terms
of the note Crown Bridge was to receive “right of first refusal” for any subsequent loans or notes to fund the Company.
The Company violated this covenant when funding was received from other sources without offering Crown Bridge the opportunity to
participate. On December 20, 2017 the Company cured this covenant violation by issuing 200,000 additional warrants have the same
exercise price and terms of the original warrants. The warrants have full ratchet price protection and cashless exercise rights.
The convertible note (the “Note”)
issued to Crown Bridge in the principal amount of $105,000, has an original issue discount of $10,500 and issue costs of $19,000
both of which are recorded as debt discount along with the warrant relative fair value of $12,507 for the original 100,000 warrants
and $31,529 for the penalty warrants to be amortized over the twelve month term of this tranche, bears interest of 10% (12% default
rate) per annum, and has a maturity date of 12 months from the date of each tranche of payments under the Note with future tranches
being at the discretion of Crown Bridge. The conversion rate for any conversion of unpaid principal and interest under the Notes
is at a 35% discount to the lowest market price of the shares of the Company’s common stock within a 20 day trading period
prior to the date of conversion to which an additional 10% discount will be added if the conversion price of the Company’s
common stock is less than $0.05 per share and no shares of the Company’s common stock can be issued to the extent Crown Bridge
would own more than 4.99% of the outstanding shares of the Company’s common stock and the conversion shares contain piggy-back
registration rights. The Note is subject to customary default provisions including an event of default if the bid price of the
Company’s common stock is less than its par value of $.0001 per share. The Company is entitled to prepay the Note between
30 days after its issuance until 180 days from its issuance at amounts that increase from 112% of the prepayment amount to 137%
of the prepayment amount depending on the length of time when prepayments are made. The Company has accounted for the convertible
promissory note as stock settled debt under ASC 480 and recorded a debt premium of $56,538 with a charge to interest expense. As
of September 30, 2018 the note holder fully converted principal and accrued interest into common shares. The debt premium on stock
settled debt was fully recognized as additional paid in capital.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On November 28, 2017, the Company received
a payment of $84,000, net of issue costs of $23,500 which was recorded as a debt discount and is being amortized to interest expense
over the Note term, under the terms of a Securities Purchase Agreement dated November 20, 2017, with Labrys Fund, LP (“Labrys”)
under which Drone USA issued to Labrys (i) a convertible note (the “Note”) in the principal amount of $107,500 that
bears interest of 10% (24% default rate) per annum and (ii) 335,938 shares of the Company’s common stock as a commitment
fee which were to be returned to the Company in the event that it pays all unpaid principal and interest under the Note within
180 days of November 20, 2017. Pursuant to ASC 260, as of December 31, 2017, the 335,938 contingent shares issued under the Financial
Consulting Agreement are not considered outstanding and are not included in basic net loss per share or as potentially dilutive
shares in calculating the diluted EPS. The Note has a maturity date of August 28, 2018 and a conversion rate for any unpaid principal
and interest at a 35% discount to the market price which is defined as the average of the two lowest trading prices (defined as
the lower of the trading price or closing bid price) for the Company’s common stock during the fifteen (15) trading day period
ending on the latest complete trading day prior to the date of conversion. The conversion rate is further reduced if the Company
enters into any section 3(a)(9) or 3(a)(10) transactions under the Securities Act of 1933, as amended, if the terms of those transactions
offer greater discounts on conversion prices or a longer look back period for determining the conversion rate and under certain
other enumerated events, including if the conversion price is less than $.01 per share or if the Company loses the “bid”
price for its common stock ($0.0001 on the “ask” with zero market makers on the “bid” per Level 2 and/or
a market such as OTC Pink). In addition, if the Company issues any shares of its common stock at less than the conversion price
Labrys is entitled to full ratchet anti-dilution in such event. No shares of the Company’s common stock can be issued to
the extent Labrys would own more than 4.99% of the outstanding shares of the Company’s common stock unless Labrys agrees
to increase the ownership to 9.99%. The Company is required at all times to have authorized and reserved six times the number of
shares that is actually issuable upon full conversion of the Note (based on the conversion price of the Note in effect from time
to time). Initially, the Company must instruct its transfer agent to reserve 6,198,049 shares of its common stock. The Note is
subject to customary default provisions and also includes a cross-default provision as well as default being triggered if the Company
loses the “bid” price for its common stock ($0.0001 on the “ask” with zero market makers on the “bid”
per Level 2 and/or a market such as OTC Pink) and a $15,000 penalty if not paid by the maturity date. The Company is entitled to
prepay the Note between the issue date until 180 days from its issuance but not thereafter. In November 2017, the Company
accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded a debt premium of $57,885 with a
charge to interest expense. On February 7, 2018 the Company amended the terms to the Note whereby Labrys waiving certain existing
events of default on the Note and in return will no longer be required, under any circumstances, to return the commitment shares
back to the Company’s treasury. The Company was under default for failing to maintain a market capitalization of at least
$5,000,000 on any trading day. The 335,938 commitment shares were considered issued in February 2018 which was recorded as interest
and financing costs at the then market close price of $0.09 per share for a value of $30,234.
The note holder (Labrys) converted principal
of $73,233 and accrued interest of $7,841 during the year ended September 30, 2018. The Company recognized $15,000 of default charges
(technical defaults under note terms) as an addition to the principal amount with a corresponding charge to debt discount. Additionally,
the Company increased debt premium by $8,077 with a charge to interest expense in conjunction with the principal increase. The
principal and accrued interest balance of $49,267 was assigned (under the original terms and conditions) to GHS Investments LLC
(“GHS”) on July 13, 2018 and all principal and interest was converted into common stock by GHS during the year ended
September 30, 2018.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On December 7, 2017, the Company received
a payment of $79,000, net of an original issue discount of $5,800 and issue costs of $20,200 fees which was recorded as a debt
discount which is being amortized into interest expense over the Note term, under the terms of a Securities Purchase Agreement
dated November 21, 2017, with EMA Financial, LLC (“EMA Financial”) under which the Company issued to EMA Financial
a convertible note (the “Note”) in the principal amount of $105,000 that bears interest of 10% (24% default rate) per
annum. The Note has a maturity date of December 7, 2018 and has a conversion rate for any unpaid principal and interest at a conversion
price which is the lower of (i) the closing sales price of the Company’s common stock on the trading day immediately preceding
the date of funding and (ii) a 35% discount to (a) the lowest sales price of the shares of the Company’s common stock within
a 20 day trading period including and immediately preceding the conversion date or (b) the lowest bid price on the conversion date,
whichever is lower, and the conversion shares contain piggy-back registration rights. The conversion rate is further reduced under
certain events, including if the closing sales price is less than $0.095 in which case the conversion rate is a 50% discount under
the terms set forth above. No shares of the Company’s common stock can be issued to the extent EMA Financial would own more
than 4.99% of the outstanding shares of the Company’s common stock. The Company also is required at all times to have authorized
and reserved eight times the number of shares that is actually issuable upon full conversion or adjustment of the Note (based on
the conversion price of the Note in effect from time to time) and initially must instruct its transfer agent to reserve 6,802,000
shares of common stock in the name of EMA Financial for issuance upon conversion. The Note is subject to customary default provisions
and also includes a cross-default provision as well as default being triggered if the Company loses the “bid” price
for its common stock ($0.0001 on the “ask” with zero market makers on the “bid” per Level 2 and/or a market
such as OTC Pink). The Company is entitled to prepay the Note between the issue date until 180 days from its issuance at a premium
of 135% of the unpaid principal and interest if paid within 90 days after the issue date and 150% thereafter. In connection with
the issuance of this Note, the Company determined that the terms of the Note contain a conversion formula that caused variations
in the conversion price resulting in the treatment of the conversion option as a bifurcated derivative to be accounted for at fair
value. Accordingly, under the provisions of FASB ASC Topic No. 815-40, “Derivatives and Hedging – Contracts in an Entity’s
Own Stock”, the embedded conversion option contained in the convertible instruments were accounted for as derivative liabilities
at the date of issuance and shall be adjusted to fair value through earnings at each reporting date. The fair value of the embedded
conversion option derivatives was determined using the Binomial valuation model. At the end of each period, the Company revalued
the embedded conversion option and warrants derivative liabilities. In connection with this Note, on the initial measurement date
of December 7, 2017, the fair values of the embedded conversion option derivative of $149,028 was recorded as derivative liabilities,
$70,028 was charged to current period operations as initial derivative expense, and $79,000 was recorded as a debt discount and
is being amortized into interest expense over the term of this Note. At each reporting date during the year ended September 30,
2018, the Company revalued the embedded conversion option derivative liability. During the year ended September 30, 2018 the Company
had fully relieved the derivative liability as part of the gain (loss) in debt extinguishment in conjunction with the full conversion
of the note into common stock.
A number of terms included in the Securities
Purchase Agreement and Note issued subsequently (see paragraph below) were more favorable than the terms granted to EMA Financial
under its Securities Purchase Agreement and the EMA Note. Accordingly, on December 31, 2017, EMA Financial notified the Company
that pursuant to the EMA Securities Purchase Agreement that the EMA Note was automatically amended by increasing (i) the annual
interest rate to 12% percent and (ii) the Original Issue Discount by $3,650.
EMA fully converted all principal, default
charges ($3,650) and accrued interest into common shares during 2018 and surrendered the note. The Company recognized $239,444
of losses on debt extinguishment during July 2018 as a result of the fair market value of the shares issued exceeding the recorded
amount of the derivative liability discussed above.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On December 13, 2017, the Company received
a payment of $60,000, net of original issue discount fees of $7,500 and $15,000 of issue costs recorded as debt discounts and amortized
to interest expense over the Note term under the terms of a Securities Purchase Agreement dated December 8, 2017, with Morningview
Financial, LLC (“Morningview Financial”) under which the Company issued to Morningview Financial a convertible note
(the “Note”) in the principal amount of $82,500 that bears interest of 12% (18% default rate) per annum. The Note has
a maturity date of 12 months and a conversion rate for any unpaid principal and interest and a conversion price which is a 35%
discount to the lowest sales price of the shares of the Company’s common stock within a 20-day trading period including and
immediately preceding the conversion date. The conversion rate is further reduced under certain events, including if the closing
sales price is less than $0.05 in which case the conversion rate is a 45% discount under the terms set forth above. No shares of
the Company’s common stock can be issued to the extent Morningview Financial would own more than 4.99% of the outstanding
shares of the Company’s common stock. The Company also is required at all times to have authorized and reserved eight times
the number of shares that is actually issuable upon full conversion or adjustment of the Note (based on the conversion price of
the Note in effect from time to time). The Note is subject to customary default provisions and also includes a cross-default provision
as well as default being triggered if the Company’s Trading Price as that term is defined in the Note is less than $.0001
or if a money judgment, writ or similar process shall be entered or filed against the Company or any of its subsidiaries for more
than $50,000, and shall remain unvacated, unbonded or unstayed for a period of 20 days unless otherwise consented to by the holder
of the Note. Additionally, upon default and default notice by the lender, the amount immediately due shall be increased to 150%
or 200% of the outstanding principal and interest due depending upon the default provisions, plus default interest. The Company
is entitled to prepay the Note between the issue date until 180 days from its issuance at a premium of 135% of the unpaid principal
and interest. The Company has accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded a
debt premium of $44,423 with a charge to interest expense. Mornningview Financial assessed charges of $20,625 under technical default
terms of the note during the month of June 2018. The Company increased principal and debt discount by $20,625 and recorded additional
premium of $11,106 in connection with the stock settled debt feature discussed above. As of September 30, 2018 Morningview had
converted all principal and accrued interest into common shares. Debt premium $55,529 was recorded as additional paid in capital
on a pro-rata basis at each conversion date.
On January 3, 2018, the Company entered
into a Securities Purchase Agreement with Power Up under which the Company received $42,000, net of $11,000 in fees and expenses
which were recorded as a debt discount and amortized to interest expense over the Note term, in return for issuing a convertible
promissory note (the “Note”) in the principal amount of $53,000. Power Up received a right of first refusal for the
first nine months from the date of the Note to provide any debt or equity financing less than $150,000. The Note bears interest
at 10% per annum and has a maturity date of October 15, 2018. The Note may be prepaid at a premium ranging from 112% to 137% depending
on the length of time following the date of the Note. The Note is convertible after 180 days into shares of the Company’s
common stock at a discount of 35% of the average of the two lowest closing bid prices of the Company’s common stock 15 days
prior to the date of conversion and the maximum number of shares issued to Power Up may not exceed 4.99% of the issued and outstanding
shares of Drone USA common stock. The Note is subject to customary default provisions, including a cross default provision. The
Company is required to have authorized for issuance six times the number of shares that would be issuable upon full conversion
of the Note (assuming that the 4.99% limitation is not in effect) and based on the applicable conversion price of the Note in effect
from time to time, initially to be 3,462,355 shares of common stock. The Company has accounted for the convertible promissory note
as stock settled debt under ASC 480 and recorded a debt premium of $28,538 with a charge to interest expense. The principal balance
and accrued interest were fully converted during the year ended September 30, 2018. Debt premium $28,538 was recorded as additional
paid in capital on a pro-rata basis at each conversion date.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On January 9, 2018, the Company received
a payment of $84,000, net of $23,500 in fees and expenses which was recorded as a debt discount and amortized to interest expense
over the Note term under the terms of a Securities Purchase Agreement dated November 20, 2017, with Labrys under which the Company
issued to Labrys (i) a convertible note (the “Note”) in the principal amount of $107,500 that bears interest of 10%
per annum and (ii) 421,238 shares of the Company’s common stock as a commitment fee which was to be returned to the Company
in the event that it pays all unpaid principal and interest under the Note within 180 days of December 26, 2017. Pursuant to ASC
260, as of January 9, 2018, the 421,238 contingent shares issued under the Financial Consulting Agreement are not considered outstanding
and are not included in basic net loss per share or as potentially dilutive shares in calculating the diluted EPS. The Note has
a maturity date of nine months or September 26, 2018, and a conversion rate for any unpaid principal and interest at a 35% discount
to the market price which is defined as the average of the two lowest trading prices (defined as the lower of the trading price
or closing bid price) for the Company’s common stock during the fifteen trading day period ending on the latest complete
trading day prior to the date of conversion. The conversion rate is further reduced if the Company enters into any section 3(a)(9)
or 3(a)(10) transactions under the Securities Act of 1933, as amended, if the terms of those transactions offer greater discounts
on conversion prices or a longer look back period for determining the conversion rate and under certain other enumerated events,
including if the conversion price is less than $.01 per share or if the Company loses the “bid” price for its common
stock ($0.0001 on the “ask” with zero market makers on the “bid” per Level 2 and/or a market such as OTC
Pink). In addition, if the Company issues any shares of its common stock at less than the conversion price, Labrys is entitled
to full ratchet anti-dilution in such event. No shares of Drone USA common stock can be issued to the extent Labrys would own more
than 4.99% of the outstanding shares of the Company’s common stock unless Labrys agrees to increase the ownership to 9.99%.
The Company is required at all times to have authorized and reserved six times the number of shares that is actually issuable upon
full conversion of the Note (based on the conversion price of the Note in effect from time to time). Initially, the Company must
instruct its transfer agent to reserve 8,535,980 shares of its common stock. The Note is subject to customary default provisions
and also includes a cross-default provision as well as default being triggered if the Company loses the “bid” price
for its common stock ($0.0001 on the “ask” with zero market makers on the “bid” per Level 2 and/or a market
such as OTC Pink). The Company is entitled to prepay the Note between the issue date until 180 days from its issuance but not thereafter.
The Company has accounted for the convertible promissory note as stock settled debt under ASC 480 and recorded a debt premium of
$57,885 with a charge to interest expense. On February 7, 2018 the Company amended the terms to the Note whereby Labrys waives
specified existing events of default on the Note and in return will no longer be required, under any circumstances, to return the
commitment shares back to the Company’s treasury. The Company was under default for failing to maintain a market capitalization
of at least $5,000,000 on any trading day. The 421,238 commitment shares were considered issued in February 2018 at a price of
$0.09 per share based on the then market close price for a total value of $37,911 which was recorded as interest and financing
costs.
During the three months ended June 30,
2018, Labrys assessed charges of $15,000 to be added to principal (and also charged to debt discount) under technical default terms
of the note. The Company increased note principal to $122,500 and added $8,077 to debt premium related to the stock settled debt
feature discussed above.
Labrys charged additional default penalties
of $15,000 on July 25, 2018 and $50,000 on July 26, 2018. The Company recognized the additional principal and charged interest
expense. Put premiums for stock settled debt were also recognized for $22,500 ($15,000 default penalty) and $26,293 ($50,000 default
penalty) with charges to interest expense based on the common stock price discounts associated with the respective conversions
of the default amounts. All principal, default amounts and interest due were fully converted into common stock at September 30,
2018. The put premiums for all principal (including default penalties) were credited to additional paid in capital on a pro-rata
basis on the dates of conversions.
On January 31, 2018 the Company received
a payment of $95,000, net of $2,750 for legal fees and $7,250 for due diligence to be recorded as a debt discount and amortized
to interest expense over the Note term under the terms of a Securities Purchase Agreement dated January 31, 2018, with Auctus Fund,
LLC (“Auctus”) under which the Company issued to Auctus a convertible note (the “Note”) in the principal
amount of $105,000 that bears interest of 10% per annum. The Note has a maturity date of nine months or October 26, 2018, and a
conversion rate for any unpaid principal and interest at a 35% discount to the market price which is defined as the average of
the two lowest trading prices (defined as the lower of the trading price or closing bid price) for the Company’s common stock
during the fifteen trading day period ending on the latest complete trading day prior to the date of conversion. The conversion
rate is further reduced if the Company enters into any section 3(a)(9) or 3(a)(10) transactions under the Securities Act of 1933,
as amended, if the terms of those transactions offer greater discounts on conversion prices or a longer look back period for determining
the conversion rate and under certain other enumerated events, including if the conversion shares cannot be delivered by DWAC.
In addition, if the Company issues any shares of its common stock at less than the conversion price, Auctus is entitled to full
ratchet anti-dilution in such event. No shares of the Company’s common stock can be issued to the extent Auctus would own
more than 4.99% of the outstanding shares of the Company’s common stock unless Auctus agrees to increase the ownership to
9.99%. The Company is required at all times to have authorized and reserved ten times the number of shares that is actually issuable
upon full conversion of the Note (based on the conversion price of the Note in effect from time to time). The Note is subject to
customary default provisions and also includes a cross-default provision as well as default being triggered if the Company loses
the “bid” price for its common stock ($0.0001 on the “ask” with zero market makers on the “bid”
per Level 2 and/or a market such as OTC Pink). The Company is entitled to prepay the Note between the issue date until 180 days
from its issuance but not thereafter. The Company has accounted for the convertible promissory note as stock settled debt under
ASC 480 and recorded a debt premium of $56,538 with a charge to interest expense. Auctus assessed a default penalty of $15,000
which along with $15,000 of additional debt premium was recorded on August 20, 2018. The principal (including the default assessment)
and accrued interest were fully converted during the year ended September 30, 2018. Total debt premium of $71,538 was recorded
as additional paid in capital on a pro-rata basis at each conversion date.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On March 5, 2018, the Company entered into
a Securities Purchase Agreement with Power Up under which the Company received $42,000, net of $11,000 in fees and expenses to
be recorded as debt discount and amortized to interest expense over the Note term, in return for issuing a convertible promissory
note (the “Note”) in the principal amount of $53,000. Power Up received a right of first refusal for the first nine
months from the date of the Note to provide any debt or equity financing less than $150,000. The Note bears interest at 10% per
annum and has a maturity date of December 15, 2018. The Note may be prepaid at a premium ranging from 112% to 137% depending on
the length of time following the date of the Note. The Note is convertible after 180 days into shares of the Company’s common
stock at a discount of 35% of the average of the two lowest closing bid prices of the Company’s common stock 15 days prior
to the date of conversion and the maximum number of shares issued to Power Up may not exceed 4.99% of the issued and outstanding
shares of Drone USA common stock. The Note is subject to customary default provisions, including a cross default provision. The
Company is required to have authorized for issuance six times the number of shares that would be issuable upon full conversion
of the Note (assuming that the 4.99% limitation is not in effect) and based on the applicable conversion price of the Note in effect
from time to time, initially to be 13,046,154 shares of common stock. The Company has accounted for the convertible promissory
note as stock settled debt under ASC 480 and recorded a debt premium of $28,538 with a charge to interest expense. The principal
balance and accrued interest were fully converted during the year ended September 30, 2018. Debt premium $28,538 was recorded as
additional paid in capital on a pro-rata basis at each conversion date.
On June 1, 2018 the Company entered into
a consulting and services arrangement with Livingston Asset Management. The arrangement provides for financial management services
including accounting and related periodic reporting among other advisory services. Under the agreement the Company will issue to
Livingston Asset Management Convertible Fee Notes having principal of $12,500, interest of 10% per annum, maturity of six or seven
months. The notes are convertible into common shares at a discount of 50% to the lowest bid price in the 30 trading days immediately
preceding the notice of conversion. The Company has accounted for the convertible promissory note as stock settled debt under ASC
480 and recorded a debt premium of $12,500 with a charge to interest expense for each note. As of September 30, 2019 the following
notes had been issued and converted as indicated:
June 1, 2018, $12,500 principal, maturing
December 31, 2018 – fully converted;
July 1, 2018, $12,500 principal, maturing
January 31, 2019 – fully converted;
August 1, 2018, $12,500 principal maturing
January 31, 2019 – fully converted;
September 1, 2018, $12,500 principal, maturing
February 28, 2019 – fully converted;
October 1, 2018, $12,500 principal, maturing
March 31, 2019 – fully converted;
November 1, 2018, $12,500 principal, maturing
April 30, 2019 – fully converted;
December 1, 2018, $12,500 principal, maturing
May 31, 2019 – partially converted, principal balance $10,375 at September, 30, 2019;
January 1, 2019, $12,500 principal, maturing
June 30, 2019;
February 1, 2019, $12,500 principal, maturing
July 31, 2019;
March 1, 2019, $12,500 principal, maturing
August 31, 2019;
April 1, 2019, $12,500 principal, maturing
September 30, 2019;
May 1, 2019, $12,500 principal, maturing
October 31, 2019;
June 1, 2019, $12,500 principal, maturing
November 30, 2019.
The total accrued unpaid (also not converted)
is $2,152 at September 30, 2019.
The notes were charged to professional
fees for each corresponding service month. The Company has accounted for each of the Convertible Fee Notes as stock settled debt
under ASC 480 and recorded a debt premium of $12,500 each with a charge to interest expense. (See Note 18).
The consulting and services arrangement
with Livingston Asset Management was amended on July 1, 2019. The amendment increased the monthly fee to be $20,000, with $17,000,
as monthly convertible note and $3,000, of cash due on the first of each month. (See Note 18.)
On September 30, 2019, the Company issued
a convertible note to Livingston Asset Management for $51,000 ($17,000, for each of the months from July to September, 2019), under
the same interest rate and conversion discount terms. The note matures on March 31, 2020. (See Note 18).
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On August 29, 2018 the Company entered
into an agreement with a legal firm to provide securities related and other legal services. Under the agreement the Company will
issue convertible notes with varying principal amounts for services. The first note was issued on August 29, 2018 for $6,000, interest
of 12%, and maturity date of February 28, 2018. The conversion feature allows for conversion into common shares at the lesser of:
a) 70% of the share price on the date of the note; or b) 50% of the lowest bid price during the 30 trading days preceding the date
of the notice of conversion. In connection with the issuance of this Note, the Company determined that the terms of the Note contain
a conversion formula that caused variations in the conversion price resulting in the treatment of the conversion option as a bifurcated
derivative to be accounted for at fair value. Accordingly, under the provisions of FASB ASC Topic No. 815-40, “Derivatives
and Hedging – Contracts in an Entity’s Own Stock”, the embedded conversion option contained in the convertible
instruments were accounted for as derivative liabilities at the date of issuance and shall be adjusted to fair value through earnings
at each reporting date. The fair values of the embedded conversion option derivatives were determined using the Binomial valuation
model. $10,435 was recognized as derivative liability with $6,000 charged to debt discount and $4,035 charged to derivative expense
on issuance. The debt discount of $6,000 will be amortized to interest expense to the maturity date of the note. At March 31, 2019
the derivative fair value was determined to have decreased to $8,881. As the note reached its maturity date no further fair value
adjustments will be recorded. For the nine months ended June 30, 2019, the $5,000, balance of the debt discount was charged to
interest expense and debt discount balances was $0. The following notes have been issued to the law firm, each having six month
term to maturity and 12% annual interest but a change in the conversion terms such that a fixed discount of 50% of the lowest bid
price in the 30 trading days immediately preceding the notice of conversion. The Company has accounted for the convertible promissory
note as stock settled debt under ASC 480 and recorded debt premiums equal to the face value of the notes with a charge to interest
expense. The note principal amount was charged to professional fees during the month the note was issued.
September 4, 2018, $10,000;
September 18, 2018, $6000;
October 18, 2018, $6,000;
November 18, 2018, $6,000;
December 18, 2018, $6,000;
January 18, 2019, $6,000;
February 18, 2019, $6,000;
March 18, 2019, $6,000;
April 18, 2019, $6,000;
May 18, 2019, $6,000;
June 18, 2019, $6,000;
July 18, 2019, $6,000;
August 18, 2019, $6,000; and
September 18, 2019, $6,000.
None of the notes issued for legal services
have been converted and the total accrued interest due is $7,055 at September 30, 2019.
On November 13, 2018, the Company issued
a convertible promissory note for $90,000 to a vendor in settlement of approximately $161,700 of past due amounts due for services.
The note bears interest at 5%, matures on June 30, 2019 and is convertible into the Company’s common stock at 50% of the
lowest closing bid price during the 20 trading days immediately preceding the notice of conversion. The Company has accounted for
the convertible promissory note as stock settled debt under ASC 480 and recorded debt premium $90,000 with a charge to interest
expense for the notes. The original amount payable was reduced by $90,000 on the date the note was issued. The remaining balance
in accounts payable of approximately, $71,700, was recognized as a gain on debt extinguishment during the year ended September
30, 2019.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On March 1, 2019, the Company received
a second tranche advance under the Crown Bridge Partners, LLC, master note dated October 25, 2017, for principal amount of $35,000,
including covered fees and original issue discount totaling $5,000. Under the conversion terms of the above note, the holder is
entitled to a 35% discount plus an additional 10% discount based on the conversion rights of certain other note holders. Therefore
a discount of 45% is assumed for any conversions of this note tranche. The Company has accounted for the convertible promissory
note as stock settled debt under ASC 480 and recorded a debt premium of $28,636 with a charge to interest expense. The original
issue discount and fees charged were treated as debt discount and will be amortized to financing expenses over the term of the
note. Unamortized debt discount was $2,069, at September 30, 2019, principal was $35,000, and accrued interest was $2,402.
On March 4, 2019, the Company issued a
convertible promissory note to Redstart Holdings Corporation in the amount of $78,000. The note bears interest at 10%, matures
on December 31, 2019, includes legal fees of $3,000 and is convertible at 35% discount to the average of the lowest two prices
observed in the 15 days prior to the issuance of a conversion notice. The Company has accounted for the convertible promissory
note as stock settled debt under ASC 480 and recorded debt premium $42,000 with a charge to interest expense for the notes. The
fees charged were treated as debt discount and will be amortized to financing expenses over the term of the note. Accrued interest
was $4,851, and unamortized debt discount was $912, at September 30, 2019.
On July 12, 2019, the Company issued a
convertible promissory note to Trillium Partners LP for cash in the amount of $10,000. The note bears interest at 10%, matures
on January 11, 2020, and is convertible into the Company’s common stock at 50% of the lowest closing bid price on the 20
trading days immediately preceding the notice of conversion. The Company has accounted for the convertible promissory note as stock
settled debt under ASC 480 and recorded debt premium $10,000 with a charge to interest expense for the notes. The note balance
and premium were $10,000 and accrued interest was $213, at September 30, 2019.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The senior secured credit facility note
balance and convertible debt balances consisted of the following at September 30, 2019 and September 30, 2018:
|
|
September 30,
2019
|
|
|
September 30,
2018
|
|
Principal
|
|
$
|
6,207,266
|
|
|
$
|
5,568,566
|
|
Premiums
|
|
|
1,623,445
|
|
|
|
1,380,175
|
|
Unamortized discounts
|
|
|
(2,981
|
)
|
|
|
(5,000
|
)
|
|
|
|
7,827,730
|
|
|
|
6,943,741
|
|
Non-current
|
|
|
-
|
|
|
|
-
|
|
Current
|
|
$
|
7,827,730
|
|
|
$
|
6,943,741
|
|
For the year ended September 30, 2019 and
2018, amortization of debt discount on the above convertible notes amounted to $72,519 and $756,291, respectively.
NOTE 11 - LOANS AND NOTES PAYABLE
On October 19, 2017, the Company entered
into a loan agreement with a third party entity under which the Company received approximately $232,500, net of fees and expenses
of $17,500 recorded as debt discounts and amortized to interest expense over the Note term, in return for issuing a promissory
note (the “Note”) in the principal amount of $250,000. The Note bears interest at 12% (18% default rate) per annum
and has a maturity date of April 20, 2018. The Note may be prepaid in full or in part with additional premium or penalty. The Note
is secured by certain assets of the Company’s CEO, certain assets of Howco and all of the assets of Drone USA as a junior
security interest to the first secured interest of the senior lender. Additionally, the loan is guaranteed by the Company’s
CEO. For the year ended September 30, 2018, amortization of debt discount amounted to $17,500. On April 20, 2018, the note matured
and all principal and unpaid interest was due immediately. The Company has obtained an amendment from the lender changing the maturity
to October 20, 2018. This loan went into default after October 20, 2018. The Company paid a fee of $10,000 related to the amendment
which has been recorded as financing expense.
On September 4, 2018 Porta Pellex, the
holder of the note above, sold and assigned 50% of the face amount to Trillium Partners LP and World Market Ventures LLC. Following
the assignment, Port Pellex held $125,000, which is the balance at September 30, 2018, and Trillium Partners LP and World Market
Ventures each held $62,500 in principal. The assigned notes were restated with a 50% conversion discount from the lowest bid price
of the common stock in the 20 days immediately preceding the conversion notice date. The modification was treated as debt extinguishment,
for which no gain or loss was incurred. The modified note was treated as stock settled debt in accordance with ASC 480 and $62,500
was recorded as put premium with a charge to interest expense for each ($125,000 total put premium) of the assigned and restated
notes.
Trillium Partners LP converted $1,095 in
fees, all, of $62,500, and $6,781 of interest into 35,187,910 common shares on September 19, 2018 at the conversion price of $0.002.
The $62,500 of put premium was credited to additional paid in capital in conjunction with the conversion.
World Market Ventures LLC converted principal
of $61,481 and $6,657 of interest into 34,500,000 common shares on September 19, 2018 at the conversion price of $0.001975. The
$61,481 of put premium was credited to additional paid in capital in conjunction with the conversion. The remaining $1,020 of principal
and $1,020 of put premium are included in the convertible notes at September 30, 2019.
On October 17, 2018 Porta Pellex assigned
$62,500 of the principal balance of its note to Trillium Partners LP along with $7,500 of accrued interest, leaving an unpaid balance
of $62,500 plus accrued interest on Porta Pellex’s original note. The assigned portion of the note was restated to provide
for conversion of interest and principal into common shares at 50% discount to the lowest bid price over the 20 trading days prior
to conversion notification. This modification was treated as a debt extinguishment. The modified note was treated as stock settled
debt in accordance with ASC 480 and $62,500 was recorded as put premium with a charge to interest expense for the assigned and
restated note. The Trillium Partners LP note principal and accrued interest was fully converted into 115,668,621 shares of common
stock by November 27, 2018.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On October 23, 2018 Porta Pellex assigned
$62,500 of the remaining principal balance of its note to Jefferson Street Capital LLC along with $7,500 of accrued interest. The
assigned portion of the note was restated to provide for conversion of interest and principal into common shares at the lower of:
50% discount to the lowest bid price over the 20 trading days prior to conversion notification; or 50% of the lowest bid price
during the 20 trading days prior to the closing date of the related assignment. This modification was treated as a debt extinguishment.
In connection with the issuance of this Note, the Company determined that the terms of the modified Note contain a conversion formula
that caused variations in the conversion price resulting in the treatment of the conversion option as a bifurcated derivative to
be accounted for at fair value. Accordingly, under the provisions of FASB ASC Topic No. 815-40, “Derivatives and Hedging
– Contracts in an Entity’s Own Stock”, the embedded conversion option contained in the convertible instruments
were accounted for as derivative liabilities at the date of assignment and shall be adjusted to fair value through earnings at
each reporting date. The fair value of the embedded conversion option derivatives was determined using the Binomial valuation model.
In connection with this Note, on the initial measurement date of October 23, 2018, the fair values of the embedded conversion option
derivative of $78,471 was recorded as derivative liabilities, $15,971 was charged to operations on the modification date as initial
derivative expense, and $62,500 was recorded as a debt discount and is being amortized into interest expense over the expected
holding period of the restated note. The Jefferson Street Capital LLLC note principal and accrued interest was fully converted
into 128,619,959 shares of common stock by December 5, 2018. A net loss on debt extinguishment of $14,057 was recorded during the
year ended September 30, 2019.
On August 15, 2019, the Company entered
into a lending arrangement with Fora Business Loans, LLC for financing at Howco with Bantek as co-borrower, with a principal amount
of $210,000. Howco received $146,250, in cash, $3,750 was charged to expenses and $60,000 was charged to original issue discount
to be amortized over the life of the arrangement. Under the terms of the agreement Fora receives 245 payments of $854, for each
business day followed by a final payment of $853. The lending agreement includes security interests in Howco assets and a personal
guarantee from the CEO of the Company. The principal balance is $184,390 at September 30, 2019.
On September 18, 2019, the Company entered
into a sale of future revenues arrangement with PIRS Capital, LLC for Howco with a purchase amount of $195,840. Howco received
$149,541, as the purchase price in cash, $3,459 was charged to expenses and $42,840 was recorded as original issue discount to
be amortized over the life of the arrangement. Under the terms of the agreement PIRS receives 172 payments of $1,139, for each
business day to be repaid from the accounts receivable related to the future revenues: The lending agreement includes security
interests in Howco assets and a personal guarantee from the CEO of the Company. This sale of future revenues is treated as debt
and the principal balance is $187,870 at September 30, 2019.
NOTE 12 - STOCKHOLDERS’ DEFICIT
Preferred Stock
As of September 30, 2019, the Company is
authorized to issue 5,000,000 shares of $0.0001 par value preferred stock, with designations, voting, and other rights and preferences
to be determined by the Board of Directors of which 4,999,750 remain available for designation and issuance.
As of September 30, 2019 and September
30, 2018, the Company has designated 250 shares of $0.0001 par value Series A preferred stock, of which 250 shares are issued and
outstanding. These preferred shares have voting rights per shareholder equal to the total number of issued and outstanding shares
of common stock divided by 0.99.
Common Stock
On April 17, 2018 the Company’s shareholders
approved an increase in authorized common stock to 1,500,000,000 from 200,000,000, which became effective upon the filing of an
amendment to the articles of incorporation with the State of Delaware on April 24, 2018. On January 30, 2019 the Company’s
shareholders approved an increase in authorized common stock to 6,000,000,000 from 1,500,000,000, which became effective February
24, 2019. As of September 30, 2019 and September 30, 2018 there were 3,255,346,130 and 767,160,077 shares outstanding, respectively.
On August 6, 2019, the Company filed amendments with the Secretary of the State of Delaware, amending its articles of incorporation
to execute a reverse stock split of 1 share for every 1,000 shares outstanding, and changing its name to Bantec, Inc. The name
change and the stock split are pending approval by FINRA.
Stock Incentive Plan
The Company established its 2016 Stock
Incentive Plan (the “Plan”) that permits the granting of incentive stock options and other common stock awards. The
maximum number of shares available under the Plan is 100,000,000 shares. The Plan is open to all employees, officers, directors,
and non-employees of the Company. Options granted under the Plan will terminate and may no longer be exercised (i) immediately
upon termination of an employee or consultant for cause or (ii) one year after termination of employment, but not later than the
remaining term of the option. As of September 30, 2019, 82,245,000 awards remain available for grant under the Plan.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Common Stock Issued for Employee Compensation
On July 15, 2018 the Company issued 2,000,000
common shares to Matthew Wiles, Vice President of Business Operations at Howco. The shares were valued based on the market price
of $0.00747 per share on the date of the grant at $14,940, and the shares vest on August 6, 2018. The shares were issued as compensation
for his pending Board of Directors membership. The value of the shares was expensed as director fees on August 6, 2018, since they
vested.
Under the terms of the January 4, 2019
compensation agreement with the CFO, the Company was to issue 100,000 shares each month to the CFO. On March 13, 2019, the Company
was obligated to, and issued 200,000 shares valued at the grant date quoted stock price of $.001, for total of $200, charged to
compensation expenses.
On June 10, 2019, 1,500,000 common shares
were issued to the CFO. The shares were valued at the issue date quoted stock price of $.0003. The shares issued covered shares
owed in conjunction with the compensation agreement (300,000 shares) and 1,200,000 shares issued as severance compensation. $450
was charged to compensation expenses.
Shares Issued for non-employee Services
On April 1, 2018, the Company entered into
a one year oral management consulting agreement with an individual. In connection with this agreement, the Company issued 4,000,000,
common shares to the consultant. Such shares were valued on the vesting dates of April 1, 2018, at $296,000, or $0.074 per share
based on the quoted trading price. In connection with these shares, the Company has recorded prepaid professional fees of $295,600
to be recognized monthly as expense over the one-year term. The prepaid expense of $147,800 at September 30, 2018 was fully amortized
at September 30, 2019.
On June 19, 2018, Tysadco Partners was
issued 533,333, shares of restricted common stock for services under a one-year agreement. 400,000, shares were issued as the “retainer”,
to be vested in four equal installments beginning on the effective date of the agreement and 60, 120 and 180 days following the
effective date. The remaining 133,333, shares were issued for the monthly compensation arrangement. The related charges will be
measured on the vesting dates at fair value and recognized in Professional Fees (expense) pro rata over the service term. Unamortized
prepaid expenses amounted to $0, and $7,539, at September 30, 2019 and 2018, respectively.
On July 12, 2018, 150,000, vested common
shares were issued to a consultant. The shares were valued at the market price of $0.0083 per share on the day of the grant. The
value of $1,245, was charged to professional fees on issuance.
On July 12, 2018, 1,500,000, vested common
shares were issued to a financial advisory consultant. The shares were valued at the market price of $.0083 per share on the day
of the grant. The value of $12,450, was charged to professional fees on issuance.
On July 12, 2018, 150,000, vested common
shares were issued to a consultant. The shares were valued at the market price of $0.0083 per share on the day of the grant. The
value of $1,245, was charged to professional fees on the date on issuance.
On August 6, 2018, 125,000, vested common
shares were issued to a consultant. The shares were valued at the market price of $0.0096 per share on the day of the grant. The
value of $1,318, was charged to professional fees on issuance.
On September 24, 2018, 2,387,302, common
shares were issued to Tysadco Partners for the Company’s investor relations firm as per the agreement for monthly payments
in shares of $4,000, per month totaling $16,000, which was fully recognized as expense as of September 30, 2018.
On March 1, 2019, under the Company’s
March 1, 2019, agreement with its technology support provider the Company is to issue common shares equal to $1,500 every month.
The Company recognized the expense of $1,500, and authorized the issuance of 1,666,667, shares to the vendor as of March 31, 2019.
On March 31, 2019, 10,000,000, common shares
were issued to Tysadco Partners for the Company’s investor relations firm as per the agreement for monthly payments in common
shares of $4,000 per month totaling $16,000, which was fully recognized as expense as of March 31, 2019. The issuance settled the
amounts due for October 20, 2018 through February 20, 2019.
On May 3, 2019, the Company issued 8,000,000,
common shares to its technology support provider, for services for April and May 2019. The shares were valued at $.000375, and
$3,000, was charged to expense.
On June 10, 2019, the Company issued 1,191,667,
common shares to a consultant. The shares were valued at $.0003 per share, and $358, was charged to expense.
On August 28, 2019, the Company issued
15,287,500, common shares to an attorney for services. The shares were valued at the stock price on the date the shares were issued
at $.0001, and $684, was charged to professional fees.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On September 30, 2019, the Company approved
the issuance of 240,000,000, restricted common shares to Tysadco Partners for the prior six months investor relation services.
The shares were valued at $.0001 and $24,000, was charged to professional fees.
On September 30, 2019, the Company approved
the issuance of 32,500,000, restricted common shares to an individual for the prior four months of technology support services.
The shares were valued at $.00018 and $6,000, was charged to professional fees.
All shares issued to employees and non-employees are valued
at the quoted trading prices on the respective grant dates.
Shares Issued for Settlement
On August 27, 2018, the Company settled
outstanding accounts payable with a vendor by issuing 2,307,693, common shares. On September 27, 2018, the Company agreed to issue
2,692,307 shares for a total of 5,000,000 shares to settle the payable balance of $15,000. These shares were valued at the market
price of $0.0058 and $0.004 on the grant date and settlement date respectively, resulting in a loss on settlement of $9,154.
Shares Issued for debt issuance costs
On November 28, 2017, pursuant to a Securities
Purchase Agreement and Convertible Note Agreement with Labrys (see Note 10), the Company considered issued to Labrys 335,938, shares
of the Company’s common stock, as a commitment fee which was to be returned to the Company in the event that it pays all
unpaid principal and interest under the Note within 180 days of November 20, 2017. Prior to the February 7, 2018 amendment discussed
below, pursuant to ASC 260 the 335,938, shares were considered contingent shares and not considered outstanding and not accounted
for due to the contingency. On February 7, 2018, the Company amended the terms of the convertible note dated November 28, 2017
whereby the holder waives all existing events of default to date and in return shall no longer be required to return, under any
circumstances, the commitment shares back to the Company’s treasury. On February 16, 2018, the Company issued the 335,938,
shares at the then market close price of $0.09 per share for a value of $30,234, which was expensed.
On February 16, 2018, pursuant to a Securities
Purchase Agreement and Convertible Note Agreement with Labrys (see Note 10), the Company issued to Labrys 421,238, shares of the
Company’s common stock, as a commitment fee which was to be returned to the Company in the event that it pays all unpaid
principal and interest under the Note within 180 days of December 26, 2017. Prior to the February 7, 2018, amendment discussed
below, pursuant to ASC 260 the 421,238 shares were considered contingent shares and not considered outstanding and not accounted
for due to the contingency. On February 7, 2018, the Company amended the terms to the convertible note dated December 26, 2017
whereby the holder waives all existing events of default to date and in return shall no longer be required to return, under any
circumstances, the commitment shares back to the Company’s treasury. On February 16, 2018, the Company issued the 421,238,
shares at the then market close price of $0.09 per share for a value of $37,911, which was expensed.
Shares Issued Under 3(a)(10)
The Company issued common shares to Livingston
Asset Management, pursuant to its senior secured creditor’s (TCA) Replacement Note A and the related 3(a)(10) settlement
(see Note 10).
Between March 14, 2018 and October 29,
2018, 101,624,000 common shares were issued by the Company and sold by Livingston, with 71,624,000 shares issued and sold through
September 30, 2018, and the remaining 30,000,000 issued as of September 30, 2018 and sold as of November 22, 2018.
The shares of the Company’s common
stock issued under section 3(a)(10) of the Securities Act, have been initially recorded at par value with an equal charge to additional
paid-in capital and proceeds of $308,100 and pro rata note premium of $204,989 totaling $513,089 have been recorded as equity relating
to these issued shares as of September 30, 2018.
Between February 4, 2019 and September
30, 2019, 1,273,261,000 common shares were issued to Livingston of which 220,238,995 shares remained under Livingston’s control
as of September 30, 2019. The issuances totaling $127,328 were credited to common stock with the same amount charged to additional
paid in capital until remitted to TCA (see below). Refer to note 18.
Common Stock Sold for Settlement Payment
of 3(a)(10)
On November 22, 2018 Livingston Asset Management
finalized sale of 30,000,000 shares of common stock and remitted a payment to TCA for $45,320 in partial settlement of TCA Note
A under the terms of the 3(a)(10) agreement. The liability was reduced by $45,320. The principal reduction of $45,320 and related
debt premium of $30,618 were recorded as additional paid in capital.
Between February 4, 2019 and March 27,
2019, 645,728,000 shares were sold and settled. Livingston remitted payments of $225,000, in partial settlement of the TCA Note
A, under the 3(a)(10) arrangement. The liability was reduced by $225,000; the principal reduction of $225,000 and the related debt
premium of $150,000 were recorded as additional paid in capital.
In total $270,320, was remitted to TCA
reducing the related note from $691,907 to $421,587 during the year ended September 30, 2019 and $180,618 was charged to debt premium
reducing the balance to $281,054 at September 30, 2019.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Shares Issued for Warrant Exercise
On October 17, 2018, Crown Bridge Partners
was issued 35,420,168, common shares at $.0072, in a cashless exchange for 39,990,513, warrants surrendered. $68,232, was recorded
as equity and derivative liabilities were reduced by the same amount.
On January 4, 2019, Crown Bridge Partners
was issued 52,100,526, common shares at $.0002235, in a cashless exchange for 58,230,000, warrants surrendered. $28,892, was recorded
as equity and derivative liabilities were reduced by the same amount.
On February 6, 2019, Crown Bridge Partners
was issued 60,611,842 common shares at $.0006815, in a cashless exchange for 69,375,000, warrants surrendered. $41,307, was recorded
as equity and derivative liabilities were reduced by the same amount.
In total $138,430, was reclassified from
derivative liability to additional paid in capital.
Shares Issued for Conversion of Convertible
Notes
During the year ended September 30, 2018
the Company issued 605,808,574, common shares to convertible note holders upon contractual conversion of principal, default charges
and accrued interest totaling $1,537,184. The credit to equity of $2,135,815, includes the fair value of shares issued upon conversion
of convertible notes with embedded conversion option derivatives and the reclassification of debt premiums on convertible notes
treated as stock settled debt.
Between November 1, 2018, and
December 5, 2018 Jefferson Street Capital was issued 128,619,959, common shares for conversion of principal related to the
Porta Pellex note assignment and restatement (See Note 11). The note was converted at contractual rates and the shares issued
had aggregate fair values on the conversion dates of $166,929. The note principal of $62,500, interest due of $7,500, and
fees of $4,400, were fully liquidated as a result of the conversions. Derivative liabilities of $78,471 were reclassified to
additional paid in capital, debt discount of $62,500 was amortized to interest expense and loss on debt extinguishment of
$14,057 was recorded.
Between November 6, 2018, and November
27, 2018 Trillium Partners LP was issued 115,668,621, common shares for conversion of $62,500, principal related to the Porta Pellex
note assignment and restatement (See Note 11). The note principal of $62,500, accrued interest or $7,500, and fees of $2,290 were
fully liquidated as a result of the conversions. The note was converted at contractual rates. Debt premiums of $62,500 were recorded
as additional paid in capital.
On January 8, 2019, Livingston Asset Management,
LLC converted $9,500, of principal, $682, of accrued interest and $1,145, in fees for the fee note issued June 1, 2018, for 45,306,040,
common shares at the contractual price of $0.00025. $9,500, was reclassified from debt premium to additional paid in capital at
conversion. The unliquidated balance of the fee note was $3,000, following the conversion.
On January 18, 2019, Livingston Asset Management
converted $3,000, of the remaining principal balance, $24, of accrued interest and $1,145, in fees for the fee note issued June
1, 2018, and $12,500, of principal, $678, of accrued interest and $1,145, in fees from the fee note issued July 1, 2018, for total
of 73,967,680, shares of common stock at the contracted price of $0.00025. $15,500, was reclassified from debt premium to additional
paid in capital at conversion. The notes were fully liquidated following the conversions.
On February 11, 2019, Livingston Asset
Management converted $12,500, of principal, $654, of accrued interest and $1,145, in fees from the fee note issued August 1, 2018,
for 47,663,700, common shares at the contracted price of $0.0003. $12,500, was reclassified from debt premium to additional paid
in capital at conversion.
On March 18, 2019, Livingston Asset Management
converted $12,500, of principal, $640, of accrued interest and $1,145, in fees from the fee note issued September 1, 2018, for
47,618,033, common shares at the contracted price of $0.0003. $12,500, was reclassified from debt premium to additional paid in
capital at conversion.
For the Livingston Asset Management LLC
conversions noted above from January 8, 2019 to March 18, 2019, total debt, interest and fees were $58,403, and related debt premium
of $50,000, resulted in credits to equity of $108,403.
On April 3, 2019, Livingston Asset Management
converted $12,500, of principal, $627, of accrued interest and $1,250, in fees from the fee note issued October 1, 2018, for 71,883,550,
common shares at the contracted price of $0.0002. $12,500, was reclassified from debt premium to additional paid in capital at
conversion.
On June 19, 2019, Livingston Asset Management
converted $12,500, of principal, $757, of accrued interest and $1,250, in fees from the fee note issued November 1, 2018, for 145,068,500,
common shares at the contracted price of $0.0001. $12,500, was reclassified from debt premium to additional paid in capital at
conversion.
On June 25, 2019, Livingston Asset Management
converted $2,125, of principal, $658, of accrued interest and $1,250, in fees from the fee note issued November 1, 2018, for 80,650,600,
common shares at the contracted price of $0.0001. The remaining principal balance was $10,375, as of September 30, 2019. $2,125,
was reclassified from debt premium to additional paid in capital at conversion.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Stock Options
The Company recognizes compensation cost
for unvested stock-based incentive awards on a straight-line basis over the requisite service period.
There were no options granted under the
2016 Stock Incentive Plan for the years ended September 30, 2019 and 2018.
For the year ended September 30, 2019 and
2018, the Company recorded $265,113 and $137,969 of compensation and consulting expense related to stock options, respectively.
Total unrecognized compensation and consulting expense related to unvested stock options at September 30, 2019 amounted to $353,265.
The weighted average period over which share-based compensation expense related to these options will be recognized is approximately
2 years.
For the years ended September, 2019 and
2018, a summary of the Company’s stock options activity is as follows:
|
|
Number of
Options
|
|
|
Weighted-
Average
Exercise Price
|
|
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
|
|
Weighted-
Average
Grant-Date
Fair Value
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at September 30, 2017
|
|
|
44,351,200
|
|
|
$
|
0.21
|
|
|
|
9.27
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Forfeited
|
|
|
(25,846,200
|
)
|
|
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Outstanding at September 30, 2018
|
|
|
18,505,000
|
|
|
|
.22
|
|
|
|
8.46
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
(750,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Outstanding at September 30, 2019
|
|
|
17,755,000
|
|
|
|
.22
|
|
|
|
7.18
|
|
|
|
-
|
|
|
|
-
|
|
Exercisable at September 30, 2019
|
|
|
12,838,000
|
|
|
$
|
0.21
|
|
|
|
6.84
|
|
|
$
|
-
|
|
|
$
|
-
|
|
All options were issued at an options price equal to the market
price of the shares on the date of the grant.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Warrants
On September 9, 2016, 500,000 5-year warrants
exercisable at $0.01 per share were issued as part of the consideration for the Howco acquisition. These warrants were valued at
aggregate of $180,000.
On November 9, 2017, the Company received
a first tranche payment of $75,500 under the terms of a Securities Purchase Agreement dated October 25, 2017, with Crown Bridge
under which the Company issued to Crown Bridge a convertible note in the principal amount of $105,000 and a five-year warrant to
purchase 100,000 shares of the Company’s common stock at an exercise price of $0.35 as a commitment fee which is equal to
the product of one-third of the face value of each tranche divided by $0.35. On December 20, 2017 an additional 200,000 warrants
were issued as a penalty and in order to entice Crown Bridge to waive its right of first refusal to provide additional financing
under the terms of their convertible note. A debt discount of $44,036 was recorded for the relative fair market value of the total
300,000 warrants and amortized to interest expense as of September 30, 2018. The warrants have full ratchet price protection and
cashless exercise rights (See Note10). The warrant includes an anti-dilution clause that was triggered on June 4, 2018. On June
4, 2018 an unrelated convertible note holder became entitled to convert their note into common shares at a 60% discount to the
stock’s market price. The anti-dilution provision trigger in the warrant agreement entitled Crown Bridge to exercise its
warrants under a formula that increased the number of common shares to 31,250,000 at a price of $.0036 per share. Due to the fact
that the number of shares and exercise price can change due to market changes in the price of the common stock the Company has
concluded to treat the warrants as derivatives and to revalue that derivative at each reporting date. Therefore a derivative liability
of $261,484 with a charge to additional paid in capital was recorded on June 4, 2018. As of September 30, 2019, the warrant was
revalued and the warrant holder is entitled to exercise its warrants for 1,197,770,750 common shares and the related derivative
liability is $119,747.
For the years ended September 30, 2019
and 2018, a summary of the Company’s warrant activity is as follows:
|
|
Number of
Warrants
|
|
|
Weighted-
Average
Exercise
Price
|
|
|
Weighted-
Average
Remaining
Contractual
Term (Years)
|
|
|
Weighted-
Average
Grant-Date
Fair Value
|
|
|
Aggregate
Intrinsic
Value
|
|
Outstanding at September 30, 2017
|
|
|
500,000
|
|
|
$
|
0.01
|
|
|
|
2.94
|
|
|
$
|
.36
|
|
|
$
|
-
|
|
Granted
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anti-Dilution
|
|
|
68,778,947
|
|
|
$
|
0.00151
|
|
|
|
4.08
|
|
|
|
.0036
|
|
|
$
|
185,822
|
|
Outstanding and exercisable at September 30, 2018
|
|
|
69,578,947
|
|
|
$
|
0.00158
|
|
|
|
4.1
|
|
|
$
|
-
|
|
|
$
|
185,822
|
|
Exercised
|
|
|
(167,595,513
|
)
|
|
$
|
0.000158
|
|
|
|
4.1
|
|
|
$
|
-
|
|
|
|
|
|
Anti-Dilution adjustments during 2019
|
|
|
1,296,287,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding and exercisable at September 30, 2019
|
|
|
1,198,270,750
|
|
|
$
|
.00004
|
|
|
|
|
|
|
|
|
|
|
|
71,867
|
|
NOTE 13 - DEFINED
CONTRIBUTION PLAN
In August 2016, Drone established a qualified
401(k) plan with a discretionary employer matching provision. All employees who are at least twenty-one years of age and no minimum
service requirement are eligible to participate in the plan. The plan allows participants to defer up to 90% of their annual compensation,
up to statutory limits. Employer contributions charged to operations for the years ended September 30, 2019 and 2018, was $0 and
$0, respectively.
The Company’s subsidiary, Howco,
is the sponsor of a qualified 401(k) plan with a safe harbor provision. All employees are eligible to enter the plan within one
year of the commencement of employment. Employer contributions charged to expense for the years ended September 30, 2019 and 2018,
was $30,683 and $2,080, respectively.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
NOTE 14 - RELATED
PARTY TRANSACTIONS
On October 1, 2016, the Company entered
into employment agreements with two of its officers. The employment agreement with the company’s President and CEO provides
for annual base compensation of $370,000 for a period of three years, which can, at the Company’s election, be paid in cash
or Common Stock or deferred if insufficient cash is available, and provides for other benefits, including a discretionary bonus
and equity provision for the equivalent of 12 months’ base salary, and an additional one-time severance payment of $2,500,000
upon termination under certain circumstances, as defined in the agreement. The employment agreement with the Company’s Treasurer
and CFO provides for annual base compensation of $250,000 for a period of three years, which can, at the Company’s election,
be paid in cash or Company Common Stock or deferred if insufficient cash is available, and provides for other benefits, including
a discretionary bonus and equity grants, provision for the equivalent of 12 months’ base salary and an additional one-time
severance payment of $1,500,000 upon termination under certain circumstances, as defined in the agreement. On July 10, 2017, the
CFO of the Company who was also a member of the Board resigned. Pursuant to the employment agreement, this employee is not eligible
for the one-time severance payment of $1,500,000 and accordingly, the final balance of accrued wages due to this former CFO as
of September 30, 2017 of approximately $93,000 is included in accrued expenses on the accompanying consolidated balance sheet at
September 30, 2019 and 2018.
During 2016, Company entered into an employment
agreement with the Company’s former Chief Strategy Officer which provided for annual base compensation of $400,000 for a
period of three years and provided for other additional benefits as defined in the agreement including a signing bonus of $100,000
payable during the first year of employment. As of September 30, 2019 and 2018, the bonus has not been paid and is included in
accrued expenses. On July 7, 2017, the former Chief Strategy Officer and member of the Board was terminated. His 7,500,000 options
were subsequently forfeited (See Note 16).
On March 28, 2017, Bantek entered into
an at-will employment agreement with Matthew Wiles as General Manager of Howco. Under the terms of the employment agreement, Mr.
Wiles’ compensation is $140,000 per annum and he also will be eligible for a bonus of 10% of Howco’s gross profits
over $1.25 million to be paid in cash after the annual financial statements have been completed and, if applicable, audited for
filing with the SEC. Mr. Wiles will also receive options to acquire 250,000 shares of Bantek’s common stock, vesting over
five years in equal amounts on the anniversary date of his Employment Agreement. On September 16, 2019, Mr. Wiles’ employment
agreement was modified to provide salary of $275,000, and an annual bonus of 2% of net income. At the Company’s discretion,
salary and bonus may be paid in cash or stock and payment may be deferred.
On January 30, 2019, the Company filed
Form 8K announcing the Board of Directors appointment on January 5, 2019 of Jeffery L. Garon as member of the board and as the
Company’s chief financial officer. Under the terms of the January 4, 2019 compensation agreement with the CFO, the Company
issues 100,000 shares each month to the CFO. The monthly stock awards are charged to compensation expense using the grant date
quoted prices. During the year ended September 30, 2019, the Company was obligated to and issued 1,700,000 common restricted shares
to the former CFO charging payroll expenses $600. The CFO resigned effective June 20, 2019.
On September 16, 2019, the employment agreement
with the President/CEO and discussed above was modified to provide salary of $624,000, and an annual bonus of 3% of net income.
At the Company’s discretion, salary and bonus may be paid in cash or stock and payment may be deferred.
From July 2017 to August 2018, the Company
utilized as its corporate headquarters the office space and equipment of an entity in West Haven, Connecticut related to the Company’s
CEO at no cost. Since September 30, 2018 the Company leases space in New Jersey as its corporate headquarters.
The Company has certain convertible notes
and other promissory notes payable to related parties (see Note 9).
NOTE 15 - INCOME
TAXES
The Company recognizes deferred tax assets
and liabilities for the tax effects of differences between the financial statement and tax basis of assets and liabilities. A valuation
allowance is established to reduce the deferred tax assets if it is more likely than not that a deferred tax asset will not be
realized.
On December 22, 2017, the United States
signed into law the Tax Cuts and Jobs Act (the “Act”), a tax reform bill which, among other items, reduces the current
federal income tax rate to 21% from 34%. The rate reduction is effective for the Company on October 1, 2018, and is permanent.
The Act has caused the Company’s
deferred income taxes to be revalued. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted
through income tax expense. Pursuant to the guidance within SEC Staff Accounting Bulletin No. 118 (“SAB 118”), as of
September 30, 2018, the Company recognized the provisional effects of the enactment of the Act for which measurement could be reasonably
estimated. Since the Company has provided a full valuation allowance against its deferred tax assets, the revaluation of the deferred
tax assets did not have a material impact on any period presented. The ultimate impact of the Act may differ from these estimates
due to the Company’s continued analysis or further regulatory guidance that may be issued as a result of the Act.
As of September 30, 2019, the Company has net operating loss carryforwards
of approximately $18,664,091 to reduce future taxable income. Of the $18,664,091, $15,789,653, can be used through 2038, and $2,874,438
may be carried forward indefinitely. A valuation allowance for the entire amount of deferred tax assets has been established as
of September 30, 2019 and 2018.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The provision for (benefit from) income
taxes consists of the following:
|
|
Year
Ended
September 30,
2019
|
|
|
Year
Ended
September 30,
2018
|
|
Current
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
50
|
|
Deferred
|
|
|
|
|
|
|
|
|
Federal
|
|
|
-
|
|
|
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
Total
income tax provision (benefit)
|
|
$
|
-
|
|
|
$
|
-
|
|
A reconciliation of the provision for
income taxes at the federal statutory rates of 21% to the Company’s provision for income tax is as follows:
|
|
Year Ended
September 30,
2019
|
|
|
Year Ended
September 30,
2018
|
|
U.S. Federal (tax benefit) provision at statutory rate
|
|
$
|
(1,494,183
|
)
|
|
$
|
(2,021,203
|
)
|
State (tax benefit) income taxes, net of federal benefit
|
|
|
(601,231
|
)
|
|
|
(473,129
|
)
|
Permanent differences
|
|
|
1,017,899
|
|
|
|
61,491
|
|
True up
|
|
|
(575,537
|
)
|
|
|
|
|
Change in Federal tax rate
|
|
|
-
|
|
|
|
2,499,867
|
|
Changes in valuation allowance
|
|
|
1,653,052
|
|
|
|
(67,026
|
)
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred income taxes reflect the net tax
effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the
amounts used for income tax purposes. The following table presents the significant components of the Company’s deferred tax
assets and liabilities for the periods presented:
|
|
September 30,
2019
|
|
|
September 30,
2018
|
|
Deferred Tax Assets
|
|
|
|
|
|
|
Stock-based compensation
|
|
$
|
1,415,118
|
|
|
$
|
760,339
|
|
Net operating losses
|
|
|
5,496,575
|
|
|
|
4,650,053
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
Total deferred tax assets
|
|
|
6,911,693
|
|
|
|
5,410,392
|
|
Valuation allowance
|
|
|
(6,911,693
|
)
|
|
|
(5,258,641
|
)
|
Net deferred tax assets
|
|
|
-
|
|
|
|
151,751
|
|
|
|
|
|
|
|
|
|
|
Deferred Tax Liabilities
|
|
|
|
|
|
|
|
|
Identifiable intangibles - Howco Purchase
|
|
|
-
|
|
|
|
(151,751
|
)
|
Total deferred tax liabilities
|
|
|
-
|
|
|
|
(151,751
|
)
|
Net deferred tax
|
|
$
|
-
|
|
|
$
|
-
|
|
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
The Company determines its valuation allowance
on deferred tax assets by considering both positive and negative evidence in order to ascertain whether it is more likely than
not that deferred tax assets will be realized. Realization of deferred tax assets is dependent upon the generation of future taxable
income, if any, the timing and amount of which are uncertain. Due to the history of losses the Company has generated in the past,
the Company believes that it is not more likely than not that all of the deferred tax assets in the U.S. can be realized as of
September 30, 2019 and 2018, accordingly, the Company has recorded a full valuation allowance on its U.S. deferred tax assets.
The Company files income tax returns in
the United States on federal basis and various states. The Company is not currently under any international or any United States
federal, state and local income tax examinations for any taxable years. All of the Company’s net operating losses are subject
to tax authority adjustment upon examination.
NOTE 16 - COMMITMENTS
AND CONTINGENCIES
Contingencies
Legal Matters
On February 6, 2018 the Company sent a
letter to the previous owners of Howco Distributing Co. (“Howco”) alleging that they made certain financial misrepresentations
under the terms of the Stock Purchase Agreement by which the Company acquired control of Howco during 2016. The Company claimed
that the previous owners took excessive amounts of cash from the business prior to the close of the merger. On March 13, 2018 the
Company filed a lawsuit against the previous owners by issuing a summons. On April 12, 2018, the Company received the Defendants’
answer. On July 22, 2019, the Company was granted a dismissal without prejudice of the lawsuit filed against the previous owners
of Howco. The Company and the previous owners are in discussion to settle the matter as of September 30, 2019.
In connection with the merger in fiscal
2016, with Texas Wyoming Drilling, Inc., a vendor has a claim for unpaid bills of approximately $75,000 against the Company. The
Company and its legal counsel believe the Company is not liable for the claim pursuant to its indemnification clause in the merger
agreement.
On February 11, 2019, the Supreme Court
of the State of New York issued a summons to the former CFO of the Company, to appear before the court to answer the Company’s
complaint seeking payment under a personal guarantee of the defendant to provide half of any compensation paid to the former Chief
Strategy Officer. The Company is seeking $300,000 from the defendant relating to the November 27, 2018 settlement agreement with
the former Chief Strategy Office for $600,000. The former CFO has responded to the suit and has filed a motion to dismiss the Company’s
suit during August of 2019.
On April 10, 2019, a former service provider
filed a complaint with three charges with the Superior Court Judicial District of New Haven, CT seeking payment for professional
services. The Company has previously recognized expenses of $156,431, which remain unpaid in accounts payable. The Company has
retained an attorney who is currently working to address the complaint. On August 9, 2019 the Company filed a motion to dismiss
the charge of unjust enrichment, which is pending adjudication.
During the year ended September 30, 2019,
two vendors (The Equity Group and Toppan Vintage) have asserted claims for past due amounts of approximately $59,000, arising from
services provided. The Company has fully recognized in accounts payable the amounts associated with these claims and expects to
resolve the matters to satisfaction of all parties.
Settlements
During the quarter ended June 30, 2017,
the Company received demands for non-payment of five months of rent for its New York location. In July 2017, the Company vacated
the New York premises. Subsequent to June 30, 2017, a lawsuit was filed in the Supreme Court of the State of New York for an alleged
breach of a Service Agreement for approximately $63,000 in connection with the lease the Company entered into for its former office
space in New York. As of September 30, 2017, the Company accrued into accounts payable approximately $63,000 pursuant to ASC 420-10-30
“Cost to Terminate an Operating Lease”. In October 2017, the Company entered into a settlement agreement with the New
York lease landlord and paid $30,000 in full settlement and recorded a settlement gain of $33,361.
On August 9, 2017, a lawsuit was filed
by an investor relations firm against the Company in the Supreme Court, Westchester County (Index No. 61772/2017). The complaint
alleged two causes of action, one for goods and services furnished and one for an account stated, in the amount of $74,325. The
plaintiff obtained a default judgment. The Company has filed an Order to Show Cause to vacate the default judgment on the grounds
that the service of the complaint was invalid. The court granted the Company’s Order to Show Cause on December 19, 2017 and
set the hearing on the Order to Show Cause for January 12, 2018. At December 31, 2017, $68,544 was accrued in accounts payable.
On February 14, 2018 the Company entered into a stipulation agreement with the investor relations firm which settled the amount
due at $20,000 if payment was made by February 21, 2018. The lump sum payment was made on February 16, 2018 and a gain on extinguishment
of debt of $48,544 was recorded.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
On January 29, 2018, the Company entered
into a settlement agreement and mutual release with a vendor who had provided public relations and other consulting services whereby
the Company shall pay to this vendor an aggregate amount of $60,000 of which $30,000 was paid on February 2, 2018. Additionally,
the Company shall pay ten monthly payments of $3,000 per month beginning on February 29, 2018. Additionally, the vendor returned
400,000 common shares of the Company’s common stock which will be cancelled upon satisfaction of the liability. The liability
is recorded at $21,000 as of September 30, 2019, and 2018. The Company is in discussion with the vendor to address the past due
amounts.
On November 13, 2018 the Company and a
vendor agreed to settle $161,700 in past due professional fees for a convertible note in the amount of $90,000. The note bears
interest at 5% and matures in July 2019, and has a fixed discount conversion feature. The note is now past due and remains unconverted
at September 30, 2019. The accrued balance as accounts payable of $71,700, was recognized a gain on debt extinguishment following
receipt of the waiver and release from the vendor.
During 2016, Company entered into an employment
agreement with the Company’s former Chief Strategy Officer which provided for annual base compensation of $400,000 for a
period of three years and provided for other additional benefits as defined in the agreement including a signing bonus of $100,000
payable during the first year of employment. During November 2018 the Company reached an agreement and executed a related stipulation
and payment terms agreement stemming from the legal action by the former Chief Strategy Officer for improper termination. The plaintiff
agreed to accept $600,000 in payments. The first scheduled payment of $200,000 was made on December 20, 2018 in accordance with
the settlement terms. Twelve monthly payments of approximately $33,333 are due starting on January 15, through December 15, 2019.
As of September 30, 2019, a balance of $131,724 remained as settlement payable which includes related employer payroll taxes expected
to be incurred for future payments.
As of September 30, 2019, the Company has
received demand for payment of past due amounts for services by several consultants and service providers.
Commitments
Lease Obligations
The Company entered into an agreement with
a manufacturer in Pismo Beach, California. The agreement provides for certain services to be provided by the manufacturer as needed
by the Company. The agreement has an initial term of three years with one year renewals. In connection with this agreement, the
Company has agreed to sublease space based in San Luis Obispo, California from the manufacturer for the purposes of the development
and manufacturing of unmanned aerial vehicles. The lease provides for base monthly rent of approximately $15,000 for the initial
term to be increased to $16,500 per month upon extension. The lease term begins February 1, 2017 and expires January 31, 2019 with
the option to extend the term an additional 24 months. However, the Company never took possession of the premises and in July 2017,
the Company made a decision to not take possession of the premises. The Company is in default of the rent payments and had received
oral demand for payments. As of September 30, 2019, and 2018, the Company has not made any of the required monthly rent payments
in connection with this agreement. During fiscal 2017, the Company had expensed and accrued into accounts payable the remaining
amounts due under the term of the lease for a total accrual of $360,000 pursuant to ASC 420-10-30. This balance remains accrued
as of September 30, 2019 and 2018.
In May 2017, the Company extended Howco’s
office lease through May 30, 2020. The lease requires monthly payments including base rent plus CAM with annual increases. Future
minimum lease payments under non-cancelable operating leases at September 30, 2019 are as follows:
Years ending September 30,
|
|
Amount
|
|
2020
|
|
|
40,737
|
|
Total minimum non-cancelable operating lease payments
|
|
$
|
40,737
|
|
For the years ended September 30, 2019
and 2018, rent expense amounted to $59,737 and $55,225, respectively.
Profit Sharing Plan (for Howco)
On April 13, 2018, Howco announced to its
employees a Company-wide profit sharing program. The employee profit share is equal to their annual salary divided by the Company’s
total annual payroll and multiplied by 10% of net income for the fiscal year. During 2019 and 2018 the employees earned approximately
$0 and $21,000 under this plan.
Notice of Default
On September 6, 2019, the Company received
a notice of default under its senior secured credit facility with TCA, for non-payment of amounts due among other matters. Left
uncured the default remedies include seizure of operating assets such as the Company’s subsidiary. Additionally, the default
may trigger cross default provisions under other agreements with other creditors.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
NOTE 17 - CONCENTRATIONS
Concentration of Credit Risk
The Company maintains its cash in bank
and financial institution deposits that at times may exceed federally insured limits. At September 30, 2019, cash in bank did not
exceed the federally insured limits of $250,000. The Company has not experienced any losses in such accounts through September
30, 2019.
Economic Concentrations
With respect to customer concentration,
two customers accounted for approximately 52%, and 14%, of total sales for the year ended September 30, 2019. Three customers accounted
for approximately 52%, 17%, and 10%, of total sales for the period ended September 30, 2018.
With respect to accounts receivable concentration,
two customers accounted for approximately 57%, and 20%, of total accounts receivable at September 30, 2019. Three customers accounted
for approximately 50%, 20% and 20% of total accounts receivable at September 30, 2018.
With respect to supplier concentration,
two suppliers accounted for approximately 18% each of total purchases for the year ended September 30, 2019. Two suppliers accounted
for approximately 34% and 10% of total purchases for the year ended September 30, 2018.
With respect to accounts payable concentration,
three suppliers accounted for approximately 14%, 12%, and 12% of total accounts payable at September 30, 2019. Three suppliers
accounted for approximately 18%, 13%, and 11% of total accounts payable at September 30, 2018.
With respect to foreign sales, it totaled
approximately $57,483 for the year ended September 30, 2019.
NOTE 18 - SUBSEQUENT
EVENTS
Directors’ & Officers’
Insurance Policy Expiration
On October 11, 2019, the Company’s
insurance policy covering directors and officers expired and the carrier declined to renew the policy. The Company is working with
its broker and other carriers to obtain coverage. This lapse of insurance coverage exposes the Company to the risk associated with
its indemnification of its officers against legal actions by third parties as outlined in the officers’ employment agreements
as amended on September 16, 2019.
Default on Convertible Note
On December 30, 2019, the Company failed
to pay the principal and accrued interest on its February 27, 2019, convertible note payable to Redstart Holdings Corp upon its
maturity. Legal counsel for the note holder submitted a demand notice for payment for 150% of the original principal of $78,000
amounting to $117,000 plus accrued interest. The Company will record the default penalty with a charge to interest expense and
increase the principal of the note as of December 30, 2019. The Company will recognize the additional put premium related to the
increased principal as interest expense for stock settled debt.
On October 7, 2019, the Company entered
into a one year agreement for professional services for a one-time fee to be paid with 25,000,000 common shares of restricted stock.
The services relate mostly to technology and related internet media and website improvement. The shares will be valued at $.0001
per share based on the quoted trading price for total expense of $2,500 to be charged to professional fees.
On October 7, 2019, the Company entered
into a one year agreement for professional services for a one-time fee to be paid with 25,000,000 common shares of restricted stock
the services relate mostly to investor relations through internet media. The shares will be valued at $.0001 per share for total
expense of $2,500 to be charged to professional fees.
In December 2019, the Company relocated
its primary office to 195 Paterson Avenue, Little Falls, New Jersey, under a one-year lease with an renewal option having monthly
payments of $500.
BANTEK, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2019 AND 2018
Convertible and Non-Convertible Notes
Issued
On October 1, 2019 the Company issued a
promissory note for $17,000 to Livingston Asset Management under the services agreement mentioned above. The note bears interest
at 10% and matures in six months.
On October 18, 2019 the Company issued
a convertible promissory note to an attorney for services in the amount of $6,000. The note bears interest at 12%, matures in six
months and is convertible into the Company’s common stock at 50% of the lowest closing bid price on the 30 trading days immediately
preceding the notice of conversion.
On November 1, 2019 the Company issued
a promissory note for $17,000 to Livingston Asset Management under the services agreement mentioned above. The note bears interest
at 10% and matures in six months.
On November 18, 2019 the Company issued
a convertible promissory note to an attorney for services in the amount of $6,000. The note bears interest at 12% and is convertible
into the Company’s common stock at 50% of the lowest closing bid price on the 30 trading days immediately preceding the notice
of conversion.
On December 1, 2019 the Company issued
a promissory note for $17,000 to Livingston Asset Management under the services agreement mentioned above. The note bears interest
at 10% and matures in six months.
On December 18, 2019 the Company
issued a convertible promissory note to an attorney for services in the amount of $6,000. The note bears interest at 12% and is
convertible into the Company’s common stock at 50% of the lowest closing bid price on the 30 trading days immediately preceding
the notice of conversion.
On January 1, 2020, the Company issued
a promissory note for $17,000 to Livingston Asset Management under the services agreement mentioned above. The note bears interest
at 10% and matures in six months.
On January 18, 2020, the Company
issued a convertible promissory note to an attorney for services in the amount of $6,000. The note bears interest at 12% and is
convertible into the Company’s common stock at 50% of the lowest closing bid price on the 30 trading days immediately preceding
the notice of conversion.
On January 28, 2020, the Company’s subsidiary Howco entered
into a Payment Rights Purchase and Sale Agreement financing with EBF Partners, LLC, (merchant cash advance or “MCA”)
with a principal amount of $208,500. Howco received $147,355, in cash, net of original issue discount of $58,500, and legal and
other fees totaling $2,645, which will be amortized to interest expense over the term of the financing. The CEO is a personal guarantor
for the MCA. Howco will make payments each business day by way of an ACH withdrawal of $1,489, for 140 payments. The loan is secured
by receipts from future revenue transactions.
On February 1, 2020, the Company issued a promissory
note for $17,000 to Livingston Asset Management under the services agreement mentioned above. The note bears interest at 10% and
matures in six months.
Note Amendments, Assignments and Restatements
On November 1, 2019, Livingston Asset Management
amended the convertible notes payable received under the Company’s advisory agreement with Livingston to relinquish the conversion
of feature of the notes held by Livingston with immediate effect. The Company will recognize $136,375 from a gain on debt
extinguishment as premiums recorded for stock settled debt (charged as interest expense at the date of note origination) are reclassified.
On November 1, 2019, Trillium Partners
LP, amended the convertible notes payable issued by the Company for cash loan on July 12, 2019, to relinquish the conversion of
feature of the note held by Trillium. The Company will recognize $10,000 from a gain on debt extinguishment as premiums recorded
for stock settled debt (charged as interest expense at the date of note origination) are reclassified.
Common Stock Cancelled for 3(a)(10)
Issuance
On November 7, 2019 Livingston Asset Management
surrendered 194,520,000 common shares of the Company under the 3(a)(10) settlement to the Company’s transfer agent. The Company
will cancel these shares and reverse the accounting recognition recorded upon issuance. In addition, Livingston transferred ownership
of 25,718,995 common shares to an unrelated third party.