BARFRESH FOOD GROUP INC. - Quarter Report: 2019 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2019
or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________________ to ___________________
Commission File Number: 000-55131
BARFRESH FOOD GROUP INC.
(Exact name of registrant as specified in its charter)
Delaware | 27-1994406 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
3600 Wilshire Boulevard Suite 1720, Los Angeles, 90010, California |
90211 | |
(Address of principal executive offices) | (Zip Code) |
310-598-7113
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
[X] Yes [ ] No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
[X] Yes [ ] No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer [ ] | Accelerated Filer [ ] | Non-Accelerated Filer (do not check if Smaller Reporting Company) [ ] |
Smaller Reporting Company [X] | Emerging Growth Company [ ] |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
[ ] Yes [X] No
As of May 10, 2019, there were 130,085,820 outstanding shares of common stock of the registrant.
TABLE OF CONTENTS
Page Number | ||
PART I - FINANCIAL INFORMATION | ||
Item 1. | Financial Statements. | 3 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 19 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. | 25 |
Item 4. | Controls and Procedures. | 25 |
PART II - OTHER INFORMATION | ||
Item 1. | Legal Proceedings. | 26 |
Item 1A. | Risk Factors. | 26 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. | 26 |
Item 3. | Defaults Upon Senior Securities. | 26 |
Item 4. | Mine Safety Disclosures. | 26 |
Item 5. | Other Information. | 26 |
Item 6. | Exhibits. | 26 |
SIGNATURES | 27 |
2 |
PART I - FINANCIAL INFORMATION
Barfresh Food Group Inc.
Condensed Consolidated Balance Sheets
March 31, 2019 | December 31, 2018 | |||||||
(Unaudited) | (Audited) | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 2,907,307 | $ | 1,041,569 | ||||
Accounts receivable, net | 642,863 | 357,304 | ||||||
Inventory, net | 1,197,941 | 1,226,463 | ||||||
Prepaid expenses and other current assets | 121,254 | 98,457 | ||||||
Total current assets | 4,869,365 | 2,723,793 | ||||||
Property, plant and equipment, net of depreciation | 2,535,129 | 2,500,254 | ||||||
Intangible assets, net of amortization | 521,887 | 537,789 | ||||||
Deposits | 23,462 | - | ||||||
Total Assets | $ | 7,949,843 | $ | 5,761,836 | ||||
Liabilities And Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 742,875 | $ | 1,101,882 | ||||
Accrued expenses | 163,259 | 175,259 | ||||||
Accrued payroll | - | 638,706 | ||||||
Accrued vacation | 146,929 | 155,586 | ||||||
Accrued Interest | 196,842 | - | ||||||
Convertible note - related party, net of discount | 685,756 | - | ||||||
Convertible note, net of discount | 866,310 | - | ||||||
Derivative liabilities | 973,021 | - | ||||||
Total current liabilities | 3,774,992 | 2,071,433 | ||||||
Long term liabilities: | ||||||||
Accrued interest | 45,191 | 190,475 | ||||||
Convertible note - related party, net of discount | 239,992 | 841,836 | ||||||
Convertible note, net of discount | 344,217 | 1,367,487 | ||||||
Derivative liabilities | 758,644 | 1,325,653 | ||||||
Total liabilities | 5,163,036 | 5,796,884 | ||||||
Commitments and contingencies (Note 5,6,7and 11) | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $0.000001 par value, 5,000,000 shares authorized, none issued or outstanding | - | - | ||||||
Common stock, $0.000001 par value; 300,000,000 shares authorized; 130,085,820 and 122,770,960 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively | 130 | 123 | ||||||
Additional paid in capital | 46,787,709 | 41,118,649 | ||||||
Accumulated deficit | (44,001,032 | ) | (41,153,820 | ) | ||||
Total stockholders’ equity | 2,786,807 | (35,048 | ) | |||||
Total Liabilities and Stockholders’ Equity | $ | 7,949,843 | $ | 5,761,836 |
See the accompanying notes to the condensed consolidated financial statements
3 |
Barfresh Food Group Inc.
Condensed Consolidated Statements of Operations
For the three months ended March 31, 2019 and 2018
(Unaudited)
2019 | 2018 | |||||||
Revenue | $ | 834,534 | $ | 623,071 | ||||
Cost of revenue | 387,724 | 278,466 | ||||||
Depreciation of Manufacturing Equipment | 12,106 | 11,584 | ||||||
Gross profit | 434,704 | 333,021 | ||||||
Operating expenses: | ||||||||
General and administrative | 2,003,444 | 2,094,664 | ||||||
Depreciation and Amortization | 201,977 | 100,883 | ||||||
Total operating expenses | 2,205,421 | 2,195,547 | ||||||
Operating loss | (1,770,717 | ) | (1,862,526 | ) | ||||
Other (income)/expenses | ||||||||
Other (income)/expenses /loss from derivative liability | 406,012 | 444,736 | ||||||
Warrant modification | 307,460 | - | ||||||
Interest | 363,073 | 30,876 | ||||||
Total other expense | 1,076,545 | 475,612 | ||||||
Net (loss) | $ | (2,847,262 | ) | $ | (2,338,138 | ) | ||
Per share information - basic and fully diluted: | ||||||||
Weighted average shares outstanding | 126,480,323 | 118,682,325 | ||||||
Net (loss) per share | $ | (0.02 | ) | $ | (0.02 | ) |
See the accompanying notes to the condensed consolidated financial statements
4 |
Barfresh Food Group Inc.
Condensed Consolidated Statements of Cash Flows
For the three months ended March 31, 2019 and 2018
(Unaudited)
2019 | 2018 | |||||||
Net Cash (used for) Operating Activities | (1,873,982 | ) | (1,491,691 | ) | ||||
Investing Activities | ||||||||
Purchase of property and equipment | (160,590 | ) | (172,231 | ) | ||||
Purchase of Intangibles | - | (2,293 | ) | |||||
Net Cash (used for) Investing Activities | (160,590 | ) | (174,524 | ) | ||||
Financing Activities | ||||||||
Cash received for Warrant Exercises | 1,500,310 | - | ||||||
Cash received for Stock | 2,400,000 | |||||||
Issuance of short term notes | - | 250,000 | ||||||
Issuance of convertible notes | - | 2,503,200 | ||||||
Net Cash from Financing Activities | 3,900,310 | 2,753,200 | ||||||
Net Change in Cash and Cash Equivalents | 1,865,738 | 1,086,985 | ||||||
Cash and Cash Equivalents, Beginning of Year | 1,041,569 | 1,304,916 | ||||||
Cash and Cash Equivalents, End of Year | $ | 2,907,307 | $ | 2,391,901 | ||||
Non Cash Financing and Investing Activities | ||||||||
Total property and equipment included in accounts payable | 60,130 | 342,448 | ||||||
Discount on convertible notes | - | 790,135 | ||||||
Convertible notes principal and interest settled through warrant exercise | 384,563 | - |
See the accompanying notes to the condensed consolidated financial statements
5 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Barfresh Food Group Inc., (“we,” “us,” “our,” and the “Company”) was incorporated on February 25, 2010 in the State of Delaware. We are engaged in the manufacturing and distribution of ready to blend beverages, particularly, smoothies, shakes and frappes.
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Basis of Consolidation
The consolidated financial statements include the financial statements of the Company and our wholly owned subsidiaries, Barfresh Inc. and Barfresh Corporation Inc. (formerly known as Smoothie, Inc.). All inter-company balances and transactions among the companies have been eliminated upon consolidation.
Use of Estimates
The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results may differ from these estimates.
Concentration of Credit Risk
The amount of cash on deposit with financial institutions exceeds the $250,000 federally insured limit at March 31, 2019 and 2018. However, we believe that cash on deposit that exceeds $250,000 in the financial institutions is financially sound and the risk of loss is minimal.
Fair Value Measurement
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), provides a comprehensive framework for measuring fair value and expands disclosures which are required about fair value measurements. Specifically, ASC 820 sets forth a definition of fair value and establishes a hierarchy prioritizing the inputs to valuation techniques, giving the highest priority to quoted prices in active markets for identical assets and liabilities and the lowest priority to unobservable value inputs. ASC 820 defines the hierarchy as follows:
Level 1 - Quoted prices are available in active markets for identical assets or liabilities as of the reported date. The types of assets and liabilities included in Level 1 are highly liquid and actively traded instruments with quoted prices, such as equities listed on the New York Stock Exchange.
Level 2 - Pricing inputs are other than quoted prices in active markets, but are either directly or indirectly observable as of the reported date. The types of assets and liabilities in Level 2 are typically either comparable to actively traded securities or contracts or priced with models using highly observable inputs.
Level 3 - Significant inputs to pricing that are unobservable as of the reporting date. The types of assets and liabilities included in Level 3 are those with inputs requiring significant management judgment or estimation, such as complex and subjective models and forecasts used to determine the fair value.
Our financial instruments consist of cash, accounts receivable, accounts payable, derivative liabilities, and convertible notes. The carrying value of our financial instruments approximates their fair value, except for the derivative liability in which carrying value is fair value.
6 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Accounts Receivable
Accounts receivable are typically unsecured. Our credit policy calls for payment generally within 30 days. The credit worthiness of a customer is evaluated prior to a sale. As of March 31, 2019 and December 31, 2018, the company’s allowance for doubtful accounts was $61,788 and $61,788, respectively. The allowance was estimated based on evaluation of collectability of outstanding Accounts Receivable.
Inventory
Inventory consists of finished goods and is carried at the lower of cost or realizable value on a first in first out basis. The company monitors the remaining useful life of its inventory and establishes a reserve of obsolescence where appropriate. As of March 31, 2019 and December 31, 2018, the Company’s inventory reserve was $31,237 and $31,237, respectively.
Intangible Assets
Intangible assets are comprised of patents, net of amortization and trademarks. The patent costs are being amortized over the life of the patent, which is twenty years from the date of filing the patent application. In accordance with ASC Topic 350 Intangibles - Goodwill and Other (“ASC 350”), the costs of internally developing other intangible assets, such as patents, are expensed as incurred. However, as allowed by ASC 350, costs associated with the acquisition of patents from third parties, legal fees and similar costs relating to patents have been capitalized.
In accordance with ASC 350 legal costs related to trademarks have been capitalized. We have determined that trademarks have an indeterminable life and therefore are not being amortized.
Long-Lived Assets and Other Acquired Intangible Assets
We evaluate the recoverability of property and equipment and finite-lived intangible assets for possible impairment whenever events or circumstances indicate that the carrying amount of such assets may not be recoverable. The evaluation is performed at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of these assets is measured by a comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate. If such review indicates that the carrying amount of property and equipment and intangible assets is not recoverable, the carrying amount of such assets is reduced to fair value. We have not recorded any significant impairment charges during the years presented.
Property, Plant, and Equipment
Property, plant, and equipment is stated at cost less accumulated depreciation and accumulated impairment loss, if any. Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. Leasehold improvements are being amortized over the shorter of the useful life of the asset or the lease term that includes any expected renewal periods that are deemed to be reasonably assured. The estimated useful lives used for financial statement purposes are:
Furniture and fixtures: 5 years
Manufacturing equipment and customer equipment: 3 years to 7 years
Vehicles 5 years
Revenue Recognition
In accordance with ASC 606, Revenue from Contracts with Customers, revenue is recognized when a customer obtains ownership of promised goods. The Company adopted this standard at the beginning of fiscal year 2018, with no significant impact to its financial position or results of operations, using the modified retrospective method. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these goods. The Company applies the following five steps:
1) | Identify the contract with a customer | |
A contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also be supplemented by other agreements that formalize various terms and conditions with customers. |
7 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
2) | Identify the performance obligation in the contract | |
Performance obligations promised in a contract are identified based on the goods or that will be transferred to the customer. For the Company, this consists of the delivery of frozen beverages, which provide immediate benefit to the customer. | ||
3) | Determine the transaction price | |
The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods, and is generally stated on the approved sales order. Variable consideration, which typically includes volume-based rebates or discounts, are estimated utilizing the most likely amount method. | ||
4) | Allocate the transaction price to performance obligations in the contract Since our contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated to that single performance obligation. | |
5) | Recognize Revenue when or as the Company satisfies a performance obligation | |
The Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods, which generally occurs at delivery. Customer sales incentives such as volume-based rebates or discounts are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfillment costs and presented in distribution, selling and administrative costs. | ||
The company evaluated the requirement to disaggregate revenue, and concluded that substantially all of its revenue comes from a single product, frozen beverages. |
Research and Development
Expenditures for research activities relating to product development and improvement are charged to expense as incurred. We incurred $156,199 and $190,341, in research and development expenses for the three-months ended March 31, 2019 and 2018, respectively.
Shipping and Handling Costs
Shipping and handling costs are included in general and administrative expenses. For the three-month periods ended March 31, 2019 and 2018, shipping and handling costs totaled $98,339 and $138,248, respectively.
Income Taxes
The provision for income taxes is determined in accordance with the provisions of ASC Topic 740, Accounting for Income Taxes (“ASC 740”). Under this method, 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 basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements, uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
ASC 740 requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of evidence, it is more than likely than not that some portion or all of the deferred tax assets will not be recognized.
For the three-months ended March 31, 2019 and 2018 we did not have any interest and penalties or any significant unrecognized uncertain tax positions.
8 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Derivative Liability
The Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The result of this accounting treatment is that the fair value of any derivative is marked-to-market each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as gain/loss from derivative liability. Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. We analyzed the derivative financial instruments in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entity’s own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock” also hinges on whether the instrument is indexed to an entity’s own stock. A non-derivative instrument that is not indexed to an entity’s own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entity’s own stock. First, the instrument’s contingent exercise provisions, if any, must be evaluated, followed by an evaluation of the instrument’s settlement provisions. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation sale.
Earnings per Share
We calculate net loss per share in accordance with ASC Topic 260, Earnings per Share. Basic net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding for the period, and diluted earnings per share is computed by including common stock equivalents outstanding for the period in the denominator. At March 31, 2019 and 2018 any equivalents would have been anti-dilutive as we had losses for the periods then ended.
Stock Based Compensation
We calculate stock compensation in accordance with ASC Topic 718, Compensation-Stock Based Compensation (“ASC 718”). ASC 718 requires that the cost resulting from all share-based payment transactions be recognized in the financial statements and establishes fair value as the measurement objective in accounting for share-based payment arrangements and requires all entities to apply a fair-value-based measurement method in accounting for share-based payment transactions with employees except for equity instruments held by employee stock ownership plans
Reclassifications
Certain reclassifications of amounts previously reported have been made to the accompanying consolidated financial statements to maintain consistency between periods presented. The reclassifications had no impact on net income or stockholder’s equity.
Recent pronouncements
From time to time, new accounting pronouncements are issued that we adopt as of the specified effective date. We believe that the impact of recently issued standards that are not yet effective may have an impact on our results of operations and financial position.
In February 2016, the FASB issued ASU No. 2016-02, “Leases”, to improve financial reporting about leasing transactions. This ASU will require organizations that lease assets (“lessees”) to recognize a lease liability and a right-of-use asset on its balance sheet for all leases with terms of more than twelve months. A lease liability is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis and a right-of-use asset represents the lessee’s right to use, or control use of, a specified asset for the lease term. The amendments in this ASU leaves the accounting for the organization that own the assets leased to the lessee (“lessor”) largely unchanged except for targeted improvements to align it with the lessee accounting model and Topic 606, “Revenue from Contracts with Customers”.
The Company has evaluated the effect of the standard on our financial statements. Based on our evaluation, we will have one material lease subject to adoption of this standard, effective January 1, 2019. As disclosed in Note 7, we entered into a new office space lease that will take effect on April 1, 2019 and would expect to record a right-of-use asset and corresponding liability for amounts that approximate our future commitments of $258,140.
9 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Note 2. Property Plant and Equipment
Major classes of property and equipment at March 31, 2019 and December 31, 2018:
2019 | 2018 | |||||||
Furniture and fixtures | $ | 1,524 | $ | 1,524 | ||||
Manufacturing Equipment and customer equipment | 3,243,121 | 3,118,391 | ||||||
Leasehold Improvements | 4,886 | 4,886 | ||||||
Vehicles | 29,696 | 29,696 | ||||||
3,279,227 | 3,154,497 | |||||||
Less: accumulated depreciation | (1,376,921 | ) | (1,190,846 | ) | ||||
1,902,307 | 1,963,651 | |||||||
Equipment not yet placed in service | 632,822 | 536,605 | ||||||
Property and equipment, net of depreciation | $ | 2,535,129 | $ | 2,500,254 |
We recorded depreciation expense related to these assets of $186,074 and $96,564 for the three-months ended March 31, 2019 and 2018, respectively. Depreciation expense in Cost of Goods Sold was $12,106 and $11,584 for three-months ended March 31, 2019 and 2018 respectively
Note 3. Intangible Assets
As of March 31, 2019, intangible assets consist of patent costs of $764,891, trademarks of $103,309 and accumulated amortization of $346,313.
As of December 31, 2018, intangible assets consist of patent costs of $764,891, trademarks of $103,309 and accumulated amortization of $330,411.
The amounts carried on the balance sheet represent cost to acquire, legal fees and similar costs relating to the patents incurred by the Company. Amortization is calculated through the expiration date of the patents, which is December 2025. The amount charged to amortization was $15,902 and $15,902 for the three-months ended March 31, 2019 and 2018, respectively.
Estimated future amortization expense related to patents as of March 31, 2019, is as follows:
Total Amortization | ||||
Years ending December 31, | ||||
2019 | $ | 47,708 | ||
2020 | 63,610 | |||
2021 | 63,610 | |||
2022 | 63,610 | |||
2023 | 63,610 | |||
Later years | 116,430 | |||
$ | 418,578 |
Note 4. Related Parties
As disclosed below in Note 5, members of management and directors invested in the company’s convertible notes; and in Note 8, members of management and directors have received shares of stock and options in exchange for services.
10 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Note 5. Convertible Notes (Related and Unrelated Party)
In March 2018, we closed an offering of $2,527,500 in convertible notes, Series CN Note 1 of 2, of which, management, directors and significant shareholders have invested $840,000. The convertible notes bear 10% interest per annum and are due and payable on March 14, 2020. The notes are convertible at any time prior to the due date into our common stock at a conversion price of $0.88 per share or 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no event lower than $0.60 per share. In addition, the interest is convertible at any time prior to the due dates into our common stock at conversion price of 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no event lower than $0.60 per share. There were 1,331,583 warrants issued, in conjunction with the convertible note offering.
The fair value of the warrants, $0.17 per share ($220,548 in the aggregate), was calculated using the Black-Scholes option pricing model using the following assumptions:
Expected life (in years) | 3 | |||
Volatility (based on a comparable company) | 54.82 | % | ||
Risk Free interest rate | 2.41 | % | ||
Dividend yield (on common stock) | - |
The value of $220,548 was recorded as a debt discount related to the issuance of the warrants.
In April 2018, we offered investors in our March 2018 Convertible Note (“Series CN Notes”) the opportunity to accelerate the issuance of certain warrants associated with the CN Notes. Pursuant to the acceleration offer, Series CN Notes investors who invested an additional 10% to 20% of the Series CN Note amount, immediately received an additional 25% warrant coverage on their initial CN Note investment, which would otherwise have been issued after one year. During April 2018, we closed the CN Note acceleration offer in the amount of $177,300 in convertible notes, of which, management, directors and significant shareholders have invested $30,000. The CN Note acceleration offer convertible notes bear 10% interest per annum and are due and payable on March 14, 2020. The notes are convertible at any time prior to the due date into our common stock at conversion price of $0.88 per share or 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no events lower than $0.60 per share. In addition, the interest is convertible at any time prior to the due dates into our common stock at conversion price of 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no events lower than $0.60 per share. There were 937,373 warrants issued in conjunction with the Series CN Note acceleration offer convertible note offering.
The fair value of the warrants, $0.25 per share ($235,519 in the aggregate), was calculated using the Black-Scholes option pricing model using the following assumptions:
Expected life (in years) | 3 | |||
Volatility (based on a comparable company) | 55.49 | % | ||
Risk Free interest rate | 2.45 | % | ||
Dividend yield (on common stock) | - |
The value of $105,199 was recorded as a debt discount related to the issuance of the warrants as using the fair value would cause the debt discount to exceed the gross proceeds received.
In November and December 2018, three investors elected to convert their convertible note issued on March 14, 2018 into stock. The total debt converted was $453,000 and $30,459 accrued interest into 804,396 shares of stock.
In March 2019, an investor elected to exercise I-Warrants by using part of the investor’s convertible note. The total debt settled was $350,634 of principal and 33,929 of accrued interest.
11 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
The convertible notes consist of the following components as of December 31, 2018 and March 31, 2019:
December 31, 2018 | March 31, 2019 | |||||||
Convertible notes | $ | 2,704,800 | $ | 2,704,800 | ||||
Less: Debt discount (warrant value) | (325,747 | ) | (325,747 | ) | ||||
Less: Debt discount (derivative value)(Note 6) | (638,988 | ) | (638,988 | ) | ||||
Less: Debt discount (issuance costs paid) | (27,000 | ) | (27,000 | ) | ||||
Less: Note conversion/settlements | (453,000 | ) | (803,634 | ) | ||||
Add: Debt discount amortization | 481,042 | 642,635 | ||||||
$ | 1,741,107 | $ | 1,552,066 |
In December 2018, we closed an offering of $1,363,200 in convertible notes, Series CN 2 of 2, of which, management, directors and significant shareholders have invested $560,000. The convertible notes bear 10% interest per annum and are due and payable on November 30, 2020. The notes are convertible at any time prior to the due date into our common stock at conversion price of $0.88 per share or 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no event lower than $0.60 per share. In addition, the interest is convertible at any time prior to the due dates into our common stock at a conversion price of 85% of the average closing price of the common stock over the twenty consecutive trading days immediately preceding the date of note holders’ election; but in no event lower than $0.60 per share. There were 678,864 warrants issued, in conjunction with the convertible note offering.
The fair value of the warrants, $0.31 per share ($212,763 in the aggregate), was calculated using the Black-Scholes option pricing model using the following assumptions:
Expected life (in years) | 3 | |||
Volatility (based on a comparable company) | 59.00 | % | ||
Risk Free interest rate | 2.83 | % | ||
Dividend yield (on common stock) | - |
The value of $212,763 was recorded as a debt discount related to the issuance of the warrants.
The convertible notes consist of the following components as of December 31, 2018 and March 31, 2019:
December 31, 2018 | March 31, 2019 | |||||||
Convertible notes | $ | 1,363,200 | $ | 1,363,200 | ||||
Less: Debt discount (warrant value) | (212,763 | ) | (212,763 | ) | ||||
Less: Debt discount (derivative value)(Note 6) | (697,186 | ) | (697,186 | ) | ||||
Less: Debt discount (issuance costs paid) | (23,700 | ) | (23,700 | ) | ||||
Add: Debt discount amortization | 38,665 | 154,658 | ||||||
$ | 468,216 | $ | 584,209 |
12 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
As of March 31, 2019, the outstanding balances due of the Series CN Notes, net of all related debt discount, total $2,136,276. The related party convertible notes (net) and unrelated party convertible notes (net) represent $925,749 and $1,210,527, respectively as of March 31, 2019.
Future maturity of convertible notes at face value before effect of all discount, are as follow:
Total Convertible Notes | ||||
Years ending December 31, | ||||
2019 | $ | - | ||
2020 | 3,264,366 | |||
2021 | - | |||
2022 | - | |||
2023 | - | |||
$ | 3,264,366 |
Note 6. Derivative Liabilities
As discussed in Note 5, Convertible Notes, the Company issued Series CN Note acceleration offer convertible notes payable that provide variable conversion provisions. The conversion terms of the convertible notes are variable based on certain factors, such as the future price of the Company’s common stock. The number of shares of common stock to be issued is based on the future price of the Company’s common stock, therefore the number of shares of common stock issuable upon conversion of the promissory note is indeterminate.
The fair values of the Company’s derivative liabilities are estimated at the issuance date and are revalued at each subsequent reporting date. The Company recognized a derivative liability and debt discount of $569,588 at March 14, 2018 related to the Series CN Convertible notes 1 of 2; $69,400 at April 11, 2018 related to the Series CN Notes Warrant Acceleration; and $697,186 at November 30, 2018 related to the Series CN Convertible note 2 of 2. The derivative liability was revalued at March 31, 2019 with a value of $1,731,665. The Company recorded a loss of $406,012 and $444,736 for the three-months ended March 31, 2019 and March 31, 2018 respectively related to the derivative liability.
The fair value of the derivative liability for CN Convertible Note 1 of 2 and CN Note Warrant Acceleration was calculated using the Black-Scholes model using the following assumptions.
31-Dec-18 | 31-Mar-19 | |||||||
Expected life | 1.20 | 0.96 | ||||||
Volatility (based on comparable company) | 72.03 | % | 102.60 | % | ||||
Risk Fee interest rate | 2.48 | % | 2.27 | % | ||||
Dividend yield (on common stock) | - | - |
The fair value of the derivative liability for CN Convertible Note 2 of 2 was calculated using the Black-Scholes model using the following assumptions.
31-Dec-18 | 31-Mar-19 | |||||||
Expected life | 1.92 | 1.68 | ||||||
Volatility (based on comparable company) | 63.70 | % | 85.61 | % | ||||
Risk Fee interest rate | 2.48 | % | 2.27 | % | ||||
Dividend yield (on common stock) | - | - |
13 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Reconciliation of the derivative liability measured at fair value on a recurring basis with the use of significant unobservable inputs (level 3) from December 31, 2018 to March 31, 2019:
December 31, 2018 | $ | 1,325,653 | ||
Loss from change in value | 406,012 | |||
For the period ended December 31, 2018 | $ | 1,731,665 |
The following table presents the Company’s fair value hierarchy for applicable assets and liabilities measured at fair value as of December 31, 2018 and March 31, 2019.
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Derivative Liability December 31, 2018 | $ | - | - | 1,325,653 | $ | 1,325,653 |
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Derivative Liability March 31, 2019 | $ | - | - | 1,731,665 | $ | 1,731,665 |
Note 7. Commitments and Contingencies
We lease office space under non-cancelable operating lease which expires on March 31, 2019. Our periodic lease cost and operating cash flows for the three months ended March 31, 2018 and 2019 was $37,201 and $53,906, respectively. As of March 31, 2019, our right of use asset and related liability was $0.
Subsequently we entered into a new four-year lease as of April 1, 2019. The lease requires monthly payments of $6,173 for the first year and increases to $6,359 for year two, $6,549 for year three and $6,746 for year four. There are no renewal options, covenants or purchase options.
Once we record the lease as of April 1, 2019, we estimate future maturities of lease Liabilities to be (using a 10% discount rate which approximates our borrowing rate):
Twelve months ending April 1, | ||||
2020 | $ | 74,081 | ||
2021 | $ | 76,304 | ||
2022 | $ | 78,593 | ||
2023 | $ | 80,951 | ||
Total Lease payments | $ | 309,929 | ||
Less Interest | $ | (51,789 | ) | |
Present value of lease liabilities | $ | 258,140 |
Note 8. Stockholders’ Equity
During the three-months ended March 31, 2019, we issued 134,984 shares of common stock, valued at $81,040 for services. We also issued 38,462 shares of our common stock, with a value of $25,000, to certain members of our Board of Directors in lieu of cash payments for Director fees. Also, we issued 161,133 options to purchase our common stock to certain members of the Board of Directors in lieu of cash payments for Director fees, valued at $75,000. The exercise price of the options is $0.65 per share, vest immediately, and are exercisable for periods of 8 years. In addition, we issued 105,000 options to purchase our common stock to employees. The exercise price of the options ranged from $0.65 to $0.69 per share, vest after 3 years, and are exercisable for periods of 8 years. In addition, we issued 4,000,000 shares of common stock for capital raise, valued at $2,400,000.
14 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
The fair value of the options issued ($39,447, in the aggregate) was calculated using the Black-Sholes option pricing model, based on the criteria shown below.
Expected life (in years) | 5.5 to 8 | |||
Volatility (based on a comparable company) | 63.83%-64.00 | % | ||
Risk Free interest rate | 2.47%-2.54 | % | ||
Dividend yield (on common stock) | - |
The shares of our common stock were valued at the trading price on the date of grant, $0.66 and $0.72 per share
During the same period, we cancelled 78,000 options to purchase our common stock.
Holder of 2,841,454 I warrants elected to exercise those warrant on a cash basis of $1,320,310 and cashless basis of $384,563 to offset convertible note and accrued interest; and received 2,841,454 shares of our common stock.
Holder of 300,000 G warrants elected to exercise those warrant on a cash basis of $180,000 and received 300,000 shares of our common stock.
During the first quarter of 2019, the Company completed additional funding efforts, including a Private Placement Offering for common shares priced at $0.60 per share, resulting in the receipt of proceeds in the amount of $2.4 million and the issuance of 4,000,000 shares.
During the first quarter of 2019, the Company settled certain Executive Deferred Compensation payments with a combination of cash and warrants. The total amount of Deferred Executive compensation settled is $771,113. One-third of that total or $243,623, was paid in cash. The remaining balance of $487,246 was settled by granting the Executives warrants exercisable for five years to purchase the Company’s stock at an exercise price of $0.70 per share.
The total amount of equity-based compensation included in additional paid in capital for the years ended March 31, 2019 and 2018 was $136,941 and $246,775, respectively,
The following is a summary of outstanding stock options issued to employees and directors as of March 31, 2019:
Number
of Options | Exercise
price per share $ | Average remaining term in years | Aggregate
intrinsic value at date of grant $ | |||||||||||||
Outstanding January 1, 2019 | 7,428,014 | .40 - .87 | 5.48 | - | ||||||||||||
Issued | 105,000 | .65 - .69 | ||||||||||||||
Cancelled | (78,000 | ) | ||||||||||||||
Outstanding March 31, 2019 | 7,455,014 | .40 - .87 | 5.27 | |||||||||||||
Exercisable, March 31 2019 | 3,586,396 | .40 - .87 | 4.07 | - |
15 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
The following is Changes in Stockholders’ Equity as of March 31, 2018 and March 31, 2019:
Additional | ||||||||||||||||||||
Common Stock | paid in | Accumulated | ||||||||||||||||||
Shares | Amount | Capital | (Deficit) | Total | ||||||||||||||||
Balance January 1, 2018 | 118,690,527 | $ | 119 | $ | 37,992,799 | $ | (33,830,997 | ) | $ | 4,161,921 | ||||||||||
Cashless exercise of options | 8,812 | - | - | - | - | |||||||||||||||
Issuance of stock for services | 99,206 | - | 100,000 | - | 100,000 | |||||||||||||||
Equity based compensation | - | - | 246,775 | - | 246,775 | |||||||||||||||
Discount on convertible notes (warrants) | - | - | 220,548 | - | 220,548 | |||||||||||||||
Net (loss) for the year | - | - | - | (2,338,138 | ) | (2,338,138 | ) | |||||||||||||
Balance March 31, 2018 | 118,798,545 | $ | 119 | $ | 38,560,122 | $ | (36,169,135 | ) | $ | 2,391,106 |
Additional | ||||||||||||||||||||
Common Stock | paid in | Accumulated | ||||||||||||||||||
Shares | Amount | Capital | (Deficit) | Total | ||||||||||||||||
Balance January 1, 2019 | 122,770,960 | $ | 123 | $ | 41,118,649 | $ | (41,153,820 | ) | $ | (35,048 | ) | |||||||||
Exercise of warrants | 3,141,454 | 3 | 1,884,869 | 1,884,872 | ||||||||||||||||
Issuance of stock for services | 173,446 | - | 181,040 | - | 181,040 | |||||||||||||||
Equity based compensation | - | - | 136,941 | - | 136,941 | |||||||||||||||
Warrants issued to Management | - | - | 758,754 | - | 758,754 | |||||||||||||||
Issuance of stock for capital raise | 4,000,000 | 4 | 2,399,996 | - | 2,400,000 | |||||||||||||||
Warrant modification | - | - | 307,460 | - | 307,460 | |||||||||||||||
Net (loss) for the year | - | - | - | (2,847,262 | ) | (2,847,262 | ) | |||||||||||||
Balance March 31, 2019 | 130,085,860 | $ | 130 | $ | 46,787,709 | $ | (44,001,032 | ) | $ | 2,786,807 |
16 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Note 9. Outstanding Warrants
The following is a summary of all outstanding warrants as of March 31, 2019:
Number
of warrants | price per share | remaining
term in years | intrinsic
value at date of grant | |||||||||||||
Warrants issued in connection with private placements of common stock | 17,888,354 | $ | 0.53 - $1.00 | 1.70 | $ | - | ||||||||||
Warrants issued in connection with private placement of notes | 1,335,000 | $ | 1.00 | 1.76 | $ | - | ||||||||||
Warrants issued in connection with convertible note | 2,4680,259 | $ | 0.70 | 2.16 | $ | - | ||||||||||
Warrants issued in connection with settlement of deferred compensation | 1,595,611 | $ | 0.70 | 5.00 | $ | - |
Note 10. Income Taxes
We account for income taxes in interim periods in accordance with ASC Topic 740, Income Taxes (“ASC 740”). We have determined an estimated annual effective tax rate. The rate will be revised, if necessary, as of the end of each successive interim period during our fiscal year to our best current estimate. As of March 31, 2019, the estimated effective tax rate for the year will be zero.
There are open statutes of limitations for taxing authorities in federal and state jurisdictions to audit our tax returns from 2009 through the current period. Our policy is to account for income tax related interest and penalties in income tax expense in the statement of operations. There have been no income tax related interest or penalties assessed or recorded.
ASC 740 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. This pronouncement also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition.
For the three-month periods ended March 31, 2019 and 2018, we did not have any interest and penalties associated with tax positions. As of March 31, 2019, we did not have any significant unrecognized uncertain tax positions.
Note 11. Liquidity
During the three months ended March 31, 2019, we used cash for operations of $1,873,982, and purchased equipment for $160,590. We raised cash from the issuance of stock in the amount of $2,400,000, and we received cash for the exercise of warrants in the amount of $1,550,310.
During the three months ended March 31, 2018, we used $1,491,691 of cash for operations, $172,231 for the purchase of equipment, and $2,293 for trademarks. We raised cash in the amount of $2,503,200 from the issuance of convertible notes, and $250,000 from the issuance of short term notes.
We have a history of operating losses and negative cash flow. As our operations grow, we expect to experience significant increases in our working capital requirements. These conditions raise substantial doubt over the Company’s ability to meet all of its obligations over the twelve months following the filing of this Form 10-Q. Management has evaluated these conditions, and concluded that current plans will alleviate this concern. As of March 31, 2019, we had $2,907,307 of cash on the balance sheet. We have continued to significantly reduce core operating expenses, reducing total General and Administrative Expense in 2018 by $1.7 million, or 18%, as compared with 2017. In addition, in the first quarter of 2019, the Company completed $4.3 million of funding efforts. These efforts included a Private Placement Offering for common shares priced at .60 cents per share, resulting in the receipt of capital investment in the amount of $2.4 million and the issuance of 4,000,000 shares. In addition, the Company offered to reduce the exercise price on its I Warrants from $1 to .60 cents, for a limited time. During the time this offer was open, I Warrant holders converted 2,841,454 warrants at .60 cents, resulting in the receipt of capital investment in the amount of $1.7 million. In addition, during the first quarter of 2019, one investor exercised G series warrants, resulting in the receipt of capital investment in the amount of $180,000. In addition, during the first quarter of 2019, the Company settled certain Executive Deferred Compensation payments with a combination of cash and warrants. The total amount of Deferred Executive compensation settled is $771,113. One-third of that total or $243,623, was paid in cash. The remaining balance of $487,246 was settled by granting the Executives warrants exercisable for five years to purchase the Company’s stock at an exercise price of $0.70 per share, the closing price of our common stock on March 19, 2019, resulting in additional cash savings to the Company.
17 |
Barfresh Food Group Inc.
Notes to Condensed Consolidated Financial Statements
March 31, 2019
(Unaudited)
Net Cash Used For Operating Activities during the first quarter of 2019 was higher than is anticipated on a quarterly basis for the next twelve months. During the first quarter, the Company settled several large vendor payables and also made $243,623 in cash payments to settle a portion of deferred Executive Compensation amounts that had accrued over the prior 18 months. The Company’s forecast for the balance of 2019 reflect a significant improvement in cash flow from operations during the next twelve months, as the Company continues to increase contracts with school locations, military bases, and anticipates the roll-out of a National Account with over 2,500 locations. Additionally, the Company has implemented numerous cost reduction measures which will reduce cash expenses over the next twelve months, including relocation of its headquarters office, as well as entering into a new contract for personnel related services. These two measures alone will yield $200,000 per year in cash savings, and the Company continues to pursue additional measures to reduce cash expenses. Finally, the Company has received proposed Term Sheets from potential lenders for an ABL facility, and is of the view that an ABL facility will be available on acceptable terms, should the need arise.
The Company has $1.9 million of convertible short term debt coming due in March of 2020. Approximately half of this debt is held by insiders. The Company expects that if for any reason available cash upon maturity of this debt is not adequate to repay the convertible short term debt, that it will be able to refinance such debt, in particular the portion held by insiders.
Management has concluded that these actions have mitigated the substantial doubt of our ability to continue as a going concern. However, the Company cannot predict, with certainty, the outcome of its action to generate liquidity, including the availability of additional financing, or whether such actions would generate the expect liquidity as planned.
Note 12. Subsequent Events
Management has evaluated all activity and concluded that no subsequent events have occurred that would require recognition in the financial statements or disclosure in the notes to the financial statements.
18 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion should be read in conjunction with the financial information included elsewhere in this Quarterly Report on Form 10-Q (this “Report”), including our unaudited condensed consolidated financial statements and the related notes. References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations section to “us”, “we”, “our” and similar terms refer to Barfresh Food Group Inc. This discussion includes forward-looking statements, as that term is defined in the federal securities laws, based upon current expectations that involve risks and uncertainties, such as plans, objectives, expectations and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of a number of factors. Words such as “anticipate”, “estimate”, “plan”, “continuing”, “ongoing”, “expect”, “believe”, “intend”, “may”, “will”, “should”, “could” and similar expressions are used to identify forward-looking statements.
We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the statements are based. Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.
Barfresh is a leader in the creation, manufacturing and distribution of ready to blend frozen beverages. The current portfolio of products includes smoothies, shakes and frappes. Products are packaged in two distinct formats.
The Company’s original single serve format features portion controlled and ready to blend beverage ingredient packs or “beverage packs”. The beverage packs contain all of the solid ingredients necessary to make the beverage, including the base (either sorbet, frozen yogurt or ice cream), real fruit pieces, juices and ice – five ounces of water are added before blending.
The Company’s bulk “Easy Pour” format also contains all of the solid ingredients necessary to make the beverage, packaged in gallon containers in a concentrated formula that is mixed “one to one” with water. The Company has a “no sugar added” version of the bulk “Easy Pour” format that is specifically targeted for the USDA national school meal program, including the School Breakfast Program, the National School Lunch Program, and Smart Snacks in Schools Program. The Company is currently in contract to sell its bulk Easy Pour products into over three hundred schools. In addition, the Company received approval from the United States Defense Logistics Agency (“DLA”) to sell its smoothie products into all branches of the U.S. Armed Forces, and is currently in contract with and selling its bulk Easy Pour products into over one hundred military bases in the United States.
Domestic and international patents and patents pending are owned by Barfresh, as well as related trademarks for all of the single serve products. Patent rights have been granted in 13 jurisdictions including the United States. In addition, the Company has purchased all of the trademarks related to the patented products.
The Company conducts sales through several channels, including National Accounts, Regional Accounts, and Broadline Distributors. Barfresh’s primary broadline distribution arrangement is through an exclusive nationwide agreement with Sysco Corporation (“Sysco”), the U.S.’s largest broadline distributor, which was entered into during July 2014.
Pursuant to that agreement, all Barfresh products are included in Sysco’s national core selection of beverage items, making Barfresh its exclusive single-serve, pre-portioned beverage provider. The agreement is mutually exclusive; however, Barfresh may also sell the products to other foodservice distributors, but only to the extent required for such foodservice distributors to service multi-unit chain operators with at least 20 units and where Sysco is not such multi- unit chain operator’s nominated distributor for our products. On October 2, 2017, the Sysco agreement was extended for an additional two year period, and expanded to cover bulk easy pour products, on a non-exclusive basis.
During 2016 and 2017 the Company announced that it had signed supply agreements with several of the major global on-site foodservice operators. On March 8, 2018, the Company announced that it had signed a new supply agreement with one of the largest of these foodservice operators, for exclusive distribution of four of Barfresh’s single serve sku’s. On November 14, 2018, the Company announced that it had received approval for multiple products to be rolled out to a national restaurant chain with over 2,500 locations.
On October 26, 2015, Barfresh signed a five year agreement with PepsiCo North America Beverages, a division of PepsiCo, to become its exclusive sales representative within the food service channel to present Barfresh’s line of ready-to-blend smoothies and frozen beverages throughout the United States and Canada. Through this agreement, Barfresh’ products are included as part of PepsiCo’s offerings to its significant customer base. The agreement facilitates access to potential National customer accounts, through introductions provided by PepsiCo’s one-thousand plus person foodservice sales team. Barfresh products have become part of PepsiCo’s customer presentations at national trade shows and similar venues.
19 |
Barfresh utilizes contract manufacturers to manufacture all of its products in the United States. Production lines are currently operational at two locations. The first location is in Salt Lake City, which currently produces both bulk easy pour and single serve products. Annual production capacity with this contract manufacturer is 14 million units per year. The second location is with Yarnell Operations, LLC., a subsidiary of Shulze and Burch, located in Arkansas. The Yarnell’s agreement, which was signed during February 2016, and secures the capacity to ramp up to an incremental production capacity of 100 million units. Yarnell’s location enhances the company’s ability to efficiently move product throughout the supply chain to destinations in the eastern United States, home to many of the country’s large foodservice outlets.
Our corporate office is located at 3600 Wilshire Boulevard Suite 1720, Los Angeles, 90010. Our telephone number is (310) 598-7113 and our website is www.barfresh.com.
On February 14, 2018, the Company announced the private placement of convertible notes with gross proceeds of $4.1 million The closing of the first 60% of this amount occurred between March 12 and 22, 2018, after notice was issued by the Company that it had entered into a material agreement or series of related agreements with a national account for the sale of its products into approximately 1,000 new locations. The remaining 40% of the principal amount was to be received upon achieving a second milestone, which is entering into a material agreement or series of related agreements with a national account for the sale of its products into approximately 2,500 new locations. During November of 2018 the Company and several of the Convertible Note investors agreed to amend the definition of Milestone 2 to allow for the funding the remaining 40% of the principal amount upon the Company receiving approval from a National Restaurant Chain with over 2,500 for the rollout of its products. Such approval was received during the fourth quarter of 2018, and the Company received an additional $1.4 million of convertible note proceeds.
The convertible notes are unsecured and have (i) a two-year term, (ii) a 10% annual coupon to be paid in cash or stock at the Company’s discretion at a conversion price equal to 85% of the average closing bid prices of the Common Stock over the twenty (20) consecutive trading day period immediately preceding the payment date, but in no event lower than sixty cents ($0.60) per share of Common Stock. The investor’s may elect to convert their principal into common stock at a conversion price equal to the lower of: (i) $0.88 per share of Common Stock, or (ii) 85% of the average closing bid prices of the Common Stock over the twenty (20) consecutive trading day period immediately preceding the date of investor’s election to convert; but in no event lower than $0.60 per share of Common Stock. Investors also received warrant coverage of 25% of the number of shares that would be issuable upon a full conversion of the principal amount at an average of the twenty consecutive trading day period immediately preceding the applicable closing date. If any principal amount remains outstanding after the one-year anniversary of the closing, investors will be granted an additional warrant with identical terms. The warrants are exercisable for a period of three years for cash at the greater of 120% of the closing price or $0.70 per share of common stock. After the initial private placement, investors were offered the opportunity to accelerate the issuance of the additional warrant by increasing their convertible note investment by 10% to 20%. After the close of the first quarter, a number of investors took advantage of this acceleration opportunity, resulting in an increase in the amount of the total convertible note by $ 177,300 and the issuance of 930,332 additional warrants. During the fourth quarter, four of the convertible note investors elected to convert their notes into stock, with a total of $453,000 of convertible debt, plus accrued interest being converted into stock.
During the fourth quarter of 2018, one investor exercised 833,333 N warrants for cash, at $0.45 per share. $221,918 of the proceeds of that transaction were used to pay down a short term note payable, held by the same investor, in the amount of $200,000, plus accrued interest. The balance of the proceeds of the N warrant exercise, in the amount of $153,082 were received by the Company.
During the first quarter of 2019, the Company completed additional funding efforts, including a Private Placement Offering for common shares priced at $0.60 per share, resulting in the receipt of capital investment in the amount of $2.4 million and the issuance of 4,000,000 shares. In addition, during the first quarter of 2019 the Company offered to reduce the exercise price on its I Warrants from $1 to $0.60, for a limited time. During the time this offer was open, I Warrant holders converted 2,841,454 warrants at $0.60, resulting in the receipt of capital investment in the amount of $1.7 million. In addition, during the first quarter of 2019, one investor exercised G series warrants, resulting in the receipt of capital investment in the amount of $180,000, and the issuance of 300,000 shares. In total, during the first quarter of 2019 the Company has raised $4.3 million and issued 7,141,454 shares, and no additional warrants.
Currently we have 23 employees and 3 consultants. There are currently 14 employees selling our products.
20 |
Critical Accounting Policies
Our financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Revenue Recognition
In accordance with ASC 606, Revenue from Contracts with Customers, revenue is recognized when a customer obtains ownership of promised goods. The Company adopted this standard at the beginning of fiscal year 2018, with no significant impact to its financial position or results of operations, using the modified retrospective method. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these goods. The Company applies the following five steps:
1) | Identify the contract with a customer | |
A contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also be supplemented by other agreements that formalize various terms and conditions with customers. | ||
2) | Identify the performance obligation in the contract | |
Performance obligations promised in a contract are identified based on the goods or that will be transferred to the customer. For the Company, this consists of the delivery of frozen beverages, which provide immediate benefit to the customer. | ||
3) | Determine the transaction price | |
The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods, and is generally stated on the approved sales order. Variable consideration, which typically includes volume-based rebates or discounts, are estimated utilizing the most likely amount method. | ||
4) | Allocate the transaction price to performance obligations in the contract | |
Since our contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated to that single performance obligation. | ||
5) | Recognize Revenue when or as the Company satisfies a performance obligation | |
The Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods, which generally occurs at delivery. Customer sales incentives such as volume-based rebates or discounts are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfillment costs and presented in distribution, selling and administrative costs. | ||
The company evaluated the requirement to disaggregate revenue, and concluded that substantially all of its revenue comes from a single product, frozen beverages. |
Impairments
We periodically evaluate whether the carrying value of long-lived assets has been impaired when circumstances indicate the carrying value of those assets may not be recoverable. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. If the carrying value is not recoverable, the impairment loss is measured as the excess of the asset’s carrying value over its fair value.
Share-based Compensation
We account for share-based employee compensation plans under the fair value recognition and measurement provisions in accordance with applicable accounting standards, which require all share-based payments to employees, including grants of stock options and restricted stock units (RSUs), to be measured based on the grant date fair value of the awards, with the resulting expense generally recognized on a straight-line basis over the period during which the employee is required to perform service in exchange for the award.
21 |
Derivative Liability
The Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The result of this accounting treatment is that the fair value of any derivative is marked-to-market each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as gain/loss from derivative liability. Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. We analyzed the derivative financial instruments in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entity’s own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 “Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock” also hinges on whether the instrument is indexed to an entity’s own stock. A non-derivative instrument that is not indexed to an entity’s own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entity’s own stock. First, the instrument’s contingent exercise provisions, if any, must be evaluated, followed by an evaluation of the instrument’s settlement provisions. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation sale.
Results of Operations
Results of Operation for Three Months Ended March 31, 2019 as Compared to the Three Months Ended March 31, 2018
Revenue and cost of revenue
Revenue increased $211,463 (34%) from $623,071 in 2018 to $834,534 in 2019. The increase in revenue is primarily the result of the rollout of our new bulk Easy Pour product which began during the first quarter of 2017 and has continued to gain momentum. Our product continues to be distributed through all 72 of Sysco’s U.S. mainland distribution centers, as well as through new customers beyond the Sysco distribution network.
Cost of revenue for 2019 was $399,830 as compared to $290,050 in 2018. Our gross profit was $434,704 (52%) and $333,021 (53%) for 2019 and 2018 respectively. We anticipate that our gross profit percentage to remain the same for the remainder of 2019.
Operating expenses
Our operations were primarily directed towards increasing sales and expanding our distribution network.
Our general and administrative expenses decreased $91,220 (4%) from $2,094,664 in 2018 to $2,003,444 in 2019. The following is a breakdown of our general and administrative expenses for the three months ended March 31, 2019 and 2018:
three months ended | three months ended | |||||||||||
March 31, 2019 | March 31, 2018 | Difference | ||||||||||
Personnel costs | $ | 958,866 | $ | 897,803 | $ | 61,063 | ||||||
Stock based compensation/options | 136,941 | 246,775 | (109,834 | ) | ||||||||
Legal and professional fees | 58,997 | 107,371 | (48,374 | ) | ||||||||
Travel | 111,759 | 83,848 | 27,911 | |||||||||
Rent | 37,201 | 53,906 | (16,705 | ) | ||||||||
Marketing and selling | 159,429 | 160,380 | (951 | ) | ||||||||
Consulting fees | 5,416 | 17,734 | (12,318 | ) | ||||||||
Director fees | 62,500 | 62,500 | - | |||||||||
Research and development | 156,199 | 190,341 | (34,142 | ) | ||||||||
Shipping | 98,339 | 138,248 | (39,909 | ) | ||||||||
Storage | 51,307 | 27,823 | 23,484 | |||||||||
Other expenses | 166,490 | 107,935 | 58,555 | |||||||||
$ | 2,003,444 | $ | 2,094,664 | $ | (91,220 | ) |
22 |
Personnel cost represents the cost of employees including salaries, bonuses, employee benefits and employment taxes and continues to be our largest cost. Personnel cost increased $61,063 (7%) from $897,803 to $958,866. Personnel expense in the first quarter of 2019 includes $190,746 of expense related to the settlement of Deferred Executive Compensation amounts that had accrued prior to the current period. Excluding this amount, Personnel Expense for the first quarter of 2019 would have decreased by $129,683, or 14%, as compared with the first quarter of 2018. During the fourth quarters of 2016 and 2017, we realigned ours sales force to a more efficient model, by increasing the number of dedicated sales brokers that represent our products, and reducing the number of sales force employees. We had 28 full time employees at the end of the first quarter of 2018, and we currently have 23 full time employees.
Stock based compensation is used as an incentive to attract new employees and to compensate existing employees. Stock based compensation includes stock issued and options granted to employees and non-employees. Stock compensation for the current quarter was $136,941 a decrease of $109,834 or 45%, from the year ago quarter expense of $246,775. The decrease is primarily due to the timing of equity grants and the reduction in workforce. The Company issues additional stock options to its employees from time to time under its Equity Compensation Plan.
Legal and professional fees decreased $48,374 (45%) from $107,371 in 2018 to $58,997 in 2019. The decrease was primarily due to a timing of legal services required. We anticipate legal fees related to our business and financing activities to increase as our business continues to grow.
Travel expenses increased $27,911 (33%) from $83,848 in 2018 to $111,759 in 2019. The increase is primarily due to the need for our in house sales force to travel more frequently in order to cover larger territories. We anticipate that travel expenses for the balance of this year will be comparable to the current quarter.
Rent expense for the first quarters of 2018 and 2019 was primarily for our location in Beverly Hills, California. Rent expense for the Beverly Hills office is approximately $14,488 per month. We leased office space at 8383 Wilshire Boulevard, Beverly Hills, California pursuant to a lease that commenced on November 1, 2016 and expired March 31, 2019. Beginning April 1, 2019, we have leased new office space at 3600 Wilshire Boulevard, Los Angeles, California, 90010, pursuant to a four year lease, at a monthly rental rate of $$6,173.
Marketing and selling expenses were $160,380 in 2018, and $159,429 in 2019. Marketing and selling expenses were primarily attributable to sales agent commissions.
Consulting fees were $5,416 in 2019, as compared with $17,734 in 2018. Our consulting fees vary based on needs. We engaged consultants in the areas of sales and operations during the quarter. The need for future consulting services will be variable.
Director fees were $62,500 in 2018 and in 2019. Annual director fees are anticipated at $50,000 per non-employee director.
Research and development expenses decreased $34,142 (18%) from $190,341 in 2018 to $156,199 in 2019. These expenses relate to the services performed by our Director of Manufacturing and Product Development, and consultants supporting that employee, and for product development activity.
Shipping expense decreased $39,909 (29%) from $138,248 in 2018 to $98,339 in 2019. Shipping expense as a percentage of revenue decreased from 22% in 2018 to 12%in 2019. The improvement in shipping costs expense in 2019 is due to a number of factors, including the more efficient movement of inventory in larger loads whenever possible we anticipate that shipping expense as a percentage of sales will continue to improve during the balance of the year, as the Company is able to take advantage of more efficient distribution arrangements.
Storage expense increased $23,484 (84%), from $27,823 in 2018 to $51,307 in 2019. The increase in storage costs was primarily due to increased costs associated with our forward warehouse program.
Other expenses consist of ordinary operating expenses such as investor relations, office, telephone, insurance, and stock related costs. We anticipate these expenses to be comparable for the balance of the year.
We had operating losses of $1,770,717 and $1,862,526 for the three month periods ended March 31, 2019 and 2018, respectively.
Interest expense in the first quarter of 2019 was $363,073, and was $30,876 in the first quarter of 2018. Interest for the first quarter of 2019 relates to convertible debt that was issued during March and November of 2018, which bears interest at 10%. Interest for the first quarter of 2018 relates to convertible debt that was issued in March of 2018, which bears interest at 10%, and to a note payable in the amount of $250,000 that was issued on March 5, 2018, which bears interest at 12%. Interest expense in the first quarter of 2019 includes amortization of the value of warrants issued with the convertible debt in the amount of $277,587 in the first quarter of 2019, and $16,967 in the first quarter of 2018.
23 |
We had net losses of $2,847,262 and $2,338,138 in the three month periods ended March 31, 2019 and 2018.
Liquidity and Capital Resources
During the three months ended March 31, 2019, we used cash for operations of $1,873,982, and purchased equipment for $160,590. We raised cash from the issuance of stock in the amount of $2,400,000 and we received cash for the exercise of warrants in the amount of $1,550,310.
During the three months ended March 31, 2018, we used $1,491,691 of cash for operations, $172,231 for the purchase of equipment, and $2,293 for trademarks. We raised cash in the amount of $2,503,200 from the issuance of convertible notes, and $250,000 from the issuance of short term notes.
We have a history of operating losses and negative cash flow. As our operations grow, we expect to experience significant increases in our working capital requirements. These conditions raise substantial doubt over the Company’s ability to meet all of its obligations over the twelve months following the filing of this Form 10-Q. Management has evaluated these conditions, and concluded that current plans will alleviate this concern. As of March 31, 2019, we had $2,907,307 of cash on the balance sheet. We have continued to significantly reduce core operating expenses, reducing total General and Administrative Expense in 2018 by $1.7 million, or 18%, as compared with 2017. In addition, in the first quarter of 2019, the Company completed $4.3 million of funding efforts. These efforts included a Private Placement Offering for common shares priced at .60 cents per share, resulting in the receipt of capital investment in the amount of $2.4 million and the issuance of 4,000,000 shares. In addition, the Company offered to reduce the exercise price on its I Warrants from $1 to .60 cents, for a limited time. During the time this offer was open, I Warrant holders converted 2,841,454 warrants at .60 cents, resulting in the receipt of capital investment in the amount of $1.7 million. In addition, during the first quarter of 2019, one investor exercised G series warrants, resulting in the receipt of capital investment in the amount of $180,000. In addition, during the first quarter of 2019, the Company settled certain Executive Deferred Compensation payments with a combination of cash and warrants. The total amount of Deferred Executive compensation settled is $771,113. One-third of that total or $243,623, was paid in cash. The remaining balance of $487,246 was settled by granting the Executives warrants exercisable for five years to purchase the Company’s stock at an exercise price of $0.70 per share, the closing price of our common stock on March 19, 2019, resulting in additional cash savings to the Company.
Net Cash Used For Operating Activities during the first quarter of 2019 was higher than is anticipated on a quarterly basis for the next twelve months. During the first quarter, the Company settled several large vendor payables and also made $243,623 in cash payments to settle a portion of deferred Executive Compensation amounts that had accrued over the prior 18 months. The Company’s forecast for the balance of 2019 reflect a significant improvement in cash flow from operations during the next twelve months, as the Company continues to increase contracts with school locations, military bases, and anticipates the roll-out of a National Account with over 2,500 locations. Additionally, the Company has implemented numerous cost reduction measures which will reduce cash expenses over the next twelve months, including relocation of its headquarters office, as well as entering into a new contract for personnel related services. These two measures alone will yield $200,000 per year in cash savings, and the Company continues to pursue additional measures to reduce cash expenses. Finally, the Company has received proposed Term Sheets from potential lenders for an ABL facility, and is of the view that an ABL facility will be available on acceptable terms, should the need arise.
The Company has $1.9 million of convertible short term debt coming due in March of 2020. Approximately half of this debt is held by insiders. The Company expects that if for any reason available cash upon maturity of this debt is not adequate to repay the convertible short term debt, that it will be able to refinance such debt, in particular the portion held by insiders.
Management has concluded that these actions have mitigated the substantial doubt of our ability to continue as a going concern. However, the Company cannot predict, with certainty, the outcome of its action to generate liquidity, including the availability of additional financing, or whether such actions would generate the expect liquidity as planned.
As of April 1, 2019, we lease office space under a non-cancelable operating lease, which expires March 31, 2023.
The aggregate minimum requirements under non-cancelable leases as of April 1, 2019 are $309,928.
24 |
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not required because we are a smaller reporting company.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Accounting Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Securities and Exchange Act of 1934 Rules 13a-15(f). Based on this evaluation, our Chief Executive Officer and our Chief Accounting Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2019.
Changes in Internal Control over Financial Reporting
There have been no changes in the Company’s internal control over financial reporting during the three months ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
25 |
Neither the Company nor its subsidiaries are party to or have property that is the subject of any material pending legal proceedings.
We may be subject to ordinary legal proceedings incidental to our business from time to time that are not required to be disclosed under this Item 1.
Not required because we are a smaller reporting company.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The Company did not issue or sell any other unregistered equity securities during the period covered by this report that were not previously reported on a Current Report on Form 8-K.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
None.
101.INS* | XBRL Instance Document | |
101.SCH* | XBRL Taxonomy Extension Schema Document | |
101.CAL* | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF* | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | XBRL Taxonomy Extension Presentation Linkbase Document |
*XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are furnished and not filed.
26 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BARFRESH FOOD GROUP INC. | ||
Date: May 15, 2019 | By: | /s/ Riccardo Delle Coste |
Riccardo Delle Coste Chief Executive Officer (Principal Executive Officer) | ||
Date: May 15, 2019 | By: | /s/ Joseph S. Tesoriero |
Joseph S. Tesoriero | ||
Chief Financial Officer (Principal Financial Officer) |
27 |