NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
March
31, 2022
1.
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The
accompanying unaudited interim consolidated financial statements of NuZee, Inc. (together with its subsidiaries, referred to herein as
the “Company”, “we” or “NuZee”) have been prepared in accordance with accounting principles generally
accepted in the United States of America (“GAAP”), and rules of the Securities and Exchange Commission (the “SEC”),
and should be read in conjunction with the audited consolidated financial statements and notes thereto contained in the Company’s
Annual Report on Form 10-K for the year ended September 30, 2021 as filed with the SEC on December 22, 2021. In the opinion of management,
all adjustments, consisting of recurring adjustments, necessary for a fair presentation of financial position and the results of operations
for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative
of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosure
contained in the audited financial statements as reported in the Annual Report on Form 10-K for the year ended September 30, 2021, have
been omitted.
Reclassification
Certain
amounts in the prior period financial statements have been reclassified to conform to the presentation of the current period financial
statements. We reclassified lease expenses associated with subleased property from operating expenses to other expenses totaling
$78,174 for
the six months ended March 31, 2021 and $34,211
for the three months ended March 31, 2021.
We also reclassified $18,000
of capitalized software costs included
in Property and Equipment, net at September 30, 2021 to Other assets.
These reclassifications had no effect on the previously reported net loss.
Principles
of Consolidation
The
Company prepares its financial statements on the accrual basis of accounting. The accompanying consolidated financial statements include
the accounts of the Company and its wholly owned subsidiaries. All significant intercompany accounts, balances and transactions have
been eliminated upon consolidation.
The
Company has two wholly owned international subsidiaries in NuZee KOREA Ltd. (“NuZee KR”) and NuZee Investment Co., Ltd. (“NuZee
INV”).
On
February 25, 2022 (the “Closing Date”), the Company acquired substantially all the assets and certain specified liabilities
(the “Acquisition”) of Dripkit, Inc., a Delaware corporation (“Dripkit”), pursuant to the Asset Purchase Agreement,
dated as of February 21, 2022 (the “Asset Purchase Agreement”), by and among the Company, Dripkit, and Dripkit’s existing
investors (the “Stock Recipients”) who executed joinders to the Asset Purchase Agreement as of the Closing Date. Pursuant
to the terms of the Asset Purchase Agreement, the aggregate purchase price paid by the Company for the Acquisition was $860,000,
plus the assumption of certain assumed liabilities, subject to certain adjustments and holdbacks as provided in the Asset Purchase Agreement.
Dripkit is engaged in the business of manufacturing and sales of a single serve pour over coffee format that has a large-size single
serve pour over pack that sits on top of the cup. Dripkit will operate as a new Dripkit Coffee business division that is wholly owned
by NuZee, Inc. The Company analyzed the Acquisition under ASC 805 and concluded that it should be accounted for as a business combination. The Acquisition has been included in the Company’s
financial statements from the date of the Acquisition.
Earnings
per Share
Basic
earnings per common share is equal to net earnings or loss divided by the weighted average of shares outstanding during the reporting
period. Diluted earnings per share reflects the potential dilution that could occur if stock options, warrants and other commitments
to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings
of the Company. As of March 31, 2022, and March 31, 2021, the total number of common stock equivalents was 8,741,993 and 7,435,702, respectively,
comprised of stock options and warrants as of March 31, 2022 and March 31, 2021. The Company incurred a net loss for the three and six
months ended March 31, 2022, and 2021, respectively, and therefore basic and diluted earnings per share for those periods are the same
because all potential common equivalent shares would be antidilutive.
Capital
Resources
Since
its inception, the Company has devoted substantially all its efforts to business planning, research and development, recruiting management
and technical staff, acquiring operating assets, raising capital, and the commercialization and manufacture of its single serve coffee
products. The Company has generated limited revenues from its principal operations, and there is no assurance of future revenues.
As
of March 31, 2022, the Company had cash of $8,211,703. However, the Company has not attained profitable operations since inception.
Major
Customers
In
the six months ended March 31, 2022 and 2021, revenue was primarily derived from major customers disclosed below.
SCHEDULE OF REVENUE BY MAJOR CUSTOMERS
Six
months ended March 31, 2022:
Customer Name | |
Sales Amount | | |
% of Total Revenue | | |
Accounts Receivable Amount | | |
% of Total Accounts Receivable | |
Customer WP | |
$ | 520,208 | | |
| 30 | % | |
$ | 190,978 | | |
| 30 | % |
Customer CU | |
$ | 252,137 | | |
| 15 | % | |
$ | 189,768 | | |
| 29 | % |
Six
months ended March 31, 2021:
Customer Name | |
Sales Amount | | |
% of Total Revenue | | |
Accounts Receivable Amount | | |
% of Total Accounts Receivable | |
Customer WP | |
$ | 261,799 | | |
| 28 | % | |
$ | 111,975 | | |
| 43 | % |
Lease
In
February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), to provide guidance on recognizing lease assets and lease liabilities
on the consolidated balance sheet and disclosing key information about leasing arrangements, specifically differentiating between different
types of leases. The Company implemented ASU No. 2016-02 on October 1, 2019.
The
Company performs a quarterly analysis of leases to determine if there are any operating leases that require recognition under ASC 842.
The Company has a long-term operating lease for office and manufacturing space in Plano, Texas. The leased property in Plano, Texas,
has a remaining lease term through June 2024. The lease has an option to extend beyond the stated termination date, but exercise of this
option is not probable. The Company did not apply the recognition requirements of ASC 842 to operating leases with a remaining lease
term of 12 months or less.
During
our analysis of leases in the six months ended March 31, 2022, we
determined to renew the office and manufacturing space in Vista, California which was scheduled to expire on January 31, 2023, through
March
31, 2025.
The lease has a monthly base rent of $8,451,
plus common area expenses. Along with the extension, we leased an additional 1,796
square
feet that will have a monthly base rent of $2,514
through
March 31, 2025. We extended our sub-leased property in Vista, California, through January
31, 2023.
The lease has a monthly rent of $2,111 and has been
calculated as a ROU Asset co-terminus with the direct-leased property. The
Seoul, Korea office and manufacturing space lease was extended through June 2022 and there is an apartment leased through June 2022.
Additionally, the Company leased a new larger office and manufacturing space in Seoul, Korea beginning November 15, 2021, through November
15, 2023. The lease has a monthly expense of $7,040.
Accordingly, we have added ROU assets and lease liabilities related to those leases at March 31, 2022.
As
of March 31, 2022, our operating leases had a weighted average remaining lease term of 2.1 years and a weighted-average discount rate
of 5%. Other information related to our operating leases is as follows:
SCHEDULE OF OTHER INFORMATION RELATED TO OPERATING LEASE
| |
| | |
ROU Asset – October 1, 2021 | |
$ | 386,587 | |
ROU Asset added during the period | |
| 558,371 | |
Amortization during the period | |
| (94,544 | ) |
ROU Asset –March 31, 2022 | |
$ | 850,414 | |
Lease Liability – October 1, 2021 | |
$ | 398,587 | |
Lease Liability added during the period | |
| 558,371 | |
Amortization during the period | |
| (91,525 | ) |
Lease Liability – March 31, 2022 | |
$ | 865,433 | |
| |
| | |
Lease Liability – Short-Term | |
$ | 349,825 | |
Lease Liability – Long-Term | |
| 515,608 | |
Lease Liability – Total | |
$ | 865,433 | |
The
table below reconciles the fixed component of the undiscounted cash flows for each of the first five years and the total remaining years
to the lease liabilities recorded on the Consolidated Balance Sheet as of March 31, 2022:
Amounts
due within twelve months of March 31,
SCHEDULE OF FUTURE MINIMUM RENTAL PAYMENTS FOR OPERATING LEASES
| |
| | |
2023 | |
$ | 373,017 | |
2024 | |
| 343,295 | |
2025 | |
| 187,692 | |
Total Minimum Lease Payments | |
| 904,004 | |
Less Effect of Discounting | |
| (38,571 | ) |
Present Value of Future Minimum Lease Payments | |
| 865,433 | |
Less Current Portion of Operating Lease Liabilities | |
| 349,825 | |
Long-Term Operating Lease Liabilities | |
$ | 515,608 | |
On
October 9, 2019, the Company entered into a lease agreement with Alliance Funding Group which provided for a sale lease back on certain
packing equipment. The terms of this agreement require us to pay $2,987 per month through July 2024. As part of this agreement, Alliance
Funding Group provided our equipment supplier with $124,500 for the purchase of this equipment. This transaction was accounted for as
a financing lease. As of March 31, 2022, our financing lease had a remaining lease term of 2.2 years and a discount rate of 12.75%. The
interest expense on finance lease liabilities for the six months ended March 31, 2022 was $4,686.
During
the year ended September 30, 2021, we recorded an impairment to fully write off the related equipment as it was deemed no longer useful
for our operations.
The
table below summarizes future minimum finance lease payments at March 31, 2022 for the twelve months ended March 31:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS FOR FINANCE LEASES
| |
| | |
2022 | |
$ | 33,113 | |
2023 | |
| 33,113 | |
2024 | |
| 11,037 | |
2025 | |
| - | |
2026 | |
| - | |
Total Minimum Lease Payments | |
| 77,263 | |
Amount representing interest | |
| (10,733 | ) |
Present Value of Minimum Lease Payments | |
| 66,530 | |
Current Portion of Finance Lease Obligations | |
| 29,665 | |
Finance Lease Obligations, Less Current Portion | |
$ | 36,865 | |
Rent
expense included in general and administrative expense for the six months ended March 31, 2022 and 2021 was $123,373 and
$89,876 respectively. Rent
expense included in other expense for the six months ended March 31, 2022 and 2021 was $99,209 and
$78,174,
respectively.
Cash
and non-cash activities associated with the leases for the six months ended March 31, 2022 are as follows:
SCHEDULE OF CASH AND NON-CASH ACTIVITIES OF LEASES
| |
| | |
Operating cash outflows from operating leases: | |
$ | 123,217 | |
Operating cash outflows from finance lease: | |
$ | 4,686 | |
Financing cash outflows from finance lease: | |
$ | 11,870 | |
In
September 2020, we subleased the space at 1700 Capital Avenue in Plano, Texas, effective October 1, 2020, under terms that are co-terminus
with the original lease ending June 30, 2024. During the six months ended March 31, 2022, we recognized sublease income of $85,062 pursuant
to the sublease included in Other income on our financial statements. Future minimum lease payments to be received under that sublease
as of March 31, 2022, for each of the twelve months ended March 31 are as follows:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS OF SUBLEASE
| |
| | |
2023 | |
$ | 125,104 | |
2024 | |
| 128,881 | |
2025 | |
| 32,458 | |
2026 | |
| - | |
2027 | |
| - | |
Total | |
$ | 286,443 | |
Advances
Received on Sale of Equity Securities
As
of March 31, 2022, the Company recorded advances received from investors on sales of equity securities of $300,000 as a current
liability. See Note 8—Subsequent Events, Exempt Offering Pursuant to Regulation S—Sales of Equity Securities, to the Unaudited
Consolidated Financial Statements.
Loans
On
April 1, 2019, we purchased a delivery van from Ford Motor Credit for $41,627. The Company paid $3,500 as a down payment and financed
$38,127 for 60 months at a rate of 2.9%. The loan is secured by the van. The outstanding balance on the loan at March 31, 2022 and September
30, 2021 amounted to $16,581 and $20,146, respectively.
On
February 15, 2019, NuZee KR entered into equipment financing for production equipment with Shin Han Bank for $60,563. In June 2019, NuZee
KR purchased additional equipment and increased the loan with Shin Han Bank by $86,518. The financing has a term of 36 months at a rate
of 4.33%. Principal payments began in July 2019. The outstanding balance on this loan at March 31, 2022 and September 30, 2021 amounted
to $11,686 and $35,898, respectively.
The
remaining loan payments are as follows:
SCHEDULE OF LOAN PAYMENTS
| |
Ford Motor Credit | | |
ShinHan Bank | | |
Total | |
2022 (Apr 2022 - Sep 2022) | |
$ | 3,888 | | |
| 4,619 | | |
| | |
2023 (Oct 2022 - Mar 2023) | |
| 3,945 | | |
| 7,067 | | |
| | |
Total Current Portion | |
$ | 7,833 | | |
| 11,686 | | |
| 19,519 | |
| |
| | | |
| | | |
| | |
2023 (Apr 2023 - Sep 2023) | |
$ | 8,748 | | |
| - | | |
| | |
Total Long-Term Portion | |
$ | 8,748 | | |
| - | | |
| 8,748 | |
Grand Total | |
$ | 16,581 | | |
| 11,686 | | |
| 28,267 | |
Revenue
Recognition
In
May 2014, the FASB issued Accounting Standards Update No. 2014-09 (Topic 606) “Revenue from Contracts with Customers.” Topic
606 supersedes the revenue recognition requirements in Topic 605 “Revenue Recognition” (Topic 605). The new standard’s
core principle is that an entity will recognize revenue at an amount that reflects the consideration to which the entity expects to be
entitled in exchange for transferring goods or services to a customer. The principles in the standard are applied in five steps: 1) Identify
the contract(s) with a customer; 2) Identify the performance obligations in the contract; 3) Determine the transaction price; 4) Allocate
the transaction price to the performance obligations in the contract; and 5) Recognize revenue when (or as) the entity satisfies a performance
obligation. We adopted Topic 606 as of October 1, 2018, on a modified retrospective basis. The adoption of Topic 606 did not have a material
impact on our consolidated financial statements, including the presentation of revenues in our Consolidated Statements of Operations.
Foreign
Currency Translation
The
financial position and results of operations of each of the Company’s foreign subsidiaries are measured using the foreign subsidiary’s
local currency as the functional currency. Revenues and expenses of each such subsidiary have been translated into U.S. dollars at average
exchange rates prevailing during the period. Assets and liabilities have been translated at the rates of exchange on the balance sheet
date. The resulting translation gain and loss adjustments are recorded directly as a separate component of stockholders’ equity
unless there is a sale or complete liquidation of the underlying foreign investment. Foreign currency translation adjustments recorded
to other comprehensive gain amounted to $25,593 and $5,480 for the six months ended March 31, 2022 and 2021, respectively.
Transaction
gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency
are included in the results of operations as incurred.
Inventories
Inventory,
consisting principally of raw materials, work in process and finished goods held for production and sale, is stated at the lower of cost
or net realizable value, cost being determined using the weighted average cost method. The Company reviews inventory levels at least
quarterly and records a valuation allowance when appropriate. At March 31, 2022 and September 30, 2021, the carrying value of inventory
was $631,284 and $573,464, respectively.
SCHEDULE OF INVENTORY
| |
March 31, 2022 | | |
September 30, 2021 | |
Raw materials | |
$ | 573,733 | | |
$ | 552,621 | |
Finished goods | |
| 57,551 | | |
| 20,843 | |
Less – Inventory reserve | |
| - | | |
| - | |
Total | |
$ | 631,284 | | |
$ | 573,464 | |
Joint
Venture
On
January 9, 2020, a joint venture agreement was signed between Industrial Marino, S.A. de C.V. (50%) and the Company (50%) forming NuZee
LATIN AMERICA (NLA), S.A. de C.V. NLA was formed pursuant to the laws of Mexico, with corporate domicile in Mazatlan, Mexico. As part
of the capitalization of NLA, the Company contributed two co-packing machines to the joint venture. These machines had an aggregate carrying
cost of $313,012. The Company received $110,000 in cash for this contribution and recorded an investment in NLA of $160,000 and a loss
of $43,012 on the contribution of the machines to NLA.
The
Company accounts for NLA using the equity method of accounting since the management of day-to-day operations at NLA ultimately lies with
the Company’s joint venture partner as the operations of NLA are based in its partners facilities and our partner appoints the
Chairman of the joint board of directors of NLA. As of March 31, 2022, the only activity in NLA was the contribution of two machines
as described above and other start up related activities. $2,296 and $3,975 of a loss was recognized under the equity method of accounting
during the six months ended March 31, 2022 and March 31, 2021, respectively.
2.
GEOGRAPHIC CONCENTRATION
The
Company is organized based on fundamentally one business segment although it does sell its products on a world-wide basis. The Company
is organized in three geographical segments. The Company co-packs product for customers and produces and sells its products directly
in North America and Korea. The Company has a minimally staffed office in Japan that provides support for import and export of product
and materials between the U.S. and Japan, as well as investor relations support to our shareholders based in Japan. Information about
the Company’s geographic operations for the six months ended March 31, 2022 and 2021 are as follows:
Geographic
Concentration
SCHEDULE OF GEOGRAPHIC OPERATIONS
| |
Six Months Ended | | |
Six Months Ended | |
| |
March 31, 2022 | | |
March 31, 2021 | |
Net Revenue: | |
| | | |
| | |
North America | |
$ | 1,401,285 | | |
$ | 658,338 | |
South Korea | |
| 333,041 | | |
| 273,713 | |
Net Revenue | |
$ | 1,734,326 | | |
$ | 932,051 | |
Property and equipment, net: | |
As of March 31, 2022 | | |
As of September 30, 2021 | |
North America | |
$ | 411,733 | | |
$ | 517,966 | |
South Korea | |
| 257,969 | | |
| 154,562 | |
Japan | |
| 2,943 | | |
| 1,496 | |
Property and equipment,
net | |
$ | 672,645 | | |
$ | 674,024 | |
3.
RELATED PARTY TRANSACTIONS
For
the six months ended March 31, 2022 and March 31, 2021, respectively, the Company had sales of $0 and $15,998 of materials to NLA.
4.
BUSINESS COMBINATIONS
As
described in Note 1, on February 25, 2022, the Company acquired substantially all the assets and certain specified liabilities of Dripkit
pursuant to the Asset Purchase Agreement, dated as of February 21, 2022, by and among the Company, Dripkit, and Dripkit’s existing
investors who executed joinders to the Asset Purchase Agreement as of the Closing Date. Pursuant to the terms of the Asset Purchase Agreement,
the aggregate purchase price paid by the Company for the Acquisition was $860,000,
plus the assumption of certain assumed liabilities, including a $13,000
bridge loan and approximately $3,176
of payables, subject to certain adjustments and
holdbacks as provided in the Asset Purchase Agreement resulting in an acquisition accounting purchase price of $876,176.
The Company analyzed the Acquisition under ASC 805 and concluded that it should be accounted for as a business combination.
Pursuant
to the terms of the Asset Purchase Agreement, on the Closing Date, the cash portion of the purchase price was reduced by the following
amounts: (a) $22,000, in satisfaction of a bridge loan made from the Company to Dripkit in February 2022 to provide Dripkit with operational
financing prior to the Closing Date, (b) $35,500, as an indemnity holdback for the purpose of satisfying any indemnification claims made
by the Company pursuant to the Asset Purchase Agreement, and (c) $40,000, as a cash bulk sales holdback (the “Cash Bulk Sales Holdback
Amount”). In addition, on the Closing Date, the Company held back $40,000 worth of stock consideration as the Stock Bulk Sales
Holdback Amount (together with the Cash Bulk Sales Holdback Amount, the “Bulk Sales Holdback Amount”). The Bulk Sales Holdback
Amount was used to satisfy sales and use taxes owed by Dripkit to the State of New York as of the Closing Date, and amounts remaining
after offsetting the cost of such sales and use taxes were distributed to Dripkit (in the case of the Cash Bulk Sales Holdback Amount)
and delivered to the Stock Recipients (in the case of the Stock Bulk Sales Holdback Amount) in the third quarter of fiscal year 2022
pursuant to the terms of the Asset Purchase Agreement, as further described in Note 8-Subsequent Events.
On
the Closing Date, after adjustments and holdbacks under the Asset Purchase Agreement, the Company paid the aggregate purchase price as
follows: (i) cash paid by the Company to Dripkit was $257,000,
and (ii) the Company issued to the Stock Recipients an aggregate of 178,681
shares of the Company’s common stock. The
Company repaid the entire outstanding principal amount of Dripkit’s Small Business Association Economic Injury Disaster Loan in
the amount of $78,656.
In addition, the Company recorded a liability on
its balance sheet in Accounts Payable of $115,500
related to potential future amounts due related
to the Bulk Sales Holdback of $80,000
and the indemnity holdback of $35,500.
The
assets of Dripkit were acquired for purposes
of supplementing our current product offerings and Dripkit will operate as a new Dripkit Coffee business division that is wholly-owned
by NuZee, Inc.
The
following table presents the allocation of the aggregate purchase price paid by the Company for the Acquisition of $860,000, plus the
assumption of certain assumed liabilities, including a $13,000 bridge loan and approximately $3,176 of payables, resulting in an acquisition
accounting purchase price of $876,176, to the assets acquired for the acquisition of Dripkit:
SCHEDULE
OF ALLOCATION OF AGGREGATE PURCHASE PRICE
| |
March 31, 2022 | |
Total purchase price | |
$ | 876,176 | |
Assets acquired: | |
| | |
Inventory | |
$ | 9,664 | |
Property and equipment | |
| 5,100 | |
Identifiable intangible assets | |
| 330,000 | |
Total assets acquired | |
$ | 344,764 | |
| |
| | |
Estimated fair value of net assets acquired | |
$ | 344,764 | |
Goodwill | |
$ | 531,412 | |
Identified
Intangibles and Goodwill
The
Company identified tradename and customer relationships intangible assets. The tradename and customer relationships intangible assets
will be amortized on a straight-line basis over their respective estimated useful lives. The goodwill recognized results from such factors
as an assembled workforce and management’s industry know-how. See Note 5-Goodwill and Intangible Assets for additional information
on identified intangible assets and goodwill.
The
six months ended March 31, 2022 includes the operations of Dripkit for the period from February 25, 2022, the date of acquisition, to
March 31, 2022. The consolidated statement of operations for the three and six months ended March 31, 2022 includes revenue of approximately
$2,481, respectively, and a net loss of $13,121, including amortization expense, of approximately $6,611 in both periods contributed
by Dripkit.
In
the six months ended March 31, 2022, the Company incurred $261,561
of transaction costs related to the Acquisition.
Unaudited
Pro forma Financial Information
The
following unaudited proforma financial information presents the combined results of operations of the Company and gives effect to the
Dripkit Acquisition for the three and six months ended March 31, 2022 and 2021, as if the Acquisition had occurred as of the beginning
of the first period presented instead of on February 25, 2022.
The
pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the results of operations
that would have been realized if the Acquisition had been completed on October 1, 2021, nor does it purport to project the results
of operations of the combined company in future periods. The pro forma financial information does not give effect to any anticipated
integration costs related to the acquired company.
The
proforma financial information for the Company and Dripkit is as follows:
Three
and six months ended March 31, 2022:
SCHEDULE
OF UNAUDITED
PRO FORMA FINANCIAL INFORMATION
Description | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
For
the
three months ended March 31, | | |
For the
six months ended
March 31, | |
Description | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Revenues | |
$ | 772,165 | | |
$ | 511,591 | | |
$ | 1,811,693 | | |
$ | 1,155,526 | |
Net loss | |
$ | 3,025,896 | | |
$ | 6,159,019 | | |
$ | 5,866,279 | | |
$ | 12,132,852 | |
For
purposes of the pro forma disclosures above, the primary adjustments for the three months and six months ended March 31, 2022 include
the elimination of transaction costs of approximately $244,622 and $261,561, respectively.
5.
GOODWILL AND INTANGIBLE ASSETS
Changes
in goodwill for the six months ended March 31, 2022, consists of the following:
SCHEDULE
OF CHANGES
IN GOODWILL
| |
March 31, 2022 | |
Balance at September 30, 2021 | |
$ | - | |
Dripkit acquisition | |
| 531,412 | |
Balance at March 31, 2022 | |
$ | 531,412 | |
As
of March 31, 2022, the Company’s intangible assets consisted of the following:
SCHEDULE
OF INTANGIBLE ASSETS
| |
Amortization Period (Years) | | |
March 31, 2022 | |
| |
| | |
Gross | | |
Accumulated Amortization | | |
Net | |
Tradenames | |
| 5 | | |
$ | 230,000 | | |
$ | 3,833 | | |
$ | 226,167 | |
Customer relationships | |
| 3 | | |
| 100,000 | | |
| 2,778 | | |
| 97,222 | |
Balance at March 31, 2022 | |
| | | |
$ | 330,000 | | |
$ | 6,611 | | |
$ | 323,389 | |
Amortization
expense was $6,611 for the six months ended March 31, 2022.
6.
ISSUANCE OF EQUITY SECURITIES
Exercise
of Warrants
In
the six months ended March 31, 2022, we issued 384,447 shares of common stock related to exercises of 2021 Warrants (as defined below),
including 380,447 shares of common stock issued upon exercise of 380,447 Series A Warrants (as defined below) and 4,000 shares of common
stock issued upon exercise of 8,000 Series B Warrants (as defined below). In connection with such exercises, in the six months ended
March 31, 2022, we received aggregate net proceeds of $1,702,596.
ATM
Offering
On
December 28, 2021, we entered into an Equity Distribution Agreement (the “Equity Distribution Agreement”) with Maxim Group
LLC, as agent (the “Agent”), pursuant to which we may offer and sell, from time to time, shares of our common stock through
the Agent in “at-the-market-offerings”, as defined in Rule 415 under the Securities Act, having an aggregate offering price
of up to $20,000,000, subject to any applicable limits when using Form S-3 (the “ATM Offering”). Pursuant to the Equity Distribution
Agreement, we will pay the Agent a commission rate, in cash, equal to 3.0% of the aggregate gross proceeds from each sale of shares of
our common stock under the Equity Distribution Agreement. The offer and sale of shares of our common stock will be made pursuant to a
shelf registration statement on Form S-3 and the related prospectus (File No. 333-248531) initially filed by us with the SEC on September
1, 2020, and declared effective by the SEC on October 2, 2020, under the Securities Act. We are not obligated to make any sales of shares
of our common stock under the Equity Distribution Agreement. In the six months ended March 31,
2022, we issued and sold 42,448 shares of our common stock under the Equity Distribution Agreement, raising net proceeds of $88,426.
In connection with such sales, we paid compensation to the Agent in the amount of $2,735.
Grant
of Restricted Stock Awards to the Company’s Independent Board Members
On
March 17, 2022, pursuant to the Company’s non-employee director compensation policy, the Compensation Committee (the “Committee”)
of the Company’s Board of Directors (the “Board”) granted 23,584
restricted shares (the
“Restricted Shares”) of the Company’s common stock to each of the Company’s five independent directors pursuant
to the NuZee, Inc. 2013 Stock Incentive Plan, totaling 117,920
Restricted Shares. The
Restricted Shares are scheduled to vest in full on the one-year anniversary of the grant date, subject to each independent director’s
continued service as a director of the Company. The Company recognized common stock compensation expense of $9,590
for the six months
ended March 31, 2022 related to these Restricted Shares.
7.
STOCK OPTIONS AND WARRANTS
Options
During
the six months ended March 31, 2022, the Company granted no new stock options, had 203,166 of stock options that were forfeited because
of the termination of employment, and issued 14,000 shares upon the exercise of outstanding stock options.
The
following table summarizes stock option activity for six months ended March 31, 2022:
SUMMARY OF STOCK OPTION ACTIVITY
| |
Number of Shares | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life (years) | | |
Aggregate Intrinsic Value | |
Outstanding at September 30, 2021 | |
| 4,511,691 | | |
$ | 4.73 | | |
| 8.4 | | |
$ | 452,206 | |
Granted | |
| - | | |
| - | | |
| | | |
| | |
Exercised | |
| (14,000 | ) | |
| 0.90 | | |
| | | |
| | |
Expired | |
| - | | |
| - | | |
| | | |
| | |
Forfeited | |
| (203,166 | ) | |
| 13.75 | | |
| | | |
| | |
Outstanding at March 31, 2022 | |
| 4,294,525 | | |
$ | 4.32 | | |
| 8.0 | | |
$ | 397,300 | |
Exercisable at March 31, 2022 | |
| 1,809,800 | | |
$ | 4.91 | | |
| 7.0 | | |
$ | 321,900 | |
The
Company is expensing these stock option awards on a straight-line basis over the requisite service period. The Company recognized stock
option expense of $2,059,634 for the six months ended March 31, 2022. Unamortized option expense as of March 31, 2022, for all options
outstanding amounted to $2,667,796. These costs are expected to be recognized over a weighted average period of 1.2 years. The Company
recognized stock option expense of $6,496,304 for the six months ended March 31, 2021.
A
summary of the status of the Company’s nonvested options as of March 31, 2022, is presented below:
SUMMARY OF UNVESTED SHARES
Nonvested
options
| |
Number of Nonvested Options | | |
Weighted Average Grant Date Fair Value | |
Nonvested options at September 30, 2021 | |
| 2,870,799 | | |
$ | 5.02 | |
Granted | |
| - | | |
| - | |
Forfeited | |
| (36,500 | ) | |
| 3.89 | |
Vested | |
| (349,574 | ) | |
| 5.95 | |
Nonvested options at March 31, 2022 | |
| 2,484,725 | | |
$ | 4.90 | |
Warrants
On
June 23, 2020, as part of our agreement with Benchmark Company, LLC, the underwriter of the Company’s June 2020 registered public
offering of common stock, we issued 40,250 warrants to purchase our common stock at an exercise price of $9.00 a share. These warrants
became exercisable on December 23, 2020 and expire on June 18, 2025.
On
March 19, 2021, we entered into an underwriting agreement in connection with our registered public offering (the “Offering”)
of (i) 2,777,777 units (the “2021 Units”), at a price to the public of $4.50 per 2021 Unit, with each 2021 Unit consisting
of (a) one share of our common stock, (b) one Series A Warrant, and (c) one Series B Warrant (together with the Series A Warrants, the
“2021 Warrants”), and (ii) 416,666 Series A Warrants and 416,666 Series B Warrants, each pursuant to the underwriter’s
full exercise of their overallotment option with respect to such warrants.
Each
Series A Warrant entitles the registered holder to purchase one share of our common stock at an exercise price of $4.50 per share. Each
Series B Warrant entitles the registered holder thereof to purchase one-half of a share of our common stock at an exercise price of $5.85
per whole share. The 2021 Warrants have a term of 5 years.
The
Series A and Series B Warrant holders are obligated to pay the exercise price in cash upon exercise of the 2021 Warrants unless we fail
to maintain a current prospectus relating to the common stock issuable upon the exercise of the 2021 Warrants (in which case, the 2021
Warrants may only be exercised via a “cashless” exercise provision).
The
following table summarizes warrant activity for the six months ended March 31, 2022:
SCHEDULE OF WARRANT ACTIVITY
| |
Number of Shares Issuable Upon Exercise of Warrants | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life (years) | | |
Aggregate Intrinsic Value | |
Outstanding at September 30, 2021 | |
| 4,831,915 | | |
$ | 4.98 | | |
| 4.5 | | |
$ | - | |
Issued | |
| - | | |
| - | | |
| | | |
| | |
Exercised | |
| (384,447 | ) | |
| 4.51 | | |
| | | |
| | |
Expired | |
| - | | |
| - | | |
| | | |
| | |
Outstanding at March 31, 2022 | |
| 4,447,468 | | |
$ | 5.02 | | |
| 4.0 | | |
| - | |
Exercisable at March 31, 2022 | |
| 4,447,468 | | |
$ | 5.02 | | |
| 4.0 | | |
$ | - | |
In
the six months ended March 31, 2022, we issued 384,447 shares of common stock related to exercises of 2021 Warrants, including 380,447
shares of common stock issued upon exercise of 380,447 Series A Warrants and 4,000 shares of common stock issued upon exercise of 8,000
Series B Warrants. In connection with such exercises, in the six months ended March 31, 2022, we received aggregate net proceeds of $1,702,596.
8.
SUBSEQUENT EVENTS
Exempt
Offering Pursuant to Regulation S—Sales of Equity Securities
On
April 13, 2022, pursuant to Securities Act registration exemptions under Regulation S and/or Section 4(a)(2) of the Securities Act, the
Company sold 884,778 units (the “2022 Units”), at a price of $2.00 per 2022 Unit and an aggregate purchase price of approximately
$1.77 million, with each 2022 Unit consisting of (a) one share of our common stock and (b) one warrant (the “2022 Warrants”)
to purchase one whole share of our common stock with an initial exercise price of $2.00 per share. The 2022 Warrants have a term of 5
years.
Dripkit
Acquisition—Distribution of Bulk Sales Holdback Amount Pursuant to Asset Purchase Agreement
On
May 2, 2022, pursuant to the terms of the Asset Purchase Agreement, the Bulk Sales Holdback Amount was used to satisfy sales and use
taxes owed by Dripkit to the State of New York as of the Closing Date. Pursuant to the terms of the Asset Purchase Agreement, the amounts
remaining after offsetting the cost of these sales and use taxes were distributed as follows: (i) $39,237 was distributed to Dripkit
on May 9, 2022, in connection with the Cash Bulk Sales Holdback Amount, and (ii) 18,475 shares of common stock were issued to the Stock
Recipients on April 25, 2022, in connection with the Stock Bulk Sales Holdback Amount. See Note 4—Business Combinations for additional
information regarding the Bulk Sales Holdback Amount and the Asset Purchase Agreement.
Issuance
of Options to New Employee
On
April 1, 2022, the Company issued a total of 100,000 nonqualified stock options to a new employee, including 60,000 performance-based
options, which represents the maximum number of performance-based options that may be earned if all performance milestones are achieved
for the applicable performance periods, and 40,000 time-based options. These options shall vest and become exercisable either (i) in
the case of time-based options, as to 1/3 on each anniversary of the grant date, or (ii) in the case of performance-based options, based
on the Company’s Dripkit Coffee business division’s achievement of certain performance milestones established by the Compensation
Committee for each fiscal year in the fiscal years ending September 30, 2022, 2023, and 2024.