CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
1 – Organization and Summary of Significant Accounting Policies
Organization
Arvana
Inc. (the “Company”) was incorporated in the State of Nevada on June 16, 1977, as “Turinco, Inc.”, and on July
24, 2006, changed its name to Arvana Inc. to reflect the acquisition of a telecommunications business. We discontinued efforts related
to our telecommunications business as of March 31, 2009. The Company acquired Down 2 Fish Charters, LLC on February 3, 2023. Down2Fish
was organized under the laws of the State of Florida on April 1, 2019.
Down2Fish
Charters LLC operates a Florida based fishing charter business that offers a range of curated maritime adventures that include inshore,
offshore, and custom charters for fishing enthusiasts, nature lovers and tourists. The business is operated from a private dock in Palmetto,
Florida that services the Tampa Bay area in addition to St Petersburg, Sarasota, Venice, Port Charlotte, and Clearwater. Down2Fish generates
its revenue from the sale and provision of fishing charter services.
Basis
of Presentation
The
Company’s fiscal year end is December 31. The accompanying unaudited consolidated financial statements of the Company for the three-month
periods ended March 31, 2023, and 2022, have been prepared in accordance with accounting principles generally accepted in the United
States (“US GAAP”) for financial information with the instructions to Form 10-Q and Regulation S-X. The consolidated interim
financial statements and notes appearing in this report should be read in conjunction with our audited consolidated financial statements
and related notes thereto, together with Management’s Discussion and Analysis of Financial Condition and Results of Operations,
contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the Securities and Exchange Commission
(“Commission”) on April 17, 2023. Results are not necessarily indicative of those which may be achieved in future periods.
Use
of Estimates
The
preparation consolidated of financial statements in conformity with US GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from
those estimates. These estimates include the recognition of deferred tax assets based on the change in unrecognized deductible temporary
tax differences.
Stock
split
On
February 21, 2023, stockholders approved a forward-split of the Company’s common shares on a 3-1 basis. The forward-split was filed
with the Nevada Secretary of State effective March 31, 2023, and the Financial Industry Regulatory Authority (FINRA) rolled the stock
forward on April 19, 2023. All changes in the capital structure have been given retroactive effect in these financial statements.
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
1 – Organization and Summary of Significant Accounting Policies – (continued)
Financial
Instruments
The
Company uses the following methods and assumptions to estimate the fair value of each class of financial instruments for which it is
practicable to estimate such values:
Cash
- the carrying amount approximates fair value.
Accounts
payable and accrued liabilities, loans payable to stockholders, and amounts due to related parties - the carrying amount approximates
fair value due to the short-term nature of the obligations.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash. The Company maintains cash in bank
accounts that, at times, may exceed federally insured limits. At March 31, 2023 and December 31, 2022 respectively, the Company did not
have any cash in excess of the insured FDIC limits. The Company has not experienced any losses in such accounts and believes it is not
exposed to any significant risks on its cash in bank account.
Income
taxes
A
deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss
carry-forwards. Deferred tax expense (benefit) results from the net change during the year of deferred tax assets and liabilities.
Deferred
tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all
of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws
and rates on the date of enactment.
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
1 – Organization and Summary of Significant Accounting Policies (continued)
Stock-based
compensation
The
Company accounts for all stock-based payments to employees and non-employees under ASC 718 “Stock Compensation,” which requires
that the value of the award is established at the date of grant and is expensed over the vesting period of the grant. The method of determining
the fair value of share-based payments depends on the type of award. Share-based awards that vest over a certain service period with
no market conditions are valued at the closing market price on the grant date. Options grants are valued using the Black-Scholes-Merton
model using inputs that are determined on the date of the grant. Once the per-share fair value on the date of grant is established, the
aggregate expense of the grant is recognized as earned over the vesting period of the grant. The cost of stock-based payments to non-employees
if fully vested and non-forfeitable at the grant date, is measured and recognized at that date.
Earnings
(Loss) Per Share
Basic
earnings (loss) per share are computed using the weighted average number of common shares outstanding during the year. Diluted earnings
(loss) per share are computed using the weighted average number of common shares and potentially dilutive common stock equivalents, including
stock options and warrants. The Company had 7,950,000
outstanding stock options as at March 31, 2023,
and none 0
at March 31, 2022, which have been excluded from
the calculation of diluted loss per share because their effects would be anti-dilutive.
Recent
Accounting Pronouncements
Recently
Issued Accounting Pronouncements Adopted by the Company
In
June 2016, the FASB issued ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial
Instruments. ASU 2016-13 is intended to provide financial statement uses with more decision-useful information about expected credit
losses on financial instruments and other commitments and requires consideration of a broader range of reasonable and supportable information
to inform credit loss estimates. ASU 2016-13 is effective for the Company beginning January 1, 2023. The Company adopted ASU 2016-13,
effective January 1, 2023, which adoption has not had a material effect on its financial statements.
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
2 – Going Concern
For
the period ended March 31, 2023, the Company recognized a net loss of $928,400
and had an accumulated deficit of $37,168,768.
The Company had a working capital deficit of $55,343 as
of March 31, 2023. As of March 31, 2023, the Company’s has negative cash flows from operations, has recognized a net loss over
the current three-month period, has incurred significant losses since inception, and has an accumulated deficit. While the Company commenced
revenue generating activities in the first quarter of 2023, it will require funding from outside sources to implement its business development
strategy. The Company has no firm commitments for additional funding. The aggregation of these factors raises substantial doubt about
the Company’s ability to continue as a going concern for a period of one year from the date these consolidated financial statements
are made available. The accompanying consolidated financial statements do not include any adjustments relating to the recoverability
and classification of assets that might be necessary if the Company is unable to continue as a going concern.
Failure
to obtain the ongoing support of stockholders and creditors may indicate that the preparation of these consolidated financial statements
on a going concern basis is inappropriate, in which case our assets and liabilities would need to be recognized at their liquidation
values. The Company’s consolidated financial statements do not include any adjustments relating to the recoverability and classification
of recorded asset amounts and liabilities that might arise from this uncertainty.
Note
3 – Acquisition
On
February 3, 2023 (Closing Date), the company acquired the assets and assumed the liabilities of Down2Fish Charters, LLC (D2F), a limited
liability company organized under the laws of Florida, which operates a charter fishing business. On the Closing Date, the Company paid
$50,000
in cash and issued a note for $700,000
for a total consideration of $750,000.
The Company’s consolidated statements of operations from the Closing Date through March 31, 2023, include D2F revenues and net
loss of $8,000
and $27,114,
respectively.
Assets
acquired and liabilities assumed were recorded at their estimated fair values as of the Closing Date under the acquisition method of
accounting. The estimated fair values of certain assets and liabilities including long-lived assets require judgment and assumptions.
Adjustments may be made to these estimates during the measurement period and those adjustments could be material.
Assets
acquired and liabilities assumed are based on their fair values as of the Closing Date, with the excess of cost over fair value of $771,009.
For the period ended March 31, 2023, the Company recorded an impairment loss of $771,009
on the excess amount. Assets acquired are as
follows:
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
3 – Acquisition (continued)
Schedule
of assets acquired and liabilities assumed | |
| | |
Assets | |
|
Cash | |
$ | 4,089 | |
Trade
and other receivables | |
| 5,100 | |
Marine
operating equipment | |
| 178,706 | |
Commercial
fishing license | |
| 26,000 | |
Total
assets | |
| 213,895 | |
| |
| | |
Liabilities | |
| | |
Accounts
payable | |
| 4,910 | |
Deposits | |
| 644 | |
Payable
to affiliates | |
| 62,634 | |
Notes
payable | |
| 166,716 | |
Total
Liabilities | |
| 234,904 | |
| |
| | |
Purchase price | |
| 750,000 | |
Loss on asset acquisition | |
| 771,009 | |
The Company
did not incur any acquisition related costs during the period.
Property
and equipment acquired consisted primarily of offshore support vessels. The Company recorded property and equipment acquired at an estimated
fair value of $178,706.
The fair values of the offshore support vessels were estimated by applying a replacement cost approach. These assets will be tested for
impairment upon the occurrence of a triggering event. The Company estimates the remaining useful lives for the vessels acquired are seven
years, based on an original estimated useful life of 10 years.
The
charter fishing license acquired is a perpetual federal fishing license, which grants the Company access to fish in federally regulated
waters off the coast of Florida. This asset is not amortized and is tested for impairment at least annually.
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
4 – Property and Equipment
Property
and equipment consist of the following:
Schedule
of property plant and equipment | |
| |
|
| |
March
31, 2023 | |
December
31, 2022 |
Marine
Equipment | |
$ | 173,034 | | |
$ | — | |
Furniture
and fixtures | |
| 5,672 | | |
| — | |
Total | |
| 178,706 | | |
| — | |
Less
– accumulated depreciation | |
| (5,850 | ) | |
| — | |
Property
and equipment, net | |
$ | 172,856 | | |
$ | — | |
Depreciation
expense was $5,850 and
$nil for the periods ended March 31, 2023, and 2022.
All marine
equipment is subject to an operating lease agreement at ends on December 31, 2025 (Note 6).
Note
5 – Intangible Assets
The
Company acquired a perpetual federal fishing license, from the acquisition of assets (see Note 3), which grants the Company access to
fish in federally regulated waters of the coast of Florida. This asset is not amortized and is tested for impairment at least annually.
As of March 31, 2023, and 2022, no
impairment of this asset has occurred.
Note
6 – Leases
The
Company leases marine equipment in an operating arrangement. The agreement began on January 1, 2023, and ends December 31, 2025. The
agreement provides for minimum monthly lease payments of $4,000
per month for the term of the agreement. At the
end of the term, any additional lease payment due will be calculated and paid. The lessee’s right to lease the marine equipment
is limited to those times which do not conflict with Company use. There is no option to purchase the watercraft as part of the agreement
and the Company expects to recoup full value when the watercraft are sold.
The
Company manages risk by requiring the lessee to indemnify the Company in the event of loss to property or persons.
The
amount of lease income recognized in other income for the period ending March 31, 2023, is $8,000.
Cash
flows from lease payments are expected to be received as follows:
Schedule
of lease payments | |
|
Year | |
Lease
amount |
2023 | | |
$ | 44,000 | |
2024 | | |
| 48,000 | |
2025 | | |
| 48,000 | |
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
7 – Common Stock
During
the year ended December 31, 2022, Company issued 4,800,000
shares of its restricted common stock at a price
of $0.07 per
share for total proceeds of $320,000.
The Company incurred share issuance costs in the amount of $32,237
in relation to the share issuance.
During
the year ended December 31, 2022, the Company issued 600,000
shares at the price of $0.07
to settle $40,000
of accounts payable to a company controlled by
an officer of the Company.
No
common stock was issued during the three months ended March 31, 2023.
Note
8 - Related Party Transactions and Loans Payable to Stockholders
During
the three-months ended March 31, 2023, and March 31, 2022, the Company incurred advisory fees to a company controlled by its chief executive
officer of $00
and $2,844.
Effective
September 1, 2022, the Company signed an employment agreement with its chief executive officer for $90,000
per year plus incentive stock options until year-end
December 31, 2022, thereafter for $120,000
per year over the term. At March 31, 2023 and
December 31, 2022, accrued payroll of $10,000
and $7,500
respectively are included in amounts due to related
parties.
At
March 31, 2023 and December 31, 2022, the Company accrued $800
and $600
respectively to board members for services rendered.
This amount is included in amounts due to related parties.
During
the year ended December 31, 2022, $40,000
in accounts payable to a company controlled by
the Company’s chief executive officer was settled by the issuance of 600,000
shares with a fair value of $40,000.
There was no gain or loss on the settlement.
During
the three-month period ended March 31, 2023 and year ended December 31, 2022, the Company recorded stock-based compensation of $17,692
and $11,795
respectively, from the grant of stock options
to its chief executive officer and board members.
Note
9 – Stock Options
The
Company adopted the 2022 Stock Incentive Plan (“the Plan”) effective September 30, 2022. The Plan provides for awards of
stock options and restricted stock to officers, directors, key employees, and consultants. Under the Plan, option prices are set by the
Compensation Committee and may not be less than the fair market value of the stock on the grant date.
The
Company accounts for stock-based compensation awards in accordance with the provisions of ASC 718, which addresses the accounting for
employee stock options which requires that the cost of all employee stock options, as well as other equity-based compensation arrangements,
be reflected in the financial statements over the vesting period based on the estimated fair value of the awards.
At
December 31, 2022, the Company had 7,950,000
options outstanding with vesting periods of 2-5
years and exercise prices of approximately $0.09
per share. During the period ended March 31,
2023, there have been no
changes in the number of options outstanding.
Total share-based expense is $74,434
and $0
for the three-months periods ended March 31,
2023 and 2022, respectively. The remaining share-based expense of $597,688
will be recognized as follows:
| |
|
Year | |
|
2023 | | |
$ | 187,464 | |
2024 | | |
| 239,421 | |
2025 | | |
| 156,902 | |
2026 | | |
| 7,582 | |
2027 | | |
| 6,319 | |
Total | | |
$ | 597,688 | |
ARVANA
INC.
CONDENSED
NOTES TO UNAUDITED FINANCIAL STATEMENTS
March
31, 2023
Note
10 – Notes Payable
Notes payable
are as follows at March 31, 2023 and December 31, 2022:
Schedule
of notes payable | |
| |
|
| |
March
31, 2023
(Unaudited) | |
December
31, 2022 |
Note
payable to a bank, interest at 6.75%,
due in monthly installments of principal and interest, matures August
15, 2039, secured by a boat. | |
$ | 138,096 | | |
$ | — | |
Note
payable to a bank, interest at 7.49%,
due in monthly installments of principal and interest, matures March
15, 2037, secured by a boat. | |
| 27,844 | | |
| — | |
Note
payable to seller, interest at 7.25%,
due February
3, 2024, secured by membership interest in
Down2Fish LLC | |
| 700,000 | | |
| — | |
Note
payable to third parties, bear no
interest, and are due September
30, 2025. | |
| 62,634 | | |
| — | |
| |
| | | |
| | |
Total
notes payable | |
| 928,574 | | |
| — | |
Less
– current portion | |
| (35,590 | ) | |
| — | |
| |
| | | |
| | |
Total
long-term portion | |
$ | 892,984 | | |
$ | — | |
Principal
maturities of notes payable are as follows:
Schedule
of principal maturities of notes payable | |
|
Year | |
Amount |
2023. | | |
$ | 35,590 | |
2024 | | |
| 10,294 | |
2025 | | |
| 746,937 | |
2026 | | |
| 11,864 | |
2027 | | |
| 12,736 | |
Thereafter | | |
| 111,153 | |
| | |
$ | 928,574 | |
Note
11 - Subsequent Events
The
Company evaluated its March 31, 2023, consolidated financial statements for subsequent events through the date the consolidated financial
statements were issued. The Company is aware of the following subsequent events which would require recognition or disclosure in the
consolidated financial statements.
On
April 19, 2023, FINRA effected a forward stock split of 3-1 of the Company’s common stock.