UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

 

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2023

 

OR

 

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

 

COMMISSION FILE NUMBER 000-55805

 

JAMES MARITIME HOLDINGS INC.

(Exact name of registrant as specified in its charter)

 

Nevada

 

95-4363944

(State of incorporation)

 

(I.R.S. Employer Identification No.)

 

9160 South 300 West, #101

Sandy, UT 84070

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (801) 706-9429

 

Not applicable

(Former name, address and fiscal year, if changed since last report)

 

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

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

N/A

N/A

N/A

 

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

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:

 

Large accelerated filer

Accelerated filer

Non-accelerated Filer

Smaller reporting company

 

 

Emerging growth company

 

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

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes      No ☒

 

As of June 3, 2024, there were 8,566,429 shares of our common stock, par value $0.001 per share, and 400,000 shares of our preferred stock, par value $0.001 outstanding.

 

 

 

 

JAMES MARITIME HOLDINGS INC.

FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, 2023

 

TABLE OF CONTENTS

 

 

 

PAGE

 

PART I – FINANCIAL INFORMATION

 

 

 

 

 

 

 

Item 1. Financial Statements

 

3-21

 

 

 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

22

 

 

 

 

 

Item 3. Quantitative and Qualitative Disclosure About Market Risk

 

24

 

 

 

 

 

Item 4. Controls and Procedures

 

24

 

 

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

 

 

 

Item 1. Legal Proceedings

 

25

 

 

 

 

 

Item 1A. Risk Factors

 

25

 

 

 

 

 

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities

 

25

 

 

 

 

 

Item 3. Defaults Upon Senior Securities

 

25

 

 

 

 

 

Item 4. Mine Safety Disclosure

 

25

 

 

 

 

 

Item 5. Other Information

 

25

 

 

 

 

 

Item 6. Exhibits

 

26

 

 

 

 

 

SIGNATURES

 

27

 

 

 

 

 

EXHIBIT INDEX

 

 

 

 

 
-2-

Table of Contents

  

PART I – FINANCIAL INFORMATION

 

Item 1. Condensed Consolidated Financial Statements

 

James Maritime Holdings Inc.

A Nevada Corporation

Condensed Consolidated Financial Statements (Unaudited)

March 31, 2023

 

James Maritime Holdings Inc.

 

TABLE OF CONTENTS

 

 

 

Page

 

 

 

 

 

Condensed Consolidated Financial Statements:

 

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of March 31, 2023 (Unaudited) and December 31, 2022

 

4

 

 

 

 

 

Condensed Consolidated Statements of Operations (Unaudited) for the three months ended March 31, 2023 and 2022

 

5

 

 

 

 

 

Condensed Consolidated Statements of Shareholders' Equity (Unaudited) for the three months ended March 31, 2023 and 2022

 

6

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 31, 2023 and 2022

 

7

 

 

 

 

 

Notes to Unaudited Condensed Consolidated Financial Statements

 

8-21

 

 

-3-

Table of Contents

  

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 AS OF MARCH 31, 2023 (UNAUDITED) AND DECEMBER 31, 2022

 

 

 

March 31,

2023

 

 

December 31,

2022

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$76,577

 

 

$455,454

 

Accounts receivables

 

 

667,267

 

 

 

722,367

 

Prepaid expenses and other current assets

 

 

41,876

 

 

 

70,487

 

Total current assets

 

 

785,720

 

 

 

1,248,308

 

 

 

 

 

 

 

 

 

 

Due from related parties

 

 

28,746

 

 

 

7,379

 

Intangible assets

 

 

2,951,178

 

 

 

4,150,280

 

Property and equipment, net

 

 

152,891

 

 

 

200,502

 

Right-of-use asset

 

 

400,925

 

 

 

168,339

 

Total assets

 

$4,319,461

 

 

$5,774,808

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$1,089,974

 

 

$921,230

 

Accrued payroll expenses

 

 

172,285

 

 

 

161,360

 

Deferred revenue

 

 

-

 

 

 

400,000

 

Common stock to-be-issued

 

 

50,000

 

 

 

50,000

 

Notes payable, current portion

 

 

259,707

 

 

 

323,562

 

Convertible debenture, current portion

 

 

35,000

 

 

 

35,000

 

Loans payable, current portion

 

 

408,247

 

 

 

585,831

 

Embedded conversion feature

 

 

175,045

 

 

 

331,399

 

Operating lease liability, current

 

 

223,179

 

 

 

114,400

 

Total current liabilities

 

 

2,413,437

 

 

 

2,922,782

 

 

 

 

 

 

 

 

 

 

Notes payable, net of current portion

 

 

110,287

 

 

 

110,287

 

Loans payable, net of current portion

 

 

424,433

 

 

 

490,093

 

Operating lease liability

 

 

381,163

 

 

 

68,953

 

Total liabilities

 

 

3,329,320

 

 

 

3,592,115

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Preferred Stock – Series A, 2,000,000 authorized shares, $0.001 par value; 400,000 shares issued and outstanding, as of March 31, 2023 and December 31, 2022

 

 

400

 

 

 

400

 

Common Stock, 90,000,000 shares authorized, $0.001 par value; 9,004,129 shares issued and outstanding as of March 31, 2023 and December 31, 2022

 

 

9,004

 

 

 

9,004

 

Additional paid-in capital

 

 

13,656,447

 

 

 

13,656,447

 

Accumulated deficit

 

 

(12,495,115 )

 

 

(11,454,076 )

Equity attributable to shareholders of James Maritime Holdings, Inc.

 

 

1,170,736

 

 

 

2,211,775

 

Non-controlling interest

 

 

(180,595 )

 

 

(29,082

 

Total shareholders’ equity

 

 

990,141

 

 

 

2,182,693

 

Total liabilities and shareholders’ equity

 

$4,319,461

 

 

$5,774,808

 

 

-4-

Table of Contents

 

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)

 FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

 

 

 Three months ended March 31,

 

 

 

2023

 

 

2022

 

Net sales

 

$2,736,403

 

 

$-

 

Cost of goods sold

 

 

2,040,863

 

 

 

-

 

Gross profit

 

 

695,540

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

Selling, general, and administrative expenses

 

 

934,373

 

 

 

240,841

 

Loss on impairment of intangible assets

 

 

911,467

 

 

 

-

 

Total operating expenses

 

 

1,845,840

 

 

 

240,841

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(1,150,299)

 

 

(240,841)

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

Interest expense

 

 

(183,745)

 

 

-

 

Financial expenses

 

 

(15,108)

 

 

-

 

Change in fair value of derivative liability

 

 

156,354

 

 

 

-

 

Other income

 

 

246

 

 

 

-

 

Total other expense, net

 

 

(42,253)

 

 

-

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(1,192,552)

 

$(240,841)

 

 

 

 

 

 

 

 

 

Less: net income (loss) attributable to non-controlling interests

 

 

(151,513)

 

 

1,076

 

 

 

 

 

 

 

 

 

 

Net loss attributable to James Maritime Holdings, Inc. and subsidiaries

 

$(1,041,039)

 

$(241,917)

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

Basic and diluted

 

 

9,006,047

 

 

 

7,371,907

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

Basic and diluted

 

$(0.12)

 

$(0.03)

 

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

 

-5-

Table of Contents

  

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 attributable

 

 

Non-

 

 

Total 

 

 

 

           Preferred Stock

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

to the

 

 

 controlling

 

 

Shareholders’

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

 Amount

 

 

Capital

 

 

Deficit

 

 

Company

 

 

interest

 

 

Equity

 

Balance as at January 1, 2022

 

 

400,000

 

 

$400

 

 

 

7,354,129

 

 

$7,354

 

 

$12,008,097

 

 

$(11,658,970 )

 

$356,881

 

 

$62,367

 

 

$419,248

 

Issuance of common stock and warrants to shareholders

 

 

-

 

 

 

-

 

 

 

50,000

 

 

 

50

 

 

 

49,650

 

 

 

-

 

 

 

50,000

 

 

 

-

 

 

 

50,000

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(241,917 )

 

 

(241,917 )

 

 

1,076

 

 

 

(240,841 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at March 31, 2022

 

 

400,000

 

 

$400

 

 

 

7,404,129

 

 

$7,404

 

 

$12,058,047

 

 

$(11,900,887 )

 

$164,964

 

 

$63,443

 

 

$228,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2023

 

 

400,000

 

 

$400

 

 

 

9,004,129

 

 

$9,004

 

 

$13,656,447

 

 

$(11,454,076 )

 

$2,211,775

 

 

$(29,082 )

 

$2,182,693

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,041,039 )

 

 

(1,041,039 )

 

 

(151,513 )

 

 

(1,192,552 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at March 31, 2023

 

 

400,000

 

 

$400

 

 

 

9,004,129

 

 

$9,004

 

 

$13,656,447

 

 

$(12,495,115 )

 

$1,170,736

 

 

$(180,595 )

 

$990,141

 

 

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

 

-6-

Table of Contents

  

 JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

 

 

Three months ended March 31,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$(1,192,552)

 

$(241,917)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Loss on impairment of goodwill and intangibles

 

 

911,467

 

 

 

-

 

Depreciation and amortization

 

 

606,122

 

 

 

-

 

Amortization of debt discounts

 

 

37,032

 

 

 

-

 

Change in fair value of derivative liability

 

 

(156,354)

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Prepaid expenses and other current assets

 

 

28,611

 

 

 

-

 

Accounts receivable

 

 

55,100

 

 

 

-

 

Other assets

 

 

(232,586)

 

 

-

 

Due from related party

 

 

(21,367)

 

 

-

 

Accounts payable and accrued expenses

 

 

168,743

 

 

 

199,001

 

Accrued payroll

 

 

10,925

 

 

 

-

 

Deferred revenue

 

 

(400,000)

 

 

-

 

Net cash used in operating activities

 

 

(184,860)

 

 

(42,916)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Proceeds from shares to-be-issued

 

 

-

 

 

 

50,000

 

Proceeds from notes

 

 

-

 

 

 

19,000

 

Payment of notes

 

 

(371,913)

 

 

(5,051)

Proceeds from loans

 

 

355,480

 

 

 

-

 

Payment of loans

 

 

(177,584)

 

 

-

 

Net cash (used in) provided by financing activities

 

 

(194,017)

 

 

63,949

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

 

(378,877)

 

 

21,003

 

 

 

 

 

 

 

 

 

 

Cash, beginning of period

 

 

455,454

 

 

 

110,460

 

Cash, end of period

 

$76,577

 

 

$131,463

 

 

-7-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

1. Nature and Continuance of Operations

 

Business Operations Basis of Presentation

 

The accompanying consolidated financial statements include the accounts of James Maritime Holdings Inc. (“James Maritime”) and its majority-owned subsidiary, Gladiator Solutions Inc. (“Gladiator”), and its wholly owned subsidiary United Security Specialists Inc. (“USS”) (collectively as the “Company”). James Maritime Holdings, Inc. was incorporated in the State of Nevada on January 23, 2015.

 

Substantially all of the Company’s business is conducted through its subsidiaries, Gladiator and USS. Gladiator produces revenues through the distribution of personal protective products, primarily through mail-in orders to customers or via e-commerce sales generated through their website. USS provides professional security personnel enhanced by smartphone-based security applications.

 

Share Exchange Agreement – United Security Specialists, Inc.

 

On September 23, 2022, James Maritime Holdings completed a share exchange agreement with USS.

 

As a result of the exchange, James Maritime became the sole shareholder of USS, holding 100% of all shares outstanding. See Note 3 for further information.

 

Basis of Presentation and Principles of Consolidation

 

The accompanying consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. The Company has adopted a December 31 fiscal year-end for financial statement reporting purposes.

 

All operations activity related to James Maritimes’ subsidiary, Gladiator, all operations are included within condensed consolidated statement of operations for the three months ended March 31, 2023 and 2022, respectively.

 

All operations activity related to James Maritimes’ subsidiary, USS, for the quarterly periods of 2022 and the year ended December 31, 2022, will only reflect activity from September 23, 2022 through December 31, 2022, the period for which USS was acquired and owned by James Maritime. All operations are included within consolidated statement of operations.

 

All intercompany balances were eliminated in the condensed consolidated financial statements. Non-controlling interests are classified in the accompanying consolidated balance sheets as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statement of operations.

 

-8-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Going concern

 

The Company’s consolidated financial statements as of March 31, 2023, are prepared using U.S. GAAP, which contemplates continuation of the Company as a going concern. This contemplates the realization of assets and liquidation of liabilities in the ordinary course of business. The Company has yet to establish an ongoing source of revenue to finance its operating expenses and to continue as a going concern.

 

During the three months ended March 31, 2023, the Company generated a net loss of $1,192,552. The accumulated deficit as of March 31, 2023 is $12,495,115 ($11,454,076 as of December 31, 2022). In order to continue as a going concern, the Company plans to receive funds through the selling of equity securities to existing and new shareholders. The Company is also evaluating potential acquisitions in the corporate security space. Additionally, the Company has created and maintained good customer relationships during 2023 for both USS and Gladiator, which the Company is relying on to potentially generate sustainable sales throughout 2024 and afterward. While management maintains they will be able to continue to generate sufficient cash flows through a combination of operations, debt, and equity raises, there is no guarantee the Company will be able to raise or generate additional funds in the short term to meet present obligations as they come due. Due to these factors, there is substantial doubt the Company may be able to continue as a going concern. The financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

2. Summary of Significant Accounting Policies

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

 

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

 

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

 

Business Combinations

 

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

 

Cash

 

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

 

-9-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Concentration of Credit Risk

 

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

 

Inventories

 

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2023 and December 31, 2022, the Company had no inventory on hand.

 

Accounts Receivable

 

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2023 and December 31, 2022, the Company determined that no allowance was necessary.

 

Leases

 

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2022, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

 

Property and equipment

 

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

 

Asset classes

 

Useful lives (in years)

Vehicles

 

5

Furniture and fixtures

 

7

 

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2023 or December 31, 2022.

 

-10-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Intangible Assets

 

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits. During the three months ended March 31, 2023 and year ended December 31, 2022, the Company determined that all intangibles related to the acquisition of USS were fully recognizable at their net book values and therefore no impairment was deemed necessary.

 

On December 13, 2021, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 3 – Gladiator Share Exchange Agreement). At the time of the share exchange agreement, Management had determined that the intangible assets extrapolated from the share exchange agreement will be amortized over a useful life of 3 years. Concurrent with the cessation of operations of Gladiator, the Company determined that all intangibles related to the acquisition of Gladiator were impaired. As such, in the three months ending March 31, 2023, the Company recorded an Impairment Loss of $911,000, the full value of the unamortized Intangibles.

 

On September 23, 2022, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 4 – USS Share Exchange Agreement). Management has determined that the intangible assets extrapolated from the share exchange agreement will be amortized over the useful life of 3 years.

 

Convertible Debt and Derivative Liabilities

 

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

 

Revenue recognition

 

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

 

The Company determines revenue recognition through the following five steps:

 

(1) Identify the contract with the 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 performance obligations are satisfied.

 

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

 

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

 

Advertising Costs

 

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2023 and 2022, were approximately $34,000 and $nil, respectively.

 

-11-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Earnings per Share

 

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2023 and 2022, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

 

Fair Value of Financial Instruments

 

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

 

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

 

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

 

The Company received a fair value assessment from a third-party prior to the business combination with Gladiator. See Note 3 for further details and assumptions used in the calculation.

 

Income Taxes

 

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2023 and December 31, 2022, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2019 through 2022 tax years remain subject to examination by federal and most state tax authorities.

 

Commitments and Contingencies

 

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

 

Non-controlling Interests

 

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

 

-12-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

3. Share Exchange Agreement with Gladiator Solutions, Inc.

 

On December 13, 2021 (the “Gladiator Closing date”), Gladiator (the “Gladiator Seller”) entered into a share exchange agreement with the Company, in which all the outstanding shares of Gladiator, 750,000 common shares, no par value, were exchanged for 1,000,000 shares, $0.001 par value of James Maritime’s common stock.

 

On the Closing date, one of the seller’s shareholders dissented from participating in the acquisition, which immediately resulted in a noncontrolling interest after the completion of the share purchase agreement. The noncontrolling interest is equivalent to the shareholder’s proportionate holdings of 100,000 Gladiator shares, or 13.3%. The remaining shareholders with an equity stake of 86.7% exchanged their total aggregate shares of 650,000 for 866,667 of James Maritime’s common stock shares.

 

The Company also included contingent considerations if Gladiator meets or exceeds certain earnings before interest, taxes, amortization (“EBITDA”) thresholds, (the “Gladiator Milestones”):

 

 

-

$3,000,000 and 25% during any consecutive twelve-month period commencing on the Gladiator closing date and ending December 31, 2024 (the “Measurement period”), the Company shall issue one (1) additional share for each two (2) shares of James Maritime stock received by such shareholder;

 

-

$5,000,000 and 25% during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing;

 

-

$10,000,000 during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing;

 

-

Conversely, in the event Gladiator’s revenues and EBITDA percentage does not equal or exceed $2,000,000 and 25%, respectively, during any consecutive twelve-month period commencing on the closing date and ending on the 24-month anniversary of the Closing date, the seller’s shareholders shall return to the Company an aggregate of 500,000 shares of James Maritime common stock.

 

The Company utilized a third-party valuation specialist to calculate the intangible assets and estimate the purchase price of the agreement. The valuation utilized a share purchase price of $0.50, which constitutes a Level 2 fair value measurement.

 

Purchase price (2)

 

$433,334

 

Plus: Net liabilities assumed (3)

 

 

967,079

 

Intangibles (1)

 

$1,400,413

 

____________

(1) Intangibles were determined to consist of two separately identifiable intangible assets to be amortized over their useful lives of 3 years (the average time the company has maintained customer relationships). 50% of the value or $700,206 was attributed to Supplier Relationships and 50% of the value or $700,206 was attributed to Customer Relationships.

(2) The purchase price was calculated by taking the recapitalization of James Maritime Holdings shares of 866,667 (previously 650,000 Gladiator shares) at $0.50 per share, resulting in a total purchase price of $433,334.

(3) Identifiable assets acquired, and liabilities assumed:

 

-13-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

The following tables present the allocation of the purchase consideration, which includes tangible assets acquired and liabilities assumed, based on their assessed fair values.

 

Assets acquired:

 

Cash

 

$60,349

 

Accounts receivable

 

 

1,356

 

Total assets acquired

 

$61,705

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$264,909

 

Deferred revenue

 

 

84,750

 

Due to related parties

 

 

154,948

 

Note payable

 

 

30,987

 

Convertible debenture

 

 

28,370

 

Loan

 

 

67,800

 

Derivative liability

 

 

330,353

 

Minority interest (4)

 

 

66,667

 

Total liabilities assumed

 

$1,028,784

 

 

Net assets (liabilities) acquired/assumed

 

$(967,079)

____________

(4) The non-controlling interest was calculated by taking the Level 2 fair value assessment of price per share of $0.50 and multiplying by the recapitalization of James Maritime Holdings shares of 133,333 (previously 100,000 Gladiator shares), resulting in a non-controlling interest valuation of $66,667.

 

If the share exchange agreement had occurred on January 1, 2021, the pro forma consolidated revenues at December 31, 2021 would have amounted to approximately $308,051 and the consolidated operating loss would have amounted to approximately $1,000,940.

 

4. Share Exchange Agreement with United Securities Specialists, Inc. (USS)

 

On September 23, 2022 (the “USS Closing date”), USS entered into a share exchange agreement with the Company, in which all the outstanding shares, 100 common shares, no par value, were exchanged for 1,000,000 shares, $0.001 par value of James Maritime common stock.

 

The Company also included contingent considerations if USS meets or exceeds certain earnings before interest, taxes, amortization (“EBITDA”) thresholds:

 

 

a.

$20,000,000 and 15% during any consecutive (12) month period commencing on the Closing date and ending on December 31, 2025 (“the Measurement Period”), the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

b.

$30,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

c.

$40,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

d.

$50,000,000 and15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

If all criteria are met, an aggregate of 2,000,000 earnout shares will be awarded to the Company.

 

The Company utilized a third-party valuation specialist to calculate the intangible assets and estimate the purchase price of the agreement. The valuation utilized a share purchase price of $1.00, which constitutes a Level 2 fair value measurement.

 

-14-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

The allocation of the purchase price in connection with the acquisition of USS was calculated as follows:

 

Purchase price (2)

 

$1,000,000

 

Plus: Net liabilities assumed (3)

 

 

2,439,614

 

Intangibles (1)

 

$3,439,614

 

____________

(1) Intangibles were determined to consist of two separately identifiable intangible assets to be amortized over their useful lives of 3 years (the average time the Company has maintained customer and employee relationships). 50% of the value or $1,719,807 was attributable to Employee Expertise and 50% of the value or $1,719,807 was attributable to Customer Relationships.

(2) The purchase price was calculated by taking the recapitalization of James Maritime Holdings shares of 1,000,000 (previously 100 Company shares) at $1.00 per share, resulting in a total purchase price of $1,000,000.

(3) The following tables present the allocation of the purchase consideration, which includes tangible and intangible assets acquired and liabilities assumed, based on their assessed fair values. Identifiable assets acquired, and liabilities assumed:

 

Assets acquired:

 

Cash

 

$21,437

 

Accounts receivable

 

 

206,536

 

Prepaid expenses

 

 

10,487

 

Property and equipment

 

 

199,584

 

Right-of-use asset

 

 

193,839

 

Intangible assets

 

 

99,609

 

Total assets acquired

 

$731,492

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$704,637

 

Accrued payroll

 

 

172,366

 

Notes payable – current and non-current

 

 

1,017,771

 

Loan – current and non-current

 

 

1,066,012

 

Operating lease liability – current and non-current

 

 

210,320

 

Total liabilities assumed

 

$3,171,106

 

 

 

 

 

 

Net assets (liabilities) acquired/assumed

 

$(2,439,614)

 

If the share exchange agreement had occurred on January 1, 2022, the pro forma consolidated revenues at December 31, 2022 would have amounted to approximately $9,420,417 and the consolidated operating loss would have amounted to approximately $2,301,112.

 

5. Intangible Assets

 

The Company’s intangible assets are as follows:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Customer relationships

 

$2,125,491

 

 

$2,420,014

 

Supplier relationships

 

 

700,207

 

 

 

700,207

 

Employee expertise

 

 

1,426,284

 

 

 

1,719,807

 

Software development costs

 

 

99,609

 

 

 

99,609

 

Less: accumulated amortization and impairment loss

 

 

(1,400,413 )

 

 

(789,357 )

Net intangible assets

 

$2,951,178

 

 

$4,150,280

 

 

-15-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Amortization expense for the three months ended March 31, 2023 and 2022 equated to $287,635 and $nil, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations. During the three months ended March 31, 2023, the Company recognized an impairment loss of $911,467 on assets acquired as part of the business combination with Gladiator, due to the uncertainty of future operations of that entity.

 

6. Property and Equipment

 

The table below displays the Company’s property and equipment balances as of March 31, 2023 and 2022, respectively.

 

 

 

2023

 

 

2022

 

Furniture and fixtures

 

$16,062

 

 

$16,062

 

Vehicles

 

 

195,322

 

 

 

195,322

 

Less: accumulated amortization

 

 

(58,493 )

 

 

(10,882 )

 

 

 

 

 

 

 

 

 

Total property and equipment, net

 

$152,891

 

 

$200,502

 

 

Depreciation expense for the three months ended March 31, 2023 and 2022 equated to $31,548 and $nil, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

 

7. Lease Payable

 

The Company leases its headquarters office. Leases with an initial term of 12 months or less or are immaterial are not included on the balance sheets. During the year ended December 31, 2020, the Company entered into an office lease for its administrative operations, (the “Saratoga lease"). The Saratoga lease is for a 48.5-month term, with an original expiration date of July 31, 2024, with an initial monthly payment of $8,819. Straight-line rent per month was calculated at $9,522. As of March 31, 2023, the Company was in default for the Saratoga Lease due to non-payment. Subsequent to March 31, 2023, the Company terminated the Saratoga Lease and entered into a settlement agreement with the landlord. During the quarter ending March 31, 2023, the Company entered a new lease for its headquarters office, (the “Suite 200 Lease”) for a 60 month lease with an expiration date of January 31, 2028 with an initial monthly payment of $7,943.

 

The components of lease expense included on the Company’s consolidated statements of operations were as follows:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Weighted average remaining lease term (in years)

 

 

2.85

 

 

 

1.58

 

Weighted average discount rate

 

 

7.6%

 

 

6.0%

 

Amounts relating to operating leases were presented on the consolidated balance sheets as of March 31, 2023 and December 31, 2022 in the following line items:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Operating Leases

 

 

 

 

 

 

ROU lease assets

 

$400,925

 

 

$168,339

 

Lease liabilities, short-term

 

 

223,179

 

 

 

114,400

 

Lease liabilities, long term

 

 

381,163

 

 

 

68,953

 

 

-16-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

Future minimum lease payments required under operating leases on an undiscounted cash flow basis as of March 31, 2023 is as follows:

 

Fiscal Year

 

Operating Lease Payments

 

2023

 

$163,968

 

2024

 

 

171,346

 

2025

 

 

103,661

 

2026

 

 

107,020

 

2027

 

 

110,228

 

2028

 

 

9,208

 

Total minimum lease payments

 

 

665,431

 

Less: imputed interest

 

 

(101,431)

Present value of future minimum lease payments

 

 

564,000

 

Less:  current lease liabilities

 

 

(182,836)

Operating lease liabilities, non-current

 

$381,164

 

 

8. Accounts Payable and Accrued Expenses

 

The accounts payable and accrued expenses balance consists of the following as of March 31, 2023 and December 31, 2022:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Accounts Payable

 

$839,059

 

 

$723,886

 

Credit card liability

 

 

136,728

 

 

 

156,115

 

Accrued interest

 

 

104,267

 

 

 

26,809

 

Taxes payable

 

 

9,920

 

 

 

14,420

 

 

 

 

1,089,974

 

 

$921,230

 

 

9. Notes Payable, current and non-current

 

The following table summarizes the outstanding notes payable amount owed by the Company as of March 31, 2023 and 2022:

 

 

 

 

2023

 

 

2022

 

Kapitus

(a)

 

$

122,973

 

 

$

122,973

 

Henry Sierra

(b)

 

 

158,611

 

 

 

168,276

 

IOU

(c)

 

 

88,410

 

 

 

142,600

 

Total notes payable outstanding

 

 

$

369,994

 

 

$

433,849

 

Notes payable, current portion

 

 

 

259,707

 

 

 

323,562

 

Notes payable, excluding current

 

 

 

110,287

 

 

 

110,287

 

 

-17-

Table of Contents

  

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

(a)

On November 4, 2020 Gladiator received $69,800 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $1,419, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $22,336 (45.6% per annum). For the year ended December 31, 2022 and for the period December 13, 2021 through December 31, 2021, Gladiator paid $155 and $240 in interest expense related to this note, respectively. The note has been fully paid off.

 

 

 

On August 20, 2021, Gladiator received $25,500 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $519, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $8,205 (46.5% per annum). For the year ended December 31, 2022 and for the period December 13, 2021 through December 31, 2021, Gladiator paid $4,514 and $541 in interest expense related to this note, respectively. The note has been fully paid off.

 

 

 

On September 15, 2022, Gladiator received additional funding of $150,000 from their supplier, Kapitus Servicing Inc. The Company agreed to pay back the note in weekly installments of $3,003, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $45,000 (24% per annum). For the year ended December 31, 2022, Gladiator paid $18,018 in interest expense related to this note. The Company accrued interest payable of $7,379 on this note as of and for the three months ended March 31, 2023.

 

 

(b)

On September 23, 2021, Mr. Sierra resigned from his position of employment with USS. As a result, USS agreed to repurchase 100 shares of common stock held by Mr. Sierra and in exchange, issued a promissory note with a repurchase amount of $637,500. The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note. This note bears no interest and monthly installment payments are payable over 4 years beginning November 15, 2021. The promissory note was discounted at 6% prior to acquisition, however, was recognized at fair value upon the acquisition of USS by James Maritime, for an adjusted fair value of $182,773. As of March 31, 2023 and December 31, 2022, the note had an outstanding principal of $158,611 and $168,276, respectively.

 

 

(c)

On June 3, 2022, USS entered into a promissory note agreement with IOU Central Inc. for $336,000, which matures on November 29, 2023. The Company agreed to pay back the note in weekly installments of $5,690 and a final payment of $2,831, which includes interest, as well as incudes $1,038 attributable to the weekly loan guarantee fee. An origination fee of $36,000 and a loan guarantee fee of $81,000 are included in the principal was charged and discounted against the note over the term. As of December 31, 2022, the note had an outstanding principal balance of $211,246 and a debt discount of $68,646. As of March 31, 2023, the note had an outstanding principal balance of $154,056 and a debt discount of $65,646.

 

10. Loans, current and non-current

 

The following table summarizes the outstanding loans amount owed by the Company as of March 31, 2023 and 2022:

 

 

 

 

2023

 

 

2022

 

Quattro Capital

(a)

 

$

237,500

 

 

$

237,500

 

Merchant cash advances

(b)

 

 

18,019

 

 

 

206,680

 

Vehicle loans

(c)

 

 

103,197

 

 

 

117,971

 

Newtek

(d)

 

 

386,164

 

 

 

395,973

 

SBA Loan

(e)

 

 

67,800

 

 

 

67,800

 

Westwood settlement

(f)

 

 

20,000

 

 

 

50,000

 

Total loans outstanding

 

 

$

832,680

 

 

$

1,075,924

 

Loans, current portion

 

 

 

408,247

 

 

 

585,831

 

Loans, excluding current

 

 

 

424,433

 

 

 

490,093

 

 

(a)

On December 9, 2022, Gladiator entered into a collateralized loan of the Company’s inventory with Quattro Capital LLC, a third-party lender. The Company received $250,000, maturing 60 days after the effective date, or February 9, 2023. The Company is responsible for paying additional fees related to the escrow agent and brokers in the amounts of $6,000 and $6,500, which is included in the loan balance as a debt discount. The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid. As of the date these condensed consolidated financial statements are filed, the loan is in default, and the Company has included interest (including penalty interest) of $113,125 as of March 31, 2023.

 

 

(b)

On September 16, 2022, Gladiator entered into a collateralized loan of the Company’s future receipts of receivables with Pinnacle Business Funding LLC (“PBF”). The Company received net amount of $145,500 (net of $$4,500 paid for ACH fees) in exchange for $202,500 receivables purchased by PBF. The Company agreed to pay $6,328 per week as funds are made available to be sent to PBF until paid off in its entirety. As of March 31, 2023 and December 31, 2022, $18,019 and $77,368 remains outstanding, respectively (2022 - $107,578 principal netted against $30,210 of a debt discount).

 

-18-

Table of Contents

  

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

(b)

On November 18, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with GHI Funding, LLC (“GHI”). The Company received a net amount of $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by GHI. The Company agreed to pay $2,600 every day for which funds are available to be sent to GHI until paid off in its entirety. As of December 31, 2022, $103,312 remains outstanding. This loan was satisfied in full during the three months ended March 31, 2023.

 

 

 

On December 28, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with Adar Funding, LLC (“AF”). The Company received a net amount $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by AF. The Company agreed to pay $5,000 every day for which funds are available to be sent to AF until paid off in its entirety. As of December 31, 2022, $26,000 remains outstanding. This loan was satisfied in full during the three months ended March 31, 2023.

 

 

(c)

Upon acquisition of USS at September 23, 2022, the Company assumed the liabilities for eleven vehicle loans from USS which together had an outstanding total amount of $140,300. During the period beginning September 23, 2022 and ended December 31, 2022, the Company made principal repayments of $47,268 for its vehicle loans. At March 31, 2023 and December 31, 2022, the total amount outstanding is $103,197 and $117,971, respectively, with 9 vehicle loans currently outstanding. The Company currently has loans for vehicles with interest rates between 0% and 12.6%, per annum. Monthly payments range from $98 to $695, with an aggregate monthly payment of $4,923. All loans have a term between 1 and 6 years.

 

 

(d)

On December 30, 2020, USS entered into a $466,000 loan agreement (“NewTek loan”) with an outside lender, NewTek Small Business Finance, LLC. The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter). The interest rate is originally stated at 6%. Monthly installment payments, which include interest, began on February 2, 2021. As of March 31, 2023 and December 31, 2022, the principal balance was $386,164 and $395,973, respectively, and accrued interest payable as of March 31, 2023 and December 31, 2022 of $52,652 and $47,517, respectively.

 

 

(e)

On March 3, 2021, the Company received a loan from the U.S. Small Business Administration (“SBA”) in the amount of $67,900 with an interest rate of 3.75% per annum. The loan is due and payable thirty (30) years from the date of the note. Interest accrued as of March 31, 2023 and December 31, 2022 is $7,204 and $4,661, respectively.

 

 

(f)

On July 9, 2021, USS sold $685,000 of their receivables in a purchase agreement with an outside lender, Westwood Funding Solutions, LLC (“Westwood”). The purchase price of the receivables totaled $685,000, with the Company receiving net proceeds of $500,000 after applicable fees were deducted. The Westwood Funding agreement was guaranteed by the USS CEO. On December 27, 2022, Westwood entered into a settlement agreement with USS for an amount of $125,000. On December 28, 2022 $75,000 was paid towards this balance. The remaining $50,000 as of December 31, 2022 is owed in monthly installments of $10,000 until paid off. As of March 31, 2023, the remaining settlement balance was $20,000.

 

11. Convertible Notes

 

On February 8, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $10,000 at a 6% interest rate per annum, maturing on February 7, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any part, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading price during the 5-trading day period ending on the conversion date per share. As of March 31, 2023 and December 31, 2022, the Company accrued $655 and $505, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 18,508 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

 

On February 26, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $25,000 at a 6% interest rate per annum, maturing on February 25, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any portion, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading day period ending on the conversion date per share. As of March 31, 2023 and December 31, 2022, the Company accrued $1,640 and $1,265, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 46,275 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

 

As of March 31, 2023, these notes have not been converted and are overdue.

 

12. Common shares to-be-issued

 

On December 23, 2022, the Company received $50,000 as consideration for 50,000 common shares to an officer. These shares were not issued until after March 31, 2023, resulting in a liability rather than equity transaction as of March 31, 2023 and December 31, 2022.

 

-19-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

13. Stockholders’ Equity

 

Common Stock

 

a. Authorized

 

The Company is authorized to issue 90,000,000 shares of common stock, each with a par value of $0.001.

 

b. Transactions during the three months ended March 31, 2022

 

On February 28, 2022, the Company issued 50,000 shares of common stock at a price of $1 per share to an officer. The Company received $50,000 on consideration for the shares issued. There were no transactions during the three months ended March 31, 2023.

 

Preferred Stock

 

c. Authorized and voting rights

 

The Company is authorized to issue 2,000,000 shares of its series A preferred stock, each with a par value of $0.001. Each share of the series A preferred stock has the equivalent voting power of (30) thirty shares of the Company’s common stock. The series A preferred stock does not have any liquidation or dividend rights or preferences. On July 20, 2021 the Company converted 1,600,000 preferred shares held by a related party, in exchange for 750,000 shares of the Company’s common stock (the “July conversion”). The series A preferred stock does not have any native convertible rights, preferences, or other conversion terms, and the Company had not previously signed an agreement setting conversion terms for the July conversion. Therefore, the July conversion met the requirements under ASC 260 to be considered a preferred stock extinguishment for the purposes of calculating the company’s earnings per share available to common shareholders. There were no transactions during the three months ended March 31, 2023 and 2022.

 

Warrants

 

The following table summarizes the Company’s warrant activity:

 

 

 

Number of Warrants

 

 

Weighted Average Exercise Price

 

Outstanding at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Granted

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Expired/Cancelled

 

 

-

 

 

 

-

 

Outstanding at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

Exercisable at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Exercisable at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

 

-20-

Table of Contents

 

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

 

14. Subsequent Events

 

The Company evaluated subsequent events occurring from April 1, 2023 through June 3, 2024, the date in which the consolidated financial statements were available to be issued.

 

During April 2023, Adar Funding LLC and GHI Funding LLC entered into a settlement agreement with USS on the remaining balance of their outstanding loan. The settlement agreement is in the amount of $90,000, payable monthly in sums of $10,000 for the first eight months after the agreement date, and monthly sums of $5,000 for the 9th and 10th months. All prior commitments were forgiven with this agreement.

 

In April 2023, the president of the Company received the 50,000 shares he had paid for in the year ended December 31, 2022 are recorded as common shares to-be-issued at March 31, 2023 and December 31, 2022.

 

On April 5, 2023, USS entered into a collateralized loan of the Company’s future receipts of receivables with Velocity Group USA Inc. (“Velocity”). The Company received net proceeds of $332,015 (net of $17,985 paid for fees) in exchange for $497,000 receivables purchased by Velocity. The Company agreed to pay $3,381 in daily installments until the loan is paid off in its entirety.

 

On April 18, 2023, the Company received $10,000 in exchange for 10,000 common stock shares to be issued to an individual stockholder.

 

On June 8, 2023, USS entered into another collateralized loan of the Company’s future receipts of receivables with Velocity. The Company received net proceeds of $56,615 (net of $3,385 paid for fees) in exchange for $87,000 of receivables purchased by Velocity. The Company agreed to pay $690 in daily installments until the loan is paid off in its entirety.

 

On June 30, 2023, USS entered into a collateralized loan of the Company’s future receipts of receivables with Itria Ventures LLC (“Itria”). The Company received net proceeds of $57,100 (net of $2,900 paid for ACH fees) in exchange for $81,000 of receivables purchased by Itria. The Company agreed to pay $4,050 per week as funds are made available to be sent to Itria until paid off in its entirety.

 

 
-21-

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements

 

This quarterly report contains forward-looking statements and information relating to us that are based on the beliefs of our management as well as assumptions made by, and information currently available to, our management. When used in this report, the words “believe,” “anticipate,” “expect,” “will,” “estimate,” “intend”, “plan” and similar expressions, as they relate to us or our management, are intended to identify forward-looking statements. Although we believe that the plans, objectives, expectations and prospects reflected in or suggested by our forward-looking statements are reasonable, those statements involve risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements, and we can give no assurance that our plans, objectives, expectations and prospects will be achieved. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this report. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or our predictions. The terms “JMTM,” “we,” “us,” “our,” and the “Company” refer to James Maritime Holdings Inc., a Nevada corporation.

 

Business Overview

 

James Maritime Holdings, Inc. operates mainly through its subsidiaries, Gladiator and USS. Gladiator specializes in the distribution of personal protective products, largely through mail-in orders and e-commerce channels. On the other hand, USS offers a combination of professional security personnel services, enhanced by smartphone-based security applications, providing a unique blend of traditional and modern security solutions. The consolidated financial statements were prepared according to U.S. GAAP and SEC regulations. The Company has adopted a December 31 fiscal year-end for financial statement reporting.

 

The financial statements were prepared with estimates and assumptions that impact the reported amounts of assets and liabilities. These estimates were used for inventories, impairment of long-term assets, and derivatives. The actual results could differ significantly from these estimates. Business combinations were accounted for using the acquisition method. Assets, liabilities, and any remaining non-controlling interests were recognized at fair value on the acquisition date. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non-controlling interests, was recognized as goodwill. The company considers investments with an original maturity of three months or less at the purchase date as cash and cash equivalents.

 

Recent Developments

 

During the past two fiscal years, the company underwent significant corporate changes.

 

Share Exchange Agreements and Stock Conversions

 

James Maritime solidified its position in the market by becoming the majority shareholder of Gladiator Solutions Inc., holding approximately 86.7% of all shares outstanding as of December 13, 2021. The acquisition of Gladiator Solutions, Inc. resulted in the issuance of 866,667 shares and brought the total common stock balance to 7,354,129 by the end of 2021. Furthermore, on September 23, 2022, the company fortified its portfolio by completing a share exchange agreement with USS, resulting in James Maritime securing 100% of all USS shares. The acquisition of USS resulted in the issuance of 1,000,000 shares by the end of 2022, and the common stock balance reached 9,004,129. Additional paid-in capital also saw a significant increase to $13,656,447, reflecting the stock issuances and compensations during the year.

 

There were multiple issuances of common stock for diverse purposes, ranging from shareholder-related issuances to share-based compensations and acquisitions. In 2021, our preferred stock decreased from 2,000,000 to 400,000 shares. This decrease was primarily due to the conversion of preferred stock to common stock. Specifically, 1,600,000 shares of preferred stock were converted, leading to the issuance of 750,000 shares of common stock. Total shareholders' equity, which includes both equity attributable to the company and non-controlling interest, increased from $419,248 at the end of 2021 to $2,182,693 by the end of 2022.

 

 
-22-

Table of Contents

 

Results of Operations

 

Three months ended March 31, 2023 and 2022

 

We had net sales of $2,736,403 for the three months ended March 31, 2023, as compared to $0 for the three months ended March 31, 2022, an increase of $2,736,403. This increase in revenue was due to the acquisition of Gladiator and USS between the two periods.

 

Cost of Goods Sold

 

Cost of Goods Sold for the three months ended March 31, 2023 was $2,040,863, as compared to $0 for the three months ended March 31, 2022, an increase of $2,040,863 due to increased operations from the acquisition of Gladiator and USS.

 

General and Administrative

 

Our general and administrative expenses for the three months ended March 31, 2023 were $934,373 an increase of $693,532, or 288%, compared to $240,841 for the three months ended March 31, 2022.

 

Net loss

 

As a result of the foregoing, for the three months ended March 31, 2023, we recorded a net loss of $1,192,552 compared to a net loss of $240,841 for the three months ended March 31, 2022.

 

Liquidity and Capital Resources

 

At March 31, 2023, the Company had $76,577 cash. The Company has limited commercial experience and had a net loss of $1,192,552 for the three months ended March 31, 2023, and an accumulated deficit of $12,495,115, and a working capital deficit of $1,627,717 at March 31, 2023. The Company’s condensed consolidated financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and to allow it to continue as a going concern. The accompanying condensed consolidated financial statements for the nine months ended March 31, 2023, have been prepared assuming the Company will continue as a going concern.

 

We do not believe that we have enough cash on hand to operate our business during the next 12 months. The Company will require additional financing to fund its future planned operations, including research and development and commercialization of its products. To date, the Company has financed its operation primarily from advances from its affiliates. As of March 31, 2023 and December 31, 2022, the Company has received advances totaling $1,950,193 and $1,875,436, respectively, from its affiliates. The formal structure and payment terms of these advances have not yet been determined by the Company and the third parties. We do not have verbal or formal contracts with our affiliates obligating them to loan funds to us.

 

We may seek to raise additional funding that we require in the form of equity financing from the sale of our common stock. However, we cannot provide investors with any assurance that we will be able to raise sufficient funding from the sale of our common stock to fund our operations. We currently do not have any agreements or arrangements in place for any future financing.

 

Operating Activities

 

During the three months ended March 31, 2023, we used $184,860 of cash in operating activities primarily as a result of our net loss of $1,192,552, offset by net changes in working capital items of operating assets and liabilities of $1,007,693.

 

During the three months ended March 31, 2022, we used $42,916 of cash in operating activities primarily as a result of our net loss of $241,917, offset by net changes in working capital items of operating assets and liabilities of $199,001.

 

Financing Activities

 

During the three months ended March 31, 2023, we used $194,017 of cash in financing activities as a result of $355,480 in proceeds from bridge loans and repaid $371,913 of notes payable and $177,584 of loans.

 

During the three months ended March 31, 2022, financing activities provided $19,000 in proceeds from a bridge loan and $50,000 from the issuance of common shares. This was offset by the repayment of notes payable of $5,051.

 

Off-Balance Sheet Transactions

 

At March 31, 2023, the Company did not have any transactions, obligations or relationships that could be considered off-balance sheet arrangements.

 

 
-23-

Table of Contents

 

Item 3. Quantitative and Qualitative Disclosure About Market Risk

 

As a smaller reporting company, we are not required to provide the information required by this Item 3.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

As of the end of the period covered by this Form 10-Q, management performed, with the participation of our principal executive officer and principal financial officer, an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”). Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures. Based on the evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2023, our disclosure controls and procedures were not effective.

 

Due to resource constraints, material weaknesses are evident to management regarding our inability to generate all the necessary disclosure for inclusion in our filings with the Securities and Exchanges Commission, which is due to the lack of resources and segregation of duties. We lack sufficient personnel with the appropriate level of knowledge, experience and training in GAAP to meet the demands for a public company, including the accounting skills and understanding necessary to fulfill the requirements of GAAP-based reporting. This weakness causes us to not fully identify and resolve accounting and disclosure issues that could lead to a failure to perform timely internal control and reviews. In addition, the Company has not established an audit committee, does not have any independent outside directors on the Company’s Board of Directors, and lacks documentation of its internal control processes.

 

Management’s Report on Internal Control Over Financial Reporting: Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The key internal controls for the Company are provided by executive management’s review and approval of all transactions. Our internal control over financial reporting also includes those policies and procedures that:

 

(1) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;

 

(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that our receipts and expenditures are being made only in accordance with the authorization of our management; and

 

(3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

Management assessed the effectiveness of the Company’s internal controls and procedures over financial reporting as of March 31, 2023. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework. Management’s assessment included an evaluation of the design of our internal control over financial reporting and testing of the operational effectiveness of these controls.

 

Based on this assessment, specifically that the Company lacks sufficient personnel with the appropriate level of knowledge, experience and training in GAAP to meet the demands for a public company, including the accounting skills and understanding necessary to fulfill the requirements of GAAP-based reporting. This weakness causes us to not fully identify and resolve accounting and disclosure issues that could lead to a failure to perform timely internal control and reviews. In addition, the Company has not established an audit committee, does not have any independent outside directors on the Company’s Board of Directors, and lacks documentation of its internal control processes, management has concluded that as of March 31, 2023, our internal control over financial reporting was ineffective to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 
-24-

Table of Contents

  

PART II – OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are not currently a party to any pending legal proceedings that we believe will have a material adverse effect on our business or financial condition. We may, however, be subject to various claims and legal actions arising in the ordinary course of business from time to time.

 

Item 1A. Risk Factors

 

Not required for smaller reporting companies.

 

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None

 

 
-25-

Table of Contents

  

Item 6. Exhibits

 

Exhibit No.

 

Description of Exhibit

31.1 *

 

Rule 13a14(a)/15d-14(a) Certification of Principal Executive Officer

31.2 *

 

Rule 13a14(a)/15d-14(a) Certification of Principal Financial Officer

32.1 *

 

Section 1350 Certification of Principal Executive Officer/Principal Financial Officer

101.INS**

 

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

101.SCH**

 

Inline XBRL Taxonomy Extension Schema Document

101.CAL**

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.LAB**

 

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE**

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

101.DEF**

 

Inline XBRL Taxonomy Definition Linkbase Document

104

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

____________ 

* Filed herewith

** Furnished herewith (not filed)

 

 
-26-

Table of Contents

  

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) 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. 

 

 

JAMES MARITIME HOLDINGS INC.

 

 

 

 

 

Date: June 3, 2024

By:

/s/ Kip Eardley

 

 

 

Kip Eardley

 

 

 

President (Principal Executive Officer)

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

Signature

 

Title

 

Date

 

 

 

 

 

/s/ Kip Eardley

 

President

 

June 3, 2024

Kip Eardley

 

(Principal Executive Officer)

 

 

 

 
-27-

 

nullnullnullnullv3.24.1.1.u2
Cover - shares
3 Months Ended
Mar. 31, 2023
Jun. 03, 2024
Cover [Abstract]    
Entity Registrant Name JAMES MARITIME HOLDINGS INC.  
Entity Central Index Key 0000889353  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status No  
Document Period End Date Mar. 31, 2023  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2023  
Entity Common Stock Shares Outstanding   8,566,429
Entity File Number 000-55805  
Entity Incorporation State Country Code NV  
Entity Tax Identification Number 95-4363944  
Entity Address Address Line 1 9160 South 300 West  
Entity Address Address Line 2 #101  
Entity Address City Or Town Sandy  
Entity Address State Or Province UT  
Entity Address Postal Zip Code 84070  
City Area Code 801  
Local Phone Number 706-9429  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
v3.24.1.1.u2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Mar. 31, 2023
Dec. 31, 2022
ASSETS    
Cash $ 76,577 $ 455,454
Accounts receivables 667,267 722,367
Prepaid expenses and other current assets 41,876 70,487
Total current assets 785,720 1,248,308
Due from related parties 28,746 7,379
Intangible assets 2,951,178 4,150,280
Property and equipment, net 152,891 200,502
Right-of-use asset 400,925 168,339
Total assets 4,319,461 5,774,808
LIABILITIES    
Accounts payable and accrued expenses 1,089,974 921,230
Accrued payroll expenses 172,285 161,360
Deferred revenue 0 400,000
Common stock to-be-issued 50,000 50,000
Notes payable, current portion 259,707 323,562
Convertible debenture, current portion 35,000 35,000
Loans payable, current portion 408,247 585,831
Embedded conversion feature 175,045 331,399
Operating lease liability, current 223,179 114,400
Total current liabilities 2,413,437 2,922,782
Notes payable, net of current portion 110,287 110,287
Loans payable, net of current portion 424,433 490,093
Operating lease liability 381,163 68,953
Total liabilities 3,329,320 3,592,115
SHAREHOLDERS' EQUITY    
Preferred Stock - Series A, 2,000,000 authorized shares, $0.001 par value; 400,000 shares issued and outstanding, as of March 31, 2023 and December 31, 2022 400 400
Common Stock, 90,000,000 shares authorized, $0.001 par value; 9,004,129 shares issued and outstanding as of March 31, 2023 and December 31, 2022 9,004 9,004
Additional paid-in capital 13,656,447 13,656,447
Accumulated deficit (12,495,115) (11,454,076)
Equity attributable to shareholders of James Maritime Holdings, Inc. 1,170,736 2,211,775
Non-controlling interest (180,595) (29,082)
Total shareholders' equity 990,141 2,182,693
Total liabilities and shareholders' equity $ 4,319,461 $ 5,774,808
v3.24.1.1.u2
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares
Mar. 31, 2023
Dec. 31, 2022
Common Stock, par value (in dollars per share) $ 0.001 $ 0.001
Common Stock, shares authorized 90,000,000 90,000,000
Common Stock, shares issued 9,004,129 9,004,129
Common Stock, shares outstanding 9,004,129 9,004,129
Series A Preferred Stock    
Preferred stock, par value (in dollars per share) $ 0.001 $ 0.001
Preferred stock, shares authorized 2,000,000 2,000,000
Preferred stock, shares issued 400,000 400,000
Preferred stock, shares outstanding 400,000 400,000
v3.24.1.1.u2
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)    
Net sales $ 2,736,403 $ 0
Cost of goods sold 2,040,863 0
Gross profit 695,540 0
Operating expenses:    
Selling, general, and administrative expenses 934,373 240,841
Loss on impairment of intangible assets 911,467 0
Total operating expenses 1,845,840 240,841
Operating loss (1,150,299) (240,841)
Other income (expense)    
Interest expense (183,745) 0
Financial expenses (15,108) 0
Change in fair value of derivative liability 156,354 0
Other income 246 0
Total other expense, net (42,253) 0
Net loss (1,192,552) (240,841)
Less: net income (loss) attributable to non-controlling interests (151,513) 1,076
Net loss attributable to James Maritime Holdings, Inc. and subsidiaries $ (1,041,039) $ (241,917)
Weighted average number of common shares outstanding:    
Basic and diluted 9,006,047 7,371,907
Net loss per share:    
Basic and diluted $ (0.12) $ (0.03)
v3.24.1.1.u2
CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Common Stock
Preferred Stock
Additional Paid-In Capital
Accumulated Deficit
Total Equity Attributable To The Company
Noncontrolling Interest
Balance, shares at Dec. 31, 2021   7,354,129 400,000        
Balance, amount at Dec. 31, 2021 $ 419,248 $ 7,354 $ 400 $ 12,008,097 $ (11,658,970) $ 356,881 $ 62,367
Issuance of common stock and warrants to shareholders, shares   50,000          
Issuance of common stock and warrants to shareholders, amount 50,000 $ 50 0 49,650 0 50,000 0
Net income (loss) (240,841) $ 0 $ 0 0 (241,917) (241,917) 1,076
Balance, shares at Mar. 31, 2022   7,404,129 400,000        
Balance, amount at Mar. 31, 2022 228,407 $ 7,404 $ 400 12,058,047 (11,900,887) 164,964 63,443
Balance, shares at Dec. 31, 2022   9,004,129 400,000        
Balance, amount at Dec. 31, 2022 2,182,693 $ 9,004 $ 400 13,656,447 (11,454,076) 2,211,775 (29,082)
Net income (loss) $ (1,192,552) $ 0 $ 0 0 (1,041,039) (1,041,039) (151,513)
Balance, shares at Mar. 31, 2023 2,000,000 9,004,129 400,000        
Balance, amount at Mar. 31, 2023 $ 990,141 $ 9,004 $ 400 $ 13,656,447 $ (12,495,115) $ 1,170,736 $ (180,595)
v3.24.1.1.u2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities:    
Net loss $ (1,192,552) $ (241,917)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Loss on impairment of goodwill and intangibles 911,467 0
Depreciation and amortization 606,122 0
Amortization of debt discounts 37,032 0
Change in fair value of derivative liability (156,354) 0
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 28,611 0
Accounts receivable 55,100 0
Other assets (232,586) 0
Due from related party (21,367) 0
Accounts payable and accrued expenses 168,743 199,001
Accrued payroll 10,925 0
Deferred revenue (400,000) 0
Net cash used in operating activities (184,860) (42,916)
Cash flows from financing activities    
Proceeds from shares to-be-issued 0 50,000
Proceeds from notes 0 19,000
Payment of notes (371,913) (5,051)
Proceeds from loans 355,480 0
Payment of loans (177,584) 0
Net cash (used in) provided by financing activities (194,017) 63,949
Net (decrease) increase in cash (378,877) 21,003
Cash, beginning of period 455,454 110,460
Cash, end of period $ 76,577 $ 131,463
v3.24.1.1.u2
Nature and Continuance of Operations
3 Months Ended
Mar. 31, 2023
Nature and Continuance of Operations  
Nature and Continuance of Operations

1. Nature and Continuance of Operations

 

Business Operations Basis of Presentation

 

The accompanying consolidated financial statements include the accounts of James Maritime Holdings Inc. (“James Maritime”) and its majority-owned subsidiary, Gladiator Solutions Inc. (“Gladiator”), and its wholly owned subsidiary United Security Specialists Inc. (“USS”) (collectively as the “Company”). James Maritime Holdings, Inc. was incorporated in the State of Nevada on January 23, 2015.

 

Substantially all of the Company’s business is conducted through its subsidiaries, Gladiator and USS. Gladiator produces revenues through the distribution of personal protective products, primarily through mail-in orders to customers or via e-commerce sales generated through their website. USS provides professional security personnel enhanced by smartphone-based security applications.

 

Share Exchange Agreement – United Security Specialists, Inc.

 

On September 23, 2022, James Maritime Holdings completed a share exchange agreement with USS.

 

As a result of the exchange, James Maritime became the sole shareholder of USS, holding 100% of all shares outstanding. See Note 3 for further information.

 

Basis of Presentation and Principles of Consolidation

 

The accompanying consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. The Company has adopted a December 31 fiscal year-end for financial statement reporting purposes.

 

All operations activity related to James Maritimes’ subsidiary, Gladiator, all operations are included within condensed consolidated statement of operations for the three months ended March 31, 2023 and 2022, respectively.

 

All operations activity related to James Maritimes’ subsidiary, USS, for the quarterly periods of 2022 and the year ended December 31, 2022, will only reflect activity from September 23, 2022 through December 31, 2022, the period for which USS was acquired and owned by James Maritime. All operations are included within consolidated statement of operations.

 

All intercompany balances were eliminated in the condensed consolidated financial statements. Non-controlling interests are classified in the accompanying consolidated balance sheets as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statement of operations.

Going concern

 

The Company’s consolidated financial statements as of March 31, 2023, are prepared using U.S. GAAP, which contemplates continuation of the Company as a going concern. This contemplates the realization of assets and liquidation of liabilities in the ordinary course of business. The Company has yet to establish an ongoing source of revenue to finance its operating expenses and to continue as a going concern.

 

During the three months ended March 31, 2023, the Company generated a net loss of $1,192,552. The accumulated deficit as of March 31, 2023 is $12,495,115 ($11,454,076 as of December 31, 2022). In order to continue as a going concern, the Company plans to receive funds through the selling of equity securities to existing and new shareholders. The Company is also evaluating potential acquisitions in the corporate security space. Additionally, the Company has created and maintained good customer relationships during 2023 for both USS and Gladiator, which the Company is relying on to potentially generate sustainable sales throughout 2024 and afterward. While management maintains they will be able to continue to generate sufficient cash flows through a combination of operations, debt, and equity raises, there is no guarantee the Company will be able to raise or generate additional funds in the short term to meet present obligations as they come due. Due to these factors, there is substantial doubt the Company may be able to continue as a going concern. The financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

v3.24.1.1.u2
Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2023
Summary of Significant Accounting Policies  
Summary of Significant Accounting Policies

2. Summary of Significant Accounting Policies

 

Use of Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

 

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

 

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

 

Business Combinations

 

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

 

Cash

 

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

Concentration of Credit Risk

 

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

 

Inventories

 

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2023 and December 31, 2022, the Company had no inventory on hand.

 

Accounts Receivable

 

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2023 and December 31, 2022, the Company determined that no allowance was necessary.

 

Leases

 

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2022, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

 

Property and equipment

 

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

 

Asset classes

 

Useful lives (in years)

Vehicles

 

5

Furniture and fixtures

 

7

 

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2023 or December 31, 2022.

Intangible Assets

 

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits. During the three months ended March 31, 2023 and year ended December 31, 2022, the Company determined that all intangibles related to the acquisition of USS were fully recognizable at their net book values and therefore no impairment was deemed necessary.

 

On December 13, 2021, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 3 – Gladiator Share Exchange Agreement). At the time of the share exchange agreement, Management had determined that the intangible assets extrapolated from the share exchange agreement will be amortized over a useful life of 3 years. Concurrent with the cessation of operations of Gladiator, the Company determined that all intangibles related to the acquisition of Gladiator were impaired. As such, in the three months ending March 31, 2023, the Company recorded an Impairment Loss of $911,000, the full value of the unamortized Intangibles.

 

On September 23, 2022, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 4 – USS Share Exchange Agreement). Management has determined that the intangible assets extrapolated from the share exchange agreement will be amortized over the useful life of 3 years.

 

Convertible Debt and Derivative Liabilities

 

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

 

Revenue recognition

 

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

 

The Company determines revenue recognition through the following five steps:

 

(1) Identify the contract with the 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 performance obligations are satisfied.

 

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

 

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

 

Advertising Costs

 

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2023 and 2022, were approximately $34,000 and $nil, respectively.

Earnings per Share

 

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2023 and 2022, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

 

Fair Value of Financial Instruments

 

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

 

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

 

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

 

The Company received a fair value assessment from a third-party prior to the business combination with Gladiator. See Note 3 for further details and assumptions used in the calculation.

 

Income Taxes

 

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2023 and December 31, 2022, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2019 through 2022 tax years remain subject to examination by federal and most state tax authorities.

 

Commitments and Contingencies

 

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

 

Non-controlling Interests

 

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

v3.24.1.1.u2
Share Exchange Agreement with Gladiator Solutions Inc
3 Months Ended
Mar. 31, 2023
Share Exchange Agreement with Gladiator Solutions Inc  
Share Exchange Agreement with Gladiator Solutions, Inc.

3. Share Exchange Agreement with Gladiator Solutions, Inc.

 

On December 13, 2021 (the “Gladiator Closing date”), Gladiator (the “Gladiator Seller”) entered into a share exchange agreement with the Company, in which all the outstanding shares of Gladiator, 750,000 common shares, no par value, were exchanged for 1,000,000 shares, $0.001 par value of James Maritime’s common stock.

 

On the Closing date, one of the seller’s shareholders dissented from participating in the acquisition, which immediately resulted in a noncontrolling interest after the completion of the share purchase agreement. The noncontrolling interest is equivalent to the shareholder’s proportionate holdings of 100,000 Gladiator shares, or 13.3%. The remaining shareholders with an equity stake of 86.7% exchanged their total aggregate shares of 650,000 for 866,667 of James Maritime’s common stock shares.

 

The Company also included contingent considerations if Gladiator meets or exceeds certain earnings before interest, taxes, amortization (“EBITDA”) thresholds, (the “Gladiator Milestones”):

 

 

-

$3,000,000 and 25% during any consecutive twelve-month period commencing on the Gladiator closing date and ending December 31, 2024 (the “Measurement period”), the Company shall issue one (1) additional share for each two (2) shares of James Maritime stock received by such shareholder;

 

-

$5,000,000 and 25% during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing;

 

-

$10,000,000 during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing;

 

-

Conversely, in the event Gladiator’s revenues and EBITDA percentage does not equal or exceed $2,000,000 and 25%, respectively, during any consecutive twelve-month period commencing on the closing date and ending on the 24-month anniversary of the Closing date, the seller’s shareholders shall return to the Company an aggregate of 500,000 shares of James Maritime common stock.

 

The Company utilized a third-party valuation specialist to calculate the intangible assets and estimate the purchase price of the agreement. The valuation utilized a share purchase price of $0.50, which constitutes a Level 2 fair value measurement.

 

Purchase price (2)

 

$433,334

 

Plus: Net liabilities assumed (3)

 

 

967,079

 

Intangibles (1)

 

$1,400,413

 

____________

(1) Intangibles were determined to consist of two separately identifiable intangible assets to be amortized over their useful lives of 3 years (the average time the company has maintained customer relationships). 50% of the value or $700,206 was attributed to Supplier Relationships and 50% of the value or $700,206 was attributed to Customer Relationships.

(2) The purchase price was calculated by taking the recapitalization of James Maritime Holdings shares of 866,667 (previously 650,000 Gladiator shares) at $0.50 per share, resulting in a total purchase price of $433,334.

(3) Identifiable assets acquired, and liabilities assumed:

The following tables present the allocation of the purchase consideration, which includes tangible assets acquired and liabilities assumed, based on their assessed fair values.

 

Assets acquired:

 

Cash

 

$60,349

 

Accounts receivable

 

 

1,356

 

Total assets acquired

 

$61,705

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$264,909

 

Deferred revenue

 

 

84,750

 

Due to related parties

 

 

154,948

 

Note payable

 

 

30,987

 

Convertible debenture

 

 

28,370

 

Loan

 

 

67,800

 

Derivative liability

 

 

330,353

 

Minority interest (4)

 

 

66,667

 

Total liabilities assumed

 

$1,028,784

 

 

Net assets (liabilities) acquired/assumed

 

$(967,079)

____________

(4) The non-controlling interest was calculated by taking the Level 2 fair value assessment of price per share of $0.50 and multiplying by the recapitalization of James Maritime Holdings shares of 133,333 (previously 100,000 Gladiator shares), resulting in a non-controlling interest valuation of $66,667.

 

If the share exchange agreement had occurred on January 1, 2021, the pro forma consolidated revenues at December 31, 2021 would have amounted to approximately $308,051 and the consolidated operating loss would have amounted to approximately $1,000,940.

v3.24.1.1.u2
Share Exchange Agreement with United Securities Specialists Inc (USS)
3 Months Ended
Mar. 31, 2023
Share Exchange Agreement with United Securities Specialists Inc (USS)  
Share Exchange Agreement with United Securities Specialists, Inc. (USS)

4. Share Exchange Agreement with United Securities Specialists, Inc. (USS)

 

On September 23, 2022 (the “USS Closing date”), USS entered into a share exchange agreement with the Company, in which all the outstanding shares, 100 common shares, no par value, were exchanged for 1,000,000 shares, $0.001 par value of James Maritime common stock.

 

The Company also included contingent considerations if USS meets or exceeds certain earnings before interest, taxes, amortization (“EBITDA”) thresholds:

 

 

a.

$20,000,000 and 15% during any consecutive (12) month period commencing on the Closing date and ending on December 31, 2025 (“the Measurement Period”), the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

b.

$30,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

c.

$40,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

d.

$50,000,000 and15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock

 

If all criteria are met, an aggregate of 2,000,000 earnout shares will be awarded to the Company.

 

The Company utilized a third-party valuation specialist to calculate the intangible assets and estimate the purchase price of the agreement. The valuation utilized a share purchase price of $1.00, which constitutes a Level 2 fair value measurement.

The allocation of the purchase price in connection with the acquisition of USS was calculated as follows:

 

Purchase price (2)

 

$1,000,000

 

Plus: Net liabilities assumed (3)

 

 

2,439,614

 

Intangibles (1)

 

$3,439,614

 

____________

(1) Intangibles were determined to consist of two separately identifiable intangible assets to be amortized over their useful lives of 3 years (the average time the Company has maintained customer and employee relationships). 50% of the value or $1,719,807 was attributable to Employee Expertise and 50% of the value or $1,719,807 was attributable to Customer Relationships.

(2) The purchase price was calculated by taking the recapitalization of James Maritime Holdings shares of 1,000,000 (previously 100 Company shares) at $1.00 per share, resulting in a total purchase price of $1,000,000.

(3) The following tables present the allocation of the purchase consideration, which includes tangible and intangible assets acquired and liabilities assumed, based on their assessed fair values. Identifiable assets acquired, and liabilities assumed:

 

Assets acquired:

 

Cash

 

$21,437

 

Accounts receivable

 

 

206,536

 

Prepaid expenses

 

 

10,487

 

Property and equipment

 

 

199,584

 

Right-of-use asset

 

 

193,839

 

Intangible assets

 

 

99,609

 

Total assets acquired

 

$731,492

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$704,637

 

Accrued payroll

 

 

172,366

 

Notes payable – current and non-current

 

 

1,017,771

 

Loan – current and non-current

 

 

1,066,012

 

Operating lease liability – current and non-current

 

 

210,320

 

Total liabilities assumed

 

$3,171,106

 

 

 

 

 

 

Net assets (liabilities) acquired/assumed

 

$(2,439,614)

 

If the share exchange agreement had occurred on January 1, 2022, the pro forma consolidated revenues at December 31, 2022 would have amounted to approximately $9,420,417 and the consolidated operating loss would have amounted to approximately $2,301,112.

v3.24.1.1.u2
Intangible Assets
3 Months Ended
Mar. 31, 2023
Intangible Assets  
Intangible Assets

5. Intangible Assets

 

The Company’s intangible assets are as follows:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Customer relationships

 

$2,125,491

 

 

$2,420,014

 

Supplier relationships

 

 

700,207

 

 

 

700,207

 

Employee expertise

 

 

1,426,284

 

 

 

1,719,807

 

Software development costs

 

 

99,609

 

 

 

99,609

 

Less: accumulated amortization and impairment loss

 

 

(1,400,413 )

 

 

(789,357 )

Net intangible assets

 

$2,951,178

 

 

$4,150,280

 

Amortization expense for the three months ended March 31, 2023 and 2022 equated to $287,635 and $nil, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations. During the three months ended March 31, 2023, the Company recognized an impairment loss of $911,467 on assets acquired as part of the business combination with Gladiator, due to the uncertainty of future operations of that entity.

v3.24.1.1.u2
Property and Equipment
3 Months Ended
Mar. 31, 2023
Property and Equipment  
Property and Equipment

6. Property and Equipment

 

The table below displays the Company’s property and equipment balances as of March 31, 2023 and 2022, respectively.

 

 

 

2023

 

 

2022

 

Furniture and fixtures

 

$16,062

 

 

$16,062

 

Vehicles

 

 

195,322

 

 

 

195,322

 

Less: accumulated amortization

 

 

(58,493 )

 

 

(10,882 )

 

 

 

 

 

 

 

 

 

Total property and equipment, net

 

$152,891

 

 

$200,502

 

 

Depreciation expense for the three months ended March 31, 2023 and 2022 equated to $31,548 and $nil, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

v3.24.1.1.u2
Lease Payable
3 Months Ended
Mar. 31, 2023
Lease Payable  
Lease Payable

7. Lease Payable

 

The Company leases its headquarters office. Leases with an initial term of 12 months or less or are immaterial are not included on the balance sheets. During the year ended December 31, 2020, the Company entered into an office lease for its administrative operations, (the “Saratoga lease"). The Saratoga lease is for a 48.5-month term, with an original expiration date of July 31, 2024, with an initial monthly payment of $8,819. Straight-line rent per month was calculated at $9,522. As of March 31, 2023, the Company was in default for the Saratoga Lease due to non-payment. Subsequent to March 31, 2023, the Company terminated the Saratoga Lease and entered into a settlement agreement with the landlord. During the quarter ending March 31, 2023, the Company entered a new lease for its headquarters office, (the “Suite 200 Lease”) for a 60 month lease with an expiration date of January 31, 2028 with an initial monthly payment of $7,943.

 

The components of lease expense included on the Company’s consolidated statements of operations were as follows:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Weighted average remaining lease term (in years)

 

 

2.85

 

 

 

1.58

 

Weighted average discount rate

 

 

7.6%

 

 

6.0%

 

Amounts relating to operating leases were presented on the consolidated balance sheets as of March 31, 2023 and December 31, 2022 in the following line items:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Operating Leases

 

 

 

 

 

 

ROU lease assets

 

$400,925

 

 

$168,339

 

Lease liabilities, short-term

 

 

223,179

 

 

 

114,400

 

Lease liabilities, long term

 

 

381,163

 

 

 

68,953

 

Future minimum lease payments required under operating leases on an undiscounted cash flow basis as of March 31, 2023 is as follows:

 

Fiscal Year

 

Operating Lease Payments

 

2023

 

$163,968

 

2024

 

 

171,346

 

2025

 

 

103,661

 

2026

 

 

107,020

 

2027

 

 

110,228

 

2028

 

 

9,208

 

Total minimum lease payments

 

 

665,431

 

Less: imputed interest

 

 

(101,431)

Present value of future minimum lease payments

 

 

564,000

 

Less:  current lease liabilities

 

 

(182,836)

Operating lease liabilities, non-current

 

$381,164

 

v3.24.1.1.u2
Accounts Payable and Accrued Expenses
3 Months Ended
Mar. 31, 2023
Accounts Payable and Accrued Expenses  
Accounts Payable and Accrued Expenses

8. Accounts Payable and Accrued Expenses

 

The accounts payable and accrued expenses balance consists of the following as of March 31, 2023 and December 31, 2022:

 

 

 

March 31,

2023

 

 

December 31,

2022

 

Accounts Payable

 

$839,059

 

 

$723,886

 

Credit card liability

 

 

136,728

 

 

 

156,115

 

Accrued interest

 

 

104,267

 

 

 

26,809

 

Taxes payable

 

 

9,920

 

 

 

14,420

 

 

 

 

1,089,974

 

 

$921,230

 

v3.24.1.1.u2
Notes Payable current and noncurrent
3 Months Ended
Mar. 31, 2023
Notes Payable current and noncurrent  
Notes Payable, current and non-current

9. Notes Payable, current and non-current

 

The following table summarizes the outstanding notes payable amount owed by the Company as of March 31, 2023 and 2022:

 

 

 

 

2023

 

 

2022

 

Kapitus

(a)

 

$

122,973

 

 

$

122,973

 

Henry Sierra

(b)

 

 

158,611

 

 

 

168,276

 

IOU

(c)

 

 

88,410

 

 

 

142,600

 

Total notes payable outstanding

 

 

$

369,994

 

 

$

433,849

 

Notes payable, current portion

 

 

 

259,707

 

 

 

323,562

 

Notes payable, excluding current

 

 

 

110,287

 

 

 

110,287

 

(a)

On November 4, 2020 Gladiator received $69,800 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $1,419, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $22,336 (45.6% per annum). For the year ended December 31, 2022 and for the period December 13, 2021 through December 31, 2021, Gladiator paid $155 and $240 in interest expense related to this note, respectively. The note has been fully paid off.

 

 

 

On August 20, 2021, Gladiator received $25,500 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $519, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $8,205 (46.5% per annum). For the year ended December 31, 2022 and for the period December 13, 2021 through December 31, 2021, Gladiator paid $4,514 and $541 in interest expense related to this note, respectively. The note has been fully paid off.

 

 

 

On September 15, 2022, Gladiator received additional funding of $150,000 from their supplier, Kapitus Servicing Inc. The Company agreed to pay back the note in weekly installments of $3,003, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $45,000 (24% per annum). For the year ended December 31, 2022, Gladiator paid $18,018 in interest expense related to this note. The Company accrued interest payable of $7,379 on this note as of and for the three months ended March 31, 2023.

 

 

(b)

On September 23, 2021, Mr. Sierra resigned from his position of employment with USS. As a result, USS agreed to repurchase 100 shares of common stock held by Mr. Sierra and in exchange, issued a promissory note with a repurchase amount of $637,500. The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note. This note bears no interest and monthly installment payments are payable over 4 years beginning November 15, 2021. The promissory note was discounted at 6% prior to acquisition, however, was recognized at fair value upon the acquisition of USS by James Maritime, for an adjusted fair value of $182,773. As of March 31, 2023 and December 31, 2022, the note had an outstanding principal of $158,611 and $168,276, respectively.

 

 

(c)

On June 3, 2022, USS entered into a promissory note agreement with IOU Central Inc. for $336,000, which matures on November 29, 2023. The Company agreed to pay back the note in weekly installments of $5,690 and a final payment of $2,831, which includes interest, as well as incudes $1,038 attributable to the weekly loan guarantee fee. An origination fee of $36,000 and a loan guarantee fee of $81,000 are included in the principal was charged and discounted against the note over the term. As of December 31, 2022, the note had an outstanding principal balance of $211,246 and a debt discount of $68,646. As of March 31, 2023, the note had an outstanding principal balance of $154,056 and a debt discount of $65,646.

v3.24.1.1.u2
Loans current and noncurrent
3 Months Ended
Mar. 31, 2023
Loans current and noncurrent  
Loans, current and non-current

10. Loans, current and non-current

 

The following table summarizes the outstanding loans amount owed by the Company as of March 31, 2023 and 2022:

 

 

 

 

2023

 

 

2022

 

Quattro Capital

(a)

 

$

237,500

 

 

$

237,500

 

Merchant cash advances

(b)

 

 

18,019

 

 

 

206,680

 

Vehicle loans

(c)

 

 

103,197

 

 

 

117,971

 

Newtek

(d)

 

 

386,164

 

 

 

395,973

 

SBA Loan

(e)

 

 

67,800

 

 

 

67,800

 

Westwood settlement

(f)

 

 

20,000

 

 

 

50,000

 

Total loans outstanding

 

 

$

832,680

 

 

$

1,075,924

 

Loans, current portion

 

 

 

408,247

 

 

 

585,831

 

Loans, excluding current

 

 

 

424,433

 

 

 

490,093

 

 

(a)

On December 9, 2022, Gladiator entered into a collateralized loan of the Company’s inventory with Quattro Capital LLC, a third-party lender. The Company received $250,000, maturing 60 days after the effective date, or February 9, 2023. The Company is responsible for paying additional fees related to the escrow agent and brokers in the amounts of $6,000 and $6,500, which is included in the loan balance as a debt discount. The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid. As of the date these condensed consolidated financial statements are filed, the loan is in default, and the Company has included interest (including penalty interest) of $113,125 as of March 31, 2023.

 

 

(b)

On September 16, 2022, Gladiator entered into a collateralized loan of the Company’s future receipts of receivables with Pinnacle Business Funding LLC (“PBF”). The Company received net amount of $145,500 (net of $$4,500 paid for ACH fees) in exchange for $202,500 receivables purchased by PBF. The Company agreed to pay $6,328 per week as funds are made available to be sent to PBF until paid off in its entirety. As of March 31, 2023 and December 31, 2022, $18,019 and $77,368 remains outstanding, respectively (2022 - $107,578 principal netted against $30,210 of a debt discount).

(b)

On November 18, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with GHI Funding, LLC (“GHI”). The Company received a net amount of $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by GHI. The Company agreed to pay $2,600 every day for which funds are available to be sent to GHI until paid off in its entirety. As of December 31, 2022, $103,312 remains outstanding. This loan was satisfied in full during the three months ended March 31, 2023.

 

 

 

On December 28, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with Adar Funding, LLC (“AF”). The Company received a net amount $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by AF. The Company agreed to pay $5,000 every day for which funds are available to be sent to AF until paid off in its entirety. As of December 31, 2022, $26,000 remains outstanding. This loan was satisfied in full during the three months ended March 31, 2023.

 

 

(c)

Upon acquisition of USS at September 23, 2022, the Company assumed the liabilities for eleven vehicle loans from USS which together had an outstanding total amount of $140,300. During the period beginning September 23, 2022 and ended December 31, 2022, the Company made principal repayments of $47,268 for its vehicle loans. At March 31, 2023 and December 31, 2022, the total amount outstanding is $103,197 and $117,971, respectively, with 9 vehicle loans currently outstanding. The Company currently has loans for vehicles with interest rates between 0% and 12.6%, per annum. Monthly payments range from $98 to $695, with an aggregate monthly payment of $4,923. All loans have a term between 1 and 6 years.

 

 

(d)

On December 30, 2020, USS entered into a $466,000 loan agreement (“NewTek loan”) with an outside lender, NewTek Small Business Finance, LLC. The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter). The interest rate is originally stated at 6%. Monthly installment payments, which include interest, began on February 2, 2021. As of March 31, 2023 and December 31, 2022, the principal balance was $386,164 and $395,973, respectively, and accrued interest payable as of March 31, 2023 and December 31, 2022 of $52,652 and $47,517, respectively.

 

 

(e)

On March 3, 2021, the Company received a loan from the U.S. Small Business Administration (“SBA”) in the amount of $67,900 with an interest rate of 3.75% per annum. The loan is due and payable thirty (30) years from the date of the note. Interest accrued as of March 31, 2023 and December 31, 2022 is $7,204 and $4,661, respectively.

 

 

(f)

On July 9, 2021, USS sold $685,000 of their receivables in a purchase agreement with an outside lender, Westwood Funding Solutions, LLC (“Westwood”). The purchase price of the receivables totaled $685,000, with the Company receiving net proceeds of $500,000 after applicable fees were deducted. The Westwood Funding agreement was guaranteed by the USS CEO. On December 27, 2022, Westwood entered into a settlement agreement with USS for an amount of $125,000. On December 28, 2022 $75,000 was paid towards this balance. The remaining $50,000 as of December 31, 2022 is owed in monthly installments of $10,000 until paid off. As of March 31, 2023, the remaining settlement balance was $20,000.

v3.24.1.1.u2
Convertible Notes
3 Months Ended
Mar. 31, 2023
Convertible Notes  
Convertible Notes

11. Convertible Notes

 

On February 8, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $10,000 at a 6% interest rate per annum, maturing on February 7, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any part, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading price during the 5-trading day period ending on the conversion date per share. As of March 31, 2023 and December 31, 2022, the Company accrued $655 and $505, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 18,508 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

 

On February 26, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $25,000 at a 6% interest rate per annum, maturing on February 25, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any portion, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading day period ending on the conversion date per share. As of March 31, 2023 and December 31, 2022, the Company accrued $1,640 and $1,265, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 46,275 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

 

As of March 31, 2023, these notes have not been converted and are overdue.

v3.24.1.1.u2
Common shares to be issued
3 Months Ended
Mar. 31, 2023
Common shares to be issued  
Common shares to-be-issued

12. Common shares to-be-issued

 

On December 23, 2022, the Company received $50,000 as consideration for 50,000 common shares to an officer. These shares were not issued until after March 31, 2023, resulting in a liability rather than equity transaction as of March 31, 2023 and December 31, 2022.

v3.24.1.1.u2
Stockholders Equity
3 Months Ended
Mar. 31, 2023
Stockholders Equity  
Stockholders' Equity

13. Stockholders’ Equity

 

Common Stock

 

a. Authorized

 

The Company is authorized to issue 90,000,000 shares of common stock, each with a par value of $0.001.

 

b. Transactions during the three months ended March 31, 2022

 

On February 28, 2022, the Company issued 50,000 shares of common stock at a price of $1 per share to an officer. The Company received $50,000 on consideration for the shares issued. There were no transactions during the three months ended March 31, 2023.

 

Preferred Stock

 

c. Authorized and voting rights

 

The Company is authorized to issue 2,000,000 shares of its series A preferred stock, each with a par value of $0.001. Each share of the series A preferred stock has the equivalent voting power of (30) thirty shares of the Company’s common stock. The series A preferred stock does not have any liquidation or dividend rights or preferences. On July 20, 2021 the Company converted 1,600,000 preferred shares held by a related party, in exchange for 750,000 shares of the Company’s common stock (the “July conversion”). The series A preferred stock does not have any native convertible rights, preferences, or other conversion terms, and the Company had not previously signed an agreement setting conversion terms for the July conversion. Therefore, the July conversion met the requirements under ASC 260 to be considered a preferred stock extinguishment for the purposes of calculating the company’s earnings per share available to common shareholders. There were no transactions during the three months ended March 31, 2023 and 2022.

 

Warrants

 

The following table summarizes the Company’s warrant activity:

 

 

 

Number of Warrants

 

 

Weighted Average Exercise Price

 

Outstanding at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Granted

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Expired/Cancelled

 

 

-

 

 

 

-

 

Outstanding at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

Exercisable at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Exercisable at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

v3.24.1.1.u2
Subsequent Events
3 Months Ended
Mar. 31, 2023
Subsequent Events  
Subsequent Events

14. Subsequent Events

 

The Company evaluated subsequent events occurring from April 1, 2023 through June 3, 2024, the date in which the consolidated financial statements were available to be issued.

 

During April 2023, Adar Funding LLC and GHI Funding LLC entered into a settlement agreement with USS on the remaining balance of their outstanding loan. The settlement agreement is in the amount of $90,000, payable monthly in sums of $10,000 for the first eight months after the agreement date, and monthly sums of $5,000 for the 9th and 10th months. All prior commitments were forgiven with this agreement.

 

In April 2023, the president of the Company received the 50,000 shares he had paid for in the year ended December 31, 2022 are recorded as common shares to-be-issued at March 31, 2023 and December 31, 2022.

 

On April 5, 2023, USS entered into a collateralized loan of the Company’s future receipts of receivables with Velocity Group USA Inc. (“Velocity”). The Company received net proceeds of $332,015 (net of $17,985 paid for fees) in exchange for $497,000 receivables purchased by Velocity. The Company agreed to pay $3,381 in daily installments until the loan is paid off in its entirety.

 

On April 18, 2023, the Company received $10,000 in exchange for 10,000 common stock shares to be issued to an individual stockholder.

 

On June 8, 2023, USS entered into another collateralized loan of the Company’s future receipts of receivables with Velocity. The Company received net proceeds of $56,615 (net of $3,385 paid for fees) in exchange for $87,000 of receivables purchased by Velocity. The Company agreed to pay $690 in daily installments until the loan is paid off in its entirety.

 

On June 30, 2023, USS entered into a collateralized loan of the Company’s future receipts of receivables with Itria Ventures LLC (“Itria”). The Company received net proceeds of $57,100 (net of $2,900 paid for ACH fees) in exchange for $81,000 of receivables purchased by Itria. The Company agreed to pay $4,050 per week as funds are made available to be sent to Itria until paid off in its entirety.

v3.24.1.1.u2
Summary of Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2023
Summary of Significant Accounting Policies  
Use of estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

 

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

 

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

Business Combinations

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

Cash

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

Concentration of Credit Risk

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

Inventories

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2023 and December 31, 2022, the Company had no inventory on hand.

Accounts Receivable

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2023 and December 31, 2022, the Company determined that no allowance was necessary.

Leases

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2022, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

Property and equipment

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

 

Asset classes

 

Useful lives (in years)

Vehicles

 

5

Furniture and fixtures

 

7

 

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2023 or December 31, 2022.

Intangible Assets

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits. During the three months ended March 31, 2023 and year ended December 31, 2022, the Company determined that all intangibles related to the acquisition of USS were fully recognizable at their net book values and therefore no impairment was deemed necessary.

 

On December 13, 2021, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 3 – Gladiator Share Exchange Agreement). At the time of the share exchange agreement, Management had determined that the intangible assets extrapolated from the share exchange agreement will be amortized over a useful life of 3 years. Concurrent with the cessation of operations of Gladiator, the Company determined that all intangibles related to the acquisition of Gladiator were impaired. As such, in the three months ending March 31, 2023, the Company recorded an Impairment Loss of $911,000, the full value of the unamortized Intangibles.

 

On September 23, 2022, the Company executed a share exchange agreement that resulted in the recognition of intangible assets (see Note 4 – USS Share Exchange Agreement). Management has determined that the intangible assets extrapolated from the share exchange agreement will be amortized over the useful life of 3 years.

Convertible Debt and Derivative Liabilities

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

Revenue recognition

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

 

The Company determines revenue recognition through the following five steps:

 

(1) Identify the contract with the 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 performance obligations are satisfied.

 

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

 

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

Advertising Costs

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2023 and 2022, were approximately $34,000 and $nil, respectively.

Earnings per Share

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2023 and 2022, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

Fair Value of Financial Instruments

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

 

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

 

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

 

The Company received a fair value assessment from a third-party prior to the business combination with Gladiator. See Note 3 for further details and assumptions used in the calculation.

Income taxes

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2023 and December 31, 2022, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2019 through 2022 tax years remain subject to examination by federal and most state tax authorities.

Commitments and Contingencies

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

 

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

Non-controlling Interests

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

v3.24.1.1.u2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2023
Summary of Significant Accounting Policies  
Summary of estimated useful lives of assets

Asset classes

 

Useful lives (in years)

Vehicles

 

5

Furniture and fixtures

 

7

v3.24.1.1.u2
Share Exchange Agreement with Gladiator Solutions Inc (Tables)
3 Months Ended
Mar. 31, 2023
Share Exchange Agreement with Gladiator Solutions Inc  
Summary of intangible assets and purchase price of an agreement

Purchase price (2)

 

$433,334

 

Plus: Net liabilities assumed (3)

 

 

967,079

 

Intangibles (1)

 

$1,400,413

 

Summary of allocation of purchase consideration

Assets acquired:

 

Cash

 

$60,349

 

Accounts receivable

 

 

1,356

 

Total assets acquired

 

$61,705

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$264,909

 

Deferred revenue

 

 

84,750

 

Due to related parties

 

 

154,948

 

Note payable

 

 

30,987

 

Convertible debenture

 

 

28,370

 

Loan

 

 

67,800

 

Derivative liability

 

 

330,353

 

Minority interest (4)

 

 

66,667

 

Total liabilities assumed

 

$1,028,784

 

 

Net assets (liabilities) acquired/assumed

 

$(967,079)
v3.24.1.1.u2
Share Exchange Agreement with United Securities Specialists Inc (USS) (Tables)
3 Months Ended
Mar. 31, 2023
Share Exchange Agreement with United Securities Specialists Inc (USS)  
Summary of price allocated regarding acquisition

Purchase price (2)

 

$1,000,000

 

Plus: Net liabilities assumed (3)

 

 

2,439,614

 

Intangibles (1)

 

$3,439,614

 

Summary of acquisition

Assets acquired:

 

Cash

 

$21,437

 

Accounts receivable

 

 

206,536

 

Prepaid expenses

 

 

10,487

 

Property and equipment

 

 

199,584

 

Right-of-use asset

 

 

193,839

 

Intangible assets

 

 

99,609

 

Total assets acquired

 

$731,492

 

 

Liabilities assumed:

Accounts payable and accrued expenses

 

$704,637

 

Accrued payroll

 

 

172,366

 

Notes payable – current and non-current

 

 

1,017,771

 

Loan – current and non-current

 

 

1,066,012

 

Operating lease liability – current and non-current

 

 

210,320

 

Total liabilities assumed

 

$3,171,106

 

 

 

 

 

 

Net assets (liabilities) acquired/assumed

 

$(2,439,614)
v3.24.1.1.u2
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2023
Intangible Assets  
Summary of Intangible Assets

 

 

March 31,

2023

 

 

December 31,

2022

 

Customer relationships

 

$2,125,491

 

 

$2,420,014

 

Supplier relationships

 

 

700,207

 

 

 

700,207

 

Employee expertise

 

 

1,426,284

 

 

 

1,719,807

 

Software development costs

 

 

99,609

 

 

 

99,609

 

Less: accumulated amortization and impairment loss

 

 

(1,400,413 )

 

 

(789,357 )

Net intangible assets

 

$2,951,178

 

 

$4,150,280

 

v3.24.1.1.u2
Property and Equipment (Tables)
3 Months Ended
Mar. 31, 2023
Property and Equipment  
Summary of Property and Equipment

 

 

2023

 

 

2022

 

Furniture and fixtures

 

$16,062

 

 

$16,062

 

Vehicles

 

 

195,322

 

 

 

195,322

 

Less: accumulated amortization

 

 

(58,493 )

 

 

(10,882 )

 

 

 

 

 

 

 

 

 

Total property and equipment, net

 

$152,891

 

 

$200,502

 

v3.24.1.1.u2
Lease Payable (Tables)
3 Months Ended
Mar. 31, 2023
Lease Payable  
Summary of lease cost

 

 

March 31,

2023

 

 

December 31,

2022

 

Weighted average remaining lease term (in years)

 

 

2.85

 

 

 

1.58

 

Weighted average discount rate

 

 

7.6%

 

 

6.0%
Summary of operating lease

 

 

March 31,

2023

 

 

December 31,

2022

 

Operating Leases

 

 

 

 

 

 

ROU lease assets

 

$400,925

 

 

$168,339

 

Lease liabilities, short-term

 

 

223,179

 

 

 

114,400

 

Lease liabilities, long term

 

 

381,163

 

 

 

68,953

 

Summary of Future minimum lease payments

Fiscal Year

 

Operating Lease Payments

 

2023

 

$163,968

 

2024

 

 

171,346

 

2025

 

 

103,661

 

2026

 

 

107,020

 

2027

 

 

110,228

 

2028

 

 

9,208

 

Total minimum lease payments

 

 

665,431

 

Less: imputed interest

 

 

(101,431)

Present value of future minimum lease payments

 

 

564,000

 

Less:  current lease liabilities

 

 

(182,836)

Operating lease liabilities, non-current

 

$381,164

 

v3.24.1.1.u2
Accounts Payable and Accrued Expenses (Tables)
3 Months Ended
Mar. 31, 2023
Accounts Payable and Accrued Expenses  
Summary of accounts payable and accrued expenses

 

 

March 31,

2023

 

 

December 31,

2022

 

Accounts Payable

 

$839,059

 

 

$723,886

 

Credit card liability

 

 

136,728

 

 

 

156,115

 

Accrued interest

 

 

104,267

 

 

 

26,809

 

Taxes payable

 

 

9,920

 

 

 

14,420

 

 

 

 

1,089,974

 

 

$921,230

 

v3.24.1.1.u2
Notes Payable current and noncurrent (Tables)
3 Months Ended
Mar. 31, 2023
Notes Payable current and noncurrent  
Summary of outstanding notes payable

 

 

 

2023

 

 

2022

 

Kapitus

(a)

 

$

122,973

 

 

$

122,973

 

Henry Sierra

(b)

 

 

158,611

 

 

 

168,276

 

IOU

(c)

 

 

88,410

 

 

 

142,600

 

Total notes payable outstanding

 

 

$

369,994

 

 

$

433,849

 

Notes payable, current portion

 

 

 

259,707

 

 

 

323,562

 

Notes payable, excluding current

 

 

 

110,287

 

 

 

110,287

 

v3.24.1.1.u2
Loans current and noncurrent (Tables)
3 Months Ended
Mar. 31, 2023
Loans current and noncurrent  
Summary of loans

 

 

 

2023

 

 

2022

 

Quattro Capital

(a)

 

$

237,500

 

 

$

237,500

 

Merchant cash advances

(b)

 

 

18,019

 

 

 

206,680

 

Vehicle loans

(c)

 

 

103,197

 

 

 

117,971

 

Newtek

(d)

 

 

386,164

 

 

 

395,973

 

SBA Loan

(e)

 

 

67,800

 

 

 

67,800

 

Westwood settlement

(f)

 

 

20,000

 

 

 

50,000

 

Total loans outstanding

 

 

$

832,680

 

 

$

1,075,924

 

Loans, current portion

 

 

 

408,247

 

 

 

585,831

 

Loans, excluding current

 

 

 

424,433

 

 

 

490,093

 

v3.24.1.1.u2
Stockholders equity (Tables)
3 Months Ended
Mar. 31, 2023
Stockholders equity (Tables)  
Summary of warrants

 

 

Number of Warrants

 

 

Weighted Average Exercise Price

 

Outstanding at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Granted

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Expired/Cancelled

 

 

-

 

 

 

-

 

Outstanding at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

Exercisable at December 31, 2022

 

 

1,000,000

 

 

$3.50

 

Exercisable at March 31, 2023

 

 

1,000,000

 

 

$3.50

 

v3.24.1.1.u2
Nature and Continuance of Operations (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Sep. 23, 2022
Net loss $ (1,192,552) $ (240,841)    
Accumulated deficit $ (12,495,115)   $ (11,454,076)  
JamesMaritime[Member]        
Ownership percentage       100.00%
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details)
3 Months Ended
Mar. 31, 2023
Vehicles [Member]  
Property and equipment useful lifes 5 years
Furniture and Fixtures [Member]  
Property and equipment useful lifes 7 years
v3.24.1.1.u2
Summary of Significant Accounting Policies (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Dec. 13, 2022
Dec. 13, 2021
Sep. 23, 2022
Mar. 31, 2023
Mar. 31, 2022
Inatangible assets useful lifes   3 years 3 years    
Cash FDIC Insured limit       $ 250,000  
Advertising expense       34,000 $ 0
Impairment Loss       $ (911,000)  
Gladiator Solutions Inc. [Member]          
Inatangible assets useful lifes 3 years        
USS Share Exchange Agreement [Member]          
Inatangible assets useful lifes     3 years    
Ownership percentage       10.00%  
v3.24.1.1.u2
Share Exchange Agreement with Gladiator Solutions Inc (Details) - USD ($)
Dec. 13, 2021
Sep. 23, 2022
Share Exchange Agreement with Gladiator Solutions Inc    
Purchase price $ 433,334  
Intangibles 1,400,413  
Plus: Net liabilities assumed $ 967,079 $ 2,439,614
v3.24.1.1.u2
Share Exchange Agreement with Gladiator Solutions Inc (Details 1)
Dec. 13, 2021
USD ($)
Share Exchange Agreement with Gladiator Solutions Inc  
Cash $ 60,349
Accounts receivable 1,356
Total assets acquired 61,705
Accounts payable and accrued expenses 264,909
Deferred revenue 84,750
Due to related parties 154,948
Note payable 30,987
Convertible debenture 28,370
Loan 67,800
Derivative liability 330,353
Minority interest 66,667
Total liabilities assumed 1,028,784
Net assets (liabilities) acquired/assumed $ (967,079)
v3.24.1.1.u2
Share Exchange Agreement with Gladiator Solutions Inc (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Dec. 13, 2022
Dec. 13, 2021
Sep. 23, 2022
Dec. 31, 2022
Dec. 31, 2021
Mar. 31, 2023
Intangible assets useful life   3 years 3 years      
Outstanding shares   750,000       100
Common share exchanged   1,000,000 1,000,000      
Par value   $ 0.001       $ 0.001
Noncontrolling interest   100,000        
Noncontrolling interes percentage   13.30%        
Shareholders descerption   The remaining shareholders with an equity stake of 86.7% exchanged their total aggregate shares of 650,000 for 866,667 of James Maritime’s common stock shares        
Business acquisition description   $3,000,000 and 25% during any consecutive twelve-month period commencing on the Gladiator closing date and ending December 31, 2024 (the “Measurement period”), the Company shall issue one (1) additional share for each two (2) shares of James Maritime stock received by such shareholder $20,000,000 and 15% during any consecutive (12) month period commencing on the Closing date and ending on December 31, 2025 (“the Measurement Period”), the Company shall issue an aggregate 500,000 shares of James Maritime stock      
Business acquisition description One   $5,000,000 and 25% during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing $30,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock      
Additional business acquisition description   $10,000,000 during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing $40,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock      
Additional business acquisition description one   Conversely, in the event Gladiator’s revenues and EBITDA percentage does not equal or exceed $2,000,000 and 25%, respectively, during any consecutive twelve-month period commencing on the closing date and ending on the 24-month anniversary of the Closing date, the seller’s shareholders shall return to the Company an aggregate of 500,000 shares of James Maritime common stock $50,000,000 and15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock      
Customer Relationships [Member]            
Intangible description   $700,206 was attributed to Supplier Relationships and 50% of the value or $700,206 was attributed to Customer Relationships 1,719,807 was attributable to Employee Expertise and 50% of the value or $1,719,807 was attributable to Customer Relationships      
JamesMaritime[Member]            
Recapitalization description   Holdings shares of 866,667 (previously 650,000 Gladiator shares) at $0.50 per share, resulting in a total purchase price of $433,334 Holdings shares of 1,000,000 (previously 100 Company shares) at $1.00 per share, resulting in a total purchase price of $1,000,000      
Share issued during period   133,333        
Pro forma consolidated revenues       $ 9,420,417    
Consolidated operating loss       $ 2,301,112    
Gladiator Solutions Inc. [Member]            
Share purchase price   $ 0.50        
Intangible assets useful life 3 years          
Share issued during period   100,000        
Non-controlling interest valuation   $ 66,667        
Pro forma consolidated revenues         $ 308,051  
Consolidated operating loss         $ 1,000,940  
v3.24.1.1.u2
Share Exchange Agreement with United Securities Specialists Inc (Details) - USD ($)
Sep. 23, 2022
Dec. 13, 2021
Share Exchange Agreement with United Securities Specialists Inc (USS)    
Purchase price $ 1,000,000  
Intangibles 3,439,614  
Plus: Net liabilities assumed $ 2,439,614 $ 967,079
v3.24.1.1.u2
Share Exchange Agreement with United Securities Specialists Inc (Details 1)
Sep. 23, 2022
USD ($)
Share Exchange Agreement with United Securities Specialists Inc (USS)  
Accounts receivable $ 206,536
Prepaid expenses 10,487
Property and equipment 199,584
Right-of-use asset 193,839
Intangible assets 99,609
Total assets acquired 731,492
Accounts payable and accrued expenses 704,637
Accrued payroll 172,366
Notes payable - current and non-current 1,017,771
Loan - current and non-current 1,066,012
Operating lease liability - current and non-current 210,320
Total liabilities assumed 3,171,106
Net assets (liabilities) acquired/assumed (2,439,614)
Cash $ 21,437
v3.24.1.1.u2
Share Exchange Agreement with United Securities Specialists Inc (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Dec. 13, 2021
Sep. 23, 2022
Dec. 31, 2022
Mar. 31, 2023
Outstanding shares 750,000     100
Common share exchanged 1,000,000 1,000,000    
Par value $ 0.001     $ 0.001
Shares issued       2,000,000
Business acquisition description $3,000,000 and 25% during any consecutive twelve-month period commencing on the Gladiator closing date and ending December 31, 2024 (the “Measurement period”), the Company shall issue one (1) additional share for each two (2) shares of James Maritime stock received by such shareholder $20,000,000 and 15% during any consecutive (12) month period commencing on the Closing date and ending on December 31, 2025 (“the Measurement Period”), the Company shall issue an aggregate 500,000 shares of James Maritime stock    
Business acquisition description One $5,000,000 and 25% during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing $30,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock    
Additional business acquisition description $10,000,000 during the measurement period, one (1) additional share of James Maritime stock for each one (1) share of James Maritime stock received by such shareholder at the closing $40,000,000 and 15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock    
Additional business acquisition description one Conversely, in the event Gladiator’s revenues and EBITDA percentage does not equal or exceed $2,000,000 and 25%, respectively, during any consecutive twelve-month period commencing on the closing date and ending on the 24-month anniversary of the Closing date, the seller’s shareholders shall return to the Company an aggregate of 500,000 shares of James Maritime common stock $50,000,000 and15% during the measurement period, the Company shall issue an aggregate 500,000 shares of James Maritime stock    
Intangible assets useful life 3 years 3 years    
Customer Relationships [Member]        
Intangible description $700,206 was attributed to Supplier Relationships and 50% of the value or $700,206 was attributed to Customer Relationships 1,719,807 was attributable to Employee Expertise and 50% of the value or $1,719,807 was attributable to Customer Relationships    
JamesMaritime[Member]        
Recapitalization description Holdings shares of 866,667 (previously 650,000 Gladiator shares) at $0.50 per share, resulting in a total purchase price of $433,334 Holdings shares of 1,000,000 (previously 100 Company shares) at $1.00 per share, resulting in a total purchase price of $1,000,000    
Pro forma consolidated revenues     $ 9,420,417  
Consolidated operating loss     $ 2,301,112  
v3.24.1.1.u2
Intangible Assets (Details) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Less: accumulated depreciation $ (1,400,413) $ (789,357)
Intangible assets, net 2,951,178 4,150,280
Customer Relationships [Member]    
Intangible assets, net 2,125,491 2,420,014
Supplier Relationships [Member]    
Intangible assets, net 700,207 700,207
Employee expertise [Member]    
Intangible assets, net 1,426,284 1,719,807
Software development costs [Member]    
Intangible assets, net $ 99,609 $ 99,609
v3.24.1.1.u2
Intangible Assets (Details Narrative)
3 Months Ended
Mar. 31, 2023
USD ($)
Intangible Assets  
Amortization expense $ 287,635
Impairment Loss $ (911,467)
v3.24.1.1.u2
Property and Equipment (Details) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Property and Equipment    
Furniture and fixtures $ 16,062 $ 16,062
Vehicles 195,322 195,322
Less: accumulated amortization (58,493) (10,882)
Total property and equipment, net $ 152,891 $ 200,502
v3.24.1.1.u2
Property and Equipment (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Property and Equipment    
Depreciation expense $ 31,548 $ 0
v3.24.1.1.u2
Lease Payable (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Lease Payable    
Weighted average remaining lease term (in years) 2 years 10 months 6 days 1 year 6 months 29 days
Weighted average discount rate 7.60% 6.00%
v3.24.1.1.u2
Lease Payable (Details 1) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Lease Payable    
ROU lease assets $ 400,925 $ 168,339
Lease liabilities, short-term 223,179 114,400
Lease liabilities, long-term $ 381,163 $ 68,953
v3.24.1.1.u2
Lease Payable (Details 2)
Mar. 31, 2023
USD ($)
Lease Payable  
2023 $ 163,968
2024 171,346
2025 103,661
2026 107,020
2027 110,228
2028 9,208
Total minimum lease payments 665,431
Less: imputed interest (101,431)
Present value of future minimum lease payments 564,000
Less: current lease liabilities (182,836)
Operating lease liabilities, non-current $ 381,164
v3.24.1.1.u2
Lease Payable (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2020
Lease Payable    
Leases monthly payment $ 7,943 $ 8,819
Straight-line rent per month   $ 9,522
Lease term   lease is for a 48.5-month term, with an original expiration date of July 31, 2024
v3.24.1.1.u2
Accounts Payable and Accrued Expenses (Details) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Accounts Payable and Accrued Expenses    
Accounts payable $ 839,059 $ 723,886
Credit card liability 136,728 156,115
Accrued interest 104,267 26,809
Taxes payable 9,920 14,420
Accounts Payable and Accrued Expenses $ 1,089,974 $ 921,230
v3.24.1.1.u2
Notes Payable current and noncurrent (Details) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Notes payable outstanding $ 369,994 $ 433,849
Notes payable, current portion 259,707 323,562
Notes payable, excluding current 110,287 110,287
Kapitus [Member]    
Notes payable outstanding 122,973 122,973
Henry Sierra [Member]    
Notes payable outstanding 158,611 168,276
IOU [Member]    
Notes payable outstanding $ 88,410 $ 142,600
v3.24.1.1.u2
Notes Payable current and noncurrent (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 09, 2022
Jun. 03, 2022
Nov. 04, 2020
Sep. 15, 2022
Nov. 18, 2021
Sep. 23, 2021
Aug. 20, 2021
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 13, 2021
Mar. 03, 2021
Interest rate                         3.75%
Preoceeds from notes               $ 0 $ 19,000        
Accrued interest payable               104,267   $ 26,809      
Interest expenses               183,745 0        
Weekly installments payments               371,913 $ 5,051        
Notes payable outstanding                       $ 30,987  
USS [Member]                          
Repurchase common stock shares           100              
Description of repurchase amount           The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note              
Promissory note issued           $ 637,500              
Maturity period           4 years              
Weekly installments payments         $ 2,600                
Note discounted prior to acquisition           6.00%              
Fair value adjusted           $ 182,773              
Notes payable outstanding               158,611   168,276      
May 31, 2022 [Member] | USS [Member]                          
Promissory note issued   $ 336,000                      
Weekly installments payments   5,690                      
Final payment of note   2,831                      
Outstanding principal amount               154,056   211,246      
Loan guarantee fee weekly   1,038                      
Origination fee   36,000                      
Total loan guarantee fee   $ 81,000                      
Debt discount               $ 65,646   68,646      
Gladiator [Member]                          
Interest rate     45.60%                    
Preoceeds from notes     $ 69,800                    
Interest paid     $ 22,336                    
Interest expenses                   155 $ 240    
Maturity period 60 days   15 months                    
Weekly installments payments     $ 1,419                    
Gladiator [Member] | August 20, 2021 [Member]                          
Interest rate             46.50%            
Preoceeds from notes             $ 25,500            
Interest paid             $ 8,205            
Interest expenses                   4,514 $ 541    
Maturity period             15 months            
Weekly installments payments             $ 519            
Gladiator [Member] | September 15, 2022 [Member]                          
Interest rate       24.00%                  
Preoceeds from notes       $ 150,000                  
Accrued interest payable       7,379                  
Interest paid       $ 45,000                  
Interest expenses                   $ 18,018      
Maturity period       15 months                  
Weekly installments payments       $ 3,003                  
v3.24.1.1.u2
Loans current and noncurrent (Details) - USD ($)
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2022
Total loans outstanding $ 832,680   $ 1,075,924
Loans, current portion 408,247 $ 585,831 585,831
Loans, excluding current 424,433 $ 490,093 490,093
Quattro Capital [Member]      
Total loans outstanding 237,500   237,500
Merchant Cash Advances [Member]      
Total loans outstanding 18,019   206,680
Vehicle Loans [Member]      
Total loans outstanding 103,197   117,971
Newtek [Member]      
Total loans outstanding 386,164   395,973
SBA Loan [Member]      
Total loans outstanding 67,800   67,800
Westwood Settlement [Member]      
Total loans outstanding $ 20,000   $ 50,000
v3.24.1.1.u2
Loans current and noncurrent (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Dec. 09, 2022
Jul. 09, 2021
Mar. 03, 2021
Nov. 04, 2020
Sep. 23, 2022
Sep. 16, 2022
Dec. 28, 2021
Nov. 18, 2021
Sep. 23, 2021
Dec. 30, 2020
Mar. 31, 2023
Dec. 31, 2022
Mar. 31, 2022
Sep. 30, 2022
Accrued interest                     $ 7,204 $ 4,661    
Preoceeds from loans     $ 67,900               355,480   $ 0  
Total loans outstanding                     832,680   1,075,924  
Interest rate     3.75%                      
Per day installments payments                     371,913   5,051  
USS [Member]                            
Preoceeds from loans               $ 180,000            
Fees of ACH paid               20,000            
Purchased receivables by PBF               300,000            
Outstanding amount                       103,312    
Maturity period                 4 years          
Per day installments payments               $ 2,600            
December 28, 2021 [Member] | USS [Member]                            
Preoceeds from loans             $ 180,000              
Fees of ACH paid             20,000              
Purchased receivables by PBF             300,000              
Outstanding amount                       26,000    
Per day installments payments             $ 5,000              
December 30, 2020 [Member] | USS [Member]                            
Accrued interest                     52,652 47,517    
Preoceeds from loans                   $ 466,000        
Total loans outstanding                     386,164   395,973  
Interest rate                   6.00%        
Description of loan agreement                   The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter)        
July 9, 2021 [Member] | USS [Member]                            
Purchase price receivables   $ 685,000                        
Receivables sold   685,000                        
Net proceeds from sale   500,000                        
Settlement amount   125,000                        
Outstanding amount                     20,000 50,000    
Per day installments payments   10,000                        
Payments of debt   $ 75,000                        
Gladiator [Member]                            
Accrued interest                     113,125      
Preoceeds from loans $ 250,000                          
Interest rate       45.60%                    
Description of interest and interest rate The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid                          
Fees of escrow agent $ 6,000                          
Fees of brokers $ 6,500                          
Maturity period 60 days     15 months                    
Per day installments payments       $ 1,419                    
Gladiator [Member] | September 16, 2022 [Member]                            
Preoceeds from loans           $ 145,500                
Fees of ACH paid           4,500                
Purchased receivables by PBF           202,500                
Remeaning loan amount                     18,019 77,368    
Outstanding principal amount                       107,578    
Debt discount                       30,210    
Per day installments payments           $ 6,328                
Vehicle Loans [Member]                            
Total loans outstanding                     103,197   $ 117,971  
Vehicle Loans [Member] | USS [Member]                            
Repayments of loans                       47,268    
Per day installments payments         $ 4,923                  
Outstanding liability                     $ 103,197 $ 117,971   $ 140,300
Vehicle Loans [Member] | USS [Member] | Minimum [Member]                            
Interest rate         0.00%                  
Maturity period         1 year                  
Per day installments payments         $ 98                  
Vehicle Loans [Member] | USS [Member] | Maximum [Member]                            
Interest rate         12.60%                  
Maturity period         6 years                  
Per day installments payments         $ 695                  
v3.24.1.1.u2
Convertible Note Payable (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Feb. 08, 2021
Feb. 26, 2021
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Accrued interest     $ 655   $ 505
Accrued interest payable and interest expense     7,204   4,661
Notes Payable     $ 0 $ 19,000  
Convertible Notes [Member]          
Maturity February 7, 2022        
Interest rate 6.00%        
Black-Scholes pricing mode 18,508        
Stock price $ 6        
Trading day 5 days        
Covertible year term 1 month 6 days        
Volatility rate 40.88%        
Exercise price $ 0.60        
Ownership percentage     10.00%    
Notes Payable $ 10,000        
Convertible Notes One [Member]          
Maturity   February 25, 2022      
Interest rate   6.00%      
Black-Scholes pricing mode   46,275      
Stock price   $ 6      
Covertible year term   1 month 6 days      
Volatility rate   40.88%      
Exercise price   $ 0.60      
Ownership percentage     10.00%    
Accrued interest payable and interest expense     $ 1,640   $ 1,265
Notes Payable   $ 25,000      
v3.24.1.1.u2
Common shares tobeissued (Details Narrative) - December 23, 2022 [Member]
3 Months Ended
Mar. 31, 2023
USD ($)
shares
Consideration | $ $ 50,000
Stock issued for services | shares 50,000
v3.24.1.1.u2
Stockholders Equity (Details) - $ / shares
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Stockholders Equity    
Outstanding at December 31, 2022 1,000,000  
Number of warrants granted 0  
Number of warrants Exercised 0  
Number of warrants Expired/Cancelled 0  
Outstanding at March 31, 2023 1,000,000 1,000,000
Number of warrants Exercisable 1,000,000 1,000,000
Weighted Average Exercise Price Outstanding at December 31, 2022 $ 3.50  
Weighted Average Exercise Price Granted 0  
Weighted Average Exercise Price Exercised 0  
Weighted Average Exercise Price Expired/Cancelled 0  
Weighted Average Exercise Price Outstanding at March 31, 2023 3.50 $ 3.50
Weighted Average Exercise Price Exercisable $ 3.50 $ 3.50
v3.24.1.1.u2
Stockholders Equity (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 13, 2021
Sep. 23, 2022
Feb. 28, 2022
Jul. 20, 2021
Mar. 31, 2023
Dec. 31, 2021
Dec. 31, 2023
Dec. 31, 2022
Common share exchanged 1,000,000 1,000,000            
Common Stock, par value             $ 0.001 $ 0.001
Preferred Stock, par value $ 0.001       $ 0.001      
Common stock, shares authorized         90,000,000   90,000,000 90,000,000
Consulting expenses         $ 6,768 $ 0    
Officer [Member]                
Common stock, shares issued     50,000          
Received consideration for the shares issued     $ 50,000          
Common stock, shares price     $ 1          
Series A Preferred Stock                
Preferred stock, shares authorized         2,000,000   2,000,000 2,000,000
Common share exchanged       750,000        
Preferred shares       1,600,000        
Preferred Stock, par value             $ 0.001 $ 0.001
v3.24.1.1.u2
Subsequent Events (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Jun. 08, 2023
Apr. 05, 2023
Jun. 30, 2023
Apr. 30, 2023
Apr. 18, 2023
Mar. 31, 2022
Shares issued during period, value           $ 50,000
Subsequent Events | USS LLC            
Loan Settlement amount       $ 90,000    
Subsequent Events | USS LLC | First eight months            
Monthly installment payments       10,000    
Subsequent Events | USS LLC | Last two month            
Monthly installment payments       $ 5,000    
Subsequent Events | Velocity            
Total receivables $ 87,000 $ 497,000        
Net proceeds from recievbles 56,615 332,015        
Fees paid 3,385 17,985        
Daily installment payments $ 690 $ 3,381        
Subsequent Events | Itria            
Total receivables     $ 81,000      
Weekly installment payments     4,050      
Net proceeds from recievbles     57,100      
Fees paid     $ 2,900      
Subsequent Events | President            
Shares received prior to year-end       50,000    
Individual stockholder | Subsequent Events            
Shares issued during period, shares         10,000  
Shares issued during period, value         $ 10,000  

James Maritime (PK) (USOTC:JMTM)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024 Click aqui para mais gráficos James Maritime (PK).
James Maritime (PK) (USOTC:JMTM)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024 Click aqui para mais gráficos James Maritime (PK).