0001213900-21-042138.txt : 20210812 0001213900-21-042138.hdr.sgml : 20210812 20210812172834 ACCESSION NUMBER: 0001213900-21-042138 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20210709 ITEM INFORMATION: Entry into a Material Definitive Agreement ITEM INFORMATION: Unregistered Sales of Equity Securities ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20210812 DATE AS OF CHANGE: 20210812 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Home Bistro, Inc. /NV/ CENTRAL INDEX KEY: 0001489588 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-NONSTORE RETAILERS [5960] IRS NUMBER: 000000000 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-56222 FILM NUMBER: 211168879 BUSINESS ADDRESS: STREET 1: 4014 CHASE AVENUE, #212 CITY: MIAMI BEACH STATE: FL ZIP: 33140 BUSINESS PHONE: (631) 964-1111 MAIL ADDRESS: STREET 1: 4014 CHASE AVENUE, #212 CITY: MIAMI BEACH STATE: FL ZIP: 33140 FORMER COMPANY: FORMER CONFORMED NAME: Gratitude Health, Inc. DATE OF NAME CHANGE: 20180328 FORMER COMPANY: FORMER CONFORMED NAME: VAPIR ENTERPRISES INC. DATE OF NAME CHANGE: 20141028 FORMER COMPANY: FORMER CONFORMED NAME: FAL EXPLORATION CORP. DATE OF NAME CHANGE: 20130730 8-K/A 1 ea145742-8ka1_homebistro.htm AMENDMENT NO.1 TO FORM 8-K

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K/A

(Amendment No. 1)

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 9, 2021

 

HOME BISTRO, INC.

(Exact Name of Registrant as Specified in Charter)

 

Nevada   000-56222   27-1517938
(State or Other Jurisdiction
of Incorporation)
  (Commission File Number)   (IRS Employer
Identification Number)

 

4014 Chase Avenue, #212

Miami Beach, FL 33140

(Address of Principal Executive Offices, Zip Code)

 

(631) 964-1111

(Registrant’s telephone number, including area code)


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act: None

 

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 is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

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. ☐

 

 

 

 

 

 

Explanatory Note

 

This Current Report on Form 8-K/A (this “Amendment”) is being filed by Home Bistro, Inc., (the “Company”), to amend its Current Report on Form 8-K (the “Prior 8-K”) filed with the Securities and Exchange Commission (the “SEC”) on June 9, 2021, in connection with the acquisition of Model Meals, LLC (“Model Meals”) by the Company which closed on dated June 6, 2021, whereby the Company acquired 100% interest in Model Meals.

 

The Company is filing this Amendment solely to provide (i) the historical audited financial statements of Model Meals as of and for the years ended December 31, 2020 and 2019, and the unaudited condensed financial statements as of March 31, 2021 and for the three month periods ended March 31, 2021 and 2020, referred to in Item 9.01(a) below; and (ii) the unaudited pro forma combined financial statements as of and for the three month period ended March 31, 2021 and for the year ended December 31, 2020, referred to in Item 9.01(b) below.

 

Section 1 – Registrants Business and Operations

 

Item 1.01 Entry into a Material Definitive Agreement

 

On July 7, 2021, Home Bistro, Inc. (the “Company”) entered into an Agreement and Plan of Merger with the members of Model Meals, LLC, acquiring Model Meals, LLC through a reverse triangular merger, whereby Model Meals, LLC merged with Model Meals Acquisition Corp., a wholly owned subsidiary of the Company, with Model Meals, LLC being the surviving entity (the “Acquisition”). As a result, Model Meals, LLC became a wholly owned subsidiary of the Company, and the members of Model Meals, LLC received 2,008,310 shares of restricted common stock and $60,000.

 

Section 3 - Securities and Trading Markets

 

Item 3.02 Unregistered Sales of Equity Securities.

 

Pursuant to the Acquisition described above, the Company issued 2,008,310 shares of restricted common stock. The shares are subject to a 24 month Lockup and Leak-Out Agreement and were issued pursuant to Section 4(a)(2) of the Securities Act.

 

Section 9 - Financial Statements and Exhibits

 

Item 9.01 Financial Statements and Exhibits

 

(a) Financial Statements of Company Acquired

 

The audited financial statements of Model Meals as of and for the years ended December 31, 2020 and 2019, and the unaudited condensed financial statements as of March 31, 2021 and for the three month periods ended March 31, 2021 and 2020, are filed herewith as Exhibits 99.1 and 99.2, respectively, and are incorporated herein by reference.

 

(b) Pro Forma Financial Information.

 

The unaudited pro forma financial statements of the Company and Model Meals as of and for the three month period ended March 31, 2021 and for the year ended December 31, 2020, filed herewith and attached hereto as Exhibit 99.3, are incorporated herein by reference.

 

(d) Exhibits

 

Below is a list of exhibits included with this Current Report on Form 8-K.

 

Exhibit Number   Description
2.1   Agreement and Plan of Merger between Model Meals LLC, Model Meals Acquisition Corp., and Home Bistro Inc. dated July 6, 2021
99.1   Audited Financial Statement of Model Meals, LLC as of and for the years ending December 31, 2020 and 2019
99.2   Unaudited Financial Statement of Model Meals, LLC as of and for the three months ended March 31, 2021 and 2020
99.3   Unaudited Pro Forma Combined Financial Information of Home Bistro Inc. and Model Meals, LLC as of and for the period ended March 31, 2021 and for the year ended December 31, 2020

 

1

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  HOME BISTRO, INC.
   
Date: August 12, 2021 By /s/ Zalmi Duchman
   

Zalmi Duchman

Chief Executive Officer

(Principal Executive Officer and Principal Financial Officer) 

 

 

2

 

EX-2.1 2 ea145742ex2-1_homebistro.htm AGREEMENT AND PLAN OF MERGER BETWEEN MODEL MEALS LLC, MODEL MEALS ACQUISITION CORP., AND HOME BISTRO INC. DATED JULY 6, 2021

Exhibit 2.1

 

AGREEMENT AND PLAN OF MERGER

 

Dated: July 6, 2021

 

THIS AGREEMENT AND PLAN OF MERGER (the “Agreement”) is entered into by and among Model Meals LLC (“Company”), a California limited liability company, the members of the Company described on the signature page (each a “Seller” and collectively the “Sellers”), Model Meals Acquisition Corp. (“Buyer”), a Nevada corporation, and Home Bistro, Inc. (the “Parent,” and together with Buyer, the “Buyer Parties”), a Nevada corporation.

 

RECITALS

 

WHEREAS, the Sellers now own exactly one hundred percent (100%) of the membership interests of the Company (the “Membership Interests”);

 

WHEREAS, the Parent, through Buyer, desires to acquire the Company through a reverse triangular merger in which Buyer, a wholly owned subsidiary of Parent, will be merged with and into the Company, with the Company as the surviving entity (the “Merger”);

 

WHEREAS, for US federal income tax purposes, the parties intend that (i) the Merger qualify as a tax-free reorganization under Section 368(a)(2)(E) of the Internal Revenue Code of 1986, as amended (the “Code”), and (ii) this Agreement constitutes a plan of reorganization within the meaning of Treasury Regulations Section 1.368-2(g);

 

WHEREAS, the parties hereto desire to complete the Membership Interest Purchase upon the terms and conditions hereinafter stated.

 

NOW, THEREFORE, in consideration of the mutual covenants and agreements hereinafter set forth, it is agreed as follows:

 

AGREEMENT

 

1. Merger.

 

a. Merger. Upon the terms and subject to the conditions set forth in this Agreement, and in accordance with Section 17710.16 of the California Revised Uniform Limited Liability Company Act (the “California LLC Act”) and Chapter 92A of the Nevada Revised Statutes (the “Nevada Merger Statute”, at the Effective Time (as defined herein), (a) Buyer will merge with and into the Company, and (b) the separate corporate existence of Buyer will cease and the Company will continue its limited liability company existence under the California LLC Act as the surviving limited liability company in the Merger (sometimes referred to herein as the “Surviving Entity”). The effects and consequences of the Merger shall be as set forth in this Agreement, the California LLC Act and the Nevada Merger Statute.

 

b. Effective Time. The closing of the Merger (the “Closing”) will take place remotely by exchange of documents and signatures (or their electronic counterparts) on the date of this Agreement (the “Closing Date”). On the Closing Date, the parties shall duly prepare, execute and file (i) a Certificate of Merger (the “California Certificate of Merger”) complying with Article 10 of the California LLC Act with the Secretary of State of the State of California, and (ii) Articles of Merger (the “Nevada Articles of Merger”) complying with the Nevada Merger Statute with the Secretary of State of the State of Nevada, with respect to the Merger. The Merger shall become effective upon the filing of the California Certificate of Merger (the “Effective Time”).

 

 

 

 

c. Effects of Merger. The Merger shall have the effects set forth in the California LLC Act and Nevada Merger Statute, including without limitation Section 17710.16 of the California LLC Act. Without limiting the generality of the foregoing, and subject thereto, from and after the Effective Time, all property, rights, privileges, immunities, powers, franchises, licenses and authority of the Company and Buyer shall vest in the Surviving Entity, and all debts, liabilities, obligations, restrictions, and duties of each of the Company and Buyer shall become the debts, liabilities, obligations, restrictions, and duties of the Surviving Entity.

 

d. Governing Documents. At the Effective Time, (a) the Articles of Organization of Company as in effect immediately prior to the Effective Time shall be the Article of Organization of the Surviving Entity until thereafter amended in accordance with the terms thereof or as provided by applicable law, and (b) the Operating Agreement of Company dated November 9, 2017, which is in effect immediately prior to the Effective Time shall be the Operating Agreement of the Surviving Entity until thereafter amended in accordance with the terms thereof, the Articles of Organization of the Surviving Entity or as provided by applicable law.

 

e. Managers. The directors of the Buyer immediately prior to the Effective Time shall, from and after the Effective Time, be the managers of the Surviving Entity until their successors have been duly elected or appointed and qualified or until their earlier death, resignation, or removal in accordance with the governing documents of the Surviving Entity.

 

f. Conversion of Membership Interests. At the Effective Time, by virtue of the Merger and without any action on the part of Sellers, the Company, Buyer or Parent, (i) the Membership Interests of the Company shall be converted into the right to receive the Merger Consideration, as set forth in Section 2 below, (ii) the capital stock of Buyer issued and outstanding immediately prior to the Effective Time will be converted into and become 100% of the outstanding membership interests of the Surviving Entity such that Parent shall own one hundred percent (100%) of the Surviving Entity after the Effective Time.

 

2. Merger Consideration.

 

a. The consideration owed to Sellers as a result of the Merger shall be valued at exactly Two Million Sixty Thousand Dollars ($2,060,000.00) (the “Merger Consideration”) and will be paid as follows:

 

i.At Closing, Buyer shall deliver, via wire transfer, exactly Sixty Thousand Dollars ($60,000.00) to the Sellers, per their instructions, to be paid pro rata based upon the ownership of the Company; and

 

ii.At Closing, the Parent shall issue to the Sellers, on a pro rata basis, a number of shares of common stock of the Parent equal to Two Million Dollars ($2,000,000) divided by the 30-day volume weighted average price (“VWAP”) immediately prior to Closing (the “Purchase Shares”), which Purchase Share numbers are set forth on the signature page hereto.

 

b. Buyer further understands and agrees that any outstanding liabilities of the Company will remain on the books of the Surviving Entity, and that in the event that the change in control of the Company triggers an acceleration or breach of any underlying terms of a debt agreement, the Parent shall satisfy the remedy requirements of the breach as provided in the existing underlying debt agreement at Closing or after the Effective Time. The Sellers will use commercially reasonable efforts to obtain consent to assignment of the Company’s outstanding SBA loan, having a balance of approximately One Hundred Forty-Nine Thousand dollars ($149,000.00) (the “SBA Loan”). However, if consent is not received prior to Closing, the Buyer Parties hereby agree to indemnify the Sellers for any claim or action brought by the SBA derived from the deficiency of the SBA’s consent. The Company’s two (2) outstanding PPP loans have been forgiven. The Company’s PayPal Working Capital Loan has been paid in full.

 

2

 

 

3. Restrictions on Transfer; Legends. Any Purchase Shares or Spracklen Shares (as defined herein) will not be transferable except (a) pursuant to an effective registration statement under the Securities Act of 1933, as amended (the “Securities Act”); or (b) upon receipt by Parent of a written opinion of counsel reasonably satisfactory to Parent that is knowledgeable in securities laws matters to the effect that the proposed transfer is exempt from the registration requirements of the Securities Act and relevant state securities laws, and such transfer shall be subject to the terms and conditions of the Lock Up Leak Out Agreement, attached hereto as Exhibit A. Restrictive legends must be placed on all certificates representing Purchase Shares, substantially as follows:

 

“THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE “ACT”), OR ANY STATE SECURITIES LAWS. THEY MAY NOT BE SOLD, ASSIGNED, PLEDGED OR OTHERWISE TRANSFERRED FOR VALUE UNLESS THEY ARE REGISTERED UNDER THE ACT AND ANY APPLICABLE STATE SECURITIES LAWS OR UNLESS THE CORPORATION RECEIVES AN OPINION OF COUNSEL SATISFACTORY TO IT, OR OTHERWISE SATISFIES ITSELF, THAT AN EXEMPTION FROM REGISTRATION IS AVAILABLE.”

 

“THE SALE, ASSIGNMENT, GIFT, BEQUEST, TRANSFER, DISTRIBUTION, PLEDGE, HYPOTHECATION OR OTHER ENCUMBRANCE OR DISPOSITION OF THE SHARES REPRESENTED BY THIS CERTIFICATE IS RESTRICTED BY AND MAY BE MADE ONLY IN ACCORDANCE WITH THE TERMS OF A LOCK-UP AND LEAK-OUT AGREEMENT, A COPY OF WHICH MAY BE EXAMINED AT THE OFFICE OF THE CORPORATION.”

 

4. Retention of Executives and Employees. As additional consideration, Buyer hereby agrees to provide the following compensation through such employment agreements that the Buyer and Sellers mutually agree:

 

a.Danika Brysha (“Brysha”) shall be appointed Chief Executive Officer of the Company for which Brysha shall receive a salary of Eighty-Five Thousand Dollars ($85,000) per year. Brysha shall also be provided one (1) weekly meal package at no cost to Brysha.

 

b.Camille May (“May”) shall be appointed Chief Financial Officer of the Company for which May shall receive a salary of Eighty-Five Thousand Dollars ($85,000) per year. May shall also be provided one (1) weekly meal package at no cost to May.

 

c.The employment agreements between Brysha and the Company, and May and the Company (collectively, the “Employment Agreements”) shall contain terms for the payment of performance-based bonuses to be paid in such form and time as described in each respective employment agreement.

 

d.Nathan Spracklen (“Spracklen”) shall be engaged as an employee of the Company and receive Sixty Thousand Dollars ($60,000) in restricted common stock of the Parent, the quantity of which shall be determined by the thirty (30) day VWAP immediately prior to Closing (the “Spracklen Shares”). The Spracklen shares shall vest in entirety on the one-year anniversary of the date the Closing.

 

3

 

 

5. Reorganization. The transaction contemplated herein is intended to comply with Code § 368(a)(2)(E), and the parties shall take such actions as shall be reasonably necessary to facilitate such intentions. If it is determined either by the parties or the Internal Revenue Service that any clause or portion of this Agreement otherwise would hinder the applicability of Code § 368(a)(2)(E) to the overall transaction, such clause and/or portion shall be deemed void, so long as in doing so, the material terms and conditions of the Agreement remain in full force.

 

6. Reserved.

 

7. Representations and Warranties of Sellers. Except as set forth in the corresponding sections of the disclosure schedules attached hereto as Exhibit B, which are incorporated herein by reference, each Seller, severally and not jointly, represents and warrants to Buyer Parties as follows, with those representations and warranties described in Sections 7(a), 7(b), 7(c)(i), 7(f) and 7(g) shall be defined as “Fundamental” for determining indemnification limitations in accordance with Section 16. For purposes of this Agreement, any reference to “knowledge” means, when used with respect to the Company or Sellers, the actual knowledge of Brysha and/or May.

 

a. Organization of Company. Company is a limited liability company duly organized, validly existing and in good standing under the laws of California; has the limited liability company power and authority to own, lease and operate its assets and property and to carry on its business as now being conducted; and is duly qualified to do business and in good standing as a foreign limited liability company in each jurisdiction in which the failure to be so qualified would have a Company Material Adverse Effect. As used in this Agreement, the term “Company Material Adverse Effect” means a material adverse effect on the condition (financial or otherwise), business, assets or results of operations of Company, or on the ability of the Company to consummate the transactions contemplated by this Agreement; it being understood, however, that Company’s continuing incurrence of losses, as long as such losses are in the ordinary course of business shall not, alone, be deemed to be a Company Material Adverse Effect. Except as disclosed on Schedule 7(a), Company has no subsidiaries. Company has delivered or made available to Parent a true and correct copy of the articles of organization and operating agreement of Company, each as amended to date (the “Company Charter Documents”), and each such instrument is in full force and effect. Company is not in violation of any of the provisions of the Company Charter Documents.

 

b. Company Capital Structure.

 

i. The membership interests of Company (the “Company Membership Interests”) as of the date hereof are set forth on Schedule 7(b)(i). All Company Membership Interests have been duly authorized and validly issued, are fully paid and nonassessable, have not been issued in violation of any preemptive rights, and are free from any restrictions on transfer (other than restrictions under the Securities Act or state securities laws) or any option, lien, pledge, security interest, Encumbrance, or charge of any kind. Other than as described on Schedule 7(b)(i) Company has no other equity securities or securities containing any equity features that are authorized, issued or outstanding. Except as set forth on Schedule 7(b)(i), there are no agreements or other rights or arrangements existing which provide for the sale or issuance of Company Membership Interests by Company and there are no rights, subscriptions, warrants, options, securities (including convertible notes), conversion rights or agreements of any kind outstanding to purchase or otherwise acquire from Company any securities of Company of any kind. Except as set forth on Schedule 7(b)(i), there are no agreements or other obligations (contingent or otherwise) which may require Company to repurchase or otherwise acquire any of the Company Membership Interests.

 

4

 

 

ii. Schedule 7(b)(ii) contains a list of the names and addresses of the holders of record as of the date of this Agreement of all issued and outstanding Company Membership Interests and the percentage of the Company Membership Interests each of them holds.

 

iii. Company does not own and is not a party to any contract to acquire, any equity securities or other securities of any entity or any direct or indirect equity or ownership interest in any other entity. To Company’s knowledge, except as set forth in the Company Charter Documents, there exist no voting trusts, proxies, or other contracts with respect to the voting of Company Membership Interests.

 

c. Authority.

 

i. Company has all requisite limited liability company power and authority to enter into this Agreement and to consummate the transactions contemplated hereby. The execution and delivery of this Agreement and the consummation of the transactions contemplated hereby, have been duly authorized by all necessary limited liability company action on the part of Company. No “control share acquisition”, state takeover statute or similar statute or regulation applies or purports to apply to Company with respect to this Agreement, the Merger or the transactions contemplated hereby or thereby.

 

ii. This Agreement has been duly executed and delivered by the Company and Sellers and, assuming the due authorization, execution and delivery by Parent and Buyer, constitutes the valid and binding obligation of the Company and Sellers, enforceable in accordance with its terms, except as enforceability may be limited by bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium and other similar laws and general principles of equity. The execution and delivery of this Agreement by the Company and Sellers does not, and the performance of this Agreement by the Company and Sellers will not (i) conflict with or violate the Company Charter Documents, (ii) subject to compliance with the requirements set forth in Section 2.(c)(iii) below, conflict with or violate any law, rule, regulation, order, judgment or decree applicable to Company or Sellers or by which its or any of its respective properties is bound or affected, or (iii) result in any breach of, or constitute a default (or an event that with notice or lapse of time or both would become a default) under, or impair or alter the rights of any party under, or to Sellers’ knowledge, give to others any rights of termination, amendment, acceleration or cancellation of, or result in the creation of any lien, pledge, mortgage, deed of trust, security interest, charge, claim, easement, encroachment or other similar encumbrance (an “Encumbrance”) on any of the properties or assets of Company pursuant to, any note, bond, mortgage, indenture, contract, agreement, lease, license, permit, franchise or other instrument or obligation to which Company is a party or by which Company or its or any of its respective properties are bound or affected, except to the extent such conflict, violation, breach, default, impairment or other effect would not, in the case of clause (ii) or (iii), individually or in the aggregate, reasonably be expected to have a Company Material Adverse Effect or prevent or delay consummation of the Merger in any material respect or otherwise prevent Company or the Sellers from performing their obligations under this Agreement in any material respect.

 

5

 

 

iii. No consent, approval, order or authorization of, or registration, declaration or filing with any court, administrative agency or commission or other governmental authority or instrumentality is required by or with respect to Company in connection with the execution and delivery of this Agreement, or the consummation of the transactions contemplated hereby, except for (i) the filing of California Certificate of Merger with the Secretary of State of California and the Nevada Articles of Merger with the Secretary of State of Nevada, (ii) such consents, approvals, orders, authorizations, registrations, declarations and filings as may be required under applicable federal and state securities laws and (iii) such other consents, authorizations, filings, approvals and registrations which, if not obtained or made, individually or in the aggregate, would not be reasonably likely to have a Company Material Adverse Effect.

 

d.Company Financial Statements. Attached as Schedule 7(d) are unaudited financial statements consisting of the balance sheets of Company for the years ended December 31, 2019 and December 31, 2020 and the three month period ended March 31, 2021 (the “Company Balance Sheet”) and the related statements of income for the years ended December 31, 2019 and December 31, 2020 and the three month period ended March 31, 2021 (together, including, in each case, any related notes thereto, the “Company Financial Statements”). The Company Financial Statements fairly present, in all material respects, the financial condition of Company as of the respective dates thereof and the results of its operations for the periods indicated. The “Company Balance Sheet Date” is March 31, 2021.

 

e.Litigation. Except as disclosed on Schedule 7(e), there are no actions, suits, proceedings, orders, or investigations pending or, to the knowledge of Sellers, threatened against Company, at law or in equity, or before or by any federal, state, or other governmental department, commission, board, bureau, agency, or instrumentality, domestic or foreign.

 

f.No Brokers or Finders. There are no claims for brokerage commissions, finders’ fees, investment advisory fees or similar compensation in connection with the transactions contemplated by this Agreement based on any arrangement, understanding, commitment or agreement made by or on behalf of Sellers.

 

g.Tax Matters.

 

i.(1) Company has timely filed (or has had timely filed on its behalf) all returns, declarations, reports, estimates, information returns, and statements, including any schedules and amendments to such documents (the “Company Returns”), required to be filed or sent by it in respect of any Taxes (as defined below) or required to be filed or sent by it to any taxing authority having jurisdiction; (2) all such Company Returns are complete and accurate in all material respects; (3) Company has timely and properly paid (or has had paid on its behalf) all Taxes required to be paid by it; (4) Company has established on the Company Balance Sheet reserves that are adequate for the payment of any Taxes not yet due and payable; and (5) Company has complied with all applicable laws, rules, and regulations relating to the collection or withholding of Taxes from third parties (including without limitation employees) and the payment thereof (including, without limitation, withholding of Taxes under Sections 1441 and 1442 of the Code, or similar provisions under any foreign laws). For purposes hereof, “Taxes” means (i) all U.S. federal, state, local or foreign taxes, including all income, gross receipts, capital, sales, use, ad valorem, value added, transfer, franchise, profits, inventory, capital stock, license, withholding, payroll, employment, social security, unemployment, exercise, severance, stamp occupation, property and estimated taxes, customs, duties, fees and charges or other assessments in the nature of a tax, and (ii) all interest, penalties, fines, additions to tax or additional amounts imposed by any government authority in connection with any item described in (i) or (ii) payable by reason of written agreement, assumption, successor or transferee liability, operation of law, Treasury Regulation Section 1.1502-6(a) (or any predecessor or successor thereof or any analogous or similar provision under applicable law) or otherwise.

 

6

 

 

ii.There are no liens for Taxes upon any assets of Company, except liens for Taxes not yet due.

 

iii.No deficiency for any Taxes has been proposed, asserted, or assessed against Company that has not been resolved and paid in full or is not being contested in good faith. Except as disclosed on Schedule 7(g)(iii), no waiver, extension or comparable consent given by Company regarding the application of the statute of limitations with respect to any Taxes or Company Returns is outstanding, nor is any request for any such waiver or consent pending. Except as disclosed on Schedule 7(g)(iii), there has been no Tax audit or other administrative proceeding or court proceeding with regard to any Taxes or Company Returns, nor is any such Tax audit or other proceeding pending, nor has there been any notice to Company by any Taxing authority regarding any such Tax audit or other proceeding, or, to the knowledge of the Sellers, is any such Tax audit or other proceeding threatened with regard to any Taxes or Company Returns.

 

iv.Except as set forth on Schedule 7(g)(iv), Company is not a party to any agreement, contract or arrangement that would result, separately or in the aggregate, in the payment of any “excess parachute payments” within the meaning of Section 280G of the Code and the consummation of the transactions contemplated by this Agreement will not be a factor causing payments to be made by Company not to be deductible (in whole or in part) under Section 280G of the Code. Company is not liable for Taxes of any other Person and is not currently under any contractual obligation to indemnify any Person with respect to Taxes, or a party to any tax sharing agreement or any other agreement providing for payments by Company with respect to Taxes, other than ordinary commercial agreements the primary purpose of which is not the sharing of Tax. Company is not a party to any joint venture, partnership or other arrangement or contract which could be treated as a partnership for federal income tax purposes. Company has not agreed and is not required, as a result of a change in method of accounting or otherwise, to include any adjustment under Section 481 of the Code (or any corresponding provision of state, local or foreign law) in taxable income. Schedule 7(g)(iv) contains a list of all jurisdictions in which Company is required to file any Company Return and no claim has been made by a taxing authority in a jurisdiction where Company does not currently file Company Returns that Company is or may be subject to taxation by that jurisdiction. There are no advance rulings in respect of any Tax pending or issued by any Taxing authority with respect to any Taxes of Company. Company has not entered into any gain recognition agreements under Section 367 of the Code and the regulations promulgated thereunder. Company is not liable with respect to any indebtedness the interest of which is not deductible for applicable federal, foreign, state, or local income tax purposes. Company has not filed or been included in a combined, consolidated, or unitary Tax return (or the substantial equivalent thereof) of any Person.

 

7

 

 

v.Company has been neither a “distributing corporation” nor a “controlled corporation” (within the meaning of Section 355 of the Code) in a distribution of stock qualifying for tax-free treatment under Section 355 of the Code.

 

vi.Except as set forth on Schedule 7(g)(vi), Company has not requested any extension of time within which to file any Company Return, which return has not since been filed.

 

h. Contracts and Commitments.

 

i.Schedule 7(h)(i) lists the following agreements, whether oral or written, to which Company is a party, which are currently in effect, and which relate to the operation of Company’s business: (i) collective bargaining agreement or contract with any labor union; (ii) bonus, pension, profit sharing, retirement or other form of deferred compensation plan; (iii) hospitalization insurance or other welfare benefit plan or practice, whether formal or informal, (iv) equity purchase or profits interest plan; (v) contract for the employment of any officer, employee or other Person on a full-time or consulting basis or relating to severance pay for any such Person; (vi) confidentiality agreement; (vii) contract, agreement or understanding relating to the voting of Company Membership Interests or the election of managers of Company; (viii) promissory note, agreement or indenture relating to the borrowing of money or to mortgaging, pledging or otherwise placing a lien on any of the assets of Company; (ix) guaranty of any obligation for borrowed money or otherwise; (x) lease or agreement under which Company is lessee of, or holds or operates any property, real or personal, owned by any other party, for which the annual rental exceeds $50,000; (xi) lease or agreement under which Company is lessor of, or permits any third party to hold or operate, any property, real or personal, for which the annual rental exceeds $50,000; (xii) contract which prohibits Company from freely engaging in business anywhere in the world; (xiii) license agreement or agreement providing for the payment or receipt of royalties or other compensation by Company in connection with the intellectual property rights listed on Schedule 7(q)(ii); (xiv) contract or commitment for capital expenditures in excess of $50,000; (xv) agreement for the sale of any capital asset; (xvi) non-compete agreements; or (xvi) any other agreement which is either material to Company’s business or was not entered into in the ordinary course of business.

 

ii.To Company’s knowledge, except as disclosed on Schedule 7(h)(ii), Company has performed, in all material respects, the obligations required to be performed by it in connection with the contracts or commitments disclosed on Schedule 7(h)(i) and is not in receipt of any claim of default under any contract or commitment required to be disclosed on Schedule 7(h)(i); Company has no present expectation or intention of not fully performing any material obligation pursuant to any contract or commitment required to be disclosed on Schedule 7(h)(i); and Company has no knowledge of any breach or anticipated breach by any other party to any contract or commitment required to be disclosed on Schedule 7(h)(i).

 

8

 

 

i. Compliance with Laws; Permits.

 

i.Except for any noncompliance that would not reasonably be expected to have a Company Material Adverse Effect, Company and its officers, managers, agents and employees have complied with all applicable laws, regulations and other requirements, including, but not limited to, federal, state, local and foreign laws, ordinances, rules, regulations and other requirements pertaining to equal employment opportunity, employee retirement, affirmative action and other hiring practices, occupational safety and health, workers’ compensation, food preparation, storage and delivery, minimum wages and overtime, unemployment and building and zoning codes, and no claims have been filed against Company, and Company has not received any written notice, alleging a violation of any such laws, regulations or other requirements. Company is not relying on any exemption from or deferral of any such applicable law, regulation or other requirement that would not be available to Parent after it acquires Company’s properties, assets, and business.

 

ii.Company has, in full force and effect, all material licenses, permits and certificates, from federal, state, local and foreign authorities (including, without limitation, federal and state agencies regulating occupational health and safety and food preparation, storage and delivery) necessary to conduct its business and operate its properties (collectively, the “Company Permits”), except for such Company Permits which would not, individually or in the aggregate, have a Company Material Adverse Effect. A true, correct, and complete list of all of the Company Permits is set forth on Schedule 7(i). To the knowledge of Company, Company has conducted its business in compliance with all material terms and conditions of the Company Permits, except for any noncompliance that would not reasonably be expected to have a Company Material Adverse Effect.

 

j.Affiliate Transactions. Except as set forth on Schedule 7(j), and other than pursuant to this Agreement, no officer, manager or employee of Company, or any member of the immediate family of any such officer, manager or employee, or any entity in which any of such Persons owns any beneficial interest in Company (collectively, the “Company Insiders”), has any agreement with Company (other than normal employment arrangements) or any interest in any property, real, personal or mixed, tangible or intangible, used in or pertaining to the business of Company (other than ownership of Company Membership Interests). Except as set forth on Schedule 7(j), Company is not indebted to any Company Insider (except for amounts due as normal salaries and bonuses and in reimbursement of ordinary business expenses) and no Company Insider is indebted to Company (except for cash advances for ordinary business expenses). None of the Company Insiders has any direct or indirect interest in any competitor, supplier, or customer of Company or in any Person from whom or to whom Company leases any property, or in any other Person with whom Company transacts business of any nature. For purposes of this Section 7(j), the members of the immediate family of an officer, manager or employee shall consist of the spouse, parents, children, and siblings of such officer, manager, or employee.

 

9

 

 

k.Books and Records. The books of account, minute books, membership interest record books, and other similar records of Company, complete copies of which have been made available to the Parent, have been properly kept and contain no inaccuracies except for inaccuracies that would not, individually or in the aggregate, reasonably be expected to have a Company Material Adverse Effect.

 

l.Insurance. The insurance policies obtained and maintained by Company that are material to Company are in full force and effect, all premiums due and payable thereon have been paid (other than retroactive or retrospective premium adjustments that Company is not currently required, but may in the future be required, to pay with respect to any period ending prior to the date of this Agreement), and Company has received no written notice of cancellation or termination with respect to any such policy that has not been replaced on substantially similar terms prior to the date of such cancellation. A list of all insurance policies is contained on Schedule 7(l).

 

m.No Undisclosed Liabilities. Company has no liabilities of the type required to be disclosed on a balance sheet in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) (whether accrued, absolute, contingent, unliquidated, or otherwise) except (a) those which are reflected in the Company Financial Statements or the related notes thereto, and (b) liabilities which have arisen since the Company Balance Sheet Date in the ordinary course of business consistent with past practice and which are not material in amount.

 

n.Absence of Certain Developments. Except as disclosed on Schedule 7(n), in the Company Financial Statements or as otherwise contemplated by this Agreement, since the Company Balance Sheet Date, Company has conducted its business in all material respects in the ordinary course consistent with past practice and there has not occurred (i) any event that would have a Company Material Adverse Effect, (ii) any event that would reasonably be expected to prevent or materially delay the performance of Sellers’ obligations pursuant to this Agreement, (iii) any material change by Company in its accounting methods, principles or practices, (iv) any declaration, setting aside or payment of any dividend or distribution in respect of the Company Membership Interests or any redemption, purchase or other acquisition of any of Company’s securities, (v) any material increase in the compensation or benefits or establishment of any bonus, insurance, severance, deferred compensation, pension, retirement, profit sharing, profits interest (including, without limitation, the granting of profits interests, stock options, stock appreciation rights, performance awards or restricted stock awards), membership interest purchase or other employee benefit plan of Company, or any other material increase in the compensation payable or to become payable to any employees, officers, consultants or managers of Company, (vi) any issuance, grants or sale of any Company Membership Interests, options, warrants, notes, bonds or other securities, or entry into any agreement with respect thereto by Company, (vii) any amendment to the Company Charter Documents, (viii) other than in the ordinary course of business consistent with past practice, any (w) capital expenditures by Company, (x) purchase, sale, assignment or transfer of any material assets by Company, (y) mortgage, pledge or existence of Encumbrance or charge on any material assets or properties, tangible or intangible, of Company, except for liens for taxes not yet due and such other Encumbrances or charges which do not, individually or in the aggregate, have a Company Material Adverse Effect, or (z) cancellation, compromise, release or waiver by Company of any rights of material value or any material debts or claims, (ix) any incurrence by Company of any material liability (absolute or contingent), except for current liabilities and obligations incurred in the ordinary course of business consistent with past practice which do not exceed in the aggregate $25,000, (x) damage, destruction or similar loss, whether or not covered by insurance, materially affecting the business or properties of Company, (xi) entry into any agreement, contract, lease or license other than in the ordinary course of business consistent with past practice, (xii) any acceleration, termination, modification or cancellation of any material agreement, contract, lease or license to which Company is a party or by which it is bound, (xiii) entry by Company into a loan with any Person or a loan or other transaction with any officers, managers or employees of Company, (xiv) any charitable or other capital contribution by Company or pledge therefore, (xv) entry by Company into any transaction of a material nature other than in the ordinary course of business consistent with past practice, or (xvi) any negotiation or agreement by Company to do any of the things described in the preceding clauses (i) through (xvi).

 

10

 

 

o.Employee Benefit Plans.

 

i.Schedule 7(o)(i) lists all material (i) “employee benefit plans,” within the meaning of Section 3(3) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), of Company, (ii) bonus, stock option, stock purchase, stock appreciation right, incentive, deferred compensation, supplemental retirement, severance, and fringe benefit plans, programs, policies or arrangements, and (iii) employment or consulting agreements, for the benefit of, or relating to, any current or former employee or consultant (or any beneficiary thereof) of Company, in the case of a plan described in (i) or (ii) above, that is currently maintained by Company or with respect to which Company has an obligation to contribute or any other ongoing duty or obligation, and in the case of an agreement described in (iii) above, that is currently in effect (the “Company Plans”). Company has heretofore made available to the Parent true and complete copies of the Company Plans and any amendments thereto, any related trust, insurance contract, summary plan description, and, to the extent required under ERISA or the Code, the most recent annual report on Form 5500 and summaries of material modifications.

 

ii.No Company Plan is (1) a “multiemployer plan” within the meaning of Sections 3(37) or 4001(a)(3) of ERISA, (2) a “multiple employer plan” within the meaning of Section 3(40) of ERISA or Section 413(c) of the Code, or (3) subject to Title IV of ERISA or Section 412 of the Code.

 

iii.There is no proceeding pending or, to Company’s knowledge, threatened against the assets of any Company Plan or, with respect to any Company Plan, against Company other than proceedings that would not reasonably be expected to have a Company Material Adverse Effect, and to Company’s knowledge, there is no proceeding pending or threatened in writing against any fiduciary of any Company Plan other than proceedings that would not reasonably be expected to have a Company Material Adverse Effect.

 

iv.Each of the Company Plans has been operated and administered in all material respects in accordance with its terms and applicable law, including, but not limited to, ERISA and the Code.

 

v.Each of the Company Plans that is intended to be “qualified” within the meaning of Section 401(a) of the Code has received a favorable determination, notification, or opinion letter from the IRS.

 

vi.Except as set forth on Schedule 7(o)(vi) no manager, officer, or employee of Company will become entitled to retirement, severance, or similar benefits or to enhanced or accelerated benefits (including any acceleration of vesting or lapsing of restrictions with respect to equity-based awards) under any Company Plan solely as a result of consummation of the transactions contemplated by this Agreement.

 

11

 

 

p.Employees.

 

i.Schedule 7(p) lists the following information for each employee, officer and manager of Company as of the date of this Agreement, including each employee on leave of absence or layoff status: (1) name; (2) job title; (3) current annual base salary or annualized wages; (4) bonus compensation earned during Company’s last fiscal year; (5) vacation accrued and unused; (6) service credited for purposes of vesting and eligibility to participate under Company Plans; (7) entitlements to any bonus, wage increase, severance or overtime pay; (8) term of current employment agreement or designation as an employee at will; and (9) the Company Membership Interests beneficially owned by each such employee. Schedule 7(p) also lists the following information for each consultant, independent contractor, or other advisor of Company, as of the date of this Agreement: (x) name; (y) services performed during Company’s last fiscal year; and (z) compensation received from Company with respect to services performed during Company’s last fiscal year.

 

ii.Except as otherwise set forth on Schedule 7(p), or as contemplated by this Agreement, to the knowledge of Company, (i) neither any executive employee of Company nor any other of Company’s employees has any plan to terminate his, her or its employment; (ii) Company has no material labor relations problem pending and its labor relations are satisfactory; (iii) there are no workers’ compensation claims pending against Company nor is Company aware of any facts that would give rise to such a claim; (iv) no employee of Company is subject to any secrecy or noncompetition agreement or any other agreement or restriction of any kind that would impede in any way the ability of such employee to carry out fully all activities of such employee in furtherance of the business of Company; and (v) no employee or former employee of Company has any claim with respect to any intellectual property rights of Company set forth on Schedule 7(p)ii).

 

12

 

 

q.Intellectual Property.

 

i.Except as set forth on Schedule 7(q)(i), to its knowledge, Company owns, or has valid and enforceable licenses to use, all of the following used in or necessary to conduct its business as currently conducted (collectively, the “Company Intellectual Property”):

 

1.patents (including any registrations, continuations, continuations in part, renewals, and any applications for any of the foregoing) (collectively, the “Patents”);

 

2.registered and unregistered copyrights and copyright applications (collectively, the “Copyrights”);

 

3.registered and unregistered trademarks, service marks, trade names, slogans, logos, designs and general intangibles of like nature, together with all registrations and applications therefor (collectively, the “Trademarks”);

 

4.trade secrets, confidential or proprietary technical information, know-how, designs, processes, research in progress, inventions and invention disclosures (whether patentable or unpatentable) (collectively, the “Know-How”); and

 

5.software, other than “off-the-shelf” software (the “Software” and, together with the Patents, Copyrights, Trademarks, and Know-How, the “Intellectual Property”).

 

ii.Set forth on Schedule 7(q)(ii) is a complete and accurate list of all material Patents, Trademarks, registered or material Copyrights and software owned or licensed by Company along with the jurisdictions in which they are registered. Schedule 7(q)(ii) sets forth a complete and accurate list of all Persons from whom or to whom Company licenses any material Intellectual Property, along with the amount of annual license fees.

 

iii.Company is the sole and exclusive owner of the Company Intellectual Property it purports to own, free and clear of all Encumbrances, except for such Encumbrances which, individually or in the aggregate, would not have a Company Material Adverse Effect, and free of all licenses except those set forth on Schedule 7(q)(ii) and licenses relating to off-the-shelf software having a per-application acquisition price of less than $5,000. To Company’s knowledge, no Copyright registration, Trademark registration, or Patent set forth on Schedule 7(q)(ii) has lapsed, expired or been abandoned or cancelled, or is subject to any pending or, to Company’s knowledge, threatened opposition or cancellation proceeding in any country.

 

iv.Except as set forth on Schedule 7(q)(iv) and except as would not, individually or in the aggregate, reasonably be expected to have a Company Material Adverse Effect, to Company’s knowledge, (1) neither the conduct of Company’s business nor the manufacture, marketing, licensing, sale, distribution or use of its products or services infringes upon the proprietary rights of any Person, and (2) there are no infringements of the Company Intellectual Property by any Person. Except as set forth on Schedule 7(q)(i) and except as would not, individually or in the aggregate, reasonably be expected to have a Company Material Adverse Effect, there are no claims pending or, to Sellers’ knowledge, threatened (1) alleging that Company’s business as currently conducted infringes upon or constitutes an unauthorized use or violation of the proprietary rights of any Person, (2) alleging that the Company Intellectual Property is being infringed by any Person, or (3) challenging the ownership, validity or enforceability of the Company Intellectual Property.

 

v.Company has not entered into any material consent agreement, indemnification agreement, forbearance to sue, settlement agreement or cross-licensing arrangement with any Person relating to the Company Intellectual Property other than as part of the license agreements listed on Schedule 7(q)(ii).

 

13

 

 

vi.Except as set forth on Schedule 7(q)(vi), Company is not, nor will it be as a result of the execution and delivery of this Agreement or the performance of its obligations under this Agreement, in breach of any license, sublicense or other contract relating to the Company Intellectual Property that would reasonably be expected, individually or in the aggregate, to have a Company Material Adverse Effect.

 

vii.Company has not embedded any open source, copyleft or community source code in any of its products generally available or in development, including but not limited to any libraries or code licensed under any General Public License, Lesser General Public License, or similar license arrangement.

 

viii.Tax-Free Reorganization. Neither Model nor, to Sellers’ knowledge, any of its Affiliates has taken or agreed to take any action that would prevent the Merger from qualifying as a reorganization under Section 368(a) of the Code.

 

ix.Vote Required. The affirmative vote of the holders of a majority of the outstanding Company Membership Interests is the only vote of the holders of any class or series of Company Membership Interests necessary to approve this Agreement, the Merger and the other transactions contemplated hereby.

 

r.Bank Accounts. Schedule 7(r) a complete and correct list of all deposit accounts and safe deposit boxes of Company, all powers of attorney in connection with such accounts, and the names of all Persons authorized to draw thereon or to have access thereto.

 

s.Environmental Matters. Company has not received any notice of any violation (or claimed violation) of any environmental laws from any Government Entity. Company’s operations follow all applicable environmental laws, including laws relating to the release, discharge, emission, storage, treatment, handling, or disposal of any hazardous, toxic, radioactive, infectious or harmful substances or materials, including asbestos and petroleum, including crude oil or any of its fractions or any material prohibited or regulated by any environmental law (collectively, “Hazardous Materials”). There has been no spill, leak, discharge, escape, leaching, dumping or release of Hazardous Materials at any property while Company has held leasehold title to such property, and Company has no knowledge of any such events occurring at such property prior to their leasing same. Company has or currently uses, stores, treats, disposes, or otherwise handles Hazardous Materials in compliance with all applicable environmental laws. To Company’s knowledge, no underground storage tanks are located at its premises.

 

14

 

 

t.Accounts Receivable and Inventory. Except as set forth on Schedule 7(t), the accounts receivable of Company reflected on the Company Financial Statements (net of reserves reflected in the Company Financial Statements) are valid and genuine and arose from bona fide transactions in the ordinary course of business. Except as set forth on Schedule 7(t), all inventories of consumable items reflected in the Company Financial Statements do not include any items in any material amount that are obsolete or of a quantity or quality not usable in the ordinary course of business.

 

u.Extent of Assets. The Company Financial Statements include, without limitation, all of the material real (immovable) and personal (movable) property, intangible (incorporeal) property, rights and other assets of every kind and nature whatsoever owned, leased, licensed or used by Company for the conduct of its business as currently conducted and as conducted during the past twelve (12) months (other than inventory sold in the ordinary course of business and the disposal of obsolete equipment in the ordinary course of business) (the “Assets”). The Assets constitute all the assets, properties, and rights necessary to design, produce, manufacture, market, sell and/or distribute Company’s products as currently conducted in its business. Immediately after the Effective Time, Company will own all right, title, and interest in or to, or have or control, any asset, property or other right used in connection with, related to or necessary to the conduct of, Company’s business. Except as set forth on Schedule 7(u), Company is the legal and beneficial owner or lessee, as the case may be, of the Assets free and clear of all Encumbrances.

 

v.Customers and Suppliers. Schedule 7(v) indicates the value of goods and services (based on invoice price and calculated in a manner consistent with the Company Financial Statements) supplied to Company by the top ten (10) suppliers and vendors of goods and services to Company during the period from January 1, 2020 to March 31, 2021. Company has not received written or oral notice that any of the suppliers and vendors listed on Schedule 7(v) intends to cease selling or rendering services to, or dealing with, Company, nor does Company have any knowledge that leads it to believe that any such supplier or vendor intends to alter in any material respect the amount of sales or service or the extent of dealings with Company or would alter in any material respect its sales or service or dealings in the event of the consummation of the transactions contemplated hereby.

 

8. Representations and Warranties of Buyer Parties. Buyer Parties represent and warrant to Sellers as follows:

 

a.Organization, Standing and Power. Parent and Buyer are corporations, duly incorporated, validly existing and in good standing under the laws of the state of Nevada. Each of Parent and Buyer has the corporate power to own its properties and to carry on its business as now being conducted and is duly qualified to do business and is in good standing in each jurisdiction in which the failure to be so qualified and in good standing would have a material adverse effect on such entity.

 

15

 

 

b.Authority.

 

i.Each Buyer Party has all requisite corporate power and authority to enter into this Agreement and the documents contemplated hereby and to consummate the transactions contemplated hereby and thereby. The execution and delivery of this Agreement and the documents contemplated hereby, and the consummation of the transactions contemplated hereby and thereby have been duly authorized by all necessary corporate action on the part of Buyer Parties. This Agreement and the documents contemplated hereby have been duly executed and delivered by Buyer and/or Parent, as applicable and constitute valid and binding obligations of Buyer Parties enforceable against them in accordance with their terms subject to (i) laws of general application relating to bankruptcy, insolvency, moratorium, and the relief of debtors, and (ii) the availability of specific performance, injunctive relief, and other equitable remedies.

 

ii.The execution and delivery of this Agreement and the documents contemplated hereby by Parent and/or Buyer, as applicable, do not, and the consummation of the transactions contemplated hereby and thereby will not, conflict with, or result in any violation of, or default under (with or without notice or lapse of time, or both), or give rise to a right of termination, cancellation or acceleration of any obligation or loss of any benefit under any provision of their respective organizational documents.

 

iii.No consent, approval, order or authorization of, or registration, declaration or filing with, any governmental entity is required by or with respect to Buyer or Parent in connection with the execution and delivery of this Agreement and the documents contemplated hereby or the consummation of the transactions contemplated hereby or thereby, except for the filing of the California Certificate of Merger and Nevada Articles of Merger, and such consents, approvals, orders, authorizations, registrations, declarations and filings as may be required under applicable securities Laws.

 

c.Brokers or Finders. Neither Parent nor Buyer has incurred, and neither will incur, directly or indirectly, as a result of any action taken by Parent or Buyer, any liability for brokerage or finders’ fees or agents’ commissions or any similar charges in connection with this Agreement or the Merger.

 

d.Purchase Shares.

 

iv.All of the Purchase Shares have been duly authorized, and are validly issued, fully paid and nonassessable. Upon delivery of the Purchase Shares to Sellers, the Sellers shall own all of the Purchase Shares, free and clear of all Encumbrances, other than as set forth in this Agreement, the Securities Act, or the securities laws of any state or other jurisdiction.

 

v.All of the Purchase Shares were issued in compliance with applicable Laws. None of the Purchase Shares were issued in violation of any agreement or commitment to which Parent or Buyer is a party or is subject to or in violation of any preemptive or similar rights of any individual or entity.

 

16

 

 

e.Independent Investigation. Buyer Parties conducted their own independent investigation, review, and analysis of the Company, and acknowledge that they have been provided adequate access to the properties, assets, premises, books and records, and other documents and data of the Company for such purpose. Buyer Parties acknowledge and agree that: (a) in making their decision to enter into this Agreement and to consummate the transactions contemplated hereby, they have relied solely upon their own investigation and the express representations and warranties of Sellers set forth in Section 7 and elsewhere in this Agreement (including related portions of the disclosure schedules); and (b) neither Sellers nor any other individuals or entities have made any representation or warranty as to the Company or this Agreement, except as expressly set forth in this Agreement (including the related portions of the disclosure schedules).

 

f.Accuracy of Statements. Neither this Agreement nor any statement or other information furnished by Buyer Parties to Sellers in connection with this Agreement or any of the transactions contemplated hereby contains or will contain an untrue statement of a material fact or omits or will omit to state a material fact necessary to make the statements contained herein or therein, not misleading.

 

9. Resignations. Each Seller hereby resigns from her position as manager of the Company and will not be a manager of the Surviving Entity.

 

10. Covenants of Buyer Parties.

 

a. Buyer Parties agree, unless Sellers otherwise agree in writing, that they shall obtain prior to Closing all necessary consents and approvals of all necessary persons to the performance by Buyer Parties of the Merger contemplated by this Agreement. Buyer Parties shall make all filings applications, statements and reports to all federal and state government agencies or entities which are required to be made prior to Closing by or on behalf of Buyer Parties pursuant to any statute, rule, or regulation in connection with the transactions contemplated by this Agreement.

 

11. Reserved.

 

12. Conditions Precedent to Obligations of Sellers. The obligations of the Company and Sellers under this Agreement are subject to the satisfaction of the following conditions on or before Closing unless waived in writing by the Sellers:

 

a. Accuracy of Representations and Warranties. The representations and warranties of Buyer Parties set forth in Section 8 hereof shall be true and correct in all material respects as of the date of this Agreement and as of Closing as though made on and as of Closing, except as otherwise specified by this Agreement.

 

b. Performance of Obligations of Buyer Parties. Buyer Parties shall have in all material respects performed all obligations and agreements and complied with all covenants and conditions contained in this Agreement to be performed and complied with by them.

 

c. Consent or Settlement of Debts. The Company will either receive the consent required in connection with the Merger under the SBA Loan or Parent will pay the SBA Loan in full at Closing.

 

d. Tax Treatment. The Sellers shall receive such tax advice to the satisfaction of all Sellers that the receipt of the Purchase Shares will not be taxable to either Seller.

 

17

 

 

e. Delivery of Purchase Shares. Buyer Parties shall deliver to each Seller certificates, or evidence reasonably satisfactory to Sellers that the Purchase Shares have been issued to the Sellers in amounts described on the signature page hereto.

 

f. Buyer Party Consents. Buyer Parties will provide to Sellers true and complete copies of all resolutions adopted by the boards of directors of Parent and Buyer authorizing the execution, delivery and performance of this Agreement and the other agreements contemplated by this Agreement, and the consummation of the transactions contemplated hereby and thereby.

 

g. Employment Agreements. Parent will deliver to Sellers the Employment Agreements, duly executed by Parent.

 

h. Spracklen Offer Letter. Parent will deliver to Sellers evidence of an offer of employment by the Surviving Entity of Spracklen and issuance of the Spracklen Shares as set forth in Section 4.d above.

 

i. Officer Appointments. Buyer Parties will provide evidence of appointment of Brysha as Chief Executive Officer and May as Chief Financial Officer of the Surviving Entity.

 

j. Other Documents. Buyer Parties will deliver to Sellers such other documents or instruments as Sellers reasonably request and are reasonably necessary to consummate the transactions contemplated by this Agreement.

 

13. Conditions Precedent to Obligations of Buyer Parties. The obligations of Buyer Parties to perform under this Agreement are subject to the satisfaction of the following conditions on or before Closing unless waived in writing by Buyer Parties:

 

a. Accuracy of Representation and Warranties. The representations and warranties of the Sellers set forth in Section 7 hereof shall be true and correct in all material respects as of the date of this Agreement and as of the Closing date as though made on and as of Closing, except as otherwise specified by this Agreement.

 

b. Performance of Obligations of Sellers. Each Seller shall have in all material respects performed all obligations and agreements and complied with all covenants and conditions contained in this Agreement required to be performed and complied with by them.

 

c. Bank Reserves. At Closing, the Company shall have no less than Seven Thousand Dollars ($7,000) in its bank account.

 

d. Company Consents. Sellers will provide to Buyer Parties true and complete copies of all resolutions adopted by the members and managers of the Company authorizing the execution, delivery and performance of this Agreement and the other agreements contemplated by this Agreement, and the consummation of the transactions contemplated hereby and thereby.

 

e. Employment Agreements. Sellers will deliver to Parent the Employment Agreements duly executed by Sellers.

 

f. Other Documents. Sellers will deliver to Buyer Parties such other documents or instruments as Parent reasonably requests and are reasonably necessary to consummate the transactions contemplated by this Agreement.

 

18

 

 

14. Survival of Covenants, Representations and Warranties. Subject to the limitations and other provisions of this Agreement, the representations and warranties contained herein shall survive the Closing and shall remain in full force and effect until the date that is twelve months from the Closing Date. None of the covenants or other agreements contained in this Agreement shall survive the Closing Date other than those which by their terms contemplate performance after the Closing Date, and each such surviving covenant and agreement shall survive the Closing until the date that is twelve months from the Closing Date. Notwithstanding the foregoing, any claims asserted in good faith with reasonable specificity (to the extent known at such time) and in writing by notice from the non-breaching party to the breaching party prior to the expiration date of the applicable survival period shall not thereafter be barred by the expiration of such survival period and such claims shall survive until finally resolved.

 

15. Reserved.

 

16. Indemnification and Release.

 

a. Indemnification by Sellers. Subject to the terms and conditions of this Section 16, in consideration of Buyer Parties’ execution and performance of this Agreement, each of the Sellers, severally and not jointly (in accordance with their ownership percentages of the Company), hereby agrees to indemnify the Buyer Parties and their affiliates and subsidiaries, including, after the Effective Time, the Surviving Entity, and their respective directors, officers, employees, agents and representatives, and the successors and assigns of each of them (collectively, the “Buyer Indemnified Parties”) against, and hold Buyer Indemnified Parties harmless from and against any and all Losses incurred or sustained by, or imposed upon, such Buyer Indemnified Party arising out of, with respect to or by reason of:

 

i.any misrepresentation or breach of any representation or warranty made by Sellers in this Agreement or any other certificate, instrument or document contemplated hereby; or

 

ii.any breach or non-fulfillment of any covenant, obligation, or agreement to be performed by the Company or Sellers pursuant to this Agreement.

 

b. Indemnification by Buyer Parties. Subject to the other terms and conditions of this Section 16, in consideration of Sellers’ execution and performance of this Agreement, Parent and the Surviving Entity (after the Effective Time) shall indemnify each of the Sellers and their affiliates and their respective directors, officers, employees, agents and representatives, and the successors and assigns of each of them (collectively, the “Seller Indemnified Parties”), and shall hold each of them harmless from and against, any and all Losses incurred or sustained by, or imposed upon, such Seller Indemnified Party based upon, arising out of, with respect to or by reason of:

 

i.any misrepresentation or breach of any representation or warranty made by Buyer Parties in this Agreement or any other certificate, instrument or document contemplated hereby;

 

ii.any breach or non-fulfillment of any covenant, obligation, or agreement to be performed by the Buyer Parties pursuant to this Agreement; or

 

iii.any claim by Spracklen or his affiliates or representatives that Spracklen has or had an ownership or other equity interest in, or is or was entitled to receive any ownership or other equity interest in, the Company, or otherwise relating to the agreement dated April 23, 2019 by and among Spracklen, Brysha and May (a “Spracklen Claim”).

 

c. Losses. For purposes of this Agreement, “Losses” means actual out-of-pocket losses, damages, liabilities, costs, or expenses, including reasonable attorneys’ fees.

 

19

 

 

d. Spracklen Claim. In the case of Parent and the Surviving Entity’s indemnification obligations pursuant to Section 16(b)(iii), to the extent possible, the indemnifying party will pay all Losses, including attorneys’ fees, directly to Spracklen or the applicable party, and Sellers will not be responsible for making direct payments and subsequently seeking indemnification from Parent and the Surviving Entity.

 

e. Limitations. Sellers’ indemnification obligations will be subject to the following limitations: (i) indemnification obligations pursuant to Section 16(a)(i) shall be capped for misrepresentations or breaches of any representation or warranty that is not “Fundamental” at $206,000.00, and for any representation or warranty that is “Fundamental” at $2,060,000.00; (ii) indemnification obligations pursuant to Section 16(a)(ii) shall be capped at $2,060,000.00; (ii) there shall be no indemnification cap on claims for fraud; and (iv) indemnification shall only be enforceable for such actions arising in the 12 months following execution of this Agreement.

 

f. Exclusive Remedy. The parties acknowledge and agree that their sole and exclusive remedy with respect to any and all claims for any breach of any representation, warranty, covenant, agreement, or obligation set forth herein or otherwise relating to the subject matter of this Agreement, shall be pursuant to the indemnification provisions set forth in this Section 16. In furtherance of the foregoing, each party hereby waives, to the fullest extent permitted under Law, any and all rights, claims and causes of action for any breach of any representation, warranty, covenant, agreement or obligation set forth herein or otherwise relating to the subject matter of this Agreement it may have against the other parties hereto and their affiliates and each of their respective representatives arising under or based upon any law, except pursuant to the indemnification provisions set forth in this Section 16.

 

17. Notices. All notices, requests, demands, and other communications which are required or may be given under this Agreement shall be in writing, unless otherwise specified in this Agreement, and shall be deemed to have been duly given when delivered if delivered personally, when received by addressee if sent by certified mail, return receipt requested, postage prepaid, on the date sent by e-mail (with confirmation of transmission) if sent during normal business hours of the recipient, and on the next business day if sent after normal business hours of the recipient, in each case to the addresses set forth below:

 

If to Sellers: Camille May  
  3004 Oakmont Boulevard  
  Austin, Texas 78703  
  Email: Camille.may1@gmail.com  
     
  Danika Brysha  
  3326 Remuda Trail  
  Las Vegas, Nevada 89146  
  Email: Danika.brysha@gmail.com  
     
With a copy to: Dwyer Murphy Calvert LLP  
  1301 West 25th Street, Suite 560  
  Austin, Texas 78705  
  Attn: Mary-Wommack Tatum  
  Email: mwtatum@dmc-law.com  

  

20

 

 

     
If to Parent: Home Bistro, Inc.  
  4014 Chase Avenue, #212  
  Miami Beach, FL 33140  
  Attn: Zalmi Duchman  
  Email: zalmi@homebistro.com  
     
With a copy to: Smith Eilers, PLLC  
  149 S. Lexington Ave.  
  Asheville, NC 28801  
  Attn: William Eilers  
  Email: william@smitheilers.com  

 

or to such other addresses any party shall have specified by notice in writing to the other.

 

18. Applicable Law. The parties acknowledge and agree that any controversy or claim or litigation arising out of or relating to this Agreement shall be governed by and in accordance with the laws of the State of Nevada. In the event of litigation in a court of law, the parties hereby agree to submit to the jurisdiction of the United States District Court for State of Nevada applying Nevada law.

 

19. Attorney’s Fees. In any action or proceeding brought by any party against the other, the substantially prevailing party shall, in addition to other allowable costs, be entitled to an award of reasonable attorney’s fees.

 

20. Headings. The section and other headings contained in this Agreement are for reference purposes only and shall not affect the meaning and interpretation of this Agreement.

 

21. Counterparts. This Agreement may be executed in any number of counterparts, each of which shall be deemed to be an original and all of which together shall be deemed to be one and the same instrument. A signed copy of this Agreement delivered by e-mail or other means of electronic transmission shall be deemed to have the same legal effect as delivery of an original signed copy of this Agreement.

 

22. Severability. In the event any provision of this Agreement is held to be invalid, illegal, or unenforceable for any reason and in any respect, such invalidity, illegality, or unenforceability shall in no event affect, prejudice, or disturb the validity of the remainder of this Agreement, which shall be and remain in full force and effect, enforceable in accordance with its terms.

 

23. Entire Agreement/Amendment. This Agreement supersedes all previous Agreements between the parties herein and constitutes the entire agreement of whatsoever kind or nature existing between or among the parties respecting the within subject matter, and no party shall be entitled to benefits other than those specified herein. As between or among the parties, no oral statements or prior written material not specifically incorporated herein shall be of any force and effect. The parties specifically acknowledge that in entering into and executing this Agreement, the parties rely solely upon the representations and agreements contained in this Agreement and no others. All prior representations or agreements, whether written or verbal, not expressly incorporated herein are superseded, and no changes in or additions to this Agreement shall be recognized unless and until made in writing and signed by all parties hereto.

 

24. Reserved.

 

25. Recitals. The Recitals are a material portion of this Agreement and are incorporated by reference herein.

 

THIS SPACE INTENTIONALLY BLANK SIGNATURE PAGE TO FOLLOW

 

[Signature page Model Meals LLC Agreement and Plan of Merger]

 

21

 

 

IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of the day and year first above written.

 

SELLERS:

 

Seller   %  Held   Purchase Shares Received   Signature
Camille May   50%   1,004,155   /s/ Camille May

 

Danika Brysha

  50%   1,004,155   /s/ Danika Brysha
             
TOTAL   100%   2,008,310    

 

COMPANY:  
     
Model Meals LLC  
     
By: /s/ Danika Brysha  
Name:  Danika Brysha  
Title: Chief Executive Officer  

 

BUYER:  
     
Model Meals Acquisition Corp.  
     
By: /s/ Zalmi Duchman  
Name:  Zalmi Duchman  
Title: President  

 

PARENT:  
     
Home Bistro, Inc.  
     
By: /s/ Zalmi Duchman  
Name:  Zalmi Duchman  
Title: Chief Executive Officer  

 

 

 

 

EXHIBIT A

 

Lock-up and Leak Out Agreement

 

[See attached.]

 

 

 

 

EXHIBIT B

 

Disclosure Schedules

 

[See attached.]

 

 

 

 

 

EX-99.1 3 ea145742ex99-1_homebistro.htm AUDITED FINANCIAL STATEMENT OF MODEL MEALS, LLC AS OF AND FOR THE YEARS ENDING DECEMBER 31, 2020 AND 2019

Exhibit 99.1

 

MODEL MEALS, LLC.

Index to Financial Statements

 

  Page
   
Financial Statements:  
   
Report of Independent Registered Public Accounting Firm   2
   
Balance Sheets as of December 31, 2020 and 2019   3
   
Statements of Operations for the Years Ended December 31, 2020 and 2019   4
   
Statements of Members’ Deficit for the Years Ended December 31, 2020 and 2019   5
   
Statements of Cash Flows for the Years Ended December 31, 2020 and 2019   6
   
Notes to Financial Statements   7

 

1

 

 

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

To the Board of Directors and
Model Meals, LLC

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheets of Model Meals, LLC (the Company) as of December 31, 2020 and 2019, and the related statements of operations, members’ deficit and cash flows for each of the years in the two-year period ended December 31, 2020, and the related notes to the financial statements (collectively referred to as the financial statements).

 

In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.

 

Substantial Doubt Regarding Going Concern

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has incurred operating losses, has incurred negative cash flows from operations and has an accumulated deficit. These and other factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plan regarding these matters is also described in Note 2 to the financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit Matters

 

Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters.

 

D. Brooks and Associates CPAs, P.A.  
   
 
   
We have served as the Company’s auditor since 2021.  
   
Palm Beach Gardens, Florida  
July 6, 2021  

 

2

 

 

MODEL MEALS, LLC.
BALANCE SHEETS

 

   December 31,
2020
   December 31,
2019
 
ASSETS        
         
CURRENT ASSETS:        
Cash  $31,166   $81,279 
Accounts receivable   -    12,990 
Inventory   3,832    3,755 
Other current assets   39,995    33,718 
           
Total Current Assets   74,993    131,742 
           
OTHER ASSETS:          
Right-of-use assets, net   148,408    282,836 
Intangible assets, net   76,383    96,752 
           
Total Assets  $299,784   $511,330 
           
LIABILITIES AND MEMBERS’ DEFICIT          
           
CURRENT LIABILITIES:          
Accounts payable and accrued expenses  $128,768   $129,269 
Deferred revenue   41,412    38,879 
Unredeemed gift cards   81,303    145,019 
Operating lease liability   148,780    132,412 
Advances payable   68,284    68,919 
Notes payable   150,557    150,000 
Total Current Liabilities   619,104    664,498 
           
LONG-TERM LIABILITIES:          
Notes payable, less current portion   189,898    - 
Operating lease liability, less current portion   -    148,780 
Total Liabilities   809,002    813,278 
           
Commitments and contingency (Note 8):          
           
MEMBERS’ DEFICIT:          
Members’ deficit   (509,218)   (301,948)
           
Total Members’ Deficit   (509,218)   (301,948)
           
Total Liabilities and Members’ Deficit  $299,784   $511,330 

 

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

 

3

 

 

MODEL MEALS, LLC.

STATEMENTS OF OPERATIONS

 

   For the Years Ended 
   December 31, 
   2020   2019 
         
Revenue, net  $2,223,257   $2,763,828 
           
Cost of revenue   1,162,380    1,558,566 
           
Gross profit   1,060,877    1,205,262 
           
Operating Expenses:          
Compensation and related expenses   710,550    849,596 
Professional and consulting expenses   63,741    58,018 
Selling and marketing expenses   100,275    90,415 
General and administrative expenses   324,748    331,237 
           
Total Operating Expenses   1,199,314    1,329,266 
           
Loss from Operations   (138,437)   (124,004)
           
Other Expense:          
Interest expense   (36,833)   (6,838)
Loss on legal settlement   (12,000)   - 
Other expense   -    (487)
           
Total Other Expense, net   (48,833)   (7,325)
Net Loss  $(187,270)  $(131,329)

 

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

 

4

 

 

MODEL MEALS, LLC.

STATEMENTS OF CHANGES IN MEMBERS’ DEFICIT

FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019

 

   Total Members’ 
   Deficit 
Balance at December 31, 2018  $(190,619)
      
Members’ contribution   20,000 
      
Net loss   (131,329)
      
Balance at December 31, 2019   (301,948)
      
Members’ distribution   (20,000)
      
Net loss   (187,270)
      
Balance at December 31, 2020  $(509,218)

 

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

 

5

 

 

MODEL MEALS, LLC.

STATEMENTS OF CASH FLOWS

 

   For the Years Ended 
   December 31, 
   2020   2019 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss  $(187,270)  $(131,329)
Adjustments to reconcile net loss to net cash used in operating activities:          
Amortization   20,369    5,092 
Lease cost   2,016    (1,644)
Amortization of debt cost   4,868    3,712 
Change in operating assets and liabilities:          
Account receivable   12,990    (12,990)
Inventory   (77)   31,390 
Other current assets   (6,277)   8,379 
Accounts payable and accrued expenses   (501)   (3,101)
Deferred revenue   2,533    4,249 
Unredeemed gift cards   (63,716)   20,888 
           
Net cash used in operating activities   (215,065)   (75,354)
           
CASH FLOWS FROM INVESTING ACTIVITIES:          
Purchase of intangible assets   -    (101,844)
           
Net cash used in investing activities   -    (101,844)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from notes payable, net of debt cost   327,955    150,000 
Members’ contribution   -    20,000 
Advance payable   76,000    100,000 
Repayment of notes payable   (137,500)   - 
Members’ distribution   (20,000)   - 
Repayments of advance payable   (81,503)   (34,793)
           
Net cash provided by financing activities   164,952    235,207 
           
Net change in cash   (31,166)   58,009 
           
Cash - beginning of year   81,279    23,270 
           
Cash - end of year  $31,166   $81,279 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Cash paid during the period for:          
Interest  $25,875   $3,712 

 

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

 

6

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS

 

Model Meals, LLC (the “Company”) is a California limited liability corporation formed on May 1, 2015. The Company provides prepackaged and prepared meals as a solution for time-constrained but discerning consumers focused on satisfying every member of the family by offering a broad array of the highest quality meal planning, delivery, and preparation services. Products are customized meal solutions, delivered fresh directly to the home. The Company utilizes third-party food delivery services to fulfill customers’ orders.

 

The ongoing COVID-19 global and national health emergency has caused significant disruption in the international and United States economies and financial markets. In March 2020, the World Health Organization declared the COVID-19 outbreak a pandemic. The spread of COVID-19 has caused illness, quarantines, cancellation of events and travel, business and school shutdowns, reduction in business activity and financial transactions, labor shortages, supply chain interruptions and overall economic and financial market instability. The COVID-19 pandemic has the potential to significantly impact the Company’s supply chain, food manufacturers, distribution centers, or logistics and other service providers. Additionally, the Company’s service providers and their operations may be disrupted, temporarily closed or experience worker or meat or other food shortages, which could result in additional disruptions or delays in shipments of products. To date, the Company has been able to avoid layoffs and furloughs of employees. The Company is not able to estimate the duration of the pandemic and potential impact on the business if disruptions or delays in shipments of product occur. To date, the Company is not aware of any such disruptions. In addition, a severe prolonged economic downturn could result in a variety of risks to the business, including weakened demand for product and a decreased ability to raise additional capital when needed on acceptable terms, if at all. As the situation continues to evolve, the Company will continue to closely monitor market conditions and respond accordingly. The Company has applied for and received certain financial assistance under the Coronavirus, Aid, Relief, and Economic Security Act (“CARES Act”) enacted in March 2020 by the U.S. Government in response to COVID-19 (see Note 7).

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (the “U.S. GAAP”).

 

Going Concern

 

The financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying financial statements, for the year ended December 31, 2020, the Company had a net loss and cash used in operations of $187,250 and $215,065, respectively. At December 31, 2020, the Company had a members’ deficit and working capital deficit of $509,218 and $544,111, respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this report. The Company’s primary source of operating funds in 2020 and 2019 was primarily from product sales, third-party advances and federal funding through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”).

 

Management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive or obtain additional financing. Management believes that the Company’s capital resources are not currently adequate to continue operating and maintaining its business strategy for a period of twelve months from the issuance date of this report. If the Company is unable to secure additional lending in the near future, management expects that the Company will need to curtail or cease operations. These financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Use of Estimates

 

The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Significant estimates during the year ended December 31, 2020 and 2019 include the allowance for obsolete inventory, useful life and valuation of intangible asset, unredeemed gift card liability and valuation of right-of-use (“ROU”) assets and operating lease liabilities.

 

Fair Value Measurements

 

The carrying amounts reported in the balance sheet for cash, inventory, accounts receivable and other current assets, accounts payable and accrued expense, deferred revenue, advances payable, and unredeemed gift cards approximate their fair market value based on the short-term maturity of these instruments.

 

7

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

Cash and Cash Equivalents

 

For purposes of the statements of cash flows, the Company considers all highly liquid instruments with a maturity of three months or less at the purchase date and money market accounts to be cash equivalents. At December 31, 2020 and 2019, the Company did not have any cash equivalents.

 

The Company maintains its cash in bank and financial institution deposits that at times may exceed federally insured limits. There were no balances in excess of FDIC insured levels as of December 31, 2020 and 2019. The Company has not experienced any losses in such accounts through December 31, 2020.

 

Inventory

 

Inventory consists of non-perishable food items distributed by the Company and are stated at the lower of cost and net realizable value utilizing the first-in first-out (FIFO) method. A reserve is established when management determines that certain inventories may not be saleable. If inventory costs exceed expected net realizable value due to obsolescence or quantities in excess of expected demand, the Company will record reserves for the difference between the cost and the net realizable value. These reserves are recorded based on estimates and included in cost of sales. As of December 31, 2020 and 2019, the inventory balances were insignificant and the Company determined that there was no allowance needed.

 

Internal Use Software

 

The Company’s intangible asset consists of software developed for internal-use to assist with managing the Company’s order and delivery process. The Company capitalized expenses in accordance with GAAP ASC 350-40 Intangible Assets and Goodwill: Internal-Use Software (“ASC 350-40”). Internal use software has both of the following characteristics: (1) the software is acquired, internally developed, or modified solely to meet the entity’s internal needs and (2) during the software’s development or modification, no substantive plan exists or is being developed to market the software externally. Capitalization of internal-use development costs begin in the applicable development stage and cease once the software is ready for use, at which time amortization of the capitalized costs begin on a straight-line basis based on the internal-use software’s estimated useful life. The costs of developing routine enhancements are expensed as research and development costs as incurred because the enhancements do not add functionality to the product. The Company completed the development of the internal-use software in October 2019 at which time amortization of the internal-use development costs began over an estimated useful life of five years.

 

Product Sales

 

The Company adopted and implemented on January 1, 2018, ASU Topic 606 - Revenue from Contracts with Customers (“ASU 606”). ASU 606 did not have a material impact on its financial statements.

 

Upon implementation of ASU 606, the Company recognizes revenue in accordance with that core principle by applying the following steps:

 

Step 1: Identify the contract(s) with a customer.

 

Step 2: Identify the performance obligations in the contract.

 

Step 3: Determine the transaction price.

 

Step 4: Allocate the transaction price to the performance obligations in the contract.

 

Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation.

 

The Company recognizes product sales when the product is delivered to the customer and title has transferred, it is at this point in time that the Company’s performance obligations have been completed. Product sales are recorded net of any discounts or allowances and include shipping charges.

 

Customers can purchase gift cards online through the Company’s e-commerce website. Gift card purchases are initially recorded as unredeemed gift card liabilities and are recognized as product sales upon redemption. The Company does not charge administrative fees on unused gift cards, and its gift cards do not have an expiration date.

 

8

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

Cost of Sales

 

The Company’s policy is to recognize product related cost of sales in conjunction with revenue recognition, when the product costs are incurred which is upon delivery of product. Cost of sales includes the food and processing costs directly attributable to fulfillment and the delivery of the product to customers including both inbound and outbound shipping costs.

 

Shipping and handling costs incurred for product shipped to customers are included in cost of sales and amounted to $272,076 and $380,529 for the years ended December 31, 2020 and 2019, respectively. Shipping and handling costs charged to customers are included in revenue, net.

 

Advertising Costs

 

The Company participates in various advertising programs. All costs related to advertising of the Company’s products are expensed in the period incurred. Advertising costs charged to operations were $100,275 and $90,415, for the years ended December 31, 2020 and 2019, respectively, and are included in selling and marketing expenses on the accompanying statements of operations.

 

Leases

 

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02, Leases (Topic 842). The updated guidance requires lessees to recognize lease assets and lease liabilities for most operating leases. In addition, the updated guidance requires that lessors separate lease and non-lease components in a contract in accordance with the new revenue guidance in ASC 606. The updated guidance is effective for interim and annual periods beginning after December 15, 2018.

 

On January 1, 2019, the Company adopted ASU No. 2016-02, applying the package of practical expedients to leases that commenced before the effective date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases and; (ii) initial direct costs for any existing leases. For contracts entered into on or after the effective date, at the inception of a contract the Company assessed whether the contract is, or contains, a lease. The Company’s assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether it has the right to direct the use of the asset. The Company will allocate the consideration in the contract to each lease component based on its relative stand-alone price to determine the lease payments. The Company has elected not to recognize right-of-use (“ROU”) assets and lease liabilities for short-term leases that have a term of 12 months or less.

 

Operating lease ROU assets represents the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company use an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in general and administrative expenses in the statements of operations.

 

Recently Adopted Accounting Pronouncements

 

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on its financial statements.

 

9

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 3 - INTANGIBLE ASSETS

 

Intangible assets consist of a full service, prepackaged mid-market software developed to track and record all aspects of the Company’s accounting, order entry, sales, marketing, delivery, production and customer service needs used internally. The intangible asset is being amortized over five years using the straight-line method.

 

Intangible assets, net consisted of the following:

 

   December 31,
2020
   December 31,
2019
 
Internal use software  $101,844   $101,844 
Less: accumulated amortization   (25,461)   (5,092)
Intangible assets  $76,383   $96,752 

 

Amortization of intangible assets amounted to approximately $20,369 and $5,092 for the years ended December 31, 2020 and 2019, respectively, and is included in general and administrative expenses on the statement of operations.

 

NOTE 4 – UNREDEEMED GIFT CARDS

 

Unredeemed gift cards activities for the years ended December 31, 2020 and 2019 are summarized as follows:

 

   December 31,
2020
   December 31,
2019
 
Beginning balance  $145,019   $124,131 
Sale of gift cards   111,571    421,390 
Gift card redemptions   (175,287)   (400,502)
Ending balance  $81,303   $145,019 

 

NOTE 5 – OPERATING LEASE RIGHT-OF-USE (“ROU”) ASSETS AND OPERATING LEASE LIABILITIES

 

On September 13, 2018, the Company entered into a lease agreement for its facility in Santa Ana, California. The lease is for a period of 36 months commencing in January 2019 and expiring in December 2021. Pursuant to the lease agreement, the lease requires the Company to pay a monthly base rent of; (i) $13,737 in the first year; (ii) $13,935 in the second year and; (iii) $14,140 in the third year.

 

In adopting ASC Topic 842, Leases (Topic 842), the Company has elected the ‘package of practical expedients’, which permit it not to reassess under the new standard its prior conclusions about lease identification, lease classification and initial direct costs (see Note 2). In addition, the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 month or less. On September 13, 2018, upon adoption of ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of $396,094.

 

For the years ended December 31, 2020 and 2019, rent expense amounted to $155,687 and $153,813, respectively, which included base rent expense and recorded in general and administrative expenses on the accompanying statements of operations.

 

The significant assumption used to determine the present value of the lease liability was a discount rate of 10% which was based on the Company’s estimated incremental borrowing rate.

 

Right-of-use asset (“ROU”) is summarized below:

 

   December 31,
2020
   December 31,
2019
 
Operating lease  $396,094   $396,094 
Less accumulated reduction   (247,686)   (113,258)
Balance of ROU asset, net  $148,408   $282,836 

 

10

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

Operating lease liability related to the ROU asset is summarized below:

 

   December 31,
2020
   December 31,
2019
 
Operating lease  $396,094   $396,094 
Total lease liabilities   396,094    396,094 
Reduction of lease liability   (247,314)  $(114,902)
Total   148,780    281,192 
Less: current portion as of December 31, 2020   (148,780)   (132,412)
Long term portion of operating lease liability  $   $148,780 

 

Future base lease payments under the non-cancelable operating lease at December 31, 2020 are as follows:

 

   Amount 
Year ending December 31, 2021  $157,141 
Total minimum non-cancelable operating lease payments   157,141 
Less: discount to fair value   (8,361)
Total operating lease liability at December 31, 2020  $148,780 

 

NOTE 6 – ADVANCES PAYABLE

 

On September 27, 2019, the Company entered into a capital advance agreement (the “Advance Agreement”) with their e-commerce platform provider. Under the terms of the Advance Agreement, the Company received $100,000 and will repay $103,712 by remitting 30% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. During the year ended December 31, 2020, the Company repaid the advance in full. As of December 31, 2020 and 2019, the advance had a balance of $0 and $68,919, respectively.

 

On November 23, 2020, the Company entered into a capital advance agreement (the “Advance Agreement”) with their e-commerce platform provider. Under the terms of the Advance Agreement, the Company received $76,000 and will repay $80,868 by remitting 30% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. As of December 31, 2020, the advance had an outstanding balance of $68,284.

 

During the years ended December 31, 2020 and 2019, the Company recorded debt cost of $4,868 and $3,712, respectively, related to these advances payable which were charged to interest expense as incurred.

 

NOTE 7 – NOTES PAYABLE

 

Loan Agreement

 

On November 27, 2019, the Company entered into a business loan agreement with a third-party (“Loan Agreement”). Pursuant to the terms provided for in the Loan Agreement, the Company issued to the investor a Note and the Company received proceeds in the amount of $150,000. The Note bears an interest of 32.25% per annum and matures on November 27, 2020. The Company may prepay all or any portion of the interest and the unpaid principal balance of this Note at any time, or from time to time, without penalty or premium. As of December 31, 2020 and 2019, the loan had an outstanding principal balance of $12,500 and $150,000, respectively, as reflected in the accompanying balance sheets as Notes payable. The loan was in default as of December 31, 2020.

 

11

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

Paycheck Protection Program Loan

 

On April 30, 2020, the Company received federal funding in the amount of $178,055 through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”). The PPP note bore an interest rate of 1% per annum on the unpaid principal balance computed on the basis of the actual number of days elapsed in a year of 360 days. Commencing six months after the effective date of the PPP note, the Company was required to pay the lender equal monthly payments of principal and interest in total amount of $10,020 as required to fully amortize any unforgiven principal balance of the loan by the two-year anniversary of the effective date of the PPP note (the “Maturity Date”). The Maturity Date can be extended to five years if mutually agreed upon by both the lender and the Company. The PPP note contained customary events of default relating to, among other things, payment defaults, making materially false or misleading representations to the SBA or the lender, or breaching the terms of the PPP note. The occurrence of an event of default may result in the repayment of all amounts outstanding under the PPP note, collection of all amounts owing from the Company, or filing suit and obtaining judgment against the Company. Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. As of December 31, 2020, the PPP note had outstanding balance of $178,055 of which $138,057 is reflected in the accompanying balance sheets as Notes payable and $39,998 as long-term notes payable (see Note 7).

 

Economic Injury Disaster Loan

 

On May 20, 2020, the Company entered into a Loan Authorization and Agreement (“SBA Loan Agreement”) with the SBA, under the SBA’s Economic Injury Disaster Loan assistance program in light of the impact of the COVID-19 pandemic. Pursuant to the SBA Loan Agreement, the Company received an advanced of $149,900, net of $100 processing fee, to be used for working capital purposes only. Pursuant to the SBA Loan Agreement, the Company executed; (i) a note for the benefit of the SBA (“SBA Note”), which contains customary events of default; and (ii) a Security Agreement, granting the SBA a security interest in all tangible and intangible personal property of the Company, which also contains customary events of default. The SBA Note bears an interest rate of 3.75% per annum which accrue from the date of the advance. Installment payments in the amount of $731, including principal and interest, are due monthly beginning May 20, 2021 (twelve months from the date of the SBA Note). The balance of principal and interest is payable thirty years from the date of the SBA Note. As of December 31, 2020, the SBA Note had an outstanding principal balance of $149,900 as reflected in the accompanying balance sheets as long-term notes payable.

 

Notes payable is summarized below:

 

   December 31,
2020
   December 31,
2019
 
Principal amount  $340,455   $150,000 
Less: current portion   150,557     
Notes payable - long term portion  $189,898   $150,000 

 

Minimum principal payments under the notes payable are as follows:

 

Remaining in December 31, 2021  $150,557 
Year ended December 31, 2022   43,100 
Year ended December 31, 2023   3,220 
Year ended December 31, 2024   3,342 
Year ended December 31, 2025   3,469 
Thereafter   136,767 
Total principal payments  $340,455 

 

12

 

 

MODEL MEALS, LLC.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2020 AND 2019

 

NOTE 8 – COMMITMENTS AND CONTINGENCIES

 

Legal

 

In February of 2020, former employee (“Plaintiff”) filed a complaint against the Company asserting claims of, among other things, (i) sexual harassment, (ii) unlawful termination, (iii) unlawful retaliation, and (iv) Labor Code violations, including missed statutory meal periods. The Company denied these allegations, disputed all claims and contended that Company acted lawfully in all respects regarding Plaintiff and his employment. Both parties wish to avoid the time, cost and expenditure of resources of further proceedings and desire to resolve any and all claims alleged, or that could be alleged, arising out of or in connection with Plaintiff’s employment with the Company, and/or the cessation thereof. In August 2020, the Company entered into a Settlement and General Release Agreement with the Plaintiff pursuant to which the Company agreed to pay the Plaintiff an amount of $12,000 in cash as settlement payment which was recorded as loss on legal settlement as reflected in the accompanying statements of operations. The Company satisfied its obligations under the settlement agreement and was release of all and any claims in connection with the complaint.

 

Lease

 

In September 2018, the Company entered into a lease agreement for its facility in Santa Ana, California. The lease is for a period of 36 months commencing in January 2019 and expiring in December 2021 (see Note 5).

 

NOTE 9 - SUBSEQUENT EVENTS

 

The Company has performed an evaluation of subsequent events through July 6, 2021 which is the date these financial statements were available to be issued. Subsequent to December 31, 2020, the following events occurred:

 

On May 18, 2021, the Company received a loan forgiveness approval of the outstanding balance of its PPP Note of $178,055 dated April 30, 2020 (see Note 7).

 

On February 26, 2021, the Company received federal funding in the amount of $140,322 through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”). The PPP note bears an interest rate of 1% per annum and accrues on the unpaid principal balance computed on the basis of the actual number of days elapsed in a year of 360 days. Commencing the seventeenth month after the disbursement of the PPP note, the Company is required to pay the lender equal monthly payments of principal and interest in total amount of $3,267 as required to fully amortize any unforgiven principal balance of the loan by the five-year anniversary of the effective date of the PPP note (the “Maturity Date”). The PPP note contains customary events of default relating to, among other things, payment defaults, making materially false or misleading representations to the SBA or the lender, or breaching the terms of the PPP note. The occurrence of an event of default may result in the repayment of all amounts outstanding under the PPP note, collection of all amounts owing from the Company, or filing suit and obtaining judgment against the Company. Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. On June 14, 2021, the Company received a loan forgiveness approval of the outstanding balance of its PPP Note dated February 26, 2021.

 

13

 

EX-99.2 4 ea145742ex99-2_homebistro.htm UNAUDITED FINANCIAL STATEMENT OF MODEL MEALS, LLC AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 2021 AND 2020

Exhibit 99.2

 

MODEL MEALS, LLC.

Index to Condensed Unaudited Financial Statements

 

    Page
     
Financial Statements:    
     
Condensed Balance Sheets as of March 31, 2021 (Unaudited) and December 31, 2020   2
     
Condensed Statements of Operations for the Three Months Ended March 31, 2021 and 2020 (Unaudited)   3
     
Condensed Statements of Members’ Deficit for the Three Months Ended March 31, 2021 and 2020 (Unaudited)   4
     
Condensed Statements of Cash Flows for the Three Months Ended March 31, 2021 and 2020 (Unaudited)   5
     
Notes to Condensed Unaudited Financial Statements   6

 

1

 

 

MODEL MEALS, LLC.

CONDENSED BALANCE SHEETS

 

   March 31, 2021   December 31,
2020
 
   (Unaudited)     
ASSETS        
         
CURRENT ASSETS:          
Cash  $92,221   $31,166 
Accounts receivable   1,611    - 
Inventory   2,954    3,832 
Other current assets   25,634    39,995 
           
Total Current Assets   122,420    74,993 
           
OTHER ASSETS:          
Right-of-use assets, net   112,687    148,408 
Intangible assets, net   71,291    76,383 
           
Total Assets  $306,398   $299,784 
           
LIABILITIES AND MEMBERS’ DEFICIT          
           
CURRENT LIABILITIES:          
Accounts payable and accrued expenses  $130,019   $128,768 
Deferred revenue   31,798    41,412 
Unredeemed gift cards   76,120    81,303 
Operating lease liability   118,832    148,780 
Advances payable   27,672    68,284 
Notes payable   168,043    150,557 
           
Total Current Liabilities   552,484    619,104 
           
LONG-TERM LIABILITIES:          
Notes payable, less current portion   300,234    189,898 
Total Liabilities   852,718    809,002 
           
Commitments and contingency  (Note 8):          
           
MEMBERS’ DEFICIT:          
Members’ deficit   (546,320)   (509,218)
           
Total Members’ Deficit   (546,320)   (509,218)
           
Total Liabilities and Members’ Deficit  $306,398   $299,784 

 

The accompanying unaudited notes are an integral part of these condensed unaudited financial statements.

 

2

 

 

MODEL MEALS, LLC.

CONDENSED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

   For the
Three Months Ended
 
   March 31, 
   2021   2020 
         
Revenue, net  $628,839   $668,425 
           
Cost of revenue   326,637    343,358 
           
Gross profit   302,202    325,067 
           
Operating Expenses:          
Compensation and related expenses   175,959    186,922 
Professional and consulting expenses   20,122    9,663 
Selling and marketing expenses   43,473    25,356 
General and administrative expenses   92,821    83,039 
           
Total Operating Expenses   332,375    304,980 
           
Income (Loss) from Operations   (30,173)   20,087 
           
Other Expense:          
Interest expense   (6,929)   (11,416)
           
Total Other Expense, net   (6,929)   (11,416)
           
Net Income (Loss)  $(37,102)  $8,671 

 

The accompanying unaudited notes are an integral part of these condensed unaudited financial statements.

 

3

 

 

MODEL MEALS, LLC.

CONDENSED STATEMENTS OF CHANGES IN MEMBERS’ DEFICIT

FOR THE THREE MONTHS ENDED MARCH 31, 2021

(UNAUDITED)

 

   Total Members’ 
   Deficit 
     
Balance at December 31, 2020  $(509,218)
      
Net loss   (37,102)
      
Balance at March 31, 2021  $(546,320)

 

   Total Members’ 
   Deficit 
     
Balance at December 31, 2019  $(301,948)
      
Net income   8,671 
      
Balance at March 31, 2020  $(293,277)

 

The accompanying unaudited notes are an integral part of these condensed unaudited financial statements.

 

4

 

 

MODEL MEALS, LLC.

CONDENSED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

   For the
Three Months Ended
 
   March 31, 
   2021   2020 
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income (loss)  $(37,102)  $8,671 
Adjustments to reconcile net income (loss) to net cash used in operating activities:          
Amortization   5,092    5,092 
Non-cash lease expense   5,773    6,383 
Change in operating assets and liabilities:          
Account receivable   (1,611)   2,289 
Inventory   878    (851)
Other current assets   14,361    4,730 
Accounts payable and accrued expenses   1,251    60,599 
Deferred revenue   (9,614)   - 
Unredeemed gift cards   (5,183)   (62,535)
           
Net cash used in operating activities   (26,155)   24,378 
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Proceeds from notes payable   140,322    - 
Repayment of notes payable   (12,500)   (37,500)
Repayments of advances payable   (40,612)   (38,272)
           
Net cash provided by (used in) financing activities   87,210    (75,772)
           
Net change in cash   61,055    (51,394)
           
Cash - beginning of period   31,166    81,279 
           
Cash - end of period  $92,221   $29,885 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Cash paid during the period for:          
Interest  $3,375   $10,125 

 

The accompanying unaudited notes are an integral part of these condensed unaudited financial statements.

 

5

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

NOTE 1 – ORGANIZATION AND NATURE OF OPERATIONS

 

Model Meals, LLC (the “Company”) is a California limited liability corporation formed on May 1, 2015. The Company provides prepackaged and prepared meals as a solution for time-constrained but discerning consumers focused on satisfying every member of the family by offering a broad array of the highest quality meal planning, delivery, and preparation services. Products are customized meal solutions, delivered fresh directly to the home. The Company utilizes third-party food delivery services to fulfill customers’ orders.

 

The ongoing COVID-19 global and national health emergency has caused significant disruption in the international and United States economies and financial markets. In March 2020, the World Health Organization declared the COVID-19 outbreak a pandemic. The spread of COVID-19 has caused illness, quarantines, cancellation of events and travel, business and school shutdowns, reduction in business activity and financial transactions, labor shortages, supply chain interruptions and overall economic and financial market instability. The COVID-19 pandemic has the potential to significantly impact the Company’s supply chain, food manufacturers, distribution centers, or logistics and other service providers. Additionally, the Company’s service providers and their operations may be disrupted, temporarily closed or experience worker or meat or other food shortages, which could result in additional disruptions or delays in shipments of products. To date, the Company has been able to avoid layoffs and furloughs of employees. The Company is not able to estimate the duration of the pandemic and potential impact on the business if disruptions or delays in shipments of product occur. To date, the Company is not aware of any such disruptions. In addition, a severe prolonged economic downturn could result in a variety of risks to the business, including weakened demand for product and a decreased ability to raise additional capital when needed on acceptable terms, if at all. As the situation continues to evolve, the Company will continue to closely monitor market conditions and respond accordingly. The Company has applied for and received certain financial assistance under the Coronavirus, Aid, Relief, and Economic Security Act (“CARES Act”) enacted in March 2020 by the U.S. Government in response to COVID-19 (see Note 7).

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

Management acknowledges its responsibility for the preparation of the accompanying condensed unaudited financial statements which reflect all adjustments, consisting of normal recurring adjustments, considered necessary in its opinion for a fair statement of its financial position and the results of its operations for the periods presented. The accompanying condensed unaudited financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (the “U.S. GAAP”) for interim financial information and with the instructions Article 8-03 of Regulation S-X. Operating results for interim periods are not necessarily indicative of results that may be expected for the fiscal year as a whole. Certain information and note disclosure normally included in financial statements prepared in accordance with U.S. GAAP has been condensed or omitted from these statements pursuant to such accounting principles and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements. These unaudited condensed unaudited financial statements should be read in conjunction with the summary of significant accounting policies and notes to the financial statements for the year ended December 31, 2020 of the Company which are included in the Company’s current report on Form 8-K as filed with the Securities and Exchange Commission and attached herein.

 

Going Concern

 

The financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying condensed unaudited financial statements, for the three months ended March 31, 2021, the Company had a net loss and cash used in operations of $37,102 and $26,155, respectively. At March 31, 2021, the Company had a members’ deficit and working capital deficit of $546,320 and $427,617, respectively. These factors raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this report. The Company’s primary source of operating funds in 2021 and 2020 was primarily from product sales, third-party advances and federal funding through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”).

 

Management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive or obtain additional financing. Management believes that the Company’s capital resources are not currently adequate to continue operating and maintaining its business strategy for a period of twelve months from the issuance date of this report. If the Company is unable to secure additional lending in the near future, management expects that the Company will need to curtail or cease operations. These financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

6

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

Use of Estimates

 

The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. Significant estimates during the three months ended March 31, 2021 include the allowance for obsolete inventory, useful life and valuation of intangible assets, unredeemed gift card liability and valuation of right-of-use (“ROU”) assets and operating lease liabilities.

 

Fair Value Measurements

 

The carrying amounts reported in the balance sheet for cash, inventory, accounts receivable and other current assets, accounts payable and accrued expense, deferred revenue, advances payable, and unredeemed gift cards approximate their fair market value based on the short-term maturity of these instruments.

 

Cash and Cash Equivalents

 

For purposes of the statements of cash flows, the Company considers all highly liquid instruments with a maturity of three months or less at the purchase date and money market accounts to be cash equivalents. At March 31, 2021 and December 31, 2020, the Company did not have any cash equivalents.

 

The Company maintains its cash in bank and financial institution deposits that at times may exceed federally insured limits. There were no balances in excess of FDIC insured levels as of March 31, 2021 and December 31, 2020. The Company has not experienced any losses in such accounts through March 31, 2021.

 

Inventory

 

Inventory consists of non-perishable food items distributed by the Company and are stated at the lower of cost and net realizable value utilizing the first-in first-out (FIFO) method. A reserve is established when management determines that certain inventories may not be saleable. If inventory costs exceed expected net realizable value due to obsolescence or quantities in excess of expected demand, the Company will record reserves for the difference between the cost and the net realizable value. These reserves are recorded based on estimates and included in cost of sales. As of March 31, 2021 and December 31, 2020, the inventory balances were insignificant and the Company determined that there was no allowance needed.

 

Internal Use Software

 

The Company’s intangible asset consists of software developed for internal-use to assist with managing the Company’s order and delivery process. The Company capitalized expenses in accordance with GAAP ASC 350-40 Intangible Assets and Goodwill: Internal-Use Software (“ASC 350-40”). Internal use software has both of the following characteristics: (1) the software is acquired, internally developed, or modified solely to meet the entity’s internal needs and (2) during the software’s development or modification, no substantive plan exists or is being developed to market the software externally. Capitalization of internal-use development costs begin in the applicable development stage and cease once the software is ready for use, at which time amortization of the capitalized costs begin on a straight-line basis based on the internal-use software’s estimated useful life. The costs of developing routine enhancements are expensed as research and development costs as incurred because the enhancements do not add functionality to the product. The Company completed the development of the internal-use software in October 2019 at which time amortization of the internal-use development costs began over an estimated useful life of five years.

 

Product Sales

 

The Company adopted and implemented on January 1, 2018, ASU Topic 606 - Revenue from Contracts with Customers (“ASU 606”). ASU 606 did not have a material impact on its financial statements.

 

Upon implementation of ASU 606, the Company recognizes revenue in accordance with that core principle by applying the following steps:

 

Step 1: Identify the contract(s) with a customer.

 

Step 2: Identify the performance obligations in the contract.

 

Step 3: Determine the transaction price.

 

Step 4: Allocate the transaction price to the performance obligations in the contract.

 

Step 5: Recognize revenue when (or as) the entity satisfies a performance obligation.

 

7

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

The Company recognizes product sales when the product is delivered to the customer and title has transferred, it is at this point in time that the Company’s performance obligations have been completed. Product sales are recorded net of any discounts or allowances and include shipping charges.

 

Customers can purchase gift cards online through the Company’s e-commerce website. Gift card purchases are initially recorded as unredeemed gift card liabilities and are recognized as product sales upon redemption. The Company does not charge administrative fees on unused gift cards, and its gift cards do not have an expiration date.

 

Cost of Sales 

 

The Company’s policy is to recognize product related cost of sales in conjunction with revenue recognition, when the product costs are incurred which is upon delivery of product. Cost of sales includes the food and processing costs directly attributable to fulfillment and the delivery of the product to customers including both inbound and outbound shipping costs.

 

Shipping and handling costs incurred for product shipped to customers are included in cost of sales and amounted to $87,048 and $80,631 for the three months ended March 31, 2021 and 2020, respectively. Shipping and handling costs charged to customers are included in revenue, net.

 

Advertising Costs

 

The Company participates in various advertising programs. All costs related to advertising of the Company’s products are expensed in the period incurred. Advertising costs charged to operations were $43,473 and $25,356, for the three months ended March 31, 2021 and 2020, respectively, and are included in selling and marketing expenses on the accompanying condensed unaudited statements of operations.

 

Leases

 

In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-02, Leases (Topic 842). The updated guidance requires lessees to recognize lease assets and lease liabilities for most operating leases. In addition, the updated guidance requires that lessors separate lease and non-lease components in a contract in accordance with the new revenue guidance in ASC 606. The updated guidance is effective for interim and annual periods beginning after December 15, 2018.

 

On January 1, 2019, the Company adopted ASU No. 2016-02, applying the package of practical expedients to leases that commenced before the effective date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases and (ii) initial direct costs for any existing leases. For contracts entered into on or after the effective date, at the inception of a contract the Company assessed whether the contract is, or contains, a lease. The Company’s assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether it has the right to direct the use of the asset. The Company will allocate the consideration in the contract to each lease component based on its relative stand-alone price to determine the lease payments. The Company has elected not to recognize right-of-use (“ROU”) assets and lease liabilities for short-term leases that have a term of 12 months or less.

 

Operating lease ROU assets represents the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company use an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in general and administrative expenses in the statements of operations.

 

Recently Adopted Accounting Pronouncements

 

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on its financial statements.

 

8

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

NOTE 3 - INTANGIBLE ASSETS

 

Intangible assets consist of a full service, prepackaged mid-market software developed to track and record all aspects of the Company’s accounting, order entry, sales, marketing, delivery, production and customer service needs used internally. The intangible asset is being amortized over five years using the straight-line method.

 

Intangible assets, net consisted of the following:

 

   March 31,
2021
 
Internal use software  $101,844 
Less: accumulated amortization   (30,553)
Intangible assets  $71,291 

 

Amortization of intangible assets amounted to approximately $5,092 for the three months ended March 31, 2021 and 2020, respectively, and is included in general and administrative expenses on the statement of operations.

 

NOTE 4 – UNREDEEMED GIFT CARDS

 

Unredeemed gift cards activities for the three months ended March 31, 2021 are summarized as follows:

 

    March 31,
2021
 
Beginning balance   $ 81,303  
Sale of gift cards     21,660  
Gift card redemptions     (26,843 )
Ending balance   $ 76,120  

 

NOTE 5 – OPERATING LEASE RIGHT-OF-USE (“ROU”) ASSETS AND OPERATING LEASE LIABILITIES

 

On September 13, 2018, the Company entered into a lease agreement for its facility in Santa Ana, California. The lease is for a period of 36 months commencing in January 2019 and expiring in December 2021. Pursuant to the lease agreement, the lease requires the Company to pay a monthly base rent of; (i) $13,737 in the first year; (ii) $13,935 in the second year and; (iii) $14,140 in the third year.

 

For the three months ended March 31, 2021 and 2020, rent expense amounted to $46,985 and $44,720, respectively, which is included in general and administrative expenses on the accompanying condensed unaudited statements of operations.

 

The significant assumption used to determine the present value of the lease liability was a discount rate of 10% which was based on the Company’s estimated incremental borrowing rate.

 

Right-of-use asset (“ROU”) is summarized below:

 

   March 31,
2021
 
Operating lease  $396,094 
Less accumulated reduction   (283,407)
Balance of ROU asset, net  $112,687 

 

9

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

Operating lease liability related to the ROU asset is summarized below:

 

   March 31,
2021
 
Operating lease  $396,094 
Total lease liabilities   396,094 
Reduction of lease liability   (277,262)
Total  $118,832 

 

Future base lease payments under the non-cancelable operating lease at March 31, 2021 are as follows:

 

   Amount 
Year ending December 31, 2021  $123,723 
Total minimum non-cancelable operating lease payments   123,723 
Less: discount to fair value   (4,891)
Total operating lease liability at March 31, 2021  $118,832 

 

NOTE 6 – ADVANCES PAYABLE

 

On November 23, 2020, the Company entered into a capital advance agreement (the “Advance Agreement”) with their e-commerce platform provider. Under the terms of the Advance Agreement, the Company received $76,000 and will repay $80,868 by remitting 30% of the total customer payments processed daily by the e-commerce platform provider until the advance is repaid in full. As of March 31, 2021 and December 31, 2020, the advance had an outstanding balance of $27,672 and $68,284, respectively.

 

NOTE 7 – NOTES PAYABLE

 

Loan Agreement

 

On November 27, 2019, the Company entered into a business loan agreement with a third-party (“Loan Agreement”). Pursuant to the terms provided for in the Loan Agreement, the Company issued to the investor a Note and the Company received proceeds in the amount of $150,000. The Note bears an interest of 32.25% per annum and matures on November 27, 2020. The Company may prepay all or any portion of the interest and the unpaid principal balance of this Note at any time, or from time to time, without penalty or premium. As of March 31, 2021 and December 31, 2020, the loan had an outstanding principal balance of $0 and $12,500, respectively, as reflected in the accompanying condensed unaudited balance sheets as Notes payable.

 

Paycheck Protection Program Loan

 

On April 30, 2020, the Company received federal funding in the amount of $178,055 through the Paycheck Protection Program (the “PPP”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”). The PPP note bore an interest rate of 1% per annum on the unpaid principal balance computed on the basis of the actual number of days elapsed in a year of 360 days. Commencing six months after the effective date of the PPP note, the Company was required to pay the lender equal monthly payments of principal and interest in total amount of $10,020 as required to fully amortize any unforgiven principal balance of the loan by the two-year anniversary of the effective date of the PPP note (the “Maturity Date”). The Maturity Date can be extended to five years if mutually agreed upon by both the lender and the Company. The PPP note contained customary events of default relating to, among other things, payment defaults, making materially false or misleading representations to the SBA or the lender, or breaching the terms of the PPP note. The occurrence of an event of default may result in the repayment of all amounts outstanding under the PPP note, collection of all amounts owing from the Company, or filing suit and obtaining judgment against the Company. Under the terms of the CARES Act, PPP loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. As of December 31, 2020, the PPP note had outstanding balance of $178,055 of which $138,057 is reflected in the accompanying condensed unaudited balance sheets as Notes payable and $39,998 as long-term notes payable. As of March 31, 2021, the PPP note had outstanding balance of $178,055 of which $168,043 is reflected in the accompanying condensed unaudited balance sheets as Notes payable and $10,012 included in long-term notes payable.

 

10

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

On February 26, 2021, the Company received additional federal funding in the amount of $140,322 through the Paycheck Protection Program (the “PPP 2”) of the CARES Act, administered by the U.S. Small Business Administration (“SBA”). The PPP 2 note bears an interest rate of 1% per annum and accrues on the unpaid principal balance computed on the basis of the actual number of days elapsed in a year of 360 days. Commencing the seventeenth month after the disbursement of the PPP 2 note, the Company is required to pay the lender equal monthly payments of principal and interest in total amount of $3,267 as required to fully amortize any unforgiven principal balance of the loan by the five-year anniversary of the effective date of the PPP 2 note (the “Maturity Date”). The PPP 2 note contains customary events of default relating to, among other things, payment defaults, making materially false or misleading representations to the SBA or the lender, or breaching the terms of the PPP 2 note. The occurrence of an event of default may result in the repayment of all amounts outstanding under the PPP 2 note, collection of all amounts owing from the Company, or filing suit and obtaining judgment against the Company. Under the terms of the CARES Act, PPP 2 loan recipients can apply for and be granted forgiveness for all or a portion of the loan granted under the PPP 2. Such forgiveness will be determined, subject to limitations, based on the use of loan proceeds for payment of payroll costs and any payments of mortgage interest, rent, and utilities. As of March 31, 2021, the PPP 2 note had outstanding balance of $140,322 which is reflected in the accompanying condensed unaudited balance sheets as long-term notes payable.

 

Economic Injury Disaster Loan 

 

On May 20, 2020, the Company entered into a Loan Authorization and Agreement (“SBA Loan Agreement”) with the SBA, under the SBA’s Economic Injury Disaster Loan assistance program in light of the impact of the COVID-19 pandemic. Pursuant to the SBA Loan Agreement, the Company received an advanced of $149,900, net of $100 processing fee, to be used for working capital purposes only. Pursuant to the SBA Loan Agreement, the Company executed; (i) a note for the benefit of the SBA (“SBA Note”), which contains customary events of default; and (ii) a Security Agreement, granting the SBA a security interest in all tangible and intangible personal property of the Company, which also contains customary events of default. The SBA Note bears an interest rate of 3.75% per annum which accrue from the date of the advance. Installment payments in the amount of $731, including principal and interest, are due monthly beginning May 20, 2021 (twelve months from the date of the SBA Note). The balance of principal and interest is payable thirty years from the date of the SBA Note. As of March 31, 2021 and December 31, 2020, the SBA Note had an outstanding principal balance of $149,900 as reflected in the accompanying condensed unaudited balance sheets. as long-term notes payable.

 

Notes payable is summarized below:

 

   March 31,
2021
 
Principal amount  $468,277 
Less: current portion   168,043 
Notes payable - long term portion  $300,234 

 

Minimum principal payments under the notes payable are as follows:

 

Remaining in December 31, 2021  $138,057 
Year ended December 31, 2022   64,030 
Year ended December 31, 2023   41,628 
Year ended December 31, 2024   42,051 
Year ended December 31, 2025   42,481 
Thereafter   140,030 
Total principal payments  $468,277 

 

11

 

 

MODEL MEALS, LLC.

NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2021

 

NOTE 8 – COMMITMENTS AND CONTINGENCIES

 

Legal

 

In February of 2020, former employee (“Plaintiff”) filed a complaint against the Company asserting claims of, among other things, (i) sexual harassment, (ii) unlawful termination, (iii) unlawful retaliation, and (iv) Labor Code violations, including missed statutory meal periods. The Company denied these allegations, disputed all claims and contended that Company acted lawfully in all respects regarding Plaintiff and his employment. Both parties wish to avoid the time, cost and expenditure of resources of further proceedings and desire to resolve any and all claims alleged, or that could be alleged, arising out of or in connection with Plaintiff’s employment with the Company, and/or the cessation thereof. In August 2020, the Company entered into a Settlement and General Release Agreement with the Plaintiff pursuant to which the Company agreed to pay the Plaintiff an amount of $12,000 in cash as settlement payment which was recorded as loss on legal settlement as reflected in the accompanying condensed unaudited statements of operations. The Company satisfied its obligations under the settlement agreement and was released of all and any claims in connection with the complaint.

 

Lease

 

In September 2018, the Company entered into a lease agreement for its facility in Santa Ana, California. The lease is for a period of 36 months commencing in January 2019 and expiring in December 2021 (see Note 5).

 

NOTE 9 - SUBSEQUENT EVENTS

 

The Company has performed an evaluation of subsequent events through July 16, 2021 which is the date these financial statements were available to be issued. Subsequent to March 31, 2021, the following events occurred:

 

On May 18, 2021, the Company received a loan forgiveness approval of the outstanding balance of its PPP Note in the amount of $178,055 dated April 30, 2020 (see Note 7).

 

On June 14, 2021, the Company received a loan forgiveness approval of the outstanding balance of its PPP 2 Note in the amount of $140,322 dated February 26, 2021 (see Note 7).

 

Merger with Home Bistro, Inc

 

On July 7, 2021, Home Bistro, Inc. (“Home Bistro”) entered into an Agreement and Plan of Merger (“Agreement”) with the Company pursuant to which its members sold 100% of their interest to Home Bistro in exchange for $60,000 in cash and 2,008,310 shares of restricted common stock of Home Bistro. These shares are subject to a 24-month Lockup and Leak-Out Agreement and were issued pursuant to Section 4(a)(2) of the Securities Act. Upon the close of the Agreement, the Company became a wholly owned subsidiary of Home Bistro.

 

 

12

 

EX-99.3 5 ea145742ex99-3_homebistro.htm UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION OF HOME BISTRO INC. AND MODEL MEALS, LLC AS OF AND FOR THE PERIOD ENDED MARCH 31, 2021 AND FOR THE YEAR ENDED DECEMBER 31, 2020

Exhibit 99.3

 

HOME BISTRO, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma combined balance sheet is based on the historical consolidated balance sheet of Home Bistro, Inc. and subsidiary (“HBIS” or “Company”) and Model Meals, LLC. (“Model Meals”) at March 31, 2021 after giving effect to the Agreement and Plan Merger Agreement dated July 6, 2021 between the Company and Model Meals which has been accounted for as an acquisition of Model Meals by the Company (the “Acquisition”) and for which the Company issued to the members of Model Meals an aggregate of 2,008,310 shares of the Company’s common stock and an aggregate of $60,000 cash payment.

 

The following unaudited pro forma combined financial information has been derived by the application of pro forma adjustments to the historical consolidated financial statements of the Company and Model Meals. The unaudited pro forma combined financial information gives effect to the Acquisition between the Company and Model Meals as if the Acquisition had occurred on January 1, 2020 with respect to the unaudited annual pro forma combined statement of operation, and as of January 1, 2021 for the three months ended March 31, 2021 unaudited pro forma combined statement of operation, and as of March 31, 2021 with respect to the unaudited pro forma combined balance sheets.

 

The unaudited pro forma combined financial information reflects the assumptions and adjustments described in the accompanying notes to the unaudited pro forma combined financial information.

 

A full and detailed valuation of the acquired assets and assumed liabilities of Model Meals is being completed and certain information and analyses are preliminary at this time. The final purchase price allocation is subject to the final determination of the fair values of acquired assets, assumed liabilities and consideration paid, therefore, the allocation and the resulting effect the financial statements may differ materially from the unaudited pro forma amounts included herein.

 

The historical consolidated financial information has been adjusted to give effect to estimated pro forma events that are directly attributable to the acquisition. The unaudited pro forma combined financial information does not reflect the cost of any integration activities or benefits that may result from synergies that may be derived from any integration activities. Therefore, the unaudited pro forma combined financial information should not be considered indicative of actual results that would have been achieved had the acquisition occurred on the date indicated and do not purport to indicate results of operations for any future period.

 

In preparing the unaudited pro forma combined financial information, the following historical information was used:

 

  We have derived the Company’s historical consolidated financial data at March 31, 2021 and for the three months ended March 31, 2021 from its unaudited financial statements contained on Form 10-Q as filed with the Securities and Exchange Commission and for the year ended December 31, 2020 from its audited financial statements contained on Form 10-K as filed with the Securities and Exchange Commission; and
     
 

We have derived Model Meals’ historical financial statements as of March 31, 2021 and the three months ended March 31, 2021 and for the year ended December 31, 2020 from Model Meals’ audited financial statements contained elsewhere in this Information Statement.

 

1

 

 

HOME BISTRO, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED BALANCE SHEETS

AS OF MARCH 31, 2021

 

   Home Bistro, Inc. and Subsidiary   Model Meals, LLC   Pro Forma Adjustments       Pro Forma Combined 
ASSETS                    
                     
CURRENT ASSETS:                    
Cash  $523,592   $92,221    (60,000)   a   $555,813 
Prepaid expenses and other current assets   78,671    25,634    -         104,305 
Accounts receivable   -    1,611    -         1,611 
Inventory   -    2,954    -         2,954 
Other current assets   5,000    -    -         5,000 
                          
Total Current Assets   607,263    122,420    (60,000)        669,683 
                          
OTHER ASSETS:                         
Property and equipment, net   116,219    -    -         116,219 
Right-of-use assets, net   -    112,687    -         112,687 
Intangible assets, net   -    71,291    -         71,291 
Goodwil   -    -    2,262,798    b    2,262,798 
                          
Total Assets  $723,482   $306,398   $2,202,798        $3,232,678 
                          
LIABILITIES AND STOCKHOLDERS’ DEFICIT                         
                          
CURRENT LIABILITIES:                         
Accounts payable  $479,339   $93,821   $-        $573,160 
Accrued expenses and other liabilities   97,710    36,198    -         133,908 
Liabilities to be settled with common stock   226,456    -    -         226,456 
Convertible notes payable, net of debt discount   342,931    -    -         342,931 
Convertible notes payable - related party, net of debt discount   31,048    -    -         31,048 
Deferred revenue   -    31,798    -         31,798 
Unredeemed gift cards   36,467    76,120    -         112,587 
Operating lease liability   -    118,832    -         118,832 
Advances payable   65,887    27,672    -         93,559 
Notes payable   27,203    168,043    -         195,246 
Derivative liabilities   125,100    -    -         125,100 
                          
Total Current Liabilities   1,432,141    552,484    -         1,984,625 
                          
LONG-TERM LIABILITIES:                         
Notes payable, less current portion   144,409    300,234    -         444,643 
Common stock repurchase obligation   1,154,366    -    -         1,154,366 
                          
Total Liabilities   2,730,916    852,718    -         3,583,634 
                          
Commitments and contingency:                         
                          
STOCKHOLDERS’ DEFICIT:                         
Preferred Stock: $0.001 par value; 20,000,000 shares authorized;                         
Convertible Series B Preferred stock: $0.001 Par Value; 500,000 Shares Authorized; nil shares issued and outstanding as of March 31, 2021   -    -    -         - 
Common stock: $0.001 par value; 1,000,000,000 shares authorized; 19,528,152 shares issued and outstanding as of March 31, 2021   19,528    -    2,008    a    21,536 
Additional paid-in capital   4,827,961         2,026,385    a    6,854,346 
Accumulated deficit   (6,854,923)   (546,320)   174,405    c    (7,226,838)
                          
Total Stockholders’ Deficit   (2,007,434)   (546,320)   2,202,798         (350,956)
                          
Total Liabilities and Stockholders’ Deficit  $723,482   $306,398   $2,202,798        $3,232,678 

 

2

 

 

HOME BISTRO, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS

 

   For the Three Months Ended   For the Year Ended 
   March 31, 2021   December 31, 2020 
   Home Bistro, Inc. and Subsidiary   Model Meals, LLC   Pro Forma Combined   Home Bistro, Inc. and Subsidiary   Model Meals, LLC   Pro Forma Combined 
                               
Product sales, net  $350,474   $628,839   $979,313   $1,335,859   $2,223,257   $3,559,116 
                               
Cost of sales   282,386    326,637    609,023    873,289    1,162,380    2,035,669 
                               
Gross profit   68,088    302,202    370,290    462,570    1,060,877    1,523,447 
                               
Operating Expenses:                              
Compensation and related expenses   76,500    175,959    252,459    547,940    710,550    1,258,490 
Professional and consulting expenses   198,188    20,122    218,310    434,450    63,741    498,191 
Product development expense   -    -    -    360,000    -    360,000 
Selling and marketing expenses   72,441    43,473    115,914    226,428    100,275    326,703 
General and administrative expenses   91,210    92,821    184,031    198,082    324,748    522,830 
                               
Total Operating Expenses   438,339    332,375    770,714    1,766,900    1,199,314    2,966,214 
                               
Operating Loss from Operations   (370,251)   (30,173)   (400,424)   (1,304,330)   (138,437)   (1,442,767)
                               
Other Income (Expense):                              
Interest expense, net   (327,918)   (6,929)   (334,847)   (19,924)   (36,833)   (56,757)
Loss on legal settlement   -    -    -    -    (12,000)   (12,000)
Change in fair value of derivative liabilities   150,006    -    150,006    32,315    -    32,315 
Gain on extinguishment of debt   26,629    -    26,629    -    -    - 
Gain from extinguishment of accounts payable   -    -    -    7,075    -    7,075 
Other income   -    -    -    5,000    -    5,000 
                               
Total Other Income (Expense), net   (151,283)   (6,929)   (158,212)   24,466    (48,833)   (24,367)
                               
Loss from Continuing Operations   (521,534)   (37,102)   (558,636)   (1,279,864)   (187,270)   (1,467,134)
                               
Discontinued Operations:                              
Income from Disposal of Discontinued Operations Before Provision for Income Taxes   -    -    -    38,203    -    38,203 
                               
Income from Discontinued Operations   -    -    -    38,203    -    38,203 
                               
Net Loss  $(521,534)  $(37,102)  $(558,636)  $(1,241,661)  $(187,270)  $(1,428,931)
                               
BASIC AND DILUTED LOSS PER COMMON SHARE:                              
Continuing operations - basic and diluted  $(0.03)       $(0.03)  $(0.07)       $(0.08)
Discontinued operations - basic and diluted  $-        $-   $0.00        $0.00 
                               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:                              
Basic and Diluted   19,242,568         19,242,568    17,393,644         17,393,644 

 

3

 

 

Note 1: Basis of Presentation

 

On July 6, 2021, the Company entered into an Agreement and Plan of Merger with the members of Model Meals, LLC, acquiring Model Meals, LLC (“Model Meals”) through a reverse triangular merger, whereby Model Meals merged with Model Meals Acquisition Corp., a wholly owned subsidiary of the Company, with Model Meals, LLC being the surviving entity (the “Acquisition”). As a result, Model Meals became a wholly owned subsidiary of the Company and the members of Model Meals received 2,008,310 shares of common stock and $60,000 in cash. Pursuant to the Acquisition, the Company issued 2,008,310 shares of restricted common stock. The shares are subject to a 24-month Lockup and Leak-Out Agreement and were issued pursuant to Section 4(a)(2) of the Securities Act.

 

The unaudited pro forma combined balance sheets reflect the effects of applying certain preliminary accounting adjustments to the historical consolidated results. The unaudited pro forma combined statements of operations do not include non-recurring items such as transaction costs related to the acquisition. The final purchase price allocation is subject to the final determination of the fair values of acquired assets and assumed liabilities and, therefore, that allocation and the resulting effect on income from operations may differ from the unaudited pro forma amounts included herein.

 

Assumptions underlying the pro forma adjustments necessary to reasonably present this unaudited pro forma information should be read in conjunction with this unaudited pro forma combined financial information. The pro forma adjustments have been made based on available information and in the opinion of management, are reasonable. The unaudited pro forma combined financial information should not be considered indicative of actual results that would have been achieved had the acquisition occurred on the date indicated and do not purport to indicate results of operations for any future period.

 

Note 2: Description of Pro Forma Adjustments

 

Adjustments to the unaudited pro forma combined balance sheet:

 

a) The adjustment reflects the consideration paid pursuant to the Agreement and Plan Merger Agreement which consisted of: (i)$60,000 cash payment and; (ii) 2,008,310 shares of restricted common stock with grant date fair value of $2,028,393 or $1.01 per share.
   
b) Goodwill was recorded at its estimated fair value of $2,262,798 on the acquisition date and was inherently uncertain, subject to refinement. It was calculated as the difference between the consideration paid and the net asset and liabilities acquired by the Company.
   
c) Recapitalization of Model Meals to eliminate its members’ equity.

 

 

4

 

GRAPHIC 6 ex99-1_001.jpg GRAPHIC begin 644 ex99-1_001.jpg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end GRAPHIC 7 ex99-1_002.jpg GRAPHIC begin 644 ex99-1_002.jpg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end